{"text_format":"1","workbook":"xlsx","n_sheets":52,"sheets":["prod_px","prod_px_0,4","Zizu","Datenblatt","Tabelle1","Einstiegsbild","Eingabe_Benutzer","Rechnungsgrundlagen_44_ASP","Barwerte_44_ASP","Rechnungsgrundlagen GPH","Barwerte GPH","drucken","Eingabe","Maske","Break_Even","GP","Leistungen","Ableben_Anspar","Rückkauf_Anspar","Prämienfrei_Anspar","Kapital_Anspar","Rückkauf_Genuss","Ableben_Genuss","Abzüge_Genuss","Kostentabelle","Wichtige Hinweise","Fragen _Unterschrift","Info _Datenschutz","Risikofragen","GFB-Ausgabe","Tflex","Kosten","Kosten_je_Tarif","Performance_Vektoren","Kosten_Fond","Fond","Fondsliste","ALTERVER 2005 uni","Rentenbarwerte","Work_44","Sterbtab_orig","Sterbtab_mix","Komm_orig","Komm_mix","Renten_orig","Renten_mix","Barwerte_orig","Barwerte_mix","Protokoll","Leistungsbonus","EZ","Eingabe_Anleitung"],"not_rendered":{"charts":2,"images":13,"macros":1,"external_links":1,"defined_names":166,"comments":16,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"prod_px","index":0,"n_rows":90,"n_cols":88,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
["prod px "]
[null,"x",15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"i",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
["x","i"]
[15,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[16,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[17,2,{"$f":"ROUND(IF(C$2+$B7>100,0,C6*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B6)),11)","v":0.99976699999999996},{"$f":"ROUND(IF(D$2+$B7>100,0,D6*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B6)),11)","v":0.999691},{"$f":"ROUND(IF(E$2+$B7>100,0,E6*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B6)),11)","v":0.99960499999999997},{"$f":"ROUND(IF(F$2+$B7>100,0,F6*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B6)),11)","v":0.99951800000000002},{"$f":"ROUND(IF(G$2+$B7>100,0,G6*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B6)),11)","v":0.99944299999999997},{"$f":"ROUND(IF(H$2+$B7>100,0,H6*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B6)),11)","v":0.99939100000000003},{"$f":"ROUND(IF(I$2+$B7>100,0,I6*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B6)),11)","v":0.99936700000000001},{"$f":"ROUND(IF(J$2+$B7>100,0,J6*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B6)),11)","v":0.99936999999999998},{"$f":"ROUND(IF(K$2+$B7>100,0,K6*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B6)),11)","v":0.99939},{"$f":"ROUND(IF(L$2+$B7>100,0,L6*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B6)),11)","v":0.99941199999999997},{"$f":"ROUND(IF(M$2+$B7>100,0,M6*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B6)),11)","v":0.99942600000000004},{"$f":"ROUND(IF(N$2+$B7>100,0,N6*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B6)),11)","v":0.99943599999999999},{"$f":"ROUND(IF(O$2+$B7>100,0,O6*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B6)),11)","v":0.999444},{"$f":"ROUND(IF(P$2+$B7>100,0,P6*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B6)),11)","v":0.99944699999999997},{"$f":"ROUND(IF(Q$2+$B7>100,0,Q6*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B6)),11)","v":0.999444},{"$f":"ROUND(IF(R$2+$B7>100,0,R6*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B6)),11)","v":0.99943499999999996},{"$f":"ROUND(IF(S$2+$B7>100,0,S6*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B6)),11)","v":0.99941800000000003},{"$f":"ROUND(IF(T$2+$B7>100,0,T6*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B6)),11)","v":0.99939299999999998},{"$f":"ROUND(IF(U$2+$B7>100,0,U6*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B6)),11)","v":0.999359},{"$f":"ROUND(IF(V$2+$B7>100,0,V6*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B6)),11)","v":0.99931800000000004},{"$f":"ROUND(IF(W$2+$B7>100,0,W6*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B6)),11)","v":0.99927299999999997},{"$f":"ROUND(IF(X$2+$B7>100,0,X6*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B6)),11)","v":0.99922500000000003},{"$f":"ROUND(IF(Y$2+$B7>100,0,Y6*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B6)),11)","v":0.99917},{"$f":"ROUND(IF(Z$2+$B7>100,0,Z6*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B6)),11)","v":0.99910600000000005},{"$f":"ROUND(IF(AA$2+$B7>100,0,AA6*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B6)),11)","v":0.999031},{"$f":"ROUND(IF(AB$2+$B7>100,0,AB6*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B6)),11)","v":0.998942},{"$f":"ROUND(IF(AC$2+$B7>100,0,AC6*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B6)),11)","v":0.99883299999999997},{"$f":"ROUND(IF(AD$2+$B7>100,0,AD6*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B6)),11)","v":0.99870499999999995},{"$f":"ROUND(IF(AE$2+$B7>100,0,AE6*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B6)),11)","v":0.99855499999999997},{"$f":"ROUND(IF(AF$2+$B7>100,0,AF6*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B6)),11)","v":0.99838300000000002},{"$f":"ROUND(IF(AG$2+$B7>100,0,AG6*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B6)),11)","v":0.99818700000000005},{"$f":"ROUND(IF(AH$2+$B7>100,0,AH6*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B6)),11)","v":0.99796799999999997},{"$f":"ROUND(IF(AI$2+$B7>100,0,AI6*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B6)),11)","v":0.997726},{"$f":"ROUND(IF(AJ$2+$B7>100,0,AJ6*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B6)),11)","v":0.99746000000000001},{"$f":"ROUND(IF(AK$2+$B7>100,0,AK6*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B6)),11)","v":0.997166},{"$f":"ROUND(IF(AL$2+$B7>100,0,AL6*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B6)),11)","v":0.99684399999999995},{"$f":"ROUND(IF(AM$2+$B7>100,0,AM6*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B6)),11)","v":0.99649200000000004},{"$f":"ROUND(IF(AN$2+$B7>100,0,AN6*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B6)),11)","v":0.99610699999999996},{"$f":"ROUND(IF(AO$2+$B7>100,0,AO6*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B6)),11)","v":0.99568400000000001},{"$f":"ROUND(IF(AP$2+$B7>100,0,AP6*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B6)),11)","v":0.99521999999999999},{"$f":"ROUND(IF(AQ$2+$B7>100,0,AQ6*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B6)),11)","v":0.99470700000000001},{"$f":"ROUND(IF(AR$2+$B7>100,0,AR6*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B6)),11)","v":0.99413899999999999},{"$f":"ROUND(IF(AS$2+$B7>100,0,AS6*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B6)),11)","v":0.99351599999999995},{"$f":"ROUND(IF(AT$2+$B7>100,0,AT6*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B6)),11)","v":0.992838},{"$f":"ROUND(IF(AU$2+$B7>100,0,AU6*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B6)),11)","v":0.99210799999999999},{"$f":"ROUND(IF(AV$2+$B7>100,0,AV6*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B6)),11)","v":0.99133400000000005},{"$f":"ROUND(IF(AW$2+$B7>100,0,AW6*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B6)),11)","v":0.99052499999999999},{"$f":"ROUND(IF(AX$2+$B7>100,0,AX6*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B6)),11)","v":0.98969099999999999},{"$f":"ROUND(IF(AY$2+$B7>100,0,AY6*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B6)),11)","v":0.98883500000000002},{"$f":"ROUND(IF(AZ$2+$B7>100,0,AZ6*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B6)),11)","v":0.987958},{"$f":"ROUND(IF(BA$2+$B7>100,0,BA6*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B6)),11)","v":0.98705200000000004},{"$f":"ROUND(IF(BB$2+$B7>100,0,BB6*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B6)),11)","v":0.98610200000000003},{"$f":"ROUND(IF(BC$2+$B7>100,0,BC6*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B6)),11)","v":0.98508700000000005},{"$f":"ROUND(IF(BD$2+$B7>100,0,BD6*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B6)),11)","v":0.98397400000000002},{"$f":"ROUND(IF(BE$2+$B7>100,0,BE6*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B6)),11)","v":0.98272899999999996},{"$f":"ROUND(IF(BF$2+$B7>100,0,BF6*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B6)),11)","v":0.98131100000000004},{"$f":"ROUND(IF(BG$2+$B7>100,0,BG6*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B6)),11)","v":0.97970000000000002},{"$f":"ROUND(IF(BH$2+$B7>100,0,BH6*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B6)),11)","v":0.977827},{"$f":"ROUND(IF(BI$2+$B7>100,0,BI6*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B6)),11)","v":0.97563800000000001},{"$f":"ROUND(IF(BJ$2+$B7>100,0,BJ6*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B6)),11)","v":0.97308099999999997},{"$f":"ROUND(IF(BK$2+$B7>100,0,BK6*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B6)),11)","v":0.97009599999999996},{"$f":"ROUND(IF(BL$2+$B7>100,0,BL6*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B6)),11)","v":0.96662300000000001},{"$f":"ROUND(IF(BM$2+$B7>100,0,BM6*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B6)),11)","v":0.96259700000000004},{"$f":"ROUND(IF(BN$2+$B7>100,0,BN6*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B6)),11)","v":0.95795200000000003},{"$f":"ROUND(IF(BO$2+$B7>100,0,BO6*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B6)),11)","v":0.95261899999999999},{"$f":"ROUND(IF(BP$2+$B7>100,0,BP6*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B6)),11)","v":0.94652999999999998},{"$f":"ROUND(IF(BQ$2+$B7>100,0,BQ6*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B6)),11)","v":0.93961799999999995},{"$f":"ROUND(IF(BR$2+$B7>100,0,BR6*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B6)),11)","v":0.93181599999999998},{"$f":"ROUND(IF(BS$2+$B7>100,0,BS6*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B6)),11)","v":0.923064},{"$f":"ROUND(IF(BT$2+$B7>100,0,BT6*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B6)),11)","v":0.91330199999999995},{"$f":"ROUND(IF(BU$2+$B7>100,0,BU6*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B6)),11)","v":0.90247900000000003},{"$f":"ROUND(IF(BV$2+$B7>100,0,BV6*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B6)),11)","v":0.89054999999999995},{"$f":"ROUND(IF(BW$2+$B7>100,0,BW6*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B6)),11)","v":0.87748000000000004},{"$f":"ROUND(IF(BX$2+$B7>100,0,BX6*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B6)),11)","v":0.86324699999999999},{"$f":"ROUND(IF(BY$2+$B7>100,0,BY6*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B6)),11)","v":0.84784300000000001},{"$f":"ROUND(IF(BZ$2+$B7>100,0,BZ6*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B6)),11)","v":0.83127300000000004},{"$f":"ROUND(IF(CA$2+$B7>100,0,CA6*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B6)),11)","v":0.81356399999999995},{"$f":"ROUND(IF(CB$2+$B7>100,0,CB6*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B6)),11)","v":0.79475799999999996},{"$f":"ROUND(IF(CC$2+$B7>100,0,CC6*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B6)),11)","v":0.774918},{"$f":"ROUND(IF(CD$2+$B7>100,0,CD6*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B6)),11)","v":0.75412900000000005},{"$f":"ROUND(IF(CE$2+$B7>100,0,CE6*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B6)),11)","v":0.73249299999999995},{"$f":"ROUND(IF(CF$2+$B7>100,0,CF6*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B6)),11)","v":0.71013400000000004},{"$f":"ROUND(IF(CG$2+$B7>100,0,CG6*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B6)),11)","v":0.68719300000000005},{"$f":"ROUND(IF(CH$2+$B7>100,0,CH6*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B6)),11)","v":0.66382699999999994},{"$f":"ROUND(IF(CI$2+$B7>100,0,CI6*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B6)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B7>100,0,CJ6*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B6)),11)","v":0}]
[18,3,{"$f":"ROUND(IF(C$2+$B8>100,0,C7*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B7)),11)","v":0.99945807200000003},{"$f":"ROUND(IF(D$2+$B8>100,0,D7*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B7)),11)","v":0.99929612205999996},{"$f":"ROUND(IF(E$2+$B8>100,0,E7*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B7)),11)","v":0.99912319038999997},{"$f":"ROUND(IF(F$2+$B8>100,0,F7*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B7)),11)","v":0.99896126847},{"$f":"ROUND(IF(G$2+$B8>100,0,G7*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B7)),11)","v":0.99883433920999998},{"$f":"ROUND(IF(H$2+$B8>100,0,H7*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B7)),11)","v":0.99875838549999996},{"$f":"ROUND(IF(I$2+$B8>100,0,I7*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B7)),11)","v":0.99873739879000001},{"$f":"ROUND(IF(J$2+$B8>100,0,J7*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B7)),11)","v":0.99876038430000003},{"$f":"ROUND(IF(K$2+$B8>100,0,K7*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B7)),11)","v":0.99880235868},{"$f":"ROUND(IF(L$2+$B8>100,0,L7*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B7)),11)","v":0.99883833750999995},{"$f":"ROUND(IF(M$2+$B8>100,0,M7*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B7)),11)","v":0.99886232373999995},{"$f":"ROUND(IF(N$2+$B8>100,0,N7*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B7)),11)","v":0.99888031357999996},{"$f":"ROUND(IF(O$2+$B8>100,0,O7*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B7)),11)","v":0.99889130746999999},{"$f":"ROUND(IF(P$2+$B8>100,0,P7*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B7)),11)","v":0.99889130746999999},{"$f":"ROUND(IF(Q$2+$B8>100,0,Q7*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B7)),11)","v":0.99887931413999997},{"$f":"ROUND(IF(R$2+$B8>100,0,R7*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B7)),11)","v":0.99885332883},{"$f":"ROUND(IF(S$2+$B8>100,0,S7*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B7)),11)","v":0.99881135327000004},{"$f":"ROUND(IF(T$2+$B8>100,0,T7*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B7)),11)","v":0.99875238908999997},{"$f":"ROUND(IF(U$2+$B8>100,0,U7*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B7)),11)","v":0.99867743716000001},{"$f":"ROUND(IF(V$2+$B8>100,0,V7*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B7)),11)","v":0.99859149580999995},{"$f":"ROUND(IF(W$2+$B8>100,0,W7*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B7)),11)","v":0.99849856342999999},{"$f":"ROUND(IF(X$2+$B8>100,0,X7*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B7)),11)","v":0.99839564324999996},{"$f":"ROUND(IF(Y$2+$B8>100,0,Y7*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B7)),11)","v":0.99827674202000005},{"$f":"ROUND(IF(Z$2+$B8>100,0,Z7*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B7)),11)","v":0.99813786629000001},{"$f":"ROUND(IF(AA$2+$B8>100,0,AA7*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B7)),11)","v":0.9979740252},{"$f":"ROUND(IF(AB$2+$B8>100,0,AB7*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B7)),11)","v":0.99777623468999999},{"$f":"ROUND(IF(AC$2+$B8>100,0,AC7*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B7)),11)","v":0.99753951126999996},{"$f":"ROUND(IF(AD$2+$B8>100,0,AD7*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B7)),11)","v":0.99726187127999999},{"$f":"ROUND(IF(AE$2+$B8>100,0,AE7*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B7)),11)","v":0.99694033657000003},{"$f":"ROUND(IF(AF$2+$B8>100,0,AF7*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B7)),11)","v":0.99657293162000005},{"$f":"ROUND(IF(AG$2+$B8>100,0,AG7*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B7)),11)","v":0.99615868401999996},{"$f":"ROUND(IF(AH$2+$B8>100,0,AH7*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B7)),11)","v":0.99569862077000004},{"$f":"ROUND(IF(AI$2+$B8>100,0,AI7*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B7)),11)","v":0.99519177595999997},{"$f":"ROUND(IF(AJ$2+$B8>100,0,AJ7*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B7)),11)","v":0.99463319835999997},{"$f":"ROUND(IF(AK$2+$B8>100,0,AK7*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B7)),11)","v":0.99401894410000002},{"$f":"ROUND(IF(AL$2+$B8>100,0,AL7*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B7)),11)","v":0.99334707124999999},{"$f":"ROUND(IF(AM$2+$B8>100,0,AM7*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B7)),11)","v":0.99261265663999998},{"$f":"ROUND(IF(AN$2+$B8>100,0,AN7*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B7)),11)","v":0.99180780218999998},{"$f":"ROUND(IF(AO$2+$B8>100,0,AO7*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B7)),11)","v":0.99092463048000001},{"$f":"ROUND(IF(AP$2+$B8>100,0,AP7*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B7)),11)","v":0.98995230054000005},{"$f":"ROUND(IF(AQ$2+$B8>100,0,AQ7*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B7)),11)","v":0.98887702226999996},{"$f":"ROUND(IF(AR$2+$B8>100,0,AR7*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B7)),11)","v":0.98769300272000005},{"$f":"ROUND(IF(AS$2+$B8>100,0,AS7*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B7)),11)","v":0.98640043841000002},{"$f":"ROUND(IF(AT$2+$B8>100,0,AT7*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B7)),11)","v":0.98500252249999998},{"$f":"ROUND(IF(AU$2+$B8>100,0,AU7*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B7)),11)","v":0.98351039207000002},{"$f":"ROUND(IF(AV$2+$B8>100,0,AV7*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B7)),11)","v":0.98194111034999998},{"$f":"ROUND(IF(AW$2+$B8>100,0,AW7*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B7)),11)","v":0.98031367778},{"$f":"ROUND(IF(AX$2+$B8>100,0,AX7*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B7)),11)","v":0.97864109999000004},{"$f":"ROUND(IF(AY$2+$B8>100,0,AY7*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B7)),11)","v":0.97692744893000005},{"$f":"ROUND(IF(AZ$2+$B8>100,0,AZ7*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B7)),11)","v":0.97516591982},{"$f":"ROUND(IF(BA$2+$B8>100,0,BA7*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B7)),11)","v":0.9733339513},{"$f":"ROUND(IF(BB$2+$B8>100,0,BB7*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B7)),11)","v":0.97139626086999997},{"$f":"ROUND(IF(BC$2+$B8>100,0,BC7*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B7)),11)","v":0.96929999574000003},{"$f":"ROUND(IF(BD$2+$B8>100,0,BD7*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B7)),11)","v":0.96697978505000004},{"$f":"ROUND(IF(BE$2+$B8>100,0,BE7*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B7)),11)","v":0.96436277772000001},{"$f":"ROUND(IF(BF$2+$B8>100,0,BF7*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B7)),11)","v":0.96139038669999999},{"$f":"ROUND(IF(BG$2+$B8>100,0,BG7*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B7)),11)","v":0.95797711190000001},{"$f":"ROUND(IF(BH$2+$B8>100,0,BH7*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B7)),11)","v":0.95400517863000001},{"$f":"ROUND(IF(BI$2+$B8>100,0,BI7*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B7)),11)","v":0.94937480068000002},{"$f":"ROUND(IF(BJ$2+$B8>100,0,BJ7*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B7)),11)","v":0.94398198578000003},{"$f":"ROUND(IF(BK$2+$B8>100,0,BK7*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B7)),11)","v":0.93771710581000001},{"$f":"ROUND(IF(BL$2+$B8>100,0,BL7*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B7)),11)","v":0.93046839992999997},{"$f":"ROUND(IF(BM$2+$B8>100,0,BM7*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B7)),11)","v":0.92212172134000003},{"$f":"ROUND(IF(BN$2+$B8>100,0,BN7*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B7)),11)","v":0.91256327629},{"$f":"ROUND(IF(BO$2+$B8>100,0,BO7*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B7)),11)","v":0.90168246207000002},{"$f":"ROUND(IF(BP$2+$B8>100,0,BP7*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B7)),11)","v":0.88937662553999997},{"$f":"ROUND(IF(BQ$2+$B8>100,0,BQ7*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B7)),11)","v":0.87555108629},{"$f":"ROUND(IF(BR$2+$B8>100,0,BR7*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B7)),11)","v":0.86012580421999996},{"$f":"ROUND(IF(BS$2+$B8>100,0,BS7*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B7)),11)","v":0.84303619733000001},{"$f":"ROUND(IF(BT$2+$B8>100,0,BT7*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B7)),11)","v":0.82423587566000001},{"$f":"ROUND(IF(BU$2+$B8>100,0,BU7*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B7)),11)","v":0.80370267345000002},{"$f":"ROUND(IF(BV$2+$B8>100,0,BV7*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B7)),11)","v":0.78143981399999995},{"$f":"ROUND(IF(BW$2+$B8>100,0,BW7*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B7)),11)","v":0.75748197756000002},{"$f":"ROUND(IF(BX$2+$B8>100,0,BX7*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B7)),11)","v":0.73189792622000005},{"$f":"ROUND(IF(BY$2+$B8>100,0,BY7*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B7)),11)","v":0.70478899413999996},{"$f":"ROUND(IF(BZ$2+$B8>100,0,BZ7*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B7)),11)","v":0.67629378696999998},{"$f":"ROUND(IF(CA$2+$B8>100,0,CA7*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B7)),11)","v":0.64658649750999997},{"$f":"ROUND(IF(CB$2+$B8>100,0,CB7*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B7)),11)","v":0.61587227984000004},{"$f":"ROUND(IF(CC$2+$B8>100,0,CC7*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B7)),11)","v":0.58438813641999998},{"$f":"ROUND(IF(CD$2+$B8>100,0,CD7*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B7)),11)","v":0.55239421359999996},{"$f":"ROUND(IF(CE$2+$B8>100,0,CE7*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B7)),11)","v":0.52016818405999998},{"$f":"ROUND(IF(CF$2+$B8>100,0,CF7*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B7)),11)","v":0.48799911386},{"$f":"ROUND(IF(CG$2+$B8>100,0,CG7*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B7)),11)","v":0.45617726760999999},{"$f":"ROUND(IF(CH$2+$B8>100,0,CH7*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B7)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B8>100,0,CI7*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B7)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B8>100,0,CJ7*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B7)),11)","v":0}]
[19,4,{"$f":"ROUND(IF(C$2+$B9>100,0,C8*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B8)),11)","v":0.99906328606000006},{"$f":"ROUND(IF(D$2+$B9>100,0,D8*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B8)),11)","v":0.99881446132999996},{"$f":"ROUND(IF(E$2+$B9>100,0,E8*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B8)),11)","v":0.99856667877000005},{"$f":"ROUND(IF(F$2+$B9>100,0,F8*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B8)),11)","v":0.99835290105999996},{"$f":"ROUND(IF(G$2+$B9>100,0,G8*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B8)),11)","v":0.99820207706999997},{"$f":"ROUND(IF(H$2+$B9>100,0,H8*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B8)),11)","v":0.99812916772000004},{"$f":"ROUND(IF(I$2+$B9>100,0,I8*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B8)),11)","v":0.99812816898000001},{"$f":"ROUND(IF(J$2+$B9>100,0,J8*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B8)),11)","v":0.99817311319000002},{"$f":"ROUND(IF(K$2+$B9>100,0,K8*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B8)),11)","v":0.99822904612999996},{"$f":"ROUND(IF(L$2+$B9>100,0,L8*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B8)),11)","v":0.99827499268999997},{"$f":"ROUND(IF(M$2+$B9>100,0,M8*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B8)),11)","v":0.99830695628999999},{"$f":"ROUND(IF(N$2+$B9>100,0,N8*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B8)),11)","v":0.99832793276999998},{"$f":"ROUND(IF(O$2+$B9>100,0,O8*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B8)),11)","v":0.99833592390000003},{"$f":"ROUND(IF(P$2+$B9>100,0,P8*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B8)),11)","v":0.99832693388000004},{"$f":"ROUND(IF(Q$2+$B9>100,0,Q8*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B8)),11)","v":0.99829796638000001},{"$f":"ROUND(IF(R$2+$B9>100,0,R8*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B8)),11)","v":0.99824702486000005},{"$f":"ROUND(IF(S$2+$B9>100,0,S8*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B8)),11)","v":0.99817111519000001},{"$f":"ROUND(IF(T$2+$B9>100,0,T8*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B8)),11)","v":0.99807123996000002},{"$f":"ROUND(IF(U$2+$B9>100,0,U8*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B8)),11)","v":0.99795139866000004},{"$f":"ROUND(IF(V$2+$B9>100,0,V8*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B8)),11)","v":0.99781758740000004},{"$f":"ROUND(IF(W$2+$B9>100,0,W8*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B8)),11)","v":0.99766980961999996},{"$f":"ROUND(IF(X$2+$B9>100,0,X8*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B8)),11)","v":0.99750307754},{"$f":"ROUND(IF(Y$2+$B9>100,0,Y8*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B8)),11)","v":0.99730941185999999},{"$f":"ROUND(IF(Z$2+$B9>100,0,Z8*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B8)),11)","v":0.99708183643000003},{"$f":"ROUND(IF(AA$2+$B9>100,0,AA8*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B8)),11)","v":0.99680938950999998},{"$f":"ROUND(IF(AB$2+$B9>100,0,AB8*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B8)),11)","v":0.99648411446999996},{"$f":"ROUND(IF(AC$2+$B9>100,0,AC8*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B8)),11)","v":0.99609806668},{"$f":"ROUND(IF(AD$2+$B9>100,0,AD8*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B8)),11)","v":0.99564929882999997},{"$f":"ROUND(IF(AE$2+$B9>100,0,AE8*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B8)),11)","v":0.99513288373999997},{"$f":"ROUND(IF(AF$2+$B9>100,0,AF8*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B8)),11)","v":0.99454789541999999},{"$f":"ROUND(IF(AG$2+$B9>100,0,AG8*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B8)),11)","v":0.99389341916999996},{"$f":"ROUND(IF(AH$2+$B9>100,0,AH8*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B8)),11)","v":0.99316954626999998},{"$f":"ROUND(IF(AI$2+$B9>100,0,AI8*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B8)),11)","v":0.99237140247},{"$f":"ROUND(IF(AJ$2+$B9>100,0,AJ8*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B8)),11)","v":0.99149413599000003},{"$f":"ROUND(IF(AK$2+$B9>100,0,AK8*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B8)),11)","v":0.99053192564000003},{"$f":"ROUND(IF(AL$2+$B9>100,0,AL8*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B8)),11)","v":0.98947997109999997},{"$f":"ROUND(IF(AM$2+$B9>100,0,AM8*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B8)),11)","v":0.98832854040999996},{"$f":"ROUND(IF(AN$2+$B9>100,0,AN8*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B8)),11)","v":0.98706696090000001},{"$f":"ROUND(IF(AO$2+$B9>100,0,AO8*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B8)),11)","v":0.98567966641000004},{"$f":"ROUND(IF(AP$2+$B9>100,0,AP8*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B8)),11)","v":0.98415019011000004},{"$f":"ROUND(IF(AQ$2+$B9>100,0,AQ8*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B8)),11)","v":0.98246514366000004},{"$f":"ROUND(IF(AR$2+$B9>100,0,AR8*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B8)),11)","v":0.98061914542999995},{"$f":"ROUND(IF(AS$2+$B9>100,0,AS8*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B8)),11)","v":0.97861576615000001},{"$f":"ROUND(IF(AT$2+$B9>100,0,AT8*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B8)),11)","v":0.97646649064000002},{"$f":"ROUND(IF(AU$2+$B9>100,0,AU8*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B8)),11)","v":0.97419163110999996},{"$f":"ROUND(IF(AV$2+$B9>100,0,AV8*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B8)),11)","v":0.97181827943999999},{"$f":"ROUND(IF(AW$2+$B9>100,0,AW8*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B8)),11)","v":0.96936847557000005},{"$f":"ROUND(IF(AX$2+$B9>100,0,AX8*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B8)),11)","v":0.96685630385999999},{"$f":"ROUND(IF(AY$2+$B9>100,0,AY8*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B8)),11)","v":0.96427819232},{"$f":"ROUND(IF(AZ$2+$B9>100,0,AZ8*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B8)),11)","v":0.96161306387000001},{"$f":"ROUND(IF(BA$2+$B9>100,0,BA8*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B8)),11)","v":0.95881862208000002},{"$f":"ROUND(IF(BB$2+$B9>100,0,BB8*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B8)),11)","v":0.95582866439000003},{"$f":"ROUND(IF(BC$2+$B9>100,0,BC8*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B8)),11)","v":0.95255921551},{"$f":"ROUND(IF(BD$2+$B9>100,0,BD8*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B8)),11)","v":0.94890789985000001},{"$f":"ROUND(IF(BE$2+$B9>100,0,BE8*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B8)),11)","v":0.94478621333000001},{"$f":"ROUND(IF(BF$2+$B9>100,0,BF8*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B8)),11)","v":0.94007347766000005},{"$f":"ROUND(IF(BG$2+$B9>100,0,BG8*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B8)),11)","v":0.93463887349999997},{"$f":"ROUND(IF(BH$2+$B9>100,0,BH8*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B8)),11)","v":0.92832431322999998},{"$f":"ROUND(IF(BI$2+$B9>100,0,BI8*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B8)),11)","v":0.92098469664000004},{"$f":"ROUND(IF(BJ$2+$B9>100,0,BJ8*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B8)),11)","v":0.91247469904},{"$f":"ROUND(IF(BK$2+$B9>100,0,BK8*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B8)),11)","v":0.90264367290000003},{"$f":"ROUND(IF(BL$2+$B9>100,0,BL8*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B8)),11)","v":0.89134406465000005},{"$f":"ROUND(IF(BM$2+$B9>100,0,BM8*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B8)),11)","v":0.87843067206000003},{"$f":"ROUND(IF(BN$2+$B9>100,0,BN8*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B8)),11)","v":0.86376851790999998},{"$f":"ROUND(IF(BO$2+$B9>100,0,BO8*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B8)),11)","v":0.84723707164999995},{"$f":"ROUND(IF(BP$2+$B9>100,0,BP8*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B8)),11)","v":0.82873536969999995},{"$f":"ROUND(IF(BQ$2+$B9>100,0,BQ8*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B8)),11)","v":0.80818968792000001},{"$f":"ROUND(IF(BR$2+$B9>100,0,BR8*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B8)),11)","v":0.78555461724999998},{"$f":"ROUND(IF(BS$2+$B9>100,0,BS8*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B8)),11)","v":0.76082246433},{"$f":"ROUND(IF(BT$2+$B9>100,0,BT8*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B8)),11)","v":0.73402325906999999},{"$f":"ROUND(IF(BU$2+$B9>100,0,BU8*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B8)),11)","v":0.70523302190000003},{"$f":"ROUND(IF(BV$2+$B9>100,0,BV8*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B8)),11)","v":0.67457557511999999},{"$f":"ROUND(IF(BW$2+$B9>100,0,BW8*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B8)),11)","v":0.64222579229999999},{"$f":"ROUND(IF(BX$2+$B9>100,0,BX8*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B8)),11)","v":0.60840698482},{"$f":"ROUND(IF(BY$2+$B9>100,0,BY8*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B8)),11)","v":0.57339095323},{"$f":"ROUND(IF(BZ$2+$B9>100,0,BZ8*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B8)),11)","v":0.53748989753999998},{"$f":"ROUND(IF(CA$2+$B9>100,0,CA8*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B8)),11)","v":0.50105151548000004},{"$f":"ROUND(IF(CB$2+$B9>100,0,CB8*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B8)),11)","v":0.46444714652000002},{"$f":"ROUND(IF(CC$2+$B9>100,0,CC8*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B8)),11)","v":0.42806021920999998},{"$f":"ROUND(IF(CD$2+$B9>100,0,CD8*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B8)),11)","v":0.39227391247999999},{"$f":"ROUND(IF(CE$2+$B9>100,0,CE8*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B8)),11)","v":0.35745593490999999},{"$f":"ROUND(IF(CF$2+$B9>100,0,CF8*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B8)),11)","v":0.32394698776000003},{"$f":"ROUND(IF(CG$2+$B9>100,0,CG8*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B8)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B9>100,0,CH8*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B8)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B9>100,0,CI8*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B8)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B9>100,0,CJ8*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B8)),11)","v":0}]
[20,5,{"$f":"ROUND(IF(C$2+$B10>100,0,C9*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B9)),11)","v":0.99858173756000002},{"$f":"ROUND(IF(D$2+$B10>100,0,D9*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B9)),11)","v":0.99825812168000005},{"$f":"ROUND(IF(E$2+$B10>100,0,E9*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B9)),11)","v":0.99795855166000003},{"$f":"ROUND(IF(F$2+$B10>100,0,F9*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B9)),11)","v":0.99772094366999997},{"$f":"ROUND(IF(G$2+$B10>100,0,G9*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B9)),11)","v":0.99757320975999997},{"$f":"ROUND(IF(H$2+$B10>100,0,H9*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B9)),11)","v":0.99752030892999999},{"$f":"ROUND(IF(I$2+$B10>100,0,I9*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B9)),11)","v":0.99754126962},{"$f":"ROUND(IF(J$2+$B10>100,0,J9*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B9)),11)","v":0.99760016182},{"$f":"ROUND(IF(K$2+$B10>100,0,K9*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B9)),11)","v":0.99766604495},{"$f":"ROUND(IF(L$2+$B10>100,0,L9*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B9)),11)","v":0.99771995178999995},{"$f":"ROUND(IF(M$2+$B10>100,0,M9*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B9)),11)","v":0.99775489254000005},{"$f":"ROUND(IF(N$2+$B10>100,0,N9*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B9)),11)","v":0.99777286243999996},{"$f":"ROUND(IF(O$2+$B10>100,0,O9*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B9)),11)","v":0.99777186409999996},{"$f":"ROUND(IF(P$2+$B10>100,0,P9*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B9)),11)","v":0.99774590760000004},{"$f":"ROUND(IF(Q$2+$B10>100,0,Q9*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B9)),11)","v":0.99769199950999998},{"$f":"ROUND(IF(R$2+$B10>100,0,R9*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B9)),11)","v":0.99760714851999999},{"$f":"ROUND(IF(S$2+$B10>100,0,S9*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B9)),11)","v":0.99749036249},{"$f":"ROUND(IF(T$2+$B10>100,0,T9*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B9)),11)","v":0.99734564216999999},{"$f":"ROUND(IF(U$2+$B10>100,0,U9*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B9)),11)","v":0.99717798632999999},{"$f":"ROUND(IF(V$2+$B10>100,0,V9*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B9)),11)","v":0.99698939880000004},{"$f":"ROUND(IF(W$2+$B10>100,0,W9*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B9)),11)","v":0.99677789280999995},{"$f":"ROUND(IF(X$2+$B10>100,0,X9*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B9)),11)","v":0.99653649706000003},{"$f":"ROUND(IF(Y$2+$B10>100,0,Y9*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B9)),11)","v":0.99625425850000005},{"$f":"ROUND(IF(Z$2+$B10>100,0,Z9*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B9)),11)","v":0.99591824193},{"$f":"ROUND(IF(AA$2+$B10>100,0,AA9*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B9)),11)","v":0.99551852134999996},{"$f":"ROUND(IF(AB$2+$B10>100,0,AB9*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B9)),11)","v":0.99504419491999996},{"$f":"ROUND(IF(AC$2+$B10>100,0,AC9*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B9)),11)","v":0.99448737611000004},{"$f":"ROUND(IF(AD$2+$B10>100,0,AD9*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B9)),11)","v":0.99384418664999996},{"$f":"ROUND(IF(AE$2+$B10>100,0,AE9*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B9)),11)","v":0.99311077372000001},{"$f":"ROUND(IF(AF$2+$B10>100,0,AF9*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B9)),11)","v":0.99228629350999997},{"$f":"ROUND(IF(AG$2+$B10>100,0,AG9*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B9)),11)","v":0.99136892989000003},{"$f":"ROUND(IF(AH$2+$B10>100,0,AH9*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B9)),11)","v":0.99035490378000002},{"$f":"ROUND(IF(AI$2+$B10>100,0,AI9*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B9)),11)","v":0.98923947832000003},{"$f":"ROUND(IF(AJ$2+$B10>100,0,AJ9*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B9)),11)","v":0.98801597456000001},{"$f":"ROUND(IF(AK$2+$B10>100,0,AK9*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B9)),11)","v":0.98667578484999996},{"$f":"ROUND(IF(AL$2+$B10>100,0,AL9*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B9)),11)","v":0.98520937553999999},{"$f":"ROUND(IF(AM$2+$B10>100,0,AM9*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B9)),11)","v":0.98360432999000003},{"$f":"ROUND(IF(AN$2+$B10>100,0,AN9*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B9)),11)","v":0.98184241547999995},{"$f":"ROUND(IF(AO$2+$B10>100,0,AO9*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B9)),11)","v":0.97990259789},{"$f":"ROUND(IF(AP$2+$B10>100,0,AP9*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B9)),11)","v":0.97776896028000004},{"$f":"ROUND(IF(AQ$2+$B10>100,0,AQ9*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B9)),11)","v":0.97542872830000005},{"$f":"ROUND(IF(AR$2+$B10>100,0,AR9*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B9)),11)","v":0.97288009912999995},{"$f":"ROUND(IF(AS$2+$B10>100,0,AS9*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B9)),11)","v":0.97013508191999998},{"$f":"ROUND(IF(AT$2+$B10>100,0,AT9*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B9)),11)","v":0.96721447063999999},{"$f":"ROUND(IF(AU$2+$B10>100,0,AU9*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B9)),11)","v":0.96414868958},{"$f":"ROUND(IF(AV$2+$B10>100,0,AV9*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B9)),11)","v":0.96096792835},{"$f":"ROUND(IF(AW$2+$B10>100,0,AW9*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B9)),11)","v":0.95769534039000004},{"$f":"ROUND(IF(AX$2+$B10>100,0,AX9*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B9)),11)","v":0.95433744844000001},{"$f":"ROUND(IF(AY$2+$B10>100,0,AY9*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B9)),11)","v":0.95087665399999999},{"$f":"ROUND(IF(AZ$2+$B10>100,0,AZ9*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B9)),11)","v":0.94727252824999997},{"$f":"ROUND(IF(BA$2+$B10>100,0,BA9*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B9)),11)","v":0.94345259483999999},{"$f":"ROUND(IF(BB$2+$B10>100,0,BB9*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B9)),11)","v":0.93932054753000005},{"$f":"ROUND(IF(BC$2+$B10>100,0,BC9*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B9)),11)","v":0.93475683632999995},{"$f":"ROUND(IF(BD$2+$B10>100,0,BD9*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B9)),11)","v":0.92964506948000003},{"$f":"ROUND(IF(BE$2+$B10>100,0,BE9*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B9)),11)","v":0.92383746862000005},{"$f":"ROUND(IF(BF$2+$B10>100,0,BF9*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B9)),11)","v":0.91717140760000004},{"$f":"ROUND(IF(BG$2+$B10>100,0,BG9*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B9)),11)","v":0.90947932966},{"$f":"ROUND(IF(BH$2+$B10>100,0,BH9*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B9)),11)","v":0.90056370296999999},{"$f":"ROUND(IF(BI$2+$B10>100,0,BI9*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B9)),11)","v":0.89024499042000005},{"$f":"ROUND(IF(BJ$2+$B10>100,0,BJ9*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B9)),11)","v":0.87834540787000004},{"$f":"ROUND(IF(BK$2+$B10>100,0,BK9*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B9)),11)","v":0.86468931173999997},{"$f":"ROUND(IF(BL$2+$B10>100,0,BL9*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B9)),11)","v":0.84911129151999998},{"$f":"ROUND(IF(BM$2+$B10>100,0,BM9*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B9)),11)","v":0.83146098402000002},{"$f":"ROUND(IF(BN$2+$B10>100,0,BN9*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B9)),11)","v":0.81161244726000004},{"$f":"ROUND(IF(BO$2+$B10>100,0,BO9*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B9)),11)","v":0.78946905915999999},{"$f":"ROUND(IF(BP$2+$B10>100,0,BP9*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B9)),11)","v":0.76497578529999999},{"$f":"ROUND(IF(BQ$2+$B10>100,0,BQ9*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B9)),11)","v":0.73812125835999998},{"$f":"ROUND(IF(BR$2+$B10>100,0,BR9*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B9)),11)","v":0.70894654542000002},{"$f":"ROUND(IF(BS$2+$B10>100,0,BS9*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B9)),11)","v":0.67755044561},{"$f":"ROUND(IF(BT$2+$B10>100,0,BT9*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B9)),11)","v":0.64409072937},{"$f":"ROUND(IF(BU$2+$B10>100,0,BU9*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B9)),11)","v":0.60879029045999999},{"$f":"ROUND(IF(BV$2+$B10>100,0,BV9*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B9)),11)","v":0.57193417934000002},{"$f":"ROUND(IF(BW$2+$B10>100,0,BW9*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B9)),11)","v":0.53386496104000003},{"$f":"ROUND(IF(BX$2+$B10>100,0,BX9*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B9)),11)","v":0.49497802019999998},{"$f":"ROUND(IF(BY$2+$B10>100,0,BY9*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B9)),11)","v":0.45570704720999999},{"$f":"ROUND(IF(BZ$2+$B10>100,0,BZ9*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B9)),11)","v":0.41651059641999999},{"$f":"ROUND(IF(CA$2+$B10>100,0,CA9*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B9)),11)","v":0.37785747832},{"$f":"ROUND(IF(CB$2+$B10>100,0,CB9*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B9)),11)","v":0.3402042837},{"$f":"ROUND(IF(CC$2+$B10>100,0,CC9*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B9)),11)","v":0.30398011571},{"$f":"ROUND(IF(CD$2+$B10>100,0,CD9*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B9)),11)","v":0.26956788673999998},{"$f":"ROUND(IF(CE$2+$B10>100,0,CE9*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B9)),11)","v":0.23728890089999999},{"$f":"ROUND(IF(CF$2+$B10>100,0,CF9*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B10>100,0,CG9*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B10>100,0,CH9*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B10>100,0,CI9*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B10>100,0,CJ9*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B9)),11)","v":0}]
[21,6,{"$f":"ROUND(IF(C$2+$B11>100,0,C10*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B10)),11)","v":0.99802552752999996},{"$f":"ROUND(IF(D$2+$B11>100,0,D10*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B10)),11)","v":0.99765018248000004},{"$f":"ROUND(IF(E$2+$B11>100,0,E10*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B10)),11)","v":0.99732684390000004},{"$f":"ROUND(IF(F$2+$B11>100,0,F10*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B10)),11)","v":0.99709237947999996},{"$f":"ROUND(IF(G$2+$B11>100,0,G10*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B10)),11)","v":0.99696469009999999},{"$f":"ROUND(IF(H$2+$B11>100,0,H10*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B10)),11)","v":0.99693376699000003},{"$f":"ROUND(IF(I$2+$B11>100,0,I10*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B10)),11)","v":0.99696868093000002},{"$f":"ROUND(IF(J$2+$B11>100,0,J10*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B10)),11)","v":0.99703751532999996},{"$f":"ROUND(IF(K$2+$B11>100,0,K10*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B10)),11)","v":0.99711134263000001},{"$f":"ROUND(IF(L$2+$B11>100,0,L10*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B10)),11)","v":0.99716821266},{"$f":"ROUND(IF(M$2+$B11>100,0,M10*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B10)),11)","v":0.99720014081999997},{"$f":"ROUND(IF(N$2+$B11>100,0,N10*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B10)),11)","v":0.99720912077000001},{"$f":"ROUND(IF(O$2+$B11>100,0,O10*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B10)),11)","v":0.99719116088000004},{"$f":"ROUND(IF(P$2+$B11>100,0,P10*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B10)),11)","v":0.99714027582999998},{"$f":"ROUND(IF(Q$2+$B11>100,0,Q10*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B10)),11)","v":0.99705247894000004},{"$f":"ROUND(IF(R$2+$B11>100,0,R10*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B10)),11)","v":0.99692678044000005},{"$f":"ROUND(IF(S$2+$B11>100,0,S10*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B10)),11)","v":0.99676518700000005},{"$f":"ROUND(IF(T$2+$B11>100,0,T10*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B10)),11)","v":0.99657269930000003},{"$f":"ROUND(IF(U$2+$B11>100,0,U10*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B10)),11)","v":0.99635032859999995},{"$f":"ROUND(IF(V$2+$B11>100,0,V10*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B10)),11)","v":0.99609809027999996},{"$f":"ROUND(IF(W$2+$B11>100,0,W10*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B10)),11)","v":0.99581201503000005},{"$f":"ROUND(IF(X$2+$B11>100,0,X10*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B10)),11)","v":0.99548216145000001},{"$f":"ROUND(IF(Y$2+$B11>100,0,Y10*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B10)),11)","v":0.99509162977999999},{"$f":"ROUND(IF(Z$2+$B11>100,0,Z10*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B10)),11)","v":0.99462852781},{"$f":"ROUND(IF(AA$2+$B11>100,0,AA10*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B10)),11)","v":0.99407999708999994},{"$f":"ROUND(IF(AB$2+$B11>100,0,AB10*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B10)),11)","v":0.99343520846},{"$f":"ROUND(IF(AC$2+$B11>100,0,AC10*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B10)),11)","v":0.99268437050000002},{"$f":"ROUND(IF(AD$2+$B11>100,0,AD10*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B10)),11)","v":0.99182469526000006},{"$f":"ROUND(IF(AE$2+$B11>100,0,AE10*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B10)),11)","v":0.99085243982000004},{"$f":"ROUND(IF(AF$2+$B11>100,0,AF10*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B10)),11)","v":0.98976588631999995},{"$f":"ROUND(IF(AG$2+$B11>100,0,AG10*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B10)),11)","v":0.98855939033999995},{"$f":"ROUND(IF(AH$2+$B11>100,0,AH10*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B10)),11)","v":0.98722934370000004},{"$f":"ROUND(IF(AI$2+$B11>100,0,AI10*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B10)),11)","v":0.98576922622999996},{"$f":"ROUND(IF(AJ$2+$B11>100,0,AJ10*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B10)),11)","v":0.98416962836999999},{"$f":"ROUND(IF(AK$2+$B11>100,0,AK10*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B10)),11)","v":0.98241729215999996},{"$f":"ROUND(IF(AL$2+$B11>100,0,AL10*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B10)),11)","v":0.98050007472},{"$f":"ROUND(IF(AM$2+$B11>100,0,AM10*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B10)),11)","v":0.97839811226999995},{"$f":"ROUND(IF(AN$2+$B11>100,0,AN10*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B10)),11)","v":0.97608783708000002},{"$f":"ROUND(IF(AO$2+$B11>100,0,AO10*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B10)),11)","v":0.97354890945000006},{"$f":"ROUND(IF(AP$2+$B11>100,0,AP10*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B10)),11)","v":0.97076617898999995},{"$f":"ROUND(IF(AQ$2+$B11>100,0,AQ10*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B10)),11)","v":0.96773064478000004},{"$f":"ROUND(IF(AR$2+$B11>100,0,AR10*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B10)),11)","v":0.96444912018999995},{"$f":"ROUND(IF(AS$2+$B11>100,0,AS10*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B10)),11)","v":0.96094305201999997},{"$f":"ROUND(IF(AT$2+$B11>100,0,AT10*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B10)),11)","v":0.95724345665999999},{"$f":"ROUND(IF(AU$2+$B11>100,0,AU10*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B10)),11)","v":0.95338396946000004},{"$f":"ROUND(IF(AV$2+$B11>100,0,AV10*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B10)),11)","v":0.94939595255999998},{"$f":"ROUND(IF(AW$2+$B11>100,0,AW10*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B10)),11)","v":0.94529510112000004},{"$f":"ROUND(IF(AX$2+$B11>100,0,AX10*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B10)),11)","v":0.94107406658000003},{"$f":"ROUND(IF(AY$2+$B11>100,0,AY10*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B10)),11)","v":0.93669623045999995},{"$f":"ROUND(IF(AZ$2+$B11>100,0,AZ10*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B10)),11)","v":0.93209153870999994},{"$f":"ROUND(IF(BA$2+$B11>100,0,BA10*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B10)),11)","v":0.92715822507000001},{"$f":"ROUND(IF(BB$2+$B11>100,0,BB10*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B10)),11)","v":0.92176558582000001},{"$f":"ROUND(IF(BC$2+$B11>100,0,BC10*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B10)),11)","v":0.91578127254999997},{"$f":"ROUND(IF(BD$2+$B11>100,0,BD10*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B10)),11)","v":0.90903204935000004},{"$f":"ROUND(IF(BE$2+$B11>100,0,BE10*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B10)),11)","v":0.90133094021000004},{"$f":"ROUND(IF(BF$2+$B11>100,0,BF10*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B10)),11)","v":0.89248207047999994},{"$f":"ROUND(IF(BG$2+$B11>100,0,BG10*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B10)),11)","v":0.88228225978999997},{"$f":"ROUND(IF(BH$2+$B11>100,0,BH10*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B10)),11)","v":0.87050558826000002},{"$f":"ROUND(IF(BI$2+$B11>100,0,BI10*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B10)),11)","v":0.85694715704000002},{"$f":"ROUND(IF(BJ$2+$B11>100,0,BJ10*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B10)),11)","v":0.84141274016000001},{"$f":"ROUND(IF(BK$2+$B11>100,0,BK10*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B10)),11)","v":0.82371946746000002},{"$f":"ROUND(IF(BL$2+$B11>100,0,BL10*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B10)),11)","v":0.80370931075999996},{"$f":"ROUND(IF(BM$2+$B11>100,0,BM10*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B10)),11)","v":0.78125570688000001},{"$f":"ROUND(IF(BN$2+$B11>100,0,BN10*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B10)),11)","v":0.75627346415999996},{"$f":"ROUND(IF(BO$2+$B11>100,0,BO10*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B10)),11)","v":0.72873046762000004},{"$f":"ROUND(IF(BP$2+$B11>100,0,BP10*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B10)),11)","v":0.69865391467000004},{"$f":"ROUND(IF(BQ$2+$B11>100,0,BQ10*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B10)),11)","v":0.66613893512},{"$f":"ROUND(IF(BR$2+$B11>100,0,BR10*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B10)),11)","v":0.63135234602000001},{"$f":"ROUND(IF(BS$2+$B11>100,0,BS10*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B10)),11)","v":0.59453696500999997},{"$f":"ROUND(IF(BT$2+$B11>100,0,BT10*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B10)),11)","v":0.55600938986000004},{"$f":"ROUND(IF(BU$2+$B11>100,0,BU10*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B10)),11)","v":0.51615858622999999},{"$f":"ROUND(IF(BV$2+$B11>100,0,BV10*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B10)),11)","v":0.47543344106000002},{"$f":"ROUND(IF(BW$2+$B11>100,0,BW10*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B10)),11)","v":0.43433331316000001},{"$f":"ROUND(IF(BX$2+$B11>100,0,BX10*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B10)),11)","v":0.39338774137999999},{"$f":"ROUND(IF(BY$2+$B11>100,0,BY10*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B10)),11)","v":0.35313559361000002},{"$f":"ROUND(IF(BZ$2+$B11>100,0,BZ10*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B10)),11)","v":0.31410271957000002},{"$f":"ROUND(IF(CA$2+$B11>100,0,CA10*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B10)),11)","v":0.27677795786999998},{"$f":"ROUND(IF(CB$2+$B11>100,0,CB10*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B10)),11)","v":0.24159062880000001},{"$f":"ROUND(IF(CC$2+$B11>100,0,CC10*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B10)),11)","v":0.20889300765999999},{"$f":"ROUND(IF(CD$2+$B11>100,0,CD10*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B10)),11)","v":0.17894644155},{"$f":"ROUND(IF(CE$2+$B11>100,0,CE10*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B11>100,0,CF10*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B11>100,0,CG10*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B11>100,0,CH10*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B11>100,0,CI10*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B11>100,0,CJ10*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B10)),11)","v":0}]
[22,7,{"$f":"ROUND(IF(C$2+$B12>100,0,C11*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B11)),11)","v":0.99741772998},{"$f":"ROUND(IF(D$2+$B12>100,0,D11*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B11)),11)","v":0.99701866990999999},{"$f":"ROUND(IF(E$2+$B12>100,0,E11*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B11)),11)","v":0.99669852799000003},{"$f":"ROUND(IF(F$2+$B12>100,0,F11*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B11)),11)","v":0.99648415313000005},{"$f":"ROUND(IF(G$2+$B12>100,0,G11*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B11)),11)","v":0.99637847485999997},{"$f":"ROUND(IF(H$2+$B12>100,0,H11*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B11)),11)","v":0.99636152701000003},{"$f":"ROUND(IF(I$2+$B12>100,0,I11*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B11)),11)","v":0.99640639059000002},{"$f":"ROUND(IF(J$2+$B12>100,0,J11*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B11)),11)","v":0.99648316247000002},{"$f":"ROUND(IF(K$2+$B12>100,0,K11*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B11)),11)","v":0.99655994006000004},{"$f":"ROUND(IF(L$2+$B12>100,0,L11*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B11)),11)","v":0.99661378713000004},{"$f":"ROUND(IF(M$2+$B12>100,0,M11*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B11)),11)","v":0.99663672274000004},{"$f":"ROUND(IF(N$2+$B12>100,0,N11*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B11)),11)","v":0.99662874505999999},{"$f":"ROUND(IF(O$2+$B12>100,0,O11*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B11)),11)","v":0.99658586584999997},{"$f":"ROUND(IF(P$2+$B12>100,0,P11*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B11)),11)","v":0.99650110890999999},{"$f":"ROUND(IF(Q$2+$B12>100,0,Q11*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B11)),11)","v":0.99637248914999998},{"$f":"ROUND(IF(R$2+$B12>100,0,R11*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B11)),11)","v":0.99620201467000002},{"$f":"ROUND(IF(S$2+$B12>100,0,S11*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B11)),11)","v":0.99599269398000001},{"$f":"ROUND(IF(T$2+$B12>100,0,T11*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B11)),11)","v":0.99574554396000003},{"$f":"ROUND(IF(U$2+$B12>100,0,U11*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B11)),11)","v":0.99545959140999996},{"$f":"ROUND(IF(V$2+$B12>100,0,V11*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B11)),11)","v":0.99513287123000005},{"$f":"ROUND(IF(W$2+$B12>100,0,W11*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B11)),11)","v":0.99475844591999996},{"$f":"ROUND(IF(X$2+$B12>100,0,X11*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B11)),11)","v":0.99432043377000001},{"$f":"ROUND(IF(Y$2+$B12>100,0,Y11*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B11)),11)","v":0.99380298611999995},{"$f":"ROUND(IF(Z$2+$B12>100,0,Z11*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B11)),11)","v":0.99319128959000003},{"$f":"ROUND(IF(AA$2+$B12>100,0,AA11*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B11)),11)","v":0.99247256972999998},{"$f":"ROUND(IF(AB$2+$B12>100,0,AB11*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B11)),11)","v":0.99163411043000005},{"$f":"ROUND(IF(AC$2+$B12>100,0,AC11*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B11)),11)","v":0.99066723586000005},{"$f":"ROUND(IF(AD$2+$B12>100,0,AD11*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B11)),11)","v":0.98956928590000004},{"$f":"ROUND(IF(AE$2+$B12>100,0,AE11*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B11)),11)","v":0.98833567462000005},{"$f":"ROUND(IF(AF$2+$B12>100,0,AF11*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B11)),11)","v":0.98696088979999996},{"$f":"ROUND(IF(AG$2+$B12>100,0,AG11*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B11)),11)","v":0.98543949689999999},{"$f":"ROUND(IF(AH$2+$B12>100,0,AH11*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B11)),11)","v":0.98376614316},{"$f":"ROUND(IF(AI$2+$B12>100,0,AI11*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B11)),11)","v":0.98193162663},{"$f":"ROUND(IF(AJ$2+$B12>100,0,AJ11*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B11)),11)","v":0.97992195225000001},{"$f":"ROUND(IF(AK$2+$B12>100,0,AK11*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B11)),11)","v":0.97772133750000001},{"$f":"ROUND(IF(AL$2+$B12>100,0,AL11*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B11)),11)","v":0.97531028781999995},{"$f":"ROUND(IF(AM$2+$B12>100,0,AM11*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B11)),11)","v":0.97266372092999998},{"$f":"ROUND(IF(AN$2+$B12>100,0,AN11*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B11)),11)","v":0.96975888353999995},{"$f":"ROUND(IF(AO$2+$B12>100,0,AO11*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B11)),11)","v":0.96657635216000004},{"$f":"ROUND(IF(AP$2+$B12>100,0,AP11*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B11)),11)","v":0.96310489230999996},{"$f":"ROUND(IF(AQ$2+$B12>100,0,AQ11*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B11)),11)","v":0.95934429100999996},{"$f":"ROUND(IF(AR$2+$B12>100,0,AR11*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B11)),11)","v":0.95531096477999999},{"$f":"ROUND(IF(AS$2+$B12>100,0,AS11*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B11)),11)","v":0.95103669010000003},{"$f":"ROUND(IF(AT$2+$B12>100,0,AT11*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B11)),11)","v":0.94655583347000005},{"$f":"ROUND(IF(AU$2+$B12>100,0,AU11*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B11)),11)","v":0.94190331969999996},{"$f":"ROUND(IF(AV$2+$B12>100,0,AV11*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B11)),11)","v":0.93710317376999996},{"$f":"ROUND(IF(AW$2+$B12>100,0,AW11*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B11)),11)","v":0.93215738979999996},{"$f":"ROUND(IF(AX$2+$B12>100,0,AX11*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B11)),11)","v":0.92703982903000004},{"$f":"ROUND(IF(AY$2+$B12>100,0,AY11*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B11)),11)","v":0.92168473666999995},{"$f":"ROUND(IF(AZ$2+$B12>100,0,AZ11*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B11)),11)","v":0.91599338574},{"$f":"ROUND(IF(BA$2+$B12>100,0,BA11*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B11)),11)","v":0.90983056500000004},{"$f":"ROUND(IF(BB$2+$B12>100,0,BB11*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B11)),11)","v":0.90305374442999997},{"$f":"ROUND(IF(BC$2+$B12>100,0,BC11*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B11)),11)","v":0.89547565438999999},{"$f":"ROUND(IF(BD$2+$B12>100,0,BD11*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B11)),11)","v":0.88688621056000005},{"$f":"ROUND(IF(BE$2+$B12>100,0,BE11*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B11)),11)","v":0.87706801263},{"$f":"ROUND(IF(BF$2+$B12>100,0,BF11*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B11)),11)","v":0.86579328663999999},{"$f":"ROUND(IF(BG$2+$B12>100,0,BG11*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B11)),11)","v":0.85283432479999999},{"$f":"ROUND(IF(BH$2+$B12>100,0,BH11*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B11)),11)","v":0.83794606774000002},{"$f":"ROUND(IF(BI$2+$B12>100,0,BI11*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B11)),11)","v":0.82091424298000004},{"$f":"ROUND(IF(BJ$2+$B12>100,0,BJ11*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B11)),11)","v":0.80154576312000003},{"$f":"ROUND(IF(BK$2+$B12>100,0,BK11*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B11)),11)","v":0.77967518752999998},{"$f":"ROUND(IF(BL$2+$B12>100,0,BL11*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B11)),11)","v":0.75517973516000003},{"$f":"ROUND(IF(BM$2+$B12>100,0,BM11*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B11)),11)","v":0.72798656776000004},{"$f":"ROUND(IF(BN$2+$B12>100,0,BN11*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B11)),11)","v":0.69808880892000003},{"$f":"ROUND(IF(BO$2+$B12>100,0,BO11*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B11)),11)","v":0.66555099354000002},{"$f":"ROUND(IF(BP$2+$B12>100,0,BP11*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B11)),11)","v":0.63052048626000001},{"$f":"ROUND(IF(BQ$2+$B12>100,0,BQ11*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B11)),11)","v":0.59323002866999996},{"$f":"ROUND(IF(BR$2+$B12>100,0,BR11*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B11)),11)","v":0.55399905659000004},{"$f":"ROUND(IF(BS$2+$B12>100,0,BS11*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B11)),11)","v":0.51323225142999995},{"$f":"ROUND(IF(BT$2+$B12>100,0,BT11*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B11)),11)","v":0.47140866913000001},{"$f":"ROUND(IF(BU$2+$B12>100,0,BU11*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B11)),11)","v":0.42906869645000001},{"$f":"ROUND(IF(BV$2+$B12>100,0,BV11*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B11)),11)","v":0.38679553204},{"$f":"ROUND(IF(BW$2+$B12>100,0,BW11*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B11)),11)","v":0.3451898753},{"$f":"ROUND(IF(BX$2+$B12>100,0,BX11*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B11)),11)","v":0.30484324177},{"$f":"ROUND(IF(BY$2+$B12>100,0,BY11*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B11)),11)","v":0.26630979207},{"$f":"ROUND(IF(BZ$2+$B12>100,0,BZ11*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B11)),11)","v":0.23007804337000001},{"$f":"ROUND(IF(CA$2+$B12>100,0,CA11*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B11)),11)","v":0.19654943832999999},{"$f":"ROUND(IF(CB$2+$B12>100,0,CB11*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B11)),11)","v":0.16601938897999999},{"$f":"ROUND(IF(CC$2+$B12>100,0,CC11*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B11)),11)","v":0.13866881859999999},{"$f":"ROUND(IF(CD$2+$B12>100,0,CD11*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B12>100,0,CE11*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B12>100,0,CF11*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B12>100,0,CG11*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B12>100,0,CH11*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B12>100,0,CI11*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B12>100,0,CJ11*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B11)),11)","v":0}]
[23,8,{"$f":"ROUND(IF(C$2+$B13>100,0,C12*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B12)),11)","v":0.99678636456000003},{"$f":"ROUND(IF(D$2+$B13>100,0,D12*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B12)),11)","v":0.99639054815000005},{"$f":"ROUND(IF(E$2+$B13>100,0,E12*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B12)),11)","v":0.99609054189000001},{"$f":"ROUND(IF(F$2+$B13>100,0,F12*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B12)),11)","v":0.99589822044999998},{"$f":"ROUND(IF(G$2+$B13>100,0,G12*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B12)),11)","v":0.99580655362000003},{"$f":"ROUND(IF(H$2+$B13>100,0,H12*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B12)),11)","v":0.99579957911000005},{"$f":"ROUND(IF(I$2+$B13>100,0,I12*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B12)),11)","v":0.99585238864000003},{"$f":"ROUND(IF(J$2+$B13>100,0,J12*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B12)),11)","v":0.99593210728000003},{"$f":"ROUND(IF(K$2+$B13>100,0,K12*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B12)),11)","v":0.99600585272999997},{"$f":"ROUND(IF(L$2+$B13>100,0,L12*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B12)),11)","v":0.99605070033999998},{"$f":"ROUND(IF(M$2+$B13>100,0,M12*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B12)),11)","v":0.99605668017000004},{"$f":"ROUND(IF(N$2+$B13>100,0,N12*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B12)),11)","v":0.99602379140999997},{"$f":"ROUND(IF(O$2+$B13>100,0,O12*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B12)),11)","v":0.99594705430999997},{"$f":"ROUND(IF(P$2+$B13>100,0,P12*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B12)),11)","v":0.99582149514999996},{"$f":"ROUND(IF(Q$2+$B13>100,0,Q12*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B12)),11)","v":0.99564812635},{"$f":"ROUND(IF(R$2+$B13>100,0,R12*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B12)),11)","v":0.99542995811000001},{"$f":"ROUND(IF(S$2+$B13>100,0,S12*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B12)),11)","v":0.99516602003999999},{"$f":"ROUND(IF(T$2+$B13>100,0,T12*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B12)),11)","v":0.99485534744000004},{"$f":"ROUND(IF(U$2+$B13>100,0,U12*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B12)),11)","v":0.99449499106999995},{"$f":"ROUND(IF(V$2+$B13>100,0,V12*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B12)),11)","v":0.99408002065000001},{"$f":"ROUND(IF(W$2+$B13>100,0,W12*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B12)),11)","v":0.99359756281},{"$f":"ROUND(IF(X$2+$B13>100,0,X12*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B12)),11)","v":0.99303278881000001},{"$f":"ROUND(IF(Y$2+$B13>100,0,Y12*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B12)),11)","v":0.99236694080999999},{"$f":"ROUND(IF(Z$2+$B13>100,0,Z12*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B12)),11)","v":0.99158529927000005},{"$f":"ROUND(IF(AA$2+$B13>100,0,AA12*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B12)),11)","v":0.99067321695999999},{"$f":"ROUND(IF(AB$2+$B13>100,0,AB12*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B12)),11)","v":0.98961910992000002},{"$f":"ROUND(IF(AC$2+$B13>100,0,AC12*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B12)),11)","v":0.98841445856999999},{"$f":"ROUND(IF(AD$2+$B13>100,0,AD12*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B12)),11)","v":0.98705577991000004},{"$f":"ROUND(IF(AE$2+$B13>100,0,AE12*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B12)),11)","v":0.98553473132000002},{"$f":"ROUND(IF(AF$2+$B13>100,0,AF12*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B12)),11)","v":0.98384604122999997},{"$f":"ROUND(IF(AG$2+$B13>100,0,AG12*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B12)),11)","v":0.98198257513999998},{"$f":"ROUND(IF(AH$2+$B13>100,0,AH12*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B12)),11)","v":0.97993634155999998},{"$f":"ROUND(IF(AI$2+$B13>100,0,AI12*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B12)),11)","v":0.97769360972999997},{"$f":"ROUND(IF(AJ$2+$B13>100,0,AJ12*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B12)),11)","v":0.97523792531999998},{"$f":"ROUND(IF(AK$2+$B13>100,0,AK12*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B12)),11)","v":0.97254625845999998},{"$f":"ROUND(IF(AL$2+$B13>100,0,AL12*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B12)),11)","v":0.96959399422000003},{"$f":"ROUND(IF(AM$2+$B13>100,0,AM12*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B12)),11)","v":0.96635696936000004},{"$f":"ROUND(IF(AN$2+$B13>100,0,AN12*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B12)),11)","v":0.96281347041999998},{"$f":"ROUND(IF(AO$2+$B13>100,0,AO12*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B12)),11)","v":0.95894813159000003},{"$f":"ROUND(IF(AP$2+$B13>100,0,AP12*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B12)),11)","v":0.95475862531},{"$f":"ROUND(IF(AQ$2+$B13>100,0,AQ12*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B12)),11)","v":0.95025450384999999},{"$f":"ROUND(IF(AR$2+$B13>100,0,AR12*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B12)),11)","v":0.94546266404000001},{"$f":"ROUND(IF(AS$2+$B13>100,0,AS12*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B12)),11)","v":0.94041836546000002},{"$f":"ROUND(IF(AT$2+$B13>100,0,AT12*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B12)),11)","v":0.93515740812000003},{"$f":"ROUND(IF(AU$2+$B13>100,0,AU12*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B12)),11)","v":0.92970755551999995},{"$f":"ROUND(IF(AV$2+$B13>100,0,AV12*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B12)),11)","v":0.92407931385999997},{"$f":"ROUND(IF(AW$2+$B13>100,0,AW12*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B12)),11)","v":0.91825612665},{"$f":"ROUND(IF(AX$2+$B13>100,0,AX12*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B12)),11)","v":0.91218308872999998},{"$f":"ROUND(IF(AY$2+$B13>100,0,AY12*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B12)),11)","v":0.90576631957999998},{"$f":"ROUND(IF(AZ$2+$B13>100,0,AZ12*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B12)),11)","v":0.89887438534999997},{"$f":"ROUND(IF(BA$2+$B13>100,0,BA12*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B12)),11)","v":0.89136100453},{"$f":"ROUND(IF(BB$2+$B13>100,0,BB12*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B12)),11)","v":0.88303033374999995},{"$f":"ROUND(IF(BC$2+$B13>100,0,BC12*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B12)),11)","v":0.87366007649999999},{"$f":"ROUND(IF(BD$2+$B13>100,0,BD12*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B12)),11)","v":0.86301212065999999},{"$f":"ROUND(IF(BE$2+$B13>100,0,BE12*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B12)),11)","v":0.85084017077999996},{"$f":"ROUND(IF(BF$2+$B13>100,0,BF12*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B12)),11)","v":0.83689570411000003},{"$f":"ROUND(IF(BG$2+$B13>100,0,BG12*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B12)),11)","v":0.82093576255},{"$f":"ROUND(IF(BH$2+$B13>100,0,BH12*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B12)),11)","v":0.80271211147999999},{"$f":"ROUND(IF(BI$2+$B13>100,0,BI12*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B12)),11)","v":0.78201850523000005},{"$f":"ROUND(IF(BJ$2+$B13>100,0,BJ12*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B12)),11)","v":0.75868711116999998},{"$f":"ROUND(IF(BK$2+$B13>100,0,BK12*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B12)),11)","v":0.73259684035999995},{"$f":"ROUND(IF(BL$2+$B13>100,0,BL12*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B12)),11)","v":0.70368856010000003},{"$f":"ROUND(IF(BM$2+$B13>100,0,BM12*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B12)),11)","v":0.67197819317999996},{"$f":"ROUND(IF(BN$2+$B13>100,0,BN12*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B12)),11)","v":0.63756590536000002},{"$f":"ROUND(IF(BO$2+$B13>100,0,BO12*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B12)),11)","v":0.60064579510000005},{"$f":"ROUND(IF(BP$2+$B13>100,0,BP12*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B12)),11)","v":0.56151001903999997},{"$f":"ROUND(IF(BQ$2+$B13>100,0,BQ12*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B12)),11)","v":0.52054748555999997},{"$f":"ROUND(IF(BR$2+$B13>100,0,BR12*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B12)),11)","v":0.47823802360000001},{"$f":"ROUND(IF(BS$2+$B13>100,0,BS12*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B12)),11)","v":0.43514037174999998},{"$f":"ROUND(IF(BT$2+$B13>100,0,BT12*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B12)),11)","v":0.39186929861000003},{"$f":"ROUND(IF(BU$2+$B13>100,0,BU12*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B12)),11)","v":0.34907484496000002},{"$f":"ROUND(IF(BV$2+$B13>100,0,BV12*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B12)),11)","v":0.30740884345000002},{"$f":"ROUND(IF(BW$2+$B13>100,0,BW12*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B12)),11)","v":0.26749384779000002},{"$f":"ROUND(IF(BX$2+$B13>100,0,BX12*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B12)),11)","v":0.22989112907000001},{"$f":"ROUND(IF(BY$2+$B13>100,0,BY12*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B12)),11)","v":0.19507005852000001},{"$f":"ROUND(IF(BZ$2+$B13>100,0,BZ12*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B12)),11)","v":0.16338624125000001},{"$f":"ROUND(IF(CA$2+$B13>100,0,CA12*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B12)),11)","v":0.13506739816999999},{"$f":"ROUND(IF(CB$2+$B13>100,0,CB12*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B12)),11)","v":0.11020815293},{"$f":"ROUND(IF(CC$2+$B13>100,0,CC12*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B13>100,0,CD12*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B13>100,0,CE12*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B13>100,0,CF12*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B13>100,0,CG12*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B13>100,0,CH12*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B13>100,0,CI12*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B13>100,0,CJ12*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B12)),11)","v":0}]
[24,9,{"$f":"ROUND(IF(C$2+$B14>100,0,C13*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B13)),11)","v":0.99615838914999999},{"$f":"ROUND(IF(D$2+$B14>100,0,D13*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B13)),11)","v":0.99578274992000004},{"$f":"ROUND(IF(E$2+$B14>100,0,E13*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B13)),11)","v":0.99550484065},{"$f":"ROUND(IF(F$2+$B14>100,0,F13*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B13)),11)","v":0.99532657486999998},{"$f":"ROUND(IF(G$2+$B14>100,0,G13*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B13)),11)","v":0.99524491871999998},{"$f":"ROUND(IF(H$2+$B14>100,0,H13*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B13)),11)","v":0.99524591454},{"$f":"ROUND(IF(I$2+$B14>100,0,I13*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B13)),11)","v":0.99530168227000004},{"$f":"ROUND(IF(J$2+$B14>100,0,J13*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B13)),11)","v":0.99537836902999999},{"$f":"ROUND(IF(K$2+$B14>100,0,K13*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B13)),11)","v":0.99544310942000003},{"$f":"ROUND(IF(L$2+$B14>100,0,L13*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B13)),11)","v":0.99547099883000001},{"$f":"ROUND(IF(M$2+$B14>100,0,M13*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B13)),11)","v":0.99545207377},{"$f":"ROUND(IF(N$2+$B14>100,0,N13*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B13)),11)","v":0.99538534016000002},{"$f":"ROUND(IF(O$2+$B14>100,0,O13*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B13)),11)","v":0.99526781842000001},{"$f":"ROUND(IF(P$2+$B14>100,0,P13*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B13)),11)","v":0.99509753292000003},{"$f":"ROUND(IF(Q$2+$B14>100,0,Q13*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B13)),11)","v":0.99487649904999997},{"$f":"ROUND(IF(R$2+$B14>100,0,R13*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B13)),11)","v":0.99460375124},{"$f":"ROUND(IF(S$2+$B14>100,0,S13*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B13)),11)","v":0.99427634162},{"$f":"ROUND(IF(T$2+$B14>100,0,T13*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B13)),11)","v":0.99389133260999996},{"$f":"ROUND(IF(U$2+$B14>100,0,U13*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B13)),11)","v":0.99344281537000001},{"$f":"ROUND(IF(V$2+$B14>100,0,V13*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B13)),11)","v":0.99291992926999995},{"$f":"ROUND(IF(W$2+$B14>100,0,W13*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B13)),11)","v":0.99231085396999996},{"$f":"ROUND(IF(X$2+$B14>100,0,X13*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B13)),11)","v":0.99159785642999998},{"$f":"ROUND(IF(Y$2+$B14>100,0,Y13*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B13)),11)","v":0.99076228346999995},{"$f":"ROUND(IF(Z$2+$B14>100,0,Z13*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B13)),11)","v":0.98978755512000005},{"$f":"ROUND(IF(AA$2+$B14>100,0,AA13*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B13)),11)","v":0.98866016897999998},{"$f":"ROUND(IF(AB$2+$B14>100,0,AB13*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B13)),11)","v":0.98736871605999998},{"$f":"ROUND(IF(AC$2+$B14>100,0,AC13*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B13)),11)","v":0.98590388584999999},{"$f":"ROUND(IF(AD$2+$B14>100,0,AD13*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B13)),11)","v":0.98425846383000004},{"$f":"ROUND(IF(AE$2+$B14>100,0,AE13*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B13)),11)","v":0.98242438370999996},{"$f":"ROUND(IF(AF$2+$B14>100,0,AF13*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B13)),11)","v":0.98039470931999995},{"$f":"ROUND(IF(AG$2+$B14>100,0,AG13*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B13)),11)","v":0.97815971697000004},{"$f":"ROUND(IF(AH$2+$B14>100,0,AH13*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B13)),11)","v":0.97570693631000005},{"$f":"ROUND(IF(AI$2+$B14>100,0,AI13*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B13)),11)","v":0.97302023427999995},{"$f":"ROUND(IF(AJ$2+$B14>100,0,AJ13*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B13)),11)","v":0.97007599097999997},{"$f":"ROUND(IF(AK$2+$B14>100,0,AK13*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B13)),11)","v":0.96684616483999997},{"$f":"ROUND(IF(AL$2+$B14>100,0,AL13*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B13)),11)","v":0.96330714675999995},{"$f":"ROUND(IF(AM$2+$B14>100,0,AM13*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B13)),11)","v":0.95943592074999995},{"$f":"ROUND(IF(AN$2+$B14>100,0,AN13*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B13)),11)","v":0.95521494651000005},{"$f":"ROUND(IF(AO$2+$B14>100,0,AO13*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B13)),11)","v":0.95063788707999997},{"$f":"ROUND(IF(AP$2+$B14>100,0,AP13*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B13)),11)","v":0.94571228734000001},{"$f":"ROUND(IF(AQ$2+$B14>100,0,AQ13*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B13)),11)","v":0.94045833017000002},{"$f":"ROUND(IF(AR$2+$B14>100,0,AR13*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B13)),11)","v":0.93490657340000005},{"$f":"ROUND(IF(AS$2+$B14>100,0,AS13*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B13)),11)","v":0.92909384750000001},{"$f":"ROUND(IF(AT$2+$B14>100,0,AT13*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B13)),11)","v":0.92304898999999996},{"$f":"ROUND(IF(AU$2+$B14>100,0,AU13*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B13)),11)","v":0.91678647990999995},{"$f":"ROUND(IF(AV$2+$B14>100,0,AV13*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B13)),11)","v":0.91029851905000003},{"$f":"ROUND(IF(AW$2+$B14>100,0,AW13*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B13)),11)","v":0.90354015395999998},{"$f":"ROUND(IF(AX$2+$B14>100,0,AX13*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B13)),11)","v":0.89642877460000003},{"$f":"ROUND(IF(AY$2+$B14>100,0,AY13*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B13)),11)","v":0.88883845282999996},{"$f":"ROUND(IF(AZ$2+$B14>100,0,AZ13*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B13)),11)","v":0.88062723532999998},{"$f":"ROUND(IF(BA$2+$B14>100,0,BA13*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B13)),11)","v":0.87159685698},{"$f":"ROUND(IF(BB$2+$B14>100,0,BB13*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B13)),11)","v":0.86151794875999999},{"$f":"ROUND(IF(BC$2+$B14>100,0,BC13*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B13)),11)","v":0.85014202090000002},{"$f":"ROUND(IF(BD$2+$B14>100,0,BD13*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B13)),11)","v":0.83720460620000003},{"$f":"ROUND(IF(BE$2+$B14>100,0,BE13*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B13)),11)","v":0.82244167840000004},{"$f":"ROUND(IF(BF$2+$B14>100,0,BF13*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B13)),11)","v":0.80559329409000002},{"$f":"ROUND(IF(BG$2+$B14>100,0,BG13*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B13)),11)","v":0.78641705560999997},{"$f":"ROUND(IF(BH$2+$B14>100,0,BH13*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B13)),11)","v":0.76467880892999995},{"$f":"ROUND(IF(BI$2+$B14>100,0,BI13*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B13)),11)","v":0.74020397575999997},{"$f":"ROUND(IF(BJ$2+$B14>100,0,BJ13*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B13)),11)","v":0.71287606601999998},{"$f":"ROUND(IF(BK$2+$B14>100,0,BK13*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B13)),11)","v":0.68264545740000004},{"$f":"ROUND(IF(BL$2+$B14>100,0,BL13*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B13)),11)","v":0.64954957704000005},{"$f":"ROUND(IF(BM$2+$B14>100,0,BM13*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B13)),11)","v":0.61371902778999998},{"$f":"ROUND(IF(BN$2+$B14>100,0,BN13*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B13)),11)","v":0.57538984069999999},{"$f":"ROUND(IF(BO$2+$B14>100,0,BO13*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B13)),11)","v":0.53490511282999997},{"$f":"ROUND(IF(BP$2+$B14>100,0,BP13*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B13)),11)","v":0.49271381150999999},{"$f":"ROUND(IF(BQ$2+$B14>100,0,BQ13*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B13)),11)","v":0.44936105526999998},{"$f":"ROUND(IF(BR$2+$B14>100,0,BR13*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B13)),11)","v":0.40547076063999998},{"$f":"ROUND(IF(BS$2+$B14>100,0,BS13*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B13)),11)","v":0.36172044225},{"$f":"ROUND(IF(BT$2+$B14>100,0,BT13*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B13)),11)","v":0.31881075404999998},{"$f":"ROUND(IF(BU$2+$B14>100,0,BU13*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B13)),11)","v":0.27743002563000002},{"$f":"ROUND(IF(BV$2+$B14>100,0,BV13*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B13)),11)","v":0.23821664614999999},{"$f":"ROUND(IF(BW$2+$B14>100,0,BW13*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B13)),11)","v":0.20172486794},{"$f":"ROUND(IF(BX$2+$B14>100,0,BX13*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B13)),11)","v":0.16839364280999999},{"$f":"ROUND(IF(BY$2+$B14>100,0,BY13*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B13)),11)","v":0.13852588094000001},{"$f":"ROUND(IF(BZ$2+$B14>100,0,BZ13*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B13)),11)","v":0.11227788128000001},{"$f":"ROUND(IF(CA$2+$B14>100,0,CA13*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B13)),11)","v":8.966138572E-2},{"$f":"ROUND(IF(CB$2+$B14>100,0,CB13*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B14>100,0,CC13*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B14>100,0,CD13*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B14>100,0,CE13*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B14>100,0,CF13*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B14>100,0,CG13*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B14>100,0,CH13*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B14>100,0,CI13*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B14>100,0,CJ13*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B13)),11)","v":0}]
[25,10,{"$f":"ROUND(IF(C$2+$B15>100,0,C14*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B14)),11)","v":0.99555073253000004},{"$f":"ROUND(IF(D$2+$B15>100,0,D14*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B14)),11)","v":0.99519722966000002},{"$f":"ROUND(IF(E$2+$B15>100,0,E14*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B14)),11)","v":0.99493342087000003},{"$f":"ROUND(IF(F$2+$B15>100,0,F14*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B14)),11)","v":0.99476521068000001},{"$f":"ROUND(IF(G$2+$B15>100,0,G14*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B14)),11)","v":0.99469156255000002},{"$f":"ROUND(IF(H$2+$B15>100,0,H14*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B14)),11)","v":0.99469554355000001},{"$f":"ROUND(IF(I$2+$B15>100,0,I14*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B14)),11)","v":0.99474829453000002},{"$f":"ROUND(IF(J$2+$B15>100,0,J14*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B14)),11)","v":0.99481598024999995},{"$f":"ROUND(IF(K$2+$B15>100,0,K14*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B14)),11)","v":0.99486376153},{"$f":"ROUND(IF(L$2+$B15>100,0,L14*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B14)),11)","v":0.99486674792999996},{"$f":"ROUND(IF(M$2+$B15>100,0,M14*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B14)),11)","v":0.99481398898999995},{"$f":"ROUND(IF(N$2+$B15>100,0,N14*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B14)),11)","v":0.99470648736},{"$f":"ROUND(IF(O$2+$B15>100,0,O14*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B14)),11)","v":0.99454425871999996},{"$f":"ROUND(IF(P$2+$B15>100,0,P14*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B14)),11)","v":0.99432633233000001},{"$f":"ROUND(IF(Q$2+$B15>100,0,Q14*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B14)),11)","v":0.99405075156},{"$f":"ROUND(IF(R$2+$B15>100,0,R14*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B14)),11)","v":0.99371457548999997},{"$f":"ROUND(IF(S$2+$B15>100,0,S14*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B14)),11)","v":0.99331288784000005},{"$f":"ROUND(IF(T$2+$B15>100,0,T14*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B14)),11)","v":0.99283979558000002},{"$f":"ROUND(IF(U$2+$B15>100,0,U14*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B14)),11)","v":0.99228346759999997},{"$f":"ROUND(IF(V$2+$B15>100,0,V14*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B14)),11)","v":0.99163409796000002},{"$f":"ROUND(IF(W$2+$B15>100,0,W14*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B14)),11)","v":0.99087696478999998},{"$f":"ROUND(IF(X$2+$B15>100,0,X14*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B14)),11)","v":0.98999444270000003},{"$f":"ROUND(IF(Y$2+$B15>100,0,Y14*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B14)),11)","v":0.98896603144999995},{"$f":"ROUND(IF(Z$2+$B15>100,0,Z14*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B14)),11)","v":0.98777630680999995},{"$f":"ROUND(IF(AA$2+$B15>100,0,AA14*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B14)),11)","v":0.98641195575999996},{"$f":"ROUND(IF(AB$2+$B15>100,0,AB14*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B14)),11)","v":0.98486079952000005},{"$f":"ROUND(IF(AC$2+$B15>100,0,AC14*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B14)),11)","v":0.98310983423999998},{"$f":"ROUND(IF(AD$2+$B15>100,0,AD14*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B14)),11)","v":0.98115214411999996},{"$f":"ROUND(IF(AE$2+$B15>100,0,AE14*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B14)),11)","v":0.97897803897000002},{"$f":"ROUND(IF(AF$2+$B15>100,0,AF14*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B14)),11)","v":0.97657803271999999},{"$f":"ROUND(IF(AG$2+$B15>100,0,AG14*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B14)),11)","v":0.97393797962999995},{"$f":"ROUND(IF(AH$2+$B15>100,0,AH14*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B14)),11)","v":0.97104305715000006},{"$f":"ROUND(IF(AI$2+$B15>100,0,AI14*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B14)),11)","v":0.96787003817999995},{"$f":"ROUND(IF(AJ$2+$B15>100,0,AJ14*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B14)),11)","v":0.96439037559999996},{"$f":"ROUND(IF(AK$2+$B15>100,0,AK14*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B14)),11)","v":0.96057713431000002},{"$f":"ROUND(IF(AL$2+$B15>100,0,AL14*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B14)),11)","v":0.95640794097000004},{"$f":"ROUND(IF(AM$2+$B15>100,0,AM14*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B14)),11)","v":0.95186405246000005},{"$f":"ROUND(IF(AN$2+$B15>100,0,AN14*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B14)),11)","v":0.94693705378000004},{"$f":"ROUND(IF(AO$2+$B15>100,0,AO14*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B14)),11)","v":0.94163059309999997},{"$f":"ROUND(IF(AP$2+$B15>100,0,AP14*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B14)),11)","v":0.93596293936999997},{"$f":"ROUND(IF(AQ$2+$B15>100,0,AQ14*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B14)),11)","v":0.92995811290999997},{"$f":"ROUND(IF(AR$2+$B15>100,0,AR14*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B14)),11)","v":0.92364842843999995},{"$f":"ROUND(IF(AS$2+$B15>100,0,AS14*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B14)),11)","v":0.91706394036000005},{"$f":"ROUND(IF(AT$2+$B15>100,0,AT14*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B14)),11)","v":0.91022045514000005},{"$f":"ROUND(IF(AU$2+$B15>100,0,AU14*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B14)),11)","v":0.90311444314},{"$f":"ROUND(IF(AV$2+$B15>100,0,AV14*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B14)),11)","v":0.89571007497999999},{"$f":"ROUND(IF(AW$2+$B15>100,0,AW14*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B14)),11)","v":0.88793511195999997},{"$f":"ROUND(IF(AX$2+$B15>100,0,AX14*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B14)),11)","v":0.87967541722999998},{"$f":"ROUND(IF(AY$2+$B15>100,0,AY14*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B14)),11)","v":0.87079503223999999},{"$f":"ROUND(IF(AZ$2+$B15>100,0,AZ14*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B14)),11)","v":0.86110108764000004},{"$f":"ROUND(IF(BA$2+$B15>100,0,BA14*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B14)),11)","v":0.85036301434999995},{"$f":"ROUND(IF(BB$2+$B15>100,0,BB14*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B14)),11)","v":0.83832674709999999},{"$f":"ROUND(IF(BC$2+$B15>100,0,BC14*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B14)),11)","v":0.82471937391000005},{"$f":"ROUND(IF(BD$2+$B15>100,0,BD14*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B14)),11)","v":0.80926122806},{"$f":"ROUND(IF(BE$2+$B15>100,0,BE14*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B14)),11)","v":0.79167989230000002},{"$f":"ROUND(IF(BF$2+$B15>100,0,BF14*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B14)),11)","v":0.77171970726000005},{"$f":"ROUND(IF(BG$2+$B15>100,0,BG14*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B14)),11)","v":0.7491558291},{"$f":"ROUND(IF(BH$2+$B15>100,0,BH14*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B14)),11)","v":0.72379143302000004},{"$f":"ROUND(IF(BI$2+$B15>100,0,BI14*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B14)),11)","v":0.6955089793},{"$f":"ROUND(IF(BJ$2+$B15>100,0,BJ14*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B14)),11)","v":0.66426932432999997},{"$f":"ROUND(IF(BK$2+$B15>100,0,BK14*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B14)),11)","v":0.63012544649000002},{"$f":"ROUND(IF(BL$2+$B15>100,0,BL14*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B14)),11)","v":0.59323492780999998},{"$f":"ROUND(IF(BM$2+$B15>100,0,BM14*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B14)),11)","v":0.55386853447999995},{"$f":"ROUND(IF(BN$2+$B15>100,0,BN14*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B14)),11)","v":0.51241342264},{"$f":"ROUND(IF(BO$2+$B15>100,0,BO14*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B14)),11)","v":0.46936853840999998},{"$f":"ROUND(IF(BP$2+$B15>100,0,BP14*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B14)),11)","v":0.42533371964},{"$f":"ROUND(IF(BQ$2+$B15>100,0,BQ14*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B14)),11)","v":0.38098762518000001},{"$f":"ROUND(IF(BR$2+$B15>100,0,BR14*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B14)),11)","v":0.33705689561000002},{"$f":"ROUND(IF(BS$2+$B15>100,0,BS14*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B14)),11)","v":0.29428272987999998},{"$f":"ROUND(IF(BT$2+$B15>100,0,BT14*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B14)),11)","v":0.25337739727000003},{"$f":"ROUND(IF(BU$2+$B15>100,0,BU14*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B14)),11)","v":0.21498552060000001},{"$f":"ROUND(IF(BV$2+$B15>100,0,BV14*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B14)),11)","v":0.17964608114},{"$f":"ROUND(IF(BW$2+$B15>100,0,BW14*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B14)),11)","v":0.14776205369000001},{"$f":"ROUND(IF(BX$2+$B15>100,0,BX14*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B14)),11)","v":0.11958205114000001},{"$f":"ROUND(IF(BY$2+$B15>100,0,BY14*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B14)),11)","v":9.5194015699999995E-2},{"$f":"ROUND(IF(BZ$2+$B15>100,0,BZ14*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B14)),11)","v":7.4533089100000005E-2},{"$f":"ROUND(IF(CA$2+$B15>100,0,CA14*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B15>100,0,CB14*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B15>100,0,CC14*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B15>100,0,CD14*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B15>100,0,CE14*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B15>100,0,CF14*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B15>100,0,CG14*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B15>100,0,CH14*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B15>100,0,CI14*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B15>100,0,CJ14*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B14)),11)","v":0}]
[26,11,{"$f":"ROUND(IF(C$2+$B16>100,0,C15*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B15)),11)","v":0.99496534869999997},{"$f":"ROUND(IF(D$2+$B16>100,0,D15*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B15)),11)","v":0.99462598645},{"$f":"ROUND(IF(E$2+$B16>100,0,E15*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B15)),11)","v":0.99437227841999998},{"$f":"ROUND(IF(F$2+$B16>100,0,F15*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B15)),11)","v":0.99421212122000002},{"$f":"ROUND(IF(G$2+$B16>100,0,G15*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B15)),11)","v":0.99414149811999997},{"$f":"ROUND(IF(H$2+$B16>100,0,H15*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B15)),11)","v":0.99414249283},{"$f":"ROUND(IF(I$2+$B16>100,0,I15*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B15)),11)","v":0.99418626174000002},{"$f":"ROUND(IF(J$2+$B16>100,0,J15*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B15)),11)","v":0.99423699735000004},{"$f":"ROUND(IF(K$2+$B16>100,0,K15*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B15)),11)","v":0.99425987923000003},{"$f":"ROUND(IF(L$2+$B16>100,0,L15*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B15)),11)","v":0.99422903833999998},{"$f":"ROUND(IF(M$2+$B16>100,0,M15*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B15)),11)","v":0.99413552584999998},{"$f":"ROUND(IF(N$2+$B16>100,0,N15*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B15)),11)","v":0.99398333573999997},{"$f":"ROUND(IF(O$2+$B16>100,0,O15*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B15)),11)","v":0.99377348692},{"$f":"ROUND(IF(P$2+$B16>100,0,P15*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B15)),11)","v":0.99350104146999996},{"$f":"ROUND(IF(Q$2+$B16>100,0,Q15*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B15)),11)","v":0.99316207019000002},{"$f":"ROUND(IF(R$2+$B16>100,0,R15*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B15)),11)","v":0.99275166606999998},{"$f":"ROUND(IF(S$2+$B16>100,0,S15*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B15)),11)","v":0.99226196280000001},{"$f":"ROUND(IF(T$2+$B16>100,0,T15*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B15)),11)","v":0.99168115154000003},{"$f":"ROUND(IF(U$2+$B16>100,0,U15*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B15)),11)","v":0.99099846050999996},{"$f":"ROUND(IF(V$2+$B16>100,0,V15*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B15)),11)","v":0.99020118669000001},{"$f":"ROUND(IF(W$2+$B16>100,0,W15*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B15)),11)","v":0.98927471674},{"$f":"ROUND(IF(X$2+$B16>100,0,X15*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B15)),11)","v":0.98819958277999997},{"$f":"ROUND(IF(Y$2+$B16>100,0,Y15*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B15)),11)","v":0.98695645246999997},{"$f":"ROUND(IF(Z$2+$B16>100,0,Z15*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B15)),11)","v":0.98553010349000003},{"$f":"ROUND(IF(AA$2+$B16>100,0,AA15*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B15)),11)","v":0.98390646939000004},{"$f":"ROUND(IF(AB$2+$B16>100,0,AB15*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B15)),11)","v":0.98206970401000004},{"$f":"ROUND(IF(AC$2+$B16>100,0,AC15*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B15)),11)","v":0.98000713959999997},{"$f":"ROUND(IF(AD$2+$B16>100,0,AD15*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B15)),11)","v":0.97771026240000003},{"$f":"ROUND(IF(AE$2+$B16>100,0,AE15*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B15)),11)","v":0.97516687745999997},{"$f":"ROUND(IF(AF$2+$B16>100,0,AF15*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B15)),11)","v":0.97236312192999996},{"$f":"ROUND(IF(AG$2+$B16>100,0,AG15*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B15)),11)","v":0.96928255609000002},{"$f":"ROUND(IF(AH$2+$B16>100,0,AH15*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B15)),11)","v":0.96590332624999997},{"$f":"ROUND(IF(AI$2+$B16>100,0,AI15*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B15)),11)","v":0.96219735189},{"$f":"ROUND(IF(AJ$2+$B16>100,0,AJ15*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B15)),11)","v":0.95813726840000002},{"$f":"ROUND(IF(AK$2+$B16>100,0,AK15*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B15)),11)","v":0.95369748086999995},{"$f":"ROUND(IF(AL$2+$B16>100,0,AL15*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B15)),11)","v":0.94885996949999996},{"$f":"ROUND(IF(AM$2+$B16>100,0,AM15*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B15)),11)","v":0.94361519857999998},{"$f":"ROUND(IF(AN$2+$B16>100,0,AN15*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B15)),11)","v":0.93796482520000002},{"$f":"ROUND(IF(AO$2+$B16>100,0,AO15*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B15)),11)","v":0.93192332332000005},{"$f":"ROUND(IF(AP$2+$B16>100,0,AP15*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B15)),11)","v":0.92551291314999995},{"$f":"ROUND(IF(AQ$2+$B16>100,0,AQ15*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B15)),11)","v":0.91875955731000003},{"$f":"ROUND(IF(AR$2+$B16>100,0,AR15*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B15)),11)","v":0.91168902859000001},{"$f":"ROUND(IF(AS$2+$B16>100,0,AS15*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B15)),11)","v":0.90431858572000001},{"$f":"ROUND(IF(AT$2+$B16>100,0,AT15*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B15)),11)","v":0.89664633749},{"$f":"ROUND(IF(AU$2+$B16>100,0,AU15*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B15)),11)","v":0.88864113106999998},{"$f":"ROUND(IF(AV$2+$B16>100,0,AV15*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B15)),11)","v":0.88024026627999996},{"$f":"ROUND(IF(AW$2+$B16>100,0,AW15*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B15)),11)","v":0.87134049265000002},{"$f":"ROUND(IF(AX$2+$B16>100,0,AX15*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B15)),11)","v":0.86181800626000005},{"$f":"ROUND(IF(AY$2+$B16>100,0,AY15*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B15)),11)","v":0.85148689398999999},{"$f":"ROUND(IF(AZ$2+$B16>100,0,AZ15*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B15)),11)","v":0.84012294294000001},{"$f":"ROUND(IF(BA$2+$B16>100,0,BA15*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B15)),11)","v":0.82747209236999997},{"$f":"ROUND(IF(BB$2+$B16>100,0,BB15*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B15)),11)","v":0.81325742405000001},{"$f":"ROUND(IF(BC$2+$B16>100,0,BC15*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B15)),11)","v":0.79719271537000003},{"$f":"ROUND(IF(BD$2+$B16>100,0,BD15*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B15)),11)","v":0.77899243034999999},{"$f":"ROUND(IF(BE$2+$B16>100,0,BE15*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B15)),11)","v":0.75839133618999999},{"$f":"ROUND(IF(BF$2+$B16>100,0,BF15*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B15)),11)","v":0.73515485580999995},{"$f":"ROUND(IF(BG$2+$B16>100,0,BG15*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B15)),11)","v":0.70909846692},{"$f":"ROUND(IF(BH$2+$B16>100,0,BH15*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B15)),11)","v":0.68008745870999998},{"$f":"ROUND(IF(BI$2+$B16>100,0,BI15*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B15)),11)","v":0.64808639505999999},{"$f":"ROUND(IF(BJ$2+$B16>100,0,BJ15*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B15)),11)","v":0.61316309959000004},{"$f":"ROUND(IF(BK$2+$B16>100,0,BK15*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B15)),11)","v":0.57549483052999995},{"$f":"ROUND(IF(BL$2+$B16>100,0,BL15*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B15)),11)","v":0.53538206442000003},{"$f":"ROUND(IF(BM$2+$B16>100,0,BM15*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B15)),11)","v":0.49324762338},{"$f":"ROUND(IF(BN$2+$B16>100,0,BN15*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B15)),11)","v":0.44963253009999998},{"$f":"ROUND(IF(BO$2+$B16>100,0,BO15*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B15)),11)","v":0.40518098268000002},{"$f":"ROUND(IF(BP$2+$B16>100,0,BP15*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B15)),11)","v":0.36061621686000001},{"$f":"ROUND(IF(BQ$2+$B16>100,0,BQ15*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B15)),11)","v":0.31670472615},{"$f":"ROUND(IF(BR$2+$B16>100,0,BR15*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B15)),11)","v":0.27421735621999999},{"$f":"ROUND(IF(BS$2+$B16>100,0,BS15*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B15)),11)","v":0.23388355383000001},{"$f":"ROUND(IF(BT$2+$B16>100,0,BT15*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B15)),11)","v":0.19634670594},{"$f":"ROUND(IF(BU$2+$B16>100,0,BU15*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B15)),11)","v":0.16212681566000001},{"$f":"ROUND(IF(BV$2+$B16>100,0,BV15*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B15)),11)","v":0.13158949690999999},{"$f":"ROUND(IF(BW$2+$B16>100,0,BW15*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B15)),11)","v":0.10493085823999999},{"$f":"ROUND(IF(BX$2+$B16>100,0,BX15*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B15)),11)","v":8.2175948469999996E-2},{"$f":"ROUND(IF(BY$2+$B16>100,0,BY15*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B15)),11)","v":6.3192357860000006E-2},{"$f":"ROUND(IF(BZ$2+$B16>100,0,BZ15*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B16>100,0,CA15*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B16>100,0,CB15*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B16>100,0,CC15*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B16>100,0,CD15*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B16>100,0,CE15*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B16>100,0,CF15*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B16>100,0,CG15*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B16>100,0,CH15*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B16>100,0,CI15*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B16>100,0,CJ15*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B15)),11)","v":0}]
[27,12,{"$f":"ROUND(IF(C$2+$B17>100,0,C16*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B16)),11)","v":0.99439423858999998},{"$f":"ROUND(IF(D$2+$B17>100,0,D16*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B16)),11)","v":0.99406501738999997},{"$f":"ROUND(IF(E$2+$B17>100,0,E16*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B16)),11)","v":0.99381940742999997},{"$f":"ROUND(IF(F$2+$B17>100,0,F16*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B16)),11)","v":0.99366232192000004},{"$f":"ROUND(IF(G$2+$B17>100,0,G16*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B16)),11)","v":0.99358875545000003},{"$f":"ROUND(IF(H$2+$B17>100,0,H16*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B16)),11)","v":0.99358080232000001},{"$f":"ROUND(IF(I$2+$B17>100,0,I16*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B16)),11)","v":0.99360764534000001},{"$f":"ROUND(IF(J$2+$B17>100,0,J16*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B16)),11)","v":0.99363349549000002},{"$f":"ROUND(IF(K$2+$B17>100,0,K16*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B16)),11)","v":0.99362255865000004},{"$f":"ROUND(IF(L$2+$B17>100,0,L16*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B16)),11)","v":0.99355097414000004},{"$f":"ROUND(IF(M$2+$B17>100,0,M16*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B16)),11)","v":0.99341278931999999},{"$f":"ROUND(IF(N$2+$B17>100,0,N16*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B16)),11)","v":0.99321299865000001},{"$f":"ROUND(IF(O$2+$B17>100,0,O16*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B16)),11)","v":0.99294865492999995},{"$f":"ROUND(IF(P$2+$B17>100,0,P16*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B16)),11)","v":0.99261285154000001},{"$f":"ROUND(IF(Q$2+$B17>100,0,Q16*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B16)),11)","v":0.99219969614000003},{"$f":"ROUND(IF(R$2+$B17>100,0,R16*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B16)),11)","v":0.99170133481},{"$f":"ROUND(IF(S$2+$B17>100,0,S16*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B16)),11)","v":0.99110399308999997},{"$f":"ROUND(IF(T$2+$B17>100,0,T16*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B16)),11)","v":0.99039692445000005},{"$f":"ROUND(IF(U$2+$B17>100,0,U16*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B16)),11)","v":0.98956646773000001},{"$f":"ROUND(IF(V$2+$B17>100,0,V16*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B16)),11)","v":0.98860003136999997},{"$f":"ROUND(IF(W$2+$B17>100,0,W16*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B16)),11)","v":0.98748116168},{"$f":"ROUND(IF(X$2+$B17>100,0,X16*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B16)),11)","v":0.98619156122999996},{"$f":"ROUND(IF(Y$2+$B17>100,0,Y16*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B16)),11)","v":0.98471211349999999},{"$f":"ROUND(IF(Z$2+$B17>100,0,Z16*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B16)),11)","v":0.98302685703000003},{"$f":"ROUND(IF(AA$2+$B17>100,0,AA16*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B16)),11)","v":0.98111807845999999},{"$f":"ROUND(IF(AB$2+$B17>100,0,AB16*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B16)),11)","v":0.97897029201999997},{"$f":"ROUND(IF(AC$2+$B17>100,0,AC16*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B16)),11)","v":0.97656927454999998},{"$f":"ROUND(IF(AD$2+$B17>100,0,AD16*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B16)),11)","v":0.97390403635},{"$f":"ROUND(IF(AE$2+$B17>100,0,AE16*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B16)),11)","v":0.97095805721999995},{"$f":"ROUND(IF(AF$2+$B17>100,0,AF16*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B16)),11)","v":0.96771522620999995},{"$f":"ROUND(IF(AG$2+$B17>100,0,AG16*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B16)),11)","v":0.96415214352},{"$f":"ROUND(IF(AH$2+$B17>100,0,AH16*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B16)),11)","v":0.96024216684999997},{"$f":"ROUND(IF(AI$2+$B17>100,0,AI16*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B16)),11)","v":0.95595846425999997},{"$f":"ROUND(IF(AJ$2+$B17>100,0,AJ16*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B16)),11)","v":0.95127508928000004},{"$f":"ROUND(IF(AK$2+$B17>100,0,AK16*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B16)),11)","v":0.94617090034999995},{"$f":"ROUND(IF(AL$2+$B17>100,0,AL16*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B16)),11)","v":0.94063714899999995},{"$f":"ROUND(IF(AM$2+$B17>100,0,AM16*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B16)),11)","v":0.93467444457000004},{"$f":"ROUND(IF(AN$2+$B17>100,0,AN16*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B16)),11)","v":0.92829534581999995},{"$f":"ROUND(IF(AO$2+$B17>100,0,AO16*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B16)),11)","v":0.92151839942000002},{"$f":"ROUND(IF(AP$2+$B17>100,0,AP16*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B16)),11)","v":0.91436788665000002},{"$f":"ROUND(IF(AQ$2+$B17>100,0,AQ16*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B16)),11)","v":0.90686345855999995},{"$f":"ROUND(IF(AR$2+$B17>100,0,AR16*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B16)),11)","v":0.89901837446999999},{"$f":"ROUND(IF(AS$2+$B17>100,0,AS16*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B16)),11)","v":0.89083248265000003},{"$f":"ROUND(IF(AT$2+$B17>100,0,AT16*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B16)),11)","v":0.88227668328999997},{"$f":"ROUND(IF(AU$2+$B17>100,0,AU16*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B16)),11)","v":0.87329341009999994},{"$f":"ROUND(IF(AV$2+$B17>100,0,AV16*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B16)),11)","v":0.86378945594000001},{"$f":"ROUND(IF(AW$2+$B17>100,0,AW16*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B16)),11)","v":0.85365228064999998},{"$f":"ROUND(IF(AX$2+$B17>100,0,AX16*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B16)),11)","v":0.84270891561000005},{"$f":"ROUND(IF(AY$2+$B17>100,0,AY16*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B16)),11)","v":0.83074297027999999},{"$f":"ROUND(IF(AZ$2+$B17>100,0,AZ16*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B16)),11)","v":0.81750767343999997},{"$f":"ROUND(IF(BA$2+$B17>100,0,BA16*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B16)),11)","v":0.80272736692000002},{"$f":"ROUND(IF(BB$2+$B17>100,0,BB16*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B16)),11)","v":0.78611333101000003},{"$f":"ROUND(IF(BC$2+$B17>100,0,BC16*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B16)),11)","v":0.76737531623999999},{"$f":"ROUND(IF(BD$2+$B17>100,0,BD16*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B16)),11)","v":0.74623735664000002},{"$f":"ROUND(IF(BE$2+$B17>100,0,BE16*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B16)),11)","v":0.72245799628999996},{"$f":"ROUND(IF(BF$2+$B17>100,0,BF16*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B16)),11)","v":0.69584612567000004},{"$f":"ROUND(IF(BG$2+$B17>100,0,BG16*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B16)),11)","v":0.66628168329000004},{"$f":"ROUND(IF(BH$2+$B17>100,0,BH16*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B16)),11)","v":0.63371637543000003},{"$f":"ROUND(IF(BI$2+$B17>100,0,BI16*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B16)),11)","v":0.59822522017000002},{"$f":"ROUND(IF(BJ$2+$B17>100,0,BJ16*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B16)),11)","v":0.56000308517999997},{"$f":"ROUND(IF(BK$2+$B17>100,0,BK16*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B16)),11)","v":0.51937199915999999},{"$f":"ROUND(IF(BL$2+$B17>100,0,BL16*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B16)),11)","v":0.47678449747000001},{"$f":"ROUND(IF(BM$2+$B17>100,0,BM16*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B16)),11)","v":0.43281492455999998},{"$f":"ROUND(IF(BN$2+$B17>100,0,BN16*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B16)),11)","v":0.38814393270999997},{"$f":"ROUND(IF(BO$2+$B17>100,0,BO16*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B16)),11)","v":0.34352985990000001},{"$f":"ROUND(IF(BP$2+$B17>100,0,BP16*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B16)),11)","v":0.29977052444000002},{"$f":"ROUND(IF(BQ$2+$B17>100,0,BQ16*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B16)),11)","v":0.25765956382999999},{"$f":"ROUND(IF(BR$2+$B17>100,0,BR16*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B16)),11)","v":0.21793643759},{"$f":"ROUND(IF(BS$2+$B17>100,0,BS16*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B16)),11)","v":0.18124057577},{"$f":"ROUND(IF(BT$2+$B17>100,0,BT16*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B16)),11)","v":0.148070745},{"$f":"ROUND(IF(BU$2+$B17>100,0,BU16*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B16)),11)","v":0.11875675758},{"$f":"ROUND(IF(BV$2+$B17>100,0,BV16*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B16)),11)","v":9.3446175800000003E-2},{"$f":"ROUND(IF(BW$2+$B17>100,0,BW16*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B16)),11)","v":7.2107751270000006E-2},{"$f":"ROUND(IF(BX$2+$B17>100,0,BX16*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B16)),11)","v":5.4550613339999998E-2},{"$f":"ROUND(IF(BY$2+$B17>100,0,BY16*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B16)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B17>100,0,BZ16*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B17>100,0,CA16*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B17>100,0,CB16*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B17>100,0,CC16*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B17>100,0,CD16*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B17>100,0,CE16*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B17>100,0,CF16*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B17>100,0,CG16*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B17>100,0,CH16*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B17>100,0,CI16*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B17>100,0,CJ16*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B16)),11)","v":0}]
[28,13,{"$f":"ROUND(IF(C$2+$B18>100,0,C17*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B17)),11)","v":0.99383340024},{"$f":"ROUND(IF(D$2+$B18>100,0,D17*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B17)),11)","v":0.99351231724},{"$f":"ROUND(IF(E$2+$B18>100,0,E17*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B17)),11)","v":0.99326982529999996},{"$f":"ROUND(IF(F$2+$B18>100,0,F17*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B17)),11)","v":0.99310984567000005},{"$f":"ROUND(IF(G$2+$B18>100,0,G17*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B17)),11)","v":0.99302737780000006},{"$f":"ROUND(IF(H$2+$B18>100,0,H17*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B17)),11)","v":0.99300253828999996},{"$f":"ROUND(IF(I$2+$B18>100,0,I17*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B17)),11)","v":0.99300452549999996},{"$f":"ROUND(IF(J$2+$B18>100,0,J17*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B17)),11)","v":0.99299657642000005},{"$f":"ROUND(IF(K$2+$B18>100,0,K17*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B17)),11)","v":0.99294490807000002},{"$f":"ROUND(IF(L$2+$B18>100,0,L17*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B17)),11)","v":0.99282866258000002},{"$f":"ROUND(IF(M$2+$B18>100,0,M17*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B17)),11)","v":0.99264289440999998},{"$f":"ROUND(IF(N$2+$B18>100,0,N17*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B17)),11)","v":0.99238863186000004},{"$f":"ROUND(IF(O$2+$B18>100,0,O17*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B17)),11)","v":0.99206095883000001},{"$f":"ROUND(IF(P$2+$B18>100,0,P17*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B17)),11)","v":0.99165100968999997},{"$f":"ROUND(IF(Q$2+$B18>100,0,Q17*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B17)),11)","v":0.99114994885999996},{"$f":"ROUND(IF(R$2+$B18>100,0,R17*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B17)),11)","v":0.99054401935000003},{"$f":"ROUND(IF(S$2+$B18>100,0,S17*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B17)),11)","v":0.98982051341999999},{"$f":"ROUND(IF(T$2+$B18>100,0,T17*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B17)),11)","v":0.98896580088999997},{"$f":"ROUND(IF(U$2+$B18>100,0,U17*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B17)),11)","v":0.98796633874999995},{"$f":"ROUND(IF(V$2+$B18>100,0,V17*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B17)),11)","v":0.98680769951000002},{"$f":"ROUND(IF(W$2+$B18>100,0,W17*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B17)),11)","v":0.98547459995999998},{"$f":"ROUND(IF(X$2+$B18>100,0,X17*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B17)),11)","v":0.98394896162000001},{"$f":"ROUND(IF(Y$2+$B18>100,0,Y17*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B17)),11)","v":0.98221094473000004},{"$f":"ROUND(IF(Z$2+$B18>100,0,Z17*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B17)),11)","v":0.98024095891999996},{"$f":"ROUND(IF(AA$2+$B18>100,0,AA17*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B17)),11)","v":0.97802166980000005},{"$f":"ROUND(IF(AB$2+$B18>100,0,AB17*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B17)),11)","v":0.97553606423999994},{"$f":"ROUND(IF(AC$2+$B18>100,0,AC17*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B17)),11)","v":0.97276749035999999},{"$f":"ROUND(IF(AD$2+$B18>100,0,AD17*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B17)),11)","v":0.96970066652999998},{"$f":"ROUND(IF(AE$2+$B18>100,0,AE17*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B17)),11)","v":0.96631687770999997},{"$f":"ROUND(IF(AF$2+$B18>100,0,AF17*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B17)),11)","v":0.96259310951999999},{"$f":"ROUND(IF(AG$2+$B18>100,0,AG17*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B17)),11)","v":0.95850124781000001},{"$f":"ROUND(IF(AH$2+$B18>100,0,AH17*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B17)),11)","v":0.95401595664000005},{"$f":"ROUND(IF(AI$2+$B18>100,0,AI17*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B17)),11)","v":0.94911188974000005},{"$f":"ROUND(IF(AJ$2+$B18>100,0,AJ17*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B17)),11)","v":0.94376762627999999},{"$f":"ROUND(IF(AK$2+$B18>100,0,AK17*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B17)),11)","v":0.93797138332999996},{"$f":"ROUND(IF(AL$2+$B18>100,0,AL17*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B17)),11)","v":0.93172461201000001},{"$f":"ROUND(IF(AM$2+$B18>100,0,AM17*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B17)),11)","v":0.92503888572000004},{"$f":"ROUND(IF(AN$2+$B18>100,0,AN17*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B17)),11)","v":0.91793092828},{"$f":"ROUND(IF(AO$2+$B18>100,0,AO17*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B17)),11)","v":0.91042147485000002},{"$f":"ROUND(IF(AP$2+$B18>100,0,AP17*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B17)),11)","v":0.90252865125000004},{"$f":"ROUND(IF(AQ$2+$B18>100,0,AQ17*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B17)),11)","v":0.89425987020999997},{"$f":"ROUND(IF(AR$2+$B18>100,0,AR17*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B17)),11)","v":0.88561131344999999},{"$f":"ROUND(IF(AS$2+$B18>100,0,AS17*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B17)),11)","v":0.87655600128},{"$f":"ROUND(IF(AT$2+$B18>100,0,AT17*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B17)),11)","v":0.86703888268999996},{"$f":"ROUND(IF(AU$2+$B18>100,0,AU17*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B17)),11)","v":0.85697242955999997},{"$f":"ROUND(IF(AV$2+$B18>100,0,AV17*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B17)),11)","v":0.84625452997999995},{"$f":"ROUND(IF(AW$2+$B18>100,0,AW17*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B17)),11)","v":0.83472424863000005},{"$f":"ROUND(IF(AX$2+$B18>100,0,AX17*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B17)),11)","v":0.82217884101000005},{"$f":"ROUND(IF(AY$2+$B18>100,0,AY17*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B17)),11)","v":0.80838020026000001},{"$f":"ROUND(IF(AZ$2+$B18>100,0,AZ17*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B17)),11)","v":0.79306092397000005},{"$f":"ROUND(IF(BA$2+$B18>100,0,BA17*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B17)),11)","v":0.77593473559000004},{"$f":"ROUND(IF(BB$2+$B18>100,0,BB17*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B17)),11)","v":0.75671033408999999},{"$f":"ROUND(IF(BC$2+$B18>100,0,BC17*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B17)),11)","v":0.73510871893999996},{"$f":"ROUND(IF(BD$2+$B18>100,0,BD17*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B17)),11)","v":0.71087988445000005},{"$f":"ROUND(IF(BE$2+$B18>100,0,BE17*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B17)),11)","v":0.68382816722999995},{"$f":"ROUND(IF(BF$2+$B18>100,0,BF17*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B17)),11)","v":0.65382954491},{"$f":"ROUND(IF(BG$2+$B18>100,0,BG17*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B17)),11)","v":0.62085193299999997},{"$f":"ROUND(IF(BH$2+$B18>100,0,BH17*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B17)),11)","v":0.58496077236999999},{"$f":"ROUND(IF(BI$2+$B18>100,0,BI17*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B17)),11)","v":0.54636029002999997},{"$f":"ROUND(IF(BJ$2+$B18>100,0,BJ17*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B17)),11)","v":0.50539102431000005},{"$f":"ROUND(IF(BK$2+$B18>100,0,BK17*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B17)),11)","v":0.46252673384999998},{"$f":"ROUND(IF(BL$2+$B18>100,0,BL17*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B17)),11)","v":0.41836886084000002},{"$f":"ROUND(IF(BM$2+$B18>100,0,BM17*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B17)),11)","v":0.37362618518000001},{"$f":"ROUND(IF(BN$2+$B18>100,0,BN17*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B17)),11)","v":0.32908511633999998},{"$f":"ROUND(IF(BO$2+$B18>100,0,BO17*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B17)),11)","v":0.28556709723000001},{"$f":"ROUND(IF(BP$2+$B18>100,0,BP17*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B17)),11)","v":0.24388250694999999},{"$f":"ROUND(IF(BQ$2+$B18>100,0,BQ17*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B17)),11)","v":0.20477699963000001},{"$f":"ROUND(IF(BR$2+$B18>100,0,BR17*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B17)),11)","v":0.16888286833999999},{"$f":"ROUND(IF(BS$2+$B18>100,0,BS17*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B17)),11)","v":0.13667877415999999},{"$f":"ROUND(IF(BT$2+$B18>100,0,BT17*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B17)),11)","v":0.10846078421999999},{"$f":"ROUND(IF(BU$2+$B18>100,0,BU17*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B17)),11)","v":8.4333211290000001E-2},{"$f":"ROUND(IF(BV$2+$B18>100,0,BV17*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B17)),11)","v":6.4215557889999997E-2},{"$f":"ROUND(IF(BW$2+$B18>100,0,BW17*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B17)),11)","v":4.7867072199999999E-2},{"$f":"ROUND(IF(BX$2+$B18>100,0,BX17*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B17)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B18>100,0,BY17*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B17)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B18>100,0,BZ17*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B18>100,0,CA17*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B18>100,0,CB17*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B18>100,0,CC17*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B18>100,0,CD17*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B18>100,0,CE17*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B18>100,0,CF17*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B18>100,0,CG17*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B18>100,0,CH17*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B18>100,0,CI17*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B18>100,0,CJ17*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B17)),11)","v":0}]
[29,14,{"$f":"ROUND(IF(C$2+$B19>100,0,C18*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B18)),11)","v":0.99328082887000002},{"$f":"ROUND(IF(D$2+$B19>100,0,D18*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B18)),11)","v":0.99296290492999995},{"$f":"ROUND(IF(E$2+$B19>100,0,E18*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B18)),11)","v":0.99271756728000005},{"$f":"ROUND(IF(F$2+$B19>100,0,F18*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B18)),11)","v":0.99254873861000004},{"$f":"ROUND(IF(G$2+$B19>100,0,G18*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B18)),11)","v":0.99244943587000001},{"$f":"ROUND(IF(H$2+$B19>100,0,H18*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B18)),11)","v":0.99239978574999999},{"$f":"ROUND(IF(I$2+$B19>100,0,I18*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B18)),11)","v":0.99236800960000005},{"$f":"ROUND(IF(J$2+$B19>100,0,J18*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B18)),11)","v":0.99231935275000005},{"$f":"ROUND(IF(K$2+$B19>100,0,K18*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B18)),11)","v":0.99222303712000004},{"$f":"ROUND(IF(L$2+$B19>100,0,L18*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B18)),11)","v":0.99205922037000005},{"$f":"ROUND(IF(M$2+$B19>100,0,M18*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B18)),11)","v":0.99181900080999996},{"$f":"ROUND(IF(N$2+$B19>100,0,N18*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B18)),11)","v":0.99150143641999999},{"$f":"ROUND(IF(O$2+$B19>100,0,O18*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B18)),11)","v":0.99109965176000003},{"$f":"ROUND(IF(P$2+$B19>100,0,P18*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B18)),11)","v":0.99060184291999998},{"$f":"ROUND(IF(Q$2+$B19>100,0,Q18*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B18)),11)","v":0.98999327687000005},{"$f":"ROUND(IF(R$2+$B19>100,0,R18*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B18)),11)","v":0.98926126483999999},{"$f":"ROUND(IF(S$2+$B19>100,0,S18*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B18)),11)","v":0.98839022277999999},{"$f":"ROUND(IF(T$2+$B19>100,0,T18*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B18)),11)","v":0.98736664319},{"$f":"ROUND(IF(U$2+$B19>100,0,U18*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B18)),11)","v":0.98617515578000003},{"$f":"ROUND(IF(V$2+$B19>100,0,V18*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B18)),11)","v":0.98480250625999999},{"$f":"ROUND(IF(W$2+$B19>100,0,W18*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B18)),11)","v":0.98323363072000003},{"$f":"ROUND(IF(X$2+$B19>100,0,X18*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B18)),11)","v":0.98144973126000001},{"$f":"ROUND(IF(Y$2+$B19>100,0,Y18*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B18)),11)","v":0.97942735890999999},{"$f":"ROUND(IF(Z$2+$B19>100,0,Z18*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B18)),11)","v":0.97714731845000002},{"$f":"ROUND(IF(AA$2+$B19>100,0,AA18*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B18)),11)","v":0.97459076978000003},{"$f":"ROUND(IF(AB$2+$B19>100,0,AB18*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B18)),11)","v":0.97173830234000003},{"$f":"ROUND(IF(AC$2+$B19>100,0,AC18*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B18)),11)","v":0.96856902587000004},{"$f":"ROUND(IF(AD$2+$B19>100,0,AD18*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B18)),11)","v":0.96506549734000002},{"$f":"ROUND(IF(AE$2+$B19>100,0,AE18*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B18)),11)","v":0.96120216248000001},{"$f":"ROUND(IF(AF$2+$B19>100,0,AF18*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B18)),11)","v":0.95695135130999998},{"$f":"ROUND(IF(AG$2+$B19>100,0,AG18*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B18)),11)","v":0.95228632572000005},{"$f":"ROUND(IF(AH$2+$B19>100,0,AH18*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B18)),11)","v":0.94718329436000004},{"$f":"ROUND(IF(AI$2+$B19>100,0,AI18*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B18)),11)","v":0.94162149871},{"$f":"ROUND(IF(AJ$2+$B19>100,0,AJ18*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B18)),11)","v":0.93558893603000004},{"$f":"ROUND(IF(AK$2+$B19>100,0,AK18*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B18)),11)","v":0.92908410447000001},{"$f":"ROUND(IF(AL$2+$B19>100,0,AL18*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B18)),11)","v":0.92211946298000003},{"$f":"ROUND(IF(AM$2+$B19>100,0,AM18*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B18)),11)","v":0.91471082656000002},{"$f":"ROUND(IF(AN$2+$B19>100,0,AN18*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B18)),11)","v":0.90687720404000005},{"$f":"ROUND(IF(AO$2+$B19>100,0,AO18*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B18)),11)","v":0.89863333758999997},{"$f":"ROUND(IF(AP$2+$B19>100,0,AP18*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B18)),11)","v":0.88998530804999998},{"$f":"ROUND(IF(AQ$2+$B19>100,0,AQ18*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B18)),11)","v":0.88092377277},{"$f":"ROUND(IF(AR$2+$B19>100,0,AR18*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B18)),11)","v":0.87141850653999997},{"$f":"ROUND(IF(AS$2+$B19>100,0,AS18*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B18)),11)","v":0.86141700257999998},{"$f":"ROUND(IF(AT$2+$B19>100,0,AT18*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B18)),11)","v":0.85083479300999998},{"$f":"ROUND(IF(AU$2+$B19>100,0,AU18*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B18)),11)","v":0.83957588924000004},{"$f":"ROUND(IF(AV$2+$B19>100,0,AV18*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B18)),11)","v":0.82749052829000003},{"$f":"ROUND(IF(AW$2+$B19>100,0,AW18*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B18)),11)","v":0.81438869648000001},{"$f":"ROUND(IF(AX$2+$B19>100,0,AX18*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B18)),11)","v":0.80004660879},{"$f":"ROUND(IF(AY$2+$B19>100,0,AY18*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B18)),11)","v":0.78420639874999998},{"$f":"ROUND(IF(AZ$2+$B19>100,0,AZ18*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B18)),11)","v":0.76659092950999996},{"$f":"ROUND(IF(BA$2+$B19>100,0,BA18*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B18)),11)","v":0.74691244866999995},{"$f":"ROUND(IF(BB$2+$B19>100,0,BB18*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B18)),11)","v":0.72489217796000005},{"$f":"ROUND(IF(BC$2+$B19>100,0,BC18*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B18)),11)","v":0.70027853272999996},{"$f":"ROUND(IF(BD$2+$B19>100,0,BD18*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B18)),11)","v":0.67286913702999995},{"$f":"ROUND(IF(BE$2+$B19>100,0,BE18*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B18)),11)","v":0.64253725484000002},{"$f":"ROUND(IF(BF$2+$B19>100,0,BF18*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B18)),11)","v":0.60924883121999995},{"$f":"ROUND(IF(BG$2+$B19>100,0,BG18*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B18)),11)","v":0.57308606868},{"$f":"ROUND(IF(BH$2+$B19>100,0,BH18*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B18)),11)","v":0.53424584333000003},{"$f":"ROUND(IF(BI$2+$B19>100,0,BI18*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B18)),11)","v":0.49307868819},{"$f":"ROUND(IF(BJ$2+$B19>100,0,BJ18*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B18)),11)","v":0.45007597669999999},{"$f":"ROUND(IF(BK$2+$B19>100,0,BK18*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B18)),11)","v":0.40585795842},{"$f":"ROUND(IF(BL$2+$B19>100,0,BL18*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B18)),11)","v":0.36115566400999999},{"$f":"ROUND(IF(BM$2+$B19>100,0,BM18*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B18)),11)","v":0.31677634572000002},{"$f":"ROUND(IF(BN$2+$B19>100,0,BN18*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B18)),11)","v":0.27355957192000002},{"$f":"ROUND(IF(BO$2+$B19>100,0,BO18*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B18)),11)","v":0.23232710988999999},{"$f":"ROUND(IF(BP$2+$B19>100,0,BP18*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B18)),11)","v":0.19382757346000001},{"$f":"ROUND(IF(BQ$2+$B19>100,0,BQ18*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B18)),11)","v":0.15868538300000001},{"$f":"ROUND(IF(BR$2+$B19>100,0,BR18*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B18)),11)","v":0.12735946862},{"$f":"ROUND(IF(BS$2+$B19>100,0,BS18*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B18)),11)","v":0.10011624532000001},{"$f":"ROUND(IF(BT$2+$B19>100,0,BT18*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B18)),11)","v":7.7021690540000007E-2},{"$f":"ROUND(IF(BU$2+$B19>100,0,BU18*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B18)),11)","v":5.7953192469999998E-2},{"$f":"ROUND(IF(BV$2+$B19>100,0,BV18*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B18)),11)","v":4.2628021150000001E-2},{"$f":"ROUND(IF(BW$2+$B19>100,0,BW18*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B18)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B19>100,0,BX18*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B18)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B19>100,0,BY18*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B18)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B19>100,0,BZ18*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B19>100,0,CA18*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B19>100,0,CB18*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B19>100,0,CC18*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B19>100,0,CD18*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B19>100,0,CE18*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B19>100,0,CF18*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B19>100,0,CG18*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B19>100,0,CH18*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B19>100,0,CI18*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B19>100,0,CJ18*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B18)),11)","v":0}]
[30,15,{"$f":"ROUND(IF(C$2+$B20>100,0,C19*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B19)),11)","v":0.99273154457000001},{"$f":"ROUND(IF(D$2+$B20>100,0,D19*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B19)),11)","v":0.99241081755000005},{"$f":"ROUND(IF(E$2+$B20>100,0,E19*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B19)),11)","v":0.99215668185000006},{"$f":"ROUND(IF(F$2+$B20>100,0,F19*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B19)),11)","v":0.99197107524000006},{"$f":"ROUND(IF(G$2+$B20>100,0,G19*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B19)),11)","v":0.99184701905999995},{"$f":"ROUND(IF(H$2+$B20>100,0,H19*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B19)),11)","v":0.99176365748999995},{"$f":"ROUND(IF(I$2+$B20>100,0,I19*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B19)),11)","v":0.99169121461999998},{"$f":"ROUND(IF(J$2+$B20>100,0,J19*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B19)),11)","v":0.99159793657999995},{"$f":"ROUND(IF(K$2+$B20>100,0,K19*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B19)),11)","v":0.99145406427000005},{"$f":"ROUND(IF(L$2+$B20>100,0,L19*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B19)),11)","v":0.99123581122000004},{"$f":"ROUND(IF(M$2+$B20>100,0,M19*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B19)),11)","v":0.99093231461999998},{"$f":"ROUND(IF(N$2+$B20>100,0,N19*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B19)),11)","v":0.99054067153000003},{"$f":"ROUND(IF(O$2+$B20>100,0,O19*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B19)),11)","v":0.99005106833000001},{"$f":"ROUND(IF(P$2+$B20>100,0,P19*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B19)),11)","v":0.98944581057000003},{"$f":"ROUND(IF(Q$2+$B20>100,0,Q19*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B19)),11)","v":0.98871123557999996},{"$f":"ROUND(IF(R$2+$B20>100,0,R19*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B19)),11)","v":0.98783178231000002},{"$f":"ROUND(IF(S$2+$B20>100,0,S19*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B19)),11)","v":0.98679199578999999},{"$f":"ROUND(IF(T$2+$B20>100,0,T19*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B19)),11)","v":0.98557654747000001},{"$f":"ROUND(IF(U$2+$B20>100,0,U19*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B19)),11)","v":0.98417124785999999},{"$f":"ROUND(IF(V$2+$B20>100,0,V19*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B19)),11)","v":0.98256306536000004},{"$f":"ROUND(IF(W$2+$B20>100,0,W19*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B19)),11)","v":0.98073621730000005},{"$f":"ROUND(IF(X$2+$B20>100,0,X19*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B19)),11)","v":0.97866830272000005},{"$f":"ROUND(IF(Y$2+$B20>100,0,Y19*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B19)),11)","v":0.97633628617000001},{"$f":"ROUND(IF(Z$2+$B20>100,0,Z19*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B19)),11)","v":0.97371948565999999},{"$f":"ROUND(IF(AA$2+$B20>100,0,AA19*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B19)),11)","v":0.97079668790999996},{"$f":"ROUND(IF(AB$2+$B20>100,0,AB19*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B19)),11)","v":0.96754427983000002},{"$f":"ROUND(IF(AC$2+$B20>100,0,AC19*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B19)),11)","v":0.96393926593000001},{"$f":"ROUND(IF(AD$2+$B20>100,0,AD19*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B19)),11)","v":0.95995740565999998},{"$f":"ROUND(IF(AE$2+$B20>100,0,AE19*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B19)),11)","v":0.95556855660999995},{"$f":"ROUND(IF(AF$2+$B20>100,0,AF19*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B19)),11)","v":0.95074647874999996},{"$f":"ROUND(IF(AG$2+$B20>100,0,AG19*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B19)),11)","v":0.94546605106000003},{"$f":"ROUND(IF(AH$2+$B20>100,0,AH19*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B19)),11)","v":0.93970812380000002},{"$f":"ROUND(IF(AI$2+$B20>100,0,AI19*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B19)),11)","v":0.9334614068},{"$f":"ROUND(IF(AJ$2+$B20>100,0,AJ19*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B19)),11)","v":0.92672423086},{"$f":"ROUND(IF(AK$2+$B20>100,0,AK19*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B19)),11)","v":0.91950617643999999},{"$f":"ROUND(IF(AL$2+$B20>100,0,AL19*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B19)),11)","v":0.91182399918000001},{"$f":"ROUND(IF(AM$2+$B20>100,0,AM19*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B19)),11)","v":0.90369587879000002},{"$f":"ROUND(IF(AN$2+$B20>100,0,AN19*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B19)),11)","v":0.89513495799999998},{"$f":"ROUND(IF(AO$2+$B20>100,0,AO19*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B19)),11)","v":0.88614413146000004},{"$f":"ROUND(IF(AP$2+$B20>100,0,AP19*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B19)),11)","v":0.87671295714999997},{"$f":"ROUND(IF(AQ$2+$B20>100,0,AQ19*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B19)),11)","v":0.86680608838999995},{"$f":"ROUND(IF(AR$2+$B20>100,0,AR19*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B19)),11)","v":0.85636823751000002},{"$f":"ROUND(IF(AS$2+$B20>100,0,AS19*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B19)),11)","v":0.84531798022000004},{"$f":"ROUND(IF(AT$2+$B20>100,0,AT19*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B19)),11)","v":0.83356284671000003},{"$f":"ROUND(IF(AU$2+$B20>100,0,AU19*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B19)),11)","v":0.82095997305000001},{"$f":"ROUND(IF(AV$2+$B20>100,0,AV19*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B19)),11)","v":0.80733120404000003},{"$f":"ROUND(IF(AW$2+$B20>100,0,AW19*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B19)),11)","v":0.79246616715999996},{"$f":"ROUND(IF(AX$2+$B20>100,0,AX19*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B19)),11)","v":0.776122015},{"$f":"ROUND(IF(AY$2+$B20>100,0,AY19*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B19)),11)","v":0.75803194178},{"$f":"ROUND(IF(AZ$2+$B20>100,0,AZ19*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B19)),11)","v":0.73791812896999998},{"$f":"ROUND(IF(BA$2+$B20>100,0,BA19*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B19)),11)","v":0.71550627403},{"$f":"ROUND(IF(BB$2+$B20>100,0,BB19*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B19)),11)","v":0.69054606167999999},{"$f":"ROUND(IF(BC$2+$B20>100,0,BC19*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B19)),11)","v":0.66283463958},{"$f":"ROUND(IF(BD$2+$B20>100,0,BD19*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B19)),11)","v":0.6322399528},{"$f":"ROUND(IF(BE$2+$B20>100,0,BE19*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B19)),11)","v":0.59872649466000005},{"$f":"ROUND(IF(BF$2+$B20>100,0,BF19*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B19)),11)","v":0.56237566313999998},{"$f":"ROUND(IF(BG$2+$B20>100,0,BG19*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B19)),11)","v":0.52340065270000002},{"$f":"ROUND(IF(BH$2+$B20>100,0,BH19*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B19)),11)","v":0.48214565444000002},{"$f":"ROUND(IF(BI$2+$B20>100,0,BI19*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B19)),11)","v":0.43911122577},{"$f":"ROUND(IF(BJ$2+$B20>100,0,BJ19*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B19)),11)","v":0.39493266802999999},{"$f":"ROUND(IF(BK$2+$B20>100,0,BK19*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B19)),11)","v":0.35035566502999999},{"$f":"ROUND(IF(BL$2+$B20>100,0,BL19*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B19)),11)","v":0.30620330163999998},{"$f":"ROUND(IF(BM$2+$B20>100,0,BM19*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B19)),11)","v":0.26332762323999998},{"$f":"ROUND(IF(BN$2+$B20>100,0,BN19*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B19)),11)","v":0.22255821956999999},{"$f":"ROUND(IF(BO$2+$B20>100,0,BO19*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B19)),11)","v":0.1846438292},{"$f":"ROUND(IF(BP$2+$B20>100,0,BP19*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B19)),11)","v":0.15020047556999999},{"$f":"ROUND(IF(BQ$2+$B20>100,0,BQ19*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B19)),11)","v":0.11966924919999999},{"$f":"ROUND(IF(BR$2+$B20>100,0,BR19*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B19)),11)","v":9.3289919250000006E-2},{"$f":"ROUND(IF(BS$2+$B20>100,0,BS19*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B19)),11)","v":7.1095949749999998E-2},{"$f":"ROUND(IF(BT$2+$B20>100,0,BT19*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B19)),11)","v":5.2928766590000002E-2},{"$f":"ROUND(IF(BU$2+$B20>100,0,BU19*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B19)),11)","v":3.8470893899999997E-2},{"$f":"ROUND(IF(BV$2+$B20>100,0,BV19*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B20>100,0,BW19*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B20>100,0,BX19*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B20>100,0,BY19*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B20>100,0,BZ19*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B20>100,0,CA19*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B20>100,0,CB19*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B20>100,0,CC19*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B20>100,0,CD19*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B20>100,0,CE19*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B20>100,0,CF19*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B20>100,0,CG19*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B20>100,0,CH19*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B20>100,0,CI19*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B20>100,0,CJ19*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B19)),11)","v":0}]
[31,16,{"$f":"ROUND(IF(C$2+$B21>100,0,C20*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B20)),11)","v":0.99217958582999999},{"$f":"ROUND(IF(D$2+$B21>100,0,D20*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B20)),11)","v":0.99185010543999996},{"$f":"ROUND(IF(E$2+$B21>100,0,E20*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B20)),11)","v":0.99157924665999997},{"$f":"ROUND(IF(F$2+$B21>100,0,F20*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B20)),11)","v":0.99136894880000004},{"$f":"ROUND(IF(G$2+$B21>100,0,G20*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B20)),11)","v":0.99121124512000003},{"$f":"ROUND(IF(H$2+$B21>100,0,H20*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B20)),11)","v":0.99108727468000002},{"$f":"ROUND(IF(I$2+$B21>100,0,I20*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B20)),11)","v":0.99097025511000003},{"$f":"ROUND(IF(J$2+$B21>100,0,J20*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B20)),11)","v":0.99082944817999996},{"$f":"ROUND(IF(K$2+$B21>100,0,K20*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B20)),11)","v":0.99063115739999996},{"$f":"ROUND(IF(L$2+$B21>100,0,L20*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B20)),11)","v":0.99034964640000001},{"$f":"ROUND(IF(M$2+$B21>100,0,M20*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B20)),11)","v":0.98997210121000001},{"$f":"ROUND(IF(N$2+$B21>100,0,N20*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B20)),11)","v":0.98949267949999997},{"$f":"ROUND(IF(O$2+$B21>100,0,O20*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B20)),11)","v":0.98889567872999995},{"$f":"ROUND(IF(P$2+$B21>100,0,P20*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B20)),11)","v":0.98816447824999998},{"$f":"ROUND(IF(Q$2+$B21>100,0,Q20*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B20)),11)","v":0.98728254784000002},{"$f":"ROUND(IF(R$2+$B21>100,0,R20*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B20)),11)","v":0.98623445832000001},{"$f":"ROUND(IF(S$2+$B21>100,0,S20*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B20)),11)","v":0.98500294190000004},{"$f":"ROUND(IF(T$2+$B21>100,0,T20*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B20)),11)","v":0.98357385593000002},{"$f":"ROUND(IF(U$2+$B21>100,0,U20*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B20)),11)","v":0.98193324244000002},{"$f":"ROUND(IF(V$2+$B21>100,0,V20*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B20)),11)","v":0.98006735516999999},{"$f":"ROUND(IF(W$2+$B21>100,0,W20*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B20)),11)","v":0.97795681085999997},{"$f":"ROUND(IF(X$2+$B21>100,0,X20*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B20)),11)","v":0.97557962556},{"$f":"ROUND(IF(Y$2+$B21>100,0,Y20*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B20)),11)","v":0.97291129848000002},{"$f":"ROUND(IF(Z$2+$B21>100,0,Z20*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B20)),11)","v":0.96992879570000001},{"$f":"ROUND(IF(AA$2+$B21>100,0,AA20*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B20)),11)","v":0.96660672940000003},{"$f":"ROUND(IF(AB$2+$B21>100,0,AB20*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B20)),11)","v":0.96291941817000004},{"$f":"ROUND(IF(AC$2+$B21>100,0,AC20*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B20)),11)","v":0.95883713540000004},{"$f":"ROUND(IF(AD$2+$B21>100,0,AD20*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B20)),11)","v":0.95433109531000004},{"$f":"ROUND(IF(AE$2+$B21>100,0,AE20*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B20)),11)","v":0.94937265009000005},{"$f":"ROUND(IF(AF$2+$B21>100,0,AF20*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B20)),11)","v":0.94393723247000005},{"$f":"ROUND(IF(AG$2+$B21>100,0,AG20*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B20)),11)","v":0.93800443299000003},{"$f":"ROUND(IF(AH$2+$B21>100,0,AH20*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B20)),11)","v":0.93156461319999995},{"$f":"ROUND(IF(AI$2+$B21>100,0,AI20*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B20)),11)","v":0.92461685996999998},{"$f":"ROUND(IF(AJ$2+$B21>100,0,AJ20*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B20)),11)","v":0.91717063076000005},{"$f":"ROUND(IF(AK$2+$B21>100,0,AK20*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B20)),11)","v":0.90923988998000005},{"$f":"ROUND(IF(AL$2+$B21>100,0,AL20*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B20)),11)","v":0.90084381457999996},{"$f":"ROUND(IF(AM$2+$B21>100,0,AM20*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B20)),11)","v":0.89199482455000001},{"$f":"ROUND(IF(AN$2+$B21>100,0,AN20*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B20)),11)","v":0.88269437235000003},{"$f":"ROUND(IF(AO$2+$B21>100,0,AO20*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B20)),11)","v":0.87292906403000003},{"$f":"ROUND(IF(AP$2+$B21>100,0,AP20*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B20)),11)","v":0.86266275530000003},{"$f":"ROUND(IF(AQ$2+$B21>100,0,AQ20*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B20)),11)","v":0.85183548044000001},{"$f":"ROUND(IF(AR$2+$B21>100,0,AR20*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B20)),11)","v":0.84036357151999996},{"$f":"ROUND(IF(AS$2+$B21>100,0,AS20*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B20)),11)","v":0.82815802522000004},{"$f":"ROUND(IF(AT$2+$B21>100,0,AT20*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B20)),11)","v":0.81508025771000003},{"$f":"ROUND(IF(AU$2+$B21>100,0,AU20*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B20)),11)","v":0.80095974618999999},{"$f":"ROUND(IF(AV$2+$B21>100,0,AV20*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B20)),11)","v":0.78559865535999995},{"$f":"ROUND(IF(AW$2+$B21>100,0,AW20*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B20)),11)","v":0.7687682589},{"$f":"ROUND(IF(AX$2+$B21>100,0,AX20*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B20)),11)","v":0.75021739051000003},{"$f":"ROUND(IF(AY$2+$B21>100,0,AY20*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B20)),11)","v":0.72967927306000002},{"$f":"ROUND(IF(AZ$2+$B21>100,0,AZ20*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B20)),11)","v":0.70689014748000001},{"$f":"ROUND(IF(BA$2+$B21>100,0,BA20*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B20)),11)","v":0.68160487126000002},{"$f":"ROUND(IF(BB$2+$B21>100,0,BB20*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B20)),11)","v":0.65362256376000005},{"$f":"ROUND(IF(BC$2+$B21>100,0,BC20*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B20)),11)","v":0.62281135837000001},{"$f":"ROUND(IF(BD$2+$B21>100,0,BD20*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B20)),11)","v":0.58913130386000001},{"$f":"ROUND(IF(BE$2+$B21>100,0,BE20*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B20)),11)","v":0.55266287306999995},{"$f":"ROUND(IF(BF$2+$B21>100,0,BF20*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B20)),11)","v":0.51361881789999997},{"$f":"ROUND(IF(BG$2+$B21>100,0,BG20*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B20)),11)","v":0.47235809764999998},{"$f":"ROUND(IF(BH$2+$B21>100,0,BH20*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B20)),11)","v":0.42937481255999999},{"$f":"ROUND(IF(BI$2+$B21>100,0,BI20*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B20)),11)","v":0.38531131838999999},{"$f":"ROUND(IF(BJ$2+$B21>100,0,BJ20*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B20)),11)","v":0.34092444088000001},{"$f":"ROUND(IF(BK$2+$B21>100,0,BK20*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B20)),11)","v":0.29704659811},{"$f":"ROUND(IF(BL$2+$B21>100,0,BL20*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B20)),11)","v":0.25453853716000002},{"$f":"ROUND(IF(BM$2+$B21>100,0,BM20*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B20)),11)","v":0.21423387447},{"$f":"ROUND(IF(BN$2+$B21>100,0,BN20*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B20)),11)","v":0.17687992547},{"$f":"ROUND(IF(BO$2+$B21>100,0,BO20*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B20)),11)","v":0.14308382684000001},{"$f":"ROUND(IF(BP$2+$B21>100,0,BP20*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B20)),11)","v":0.11327053444},{"$f":"ROUND(IF(BQ$2+$B21>100,0,BQ20*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B20)),11)","v":8.7656887350000004E-2},{"$f":"ROUND(IF(BR$2+$B21>100,0,BR20*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B20)),11)","v":6.6248343520000003E-2},{"$f":"ROUND(IF(BS$2+$B21>100,0,BS20*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B20)),11)","v":4.8856639E-2},{"$f":"ROUND(IF(BT$2+$B21>100,0,BT20*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B20)),11)","v":3.5135544339999998E-2},{"$f":"ROUND(IF(BU$2+$B21>100,0,BU20*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B21>100,0,BV20*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B21>100,0,BW20*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B21>100,0,BX20*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B21>100,0,BY20*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B21>100,0,BZ20*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B21>100,0,CA20*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B21>100,0,CB20*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B21>100,0,CC20*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B21>100,0,CD20*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B21>100,0,CE20*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B21>100,0,CF20*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B21>100,0,CG20*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B21>100,0,CH20*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B21>100,0,CI20*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B21>100,0,CJ20*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B20)),11)","v":0}]
[32,17,{"$f":"ROUND(IF(C$2+$B22>100,0,C21*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B21)),11)","v":0.99161900435999994},{"$f":"ROUND(IF(D$2+$B22>100,0,D21*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B21)),11)","v":0.99127284867999998},{"$f":"ROUND(IF(E$2+$B22>100,0,E21*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B21)),11)","v":0.99097735805999998},{"$f":"ROUND(IF(F$2+$B22>100,0,F21*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B21)),11)","v":0.99073348130000005},{"$f":"ROUND(IF(G$2+$B22>100,0,G21*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B21)),11)","v":0.99053523904999996},{"$f":"ROUND(IF(H$2+$B22>100,0,H21*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B21)),11)","v":0.99036675422999998},{"$f":"ROUND(IF(I$2+$B22>100,0,I21*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B21)),11)","v":0.99020225315999999},{"$f":"ROUND(IF(J$2+$B22>100,0,J21*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B21)),11)","v":0.99000705974000003},{"$f":"ROUND(IF(K$2+$B22>100,0,K21*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B21)),11)","v":0.98974553315000002},{"$f":"ROUND(IF(L$2+$B22>100,0,L21*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B21)),11)","v":0.98938999759000001},{"$f":"ROUND(IF(M$2+$B22>100,0,M21*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B21)),11)","v":0.98892471072999999},{"$f":"ROUND(IF(N$2+$B22>100,0,N21*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B21)),11)","v":0.98833794153999999},{"$f":"ROUND(IF(O$2+$B22>100,0,O21*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B21)),11)","v":0.98761505883},{"$f":"ROUND(IF(P$2+$B22>100,0,P21*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B21)),11)","v":0.98673658058000002},{"$f":"ROUND(IF(Q$2+$B22>100,0,Q21*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B21)),11)","v":0.98568611196},{"$f":"ROUND(IF(R$2+$B22>100,0,R21*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B21)),11)","v":0.98444641524999998},{"$f":"ROUND(IF(S$2+$B22>100,0,S21*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B21)),11)","v":0.98300141592000001},{"$f":"ROUND(IF(T$2+$B22>100,0,T21*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B21)),11)","v":0.98133720897999999},{"$f":"ROUND(IF(U$2+$B22>100,0,U21*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B21)),11)","v":0.97943913199999999},{"$f":"ROUND(IF(V$2+$B22>100,0,V21*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B21)),11)","v":0.97728984428999999},{"$f":"ROUND(IF(W$2+$B22>100,0,W21*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B21)),11)","v":0.97487037915999997},{"$f":"ROUND(IF(X$2+$B22>100,0,X21*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B21)),11)","v":0.97215729223000003},{"$f":"ROUND(IF(Y$2+$B22>100,0,Y21*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B21)),11)","v":0.96912375480000001},{"$f":"ROUND(IF(Z$2+$B22>100,0,Z21*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B21)),11)","v":0.96574258302000004},{"$f":"ROUND(IF(AA$2+$B22>100,0,AA21*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B21)),11)","v":0.96198634923000004},{"$f":"ROUND(IF(AB$2+$B22>100,0,AB21*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B21)),11)","v":0.95782268568999995},{"$f":"ROUND(IF(AC$2+$B22>100,0,AC21*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B21)),11)","v":0.95321739095000002},{"$f":"ROUND(IF(AD$2+$B22>100,0,AD21*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B21)),11)","v":0.94814321249},{"$f":"ROUND(IF(AE$2+$B22>100,0,AE21*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B21)),11)","v":0.94257324317000002},{"$f":"ROUND(IF(AF$2+$B22>100,0,AF21*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B21)),11)","v":0.93648767983000003},{"$f":"ROUND(IF(AG$2+$B22>100,0,AG21*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B21)),11)","v":0.92987568656999997},{"$f":"ROUND(IF(AH$2+$B22>100,0,AH21*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B21)),11)","v":0.92273803849000002},{"$f":"ROUND(IF(AI$2+$B22>100,0,AI21*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B21)),11)","v":0.91508498476},{"$f":"ROUND(IF(AJ$2+$B22>100,0,AJ21*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B21)),11)","v":0.90693042066999996},{"$f":"ROUND(IF(AK$2+$B22>100,0,AK21*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B21)),11)","v":0.89829082321999998},{"$f":"ROUND(IF(AL$2+$B22>100,0,AL21*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B21)),11)","v":0.88917968886999998},{"$f":"ROUND(IF(AM$2+$B22>100,0,AM21*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B21)),11)","v":0.87959788047999998},{"$f":"ROUND(IF(AN$2+$B22>100,0,AN21*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B21)),11)","v":0.86953075118000001},{"$f":"ROUND(IF(AO$2+$B22>100,0,AO21*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B21)),11)","v":0.85893950284999998},{"$f":"ROUND(IF(AP$2+$B22>100,0,AP21*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B21)),11)","v":0.84776370685000002},{"$f":"ROUND(IF(AQ$2+$B22>100,0,AQ21*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B21)),11)","v":0.83591552714999995},{"$f":"ROUND(IF(AR$2+$B22>100,0,AR21*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B21)),11)","v":0.82330419101999996},{"$f":"ROUND(IF(AS$2+$B22>100,0,AS21*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B21)),11)","v":0.80979527733000001},{"$f":"ROUND(IF(AT$2+$B22>100,0,AT21*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B21)),11)","v":0.79522327247000002},{"$f":"ROUND(IF(AU$2+$B22>100,0,AU21*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B21)),11)","v":0.77939871078},{"$f":"ROUND(IF(AV$2+$B22>100,0,AV21*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B21)),11)","v":0.76210611316999999},{"$f":"ROUND(IF(AW$2+$B22>100,0,AW21*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B21)),11)","v":0.74310908072000004},{"$f":"ROUND(IF(AX$2+$B22>100,0,AX21*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B21)),11)","v":0.72215700945000005},{"$f":"ROUND(IF(AY$2+$B22>100,0,AY21*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B21)),11)","v":0.69899771898999996},{"$f":"ROUND(IF(AZ$2+$B22>100,0,AZ21*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B21)),11)","v":0.67339698540000004},{"$f":"ROUND(IF(BA$2+$B22>100,0,BA21*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B21)),11)","v":0.64515945879000003},{"$f":"ROUND(IF(BB$2+$B22>100,0,BB21*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B21)),11)","v":0.61415552612000002},{"$f":"ROUND(IF(BC$2+$B22>100,0,BC21*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B21)),11)","v":0.58034558870999997},{"$f":"ROUND(IF(BD$2+$B22>100,0,BD21*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B21)),11)","v":0.54380589787},{"$f":"ROUND(IF(BE$2+$B22>100,0,BE21*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B21)),11)","v":0.50474810729999997},{"$f":"ROUND(IF(BF$2+$B22>100,0,BF21*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B21)),11)","v":0.46353019715999999},{"$f":"ROUND(IF(BG$2+$B22>100,0,BG21*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B21)),11)","v":0.42065850385999998},{"$f":"ROUND(IF(BH$2+$B22>100,0,BH21*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B21)),11)","v":0.37676781053000002},{"$f":"ROUND(IF(BI$2+$B22>100,0,BI21*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B21)),11)","v":0.33261883967},{"$f":"ROUND(IF(BJ$2+$B22>100,0,BJ21*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B21)),11)","v":0.28905040072999999},{"$f":"ROUND(IF(BK$2+$B22>100,0,BK21*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B21)),11)","v":0.24692681675},{"$f":"ROUND(IF(BL$2+$B22>100,0,BL21*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B21)),11)","v":0.20708339044999999},{"$f":"ROUND(IF(BM$2+$B22>100,0,BM21*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B21)),11)","v":0.17026408561},{"$f":"ROUND(IF(BN$2+$B22>100,0,BN21*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B21)),11)","v":0.13706743808999999},{"$f":"ROUND(IF(BO$2+$B22>100,0,BO21*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B21)),11)","v":0.10790366325},{"$f":"ROUND(IF(BP$2+$B22>100,0,BP21*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B21)),11)","v":8.2969873580000006E-2},{"$f":"ROUND(IF(BQ$2+$B22>100,0,BQ21*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B21)),11)","v":6.2248136039999999E-2},{"$f":"ROUND(IF(BR$2+$B22>100,0,BR21*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B21)),11)","v":4.5525397930000003E-2},{"$f":"ROUND(IF(BS$2+$B22>100,0,BS21*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B21)),11)","v":3.2432356099999997E-2},{"$f":"ROUND(IF(BT$2+$B22>100,0,BT21*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B22>100,0,BU21*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B22>100,0,BV21*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B22>100,0,BW21*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B22>100,0,BX21*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B22>100,0,BY21*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B22>100,0,BZ21*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B22>100,0,CA21*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B22>100,0,CB21*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B22>100,0,CC21*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B22>100,0,CD21*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B22>100,0,CE21*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B22>100,0,CF21*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B22>100,0,CG21*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B22>100,0,CH21*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B22>100,0,CI21*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B22>100,0,CJ21*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B21)),11)","v":0}]
[33,18,{"$f":"ROUND(IF(C$2+$B23>100,0,C22*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B22)),11)","v":0.99104188209999999},{"$f":"ROUND(IF(D$2+$B23>100,0,D22*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B22)),11)","v":0.99067114605999995},{"$f":"ROUND(IF(E$2+$B23>100,0,E22*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B22)),11)","v":0.99034214157},{"$f":"ROUND(IF(F$2+$B23>100,0,F22*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B22)),11)","v":0.99005780106999997},{"$f":"ROUND(IF(G$2+$B23>100,0,G22*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B22)),11)","v":0.98981511993000004},{"$f":"ROUND(IF(H$2+$B23>100,0,H22*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B22)),11)","v":0.98959922},{"$f":"ROUND(IF(I$2+$B23>100,0,I22*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B22)),11)","v":0.98938038529000005},{"$f":"ROUND(IF(J$2+$B23>100,0,J22*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B22)),11)","v":0.98912199342999996},{"$f":"ROUND(IF(K$2+$B23>100,0,K22*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B22)),11)","v":0.98878646972999995},{"$f":"ROUND(IF(L$2+$B23>100,0,L22*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B22)),11)","v":0.98834322296999999},{"$f":"ROUND(IF(M$2+$B23>100,0,M22*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B22)),11)","v":0.98777063559},{"$f":"ROUND(IF(N$2+$B23>100,0,N22*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B22)),11)","v":0.98705804390999996},{"$f":"ROUND(IF(O$2+$B23>100,0,O22*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B22)),11)","v":0.98618795507000001},{"$f":"ROUND(IF(P$2+$B23>100,0,P22*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B22)),11)","v":0.98514102752999999},{"$f":"ROUND(IF(Q$2+$B23>100,0,Q22*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B22)),11)","v":0.98389906303999997},{"$f":"ROUND(IF(R$2+$B23>100,0,R22*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B22)),11)","v":0.98244602013000004},{"$f":"ROUND(IF(S$2+$B23>100,0,S22*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B22)),11)","v":0.98076607069999999},{"$f":"ROUND(IF(T$2+$B23>100,0,T22*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B22)),11)","v":0.97884461246999999},{"$f":"ROUND(IF(U$2+$B23>100,0,U22*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B22)),11)","v":0.97666340149999997},{"$f":"ROUND(IF(V$2+$B23>100,0,V22*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B22)),11)","v":0.97420551753999995},{"$f":"ROUND(IF(W$2+$B23>100,0,W22*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B22)),11)","v":0.97145053387000002},{"$f":"ROUND(IF(X$2+$B23>100,0,X22*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B22)),11)","v":0.96837268388999997},{"$f":"ROUND(IF(Y$2+$B23>100,0,Y22*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B22)),11)","v":0.96494101666999998},{"$f":"ROUND(IF(Z$2+$B23>100,0,Z22*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B22)),11)","v":0.96112633346999998},{"$f":"ROUND(IF(AA$2+$B23>100,0,AA22*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B22)),11)","v":0.95689455548000002},{"$f":"ROUND(IF(AB$2+$B23>100,0,AB22*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B22)),11)","v":0.95220888693000005},{"$f":"ROUND(IF(AC$2+$B23>100,0,AC22*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B22)),11)","v":0.94703672939000005},{"$f":"ROUND(IF(AD$2+$B23>100,0,AD22*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B22)),11)","v":0.94135261079999999},{"$f":"ROUND(IF(AE$2+$B23>100,0,AE22*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B22)),11)","v":0.93513445513000004},{"$f":"ROUND(IF(AF$2+$B23>100,0,AF22*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B22)),11)","v":0.92837207759999996},{"$f":"ROUND(IF(AG$2+$B23>100,0,AG22*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B22)),11)","v":0.92106511444000005},{"$f":"ROUND(IF(AH$2+$B23>100,0,AH22*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B22)),11)","v":0.91322553205000001},{"$f":"ROUND(IF(AI$2+$B23>100,0,AI22*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B22)),11)","v":0.90486806091000005},{"$f":"ROUND(IF(AJ$2+$B23>100,0,AJ22*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B22)),11)","v":0.89600916454000001},{"$f":"ROUND(IF(AK$2+$B23>100,0,AK22*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B22)),11)","v":0.88665975364000005},{"$f":"ROUND(IF(AL$2+$B23>100,0,AL22*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B22)),11)","v":0.87682186954999997},{"$f":"ROUND(IF(AM$2+$B23>100,0,AM22*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B22)),11)","v":0.86648043729000002},{"$f":"ROUND(IF(AN$2+$B23>100,0,AN22*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B22)),11)","v":0.85559565136000004},{"$f":"ROUND(IF(AO$2+$B23>100,0,AO22*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B22)),11)","v":0.84410475870000001},{"$f":"ROUND(IF(AP$2+$B23>100,0,AP22*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B22)),11)","v":0.83191985092999998},{"$f":"ROUND(IF(AQ$2+$B23>100,0,AQ22*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B22)),11)","v":0.81894644194999999},{"$f":"ROUND(IF(AR$2+$B23>100,0,AR22*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B22)),11)","v":0.80504906719000002},{"$f":"ROUND(IF(AS$2+$B23>100,0,AS22*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B22)),11)","v":0.79006704478000001},{"$f":"ROUND(IF(AT$2+$B23>100,0,AT22*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B22)),11)","v":0.77381665720000004},{"$f":"ROUND(IF(AU$2+$B23>100,0,AU22*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B22)),11)","v":0.75609157172999997},{"$f":"ROUND(IF(AV$2+$B23>100,0,AV22*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B22)),11)","v":0.73666929742999998},{"$f":"ROUND(IF(AW$2+$B23>100,0,AW22*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B22)),11)","v":0.71531457177000002},{"$f":"ROUND(IF(AX$2+$B23>100,0,AX22*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B22)),11)","v":0.69179175152000005},{"$f":"ROUND(IF(AY$2+$B23>100,0,AY22*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B22)),11)","v":0.66587850807000004},{"$f":"ROUND(IF(AZ$2+$B23>100,0,AZ22*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B22)),11)","v":0.63739044859000005},{"$f":"ROUND(IF(BA$2+$B23>100,0,BA22*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B22)),11)","v":0.60620344034999996},{"$f":"ROUND(IF(BB$2+$B23>100,0,BB22*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B22)),11)","v":0.57227994572999996},{"$f":"ROUND(IF(BC$2+$B23>100,0,BC22*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B22)),11)","v":0.53569612050000004},{"$f":"ROUND(IF(BD$2+$B23>100,0,BD22*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B22)),11)","v":0.49665901414000002},{"$f":"ROUND(IF(BE$2+$B23>100,0,BE22*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B22)),11)","v":0.45552456713},{"$f":"ROUND(IF(BF$2+$B23>100,0,BF22*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B22)),11)","v":0.41279681707999999},{"$f":"ROUND(IF(BG$2+$B23>100,0,BG22*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B22)),11)","v":0.36911942397000003},{"$f":"ROUND(IF(BH$2+$B23>100,0,BH22*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B22)),11)","v":0.32524368213999999},{"$f":"ROUND(IF(BI$2+$B23>100,0,BI22*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B22)),11)","v":0.28200855487999998},{"$f":"ROUND(IF(BJ$2+$B23>100,0,BJ22*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B22)),11)","v":0.24027979377},{"$f":"ROUND(IF(BK$2+$B23>100,0,BK22*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B22)),11)","v":0.20089076874},{"$f":"ROUND(IF(BL$2+$B23>100,0,BL22*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B22)),11)","v":0.16458118123000001},{"$f":"ROUND(IF(BM$2+$B23>100,0,BM22*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B22)),11)","v":0.13194070468999999},{"$f":"ROUND(IF(BN$2+$B23>100,0,BN22*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B22)),11)","v":0.10336653002},{"$f":"ROUND(IF(BO$2+$B23>100,0,BO22*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B22)),11)","v":7.9038678000000001E-2},{"$f":"ROUND(IF(BP$2+$B23>100,0,BP22*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B22)),11)","v":5.89197282E-2},{"$f":"ROUND(IF(BQ$2+$B23>100,0,BQ22*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B22)),11)","v":4.2776483349999998E-2},{"$f":"ROUND(IF(BR$2+$B23>100,0,BR22*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B22)),11)","v":3.022098833E-2},{"$f":"ROUND(IF(BS$2+$B23>100,0,BS22*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B23>100,0,BT22*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B23>100,0,BU22*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B23>100,0,BV22*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B23>100,0,BW22*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B23>100,0,BX22*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B23>100,0,BY22*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B23>100,0,BZ22*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B23>100,0,CA22*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B23>100,0,CB22*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B23>100,0,CC22*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B23>100,0,CD22*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B23>100,0,CE22*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B23>100,0,CF22*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B23>100,0,CG22*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B23>100,0,CH22*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B23>100,0,CI22*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B23>100,0,CJ22*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B22)),11)","v":0}]
[34,19,{"$f":"ROUND(IF(C$2+$B24>100,0,C23*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B23)),11)","v":0.99044031968000001},{"$f":"ROUND(IF(D$2+$B24>100,0,D23*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B23)),11)","v":0.99003612586},{"$f":"ROUND(IF(E$2+$B24>100,0,E23*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B23)),11)","v":0.98966672823000001},{"$f":"ROUND(IF(F$2+$B24>100,0,F23*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B23)),11)","v":0.98933802905000001},{"$f":"ROUND(IF(G$2+$B24>100,0,G23*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B23)),11)","v":0.98904801321000002},{"$f":"ROUND(IF(H$2+$B24>100,0,H23*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B23)),11)","v":0.98877785264999996},{"$f":"ROUND(IF(I$2+$B24>100,0,I23*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B23)),11)","v":0.98849587923000004},{"$f":"ROUND(IF(J$2+$B24>100,0,J23*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B23)),11)","v":0.98816353422000003},{"$f":"ROUND(IF(K$2+$B24>100,0,K23*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B23)),11)","v":0.98774033365000002},{"$f":"ROUND(IF(L$2+$B24>100,0,L23*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B23)),11)","v":0.98718982642999997},{"$f":"ROUND(IF(M$2+$B24>100,0,M23*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B23)),11)","v":0.98649147262000003},{"$f":"ROUND(IF(N$2+$B24>100,0,N23*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B23)),11)","v":0.98563174503999995},{"$f":"ROUND(IF(O$2+$B24>100,0,O23*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B23)),11)","v":0.98459328915},{"$f":"ROUND(IF(P$2+$B24>100,0,P23*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B23)),11)","v":0.98335496685000001},{"$f":"ROUND(IF(Q$2+$B24>100,0,Q23*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B23)),11)","v":0.98189978014000001},{"$f":"ROUND(IF(R$2+$B24>100,0,R23*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B23)),11)","v":0.98021193788000005},{"$f":"ROUND(IF(S$2+$B24>100,0,S23*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B23)),11)","v":0.97827492488000001},{"$f":"ROUND(IF(T$2+$B24>100,0,T23*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B23)),11)","v":0.97607056684000004},{"$f":"ROUND(IF(U$2+$B24>100,0,U23*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B23)),11)","v":0.97358105179999999},{"$f":"ROUND(IF(V$2+$B24>100,0,V23*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B23)),11)","v":0.97078800458000003},{"$f":"ROUND(IF(W$2+$B24>100,0,W23*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B23)),11)","v":0.96766867694000003},{"$f":"ROUND(IF(X$2+$B24>100,0,X23*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B23)),11)","v":0.96419318739000004},{"$f":"ROUND(IF(Y$2+$B24>100,0,Y23*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B23)),11)","v":0.96032859860999997},{"$f":"ROUND(IF(Z$2+$B24>100,0,Z23*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B23)),11)","v":0.95603909179000002},{"$f":"ROUND(IF(AA$2+$B24>100,0,AA23*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B23)),11)","v":0.95128619649000001},{"$f":"ROUND(IF(AB$2+$B24>100,0,AB23*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B23)),11)","v":0.94603476451000001},{"$f":"ROUND(IF(AC$2+$B24>100,0,AC23*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B23)),11)","v":0.94025405233000003},{"$f":"ROUND(IF(AD$2+$B24>100,0,AD23*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B23)),11)","v":0.93392345600000004},{"$f":"ROUND(IF(AE$2+$B24>100,0,AE23*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B23)),11)","v":0.92703057994000004},{"$f":"ROUND(IF(AF$2+$B24>100,0,AF23*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B23)),11)","v":0.91957575215999998},{"$f":"ROUND(IF(AG$2+$B24>100,0,AG23*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B23)),11)","v":0.91156985418000003},{"$f":"ROUND(IF(AH$2+$B24>100,0,AH23*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B23)),11)","v":0.90302936897999997},{"$f":"ROUND(IF(AI$2+$B24>100,0,AI23*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B23)),11)","v":0.89397163972000004},{"$f":"ROUND(IF(AJ$2+$B24>100,0,AJ23*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B23)),11)","v":0.88440763787999999},{"$f":"ROUND(IF(AK$2+$B24>100,0,AK23*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B23)),11)","v":0.87433695637999997},{"$f":"ROUND(IF(AL$2+$B24>100,0,AL23*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B23)),11)","v":0.86374582500999997},{"$f":"ROUND(IF(AM$2+$B24>100,0,AM23*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B23)),11)","v":0.8525942218},{"$f":"ROUND(IF(AN$2+$B24>100,0,AN23*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B23)),11)","v":0.84081865886999996},{"$f":"ROUND(IF(AO$2+$B24>100,0,AO23*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B23)),11)","v":0.82832928486000001},{"$f":"ROUND(IF(AP$2+$B24>100,0,AP23*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B23)),11)","v":0.81503187795999998},{"$f":"ROUND(IF(AQ$2+$B24>100,0,AQ23*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B23)),11)","v":0.80078794248999996},{"$f":"ROUND(IF(AR$2+$B24>100,0,AR23*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B23)),11)","v":0.78543646182000004},{"$f":"ROUND(IF(AS$2+$B24>100,0,AS23*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B23)),11)","v":0.76879922999999994},{"$f":"ROUND(IF(AT$2+$B24>100,0,AT23*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B23)),11)","v":0.75067644387999999},{"$f":"ROUND(IF(AU$2+$B24>100,0,AU23*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B23)),11)","v":0.73085550334000005},{"$f":"ROUND(IF(AV$2+$B24>100,0,AV23*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B23)),11)","v":0.70911565570000001},{"$f":"ROUND(IF(AW$2+$B24>100,0,AW23*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B23)),11)","v":0.68523702466000003},{"$f":"ROUND(IF(AX$2+$B24>100,0,AX23*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B23)),11)","v":0.65901396654},{"$f":"ROUND(IF(AY$2+$B24>100,0,AY23*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B23)),11)","v":0.63027398424000003},{"$f":"ROUND(IF(AZ$2+$B24>100,0,AZ23*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B23)),11)","v":0.59890353852},{"$f":"ROUND(IF(BA$2+$B24>100,0,BA23*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B23)),11)","v":0.56487006497000003},{"$f":"ROUND(IF(BB$2+$B24>100,0,BB23*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B23)),11)","v":0.52825101583},{"$f":"ROUND(IF(BC$2+$B24>100,0,BC23*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B23)),11)","v":0.48925233823999997},{"$f":"ROUND(IF(BD$2+$B24>100,0,BD23*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B23)),11)","v":0.44822433041999998},{"$f":"ROUND(IF(BE$2+$B24>100,0,BE23*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B23)),11)","v":0.40566740326},{"$f":"ROUND(IF(BF$2+$B24>100,0,BF23*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B23)),11)","v":0.36222095105000002},{"$f":"ROUND(IF(BG$2+$B24>100,0,BG23*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B23)),11)","v":0.31864123538},{"$f":"ROUND(IF(BH$2+$B24>100,0,BH23*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B23)),11)","v":0.27575557919999999},{"$f":"ROUND(IF(BI$2+$B24>100,0,BI23*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B23)),11)","v":0.23442609744000001},{"$f":"ROUND(IF(BJ$2+$B24>100,0,BJ23*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B23)),11)","v":0.19548299014000001},{"$f":"ROUND(IF(BK$2+$B24>100,0,BK23*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B23)),11)","v":0.15965954558000001},{"$f":"ROUND(IF(BL$2+$B24>100,0,BL23*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B23)),11)","v":0.12753691980000001},{"$f":"ROUND(IF(BM$2+$B24>100,0,BM23*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B23)),11)","v":9.9500311689999996E-2},{"$f":"ROUND(IF(BN$2+$B24>100,0,BN23*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B23)),11)","v":7.5715259670000007E-2},{"$f":"ROUND(IF(BO$2+$B24>100,0,BO23*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B23)),11)","v":5.6128052560000002E-2},{"$f":"ROUND(IF(BP$2+$B24>100,0,BP23*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B23)),11)","v":4.0489224779999999E-2},{"$f":"ROUND(IF(BQ$2+$B24>100,0,BQ23*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B23)),11)","v":2.839618461E-2},{"$f":"ROUND(IF(BR$2+$B24>100,0,BR23*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B24>100,0,BS23*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B24>100,0,BT23*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B24>100,0,BU23*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B24>100,0,BV23*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B24>100,0,BW23*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B24>100,0,BX23*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B24>100,0,BY23*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B24>100,0,BZ23*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B24>100,0,CA23*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B24>100,0,CB23*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B24>100,0,CC23*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B24>100,0,CD23*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B24>100,0,CE23*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B24>100,0,CF23*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B24>100,0,CG23*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B24>100,0,CH23*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B24>100,0,CI23*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B24>100,0,CJ23*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B23)),11)","v":0}]
[35,20,{"$f":"ROUND(IF(C$2+$B25>100,0,C24*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B24)),11)","v":0.98980544743999999},{"$f":"ROUND(IF(D$2+$B25>100,0,D24*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B24)),11)","v":0.98936092121999997},{"$f":"ROUND(IF(E$2+$B25>100,0,E24*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B24)),11)","v":0.98894724052000005},{"$f":"ROUND(IF(F$2+$B25>100,0,F24*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B24)),11)","v":0.98857129208000005},{"$f":"ROUND(IF(G$2+$B25>100,0,G24*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B24)),11)","v":0.98822710335999997},{"$f":"ROUND(IF(H$2+$B25>100,0,H24*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B24)),11)","v":0.98789388524999999},{"$f":"ROUND(IF(I$2+$B25>100,0,I24*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B24)),11)","v":0.98753802672000002},{"$f":"ROUND(IF(J$2+$B25>100,0,J24*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B24)),11)","v":0.98711805720000001},{"$f":"ROUND(IF(K$2+$B25>100,0,K24*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B24)),11)","v":0.98658764068000004},{"$f":"ROUND(IF(L$2+$B25>100,0,L24*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B24)),11)","v":0.98591141559999995},{"$f":"ROUND(IF(M$2+$B25>100,0,M24*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B24)),11)","v":0.98506599244000004},{"$f":"ROUND(IF(N$2+$B25>100,0,N24*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B24)),11)","v":0.98403797850999997},{"$f":"ROUND(IF(O$2+$B25>100,0,O24*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B24)),11)","v":0.98280822152000002},{"$f":"ROUND(IF(P$2+$B25>100,0,P24*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B24)),11)","v":0.98135678956000005},{"$f":"ROUND(IF(Q$2+$B25>100,0,Q24*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B24)),11)","v":0.97966694003999999},{"$f":"ROUND(IF(R$2+$B25>100,0,R24*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B24)),11)","v":0.97772219955999995},{"$f":"ROUND(IF(S$2+$B25>100,0,S24*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B24)),11)","v":0.97550249373999998},{"$f":"ROUND(IF(T$2+$B25>100,0,T24*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B24)),11)","v":0.97299008812999999},{"$f":"ROUND(IF(U$2+$B25>100,0,U24*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B24)),11)","v":0.97016572947000002},{"$f":"ROUND(IF(V$2+$B25>100,0,V24*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B24)),11)","v":0.96700872687999995},{"$f":"ROUND(IF(W$2+$B25>100,0,W24*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B24)),11)","v":0.96349221893000003},{"$f":"ROUND(IF(X$2+$B25>100,0,X24*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B24)),11)","v":0.95958434395000003},{"$f":"ROUND(IF(Y$2+$B25>100,0,Y24*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B24)),11)","v":0.95524557933999998},{"$f":"ROUND(IF(Z$2+$B25>100,0,Z24*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B24)),11)","v":0.95043574666999997},{"$f":"ROUND(IF(AA$2+$B25>100,0,AA24*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B24)),11)","v":0.94511805679000005},{"$f":"ROUND(IF(AB$2+$B25>100,0,AB24*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B24)),11)","v":0.93925926353},{"$f":"ROUND(IF(AC$2+$B25>100,0,AC24*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B24)),11)","v":0.93283356735},{"$f":"ROUND(IF(AD$2+$B25>100,0,AD24*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B24)),11)","v":0.92583007532999995},{"$f":"ROUND(IF(AE$2+$B25>100,0,AE24*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B24)),11)","v":0.91824696520000004},{"$f":"ROUND(IF(AF$2+$B25>100,0,AF24*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B24)),11)","v":0.91009584573000002},{"$f":"ROUND(IF(AG$2+$B25>100,0,AG24*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B24)),11)","v":0.90139217676000005},{"$f":"ROUND(IF(AH$2+$B25>100,0,AH24*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B24)),11)","v":0.89215508931999998},{"$f":"ROUND(IF(AI$2+$B25>100,0,AI24*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B24)),11)","v":0.88239649493000005},{"$f":"ROUND(IF(AJ$2+$B25>100,0,AJ24*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B24)),11)","v":0.87211614052999997},{"$f":"ROUND(IF(AK$2+$B25>100,0,AK24*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B24)),11)","v":0.86129796935000003},{"$f":"ROUND(IF(AL$2+$B25>100,0,AL24*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B24)),11)","v":0.84990343442000005},{"$f":"ROUND(IF(AM$2+$B25>100,0,AM24*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B24)),11)","v":0.83786906699999997},{"$f":"ROUND(IF(AN$2+$B25>100,0,AN24*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B24)),11)","v":0.82510459894999999},{"$f":"ROUND(IF(AO$2+$B25>100,0,AO24*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B24)),11)","v":0.81151420037999999},{"$f":"ROUND(IF(AP$2+$B25>100,0,AP24*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B24)),11)","v":0.79696017613000003},{"$f":"ROUND(IF(AQ$2+$B25>100,0,AQ24*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B24)),11)","v":0.78127914663999998},{"$f":"ROUND(IF(AR$2+$B25>100,0,AR24*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B24)),11)","v":0.76429329769999999},{"$f":"ROUND(IF(AS$2+$B25>100,0,AS24*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B24)),11)","v":0.74580905782999996},{"$f":"ROUND(IF(AT$2+$B25>100,0,AT24*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B24)),11)","v":0.72562111621000003},{"$f":"ROUND(IF(AU$2+$B25>100,0,AU24*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B24)),11)","v":0.70351931494999997},{"$f":"ROUND(IF(AV$2+$B25>100,0,AV24*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B24)),11)","v":0.67929876061000005},{"$f":"ROUND(IF(AW$2+$B25>100,0,AW24*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B24)),11)","v":0.65276980919000005},{"$f":"ROUND(IF(AX$2+$B25>100,0,AX24*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B24)),11)","v":0.62377648975},{"$f":"ROUND(IF(AY$2+$B25>100,0,AY24*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B24)),11)","v":0.59221678052000004},{"$f":"ROUND(IF(AZ$2+$B25>100,0,AZ24*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B24)),11)","v":0.55806789965000003},{"$f":"ROUND(IF(BA$2+$B25>100,0,BA24*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B24)),11)","v":0.52141122164999998},{"$f":"ROUND(IF(BB$2+$B25>100,0,BB24*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B24)),11)","v":0.48245270926},{"$f":"ROUND(IF(BC$2+$B25>100,0,BC24*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B24)),11)","v":0.44153996095999998},{"$f":"ROUND(IF(BD$2+$B25>100,0,BD24*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B24)),11)","v":0.39916617745999999},{"$f":"ROUND(IF(BE$2+$B25>100,0,BE24*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B24)),11)","v":0.35596503300999999},{"$f":"ROUND(IF(BF$2+$B25>100,0,BF24*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B24)),11)","v":0.31268614933},{"$f":"ROUND(IF(BG$2+$B25>100,0,BG24*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B24)),11)","v":0.27015774093},{"$f":"ROUND(IF(BH$2+$B25>100,0,BH24*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B24)),11)","v":0.22922816759},{"$f":"ROUND(IF(BI$2+$B25>100,0,BI24*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B24)),11)","v":0.19072063353999999},{"$f":"ROUND(IF(BJ$2+$B25>100,0,BJ24*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B24)),11)","v":0.15536167028},{"$f":"ROUND(IF(BK$2+$B25>100,0,BK24*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B24)),11)","v":0.12372305574},{"$f":"ROUND(IF(BL$2+$B25>100,0,BL24*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B24)),11)","v":9.6179289789999997E-2},{"$f":"ROUND(IF(BM$2+$B25>100,0,BM24*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B24)),11)","v":7.2883281810000006E-2},{"$f":"ROUND(IF(BN$2+$B25>100,0,BN24*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B24)),11)","v":5.3767980210000003E-2},{"$f":"ROUND(IF(BO$2+$B25>100,0,BO24*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B24)),11)","v":3.8570804819999999E-2},{"$f":"ROUND(IF(BP$2+$B25>100,0,BP24*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B24)),11)","v":2.6877840619999999E-2},{"$f":"ROUND(IF(BQ$2+$B25>100,0,BQ24*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B25>100,0,BR24*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B25>100,0,BS24*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B25>100,0,BT24*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B25>100,0,BU24*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B25>100,0,BV24*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B25>100,0,BW24*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B25>100,0,BX24*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B25>100,0,BY24*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B25>100,0,BZ24*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B25>100,0,CA24*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B25>100,0,CB24*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B25>100,0,CC24*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B25>100,0,CD24*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B25>100,0,CE24*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B25>100,0,CF24*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B25>100,0,CG24*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B25>100,0,CH24*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B25>100,0,CI24*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B25>100,0,CJ24*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B24)),11)","v":0}]
[36,21,{"$f":"ROUND(IF(C$2+$B26>100,0,C25*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B25)),11)","v":0.98913040011999998},{"$f":"ROUND(IF(D$2+$B26>100,0,D25*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B25)),11)","v":0.98864165582999997},{"$f":"ROUND(IF(E$2+$B26>100,0,E25*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B25)),11)","v":0.98818080640999995},{"$f":"ROUND(IF(F$2+$B26>100,0,F25*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B25)),11)","v":0.98775077790999999},{"$f":"ROUND(IF(G$2+$B26>100,0,G25*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B25)),11)","v":0.98734362833},{"$f":"ROUND(IF(H$2+$B26>100,0,H25*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B25)),11)","v":0.98693661608000005},{"$f":"ROUND(IF(I$2+$B26>100,0,I25*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B25)),11)","v":0.98649321149000002},{"$f":"ROUND(IF(J$2+$B26>100,0,J25*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B25)),11)","v":0.98596609043000005},{"$f":"ROUND(IF(K$2+$B26>100,0,K25*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B25)),11)","v":0.98531000969000004},{"$f":"ROUND(IF(L$2+$B26>100,0,L25*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B25)),11)","v":0.98448677360000003},{"$f":"ROUND(IF(M$2+$B26>100,0,M25*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B25)),11)","v":0.98347314073000003},{"$f":"ROUND(IF(N$2+$B26>100,0,N25*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B25)),11)","v":0.98225391765000003},{"$f":"ROUND(IF(O$2+$B26>100,0,O25*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B25)),11)","v":0.98081115520999995},{"$f":"ROUND(IF(P$2+$B26>100,0,P25*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B25)),11)","v":0.97912518422000006},{"$f":"ROUND(IF(Q$2+$B26>100,0,Q25*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B25)),11)","v":0.97717858600999996},{"$f":"ROUND(IF(R$2+$B26>100,0,R25*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B25)),11)","v":0.97495133484999996},{"$f":"ROUND(IF(S$2+$B26>100,0,S25*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B25)),11)","v":0.97242380787000005},{"$f":"ROUND(IF(T$2+$B26>100,0,T25*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B25)),11)","v":0.96957683890000002},{"$f":"ROUND(IF(U$2+$B26>100,0,U25*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B25)),11)","v":0.96638887428999998},{"$f":"ROUND(IF(V$2+$B26>100,0,V25*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B25)),11)","v":0.96283511721000004},{"$f":"ROUND(IF(W$2+$B26>100,0,W25*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B25)),11)","v":0.95888672612000003},{"$f":"ROUND(IF(X$2+$B26>100,0,X25*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B25)),11)","v":0.95450526402000002},{"$f":"ROUND(IF(Y$2+$B26>100,0,Y25*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B25)),11)","v":0.94964688500000005},{"$f":"ROUND(IF(Z$2+$B26>100,0,Z25*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B25)),11)","v":0.94427312128999996},{"$f":"ROUND(IF(AA$2+$B26>100,0,AA25*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B25)),11)","v":0.93834912127000003},{"$f":"ROUND(IF(AB$2+$B26>100,0,AB25*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B25)),11)","v":0.93184662941999996},{"$f":"ROUND(IF(AC$2+$B26>100,0,AC25*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B25)),11)","v":0.92474963166000002},{"$f":"ROUND(IF(AD$2+$B26>100,0,AD25*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B25)),11)","v":0.91705783536999996},{"$f":"ROUND(IF(AE$2+$B26>100,0,AE25*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B25)),11)","v":0.90878075723999996},{"$f":"ROUND(IF(AF$2+$B26>100,0,AF25*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B25)),11)","v":0.89993462561000004},{"$f":"ROUND(IF(AG$2+$B26>100,0,AG25*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B25)),11)","v":0.89053761217000005},{"$f":"ROUND(IF(AH$2+$B26>100,0,AH25*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B25)),11)","v":0.88060346521999999},{"$f":"ROUND(IF(AI$2+$B26>100,0,AI25*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B25)),11)","v":0.87013294844},{"$f":"ROUND(IF(AJ$2+$B26>100,0,AJ25*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B25)),11)","v":0.85911027253000005},{"$f":"ROUND(IF(AK$2+$B26>100,0,AK25*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B25)),11)","v":0.84749480809},{"$f":"ROUND(IF(AL$2+$B26>100,0,AL25*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B25)),11)","v":0.83522475220000003},{"$f":"ROUND(IF(AM$2+$B26>100,0,AM25*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B25)),11)","v":0.82221013201000004},{"$f":"ROUND(IF(AN$2+$B26>100,0,AN25*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B25)),11)","v":0.80835497559000002},{"$f":"ROUND(IF(AO$2+$B26>100,0,AO25*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B25)),11)","v":0.79352049600999996},{"$f":"ROUND(IF(AP$2+$B26>100,0,AP25*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B25)),11)","v":0.77754463232000004},{"$f":"ROUND(IF(AQ$2+$B26>100,0,AQ25*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B25)),11)","v":0.76024789328999998},{"$f":"ROUND(IF(AR$2+$B26>100,0,AR25*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B25)),11)","v":0.74143787093000002},{"$f":"ROUND(IF(AS$2+$B26>100,0,AS25*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B25)),11)","v":0.72091618890999998},{"$f":"ROUND(IF(AT$2+$B26>100,0,AT25*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B25)),11)","v":0.69848070959999997},{"$f":"ROUND(IF(AU$2+$B26>100,0,AU25*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B25)),11)","v":0.67393773478999996},{"$f":"ROUND(IF(AV$2+$B26>100,0,AV25*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B25)),11)","v":0.64711290603000005},{"$f":"ROUND(IF(AW$2+$B26>100,0,AW25*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B25)),11)","v":0.61786620748999999},{"$f":"ROUND(IF(AX$2+$B26>100,0,AX25*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B25)),11)","v":0.58611161774999998},{"$f":"ROUND(IF(AY$2+$B26>100,0,AY25*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B25)),11)","v":0.55183707155999995},{"$f":"ROUND(IF(AZ$2+$B26>100,0,AZ25*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B25)),11)","v":0.51513238772000003},{"$f":"ROUND(IF(BA$2+$B26>100,0,BA25*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B25)),11)","v":0.47620591155999997},{"$f":"ROUND(IF(BB$2+$B26>100,0,BB25*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B25)),11)","v":0.43540343860000003},{"$f":"ROUND(IF(BC$2+$B26>100,0,BC25*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B25)),11)","v":0.39321341223},{"$f":"ROUND(IF(BD$2+$B26>100,0,BD25*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B25)),11)","v":0.35026033740000001},{"$f":"ROUND(IF(BE$2+$B26>100,0,BE25*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B25)),11)","v":0.30728574684999999},{"$f":"ROUND(IF(BF$2+$B26>100,0,BF25*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B25)),11)","v":0.26510876291000002},{"$f":"ROUND(IF(BG$2+$B26>100,0,BG25*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B25)),11)","v":0.22457483578000001},{"$f":"ROUND(IF(BH$2+$B26>100,0,BH25*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B25)),11)","v":0.18649178493999999},{"$f":"ROUND(IF(BI$2+$B26>100,0,BI25*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B25)),11)","v":0.15157674927000001},{"$f":"ROUND(IF(BJ$2+$B26>100,0,BJ25*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B25)),11)","v":0.12039255481},{"$f":"ROUND(IF(BK$2+$B26>100,0,BK25*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B25)),11)","v":9.3303144300000002E-2},{"$f":"ROUND(IF(BL$2+$B26>100,0,BL25*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B25)),11)","v":7.0450656520000002E-2},{"$f":"ROUND(IF(BM$2+$B26>100,0,BM25*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B25)),11)","v":5.1756896439999998E-2},{"$f":"ROUND(IF(BN$2+$B26>100,0,BN25*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B25)),11)","v":3.6948979620000003E-2},{"$f":"ROUND(IF(BO$2+$B26>100,0,BO25*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B25)),11)","v":2.5604341650000001E-2},{"$f":"ROUND(IF(BP$2+$B26>100,0,BP25*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B26>100,0,BQ25*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B26>100,0,BR25*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B26>100,0,BS25*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B26>100,0,BT25*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B26>100,0,BU25*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B26>100,0,BV25*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B26>100,0,BW25*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B26>100,0,BX25*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B26>100,0,BY25*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B26>100,0,BZ25*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B26>100,0,CA25*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B26>100,0,CB25*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B26>100,0,CC25*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B26>100,0,CD25*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B26>100,0,CE25*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B26>100,0,CF25*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B26>100,0,CG25*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B26>100,0,CH25*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B26>100,0,CI25*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B26>100,0,CJ25*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B25)),11)","v":0}]
[37,22,{"$f":"ROUND(IF(C$2+$B27>100,0,C26*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B26)),11)","v":0.98841130231999996},{"$f":"ROUND(IF(D$2+$B27>100,0,D26*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B26)),11)","v":0.98787545855000003},{"$f":"ROUND(IF(E$2+$B27>100,0,E26*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B26)),11)","v":0.98736061634000005},{"$f":"ROUND(IF(F$2+$B27>100,0,F26*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B26)),11)","v":0.98686772870999995},{"$f":"ROUND(IF(G$2+$B27>100,0,G26*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B26)),11)","v":0.98638689234999999},{"$f":"ROUND(IF(H$2+$B27>100,0,H26*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B26)),11)","v":0.98589243713999997},{"$f":"ROUND(IF(I$2+$B27>100,0,I26*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B26)),11)","v":0.98534197391},{"$f":"ROUND(IF(J$2+$B27>100,0,J26*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B26)),11)","v":0.98468926434000004},{"$f":"ROUND(IF(K$2+$B27>100,0,K26*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B26)),11)","v":0.98388623672999997},{"$f":"ROUND(IF(L$2+$B27>100,0,L26*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B26)),11)","v":0.98289485849000002},{"$f":"ROUND(IF(M$2+$B27>100,0,M26*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B26)),11)","v":0.98169010393},{"$f":"ROUND(IF(N$2+$B27>100,0,N26*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B26)),11)","v":0.98025797769},{"$f":"ROUND(IF(O$2+$B27>100,0,O26*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B26)),11)","v":0.97858079064000003},{"$f":"ROUND(IF(P$2+$B27>100,0,P26*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B26)),11)","v":0.97663820624999997},{"$f":"ROUND(IF(Q$2+$B27>100,0,Q26*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B26)),11)","v":0.97440926189999999},{"$f":"ROUND(IF(R$2+$B27>100,0,R26*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B26)),11)","v":0.97187438843999996},{"$f":"ROUND(IF(S$2+$B27>100,0,S26*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B26)),11)","v":0.96901254515000002},{"$f":"ROUND(IF(T$2+$B27>100,0,T26*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B26)),11)","v":0.96580227627000004},{"$f":"ROUND(IF(U$2+$B27>100,0,U26*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B26)),11)","v":0.96221793991000004},{"$f":"ROUND(IF(V$2+$B27>100,0,V26*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B26)),11)","v":0.95823276535000002},{"$f":"ROUND(IF(W$2+$B27>100,0,W26*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B26)),11)","v":0.95381133868000001},{"$f":"ROUND(IF(X$2+$B27>100,0,X26*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B26)),11)","v":0.94891090867000005},{"$f":"ROUND(IF(Y$2+$B27>100,0,Y26*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B26)),11)","v":0.94348937460000004},{"$f":"ROUND(IF(Z$2+$B27>100,0,Z26*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B26)),11)","v":0.93751023720000004},{"$f":"ROUND(IF(AA$2+$B27>100,0,AA26*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B26)),11)","v":0.93094367},{"$f":"ROUND(IF(AB$2+$B27>100,0,AB26*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B26)),11)","v":0.92377124652999998},{"$f":"ROUND(IF(AC$2+$B27>100,0,AC26*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B26)),11)","v":0.91598762889999996},{"$f":"ROUND(IF(AD$2+$B27>100,0,AD26*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B26)),11)","v":0.90760388614999998},{"$f":"ROUND(IF(AE$2+$B27>100,0,AE26*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B26)),11)","v":0.89863422009000005},{"$f":"ROUND(IF(AF$2+$B27>100,0,AF26*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B26)),11)","v":0.88909761285},{"$f":"ROUND(IF(AG$2+$B27>100,0,AG26*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B26)),11)","v":0.87900693116999995},{"$f":"ROUND(IF(AH$2+$B27>100,0,AH26*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B26)),11)","v":0.86836483825999999},{"$f":"ROUND(IF(AI$2+$B27>100,0,AI26*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B26)),11)","v":0.85715665578},{"$f":"ROUND(IF(AJ$2+$B27>100,0,AJ26*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B26)),11)","v":0.8453421713},{"$f":"ROUND(IF(AK$2+$B27>100,0,AK26*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B26)),11)","v":0.83285772526000001},{"$f":"ROUND(IF(AL$2+$B27>100,0,AL26*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B26)),11)","v":0.81961523681000004},{"$f":"ROUND(IF(AM$2+$B27>100,0,AM26*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B26)),11)","v":0.80551926633000004},{"$f":"ROUND(IF(AN$2+$B27>100,0,AN26*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B26)),11)","v":0.79043132072},{"$f":"ROUND(IF(AO$2+$B27>100,0,AO26*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B26)),11)","v":0.77418874968999996},{"$f":"ROUND(IF(AP$2+$B27>100,0,AP26*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B26)),11)","v":0.75661390835999998},{"$f":"ROUND(IF(AQ$2+$B27>100,0,AQ26*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B26)),11)","v":0.73751344028999999},{"$f":"ROUND(IF(AR$2+$B27>100,0,AR26*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B26)),11)","v":0.71669089910999995},{"$f":"ROUND(IF(AS$2+$B27>100,0,AS26*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B26)),11)","v":0.69395176069999998},{"$f":"ROUND(IF(AT$2+$B27>100,0,AT26*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B26)),11)","v":0.66911099271999996},{"$f":"ROUND(IF(AU$2+$B27>100,0,AU26*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B26)),11)","v":0.64200589098000005},{"$f":"ROUND(IF(AV$2+$B27>100,0,AV26*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B26)),11)","v":0.61251177893999997},{"$f":"ROUND(IF(AW$2+$B27>100,0,AW26*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B26)),11)","v":0.58055821014999998},{"$f":"ROUND(IF(AX$2+$B27>100,0,AX26*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B26)),11)","v":0.54614818321000003},{"$f":"ROUND(IF(AY$2+$B27>100,0,AY26*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B26)),11)","v":0.50938093462},{"$f":"ROUND(IF(AZ$2+$B27>100,0,AZ26*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B26)),11)","v":0.47047143997000002},{"$f":"ROUND(IF(BA$2+$B27>100,0,BA26*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B26)),11)","v":0.42976583485999997},{"$f":"ROUND(IF(BB$2+$B27>100,0,BB26*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B26)),11)","v":0.38774853225},{"$f":"ROUND(IF(BC$2+$B27>100,0,BC26*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B26)),11)","v":0.34503690496},{"$f":"ROUND(IF(BD$2+$B27>100,0,BD26*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B26)),11)","v":0.30236118548000002},{"$f":"ROUND(IF(BE$2+$B27>100,0,BE26*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B26)),11)","v":0.26053006947000001},{"$f":"ROUND(IF(BF$2+$B27>100,0,BF26*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B26)),11)","v":0.22037775667000001},{"$f":"ROUND(IF(BG$2+$B27>100,0,BG26*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B26)),11)","v":0.18270600170000001},{"$f":"ROUND(IF(BH$2+$B27>100,0,BH26*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B26)),11)","v":0.14821583801999999},{"$f":"ROUND(IF(BI$2+$B27>100,0,BI26*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B26)),11)","v":0.11745955139},{"$f":"ROUND(IF(BJ$2+$B27>100,0,BJ26*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B26)),11)","v":9.079151697E-2},{"$f":"ROUND(IF(BK$2+$B27>100,0,BK26*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B26)),11)","v":6.8343900080000006E-2},{"$f":"ROUND(IF(BL$2+$B27>100,0,BL26*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B26)),11)","v":5.002940652E-2},{"$f":"ROUND(IF(BM$2+$B27>100,0,BM26*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B26)),11)","v":3.5566976940000002E-2},{"$f":"ROUND(IF(BN$2+$B27>100,0,BN26*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B26)),11)","v":2.4527730290000001E-2},{"$f":"ROUND(IF(BO$2+$B27>100,0,BO26*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B27>100,0,BP26*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B27>100,0,BQ26*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B27>100,0,BR26*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B27>100,0,BS26*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B27>100,0,BT26*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B27>100,0,BU26*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B27>100,0,BV26*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B27>100,0,BW26*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B27>100,0,BX26*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B27>100,0,BY26*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B27>100,0,BZ26*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B27>100,0,CA26*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B27>100,0,CB26*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B27>100,0,CC26*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B27>100,0,CD26*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B27>100,0,CE26*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B27>100,0,CF26*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B27>100,0,CG26*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B27>100,0,CH26*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B27>100,0,CI26*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B27>100,0,CJ26*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B26)),11)","v":0}]
[38,23,{"$f":"ROUND(IF(C$2+$B28>100,0,C27*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B27)),11)","v":0.98764528356000003},{"$f":"ROUND(IF(D$2+$B28>100,0,D27*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B27)),11)","v":0.98705552192000001},{"$f":"ROUND(IF(E$2+$B28>100,0,E27*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B27)),11)","v":0.98647791595000001},{"$f":"ROUND(IF(F$2+$B28>100,0,F27*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B27)),11)","v":0.98591145388000001},{"$f":"ROUND(IF(G$2+$B28>100,0,G27*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B27)),11)","v":0.98534329501999995},{"$f":"ROUND(IF(H$2+$B28>100,0,H27*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B27)),11)","v":0.98474190067},{"$f":"ROUND(IF(I$2+$B28>100,0,I27*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B27)),11)","v":0.98406595605000002},{"$f":"ROUND(IF(J$2+$B28>100,0,J27*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B27)),11)","v":0.98326638835000002},{"$f":"ROUND(IF(K$2+$B28>100,0,K27*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B27)),11)","v":0.98229529269000004},{"$f":"ROUND(IF(L$2+$B28>100,0,L27*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B27)),11)","v":0.98111287011000003},{"$f":"ROUND(IF(M$2+$B28>100,0,M27*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B27)),11)","v":0.97969530963999996},{"$f":"ROUND(IF(N$2+$B28>100,0,N27*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B27)),11)","v":0.97802887105000003},{"$f":"ROUND(IF(O$2+$B28>100,0,O27*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B27)),11)","v":0.97609519543000001},{"$f":"ROUND(IF(P$2+$B28>100,0,P27*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B27)),11)","v":0.97387041357000004},{"$f":"ROUND(IF(Q$2+$B28>100,0,Q27*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B27)),11)","v":0.97133402626999998},{"$f":"ROUND(IF(R$2+$B28>100,0,R27*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B27)),11)","v":0.96846505308999997},{"$f":"ROUND(IF(S$2+$B28>100,0,S27*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B27)),11)","v":0.96524017930999995},{"$f":"ROUND(IF(T$2+$B28>100,0,T27*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B27)),11)","v":0.96163387364999997},{"$f":"ROUND(IF(U$2+$B28>100,0,U27*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B27)),11)","v":0.95761853815999998},{"$f":"ROUND(IF(V$2+$B28>100,0,V27*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B27)),11)","v":0.95316083931999995},{"$f":"ROUND(IF(W$2+$B28>100,0,W27*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B27)),11)","v":0.94822105042000004},{"$f":"ROUND(IF(X$2+$B28>100,0,X27*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B27)),11)","v":0.94275817033999998},{"$f":"ROUND(IF(Y$2+$B28>100,0,Y27*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B27)),11)","v":0.93673210370000004},{"$f":"ROUND(IF(Z$2+$B28>100,0,Z27*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B27)),11)","v":0.93011140641000001},{"$f":"ROUND(IF(AA$2+$B28>100,0,AA27*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B27)),11)","v":0.92287611215999998},{"$f":"ROUND(IF(AB$2+$B28>100,0,AB27*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B27)),11)","v":0.91501851397},{"$f":"ROUND(IF(AC$2+$B28>100,0,AC27*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B27)),11)","v":0.90654471243000001},{"$f":"ROUND(IF(AD$2+$B28>100,0,AD27*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B27)),11)","v":0.89747048876000002},{"$f":"ROUND(IF(AE$2+$B28>100,0,AE27*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B27)),11)","v":0.88781286681000005},{"$f":"ROUND(IF(AF$2+$B28>100,0,AF27*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B27)),11)","v":0.87758557695999995},{"$f":"ROUND(IF(AG$2+$B28>100,0,AG27*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B27)),11)","v":0.86679049283999998},{"$f":"ROUND(IF(AH$2+$B28>100,0,AH27*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B27)),11)","v":0.85541491342999998},{"$f":"ROUND(IF(AI$2+$B28>100,0,AI27*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B27)),11)","v":0.84341986320999995},{"$f":"ROUND(IF(AJ$2+$B28>100,0,AJ27*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B27)),11)","v":0.83074226665999995},{"$f":"ROUND(IF(AK$2+$B28>100,0,AK27*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B27)),11)","v":0.81729244723000005},{"$f":"ROUND(IF(AL$2+$B28>100,0,AL27*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B27)),11)","v":0.80297704749999999},{"$f":"ROUND(IF(AM$2+$B28>100,0,AM27*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B27)),11)","v":0.78765848764000002},{"$f":"ROUND(IF(AN$2+$B28>100,0,AN27*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B27)),11)","v":0.77117483287999999},{"$f":"ROUND(IF(AO$2+$B28>100,0,AO27*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B27)),11)","v":0.75334836274000005},{"$f":"ROUND(IF(AP$2+$B28>100,0,AP27*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B27)),11)","v":0.73398812603999997},{"$f":"ROUND(IF(AQ$2+$B28>100,0,AQ27*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B27)),11)","v":0.71289745418999995},{"$f":"ROUND(IF(AR$2+$B28>100,0,AR27*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B27)),11)","v":0.68988450941000001},{"$f":"ROUND(IF(AS$2+$B28>100,0,AS27*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B27)),11)","v":0.66477247706999998},{"$f":"ROUND(IF(AT$2+$B28>100,0,AT27*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B27)),11)","v":0.63740784477000001},{"$f":"ROUND(IF(AU$2+$B28>100,0,AU27*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B27)),11)","v":0.60767783599000003},{"$f":"ROUND(IF(AV$2+$B28>100,0,AV27*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B27)),11)","v":0.57552709270000002},{"$f":"ROUND(IF(AW$2+$B28>100,0,AW27*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B27)),11)","v":0.54097342915000002},{"$f":"ROUND(IF(AX$2+$B28>100,0,AX27*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B27)),11)","v":0.50412972658999999},{"$f":"ROUND(IF(AY$2+$B28>100,0,AY27*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B27)),11)","v":0.46521862635},{"$f":"ROUND(IF(AZ$2+$B28>100,0,AZ27*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B27)),11)","v":0.42459059466999999},{"$f":"ROUND(IF(BA$2+$B28>100,0,BA27*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B27)),11)","v":0.38272796423},{"$f":"ROUND(IF(BB$2+$B28>100,0,BB27*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B27)),11)","v":0.34024158207999999},{"$f":"ROUND(IF(BC$2+$B28>100,0,BC27*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B27)),11)","v":0.2978520731},{"$f":"ROUND(IF(BD$2+$B28>100,0,BD27*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B27)),11)","v":0.25635481457999998},{"$f":"ROUND(IF(BE$2+$B28>100,0,BE27*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B27)),11)","v":0.21657161244000001},{"$f":"ROUND(IF(BF$2+$B28>100,0,BF27*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B27)),11)","v":0.17929140923},{"$f":"ROUND(IF(BG$2+$B28>100,0,BG27*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B27)),11)","v":0.14520705649999999},{"$f":"ROUND(IF(BH$2+$B28>100,0,BH27*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B27)),11)","v":0.11485512077},{"$f":"ROUND(IF(BI$2+$B28>100,0,BI27*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B27)),11)","v":8.8579654029999996E-2},{"$f":"ROUND(IF(BJ$2+$B28>100,0,BJ27*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B27)),11)","v":6.6504150639999995E-2},{"$f":"ROUND(IF(BK$2+$B28>100,0,BK27*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B27)),11)","v":4.8533327139999999E-2},{"$f":"ROUND(IF(BL$2+$B28>100,0,BL27*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B27)),11)","v":3.4379857950000002E-2},{"$f":"ROUND(IF(BM$2+$B28>100,0,BM27*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B27)),11)","v":2.3610319599999999E-2},{"$f":"ROUND(IF(BN$2+$B28>100,0,BN27*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B28>100,0,BO27*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B28>100,0,BP27*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B28>100,0,BQ27*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B28>100,0,BR27*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B28>100,0,BS27*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B28>100,0,BT27*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B28>100,0,BU27*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B28>100,0,BV27*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B28>100,0,BW27*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B28>100,0,BX27*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B28>100,0,BY27*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B28>100,0,BZ27*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B28>100,0,CA27*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B28>100,0,CB27*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B28>100,0,CC27*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B28>100,0,CD27*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B28>100,0,CE27*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B28>100,0,CF27*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B28>100,0,CG27*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B28>100,0,CH27*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B28>100,0,CI27*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B28>100,0,CJ27*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B27)),11)","v":0}]
[39,24,{"$f":"ROUND(IF(C$2+$B29>100,0,C28*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B28)),11)","v":0.98682553797000006},{"$f":"ROUND(IF(D$2+$B29>100,0,D28*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B28)),11)","v":0.98617309428},{"$f":"ROUND(IF(E$2+$B29>100,0,E28*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B28)),11)","v":0.98552201885000001},{"$f":"ROUND(IF(F$2+$B29>100,0,F28*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B28)),11)","v":0.98486835955999996},{"$f":"ROUND(IF(G$2+$B29>100,0,G28*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B28)),11)","v":0.98419339938999995},{"$f":"ROUND(IF(H$2+$B29>100,0,H28*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B28)),11)","v":0.98346665991000004},{"$f":"ROUND(IF(I$2+$B29>100,0,I28*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B28)),11)","v":0.98264398074000003},{"$f":"ROUND(IF(J$2+$B29>100,0,J28*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B28)),11)","v":0.98167644659999997},{"$f":"ROUND(IF(K$2+$B29>100,0,K28*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B28)),11)","v":0.98051439131999996},{"$f":"ROUND(IF(L$2+$B29>100,0,L28*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B28)),11)","v":0.97911924876},{"$f":"ROUND(IF(M$2+$B29>100,0,M28*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B28)),11)","v":0.97746748251000004},{"$f":"ROUND(IF(N$2+$B29>100,0,N28*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B28)),11)","v":0.97554467771999998},{"$f":"ROUND(IF(O$2+$B29>100,0,O28*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B28)),11)","v":0.97332894164999995},{"$f":"ROUND(IF(P$2+$B29>100,0,P28*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B28)),11)","v":0.97079687853999996},{"$f":"ROUND(IF(Q$2+$B29>100,0,Q28*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B28)),11)","v":0.96792658650999996},{"$f":"ROUND(IF(R$2+$B29>100,0,R28*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B28)),11)","v":0.96469481863999995},{"$f":"ROUND(IF(S$2+$B29>100,0,S28*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B28)),11)","v":0.96107420269999999},{"$f":"ROUND(IF(T$2+$B29>100,0,T28*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B28)),11)","v":0.95703726372999998},{"$f":"ROUND(IF(U$2+$B29>100,0,U28*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B28)),11)","v":0.95254986324000002},{"$f":"ROUND(IF(V$2+$B29>100,0,V28*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B28)),11)","v":0.94757436364000003},{"$f":"ROUND(IF(W$2+$B29>100,0,W28*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B28)),11)","v":0.94207278513000003},{"$f":"ROUND(IF(X$2+$B29>100,0,X28*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B28)),11)","v":0.93600613631999996},{"$f":"ROUND(IF(Y$2+$B29>100,0,Y28*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B28)),11)","v":0.92933941393999997},{"$f":"ROUND(IF(Z$2+$B29>100,0,Z28*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B28)),11)","v":0.92205106096},{"$f":"ROUND(IF(AA$2+$B29>100,0,AA28*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B28)),11)","v":0.91413186099999999},{"$f":"ROUND(IF(AB$2+$B29>100,0,AB28*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B28)),11)","v":0.90558558811000001},{"$f":"ROUND(IF(AC$2+$B29>100,0,AC28*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B28)),11)","v":0.89642314071999996},{"$f":"ROUND(IF(AD$2+$B29>100,0,AD28*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B28)),11)","v":0.88666314912999999},{"$f":"ROUND(IF(AE$2+$B29>100,0,AE28*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B28)),11)","v":0.87631746581000003},{"$f":"ROUND(IF(AF$2+$B29>100,0,AF28*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B28)),11)","v":0.86538889260999996},{"$f":"ROUND(IF(AG$2+$B29>100,0,AG28*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B28)),11)","v":0.85386404622000001},{"$f":"ROUND(IF(AH$2+$B29>100,0,AH28*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B28)),11)","v":0.84170603402999999},{"$f":"ROUND(IF(AI$2+$B29>100,0,AI28*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B28)),11)","v":0.82885315874999999},{"$f":"ROUND(IF(AJ$2+$B29>100,0,AJ28*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B28)),11)","v":0.81521652444000003},{"$f":"ROUND(IF(AK$2+$B29>100,0,AK28*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B28)),11)","v":0.80070141054999999},{"$f":"ROUND(IF(AL$2+$B29>100,0,AL28*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B28)),11)","v":0.78517263742999999},{"$f":"ROUND(IF(AM$2+$B29>100,0,AM28*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B28)),11)","v":0.76846955155999996},{"$f":"ROUND(IF(AN$2+$B29>100,0,AN28*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B28)),11)","v":0.75041557754999999},{"$f":"ROUND(IF(AO$2+$B29>100,0,AO28*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B28)),11)","v":0.73082023330000001},{"$f":"ROUND(IF(AP$2+$B29>100,0,AP28*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B28)),11)","v":0.70948980435999998},{"$f":"ROUND(IF(AQ$2+$B29>100,0,AQ28*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B28)),11)","v":0.68623295071000001},{"$f":"ROUND(IF(AR$2+$B29>100,0,AR28*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B28)),11)","v":0.66087624556000002},{"$f":"ROUND(IF(AS$2+$B29>100,0,AS28*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B28)),11)","v":0.63327489233000001},{"$f":"ROUND(IF(AT$2+$B29>100,0,AT28*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B28)),11)","v":0.60332564731000005},{"$f":"ROUND(IF(AU$2+$B29>100,0,AU28*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B28)),11)","v":0.57098503290000002},{"$f":"ROUND(IF(AV$2+$B29>100,0,AV28*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B28)),11)","v":0.53628535341000005},{"$f":"ROUND(IF(AW$2+$B29>100,0,AW28*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B28)),11)","v":0.4993530974},{"$f":"ROUND(IF(AX$2+$B29>100,0,AX28*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B28)),11)","v":0.46042268754999999},{"$f":"ROUND(IF(AY$2+$B29>100,0,AY28*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B28)),11)","v":0.41985004068999998},{"$f":"ROUND(IF(AZ$2+$B29>100,0,AZ28*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B28)),11)","v":0.37811915408000002},{"$f":"ROUND(IF(BA$2+$B29>100,0,BA28*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B28)),11)","v":0.33583613405000001},{"$f":"ROUND(IF(BB$2+$B29>100,0,BB28*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B28)),11)","v":0.29371252501},{"$f":"ROUND(IF(BC$2+$B29>100,0,BC28*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B28)),11)","v":0.25253179521000002},{"$f":"ROUND(IF(BD$2+$B29>100,0,BD28*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B28)),11)","v":0.21310083578},{"$f":"ROUND(IF(BE$2+$B29>100,0,BE28*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B28)),11)","v":0.1761948673},{"$f":"ROUND(IF(BF$2+$B29>100,0,BF28*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B28)),11)","v":0.14249328182000001},{"$f":"ROUND(IF(BG$2+$B29>100,0,BG28*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B28)),11)","v":0.11252356181000001},{"$f":"ROUND(IF(BH$2+$B29>100,0,BH28*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B28)),11)","v":8.6615577370000002E-2},{"$f":"ROUND(IF(BI$2+$B29>100,0,BI28*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B28)),11)","v":6.4883976519999997E-2},{"$f":"ROUND(IF(BJ$2+$B29>100,0,BJ28*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B28)),11)","v":4.7226858509999997E-2},{"$f":"ROUND(IF(BK$2+$B29>100,0,BK28*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B28)),11)","v":3.3351762680000001E-2},{"$f":"ROUND(IF(BL$2+$B29>100,0,BL28*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B28)),11)","v":2.2822277960000002E-2},{"$f":"ROUND(IF(BM$2+$B29>100,0,BM28*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B29>100,0,BN28*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B29>100,0,BO28*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B29>100,0,BP28*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B29>100,0,BQ28*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B29>100,0,BR28*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B29>100,0,BS28*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B29>100,0,BT28*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B29>100,0,BU28*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B29>100,0,BV28*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B29>100,0,BW28*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B29>100,0,BX28*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B29>100,0,BY28*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B29>100,0,BZ28*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B29>100,0,CA28*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B29>100,0,CB28*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B29>100,0,CC28*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B29>100,0,CD28*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B29>100,0,CE28*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B29>100,0,CF28*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B29>100,0,CG28*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B29>100,0,CH28*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B29>100,0,CI28*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B29>100,0,CJ28*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B28)),11)","v":0}]
[40,25,{"$f":"ROUND(IF(C$2+$B30>100,0,C29*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B29)),11)","v":0.98594331593999995},{"$f":"ROUND(IF(D$2+$B30>100,0,D29*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B29)),11)","v":0.98521749255000002},{"$f":"ROUND(IF(E$2+$B30>100,0,E29*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B29)),11)","v":0.98447933654999997},{"$f":"ROUND(IF(F$2+$B30>100,0,F29*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B29)),11)","v":0.98371901817999996},{"$f":"ROUND(IF(G$2+$B30>100,0,G29*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B29)),11)","v":0.98291886894000002},{"$f":"ROUND(IF(H$2+$B30>100,0,H29*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B29)),11)","v":0.98204555058999998},{"$f":"ROUND(IF(I$2+$B30>100,0,I29*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B29)),11)","v":0.98105504541999999},{"$f":"ROUND(IF(J$2+$B30>100,0,J29*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B29)),11)","v":0.97989666720000002},{"$f":"ROUND(IF(K$2+$B30>100,0,K29*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B29)),11)","v":0.97852198607999996},{"$f":"ROUND(IF(L$2+$B30>100,0,L29*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B29)),11)","v":0.97689273159000001},{"$f":"ROUND(IF(M$2+$B30>100,0,M29*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B29)),11)","v":0.97498471509999995},{"$f":"ROUND(IF(N$2+$B30>100,0,N29*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B29)),11)","v":0.97277998409999999},{"$f":"ROUND(IF(O$2+$B30>100,0,O29*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B29)),11)","v":0.97025711551000005},{"$f":"ROUND(IF(P$2+$B30>100,0,P29*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B29)),11)","v":0.96739132308999998},{"$f":"ROUND(IF(Q$2+$B30>100,0,Q29*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B29)),11)","v":0.96415844830999997},{"$f":"ROUND(IF(R$2+$B30>100,0,R29*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B29)),11)","v":0.96053119580000001},{"$f":"ROUND(IF(S$2+$B30>100,0,S29*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B29)),11)","v":0.95648026800999997},{"$f":"ROUND(IF(T$2+$B30>100,0,T29*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B29)),11)","v":0.95197166549000001},{"$f":"ROUND(IF(U$2+$B30>100,0,U29*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B29)),11)","v":0.94696696848999995},{"$f":"ROUND(IF(V$2+$B30>100,0,V29*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B29)),11)","v":0.94143029147000001},{"$f":"ROUND(IF(W$2+$B30>100,0,W29*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B29)),11)","v":0.93532565984000005},{"$f":"ROUND(IF(X$2+$B30>100,0,X29*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B29)),11)","v":0.92861917588999998},{"$f":"ROUND(IF(Y$2+$B30>100,0,Y29*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B29)),11)","v":0.92128575857999995},{"$f":"ROUND(IF(Z$2+$B30>100,0,Z29*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B29)),11)","v":0.91331462716},{"$f":"ROUND(IF(AA$2+$B30>100,0,AA29*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B29)),11)","v":0.90470807564},{"$f":"ROUND(IF(AB$2+$B30>100,0,AB29*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B29)),11)","v":0.89547472502000003},{"$f":"ROUND(IF(AC$2+$B30>100,0,AC29*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B29)),11)","v":0.88562841325999997},{"$f":"ROUND(IF(AD$2+$B30>100,0,AD29*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B29)),11)","v":0.87518263468000002},{"$f":"ROUND(IF(AE$2+$B30>100,0,AE29*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B29)),11)","v":0.86413840567},{"$f":"ROUND(IF(AF$2+$B30>100,0,AF29*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B29)),11)","v":0.85248334805000003},{"$f":"ROUND(IF(AG$2+$B30>100,0,AG29*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B29)),11)","v":0.84018002102},{"$f":"ROUND(IF(AH$2+$B30>100,0,AH29*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B29)),11)","v":0.82716892911999995},{"$f":"ROUND(IF(AI$2+$B30>100,0,AI29*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B29)),11)","v":0.81336272207000004},{"$f":"ROUND(IF(AJ$2+$B30>100,0,AJ29*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B29)),11)","v":0.79866762898999999},{"$f":"ROUND(IF(AK$2+$B30>100,0,AK29*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B29)),11)","v":0.78294745817},{"$f":"ROUND(IF(AL$2+$B30>100,0,AL29*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B29)),11)","v":0.76604426163999995},{"$f":"ROUND(IF(AM$2+$B30>100,0,AM29*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B29)),11)","v":0.7477831197},{"$f":"ROUND(IF(AN$2+$B30>100,0,AN29*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B29)),11)","v":0.72797515012000003},{"$f":"ROUND(IF(AO$2+$B30>100,0,AO29*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B29)),11)","v":0.70642764637},{"$f":"ROUND(IF(AP$2+$B30>100,0,AP29*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B29)),11)","v":0.68295275721000004},{"$f":"ROUND(IF(AQ$2+$B30>100,0,AQ29*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B29)),11)","v":0.65737822759999998},{"$f":"ROUND(IF(AR$2+$B30>100,0,AR29*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B29)),11)","v":0.62956326816999997},{"$f":"ROUND(IF(AS$2+$B30>100,0,AS29*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B29)),11)","v":0.59941368384000004},{"$f":"ROUND(IF(AT$2+$B30>100,0,AT29*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B29)),11)","v":0.56689563806999999},{"$f":"ROUND(IF(AU$2+$B30>100,0,AU29*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B29)),11)","v":0.53205298942000001},{"$f":"ROUND(IF(AV$2+$B30>100,0,AV29*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B29)),11)","v":0.49502570346000002},{"$f":"ROUND(IF(AW$2+$B30>100,0,AW29*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B29)),11)","v":0.45606018256000003},{"$f":"ROUND(IF(AX$2+$B30>100,0,AX29*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B29)),11)","v":0.41552180663999999},{"$f":"ROUND(IF(AY$2+$B30>100,0,AY29*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B29)),11)","v":0.37389745374},{"$f":"ROUND(IF(AZ$2+$B30>100,0,AZ29*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B29)),11)","v":0.33179199531999998},{"$f":"ROUND(IF(BA$2+$B30>100,0,BA29*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B29)),11)","v":0.28990953521000001},{"$f":"ROUND(IF(BB$2+$B30>100,0,BB29*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B29)),11)","v":0.24902210833999999},{"$f":"ROUND(IF(BC$2+$B30>100,0,BC29*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B29)),11)","v":0.20992286299999999},{"$f":"ROUND(IF(BD$2+$B30>100,0,BD29*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B29)),11)","v":0.17337116835999999},{"$f":"ROUND(IF(BE$2+$B30>100,0,BE29*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B29)),11)","v":0.14003228035000001},{"$f":"ROUND(IF(BF$2+$B30>100,0,BF29*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B29)),11)","v":0.11042060896},{"$f":"ROUND(IF(BG$2+$B30>100,0,BG29*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B29)),11)","v":8.4857281140000004E-2},{"$f":"ROUND(IF(BH$2+$B30>100,0,BH29*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B29)),11)","v":6.3445304110000003E-2},{"$f":"ROUND(IF(BI$2+$B30>100,0,BI29*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B29)),11)","v":4.6076317780000001E-2},{"$f":"ROUND(IF(BJ$2+$B30>100,0,BJ29*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B29)),11)","v":3.245396658E-2},{"$f":"ROUND(IF(BK$2+$B30>100,0,BK29*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B29)),11)","v":2.2139800559999999E-2},{"$f":"ROUND(IF(BL$2+$B30>100,0,BL29*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B30>100,0,BM29*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B30>100,0,BN29*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B30>100,0,BO29*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B30>100,0,BP29*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B30>100,0,BQ29*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B30>100,0,BR29*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B30>100,0,BS29*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B30>100,0,BT29*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B30>100,0,BU29*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B30>100,0,BV29*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B30>100,0,BW29*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B30>100,0,BX29*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B30>100,0,BY29*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B30>100,0,BZ29*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B30>100,0,CA29*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B30>100,0,CB29*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B30>100,0,CC29*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B30>100,0,CD29*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B30>100,0,CE29*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B30>100,0,CF29*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B30>100,0,CG29*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B30>100,0,CH29*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B30>100,0,CI29*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B30>100,0,CJ29*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B29)),11)","v":0}]
[41,26,{"$f":"ROUND(IF(C$2+$B31>100,0,C30*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B30)),11)","v":0.98498793686999997},{"$f":"ROUND(IF(D$2+$B31>100,0,D30*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B30)),11)","v":0.98417513243999999},{"$f":"ROUND(IF(E$2+$B31>100,0,E30*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B30)),11)","v":0.98333044916000001},{"$f":"ROUND(IF(F$2+$B31>100,0,F30*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B30)),11)","v":0.98244510205000002},{"$f":"ROUND(IF(G$2+$B31>100,0,G30*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B30)),11)","v":0.98149855116999996},{"$f":"ROUND(IF(H$2+$B31>100,0,H30*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B30)),11)","v":0.98045758292999996},{"$f":"ROUND(IF(I$2+$B31>100,0,I30*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B30)),11)","v":0.97927639261999999},{"$f":"ROUND(IF(J$2+$B31>100,0,J30*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B30)),11)","v":0.97790551716999996},{"$f":"ROUND(IF(K$2+$B31>100,0,K30*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B30)),11)","v":0.97629682707999998},{"$f":"ROUND(IF(L$2+$B31>100,0,L30*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B30)),11)","v":0.97441142405000003},{"$f":"ROUND(IF(M$2+$B31>100,0,M30*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B30)),11)","v":0.97222160842000005},{"$f":"ROUND(IF(N$2+$B31>100,0,N30*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B30)),11)","v":0.96970989047},{"$f":"ROUND(IF(O$2+$B31>100,0,O30*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B30)),11)","v":0.96685345354999996},{"$f":"ROUND(IF(P$2+$B31>100,0,P30*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B30)),11)","v":0.96362526866999998},{"$f":"ROUND(IF(Q$2+$B31>100,0,Q30*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B30)),11)","v":0.95999714044999995},{"$f":"ROUND(IF(R$2+$B31>100,0,R30*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B30)),11)","v":0.95593985668000003},{"$f":"ROUND(IF(S$2+$B31>100,0,S30*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B30)),11)","v":0.95141761795000002},{"$f":"ROUND(IF(T$2+$B31>100,0,T30*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B30)),11)","v":0.94639215956},{"$f":"ROUND(IF(U$2+$B31>100,0,U30*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B30)),11)","v":0.94082683466999995},{"$f":"ROUND(IF(V$2+$B31>100,0,V30*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B30)),11)","v":0.93468776771999995},{"$f":"ROUND(IF(W$2+$B31>100,0,W30*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B30)),11)","v":0.92794406972999999},{"$f":"ROUND(IF(X$2+$B31>100,0,X30*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B30)),11)","v":0.92057176211000002},{"$f":"ROUND(IF(Y$2+$B31>100,0,Y30*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B30)),11)","v":0.91255657601999995},{"$f":"ROUND(IF(Z$2+$B31>100,0,Z30*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B30)),11)","v":0.90389926666999998},{"$f":"ROUND(IF(AA$2+$B31>100,0,AA30*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B30)),11)","v":0.89460700997999998},{"$f":"ROUND(IF(AB$2+$B31>100,0,AB30*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B30)),11)","v":0.88469141837999998},{"$f":"ROUND(IF(AC$2+$B31>100,0,AC30*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B30)),11)","v":0.87416129656999997},{"$f":"ROUND(IF(AD$2+$B31>100,0,AD30*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B30)),11)","v":0.86301934642},{"$f":"ROUND(IF(AE$2+$B31>100,0,AE30*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B30)),11)","v":0.85125150962999996},{"$f":"ROUND(IF(AF$2+$B31>100,0,AF30*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B30)),11)","v":0.83882144990999996},{"$f":"ROUND(IF(AG$2+$B31>100,0,AG30*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B30)),11)","v":0.82566927188000006},{"$f":"ROUND(IF(AH$2+$B31>100,0,AH30*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B30)),11)","v":0.81170996900000003},{"$f":"ROUND(IF(AI$2+$B31>100,0,AI30*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B30)),11)","v":0.79685145880999997},{"$f":"ROUND(IF(AJ$2+$B31>100,0,AJ30*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B30)),11)","v":0.78095877165000005},{"$f":"ROUND(IF(AK$2+$B31>100,0,AK30*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B30)),11)","v":0.76387329219},{"$f":"ROUND(IF(AL$2+$B31>100,0,AL30*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B30)),11)","v":0.74542311616000001},{"$f":"ROUND(IF(AM$2+$B31>100,0,AM30*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B30)),11)","v":0.72542141328999998},{"$f":"ROUND(IF(AN$2+$B31>100,0,AN30*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B30)),11)","v":0.70367752353000002},{"$f":"ROUND(IF(AO$2+$B31>100,0,AO30*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B30)),11)","v":0.68000513310999999},{"$f":"ROUND(IF(AP$2+$B31>100,0,AP30*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B30)),11)","v":0.65423595967000003},{"$f":"ROUND(IF(AQ$2+$B31>100,0,AQ30*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B30)),11)","v":0.62623098980000003},{"$f":"ROUND(IF(AR$2+$B31>100,0,AR30*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B30)),11)","v":0.59590052021999995},{"$f":"ROUND(IF(AS$2+$B31>100,0,AS30*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B30)),11)","v":0.56321988678000001},{"$f":"ROUND(IF(AT$2+$B31>100,0,AT30*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B30)),11)","v":0.52824242588000003},{"$f":"ROUND(IF(AU$2+$B31>100,0,AU30*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B30)),11)","v":0.49111896062999999},{"$f":"ROUND(IF(AV$2+$B31>100,0,AV30*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B30)),11)","v":0.45210796502},{"$f":"ROUND(IF(AW$2+$B31>100,0,AW30*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B30)),11)","v":0.41158473750000002},{"$f":"ROUND(IF(AX$2+$B31>100,0,AX30*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B30)),11)","v":0.3700429449},{"$f":"ROUND(IF(AY$2+$B31>100,0,AY30*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B30)),11)","v":0.32808753770999999},{"$f":"ROUND(IF(AZ$2+$B31>100,0,AZ30*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B30)),11)","v":0.28641844457999999},{"$f":"ROUND(IF(BA$2+$B31>100,0,BA30*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B30)),11)","v":0.24579777006},{"$f":"ROUND(IF(BB$2+$B31>100,0,BB30*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B30)),11)","v":0.20700535507000001},{"$f":"ROUND(IF(BC$2+$B31>100,0,BC30*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B30)),11)","v":0.17078568411},{"$f":"ROUND(IF(BD$2+$B31>100,0,BD30*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B30)),11)","v":0.13778812301999999},{"$f":"ROUND(IF(BE$2+$B31>100,0,BE30*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B30)),11)","v":0.10851353462},{"$f":"ROUND(IF(BF$2+$B31>100,0,BF30*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B30)),11)","v":8.3271383409999997E-2},{"$f":"ROUND(IF(BG$2+$B31>100,0,BG30*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B30)),11)","v":6.2157364430000001E-2},{"$f":"ROUND(IF(BH$2+$B31>100,0,BH30*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B30)),11)","v":4.505466759E-2},{"$f":"ROUND(IF(BI$2+$B31>100,0,BI30*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B30)),11)","v":3.1663323039999997E-2},{"$f":"ROUND(IF(BJ$2+$B31>100,0,BJ30*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B30)),11)","v":2.154381927E-2},{"$f":"ROUND(IF(BK$2+$B31>100,0,BK30*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B31>100,0,BL30*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B31>100,0,BM30*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B31>100,0,BN30*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B31>100,0,BO30*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B31>100,0,BP30*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B31>100,0,BQ30*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B31>100,0,BR30*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B31>100,0,BS30*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B31>100,0,BT30*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B31>100,0,BU30*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B31>100,0,BV30*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B31>100,0,BW30*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B31>100,0,BX30*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B31>100,0,BY30*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B31>100,0,BZ30*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B31>100,0,CA30*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B31>100,0,CB30*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B31>100,0,CC30*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B31>100,0,CD30*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B31>100,0,CE30*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B31>100,0,CF30*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B31>100,0,CG30*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B31>100,0,CH30*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B31>100,0,CI30*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B31>100,0,CJ30*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B30)),11)","v":0}]
[42,27,{"$f":"ROUND(IF(C$2+$B32>100,0,C31*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B31)),11)","v":0.98394581963000005},{"$f":"ROUND(IF(D$2+$B32>100,0,D31*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B31)),11)","v":0.98302660005999998},{"$f":"ROUND(IF(E$2+$B32>100,0,E31*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B31)),11)","v":0.98205703622999996},{"$f":"ROUND(IF(F$2+$B32>100,0,F31*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B31)),11)","v":0.98102546887999997},{"$f":"ROUND(IF(G$2+$B32>100,0,G31*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B31)),11)","v":0.97991146800999995},{"$f":"ROUND(IF(H$2+$B32>100,0,H31*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B31)),11)","v":0.97868001332999999},{"$f":"ROUND(IF(I$2+$B32>100,0,I31*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B31)),11)","v":0.97728650298999997},{"$f":"ROUND(IF(J$2+$B32>100,0,J31*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B31)),11)","v":0.97568176001999996},{"$f":"ROUND(IF(K$2+$B32>100,0,K31*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B31)),11)","v":0.97381703314000001},{"$f":"ROUND(IF(L$2+$B32>100,0,L31*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B31)),11)","v":0.97164994206999999},{"$f":"ROUND(IF(M$2+$B32>100,0,M31*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B31)),11)","v":0.96915327701999998},{"$f":"ROUND(IF(N$2+$B32>100,0,N31*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B31)),11)","v":0.96630814816999999},{"$f":"ROUND(IF(O$2+$B32>100,0,O31*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B31)),11)","v":0.96308949306000002},{"$f":"ROUND(IF(P$2+$B32>100,0,P31*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B31)),11)","v":0.95946626200999996},{"$f":"ROUND(IF(Q$2+$B32>100,0,Q31*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B31)),11)","v":0.95540835412000003},{"$f":"ROUND(IF(R$2+$B32>100,0,R31*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B31)),11)","v":0.95088006702000005},{"$f":"ROUND(IF(S$2+$B32>100,0,S31*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B31)),11)","v":0.94584135929000002},{"$f":"ROUND(IF(T$2+$B32>100,0,T31*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B31)),11)","v":0.94025575279999996},{"$f":"ROUND(IF(U$2+$B32>100,0,U31*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B31)),11)","v":0.93408863287999999},{"$f":"ROUND(IF(V$2+$B32>100,0,V31*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B31)),11)","v":0.92731121185999998},{"$f":"ROUND(IF(W$2+$B32>100,0,W31*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B31)),11)","v":0.91990250642000004},{"$f":"ROUND(IF(X$2+$B32>100,0,X31*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B31)),11)","v":0.91184934466000001},{"$f":"ROUND(IF(Y$2+$B32>100,0,Y31*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B31)),11)","v":0.90314903028000004},{"$f":"ROUND(IF(Z$2+$B32>100,0,Z31*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B31)),11)","v":0.89380723135999995},{"$f":"ROUND(IF(AA$2+$B32>100,0,AA31*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B31)),11)","v":0.88383415236999996},{"$f":"ROUND(IF(AB$2+$B32>100,0,AB31*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B31)),11)","v":0.87323643389000005},{"$f":"ROUND(IF(AC$2+$B32>100,0,AC31*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B31)),11)","v":0.86201220287000002},{"$f":"ROUND(IF(AD$2+$B32>100,0,AD31*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B31)),11)","v":0.85014913890999999},{"$f":"ROUND(IF(AE$2+$B32>100,0,AE31*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B31)),11)","v":0.83760935294000005},{"$f":"ROUND(IF(AF$2+$B32>100,0,AF31*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B31)),11)","v":0.82433416464999998},{"$f":"ROUND(IF(AG$2+$B32>100,0,AG31*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B31)),11)","v":0.81023833885999996},{"$f":"ROUND(IF(AH$2+$B32>100,0,AH31*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B31)),11)","v":0.79523225662999997},{"$f":"ROUND(IF(AI$2+$B32>100,0,AI31*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B31)),11)","v":0.77918287140999998},{"$f":"ROUND(IF(AJ$2+$B32>100,0,AJ31*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B31)),11)","v":0.76193305406},{"$f":"ROUND(IF(AK$2+$B32>100,0,AK31*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B31)),11)","v":0.74331058703999997},{"$f":"ROUND(IF(AL$2+$B32>100,0,AL31*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B31)),11)","v":0.72313198328999995},{"$f":"ROUND(IF(AM$2+$B32>100,0,AM31*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B31)),11)","v":0.70120902277999997},{"$f":"ROUND(IF(AN$2+$B32>100,0,AN31*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B31)),11)","v":0.67735787311999995},{"$f":"ROUND(IF(AO$2+$B32>100,0,AO31*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B31)),11)","v":0.65141227726999995},{"$f":"ROUND(IF(AP$2+$B32>100,0,AP31*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B31)),11)","v":0.62323760565999997},{"$f":"ROUND(IF(AQ$2+$B32>100,0,AQ31*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B31)),11)","v":0.59274641878000001},{"$f":"ROUND(IF(AR$2+$B32>100,0,AR31*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B31)),11)","v":0.55991885501000005},{"$f":"ROUND(IF(AS$2+$B32>100,0,AS31*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B31)),11)","v":0.52481730201999999},{"$f":"ROUND(IF(AT$2+$B32>100,0,AT31*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B31)),11)","v":0.48760156659999998},{"$f":"ROUND(IF(AU$2+$B32>100,0,AU31*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B31)),11)","v":0.44853992898},{"$f":"ROUND(IF(AV$2+$B32>100,0,AV31*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B31)),11)","v":0.40801794415999998},{"$f":"ROUND(IF(AW$2+$B32>100,0,AW31*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B31)),11)","v":0.36653678798},{"$f":"ROUND(IF(AX$2+$B32>100,0,AX31*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B31)),11)","v":0.32470528328999998},{"$f":"ROUND(IF(AY$2+$B32>100,0,AY31*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B31)),11)","v":0.28322058267},{"$f":"ROUND(IF(AZ$2+$B32>100,0,AZ31*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B31)),11)","v":0.24283787331000001},{"$f":"ROUND(IF(BA$2+$B32>100,0,BA31*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B31)),11)","v":0.20432504971000001},{"$f":"ROUND(IF(BB$2+$B32>100,0,BB31*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B31)),11)","v":0.16841210469000001},{"$f":"ROUND(IF(BC$2+$B32>100,0,BC31*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B31)),11)","v":0.13573328873000001},{"$f":"ROUND(IF(BD$2+$B32>100,0,BD31*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B31)),11)","v":0.10677449671},{"$f":"ROUND(IF(BE$2+$B32>100,0,BE31*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B31)),11)","v":8.1833203349999994E-2},{"$f":"ROUND(IF(BF$2+$B32>100,0,BF31*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B31)),11)","v":6.099570545E-2},{"$f":"ROUND(IF(BG$2+$B32>100,0,BG31*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B31)),11)","v":4.4140057830000003E-2},{"$f":"ROUND(IF(BH$2+$B32>100,0,BH31*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B31)),11)","v":3.096125219E-2},{"$f":"ROUND(IF(BI$2+$B32>100,0,BI31*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B31)),11)","v":2.1018968740000001E-2},{"$f":"ROUND(IF(BJ$2+$B32>100,0,BJ31*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B32>100,0,BK31*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B32>100,0,BL31*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B32>100,0,BM31*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B32>100,0,BN31*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B32>100,0,BO31*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B32>100,0,BP31*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B32>100,0,BQ31*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B32>100,0,BR31*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B32>100,0,BS31*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B32>100,0,BT31*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B32>100,0,BU31*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B32>100,0,BV31*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B32>100,0,BW31*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B32>100,0,BX31*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B32>100,0,BY31*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B32>100,0,BZ31*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B32>100,0,CA31*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B32>100,0,CB31*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B32>100,0,CC31*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B32>100,0,CD31*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B32>100,0,CE31*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B32>100,0,CF31*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B32>100,0,CG31*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B32>100,0,CH31*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B32>100,0,CI31*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B32>100,0,CJ31*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B31)),11)","v":0}]
[43,28,{"$f":"ROUND(IF(C$2+$B33>100,0,C32*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B32)),11)","v":0.98279755485999998},{"$f":"ROUND(IF(D$2+$B33>100,0,D32*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B32)),11)","v":0.98175358060999995},{"$f":"ROUND(IF(E$2+$B33>100,0,E32*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B32)),11)","v":0.98063796381000001},{"$f":"ROUND(IF(F$2+$B33>100,0,F32*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B32)),11)","v":0.97943915069999998},{"$f":"ROUND(IF(G$2+$B33>100,0,G32*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B32)),11)","v":0.97813488851999997},{"$f":"ROUND(IF(H$2+$B33>100,0,H32*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B32)),11)","v":0.97669133553999998},{"$f":"ROUND(IF(I$2+$B33>100,0,I32*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B32)),11)","v":0.97506415347999997},{"$f":"ROUND(IF(J$2+$B33>100,0,J32*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B32)),11)","v":0.97320352835000001},{"$f":"ROUND(IF(K$2+$B33>100,0,K32*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B32)),11)","v":0.97105723567000002},{"$f":"ROUND(IF(L$2+$B33>100,0,L32*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B32)),11)","v":0.96858341484999999},{"$f":"ROUND(IF(M$2+$B33>100,0,M32*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B32)),11)","v":0.96575348731999999},{"$f":"ROUND(IF(N$2+$B33>100,0,N32*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B32)),11)","v":0.96254631054999995},{"$f":"ROUND(IF(O$2+$B33>100,0,O32*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B32)),11)","v":0.95893279881000004},{"$f":"ROUND(IF(P$2+$B33>100,0,P32*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B32)),11)","v":0.95488001328000005},{"$f":"ROUND(IF(Q$2+$B33>100,0,Q32*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B32)),11)","v":0.9503513777},{"$f":"ROUND(IF(R$2+$B33>100,0,R32*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B32)),11)","v":0.94530695895000005},{"$f":"ROUND(IF(S$2+$B33>100,0,S32*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B32)),11)","v":0.93970852392000004},{"$f":"ROUND(IF(T$2+$B33>100,0,T32*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B32)),11)","v":0.93352164110000002},{"$f":"ROUND(IF(U$2+$B33>100,0,U32*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B32)),11)","v":0.92671680539000001},{"$f":"ROUND(IF(V$2+$B33>100,0,V32*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B32)),11)","v":0.91927513289999996},{"$f":"ROUND(IF(W$2+$B33>100,0,W32*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B32)),11)","v":0.91118643017000001},{"$f":"ROUND(IF(X$2+$B33>100,0,X32*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B32)),11)","v":0.90244908977000005},{"$f":"ROUND(IF(Y$2+$B33>100,0,Y32*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B32)),11)","v":0.89306537135999997},{"$f":"ROUND(IF(Z$2+$B33>100,0,Z32*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B32)),11)","v":0.88304400467999999},{"$f":"ROUND(IF(AA$2+$B33>100,0,AA32*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B32)),11)","v":0.87239026776999995},{"$f":"ROUND(IF(AB$2+$B33>100,0,AB32*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B32)),11)","v":0.86110019393000004},{"$f":"ROUND(IF(AC$2+$B33>100,0,AC32*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B32)),11)","v":0.84915701488999995},{"$f":"ROUND(IF(AD$2+$B33>100,0,AD32*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B32)),11)","v":0.83652464880999999},{"$f":"ROUND(IF(AE$2+$B33>100,0,AE32*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B32)),11)","v":0.82314300181},{"$f":"ROUND(IF(AF$2+$B33>100,0,AF32*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B32)),11)","v":0.80892818344999995},{"$f":"ROUND(IF(AG$2+$B33>100,0,AG32*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B32)),11)","v":0.79379050058},{"$f":"ROUND(IF(AH$2+$B33>100,0,AH32*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B32)),11)","v":0.77759957179999994},{"$f":"ROUND(IF(AI$2+$B33>100,0,AI32*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B32)),11)","v":0.76020041829999996},{"$f":"ROUND(IF(AJ$2+$B33>100,0,AJ32*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B32)),11)","v":0.74142257818000001},{"$f":"ROUND(IF(AK$2+$B33>100,0,AK32*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B32)),11)","v":0.72108262725000005},{"$f":"ROUND(IF(AL$2+$B33>100,0,AL32*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B32)),11)","v":0.69899600707999998},{"$f":"ROUND(IF(AM$2+$B33>100,0,AM32*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B32)),11)","v":0.67498170170000005},{"$f":"ROUND(IF(AN$2+$B33>100,0,AN32*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B32)),11)","v":0.64887632927000005},{"$f":"ROUND(IF(AO$2+$B33>100,0,AO32*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B32)),11)","v":0.62054771216000004},{"$f":"ROUND(IF(AP$2+$B33>100,0,AP32*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B32)),11)","v":0.58991309088999999},{"$f":"ROUND(IF(AQ$2+$B33>100,0,AQ32*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B32)),11)","v":0.55695520452000002},{"$f":"ROUND(IF(AR$2+$B33>100,0,AR32*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B32)),11)","v":0.52174134780000003},{"$f":"ROUND(IF(AS$2+$B33>100,0,AS32*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B32)),11)","v":0.48443995807000001},{"$f":"ROUND(IF(AT$2+$B33>100,0,AT32*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B32)),11)","v":0.44532748597999999},{"$f":"ROUND(IF(AU$2+$B33>100,0,AU32*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B32)),11)","v":0.40479786657},{"$f":"ROUND(IF(AV$2+$B33>100,0,AV32*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B32)),11)","v":0.36336038017},{"$f":"ROUND(IF(AW$2+$B33>100,0,AW32*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B32)),11)","v":0.32162870071999999},{"$f":"ROUND(IF(AX$2+$B33>100,0,AX32*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B32)),11)","v":0.28030086168000001},{"$f":"ROUND(IF(AY$2+$B33>100,0,AY32*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B32)),11)","v":0.24012658847000001},{"$f":"ROUND(IF(AZ$2+$B33>100,0,AZ32*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B32)),11)","v":0.20186456746000001},{"$f":"ROUND(IF(BA$2+$B33>100,0,BA32*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B32)),11)","v":0.16623150474000001},{"$f":"ROUND(IF(BB$2+$B33>100,0,BB32*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B32)),11)","v":0.13384686749999999},{"$f":"ROUND(IF(BC$2+$B33>100,0,BC32*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B32)),11)","v":0.10518216864},{"$f":"ROUND(IF(BD$2+$B33>100,0,BD32*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B32)),11)","v":8.052174443E-2},{"$f":"ROUND(IF(BE$2+$B33>100,0,BE32*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B32)),11)","v":5.9942248619999999E-2},{"$f":"ROUND(IF(BF$2+$B33>100,0,BF32*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B32)),11)","v":4.331512429E-2},{"$f":"ROUND(IF(BG$2+$B33>100,0,BG32*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B32)),11)","v":3.0332738759999998E-2},{"$f":"ROUND(IF(BH$2+$B33>100,0,BH32*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B32)),11)","v":2.0552915160000001E-2},{"$f":"ROUND(IF(BI$2+$B33>100,0,BI32*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B33>100,0,BJ32*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B33>100,0,BK32*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B33>100,0,BL32*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B33>100,0,BM32*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B33>100,0,BN32*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B33>100,0,BO32*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B33>100,0,BP32*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B33>100,0,BQ32*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B33>100,0,BR32*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B33>100,0,BS32*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B33>100,0,BT32*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B33>100,0,BU32*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B33>100,0,BV32*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B33>100,0,BW32*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B33>100,0,BX32*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B33>100,0,BY32*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B33>100,0,BZ32*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B33>100,0,CA32*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B33>100,0,CB32*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B33>100,0,CC32*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B33>100,0,CD32*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B33>100,0,CE32*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B33>100,0,CF32*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B33>100,0,CG32*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B33>100,0,CH32*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B33>100,0,CI32*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B33>100,0,CJ32*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B32)),11)","v":0}]
[44,29,{"$f":"ROUND(IF(C$2+$B34>100,0,C33*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B33)),11)","v":0.98152483202999996},{"$f":"ROUND(IF(D$2+$B34>100,0,D33*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B33)),11)","v":0.98033494668999999},{"$f":"ROUND(IF(E$2+$B34>100,0,E33*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B33)),11)","v":0.97905227222000002},{"$f":"ROUND(IF(F$2+$B34>100,0,F33*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B33)),11)","v":0.97766342752000002},{"$f":"ROUND(IF(G$2+$B34>100,0,G33*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B33)),11)","v":0.97614731843000002},{"$f":"ROUND(IF(H$2+$B34>100,0,H33*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B33)),11)","v":0.97447033944000006},{"$f":"ROUND(IF(I$2+$B34>100,0,I33*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B33)),11)","v":0.97258749053000004},{"$f":"ROUND(IF(J$2+$B34>100,0,J33*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B33)),11)","v":0.97044546954999999},{"$f":"ROUND(IF(K$2+$B34>100,0,K33*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B33)),11)","v":0.96799257903000002},{"$f":"ROUND(IF(L$2+$B34>100,0,L33*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B33)),11)","v":0.96518562422999998},{"$f":"ROUND(IF(M$2+$B34>100,0,M33*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B33)),11)","v":0.96199380898999998},{"$f":"ROUND(IF(N$2+$B34>100,0,N33*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B33)),11)","v":0.95839196066999999},{"$f":"ROUND(IF(O$2+$B34>100,0,O33*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B33)),11)","v":0.95434910002999995},{"$f":"ROUND(IF(P$2+$B34>100,0,P33*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B33)),11)","v":0.94982583337000004},{"$f":"ROUND(IF(Q$2+$B34>100,0,Q33*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B33)),11)","v":0.94478136828000003},{"$f":"ROUND(IF(R$2+$B34>100,0,R33*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B33)),11)","v":0.93917758863},{"$f":"ROUND(IF(S$2+$B34>100,0,S33*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B33)),11)","v":0.93297833146999998},{"$f":"ROUND(IF(T$2+$B34>100,0,T33*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B33)),11)","v":0.92615428831000002},{"$f":"ROUND(IF(U$2+$B34>100,0,U33*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B33)),11)","v":0.91868587754999997},{"$f":"ROUND(IF(V$2+$B34>100,0,V33*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B33)),11)","v":0.91056500102000004},{"$f":"ROUND(IF(W$2+$B34>100,0,W33*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B33)),11)","v":0.90179300925999994},{"$f":"ROUND(IF(X$2+$B34>100,0,X33*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B33)),11)","v":0.89237324567999998},{"$f":"ROUND(IF(Y$2+$B34>100,0,Y33*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B33)),11)","v":0.88231107815999998},{"$f":"ROUND(IF(Z$2+$B34>100,0,Z33*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B33)),11)","v":0.87161035091000005},{"$f":"ROUND(IF(AA$2+$B34>100,0,AA33*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B33)),11)","v":0.86026578782999996},{"$f":"ROUND(IF(AB$2+$B34>100,0,AB33*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B33)),11)","v":0.84825860673999998},{"$f":"ROUND(IF(AC$2+$B34>100,0,AC33*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B33)),11)","v":0.83554842457},{"$f":"ROUND(IF(AD$2+$B34>100,0,AD33*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B33)),11)","v":0.82207703160000001},{"$f":"ROUND(IF(AE$2+$B34>100,0,AE33*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B33)),11)","v":0.80775928225000004},{"$f":"ROUND(IF(AF$2+$B34>100,0,AF33*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B33)),11)","v":0.79250694132999999},{"$f":"ROUND(IF(AG$2+$B34>100,0,AG33*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B33)),11)","v":0.77618978381000003},{"$f":"ROUND(IF(AH$2+$B34>100,0,AH33*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B33)),11)","v":0.75865569102999997},{"$f":"ROUND(IF(AI$2+$B34>100,0,AI33*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B33)),11)","v":0.73973658324000002},{"$f":"ROUND(IF(AJ$2+$B34>100,0,AJ33*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B33)),11)","v":0.71925107740000005},{"$f":"ROUND(IF(AK$2+$B34>100,0,AK33*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B33)),11)","v":0.69701505239999995},{"$f":"ROUND(IF(AL$2+$B34>100,0,AL33*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B33)),11)","v":0.67285145943000002},{"$f":"ROUND(IF(AM$2+$B34>100,0,AM33*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B33)),11)","v":0.64660007110999995},{"$f":"ROUND(IF(AN$2+$B34>100,0,AN33*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B33)),11)","v":0.61813191991000005},{"$f":"ROUND(IF(AO$2+$B34>100,0,AO33*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B33)),11)","v":0.58736702599000001},{"$f":"ROUND(IF(AP$2+$B34>100,0,AP33*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B33)),11)","v":0.55429295864000006},{"$f":"ROUND(IF(AQ$2+$B34>100,0,AQ33*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B33)),11)","v":0.51897977086000002},{"$f":"ROUND(IF(AR$2+$B34>100,0,AR33*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B33)),11)","v":0.48160065547000003},{"$f":"ROUND(IF(AS$2+$B34>100,0,AS33*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B33)),11)","v":0.44243998259},{"$f":"ROUND(IF(AT$2+$B34>100,0,AT33*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B33)),11)","v":0.40189870422000001},{"$f":"ROUND(IF(AU$2+$B34>100,0,AU33*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B33)),11)","v":0.36049274006999998},{"$f":"ROUND(IF(AV$2+$B34>100,0,AV33*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B33)),11)","v":0.31884146638999999},{"$f":"ROUND(IF(AW$2+$B34>100,0,AW33*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B33)),11)","v":0.27764501101},{"$f":"ROUND(IF(AX$2+$B34>100,0,AX33*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B33)),11)","v":0.23765112347},{"$f":"ROUND(IF(AY$2+$B34>100,0,AY33*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B33)),11)","v":0.19961074958},{"$f":"ROUND(IF(AZ$2+$B34>100,0,AZ33*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B33)),11)","v":0.16422974496000001},{"$f":"ROUND(IF(BA$2+$B34>100,0,BA33*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B33)),11)","v":0.13211381824000001},{"$f":"ROUND(IF(BB$2+$B34>100,0,BB33*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B33)),11)","v":0.10372034686999999},{"$f":"ROUND(IF(BC$2+$B34>100,0,BC33*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B33)),11)","v":7.932092365E-2},{"$f":"ROUND(IF(BD$2+$B34>100,0,BD33*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B33)),11)","v":5.8981614139999999E-2},{"$f":"ROUND(IF(BE$2+$B34>100,0,BE33*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B33)),11)","v":4.2567028780000002E-2},{"$f":"ROUND(IF(BF$2+$B34>100,0,BF33*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B33)),11)","v":2.976585021E-2},{"$f":"ROUND(IF(BG$2+$B34>100,0,BG33*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B33)),11)","v":2.0135690970000002E-2},{"$f":"ROUND(IF(BH$2+$B34>100,0,BH33*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B34>100,0,BI33*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B34>100,0,BJ33*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B34>100,0,BK33*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B34>100,0,BL33*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B34>100,0,BM33*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B34>100,0,BN33*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B34>100,0,BO33*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B34>100,0,BP33*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B34>100,0,BQ33*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B34>100,0,BR33*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B34>100,0,BS33*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B34>100,0,BT33*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B34>100,0,BU33*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B34>100,0,BV33*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B34>100,0,BW33*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B34>100,0,BX33*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B34>100,0,BY33*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B34>100,0,BZ33*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B34>100,0,CA33*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B34>100,0,CB33*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B34>100,0,CC33*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B34>100,0,CD33*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B34>100,0,CE33*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B34>100,0,CF33*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B34>100,0,CG33*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B34>100,0,CH33*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B34>100,0,CI33*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B34>100,0,CJ33*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B33)),11)","v":0}]
[45,30,{"$f":"ROUND(IF(C$2+$B35>100,0,C34*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B34)),11)","v":0.98010652865000003},{"$f":"ROUND(IF(D$2+$B35>100,0,D34*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B34)),11)","v":0.97874974508000001},{"$f":"ROUND(IF(E$2+$B35>100,0,E34*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B34)),11)","v":0.97727725045000002},{"$f":"ROUND(IF(F$2+$B35>100,0,F34*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B34)),11)","v":0.97567681543999996},{"$f":"ROUND(IF(G$2+$B35>100,0,G34*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B34)),11)","v":0.97392755942999998},{"$f":"ROUND(IF(H$2+$B35>100,0,H34*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B34)),11)","v":0.97199518478000002},{"$f":"ROUND(IF(I$2+$B35>100,0,I34*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B34)),11)","v":0.96983117758000004},{"$f":"ROUND(IF(J$2+$B35>100,0,J34*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B34)),11)","v":0.96738274364999999},{"$f":"ROUND(IF(K$2+$B35>100,0,K34*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B34)),11)","v":0.96459686105999998},{"$f":"ROUND(IF(L$2+$B35>100,0,L34*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B34)),11)","v":0.96142815659000003},{"$f":"ROUND(IF(M$2+$B35>100,0,M34*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B34)),11)","v":0.95784184371000003},{"$f":"ROUND(IF(N$2+$B35>100,0,N34*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B34)),11)","v":0.95381084709999997},{"$f":"ROUND(IF(O$2+$B35>100,0,O34*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B34)),11)","v":0.94929773023999997},{"$f":"ROUND(IF(P$2+$B35>100,0,P34*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B34)),11)","v":0.94425890416000002},{"$f":"ROUND(IF(Q$2+$B35>100,0,Q34*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B34)),11)","v":0.93865540588999996},{"$f":"ROUND(IF(R$2+$B35>100,0,R34*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B34)),11)","v":0.93245119874000004},{"$f":"ROUND(IF(S$2+$B35>100,0,S34*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B34)),11)","v":0.92561526648000003},{"$f":"ROUND(IF(T$2+$B35>100,0,T34*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B34)),11)","v":0.91812823524999998},{"$f":"ROUND(IF(U$2+$B35>100,0,U34*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B34)),11)","v":0.90998132886000005},{"$f":"ROUND(IF(V$2+$B35>100,0,V34*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B34)),11)","v":0.90117798642000002},{"$f":"ROUND(IF(W$2+$B35>100,0,W34*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B34)),11)","v":0.89172449031000001},{"$f":"ROUND(IF(X$2+$B35>100,0,X34*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B34)),11)","v":0.88162728706000004},{"$f":"ROUND(IF(Y$2+$B35>100,0,Y34*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B34)),11)","v":0.87088691431999998},{"$f":"ROUND(IF(Z$2+$B35>100,0,Z34*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B34)),11)","v":0.85949671024999996},{"$f":"ROUND(IF(AA$2+$B35>100,0,AA34*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B34)),11)","v":0.84743664413999997},{"$f":"ROUND(IF(AB$2+$B35>100,0,AB34*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B34)),11)","v":0.83466441431000005},{"$f":"ROUND(IF(AC$2+$B35>100,0,AC34*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B34)),11)","v":0.82111766772999994},{"$f":"ROUND(IF(AD$2+$B35>100,0,AD34*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B34)),11)","v":0.80671323396000005},{"$f":"ROUND(IF(AE$2+$B35>100,0,AE34*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B34)),11)","v":0.79136176881999998},{"$f":"ROUND(IF(AF$2+$B35>100,0,AF34*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B34)),11)","v":0.77493468491999995},{"$f":"ROUND(IF(AG$2+$B35>100,0,AG34*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B34)),11)","v":0.75728024829999996},{"$f":"ROUND(IF(AH$2+$B35>100,0,AH34*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B34)),11)","v":0.73823343848},{"$f":"ROUND(IF(AI$2+$B35>100,0,AI34*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B34)),11)","v":0.71761550045},{"$f":"ROUND(IF(AJ$2+$B35>100,0,AJ34*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B34)),11)","v":0.69524463419000004},{"$f":"ROUND(IF(AK$2+$B35>100,0,AK34*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B34)),11)","v":0.67094459839999998},{"$f":"ROUND(IF(AL$2+$B35>100,0,AL34*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B34)),11)","v":0.64455940126},{"$f":"ROUND(IF(AM$2+$B35>100,0,AM34*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B34)),11)","v":0.61596351313999997},{"$f":"ROUND(IF(AN$2+$B35>100,0,AN34*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B34)),11)","v":0.58508040615000001},{"$f":"ROUND(IF(AO$2+$B35>100,0,AO34*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B34)),11)","v":0.55190063023000002},{"$f":"ROUND(IF(AP$2+$B35>100,0,AP34*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B34)),11)","v":0.51649904754999998},{"$f":"ROUND(IF(AQ$2+$B35>100,0,AQ34*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B34)),11)","v":0.47905154320999999},{"$f":"ROUND(IF(AR$2+$B35>100,0,AR34*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B34)),11)","v":0.43984684184},{"$f":"ROUND(IF(AS$2+$B35>100,0,AS34*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B34)),11)","v":0.39929279304999998},{"$f":"ROUND(IF(AT$2+$B35>100,0,AT34*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B34)),11)","v":0.35791089104000001},{"$f":"ROUND(IF(AU$2+$B35>100,0,AU34*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B34)),11)","v":0.31632516956000001},{"$f":"ROUND(IF(AV$2+$B35>100,0,AV34*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B34)),11)","v":0.27523893933999999},{"$f":"ROUND(IF(AW$2+$B35>100,0,AW34*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B34)),11)","v":0.23539937907},{"$f":"ROUND(IF(AX$2+$B35>100,0,AX34*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B34)),11)","v":0.19755296236},{"$f":"ROUND(IF(AY$2+$B35>100,0,AY34*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B34)),11)","v":0.16239611986999999},{"$f":"ROUND(IF(AZ$2+$B35>100,0,AZ34*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B34)),11)","v":0.13052290363999999},{"$f":"ROUND(IF(BA$2+$B35>100,0,BA34*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B34)),11)","v":0.1023773758},{"$f":"ROUND(IF(BB$2+$B35>100,0,BB34*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B34)),11)","v":7.8218521459999996E-2},{"$f":"ROUND(IF(BC$2+$B35>100,0,BC34*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B34)),11)","v":5.8102021330000003E-2},{"$f":"ROUND(IF(BD$2+$B35>100,0,BD34*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B34)),11)","v":4.1884849580000001E-2},{"$f":"ROUND(IF(BE$2+$B35>100,0,BE34*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B34)),11)","v":2.925176421E-2},{"$f":"ROUND(IF(BF$2+$B35>100,0,BF34*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B34)),11)","v":1.975937505E-2},{"$f":"ROUND(IF(BG$2+$B35>100,0,BG34*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B35>100,0,BH34*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B35>100,0,BI34*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B35>100,0,BJ34*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B35>100,0,BK34*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B35>100,0,BL34*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B35>100,0,BM34*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B35>100,0,BN34*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B35>100,0,BO34*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B35>100,0,BP34*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B35>100,0,BQ34*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B35>100,0,BR34*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B35>100,0,BS34*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B35>100,0,BT34*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B35>100,0,BU34*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B35>100,0,BV34*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B35>100,0,BW34*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B35>100,0,BX34*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B35>100,0,BY34*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B35>100,0,BZ34*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B35>100,0,CA34*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B35>100,0,CB34*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B35>100,0,CC34*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B35>100,0,CD34*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B35>100,0,CE34*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B35>100,0,CF34*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B35>100,0,CG34*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B35>100,0,CH34*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B35>100,0,CI34*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B35>100,0,CJ34*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B34)),11)","v":0}]
[46,31,{"$f":"ROUND(IF(C$2+$B36>100,0,C35*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B35)),11)","v":0.97852169638999997},{"$f":"ROUND(IF(D$2+$B36>100,0,D35*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B35)),11)","v":0.97697527178999999},{"$f":"ROUND(IF(E$2+$B36>100,0,E35*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B35)),11)","v":0.97529142308000005},{"$f":"ROUND(IF(F$2+$B36>100,0,F35*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B35)),11)","v":0.97345812635999995},{"$f":"ROUND(IF(G$2+$B36>100,0,G35*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B35)),11)","v":0.97145378343},{"$f":"ROUND(IF(H$2+$B36>100,0,H35*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B35)),11)","v":0.96924055043000001},{"$f":"ROUND(IF(I$2+$B36>100,0,I35*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B35)),11)","v":0.96677039038000001},{"$f":"ROUND(IF(J$2+$B36>100,0,J35*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B35)),11)","v":0.96398916498999998},{"$f":"ROUND(IF(K$2+$B36>100,0,K35*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B35)),11)","v":0.96084168548000004},{"$f":"ROUND(IF(L$2+$B36>100,0,L35*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B35)),11)","v":0.95727863267000002},{"$f":"ROUND(IF(M$2+$B36>100,0,M35*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B35)),11)","v":0.95326335969999998},{"$f":"ROUND(IF(N$2+$B36>100,0,N35*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B35)),11)","v":0.94876232629000001},{"$f":"ROUND(IF(O$2+$B36>100,0,O35*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B35)),11)","v":0.94373389624000004},{"$f":"ROUND(IF(P$2+$B36>100,0,P35*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B35)),11)","v":0.93813632943000003},{"$f":"ROUND(IF(Q$2+$B36>100,0,Q35*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B35)),11)","v":0.93193275587000002},{"$f":"ROUND(IF(R$2+$B36>100,0,R35*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B35)),11)","v":0.92509229388000003},{"$f":"ROUND(IF(S$2+$B36>100,0,S35*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B35)),11)","v":0.91759388458000002},{"$f":"ROUND(IF(T$2+$B36>100,0,T35*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B35)),11)","v":0.90942897022000002},{"$f":"ROUND(IF(U$2+$B36>100,0,U35*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B35)),11)","v":0.90060033133999995},{"$f":"ROUND(IF(V$2+$B36>100,0,V35*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B35)),11)","v":0.89111633420000003},{"$f":"ROUND(IF(W$2+$B36>100,0,W35*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B35)),11)","v":0.88098634399999998},{"$f":"ROUND(IF(X$2+$B36>100,0,X35*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B35)),11)","v":0.87021197694999997},{"$f":"ROUND(IF(Y$2+$B36>100,0,Y35*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B35)),11)","v":0.85878332798000001},{"$f":"ROUND(IF(Z$2+$B36>100,0,Z35*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B35)),11)","v":0.84667903581000004},{"$f":"ROUND(IF(AA$2+$B36>100,0,AA35*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B35)),11)","v":0.83385562447999995},{"$f":"ROUND(IF(AB$2+$B36>100,0,AB35*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B35)),11)","v":0.82024892521000003},{"$f":"ROUND(IF(AC$2+$B36>100,0,AC35*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B35)),11)","v":0.80577179964000001},{"$f":"ROUND(IF(AD$2+$B36>100,0,AD35*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B35)),11)","v":0.79033695531000003},{"$f":"ROUND(IF(AE$2+$B36>100,0,AE35*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B35)),11)","v":0.77381490432},{"$f":"ROUND(IF(AF$2+$B36>100,0,AF35*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B35)),11)","v":0.75605572613000005},{"$f":"ROUND(IF(AG$2+$B36>100,0,AG35*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B35)),11)","v":0.73689502129999995},{"$f":"ROUND(IF(AH$2+$B36>100,0,AH35*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B35)),11)","v":0.71615730574000003},{"$f":"ROUND(IF(AI$2+$B36>100,0,AI35*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B35)),11)","v":0.69366364789000001},{"$f":"ROUND(IF(AJ$2+$B36>100,0,AJ35*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B35)),11)","v":0.66924039914},{"$f":"ROUND(IF(AK$2+$B36>100,0,AK35*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B35)),11)","v":0.64273271993000003},{"$f":"ROUND(IF(AL$2+$B36>100,0,AL35*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B35)),11)","v":0.61401953226999995},{"$f":"ROUND(IF(AM$2+$B36>100,0,AM35*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B35)),11)","v":0.58302794409000003},{"$f":"ROUND(IF(AN$2+$B36>100,0,AN35*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B35)),11)","v":0.54975208106999995},{"$f":"ROUND(IF(AO$2+$B36>100,0,AO35*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B35)),11)","v":0.51426983766000001},{"$f":"ROUND(IF(AP$2+$B36>100,0,AP35*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B35)),11)","v":0.47676167682999998},{"$f":"ROUND(IF(AQ$2+$B36>100,0,AQ35*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B35)),11)","v":0.43751873252000001},{"$f":"ROUND(IF(AR$2+$B36>100,0,AR35*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B35)),11)","v":0.39695253798000002},{"$f":"ROUND(IF(AS$2+$B36>100,0,AS35*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B35)),11)","v":0.35559019684999998},{"$f":"ROUND(IF(AT$2+$B36>100,0,AT35*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B35)),11)","v":0.31405964867000002},{"$f":"ROUND(IF(AU$2+$B36>100,0,AU35*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B35)),11)","v":0.27306675364999999},{"$f":"ROUND(IF(AV$2+$B36>100,0,AV35*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B35)),11)","v":0.23335940804999999},{"$f":"ROUND(IF(AW$2+$B36>100,0,AW35*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B35)),11)","v":0.19568114804},{"$f":"ROUND(IF(AX$2+$B36>100,0,AX35*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B35)),11)","v":0.16072197827000001},{"$f":"ROUND(IF(AY$2+$B36>100,0,AY35*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B35)),11)","v":0.12906561544},{"$f":"ROUND(IF(AZ$2+$B36>100,0,AZ35*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B35)),11)","v":0.10114454744},{"$f":"ROUND(IF(BA$2+$B36>100,0,BA35*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B35)),11)","v":7.7205748029999993E-2},{"$f":"ROUND(IF(BB$2+$B36>100,0,BB35*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B35)),11)","v":5.7294519439999997E-2},{"$f":"ROUND(IF(BC$2+$B36>100,0,BC35*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B35)),11)","v":4.1260220819999999E-2},{"$f":"ROUND(IF(BD$2+$B36>100,0,BD35*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B35)),11)","v":2.8782975440000001E-2},{"$f":"ROUND(IF(BE$2+$B36>100,0,BE35*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B35)),11)","v":1.9418110879999999E-2},{"$f":"ROUND(IF(BF$2+$B36>100,0,BF35*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B36>100,0,BG35*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B36>100,0,BH35*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B36>100,0,BI35*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B36>100,0,BJ35*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B36>100,0,BK35*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B36>100,0,BL35*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B36>100,0,BM35*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B36>100,0,BN35*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B36>100,0,BO35*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B36>100,0,BP35*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B36>100,0,BQ35*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B36>100,0,BR35*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B36>100,0,BS35*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B36>100,0,BT35*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B36>100,0,BU35*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B36>100,0,BV35*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B36>100,0,BW35*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B36>100,0,BX35*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B36>100,0,BY35*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B36>100,0,BZ35*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B36>100,0,CA35*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B36>100,0,CB35*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B36>100,0,CC35*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B36>100,0,CD35*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B36>100,0,CE35*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B36>100,0,CF35*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B36>100,0,CG35*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B36>100,0,CH35*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B36>100,0,CI35*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B36>100,0,CJ35*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B35)),11)","v":0}]
[47,32,{"$f":"ROUND(IF(C$2+$B37>100,0,C36*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B36)),11)","v":0.97674763654999996},{"$f":"ROUND(IF(D$2+$B37>100,0,D36*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B36)),11)","v":0.97499005804000005},{"$f":"ROUND(IF(E$2+$B37>100,0,E36*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B36)),11)","v":0.97307361037999995},{"$f":"ROUND(IF(F$2+$B37>100,0,F36*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B36)),11)","v":0.97098554272000004},{"$f":"ROUND(IF(G$2+$B37>100,0,G36*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B36)),11)","v":0.96870068341000004},{"$f":"ROUND(IF(H$2+$B37>100,0,H36*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B36)),11)","v":0.96618162725000001},{"$f":"ROUND(IF(I$2+$B37>100,0,I36*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B36)),11)","v":0.96337895984999999},{"$f":"ROUND(IF(J$2+$B37>100,0,J36*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B36)),11)","v":0.96023635517000006},{"$f":"ROUND(IF(K$2+$B37>100,0,K36*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B36)),11)","v":0.95669469276999997},{"$f":"ROUND(IF(L$2+$B37>100,0,L36*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B36)),11)","v":0.95270284081000001},{"$f":"ROUND(IF(M$2+$B37>100,0,M36*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B36)),11)","v":0.94821773673999998},{"$f":"ROUND(IF(N$2+$B37>100,0,N36*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B36)),11)","v":0.94320163030000004},{"$f":"ROUND(IF(O$2+$B37>100,0,O36*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B36)),11)","v":0.93761472566000004},{"$f":"ROUND(IF(P$2+$B37>100,0,P36*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B36)),11)","v":0.93141739704000004},{"$f":"ROUND(IF(Q$2+$B37>100,0,Q36*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B36)),11)","v":0.92457794256000003},{"$f":"ROUND(IF(R$2+$B37>100,0,R36*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B36)),11)","v":0.91707544405999997},{"$f":"ROUND(IF(S$2+$B37>100,0,S36*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B36)),11)","v":0.90889968251999997},{"$f":"ROUND(IF(T$2+$B37>100,0,T36*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B36)),11)","v":0.90005366697},{"$f":"ROUND(IF(U$2+$B37>100,0,U36*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B36)),11)","v":0.89054512864000002},{"$f":"ROUND(IF(V$2+$B37>100,0,V36*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B36)),11)","v":0.88038551129999998},{"$f":"ROUND(IF(W$2+$B37>100,0,W36*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B36)),11)","v":0.86957933281999999},{"$f":"ROUND(IF(X$2+$B37>100,0,X36*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B36)),11)","v":0.85811777088999996},{"$f":"ROUND(IF(Y$2+$B37>100,0,Y36*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B36)),11)","v":0.84597629221000004},{"$f":"ROUND(IF(Z$2+$B37>100,0,Z36*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B36)),11)","v":0.83311015757999995},{"$f":"ROUND(IF(AA$2+$B37>100,0,AA36*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B36)),11)","v":0.81945410398999996},{"$f":"ROUND(IF(AB$2+$B37>100,0,AB36*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B36)),11)","v":0.80491929304999998},{"$f":"ROUND(IF(AC$2+$B37>100,0,AC36*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B36)),11)","v":0.78941463210999996},{"$f":"ROUND(IF(AD$2+$B37>100,0,AD36*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B36)),11)","v":0.77281281400000001},{"$f":"ROUND(IF(AE$2+$B37>100,0,AE36*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B36)),11)","v":0.75496322561999996},{"$f":"ROUND(IF(AF$2+$B37>100,0,AF36*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B36)),11)","v":0.73570346204000003},{"$f":"ROUND(IF(AG$2+$B37>100,0,AG36*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B36)),11)","v":0.71485891258000001},{"$f":"ROUND(IF(AH$2+$B37>100,0,AH36*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B36)),11)","v":0.69225412335000003},{"$f":"ROUND(IF(AI$2+$B37>100,0,AI36*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B36)),11)","v":0.66771854646999995},{"$f":"ROUND(IF(AJ$2+$B37>100,0,AJ36*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B36)),11)","v":0.64110017884000003},{"$f":"ROUND(IF(AK$2+$B37>100,0,AK36*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B36)),11)","v":0.61227940093},{"$f":"ROUND(IF(AL$2+$B37>100,0,AL36*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B36)),11)","v":0.58118790787999997},{"$f":"ROUND(IF(AM$2+$B37>100,0,AM36*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B36)),11)","v":0.54782355077},{"$f":"ROUND(IF(AN$2+$B37>100,0,AN36*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B36)),11)","v":0.51226778517000005},{"$f":"ROUND(IF(AO$2+$B37>100,0,AO36*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B36)),11)","v":0.47470397342999998},{"$f":"ROUND(IF(AP$2+$B37>100,0,AP36*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B36)),11)","v":0.43542739296999999},{"$f":"ROUND(IF(AQ$2+$B37>100,0,AQ36*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B36)),11)","v":0.39485146821},{"$f":"ROUND(IF(AR$2+$B37>100,0,AR36*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B36)),11)","v":0.3535060827},{"$f":"ROUND(IF(AS$2+$B37>100,0,AS36*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B36)),11)","v":0.31202328593000001},{"$f":"ROUND(IF(AT$2+$B37>100,0,AT36*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B36)),11)","v":0.27111104953999998},{"$f":"ROUND(IF(AU$2+$B37>100,0,AU36*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B36)),11)","v":0.23151773561},{"$f":"ROUND(IF(AV$2+$B37>100,0,AV36*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B36)),11)","v":0.19398537521000001},{"$f":"ROUND(IF(AW$2+$B37>100,0,AW36*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B36)),11)","v":0.15919913752000001},{"$f":"ROUND(IF(AX$2+$B37>100,0,AX36*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B36)),11)","v":0.12773507801},{"$f":"ROUND(IF(AY$2+$B37>100,0,AY36*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B36)),11)","v":0.10001526859},{"$f":"ROUND(IF(AZ$2+$B37>100,0,AZ36*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B36)),11)","v":7.6276036419999999E-2},{"$f":"ROUND(IF(BA$2+$B37>100,0,BA36*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B36)),11)","v":5.6552669989999999E-2},{"$f":"ROUND(IF(BB$2+$B37>100,0,BB36*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B36)),11)","v":4.0686786269999997E-2},{"$f":"ROUND(IF(BC$2+$B37>100,0,BC36*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B36)),11)","v":2.8353734929999999E-2},{"$f":"ROUND(IF(BD$2+$B37>100,0,BD36*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B36)),11)","v":1.9106916240000001E-2},{"$f":"ROUND(IF(BE$2+$B37>100,0,BE36*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B37>100,0,BF36*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B37>100,0,BG36*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B37>100,0,BH36*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B37>100,0,BI36*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B37>100,0,BJ36*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B37>100,0,BK36*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B37>100,0,BL36*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B37>100,0,BM36*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B37>100,0,BN36*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B37>100,0,BO36*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B37>100,0,BP36*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B37>100,0,BQ36*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B37>100,0,BR36*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B37>100,0,BS36*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B37>100,0,BT36*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B37>100,0,BU36*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B37>100,0,BV36*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B37>100,0,BW36*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B37>100,0,BX36*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B37>100,0,BY36*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B37>100,0,BZ36*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B37>100,0,CA36*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B37>100,0,CB36*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B37>100,0,CC36*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B37>100,0,CD36*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B37>100,0,CE36*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B37>100,0,CF36*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B37>100,0,CG36*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B37>100,0,CH36*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B37>100,0,CI36*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B37>100,0,CJ36*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B36)),11)","v":0}]
[48,33,{"$f":"ROUND(IF(C$2+$B38>100,0,C37*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B37)),11)","v":0.97476288535},{"$f":"ROUND(IF(D$2+$B38>100,0,D37*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B37)),11)","v":0.97277293065000003},{"$f":"ROUND(IF(E$2+$B38>100,0,E37*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B37)),11)","v":0.97060200341000002},{"$f":"ROUND(IF(F$2+$B38>100,0,F37*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B37)),11)","v":0.96823376968999997},{"$f":"ROUND(IF(G$2+$B38>100,0,G37*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B37)),11)","v":0.96564346405000001},{"$f":"ROUND(IF(H$2+$B38>100,0,H37*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B37)),11)","v":0.96279226210000002},{"$f":"ROUND(IF(I$2+$B38>100,0,I37*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B37)),11)","v":0.95962852556},{"$f":"ROUND(IF(J$2+$B38>100,0,J37*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B37)),11)","v":0.95609197505999999},{"$f":"ROUND(IF(K$2+$B38>100,0,K37*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B37)),11)","v":0.95212169213999998},{"$f":"ROUND(IF(L$2+$B38>100,0,L37*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B37)),11)","v":0.94766018467000002},{"$f":"ROUND(IF(M$2+$B38>100,0,M37*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B37)),11)","v":0.94266023257999998},{"$f":"ROUND(IF(N$2+$B38>100,0,N37*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B37)),11)","v":0.93708591093000004},{"$f":"ROUND(IF(O$2+$B38>100,0,O37*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B37)),11)","v":0.93089952898999995},{"$f":"ROUND(IF(P$2+$B38>100,0,P37*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B37)),11)","v":0.92406665093999996},{"$f":"ROUND(IF(Q$2+$B38>100,0,Q37*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B37)),11)","v":0.91656555010999996},{"$f":"ROUND(IF(R$2+$B38>100,0,R37*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B37)),11)","v":0.90838615423000002},{"$f":"ROUND(IF(S$2+$B38>100,0,S37*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B37)),11)","v":0.89952983569},{"$f":"ROUND(IF(T$2+$B38>100,0,T37*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B37)),11)","v":0.89000456778000003},{"$f":"ROUND(IF(U$2+$B38>100,0,U37*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B37)),11)","v":0.87982118419999999},{"$f":"ROUND(IF(V$2+$B38>100,0,V37*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B37)),11)","v":0.86898627969999998},{"$f":"ROUND(IF(W$2+$B38>100,0,W37*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B37)),11)","v":0.85749391924999996},{"$f":"ROUND(IF(X$2+$B38>100,0,X37*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B37)),11)","v":0.84532066056999999},{"$f":"ROUND(IF(Y$2+$B38>100,0,Y37*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B37)),11)","v":0.83241867614999998},{"$f":"ROUND(IF(Z$2+$B38>100,0,Z37*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B37)),11)","v":0.81872151204999999},{"$f":"ROUND(IF(AA$2+$B38>100,0,AA37*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B37)),11)","v":0.80413932623999995},{"$f":"ROUND(IF(AB$2+$B38>100,0,AB37*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B37)),11)","v":0.78857943139999997},{"$f":"ROUND(IF(AC$2+$B38>100,0,AC37*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B37)),11)","v":0.77191094146999994},{"$f":"ROUND(IF(AD$2+$B38>100,0,AD37*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B37)),11)","v":0.75398554822999997},{"$f":"ROUND(IF(AE$2+$B38>100,0,AE37*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B37)),11)","v":0.73464037054999998},{"$f":"ROUND(IF(AF$2+$B38>100,0,AF37*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B37)),11)","v":0.71370298571000002},{"$f":"ROUND(IF(AG$2+$B38>100,0,AG37*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B37)),11)","v":0.69099906664999999},{"$f":"ROUND(IF(AH$2+$B38>100,0,AH37*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B37)),11)","v":0.66636174237000001},{"$f":"ROUND(IF(AI$2+$B38>100,0,AI37*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B37)),11)","v":0.63964231702999996},{"$f":"ROUND(IF(AJ$2+$B38>100,0,AJ37*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B37)),11)","v":0.61072421126999998},{"$f":"ROUND(IF(AK$2+$B38>100,0,AK37*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B37)),11)","v":0.57954082135999996},{"$f":"ROUND(IF(AL$2+$B38>100,0,AL37*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B37)),11)","v":0.54609461963000006},{"$f":"ROUND(IF(AM$2+$B38>100,0,AM37*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B37)),11)","v":0.51047074977999995},{"$f":"ROUND(IF(AN$2+$B38>100,0,AN37*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B37)),11)","v":0.47285595084999998},{"$f":"ROUND(IF(AO$2+$B38>100,0,AO37*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B37)),11)","v":0.43354808834000003},{"$f":"ROUND(IF(AP$2+$B38>100,0,AP37*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B37)),11)","v":0.39296407818000001},{"$f":"ROUND(IF(AQ$2+$B38>100,0,AQ37*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B37)),11)","v":0.35163497501000002},{"$f":"ROUND(IF(AR$2+$B38>100,0,AR37*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B37)),11)","v":0.31019451744999998},{"$f":"ROUND(IF(AS$2+$B38>100,0,AS37*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B37)),11)","v":0.26935316550999999},{"$f":"ROUND(IF(AT$2+$B38>100,0,AT37*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B37)),11)","v":0.22985960557999999},{"$f":"ROUND(IF(AU$2+$B38>100,0,AU37*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B37)),11)","v":0.19245444263},{"$f":"ROUND(IF(AV$2+$B38>100,0,AV37*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B37)),11)","v":0.1578195178},{"$f":"ROUND(IF(AW$2+$B38>100,0,AW37*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B37)),11)","v":0.12652478814000001},{"$f":"ROUND(IF(AX$2+$B38>100,0,AX37*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B37)),11)","v":9.8984211180000004E-2},{"$f":"ROUND(IF(AY$2+$B38>100,0,AY37*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B37)),11)","v":7.5424414489999994E-2},{"$f":"ROUND(IF(AZ$2+$B38>100,0,AZ37*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B37)),11)","v":5.5871662750000002E-2},{"$f":"ROUND(IF(BA$2+$B38>100,0,BA37*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B37)),11)","v":4.0159973750000001E-2},{"$f":"ROUND(IF(BB$2+$B38>100,0,BB37*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B37)),11)","v":2.7959674720000001E-2},{"$f":"ROUND(IF(BC$2+$B38>100,0,BC37*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B37)),11)","v":1.8821974799999999E-2},{"$f":"ROUND(IF(BD$2+$B38>100,0,BD37*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B38>100,0,BE37*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B38>100,0,BF37*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B38>100,0,BG37*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B38>100,0,BH37*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B38>100,0,BI37*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B38>100,0,BJ37*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B38>100,0,BK37*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B38>100,0,BL37*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B38>100,0,BM37*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B38>100,0,BN37*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B38>100,0,BO37*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B38>100,0,BP37*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B38>100,0,BQ37*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B38>100,0,BR37*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B38>100,0,BS37*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B38>100,0,BT37*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B38>100,0,BU37*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B38>100,0,BV37*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B38>100,0,BW37*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B38>100,0,BX37*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B38>100,0,BY37*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B38>100,0,BZ37*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B38>100,0,CA37*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B38>100,0,CB37*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B38>100,0,CC37*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B38>100,0,CD37*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B38>100,0,CE37*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B38>100,0,CF37*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B38>100,0,CG37*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B38>100,0,CH37*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B38>100,0,CI37*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B38>100,0,CJ37*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B37)),11)","v":0}]
[49,34,{"$f":"ROUND(IF(C$2+$B39>100,0,C38*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B38)),11)","v":0.97254627454999998},{"$f":"ROUND(IF(D$2+$B39>100,0,D38*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B38)),11)","v":0.97030208741000001},{"$f":"ROUND(IF(E$2+$B39>100,0,E38*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B38)),11)","v":0.96785131732999996},{"$f":"ROUND(IF(F$2+$B39>100,0,F38*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B38)),11)","v":0.96517802390999996},{"$f":"ROUND(IF(G$2+$B39>100,0,G38*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B38)),11)","v":0.96225598678000002},{"$f":"ROUND(IF(H$2+$B39>100,0,H38*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B38)),11)","v":0.95904411182000004},{"$f":"ROUND(IF(I$2+$B39>100,0,I38*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B38)),11)","v":0.95548676883999994},{"$f":"ROUND(IF(J$2+$B39>100,0,J38*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B38)),11)","v":0.95152185542000001},{"$f":"ROUND(IF(K$2+$B39>100,0,K38*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B38)),11)","v":0.94708211202000003},{"$f":"ROUND(IF(L$2+$B39>100,0,L38*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B38)),11)","v":0.94210594833000005},{"$f":"ROUND(IF(M$2+$B39>100,0,M38*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B38)),11)","v":0.93654802363},{"$f":"ROUND(IF(N$2+$B39>100,0,N38*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B38)),11)","v":0.93037450164000002},{"$f":"ROUND(IF(O$2+$B39>100,0,O38*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B38)),11)","v":0.92355286990999996},{"$f":"ROUND(IF(P$2+$B39>100,0,P38*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B38)),11)","v":0.91605868934000001},{"$f":"ROUND(IF(Q$2+$B39>100,0,Q38*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B38)),11)","v":0.90788109151999996},{"$f":"ROUND(IF(R$2+$B39>100,0,R38*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B38)),11)","v":0.89902160136999998},{"$f":"ROUND(IF(S$2+$B39>100,0,S38*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B38)),11)","v":0.88948658507},{"$f":"ROUND(IF(T$2+$B39>100,0,T38*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B38)),11)","v":0.87928713277000004},{"$f":"ROUND(IF(U$2+$B39>100,0,U38*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B38)),11)","v":0.86842925951000005},{"$f":"ROUND(IF(V$2+$B39>100,0,V38*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B38)),11)","v":0.85690910838000001},{"$f":"ROUND(IF(W$2+$B39>100,0,W38*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B38)),11)","v":0.84470611243000004},{"$f":"ROUND(IF(X$2+$B39>100,0,X38*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B38)),11)","v":0.83177355166},{"$f":"ROUND(IF(Y$2+$B39>100,0,Y38*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B38)),11)","v":0.81804197319000005},{"$f":"ROUND(IF(Z$2+$B39>100,0,Z38*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B38)),11)","v":0.80342042571000005},{"$f":"ROUND(IF(AA$2+$B39>100,0,AA38*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B38)),11)","v":0.78781529792000005},{"$f":"ROUND(IF(AB$2+$B39>100,0,AB38*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B38)),11)","v":0.77109425967},{"$f":"ROUND(IF(AC$2+$B39>100,0,AC38*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B38)),11)","v":0.75310564711000005},{"$f":"ROUND(IF(AD$2+$B39>100,0,AD38*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B38)),11)","v":0.73368901125999997},{"$f":"ROUND(IF(AE$2+$B39>100,0,AE38*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B38)),11)","v":0.71267168490999999},{"$f":"ROUND(IF(AF$2+$B39>100,0,AF38*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B38)),11)","v":0.68988172116000002},{"$f":"ROUND(IF(AG$2+$B39>100,0,AG38*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B38)),11)","v":0.66515362856000004},{"$f":"ROUND(IF(AH$2+$B39>100,0,AH38*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B38)),11)","v":0.63834256382999999},{"$f":"ROUND(IF(AI$2+$B39>100,0,AI38*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B38)),11)","v":0.60933542440999999},{"$f":"ROUND(IF(AJ$2+$B39>100,0,AJ38*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B38)),11)","v":0.57806878769000003},{"$f":"ROUND(IF(AK$2+$B39>100,0,AK38*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B38)),11)","v":0.54454698747999997},{"$f":"ROUND(IF(AL$2+$B39>100,0,AL38*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B38)),11)","v":0.50885970409000003},{"$f":"ROUND(IF(AM$2+$B39>100,0,AM38*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B38)),11)","v":0.47119717217000001},{"$f":"ROUND(IF(AN$2+$B39>100,0,AN38*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B38)),11)","v":0.43186028562000001},{"$f":"ROUND(IF(AO$2+$B39>100,0,AO38*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B38)),11)","v":0.39126804522000003},{"$f":"ROUND(IF(AP$2+$B39>100,0,AP38*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B38)),11)","v":0.34995415982},{"$f":"ROUND(IF(AQ$2+$B39>100,0,AQ38*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B38)),11)","v":0.30855265787000002},{"$f":"ROUND(IF(AR$2+$B39>100,0,AR38*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B38)),11)","v":0.26777448660999997},{"$f":"ROUND(IF(AS$2+$B39>100,0,AS38*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B38)),11)","v":0.22836919590999999},{"$f":"ROUND(IF(AT$2+$B39>100,0,AT38*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B38)),11)","v":0.19107608391},{"$f":"ROUND(IF(AU$2+$B39>100,0,AU38*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B38)),11)","v":0.15657400616},{"$f":"ROUND(IF(AV$2+$B39>100,0,AV38*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B38)),11)","v":0.12542832433000001},{"$f":"ROUND(IF(AW$2+$B39>100,0,AW38*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B38)),11)","v":9.8046335779999993E-2},{"$f":"ROUND(IF(AX$2+$B39>100,0,AX38*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B38)),11)","v":7.4646864189999995E-2},{"$f":"ROUND(IF(AY$2+$B39>100,0,AY38*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B38)),11)","v":5.5247855640000003E-2},{"$f":"ROUND(IF(AZ$2+$B39>100,0,AZ38*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B38)),11)","v":3.9676367359999999E-2},{"$f":"ROUND(IF(BA$2+$B39>100,0,BA38*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B38)),11)","v":2.759765284E-2},{"$f":"ROUND(IF(BB$2+$B39>100,0,BB38*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B38)),11)","v":1.856038699E-2},{"$f":"ROUND(IF(BC$2+$B39>100,0,BC38*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B39>100,0,BD38*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B39>100,0,BE38*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B39>100,0,BF38*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B39>100,0,BG38*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B39>100,0,BH38*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B39>100,0,BI38*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B39>100,0,BJ38*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B39>100,0,BK38*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B39>100,0,BL38*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B39>100,0,BM38*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B39>100,0,BN38*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B39>100,0,BO38*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B39>100,0,BP38*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B39>100,0,BQ38*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B39>100,0,BR38*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B39>100,0,BS38*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B39>100,0,BT38*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B39>100,0,BU38*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B39>100,0,BV38*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B39>100,0,BW38*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B39>100,0,BX38*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B39>100,0,BY38*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B39>100,0,BZ38*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B39>100,0,CA38*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B39>100,0,CB38*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B39>100,0,CC38*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B39>100,0,CD38*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B39>100,0,CE38*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B39>100,0,CF38*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B39>100,0,CG38*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B39>100,0,CH38*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B39>100,0,CI38*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B39>100,0,CJ38*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B38)),11)","v":0}]
[50,35,{"$f":"ROUND(IF(C$2+$B40>100,0,C39*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B39)),11)","v":0.97007600700999996},{"$f":"ROUND(IF(D$2+$B40>100,0,D39*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B39)),11)","v":0.96755225129},{"$f":"ROUND(IF(E$2+$B40>100,0,E39*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B39)),11)","v":0.96479677857000001},{"$f":"ROUND(IF(F$2+$B40>100,0,F39*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B39)),11)","v":0.96179217939999995},{"$f":"ROUND(IF(G$2+$B40>100,0,G39*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B39)),11)","v":0.95850992422000003},{"$f":"ROUND(IF(H$2+$B40>100,0,H39*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B39)),11)","v":0.95490487742999997},{"$f":"ROUND(IF(I$2+$B40>100,0,I39*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B39)),11)","v":0.95091954207999996},{"$f":"ROUND(IF(J$2+$B40>100,0,J39*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B39)),11)","v":0.94648545023999997},{"$f":"ROUND(IF(K$2+$B40>100,0,K39*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B39)),11)","v":0.94153126375999996},{"$f":"ROUND(IF(L$2+$B40>100,0,L39*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B39)),11)","v":0.93599733336000002},{"$f":"ROUND(IF(M$2+$B40>100,0,M39*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B39)),11)","v":0.92984046667999998},{"$f":"ROUND(IF(N$2+$B40>100,0,N39*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B39)),11)","v":0.92303198607000003},{"$f":"ROUND(IF(O$2+$B40>100,0,O39*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B39)),11)","v":0.91554936074000004},{"$f":"ROUND(IF(P$2+$B40>100,0,P39*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B39)),11)","v":0.90737903326000002},{"$f":"ROUND(IF(Q$2+$B40>100,0,Q39*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B39)),11)","v":0.89852174534999996},{"$f":"ROUND(IF(R$2+$B40>100,0,R39*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B39)),11)","v":0.88898402518999997},{"$f":"ROUND(IF(S$2+$B40>100,0,S39*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B39)),11)","v":0.87877538760999996},{"$f":"ROUND(IF(T$2+$B40>100,0,T39*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B39)),11)","v":0.86790212297000002},{"$f":"ROUND(IF(U$2+$B40>100,0,U39*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B39)),11)","v":0.85635982966000002},{"$f":"ROUND(IF(V$2+$B40>100,0,V39*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B39)),11)","v":0.84413002285000005},{"$f":"ROUND(IF(W$2+$B40>100,0,W39*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B39)),11)","v":0.83116885227000004},{"$f":"ROUND(IF(X$2+$B40>100,0,X39*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B39)),11)","v":0.81740799065000003},{"$f":"ROUND(IF(Y$2+$B40>100,0,Y39*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B39)),11)","v":0.80275358674999997},{"$f":"ROUND(IF(Z$2+$B40>100,0,Z39*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B39)),11)","v":0.78711099107000004},{"$f":"ROUND(IF(AA$2+$B40>100,0,AA39*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B39)),11)","v":0.77034706931999997},{"$f":"ROUND(IF(AB$2+$B40>100,0,AB39*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B39)),11)","v":0.75230886131999997},{"$f":"ROUND(IF(AC$2+$B40>100,0,AC39*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B39)),11)","v":0.73283279619999997},{"$f":"ROUND(IF(AD$2+$B40>100,0,AD39*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B39)),11)","v":0.71174877507000001},{"$f":"ROUND(IF(AE$2+$B40>100,0,AE39*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B39)),11)","v":0.68888484208},{"$f":"ROUND(IF(AF$2+$B40>100,0,AF39*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B39)),11)","v":0.66407807513999995},{"$f":"ROUND(IF(AG$2+$B40>100,0,AG39*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B39)),11)","v":0.63718524879000005},{"$f":"ROUND(IF(AH$2+$B40>100,0,AH39*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B39)),11)","v":0.60809725480999999},{"$f":"ROUND(IF(AI$2+$B40>100,0,AI39*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B39)),11)","v":0.57675425927000001},{"$f":"ROUND(IF(AJ$2+$B40>100,0,AJ39*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B39)),11)","v":0.54316383815000002},{"$f":"ROUND(IF(AK$2+$B40>100,0,AK39*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B39)),11)","v":0.50741759569},{"$f":"ROUND(IF(AL$2+$B40>100,0,AL39*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B39)),11)","v":0.46971007390000002},{"$f":"ROUND(IF(AM$2+$B40>100,0,AM39*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B39)),11)","v":0.43034531974000001},{"$f":"ROUND(IF(AN$2+$B40>100,0,AN39*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B39)),11)","v":0.38974483870999999},{"$f":"ROUND(IF(AO$2+$B40>100,0,AO39*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B39)),11)","v":0.34844375767000002},{"$f":"ROUND(IF(AP$2+$B40>100,0,AP39*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B39)),11)","v":0.30707777615999998},{"$f":"ROUND(IF(AQ$2+$B40>100,0,AQ39*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B39)),11)","v":0.26635715625},{"$f":"ROUND(IF(AR$2+$B40>100,0,AR39*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B39)),11)","v":0.22703072404999999},{"$f":"ROUND(IF(AS$2+$B40>100,0,AS39*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B39)),11)","v":0.18983714659000001},{"$f":"ROUND(IF(AT$2+$B40>100,0,AT39*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B39)),11)","v":0.15545262312999999},{"$f":"ROUND(IF(AU$2+$B40>100,0,AU39*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B39)),11)","v":0.12443844398999999},{"$f":"ROUND(IF(AV$2+$B40>100,0,AV39*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B39)),11)","v":9.7196666230000006E-2},{"$f":"ROUND(IF(AW$2+$B40>100,0,AW39*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B39)),11)","v":7.3939585160000001E-2},{"$f":"ROUND(IF(AX$2+$B40>100,0,AX39*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B39)),11)","v":5.4678305490000002E-2},{"$f":"ROUND(IF(AY$2+$B40>100,0,AY39*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B39)),11)","v":3.9233380720000002E-2},{"$f":"ROUND(IF(AZ$2+$B40>100,0,AZ39*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B39)),11)","v":2.7265321919999998E-2},{"$f":"ROUND(IF(BA$2+$B40>100,0,BA39*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B39)),11)","v":1.8320067089999999E-2},{"$f":"ROUND(IF(BB$2+$B40>100,0,BB39*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B40>100,0,BC39*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B40>100,0,BD39*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B40>100,0,BE39*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B40>100,0,BF39*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B40>100,0,BG39*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B40>100,0,BH39*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B40>100,0,BI39*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B40>100,0,BJ39*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B40>100,0,BK39*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B40>100,0,BL39*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B40>100,0,BM39*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B40>100,0,BN39*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B40>100,0,BO39*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B40>100,0,BP39*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B40>100,0,BQ39*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B40>100,0,BR39*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B40>100,0,BS39*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B40>100,0,BT39*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B40>100,0,BU39*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B40>100,0,BV39*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B40>100,0,BW39*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B40>100,0,BX39*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B40>100,0,BY39*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B40>100,0,BZ39*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B40>100,0,CA39*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B40>100,0,CB39*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B40>100,0,CC39*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B40>100,0,CD39*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B40>100,0,CE39*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B40>100,0,CF39*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B40>100,0,CG39*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B40>100,0,CH39*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B40>100,0,CI39*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B40>100,0,CJ39*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B39)),11)","v":0}]
[51,36,{"$f":"ROUND(IF(C$2+$B41>100,0,C40*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B40)),11)","v":0.96732681161},{"$f":"ROUND(IF(D$2+$B41>100,0,D40*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B40)),11)","v":0.96449865637999999},{"$f":"ROUND(IF(E$2+$B41>100,0,E40*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B40)),11)","v":0.96141227146999997},{"$f":"ROUND(IF(F$2+$B41>100,0,F40*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B40)),11)","v":0.95804792245000003},{"$f":"ROUND(IF(G$2+$B41>100,0,G40*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B40)),11)","v":0.95437299538999998},{"$f":"ROUND(IF(H$2+$B41>100,0,H40*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B40)),11)","v":0.95034043211999997},{"$f":"ROUND(IF(I$2+$B41>100,0,I40*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B40)),11)","v":0.94588632494000002},{"$f":"ROUND(IF(J$2+$B41>100,0,J40*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B40)),11)","v":0.94093809902000003},{"$f":"ROUND(IF(K$2+$B41>100,0,K40*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B40)),11)","v":0.93542637505000004},{"$f":"ROUND(IF(L$2+$B41>100,0,L40*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B40)),11)","v":0.92929372046000003},{"$f":"ROUND(IF(M$2+$B41>100,0,M40*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B40)),11)","v":0.92250216571999999},{"$f":"ROUND(IF(N$2+$B41>100,0,N40*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B40)),11)","v":0.91503299088000001},{"$f":"ROUND(IF(O$2+$B41>100,0,O40*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B40)),11)","v":0.90687453055},{"$f":"ROUND(IF(P$2+$B41>100,0,P40*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B40)),11)","v":0.89802486281000005},{"$f":"ROUND(IF(Q$2+$B41>100,0,Q40*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B40)),11)","v":0.88848975005999997},{"$f":"ROUND(IF(R$2+$B41>100,0,R40*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B40)),11)","v":0.87827887955999995},{"$f":"ROUND(IF(S$2+$B41>100,0,S40*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B40)),11)","v":0.86739700388999996},{"$f":"ROUND(IF(T$2+$B41>100,0,T40*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B40)),11)","v":0.85584001925999997},{"$f":"ROUND(IF(U$2+$B41>100,0,U40*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B40)),11)","v":0.84358893552000003},{"$f":"ROUND(IF(V$2+$B41>100,0,V40*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B40)),11)","v":0.83060199509999999},{"$f":"ROUND(IF(W$2+$B41>100,0,W40*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B40)),11)","v":0.81681373501999999},{"$f":"ROUND(IF(X$2+$B41>100,0,X40*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B40)),11)","v":0.80213145270999997},{"$f":"ROUND(IF(Y$2+$B41>100,0,Y40*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B40)),11)","v":0.78645768894000001},{"$f":"ROUND(IF(Z$2+$B41>100,0,Z40*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B40)),11)","v":0.76965837907000001},{"$f":"ROUND(IF(AA$2+$B41>100,0,AA40*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B40)),11)","v":0.75157987402000004},{"$f":"ROUND(IF(AB$2+$B41>100,0,AB40*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B40)),11)","v":0.73205745907999997},{"$f":"ROUND(IF(AC$2+$B41>100,0,AC40*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B40)),11)","v":0.71091816425999999},{"$f":"ROUND(IF(AD$2+$B41>100,0,AD40*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B40)),11)","v":0.68799273620000001},{"$f":"ROUND(IF(AE$2+$B41>100,0,AE40*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B40)),11)","v":0.66311848233000004},{"$f":"ROUND(IF(AF$2+$B41>100,0,AF40*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B40)),11)","v":0.63615492023999998},{"$f":"ROUND(IF(AG$2+$B41>100,0,AG40*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B40)),11)","v":0.60699477451999995},{"$f":"ROUND(IF(AH$2+$B41>100,0,AH40*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B40)),11)","v":0.57558229459999999},{"$f":"ROUND(IF(AI$2+$B41>100,0,AI40*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B40)),11)","v":0.54192868359000002},{"$f":"ROUND(IF(AJ$2+$B41>100,0,AJ40*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B40)),11)","v":0.50612875500999999},{"$f":"ROUND(IF(AK$2+$B41>100,0,AK40*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B40)),11)","v":0.46837891555},{"$f":"ROUND(IF(AL$2+$B41>100,0,AL40*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B40)),11)","v":0.42898714990999998},{"$f":"ROUND(IF(AM$2+$B41>100,0,AM40*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B40)),11)","v":0.38837761381000002},{"$f":"ROUND(IF(AN$2+$B41>100,0,AN40*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B40)),11)","v":0.34708726611000001},{"$f":"ROUND(IF(AO$2+$B41>100,0,AO40*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B40)),11)","v":0.30575242848},{"$f":"ROUND(IF(AP$2+$B41>100,0,AP40*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B40)),11)","v":0.26508396903999998},{"$f":"ROUND(IF(AQ$2+$B41>100,0,AQ40*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B40)),11)","v":0.22582905043000001},{"$f":"ROUND(IF(AR$2+$B41>100,0,AR40*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B40)),11)","v":0.18872451106999999},{"$f":"ROUND(IF(AS$2+$B41>100,0,AS40*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B40)),11)","v":0.15444466833000001},{"$f":"ROUND(IF(AT$2+$B41>100,0,AT40*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B40)),11)","v":0.12354721585},{"$f":"ROUND(IF(AU$2+$B41>100,0,AU40*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B40)),11)","v":9.6429590139999993E-2},{"$f":"ROUND(IF(AV$2+$B41>100,0,AV40*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B40)),11)","v":7.3298824710000002E-2},{"$f":"ROUND(IF(AW$2+$B41>100,0,AW40*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B40)),11)","v":5.4160228550000002E-2},{"$f":"ROUND(IF(AX$2+$B41>100,0,AX40*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B40)),11)","v":3.8828923789999997E-2},{"$f":"ROUND(IF(AY$2+$B41>100,0,AY40*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B40)),11)","v":2.6960904599999998E-2},{"$f":"ROUND(IF(AZ$2+$B41>100,0,AZ40*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B40)),11)","v":1.8099456850000001E-2},{"$f":"ROUND(IF(BA$2+$B41>100,0,BA40*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B41>100,0,BB40*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B41>100,0,BC40*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B41>100,0,BD40*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B41>100,0,BE40*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B41>100,0,BF40*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B41>100,0,BG40*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B41>100,0,BH40*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B41>100,0,BI40*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B41>100,0,BJ40*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B41>100,0,BK40*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B41>100,0,BL40*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B41>100,0,BM40*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B41>100,0,BN40*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B41>100,0,BO40*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B41>100,0,BP40*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B41>100,0,BQ40*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B41>100,0,BR40*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B41>100,0,BS40*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B41>100,0,BT40*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B41>100,0,BU40*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B41>100,0,BV40*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B41>100,0,BW40*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B41>100,0,BX40*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B41>100,0,BY40*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B41>100,0,BZ40*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B41>100,0,CA40*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B41>100,0,CB40*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B41>100,0,CC40*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B41>100,0,CD40*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B41>100,0,CE40*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B41>100,0,CF40*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B41>100,0,CG40*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B41>100,0,CH40*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B41>100,0,CI40*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B41>100,0,CJ40*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B40)),11)","v":0}]
[52,37,{"$f":"ROUND(IF(C$2+$B42>100,0,C41*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B41)),11)","v":0.96427392819000002},{"$f":"ROUND(IF(D$2+$B42>100,0,D41*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B41)),11)","v":0.96111519508999999},{"$f":"ROUND(IF(E$2+$B42>100,0,E41*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B41)),11)","v":0.95766949349999997},{"$f":"ROUND(IF(F$2+$B42>100,0,F41*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B41)),11)","v":0.95391298761999999},{"$f":"ROUND(IF(G$2+$B42>100,0,G41*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B41)),11)","v":0.94981109246999995},{"$f":"ROUND(IF(H$2+$B42>100,0,H41*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B41)),11)","v":0.94531028020999996},{"$f":"ROUND(IF(I$2+$B42>100,0,I41*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B41)),11)","v":0.94034248518999997},{"$f":"ROUND(IF(J$2+$B42>100,0,J41*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B41)),11)","v":0.93483705639000003},{"$f":"ROUND(IF(K$2+$B42>100,0,K41*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B41)),11)","v":0.92872685134999999},{"$f":"ROUND(IF(L$2+$B42>100,0,L41*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B41)),11)","v":0.92195973442000001},{"$f":"ROUND(IF(M$2+$B42>100,0,M41*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B41)),11)","v":0.91450776195000005},{"$f":"ROUND(IF(N$2+$B42>100,0,N41*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B41)),11)","v":0.90636305329},{"$f":"ROUND(IF(O$2+$B42>100,0,O41*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B41)),11)","v":0.89752556101000003},{"$f":"ROUND(IF(P$2+$B42>100,0,P41*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B41)),11)","v":0.88799841522},{"$f":"ROUND(IF(Q$2+$B42>100,0,Q41*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B41)),11)","v":0.87779055649000004},{"$f":"ROUND(IF(R$2+$B42>100,0,R41*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B41)),11)","v":0.86690692462999996},{"$f":"ROUND(IF(S$2+$B42>100,0,S41*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B41)),11)","v":0.85534192033000001},{"$f":"ROUND(IF(T$2+$B42>100,0,T41*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B41)),11)","v":0.84307687705000001},{"$f":"ROUND(IF(U$2+$B42>100,0,U41*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B41)),11)","v":0.83006957924000002},{"$f":"ROUND(IF(V$2+$B42>100,0,V41*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B41)),11)","v":0.81625666803999997},{"$f":"ROUND(IF(W$2+$B42>100,0,W41*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B41)),11)","v":0.80154830313000003},{"$f":"ROUND(IF(X$2+$B42>100,0,X41*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B41)),11)","v":0.78584818422000002},{"$f":"ROUND(IF(Y$2+$B42>100,0,Y41*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B41)),11)","v":0.76901956260000004},{"$f":"ROUND(IF(Z$2+$B42>100,0,Z41*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B41)),11)","v":0.75090796163999995},{"$f":"ROUND(IF(AA$2+$B42>100,0,AA41*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B41)),11)","v":0.73134809539000001},{"$f":"ROUND(IF(AB$2+$B42>100,0,AB41*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B41)),11)","v":0.71016601282000003},{"$f":"ROUND(IF(AC$2+$B42>100,0,AC41*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B41)),11)","v":0.68718984868999999},{"$f":"ROUND(IF(AD$2+$B42>100,0,AD41*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B41)),11)","v":0.66225974388999997},{"$f":"ROUND(IF(AE$2+$B42>100,0,AE41*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B41)),11)","v":0.63523567638},{"$f":"ROUND(IF(AF$2+$B42>100,0,AF41*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B41)),11)","v":0.60601326395999999},{"$f":"ROUND(IF(AG$2+$B42>100,0,AG41*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B41)),11)","v":0.57453876393000003},{"$f":"ROUND(IF(AH$2+$B42>100,0,AH41*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B41)),11)","v":0.54082748448999995},{"$f":"ROUND(IF(AI$2+$B42>100,0,AI41*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B41)),11)","v":0.50497781822999999},{"$f":"ROUND(IF(AJ$2+$B42>100,0,AJ41*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B41)),11)","v":0.46718923310999999},{"$f":"ROUND(IF(AK$2+$B42>100,0,AK41*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B41)),11)","v":0.42777140033},{"$f":"ROUND(IF(AL$2+$B42>100,0,AL41*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B41)),11)","v":0.38715189406},{"$f":"ROUND(IF(AM$2+$B42>100,0,AM41*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B41)),11)","v":0.34586968398000001},{"$f":"ROUND(IF(AN$2+$B42>100,0,AN41*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B41)),11)","v":0.30456213427000001},{"$f":"ROUND(IF(AO$2+$B42>100,0,AO41*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B41)),11)","v":0.26393986663000002},{"$f":"ROUND(IF(AP$2+$B42>100,0,AP41*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B41)),11)","v":0.22474958755999999},{"$f":"ROUND(IF(AQ$2+$B42>100,0,AQ41*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B41)),11)","v":0.18772559223999999},{"$f":"ROUND(IF(AR$2+$B42>100,0,AR41*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B41)),11)","v":0.15353946811999999},{"$f":"ROUND(IF(AS$2+$B42>100,0,AS41*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B41)),11)","v":0.12274613571},{"$f":"ROUND(IF(AT$2+$B42>100,0,AT41*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B41)),11)","v":9.5738961410000004E-2},{"$f":"ROUND(IF(AU$2+$B42>100,0,AU41*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B41)),11)","v":7.2720350380000007E-2},{"$f":"ROUND(IF(AV$2+$B42>100,0,AV41*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B41)),11)","v":5.3690876009999999E-2},{"$f":"ROUND(IF(AW$2+$B42>100,0,AW41*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B41)),11)","v":3.8461019739999998E-2},{"$f":"ROUND(IF(AX$2+$B42>100,0,AX41*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B41)),11)","v":2.668296463E-2},{"$f":"ROUND(IF(AY$2+$B42>100,0,AY41*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B41)),11)","v":1.789737642E-2},{"$f":"ROUND(IF(AZ$2+$B42>100,0,AZ41*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B42>100,0,BA41*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B42>100,0,BB41*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B42>100,0,BC41*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B42>100,0,BD41*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B42>100,0,BE41*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B42>100,0,BF41*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B42>100,0,BG41*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B42>100,0,BH41*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B42>100,0,BI41*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B42>100,0,BJ41*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B42>100,0,BK41*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B42>100,0,BL41*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B42>100,0,BM41*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B42>100,0,BN41*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B42>100,0,BO41*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B42>100,0,BP41*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B42>100,0,BQ41*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B42>100,0,BR41*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B42>100,0,BS41*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B42>100,0,BT41*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B42>100,0,BU41*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B42>100,0,BV41*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B42>100,0,BW41*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B42>100,0,BX41*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B42>100,0,BY41*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B42>100,0,BZ41*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B42>100,0,CA41*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B42>100,0,CB41*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B42>100,0,CC41*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B42>100,0,CD41*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B42>100,0,CE41*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B42>100,0,CF41*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B42>100,0,CG41*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B42>100,0,CH41*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B42>100,0,CI41*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B42>100,0,CJ41*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B41)),11)","v":0}]
[53,38,{"$f":"ROUND(IF(C$2+$B43>100,0,C42*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B42)),11)","v":0.96089125524999996},{"$f":"ROUND(IF(D$2+$B43>100,0,D42*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B42)),11)","v":0.95737357363999998},{"$f":"ROUND(IF(E$2+$B43>100,0,E42*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B42)),11)","v":0.95353619196999995},{"$f":"ROUND(IF(F$2+$B43>100,0,F42*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B42)),11)","v":0.94935328354000004},{"$f":"ROUND(IF(G$2+$B43>100,0,G42*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B42)),11)","v":0.94478374235999996},{"$f":"ROUND(IF(H$2+$B43>100,0,H42*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B42)),11)","v":0.93976981666000003},{"$f":"ROUND(IF(I$2+$B43>100,0,I42*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B42)),11)","v":0.93424530451999999},{"$f":"ROUND(IF(J$2+$B43>100,0,J42*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B42)),11)","v":0.92814175339000005},{"$f":"ROUND(IF(K$2+$B43>100,0,K42*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B42)),11)","v":0.92139733903999999},{"$f":"ROUND(IF(L$2+$B43>100,0,L42*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B42)),11)","v":0.91397003135999999},{"$f":"ROUND(IF(M$2+$B43>100,0,M42*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B42)),11)","v":0.90584280091000002},{"$f":"ROUND(IF(N$2+$B43>100,0,N42*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B42)),11)","v":0.89701935656999998},{"$f":"ROUND(IF(O$2+$B43>100,0,O42*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B42)),11)","v":0.88750468812000005},{"$f":"ROUND(IF(P$2+$B43>100,0,P42*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B42)),11)","v":0.87730513830000001},{"$f":"ROUND(IF(Q$2+$B43>100,0,Q42*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B42)),11)","v":0.86642492435999996},{"$f":"ROUND(IF(R$2+$B43>100,0,R42*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B42)),11)","v":0.85485865219000001},{"$f":"ROUND(IF(S$2+$B43>100,0,S42*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B42)),11)","v":0.84258620627000003},{"$f":"ROUND(IF(T$2+$B43>100,0,T42*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B42)),11)","v":0.82956572701999998},{"$f":"ROUND(IF(U$2+$B43>100,0,U42*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B42)),11)","v":0.81573344753999999},{"$f":"ROUND(IF(V$2+$B43>100,0,V42*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B42)),11)","v":0.80100164717},{"$f":"ROUND(IF(W$2+$B43>100,0,W42*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B42)),11)","v":0.78527687258000001},{"$f":"ROUND(IF(X$2+$B43>100,0,X42*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B42)),11)","v":0.76842357243000003},{"$f":"ROUND(IF(Y$2+$B43>100,0,Y42*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B42)),11)","v":0.75028470802000002},{"$f":"ROUND(IF(Z$2+$B43>100,0,Z42*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B42)),11)","v":0.73069427022},{"$f":"ROUND(IF(AA$2+$B43>100,0,AA42*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B42)),11)","v":0.70947786194999996},{"$f":"ROUND(IF(AB$2+$B43>100,0,AB42*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B42)),11)","v":0.68646280180999997},{"$f":"ROUND(IF(AC$2+$B43>100,0,AC42*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B42)),11)","v":0.66148688678000001},{"$f":"ROUND(IF(AD$2+$B43>100,0,AD42*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B42)),11)","v":0.63441304618000005},{"$f":"ROUND(IF(AE$2+$B43>100,0,AE42*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B42)),11)","v":0.60513757479999997},{"$f":"ROUND(IF(AF$2+$B43>100,0,AF42*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B42)),11)","v":0.57360973473999999},{"$f":"ROUND(IF(AG$2+$B43>100,0,AG42*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B42)),11)","v":0.53984696429000001},{"$f":"ROUND(IF(AH$2+$B43>100,0,AH42*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B42)),11)","v":0.50395170329000005},{"$f":"ROUND(IF(AI$2+$B43>100,0,AI42*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B42)),11)","v":0.46612684481},{"$f":"ROUND(IF(AJ$2+$B43>100,0,AJ42*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B42)),11)","v":0.42668486098000002},{"$f":"ROUND(IF(AK$2+$B43>100,0,AK42*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B42)),11)","v":0.38605470559999999},{"$f":"ROUND(IF(AL$2+$B43>100,0,AL42*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B42)),11)","v":0.34477811926000002},{"$f":"ROUND(IF(AM$2+$B43>100,0,AM42*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B42)),11)","v":0.30349373029999999},{"$f":"ROUND(IF(AN$2+$B43>100,0,AN42*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B42)),11)","v":0.26291234872000002},{"$f":"ROUND(IF(AO$2+$B43>100,0,AO42*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B42)),11)","v":0.22377956834000001},{"$f":"ROUND(IF(AP$2+$B43>100,0,AP42*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B42)),11)","v":0.18682826390000001},{"$f":"ROUND(IF(AQ$2+$B43>100,0,AQ42*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B42)),11)","v":0.15272678373000001},{"$f":"ROUND(IF(AR$2+$B43>100,0,AR42*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B42)),11)","v":0.1220267206},{"$f":"ROUND(IF(AS$2+$B43>100,0,AS42*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B42)),11)","v":9.5118189990000004E-2},{"$f":"ROUND(IF(AT$2+$B43>100,0,AT42*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B42)),11)","v":7.2199527230000005E-2},{"$f":"ROUND(IF(AU$2+$B43>100,0,AU42*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B42)),11)","v":5.3267147610000003E-2},{"$f":"ROUND(IF(AV$2+$B43>100,0,AV42*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B42)),11)","v":3.8127716540000002E-2},{"$f":"ROUND(IF(AW$2+$B43>100,0,AW42*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B42)),11)","v":2.6430143539999999E-2},{"$f":"ROUND(IF(AX$2+$B43>100,0,AX42*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B42)),11)","v":1.771287236E-2},{"$f":"ROUND(IF(AY$2+$B43>100,0,AY42*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B42)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B43>100,0,AZ42*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B43>100,0,BA42*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B43>100,0,BB42*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B43>100,0,BC42*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B43>100,0,BD42*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B43>100,0,BE42*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B43>100,0,BF42*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B43>100,0,BG42*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B43>100,0,BH42*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B43>100,0,BI42*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B43>100,0,BJ42*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B43>100,0,BK42*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B43>100,0,BL42*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B43>100,0,BM42*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B43>100,0,BN42*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B43>100,0,BO42*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B43>100,0,BP42*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B43>100,0,BQ42*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B43>100,0,BR42*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B43>100,0,BS42*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B43>100,0,BT42*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B43>100,0,BU42*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B43>100,0,BV42*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B43>100,0,BW42*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B43>100,0,BX42*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B43>100,0,BY42*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B43>100,0,BZ42*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B43>100,0,CA42*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B43>100,0,CB42*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B43>100,0,CC42*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B43>100,0,CD42*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B43>100,0,CE42*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B43>100,0,CF42*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B43>100,0,CG42*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B43>100,0,CH42*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B43>100,0,CI42*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B43>100,0,CJ42*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B42)),11)","v":0}]
[54,39,{"$f":"ROUND(IF(C$2+$B44>100,0,C43*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B43)),11)","v":0.95715050559000003},{"$f":"ROUND(IF(D$2+$B44>100,0,D43*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B43)),11)","v":0.95324154930000005},{"$f":"ROUND(IF(E$2+$B44>100,0,E43*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B43)),11)","v":0.94897828897000003},{"$f":"ROUND(IF(F$2+$B44>100,0,F43*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B43)),11)","v":0.94432835661000003},{"$f":"ROUND(IF(G$2+$B44>100,0,G43*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B43)),11)","v":0.93924636485000002},{"$f":"ROUND(IF(H$2+$B44>100,0,H43*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B43)),11)","v":0.93367634916999998},{"$f":"ROUND(IF(I$2+$B44>100,0,I43*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B43)),11)","v":0.92755423964999995},{"$f":"ROUND(IF(J$2+$B44>100,0,J43*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B43)),11)","v":0.92081685866999996},{"$f":"ROUND(IF(K$2+$B44>100,0,K43*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B43)),11)","v":0.91341250969999999},{"$f":"ROUND(IF(L$2+$B44>100,0,L43*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B43)),11)","v":0.90531016530999997},{"$f":"ROUND(IF(M$2+$B44>100,0,M43*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B43)),11)","v":0.89650446748000001},{"$f":"ROUND(IF(N$2+$B44>100,0,N43*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B43)),11)","v":0.88700413545000001},{"$f":"ROUND(IF(O$2+$B44>100,0,O43*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B43)),11)","v":0.87681735667000005},{"$f":"ROUND(IF(P$2+$B44>100,0,P43*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B43)),11)","v":0.86594579137000005},{"$f":"ROUND(IF(Q$2+$B44>100,0,Q43*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B43)),11)","v":0.85438335076000005},{"$f":"ROUND(IF(R$2+$B44>100,0,R43*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B43)),11)","v":0.84211014511000004},{"$f":"ROUND(IF(S$2+$B44>100,0,S43*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B43)),11)","v":0.82908291973000003},{"$f":"ROUND(IF(T$2+$B44>100,0,T43*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B43)),11)","v":0.81523829734999997},{"$f":"ROUND(IF(U$2+$B44>100,0,U43*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B43)),11)","v":0.80048820513999996},{"$f":"ROUND(IF(V$2+$B44>100,0,V43*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B43)),11)","v":0.78474131373},{"$f":"ROUND(IF(W$2+$B44>100,0,W43*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B43)),11)","v":0.76786492847999999},{"$f":"ROUND(IF(X$2+$B44>100,0,X43*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B43)),11)","v":0.74970323736},{"$f":"ROUND(IF(Y$2+$B44>100,0,Y43*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B43)),11)","v":0.73008779396000001},{"$f":"ROUND(IF(Z$2+$B44>100,0,Z43*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B43)),11)","v":0.70884358875999998},{"$f":"ROUND(IF(AA$2+$B44>100,0,AA43*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B43)),11)","v":0.68579761935000005},{"$f":"ROUND(IF(AB$2+$B44>100,0,AB43*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B43)),11)","v":0.66078703363000002},{"$f":"ROUND(IF(AC$2+$B44>100,0,AC43*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B43)),11)","v":0.63367268616000005},{"$f":"ROUND(IF(AD$2+$B44>100,0,AD43*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B43)),11)","v":0.60435392164000001},{"$f":"ROUND(IF(AE$2+$B44>100,0,AE43*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B43)),11)","v":0.57278086868},{"$f":"ROUND(IF(AF$2+$B44>100,0,AF43*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B43)),11)","v":0.53897403174000003},{"$f":"ROUND(IF(AG$2+$B44>100,0,AG43*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B43)),11)","v":0.50303803887999998},{"$f":"ROUND(IF(AH$2+$B44>100,0,AH43*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B43)),11)","v":0.46517967505000002},{"$f":"ROUND(IF(AI$2+$B44>100,0,AI43*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B43)),11)","v":0.42571457961999998},{"$f":"ROUND(IF(AJ$2+$B44>100,0,AJ43*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B43)),11)","v":0.38507412665000001},{"$f":"ROUND(IF(AK$2+$B44>100,0,AK43*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B43)),11)","v":0.34380101807000002},{"$f":"ROUND(IF(AL$2+$B44>100,0,AL43*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B43)),11)","v":0.30253590408999997},{"$f":"ROUND(IF(AM$2+$B44>100,0,AM43*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B43)),11)","v":0.26199005219999999},{"$f":"ROUND(IF(AN$2+$B44>100,0,AN43*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B43)),11)","v":0.22290839447999999},{"$f":"ROUND(IF(AO$2+$B44>100,0,AO43*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B43)),11)","v":0.18602191310999999},{"$f":"ROUND(IF(AP$2+$B44>100,0,AP43*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B43)),11)","v":0.15199674968999999},{"$f":"ROUND(IF(AQ$2+$B44>100,0,AQ43*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B43)),11)","v":0.12138083317999999},{"$f":"ROUND(IF(AR$2+$B44>100,0,AR43*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B43)),11)","v":9.4560702270000005E-2},{"$f":"ROUND(IF(AS$2+$B44>100,0,AS43*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B43)),11)","v":7.1731385499999994E-2},{"$f":"ROUND(IF(AT$2+$B44>100,0,AT43*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B43)),11)","v":5.2885648299999997E-2},{"$f":"ROUND(IF(AU$2+$B44>100,0,AU43*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B43)),11)","v":3.7826812600000002E-2},{"$f":"ROUND(IF(AV$2+$B44>100,0,AV43*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B43)),11)","v":2.6201099910000001E-2},{"$f":"ROUND(IF(AW$2+$B44>100,0,AW43*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B43)),11)","v":1.7545042899999998E-2},{"$f":"ROUND(IF(AX$2+$B44>100,0,AX43*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B43)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B44>100,0,AY43*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B43)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B44>100,0,AZ43*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B44>100,0,BA43*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B44>100,0,BB43*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B44>100,0,BC43*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B44>100,0,BD43*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B44>100,0,BE43*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B44>100,0,BF43*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B44>100,0,BG43*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B44>100,0,BH43*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B44>100,0,BI43*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B44>100,0,BJ43*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B44>100,0,BK43*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B44>100,0,BL43*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B44>100,0,BM43*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B44>100,0,BN43*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B44>100,0,BO43*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B44>100,0,BP43*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B44>100,0,BQ43*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B44>100,0,BR43*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B44>100,0,BS43*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B44>100,0,BT43*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B44>100,0,BU43*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B44>100,0,BV43*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B44>100,0,BW43*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B44>100,0,BX43*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B44>100,0,BY43*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B44>100,0,BZ43*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B44>100,0,CA43*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B44>100,0,CB43*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B44>100,0,CC43*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B44>100,0,CD43*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B44>100,0,CE43*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B44>100,0,CF43*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B44>100,0,CG43*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B44>100,0,CH43*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B44>100,0,CI43*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B44>100,0,CJ43*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B43)),11)","v":0}]
[55,40,{"$f":"ROUND(IF(C$2+$B45>100,0,C44*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B44)),11)","v":0.95301944401000005},{"$f":"ROUND(IF(D$2+$B45>100,0,D44*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B44)),11)","v":0.94868505468999997},{"$f":"ROUND(IF(E$2+$B45>100,0,E44*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B44)),11)","v":0.94395534689000005},{"$f":"ROUND(IF(F$2+$B45>100,0,F44*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B44)),11)","v":0.93879364810999999},{"$f":"ROUND(IF(G$2+$B45>100,0,G44*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B44)),11)","v":0.93315629142000001},{"$f":"ROUND(IF(H$2+$B45>100,0,H44*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B44)),11)","v":0.92698935916000003},{"$f":"ROUND(IF(I$2+$B45>100,0,I44*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B44)),11)","v":0.92023398159000003},{"$f":"ROUND(IF(J$2+$B45>100,0,J44*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B44)),11)","v":0.91283705976999996},{"$f":"ROUND(IF(K$2+$B45>100,0,K44*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B44)),11)","v":0.90475792616999995},{"$f":"ROUND(IF(L$2+$B45>100,0,L44*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B44)),11)","v":0.89597732281999998},{"$f":"ROUND(IF(M$2+$B45>100,0,M44*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B44)),11)","v":0.88649499509999996},{"$f":"ROUND(IF(N$2+$B45>100,0,N44*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B44)),11)","v":0.87632283165000002},{"$f":"ROUND(IF(O$2+$B45>100,0,O44*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B44)),11)","v":0.86546432553999997},{"$f":"ROUND(IF(P$2+$B45>100,0,P44*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B44)),11)","v":0.85391087675999999},{"$f":"ROUND(IF(Q$2+$B45>100,0,Q44*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B44)),11)","v":0.84164193185000002},{"$f":"ROUND(IF(R$2+$B45>100,0,R44*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B44)),11)","v":0.82861448792000003},{"$f":"ROUND(IF(S$2+$B45>100,0,S44*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B44)),11)","v":0.81476382861999996},{"$f":"ROUND(IF(T$2+$B45>100,0,T44*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B44)),11)","v":0.80000230881000001},{"$f":"ROUND(IF(U$2+$B45>100,0,U44*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B44)),11)","v":0.78423829458000005},{"$f":"ROUND(IF(V$2+$B45>100,0,V44*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B44)),11)","v":0.76734124457999997},{"$f":"ROUND(IF(W$2+$B45>100,0,W44*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B44)),11)","v":0.74915820309000003},{"$f":"ROUND(IF(X$2+$B45>100,0,X44*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B44)),11)","v":0.72952197591000001},{"$f":"ROUND(IF(Y$2+$B45>100,0,Y44*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B44)),11)","v":0.70825524857},{"$f":"ROUND(IF(Z$2+$B45>100,0,Z44*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B44)),11)","v":0.68518451629999999},{"$f":"ROUND(IF(AA$2+$B45>100,0,AA44*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B44)),11)","v":0.66014673098999999},{"$f":"ROUND(IF(AB$2+$B45>100,0,AB44*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B44)),11)","v":0.63300226043999996},{"$f":"ROUND(IF(AC$2+$B45>100,0,AC44*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B44)),11)","v":0.60364864062000001},{"$f":"ROUND(IF(AD$2+$B45>100,0,AD44*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B44)),11)","v":0.57203911745000002},{"$f":"ROUND(IF(AE$2+$B45>100,0,AE44*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B44)),11)","v":0.53819521427000006},{"$f":"ROUND(IF(AF$2+$B45>100,0,AF44*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B44)),11)","v":0.50222462635999998},{"$f":"ROUND(IF(AG$2+$B45>100,0,AG44*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B44)),11)","v":0.46433630432},{"$f":"ROUND(IF(AH$2+$B45>100,0,AH44*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B44)),11)","v":0.42484952758},{"$f":"ROUND(IF(AI$2+$B45>100,0,AI44*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B44)),11)","v":0.38419846810000002},{"$f":"ROUND(IF(AJ$2+$B45>100,0,AJ44*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B44)),11)","v":0.34292776348999998},{"$f":"ROUND(IF(AK$2+$B45>100,0,AK44*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B44)),11)","v":0.30167851734000001},{"$f":"ROUND(IF(AL$2+$B45>100,0,AL44*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B44)),11)","v":0.2611632116},{"$f":"ROUND(IF(AM$2+$B45>100,0,AM44*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B44)),11)","v":0.22212643183},{"$f":"ROUND(IF(AN$2+$B45>100,0,AN44*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B44)),11)","v":0.18529772980000001},{"$f":"ROUND(IF(AO$2+$B45>100,0,AO44*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B44)),11)","v":0.15134073172000001},{"$f":"ROUND(IF(AP$2+$B45>100,0,AP44*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B44)),11)","v":0.12080063279},{"$f":"ROUND(IF(AQ$2+$B45>100,0,AQ44*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B44)),11)","v":9.406019249E-2},{"$f":"ROUND(IF(AR$2+$B45>100,0,AR44*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B44)),11)","v":7.1310967840000003E-2},{"$f":"ROUND(IF(AS$2+$B45>100,0,AS44*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B44)),11)","v":5.254273776E-2},{"$f":"ROUND(IF(AT$2+$B45>100,0,AT44*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B44)),11)","v":3.7555896970000002E-2},{"$f":"ROUND(IF(AU$2+$B45>100,0,AU44*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B44)),11)","v":2.5994320830000001E-2},{"$f":"ROUND(IF(AV$2+$B45>100,0,AV44*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B44)),11)","v":1.7392997550000001E-2},{"$f":"ROUND(IF(AW$2+$B45>100,0,AW44*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B44)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B45>100,0,AX44*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B44)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B45>100,0,AY44*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B44)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B45>100,0,AZ44*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B45>100,0,BA44*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B45>100,0,BB44*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B45>100,0,BC44*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B45>100,0,BD44*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B45>100,0,BE44*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B45>100,0,BF44*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B45>100,0,BG44*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B45>100,0,BH44*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B45>100,0,BI44*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B45>100,0,BJ44*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B45>100,0,BK44*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B45>100,0,BL44*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B45>100,0,BM44*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B45>100,0,BN44*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B45>100,0,BO44*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B45>100,0,BP44*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B45>100,0,BQ44*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B45>100,0,BR44*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B45>100,0,BS44*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B45>100,0,BT44*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B45>100,0,BU44*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B45>100,0,BV44*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B45>100,0,BW44*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B45>100,0,BX44*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B45>100,0,BY44*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B45>100,0,BZ44*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B45>100,0,CA44*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B45>100,0,CB44*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B45>100,0,CC44*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B45>100,0,CD44*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B45>100,0,CE44*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B45>100,0,CF44*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B45>100,0,CG44*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B45>100,0,CH44*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B45>100,0,CI44*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B45>100,0,CJ44*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B44)),11)","v":0}]
[56,41,{"$f":"ROUND(IF(C$2+$B46>100,0,C45*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B45)),11)","v":0.94846401107},{"$f":"ROUND(IF(D$2+$B46>100,0,D45*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B45)),11)","v":0.94366366469999996},{"$f":"ROUND(IF(E$2+$B46>100,0,E45*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B45)),11)","v":0.93842282460000004},{"$f":"ROUND(IF(F$2+$B46>100,0,F45*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B45)),11)","v":0.93270651010000005},{"$f":"ROUND(IF(G$2+$B46>100,0,G45*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B45)),11)","v":0.92647302606000004},{"$f":"ROUND(IF(H$2+$B46>100,0,H45*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B45)),11)","v":0.91967355914000004},{"$f":"ROUND(IF(I$2+$B46>100,0,I45*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B45)),11)","v":0.91225923390999997},{"$f":"ROUND(IF(J$2+$B46>100,0,J45*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B45)),11)","v":0.90418792862999997},{"$f":"ROUND(IF(K$2+$B46>100,0,K45*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B45)),11)","v":0.89543077671000004},{"$f":"ROUND(IF(L$2+$B46>100,0,L45*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B45)),11)","v":0.88597373600999996},{"$f":"ROUND(IF(M$2+$B46>100,0,M45*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B45)),11)","v":0.87581982237},{"$f":"ROUND(IF(N$2+$B46>100,0,N45*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B45)),11)","v":0.86497620363000005},{"$f":"ROUND(IF(O$2+$B46>100,0,O45*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B45)),11)","v":0.85343610234},{"$f":"ROUND(IF(P$2+$B46>100,0,P45*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B45)),11)","v":0.84117650384999998},{"$f":"ROUND(IF(Q$2+$B46>100,0,Q45*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B45)),11)","v":0.82815377825000003},{"$f":"ROUND(IF(R$2+$B46>100,0,R45*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B45)),11)","v":0.8143034871},{"$f":"ROUND(IF(S$2+$B46>100,0,S45*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B45)),11)","v":0.79953670743000005},{"$f":"ROUND(IF(T$2+$B46>100,0,T45*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B45)),11)","v":0.78376226193999998},{"$f":"ROUND(IF(U$2+$B46>100,0,U45*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B45)),11)","v":0.76684937887000004},{"$f":"ROUND(IF(V$2+$B46>100,0,V45*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B45)),11)","v":0.74864727718000001},{"$f":"ROUND(IF(W$2+$B46>100,0,W45*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B45)),11)","v":0.72899161341999996},{"$f":"ROUND(IF(X$2+$B46>100,0,X45*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B45)),11)","v":0.70770635073999999},{"$f":"ROUND(IF(Y$2+$B46>100,0,Y45*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B45)),11)","v":0.68461581313999997},{"$f":"ROUND(IF(Z$2+$B46>100,0,Z45*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B45)),11)","v":0.65955655983999995},{"$f":"ROUND(IF(AA$2+$B46>100,0,AA45*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B45)),11)","v":0.63238888125000003},{"$f":"ROUND(IF(AB$2+$B46>100,0,AB45*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B45)),11)","v":0.60300998033999997},{"$f":"ROUND(IF(AC$2+$B46>100,0,AC45*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B45)),11)","v":0.57137154780999999},{"$f":"ROUND(IF(AD$2+$B46>100,0,AD45*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B45)),11)","v":0.53749825145999997},{"$f":"ROUND(IF(AE$2+$B46>100,0,AE45*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B45)),11)","v":0.50149891177999995},{"$f":"ROUND(IF(AF$2+$B46>100,0,AF45*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B45)),11)","v":0.46358547250999999},{"$f":"ROUND(IF(AG$2+$B46>100,0,AG45*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B45)),11)","v":0.42407927541000001},{"$f":"ROUND(IF(AH$2+$B46>100,0,AH45*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B45)),11)","v":0.3834177768},{"$f":"ROUND(IF(AI$2+$B46>100,0,AI45*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B45)),11)","v":0.34214794577000002},{"$f":"ROUND(IF(AJ$2+$B46>100,0,AJ45*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B45)),11)","v":0.30091225390999998},{"$f":"ROUND(IF(AK$2+$B46>100,0,AK45*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B45)),11)","v":0.26042307506000001},{"$f":"ROUND(IF(AL$2+$B46>100,0,AL45*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B45)),11)","v":0.22142540081000001},{"$f":"ROUND(IF(AM$2+$B46>100,0,AM45*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B45)),11)","v":0.18464770537},{"$f":"ROUND(IF(AN$2+$B46>100,0,AN45*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B45)),11)","v":0.15075156225},{"$f":"ROUND(IF(AO$2+$B46>100,0,AO45*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B45)),11)","v":0.12027925725999999},{"$f":"ROUND(IF(AP$2+$B46>100,0,AP45*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B45)),11)","v":9.3610584760000004E-2},{"$f":"ROUND(IF(AQ$2+$B46>100,0,AQ45*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B45)),11)","v":7.0933518900000006E-2},{"$f":"ROUND(IF(AR$2+$B46>100,0,AR45*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B45)),11)","v":5.2234784770000001E-2},{"$f":"ROUND(IF(AS$2+$B46>100,0,AS45*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B45)),11)","v":3.731238454E-2},{"$f":"ROUND(IF(AT$2+$B46>100,0,AT45*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B45)),11)","v":2.580814951E-2},{"$f":"ROUND(IF(AU$2+$B46>100,0,AU45*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B45)),11)","v":1.725573201E-2},{"$f":"ROUND(IF(AV$2+$B46>100,0,AV45*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B46>100,0,AW45*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B46>100,0,AX45*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B46>100,0,AY45*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B46>100,0,AZ45*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B46>100,0,BA45*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B46>100,0,BB45*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B46>100,0,BC45*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B46>100,0,BD45*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B46>100,0,BE45*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B46>100,0,BF45*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B46>100,0,BG45*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B46>100,0,BH45*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B46>100,0,BI45*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B46>100,0,BJ45*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B46>100,0,BK45*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B46>100,0,BL45*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B46>100,0,BM45*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B46>100,0,BN45*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B46>100,0,BO45*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B46>100,0,BP45*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B46>100,0,BQ45*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B46>100,0,BR45*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B46>100,0,BS45*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B46>100,0,BT45*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B46>100,0,BU45*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B46>100,0,BV45*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B46>100,0,BW45*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B46>100,0,BX45*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B46>100,0,BY45*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B46>100,0,BZ45*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B46>100,0,CA45*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B46>100,0,CB45*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B46>100,0,CC45*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B46>100,0,CD45*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B46>100,0,CE45*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B46>100,0,CF45*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B46>100,0,CG45*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B46>100,0,CH45*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B46>100,0,CI45*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B46>100,0,CJ45*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B45)),11)","v":0}]
[57,42,{"$f":"ROUND(IF(C$2+$B47>100,0,C46*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B46)),11)","v":0.94344379105999998},{"$f":"ROUND(IF(D$2+$B47>100,0,D46*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B46)),11)","v":0.93813285195999996},{"$f":"ROUND(IF(E$2+$B47>100,0,E46*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B46)),11)","v":0.93233809100999998},{"$f":"ROUND(IF(F$2+$B47>100,0,F46*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B46)),11)","v":0.92602646607000005},{"$f":"ROUND(IF(G$2+$B47>100,0,G46*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B46)),11)","v":0.91916130094000004},{"$f":"ROUND(IF(H$2+$B47>100,0,H46*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B46)),11)","v":0.91170366808000003},{"$f":"ROUND(IF(I$2+$B47>100,0,I46*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B46)),11)","v":0.90361557767},{"$f":"ROUND(IF(J$2+$B47>100,0,J46*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B46)),11)","v":0.89486665526999998},{"$f":"ROUND(IF(K$2+$B47>100,0,K46*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B46)),11)","v":0.88543329208999999},{"$f":"ROUND(IF(L$2+$B47>100,0,L46*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B46)),11)","v":0.87530484028},{"$f":"ROUND(IF(M$2+$B47>100,0,M46*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B46)),11)","v":0.86447970731000001},{"$f":"ROUND(IF(N$2+$B47>100,0,N46*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B46)),11)","v":0.85295476434999995},{"$f":"ROUND(IF(O$2+$B47>100,0,O46*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B46)),11)","v":0.84070880974999995},{"$f":"ROUND(IF(P$2+$B47>100,0,P46*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B46)),11)","v":0.82769580919999997},{"$f":"ROUND(IF(Q$2+$B47>100,0,Q46*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B46)),11)","v":0.81385073434999999},{"$f":"ROUND(IF(R$2+$B47>100,0,R46*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B46)),11)","v":0.79908496923000005},{"$f":"ROUND(IF(S$2+$B47>100,0,S46*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B46)),11)","v":0.78330611227000002},{"$f":"ROUND(IF(T$2+$B47>100,0,T46*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B46)),11)","v":0.76638390131},{"$f":"ROUND(IF(U$2+$B47>100,0,U46*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B46)),11)","v":0.74816739430000001},{"$f":"ROUND(IF(V$2+$B47>100,0,V46*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B46)),11)","v":0.72849444112999995},{"$f":"ROUND(IF(W$2+$B47>100,0,W46*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B46)),11)","v":0.70719184821000003},{"$f":"ROUND(IF(X$2+$B47>100,0,X46*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B46)),11)","v":0.68408523587000003},{"$f":"ROUND(IF(Y$2+$B47>100,0,Y46*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B46)),11)","v":0.65900912787999999},{"$f":"ROUND(IF(Z$2+$B47>100,0,Z46*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B46)),11)","v":0.63182352560999999},{"$f":"ROUND(IF(AA$2+$B47>100,0,AA46*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B46)),11)","v":0.60242566366999994},{"$f":"ROUND(IF(AB$2+$B47>100,0,AB46*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B46)),11)","v":0.57076703668999995},{"$f":"ROUND(IF(AC$2+$B47>100,0,AC46*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B46)),11)","v":0.53687099101000002},{"$f":"ROUND(IF(AD$2+$B47>100,0,AD46*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B46)),11)","v":0.50084947067999996},{"$f":"ROUND(IF(AE$2+$B47>100,0,AE46*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B46)),11)","v":0.4629155915},{"$f":"ROUND(IF(AF$2+$B47>100,0,AF46*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B46)),11)","v":0.42339353921},{"$f":"ROUND(IF(AG$2+$B47>100,0,AG46*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B46)),11)","v":0.38272264038999998},{"$f":"ROUND(IF(AH$2+$B47>100,0,AH46*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B46)),11)","v":0.34145270112999998},{"$f":"ROUND(IF(AI$2+$B47>100,0,AI46*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B46)),11)","v":0.30022797945000002},{"$f":"ROUND(IF(AJ$2+$B47>100,0,AJ46*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B46)),11)","v":0.25976160045000002},{"$f":"ROUND(IF(AK$2+$B47>100,0,AK46*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B46)),11)","v":0.22079788122999999},{"$f":"ROUND(IF(AL$2+$B47>100,0,AL46*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B46)),11)","v":0.18406495720999999},{"$f":"ROUND(IF(AM$2+$B47>100,0,AM46*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B46)),11)","v":0.15022272577000001},{"$f":"ROUND(IF(AN$2+$B47>100,0,AN46*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B46)),11)","v":0.11981101011},{"$f":"ROUND(IF(AO$2+$B47>100,0,AO46*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B46)),11)","v":9.3206561480000005E-2},{"$f":"ROUND(IF(AP$2+$B47>100,0,AP46*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B46)),11)","v":7.059445667E-2},{"$f":"ROUND(IF(AQ$2+$B47>100,0,AQ46*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B46)),11)","v":5.1958306060000001E-2},{"$f":"ROUND(IF(AR$2+$B47>100,0,AR46*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B46)),11)","v":3.7093696650000001E-2},{"$f":"ROUND(IF(AS$2+$B47>100,0,AS46*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B46)),11)","v":2.5640809470000001E-2},{"$f":"ROUND(IF(AT$2+$B47>100,0,AT46*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B46)),11)","v":1.7132146460000001E-2},{"$f":"ROUND(IF(AU$2+$B47>100,0,AU46*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B47>100,0,AV46*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B47>100,0,AW46*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B47>100,0,AX46*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B47>100,0,AY46*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B47>100,0,AZ46*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B47>100,0,BA46*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B47>100,0,BB46*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B47>100,0,BC46*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B47>100,0,BD46*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B47>100,0,BE46*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B47>100,0,BF46*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B47>100,0,BG46*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B47>100,0,BH46*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B47>100,0,BI46*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B47>100,0,BJ46*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B47>100,0,BK46*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B47>100,0,BL46*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B47>100,0,BM46*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B47>100,0,BN46*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B47>100,0,BO46*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B47>100,0,BP46*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B47>100,0,BQ46*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B47>100,0,BR46*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B47>100,0,BS46*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B47>100,0,BT46*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B47>100,0,BU46*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B47>100,0,BV46*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B47>100,0,BW46*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B47>100,0,BX46*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B47>100,0,BY46*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B47>100,0,BZ46*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B47>100,0,CA46*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B47>100,0,CB46*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B47>100,0,CC46*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B47>100,0,CD46*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B47>100,0,CE46*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B47>100,0,CF46*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B47>100,0,CG46*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B47>100,0,CH46*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B47>100,0,CI46*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B47>100,0,CJ46*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B46)),11)","v":0}]
[58,43,{"$f":"ROUND(IF(C$2+$B48>100,0,C47*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B47)),11)","v":0.93791426700000002},{"$f":"ROUND(IF(D$2+$B48>100,0,D47*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B47)),11)","v":0.93204999855000004},{"$f":"ROUND(IF(E$2+$B48>100,0,E47*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B47)),11)","v":0.92566068560000003},{"$f":"ROUND(IF(F$2+$B48>100,0,F47*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B47)),11)","v":0.91871826519999999},{"$f":"ROUND(IF(G$2+$B48>100,0,G47*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B47)),11)","v":0.91119584910999996},{"$f":"ROUND(IF(H$2+$B48>100,0,H47*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B47)),11)","v":0.90306527581999996},{"$f":"ROUND(IF(I$2+$B48>100,0,I47*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B47)),11)","v":0.89430020468000004},{"$f":"ROUND(IF(J$2+$B48>100,0,J47*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B47)),11)","v":0.88487546906000003},{"$f":"ROUND(IF(K$2+$B48>100,0,K47*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B47)),11)","v":0.87477090439000005},{"$f":"ROUND(IF(L$2+$B48>100,0,L47*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B47)),11)","v":0.86397139321000005},{"$f":"ROUND(IF(M$2+$B48>100,0,M47*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B47)),11)","v":0.85246516833999997},{"$f":"ROUND(IF(N$2+$B48>100,0,N47*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B47)),11)","v":0.84023464994999997},{"$f":"ROUND(IF(O$2+$B48>100,0,O47*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B47)),11)","v":0.82723561036000004},{"$f":"ROUND(IF(P$2+$B48>100,0,P47*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B47)),11)","v":0.81340067488000001},{"$f":"ROUND(IF(Q$2+$B48>100,0,Q47*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B47)),11)","v":0.79864067798000005},{"$f":"ROUND(IF(R$2+$B48>100,0,R47*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B47)),11)","v":0.78286354435000005},{"$f":"ROUND(IF(S$2+$B48>100,0,S47*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B47)),11)","v":0.76593786584000001},{"$f":"ROUND(IF(T$2+$B48>100,0,T47*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B47)),11)","v":0.74771325671},{"$f":"ROUND(IF(U$2+$B48>100,0,U47*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B47)),11)","v":0.72802747620999997},{"$f":"ROUND(IF(V$2+$B48>100,0,V47*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B47)),11)","v":0.70670954336000003},{"$f":"ROUND(IF(W$2+$B48>100,0,W47*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B47)),11)","v":0.68358790588999996},{"$f":"ROUND(IF(X$2+$B48>100,0,X47*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B47)),11)","v":0.65849839579000002},{"$f":"ROUND(IF(Y$2+$B48>100,0,Y47*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B47)),11)","v":0.63129911207},{"$f":"ROUND(IF(Z$2+$B48>100,0,Z47*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B47)),11)","v":0.60188709514000005},{"$f":"ROUND(IF(AA$2+$B48>100,0,AA47*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B47)),11)","v":0.57021396342999997},{"$f":"ROUND(IF(AB$2+$B48>100,0,AB47*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B47)),11)","v":0.53630298148},{"$f":"ROUND(IF(AC$2+$B48>100,0,AC47*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B47)),11)","v":0.50026497936000003},{"$f":"ROUND(IF(AD$2+$B48>100,0,AD47*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B47)),11)","v":0.46231611579999998},{"$f":"ROUND(IF(AE$2+$B48>100,0,AE47*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B47)),11)","v":0.42278173554999998},{"$f":"ROUND(IF(AF$2+$B48>100,0,AF47*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B47)),11)","v":0.38210377786999999},{"$f":"ROUND(IF(AG$2+$B48>100,0,AG47*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B47)),11)","v":0.34083364739999999},{"$f":"ROUND(IF(AH$2+$B48>100,0,AH47*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B47)),11)","v":0.29961791619},{"$f":"ROUND(IF(AI$2+$B48>100,0,AI47*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B47)),11)","v":0.25917090257999997},{"$f":"ROUND(IF(AJ$2+$B48>100,0,AJ47*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B47)),11)","v":0.22023705461000001},{"$f":"ROUND(IF(AK$2+$B48>100,0,AK47*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B47)),11)","v":0.18354331711999999},{"$f":"ROUND(IF(AL$2+$B48>100,0,AL47*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B47)),11)","v":0.14974862285000001},{"$f":"ROUND(IF(AM$2+$B48>100,0,AM47*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B47)),11)","v":0.11939071309},{"$f":"ROUND(IF(AN$2+$B48>100,0,AN47*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B47)),11)","v":9.2843708329999997E-2},{"$f":"ROUND(IF(AO$2+$B48>100,0,AO47*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B47)),11)","v":7.0289771000000001E-2},{"$f":"ROUND(IF(AP$2+$B48>100,0,AP47*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B47)),11)","v":5.1709945350000001E-2},{"$f":"ROUND(IF(AQ$2+$B48>100,0,AQ47*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B47)),11)","v":3.6897359720000002E-2},{"$f":"ROUND(IF(AR$2+$B48>100,0,AR47*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B47)),11)","v":2.5490528679999999E-2},{"$f":"ROUND(IF(AS$2+$B48>100,0,AS47*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B47)),11)","v":1.7021061630000001E-2},{"$f":"ROUND(IF(AT$2+$B48>100,0,AT47*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B48>100,0,AU47*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B48>100,0,AV47*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B48>100,0,AW47*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B48>100,0,AX47*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B48>100,0,AY47*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B48>100,0,AZ47*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B48>100,0,BA47*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B48>100,0,BB47*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B48>100,0,BC47*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B48>100,0,BD47*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B48>100,0,BE47*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B48>100,0,BF47*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B48>100,0,BG47*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B48>100,0,BH47*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B48>100,0,BI47*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B48>100,0,BJ47*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B48>100,0,BK47*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B48>100,0,BL47*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B48>100,0,BM47*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B48>100,0,BN47*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B48>100,0,BO47*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B48>100,0,BP47*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B48>100,0,BQ47*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B48>100,0,BR47*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B48>100,0,BS47*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B48>100,0,BT47*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B48>100,0,BU47*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B48>100,0,BV47*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B48>100,0,BW47*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B48>100,0,BX47*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B48>100,0,BY47*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B48>100,0,BZ47*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B48>100,0,CA47*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B48>100,0,CB47*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B48>100,0,CC47*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B48>100,0,CD47*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B48>100,0,CE47*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B48>100,0,CF47*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B48>100,0,CG47*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B48>100,0,CH47*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B48>100,0,CI47*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B48>100,0,CJ47*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B47)),11)","v":0}]
[59,44,{"$f":"ROUND(IF(C$2+$B49>100,0,C48*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B48)),11)","v":0.93183283089000002},{"$f":"ROUND(IF(D$2+$B49>100,0,D48*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B48)),11)","v":0.92537465645999994},{"$f":"ROUND(IF(E$2+$B49>100,0,E48*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B48)),11)","v":0.91835537147000001},{"$f":"ROUND(IF(F$2+$B49>100,0,F48*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B48)),11)","v":0.91075665270999995},{"$f":"ROUND(IF(G$2+$B49>100,0,G48*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B48)),11)","v":0.90256226843999998},{"$f":"ROUND(IF(H$2+$B49>100,0,H48*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B48)),11)","v":0.89375557588999999},{"$f":"ROUND(IF(I$2+$B49>100,0,I48*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B48)),11)","v":0.88431534289000002},{"$f":"ROUND(IF(J$2+$B49>100,0,J48*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B48)),11)","v":0.87421979865999999},{"$f":"ROUND(IF(K$2+$B49>100,0,K48*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B48)),11)","v":0.86344437072000002},{"$f":"ROUND(IF(L$2+$B49>100,0,L48*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B48)),11)","v":0.85196391879},{"$f":"ROUND(IF(M$2+$B49>100,0,M48*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B48)),11)","v":0.83975235528000003},{"$f":"ROUND(IF(N$2+$B49>100,0,N48*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B48)),11)","v":0.82676904944999996},{"$f":"ROUND(IF(O$2+$B49>100,0,O48*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B48)),11)","v":0.81294842413000001},{"$f":"ROUND(IF(P$2+$B49>100,0,P48*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B48)),11)","v":0.79819902967},{"$f":"ROUND(IF(Q$2+$B49>100,0,Q48*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B48)),11)","v":0.78242827222},{"$f":"ROUND(IF(R$2+$B49>100,0,R48*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B48)),11)","v":0.76550511097999996},{"$f":"ROUND(IF(S$2+$B49>100,0,S48*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B48)),11)","v":0.74727808755000003},{"$f":"ROUND(IF(T$2+$B49>100,0,T48*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B48)),11)","v":0.72758556355000004},{"$f":"ROUND(IF(U$2+$B49>100,0,U48*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B48)),11)","v":0.70625654256000003},{"$f":"ROUND(IF(V$2+$B49>100,0,V48*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B48)),11)","v":0.68312169892999997},{"$f":"ROUND(IF(W$2+$B49>100,0,W48*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B48)),11)","v":0.65801966744999996},{"$f":"ROUND(IF(X$2+$B49>100,0,X48*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B48)),11)","v":0.63080985523999999},{"$f":"ROUND(IF(Y$2+$B49>100,0,Y48*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B48)),11)","v":0.60138752884000002},{"$f":"ROUND(IF(Z$2+$B49>100,0,Z48*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B48)),11)","v":0.56970419216000001},{"$f":"ROUND(IF(AA$2+$B49>100,0,AA48*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B48)),11)","v":0.53578330388999995},{"$f":"ROUND(IF(AB$2+$B49>100,0,AB48*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B48)),11)","v":0.49973569898999998},{"$f":"ROUND(IF(AC$2+$B49>100,0,AC48*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B48)),11)","v":0.46177659291000001},{"$f":"ROUND(IF(AD$2+$B49>100,0,AD48*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B48)),11)","v":0.42223423318999997},{"$f":"ROUND(IF(AE$2+$B49>100,0,AE48*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B48)),11)","v":0.38155163792000002},{"$f":"ROUND(IF(AF$2+$B49>100,0,AF48*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B48)),11)","v":0.34028251937999998},{"$f":"ROUND(IF(AG$2+$B49>100,0,AG48*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B48)),11)","v":0.29907470891999999},{"$f":"ROUND(IF(AH$2+$B49>100,0,AH48*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B48)),11)","v":0.25864426730000001},{"$f":"ROUND(IF(AI$2+$B49>100,0,AI48*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B48)),11)","v":0.21973623555999999},{"$f":"ROUND(IF(AJ$2+$B49>100,0,AJ48*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B48)),11)","v":0.18307711709999999},{"$f":"ROUND(IF(AK$2+$B49>100,0,AK48*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B48)),11)","v":0.14932423524999999},{"$f":"ROUND(IF(AL$2+$B49>100,0,AL48*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B48)),11)","v":0.119013916},{"$f":"ROUND(IF(AM$2+$B49>100,0,AM48*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B48)),11)","v":9.2518012610000006E-2},{"$f":"ROUND(IF(AN$2+$B49>100,0,AN48*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B48)),11)","v":7.0016132920000002E-2},{"$f":"ROUND(IF(AO$2+$B49>100,0,AO48*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B48)),11)","v":5.1486765230000002E-2},{"$f":"ROUND(IF(AP$2+$B49>100,0,AP48*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B48)),11)","v":3.6720990330000002E-2},{"$f":"ROUND(IF(AQ$2+$B49>100,0,AQ48*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B48)),11)","v":2.5355607320000001E-2},{"$f":"ROUND(IF(AR$2+$B49>100,0,AR48*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B48)),11)","v":1.6921301180000001E-2},{"$f":"ROUND(IF(AS$2+$B49>100,0,AS48*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B49>100,0,AT48*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B49>100,0,AU48*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B49>100,0,AV48*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B49>100,0,AW48*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B49>100,0,AX48*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B49>100,0,AY48*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B49>100,0,AZ48*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B49>100,0,BA48*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B49>100,0,BB48*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B49>100,0,BC48*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B49>100,0,BD48*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B49>100,0,BE48*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B49>100,0,BF48*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B49>100,0,BG48*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B49>100,0,BH48*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B49>100,0,BI48*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B49>100,0,BJ48*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B49>100,0,BK48*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B49>100,0,BL48*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B49>100,0,BM48*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B49>100,0,BN48*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B49>100,0,BO48*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B49>100,0,BP48*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B49>100,0,BQ48*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B49>100,0,BR48*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B49>100,0,BS48*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B49>100,0,BT48*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B49>100,0,BU48*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B49>100,0,BV48*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B49>100,0,BW48*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B49>100,0,BX48*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B49>100,0,BY48*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B49>100,0,BZ48*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B49>100,0,CA48*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B49>100,0,CB48*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B49>100,0,CC48*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B49>100,0,CD48*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B49>100,0,CE48*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B49>100,0,CF48*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B49>100,0,CG48*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B49>100,0,CH48*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B49>100,0,CI48*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B49>100,0,CJ48*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B48)),11)","v":0}]
[60,45,{"$f":"ROUND(IF(C$2+$B50>100,0,C49*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B49)),11)","v":0.92515904416000005},{"$f":"ROUND(IF(D$2+$B50>100,0,D49*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B49)),11)","v":0.91807159966999996},{"$f":"ROUND(IF(E$2+$B50>100,0,E49*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B49)),11)","v":0.91039690382000005},{"$f":"ROUND(IF(F$2+$B50>100,0,F49*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B49)),11)","v":0.90212723343000001},{"$f":"ROUND(IF(G$2+$B50>100,0,G49*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B49)),11)","v":0.89325775400999996},{"$f":"ROUND(IF(H$2+$B50>100,0,H49*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B49)),11)","v":0.88377679489000005},{"$f":"ROUND(IF(I$2+$B50>100,0,I49*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B49)),11)","v":0.87366641752999996},{"$f":"ROUND(IF(J$2+$B50>100,0,J49*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B49)),11)","v":0.86290040070999996},{"$f":"ROUND(IF(K$2+$B50>100,0,K49*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B49)),11)","v":0.85144422086000005},{"$f":"ROUND(IF(L$2+$B50>100,0,L49*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B49)),11)","v":0.83925858087000005},{"$f":"ROUND(IF(M$2+$B50>100,0,M49*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B49)),11)","v":0.82629448403000005},{"$f":"ROUND(IF(N$2+$B50>100,0,N49*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B49)),11)","v":0.81248992119999996},{"$f":"ROUND(IF(O$2+$B50>100,0,O49*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B49)),11)","v":0.79775523103000001},{"$f":"ROUND(IF(P$2+$B50>100,0,P49*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B49)),11)","v":0.78199558937000002},{"$f":"ROUND(IF(Q$2+$B50>100,0,Q49*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B49)),11)","v":0.76507949013999998},{"$f":"ROUND(IF(R$2+$B50>100,0,R49*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B49)),11)","v":0.74685587546999999},{"$f":"ROUND(IF(S$2+$B50>100,0,S49*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B49)),11)","v":0.72716210870999998},{"$f":"ROUND(IF(T$2+$B50>100,0,T49*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B49)),11)","v":0.70582784486000005},{"$f":"ROUND(IF(U$2+$B50>100,0,U49*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B49)),11)","v":0.68268381793999999},{"$f":"ROUND(IF(V$2+$B50>100,0,V49*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B49)),11)","v":0.65757089802000002},{"$f":"ROUND(IF(W$2+$B50>100,0,W49*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B49)),11)","v":0.63035125647000001},{"$f":"ROUND(IF(X$2+$B50>100,0,X49*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B49)),11)","v":0.60092145349000003},{"$f":"ROUND(IF(Y$2+$B50>100,0,Y49*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B49)),11)","v":0.56923133767},{"$f":"ROUND(IF(Z$2+$B50>100,0,Z49*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B49)),11)","v":0.53530431362999997},{"$f":"ROUND(IF(AA$2+$B50>100,0,AA49*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B49)),11)","v":0.49925145510000002},{"$f":"ROUND(IF(AB$2+$B50>100,0,AB49*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B49)),11)","v":0.46128803325000001},{"$f":"ROUND(IF(AC$2+$B50>100,0,AC49*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B49)),11)","v":0.42174148585999999},{"$f":"ROUND(IF(AD$2+$B50>100,0,AD49*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B49)),11)","v":0.38105752854000002},{"$f":"ROUND(IF(AE$2+$B50>100,0,AE49*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B49)),11)","v":0.33979081114999998},{"$f":"ROUND(IF(AF$2+$B50>100,0,AF49*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B49)),11)","v":0.29859110510999998},{"$f":"ROUND(IF(AG$2+$B50>100,0,AG49*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B49)),11)","v":0.25817534525000002},{"$f":"ROUND(IF(AH$2+$B50>100,0,AH49*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B49)),11)","v":0.21928973152},{"$f":"ROUND(IF(AI$2+$B50>100,0,AI49*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B49)),11)","v":0.18266079973999999},{"$f":"ROUND(IF(AJ$2+$B50>100,0,AJ49*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B49)),11)","v":0.14894495169999999},{"$f":"ROUND(IF(AK$2+$B50>100,0,AK49*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B49)),11)","v":0.11867663056},{"$f":"ROUND(IF(AL$2+$B50>100,0,AL49*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B49)),11)","v":9.2226025759999997E-2},{"$f":"ROUND(IF(AM$2+$B50>100,0,AM49*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B49)),11)","v":6.9770516330000004E-2},{"$f":"ROUND(IF(AN$2+$B50>100,0,AN49*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B49)),11)","v":5.1286327249999999E-2},{"$f":"ROUND(IF(AO$2+$B50>100,0,AO49*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B49)),11)","v":3.656250254E-2},{"$f":"ROUND(IF(AP$2+$B50>100,0,AP49*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B49)),11)","v":2.5234407510000001E-2},{"$f":"ROUND(IF(AQ$2+$B50>100,0,AQ49*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B49)),11)","v":1.6831736739999999E-2},{"$f":"ROUND(IF(AR$2+$B50>100,0,AR49*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B50>100,0,AS49*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B50>100,0,AT49*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B50>100,0,AU49*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B50>100,0,AV49*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B50>100,0,AW49*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B50>100,0,AX49*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B50>100,0,AY49*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B50>100,0,AZ49*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B50>100,0,BA49*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B50>100,0,BB49*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B50>100,0,BC49*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B50>100,0,BD49*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B50>100,0,BE49*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B50>100,0,BF49*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B50>100,0,BG49*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B50>100,0,BH49*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B50>100,0,BI49*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B50>100,0,BJ49*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B50>100,0,BK49*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B50>100,0,BL49*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B50>100,0,BM49*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B50>100,0,BN49*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B50>100,0,BO49*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B50>100,0,BP49*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B50>100,0,BQ49*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B50>100,0,BR49*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B50>100,0,BS49*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B50>100,0,BT49*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B50>100,0,BU49*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B50>100,0,BV49*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B50>100,0,BW49*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B50>100,0,BX49*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B50>100,0,BY49*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B50>100,0,BZ49*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B50>100,0,CA49*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B50>100,0,CB49*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B50>100,0,CC49*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B50>100,0,CD49*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B50>100,0,CE49*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B50>100,0,CF49*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B50>100,0,CG49*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B50>100,0,CH49*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B50>100,0,CI49*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B50>100,0,CJ49*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B49)),11)","v":0}]
[61,46,{"$f":"ROUND(IF(C$2+$B51>100,0,C50*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B50)),11)","v":0.91785768897999997},{"$f":"ROUND(IF(D$2+$B51>100,0,D50*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B50)),11)","v":0.91011559118999996},{"$f":"ROUND(IF(E$2+$B51>100,0,E50*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B50)),11)","v":0.90177089316000003},{"$f":"ROUND(IF(F$2+$B51>100,0,F50*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B50)),11)","v":0.89282720378000002},{"$f":"ROUND(IF(G$2+$B51>100,0,G50*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B50)),11)","v":0.88328453119000006},{"$f":"ROUND(IF(H$2+$B51>100,0,H50*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B50)),11)","v":0.87313435473000001},{"$f":"ROUND(IF(I$2+$B51>100,0,I50*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B50)),11)","v":0.86235418476000003},{"$f":"ROUND(IF(J$2+$B51>100,0,J50*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B50)),11)","v":0.85090781094000001},{"$f":"ROUND(IF(K$2+$B51>100,0,K50*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B50)),11)","v":0.83874663318999998},{"$f":"ROUND(IF(L$2+$B51>100,0,L50*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B50)),11)","v":0.82580862285000001},{"$f":"ROUND(IF(M$2+$B51>100,0,M50*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B50)),11)","v":0.81202355199999998},{"$f":"ROUND(IF(N$2+$B51>100,0,N50*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B50)),11)","v":0.79730529705999997},{"$f":"ROUND(IF(O$2+$B51>100,0,O50*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B50)),11)","v":0.78156079984000004},{"$f":"ROUND(IF(P$2+$B51>100,0,P50*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B50)),11)","v":0.76465640117},{"$f":"ROUND(IF(Q$2+$B51>100,0,Q50*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B50)),11)","v":0.74644062359999996},{"$f":"ROUND(IF(R$2+$B51>100,0,R50*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B50)),11)","v":0.72675126215999997},{"$f":"ROUND(IF(S$2+$B51>100,0,S50*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B50)),11)","v":0.70541705301000002},{"$f":"ROUND(IF(T$2+$B51>100,0,T50*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B50)),11)","v":0.68226942887999997},{"$f":"ROUND(IF(U$2+$B51>100,0,U50*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B50)),11)","v":0.65714939510000003},{"$f":"ROUND(IF(V$2+$B51>100,0,V50*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B50)),11)","v":0.62992135689999995},{"$f":"ROUND(IF(W$2+$B51>100,0,W50*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B50)),11)","v":0.60048458359000001},{"$f":"ROUND(IF(X$2+$B51>100,0,X50*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B50)),11)","v":0.56879018336999998},{"$f":"ROUND(IF(Y$2+$B51>100,0,Y50*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B50)),11)","v":0.53486001104000003},{"$f":"ROUND(IF(Z$2+$B51>100,0,Z50*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B50)),11)","v":0.49880512431000001},{"$f":"ROUND(IF(AA$2+$B51>100,0,AA50*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B50)),11)","v":0.46084104515000002},{"$f":"ROUND(IF(AB$2+$B51>100,0,AB50*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B50)),11)","v":0.42129528333999999},{"$f":"ROUND(IF(AC$2+$B51>100,0,AC50*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B50)),11)","v":0.38061283441999999},{"$f":"ROUND(IF(AD$2+$B51>100,0,AD50*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B50)),11)","v":0.33935078204000002},{"$f":"ROUND(IF(AE$2+$B51>100,0,AE50*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B50)),11)","v":0.29815964096999997},{"$f":"ROUND(IF(AF$2+$B51>100,0,AF50*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B50)),11)","v":0.25775787570999997},{"$f":"ROUND(IF(AG$2+$B51>100,0,AG50*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B50)),11)","v":0.21889215923999999},{"$f":"ROUND(IF(AH$2+$B51>100,0,AH50*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B50)),11)","v":0.18228963299000001},{"$f":"ROUND(IF(AI$2+$B51>100,0,AI50*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B50)),11)","v":0.14860625088000001},{"$f":"ROUND(IF(AJ$2+$B51>100,0,AJ50*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B50)),11)","v":0.11837519192},{"$f":"ROUND(IF(AK$2+$B51>100,0,AK50*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B50)),11)","v":9.1964657199999994E-2},{"$f":"ROUND(IF(AL$2+$B51>100,0,AL50*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B50)),11)","v":6.9550320580000005E-2},{"$f":"ROUND(IF(AM$2+$B51>100,0,AM50*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B50)),11)","v":5.1106414820000001E-2},{"$f":"ROUND(IF(AN$2+$B51>100,0,AN50*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B50)),11)","v":3.6420164720000002E-2},{"$f":"ROUND(IF(AO$2+$B51>100,0,AO50*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B50)),11)","v":2.5125495809999999E-2},{"$f":"ROUND(IF(AP$2+$B51>100,0,AP50*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B50)),11)","v":1.6751281029999999E-2},{"$f":"ROUND(IF(AQ$2+$B51>100,0,AQ50*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B51>100,0,AR50*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B51>100,0,AS50*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B51>100,0,AT50*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B51>100,0,AU50*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B51>100,0,AV50*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B51>100,0,AW50*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B51>100,0,AX50*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B51>100,0,AY50*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B51>100,0,AZ50*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B51>100,0,BA50*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B51>100,0,BB50*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B51>100,0,BC50*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B51>100,0,BD50*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B51>100,0,BE50*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B51>100,0,BF50*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B51>100,0,BG50*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B51>100,0,BH50*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B51>100,0,BI50*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B51>100,0,BJ50*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B51>100,0,BK50*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B51>100,0,BL50*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B51>100,0,BM50*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B51>100,0,BN50*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B51>100,0,BO50*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B51>100,0,BP50*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B51>100,0,BQ50*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B51>100,0,BR50*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B51>100,0,BS50*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B51>100,0,BT50*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B51>100,0,BU50*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B51>100,0,BV50*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B51>100,0,BW50*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B51>100,0,BX50*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B51>100,0,BY50*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B51>100,0,BZ50*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B51>100,0,CA50*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B51>100,0,CB50*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B51>100,0,CC50*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B51>100,0,CD50*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B51>100,0,CE50*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B51>100,0,CF50*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B51>100,0,CG50*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B51>100,0,CH50*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B51>100,0,CI50*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B51>100,0,CJ50*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B50)),11)","v":0}]
[62,47,{"$f":"ROUND(IF(C$2+$B52>100,0,C51*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B51)),11)","v":0.90990353425000003},{"$f":"ROUND(IF(D$2+$B52>100,0,D51*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B51)),11)","v":0.90149224595999999},{"$f":"ROUND(IF(E$2+$B52>100,0,E51*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B51)),11)","v":0.89247453702000001},{"$f":"ROUND(IF(F$2+$B52>100,0,F51*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B51)),11)","v":0.88285878804999995},{"$f":"ROUND(IF(G$2+$B52>100,0,G51*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B51)),11)","v":0.87264801886999999},{"$f":"ROUND(IF(H$2+$B52>100,0,H51*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B51)),11)","v":0.86182901109999999},{"$f":"ROUND(IF(I$2+$B52>100,0,I51*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B51)),11)","v":0.85036918630000002},{"$f":"ROUND(IF(J$2+$B52>100,0,J51*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B51)),11)","v":0.83821822276000002},{"$f":"ROUND(IF(K$2+$B52>100,0,K51*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B51)),11)","v":0.82530487964999999},{"$f":"ROUND(IF(L$2+$B52>100,0,L51*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B51)),11)","v":0.81154608212000001},{"$f":"ROUND(IF(M$2+$B52>100,0,M51*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B51)),11)","v":0.79684764383999995},{"$f":"ROUND(IF(N$2+$B52>100,0,N51*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B51)),11)","v":0.78111999953},{"$f":"ROUND(IF(O$2+$B52>100,0,O51*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B51)),11)","v":0.76423125222999999},{"$f":"ROUND(IF(P$2+$B52>100,0,P51*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B51)),11)","v":0.74602784192000005},{"$f":"ROUND(IF(Q$2+$B52>100,0,Q51*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B51)),11)","v":0.72634718845000001},{"$f":"ROUND(IF(R$2+$B52>100,0,R51*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B51)),11)","v":0.70501849242000003},{"$f":"ROUND(IF(S$2+$B52>100,0,S51*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B51)),11)","v":0.68187234802999996},{"$f":"ROUND(IF(T$2+$B52>100,0,T51*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B51)),11)","v":0.65675050543000002},{"$f":"ROUND(IF(U$2+$B52>100,0,U51*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B51)),11)","v":0.62951757733000002},{"$f":"ROUND(IF(V$2+$B52>100,0,V51*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B51)),11)","v":0.60007505308999998},{"$f":"ROUND(IF(W$2+$B52>100,0,W51*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B51)),11)","v":0.56837667291000005},{"$f":"ROUND(IF(X$2+$B52>100,0,X51*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B51)),11)","v":0.53444549452000001},{"$f":"ROUND(IF(Y$2+$B52>100,0,Y51*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B51)),11)","v":0.49839111605000003},{"$f":"ROUND(IF(Z$2+$B52>100,0,Z51*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B51)),11)","v":0.46042905327},{"$f":"ROUND(IF(AA$2+$B52>100,0,AA51*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B51)),11)","v":0.42088704822},{"$f":"ROUND(IF(AB$2+$B52>100,0,AB51*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B51)),11)","v":0.38021014601000003},{"$f":"ROUND(IF(AC$2+$B52>100,0,AC51*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B51)),11)","v":0.33895475969},{"$f":"ROUND(IF(AD$2+$B52>100,0,AD51*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B51)),11)","v":0.29777352421999997},{"$f":"ROUND(IF(AE$2+$B52>100,0,AE51*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B51)),11)","v":0.25738541559},{"$f":"ROUND(IF(AF$2+$B52>100,0,AF51*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B51)),11)","v":0.21853821062000001},{"$f":"ROUND(IF(AG$2+$B52>100,0,AG51*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B51)),11)","v":0.18195914189000001},{"$f":"ROUND(IF(AH$2+$B52>100,0,AH51*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B51)),11)","v":0.14830428297000001},{"$f":"ROUND(IF(AI$2+$B52>100,0,AI51*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B51)),11)","v":0.11810600674000001},{"$f":"ROUND(IF(AJ$2+$B52>100,0,AJ51*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B51)),11)","v":9.1731066969999997E-2},{"$f":"ROUND(IF(AK$2+$B52>100,0,AK51*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B51)),11)","v":6.9353214969999993E-2},{"$f":"ROUND(IF(AL$2+$B52>100,0,AL51*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B51)),11)","v":5.0945122969999999E-2},{"$f":"ROUND(IF(AM$2+$B52>100,0,AM51*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B51)),11)","v":3.6292402779999997E-2},{"$f":"ROUND(IF(AN$2+$B52>100,0,AN51*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B51)),11)","v":2.5027682249999999E-2},{"$f":"ROUND(IF(AO$2+$B52>100,0,AO51*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B51)),11)","v":1.6678982509999999E-2},{"$f":"ROUND(IF(AP$2+$B52>100,0,AP51*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B52>100,0,AQ51*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B52>100,0,AR51*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B52>100,0,AS51*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B52>100,0,AT51*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B52>100,0,AU51*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B52>100,0,AV51*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B52>100,0,AW51*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B52>100,0,AX51*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B52>100,0,AY51*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B52>100,0,AZ51*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B52>100,0,BA51*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B52>100,0,BB51*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B52>100,0,BC51*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B52>100,0,BD51*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B52>100,0,BE51*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B52>100,0,BF51*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B52>100,0,BG51*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B52>100,0,BH51*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B52>100,0,BI51*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B52>100,0,BJ51*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B52>100,0,BK51*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B52>100,0,BL51*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B52>100,0,BM51*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B52>100,0,BN51*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B52>100,0,BO51*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B52>100,0,BP51*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B52>100,0,BQ51*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B52>100,0,BR51*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B52>100,0,BS51*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B52>100,0,BT51*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B52>100,0,BU51*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B52>100,0,BV51*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B52>100,0,BW51*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B52>100,0,BX51*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B52>100,0,BY51*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B52>100,0,BZ51*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B52>100,0,CA51*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B52>100,0,CB51*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B52>100,0,CC51*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B52>100,0,CD51*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B52>100,0,CE51*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B52>100,0,CF51*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B52>100,0,CG51*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B52>100,0,CH51*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B52>100,0,CI51*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B52>100,0,CJ51*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B51)),11)","v":0}]
[63,48,{"$f":"ROUND(IF(C$2+$B53>100,0,C52*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B52)),11)","v":0.90128219826},{"$f":"ROUND(IF(D$2+$B53>100,0,D52*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B52)),11)","v":0.89219876239999996},{"$f":"ROUND(IF(E$2+$B53>100,0,E52*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B52)),11)","v":0.88251005881},{"$f":"ROUND(IF(F$2+$B53>100,0,F52*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B52)),11)","v":0.87222740251999997},{"$f":"ROUND(IF(G$2+$B53>100,0,G52*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B52)),11)","v":0.86134897231999996},{"$f":"ROUND(IF(H$2+$B53>100,0,H52*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B52)),11)","v":0.84985131150000004},{"$f":"ROUND(IF(I$2+$B53>100,0,I52*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B52)),11)","v":0.83768763061999996},{"$f":"ROUND(IF(J$2+$B53>100,0,J52*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B52)),11)","v":0.82478493752000004},{"$f":"ROUND(IF(K$2+$B53>100,0,K52*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B52)),11)","v":0.81105103906999998},{"$f":"ROUND(IF(L$2+$B53>100,0,L52*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B52)),11)","v":0.79637909739000001},{"$f":"ROUND(IF(M$2+$B53>100,0,M52*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B52)),11)","v":0.78067163666999995},{"$f":"ROUND(IF(N$2+$B53>100,0,N52*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B52)),11)","v":0.76380022577999995},{"$f":"ROUND(IF(O$2+$B53>100,0,O52*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B52)),11)","v":0.74561305046000004},{"$f":"ROUND(IF(P$2+$B53>100,0,P52*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B52)),11)","v":0.72594551843999999},{"$f":"ROUND(IF(Q$2+$B53>100,0,Q52*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B52)),11)","v":0.70462650213},{"$f":"ROUND(IF(R$2+$B53>100,0,R52*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B52)),11)","v":0.68148709019999998},{"$f":"ROUND(IF(S$2+$B53>100,0,S52*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B52)),11)","v":0.65636827659999997},{"$f":"ROUND(IF(T$2+$B53>100,0,T52*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B52)),11)","v":0.62913546017999999},{"$f":"ROUND(IF(U$2+$B53>100,0,U52*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B52)),11)","v":0.59969040500000004},{"$f":"ROUND(IF(V$2+$B53>100,0,V52*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B52)),11)","v":0.56798903999999995},{"$f":"ROUND(IF(W$2+$B53>100,0,W52*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B52)),11)","v":0.53405695264999997},{"$f":"ROUND(IF(X$2+$B53>100,0,X52*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B52)),11)","v":0.49800486292000001},{"$f":"ROUND(IF(Y$2+$B53>100,0,Y52*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B52)),11)","v":0.46004689715000002},{"$f":"ROUND(IF(Z$2+$B53>100,0,Z52*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B52)),11)","v":0.42051077521000002},{"$f":"ROUND(IF(AA$2+$B53>100,0,AA52*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B52)),11)","v":0.37984172239000003},{"$f":"ROUND(IF(AB$2+$B53>100,0,AB52*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B52)),11)","v":0.33859614553},{"$f":"ROUND(IF(AC$2+$B53>100,0,AC52*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B52)),11)","v":0.29742602253},{"$f":"ROUND(IF(AD$2+$B53>100,0,AD52*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B52)),11)","v":0.25705210146000002},{"$f":"ROUND(IF(AE$2+$B53>100,0,AE52*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B52)),11)","v":0.21822242290999999},{"$f":"ROUND(IF(AF$2+$B53>100,0,AF52*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B52)),11)","v":0.18166491396000001},{"$f":"ROUND(IF(AG$2+$B53>100,0,AG52*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B52)),11)","v":0.14803540731000001},{"$f":"ROUND(IF(AH$2+$B53>100,0,AH52*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B52)),11)","v":0.11786601532},{"$f":"ROUND(IF(AI$2+$B53>100,0,AI52*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B52)),11)","v":9.1522470529999997E-2},{"$f":"ROUND(IF(AJ$2+$B53>100,0,AJ52*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B52)),11)","v":6.9177057799999997E-2},{"$f":"ROUND(IF(AK$2+$B53>100,0,AK52*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B52)),11)","v":5.0800744490000001E-2},{"$f":"ROUND(IF(AL$2+$B53>100,0,AL52*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B52)),11)","v":3.6177863960000001E-2},{"$f":"ROUND(IF(AM$2+$B53>100,0,AM52*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B52)),11)","v":2.493988514E-2},{"$f":"ROUND(IF(AN$2+$B53>100,0,AN52*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B52)),11)","v":1.6614051219999999E-2},{"$f":"ROUND(IF(AO$2+$B53>100,0,AO52*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B53>100,0,AP52*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B53>100,0,AQ52*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B53>100,0,AR52*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B53>100,0,AS52*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B53>100,0,AT52*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B53>100,0,AU52*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B53>100,0,AV52*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B53>100,0,AW52*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B53>100,0,AX52*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B53>100,0,AY52*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B53>100,0,AZ52*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B53>100,0,BA52*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B53>100,0,BB52*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B53>100,0,BC52*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B53>100,0,BD52*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B53>100,0,BE52*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B53>100,0,BF52*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B53>100,0,BG52*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B53>100,0,BH52*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B53>100,0,BI52*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B53>100,0,BJ52*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B53>100,0,BK52*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B53>100,0,BL52*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B53>100,0,BM52*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B53>100,0,BN52*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B53>100,0,BO52*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B53>100,0,BP52*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B53>100,0,BQ52*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B53>100,0,BR52*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B53>100,0,BS52*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B53>100,0,BT52*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B53>100,0,BU52*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B53>100,0,BV52*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B53>100,0,BW52*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B53>100,0,BX52*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B53>100,0,BY52*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B53>100,0,BZ52*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B53>100,0,CA52*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B53>100,0,CB52*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B53>100,0,CC52*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B53>100,0,CD52*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B53>100,0,CE52*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B53>100,0,CF52*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B53>100,0,CG52*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B53>100,0,CH52*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B53>100,0,CI52*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B53>100,0,CJ52*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B52)),11)","v":0}]
[64,49,{"$f":"ROUND(IF(C$2+$B54>100,0,C53*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B53)),11)","v":0.89199088008000005},{"$f":"ROUND(IF(D$2+$B54>100,0,D53*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B53)),11)","v":0.88223736322000001},{"$f":"ROUND(IF(E$2+$B54>100,0,E53*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B53)),11)","v":0.87188287267999998},{"$f":"ROUND(IF(F$2+$B54>100,0,F53*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B53)),11)","v":0.86093380211000003},{"$f":"ROUND(IF(G$2+$B54>100,0,G53*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B53)),11)","v":0.84937794430000002},{"$f":"ROUND(IF(H$2+$B54>100,0,H53*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B53)),11)","v":0.83717747889000005},{"$f":"ROUND(IF(I$2+$B54>100,0,I53*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B53)),11)","v":0.82426284864999999},{"$f":"ROUND(IF(J$2+$B54>100,0,J53*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B53)),11)","v":0.81054007685999996},{"$f":"ROUND(IF(K$2+$B54>100,0,K53*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B53)),11)","v":0.79589330619999998},{"$f":"ROUND(IF(L$2+$B54>100,0,L53*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B53)),11)","v":0.78021260170999995},{"$f":"ROUND(IF(M$2+$B54>100,0,M53*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B53)),11)","v":0.76336180447000002},{"$f":"ROUND(IF(N$2+$B54>100,0,N53*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B53)),11)","v":0.74519252467999997},{"$f":"ROUND(IF(O$2+$B54>100,0,O53*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B53)),11)","v":0.72554189275000003},{"$f":"ROUND(IF(P$2+$B54>100,0,P53*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B53)),11)","v":0.70423684365999994},{"$f":"ROUND(IF(Q$2+$B54>100,0,Q53*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B53)),11)","v":0.68110818337000001},{"$f":"ROUND(IF(R$2+$B54>100,0,R53*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B53)),11)","v":0.65599742856999999},{"$f":"ROUND(IF(S$2+$B54>100,0,S53*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B53)),11)","v":0.62876930331000003},{"$f":"ROUND(IF(T$2+$B54>100,0,T53*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B53)),11)","v":0.59932639294000001},{"$f":"ROUND(IF(U$2+$B54>100,0,U53*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B53)),11)","v":0.56762495903999999},{"$f":"ROUND(IF(V$2+$B54>100,0,V53*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B53)),11)","v":0.53369272579000004},{"$f":"ROUND(IF(W$2+$B54>100,0,W53*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B53)),11)","v":0.49764281338999999},{"$f":"ROUND(IF(X$2+$B54>100,0,X53*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B53)),11)","v":0.45969036078999997},{"$f":"ROUND(IF(Y$2+$B54>100,0,Y53*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B53)),11)","v":0.42016175125999999},{"$f":"ROUND(IF(Z$2+$B54>100,0,Z53*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B53)),11)","v":0.37950214389999998},{"$f":"ROUND(IF(AA$2+$B54>100,0,AA53*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B53)),11)","v":0.33826804586999998},{"$f":"ROUND(IF(AB$2+$B54>100,0,AB53*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B53)),11)","v":0.29711134577999998},{"$f":"ROUND(IF(AC$2+$B54>100,0,AC53*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B53)),11)","v":0.25675212167},{"$f":"ROUND(IF(AD$2+$B54>100,0,AD53*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B53)),11)","v":0.21793982485999999},{"$f":"ROUND(IF(AE$2+$B54>100,0,AE53*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B53)),11)","v":0.18140240816},{"$f":"ROUND(IF(AF$2+$B54>100,0,AF53*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B53)),11)","v":0.14779603406},{"$f":"ROUND(IF(AG$2+$B54>100,0,AG53*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B53)),11)","v":0.11765232423999999},{"$f":"ROUND(IF(AH$2+$B54>100,0,AH53*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B53)),11)","v":9.1336496860000005E-2},{"$f":"ROUND(IF(AI$2+$B54>100,0,AI53*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B53)),11)","v":6.9019749180000006E-2},{"$f":"ROUND(IF(AJ$2+$B54>100,0,AJ53*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B53)),11)","v":5.0671710600000003E-2},{"$f":"ROUND(IF(AK$2+$B54>100,0,AK53*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B53)),11)","v":3.6075335889999997E-2},{"$f":"ROUND(IF(AL$2+$B54>100,0,AL53*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B53)),11)","v":2.4861174869999999E-2},{"$f":"ROUND(IF(AM$2+$B54>100,0,AM53*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B53)),11)","v":1.6555769129999998E-2},{"$f":"ROUND(IF(AN$2+$B54>100,0,AN53*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B54>100,0,AO53*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B54>100,0,AP53*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B54>100,0,AQ53*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B54>100,0,AR53*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B54>100,0,AS53*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B54>100,0,AT53*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B54>100,0,AU53*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B54>100,0,AV53*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B54>100,0,AW53*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B54>100,0,AX53*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B54>100,0,AY53*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B54>100,0,AZ53*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B54>100,0,BA53*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B54>100,0,BB53*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B54>100,0,BC53*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B54>100,0,BD53*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B54>100,0,BE53*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B54>100,0,BF53*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B54>100,0,BG53*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B54>100,0,BH53*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B54>100,0,BI53*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B54>100,0,BJ53*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B54>100,0,BK53*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B54>100,0,BL53*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B54>100,0,BM53*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B54>100,0,BN53*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B54>100,0,BO53*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B54>100,0,BP53*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B54>100,0,BQ53*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B54>100,0,BR53*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B54>100,0,BS53*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B54>100,0,BT53*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B54>100,0,BU53*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B54>100,0,BV53*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B54>100,0,BW53*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B54>100,0,BX53*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B54>100,0,BY53*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B54>100,0,BZ53*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B54>100,0,CA53*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B54>100,0,CB53*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B54>100,0,CC53*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B54>100,0,CD53*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B54>100,0,CE53*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B54>100,0,CF53*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B54>100,0,CG53*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B54>100,0,CH53*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B54>100,0,CI53*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B54>100,0,CJ53*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B53)),11)","v":0}]
[65,50,{"$f":"ROUND(IF(C$2+$B55>100,0,C54*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B54)),11)","v":0.88203180189999997},{"$f":"ROUND(IF(D$2+$B55>100,0,D54*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B54)),11)","v":0.87161346089000002},{"$f":"ROUND(IF(E$2+$B55>100,0,E54*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B54)),11)","v":0.86059373323999999},{"$f":"ROUND(IF(F$2+$B55>100,0,F54*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B54)),11)","v":0.84896854413},{"$f":"ROUND(IF(G$2+$B55>100,0,G54*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B54)),11)","v":0.83671117102000003},{"$f":"ROUND(IF(H$2+$B55>100,0,H54*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B54)),11)","v":0.82376087260999997},{"$f":"ROUND(IF(I$2+$B55>100,0,I54*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B54)),11)","v":0.81002700499000002},{"$f":"ROUND(IF(J$2+$B55>100,0,J54*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B54)),11)","v":0.79539189336000005},{"$f":"ROUND(IF(K$2+$B55>100,0,K54*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B54)),11)","v":0.77973667207999997},{"$f":"ROUND(IF(L$2+$B55>100,0,L54*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B54)),11)","v":0.76291294768999995},{"$f":"ROUND(IF(M$2+$B55>100,0,M54*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B54)),11)","v":0.74476478419000003},{"$f":"ROUND(IF(N$2+$B55>100,0,N54*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B54)),11)","v":0.72513268711000001},{"$f":"ROUND(IF(O$2+$B55>100,0,O54*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B54)),11)","v":0.70384528799000001},{"$f":"ROUND(IF(P$2+$B55>100,0,P54*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B54)),11)","v":0.68073153053000002},{"$f":"ROUND(IF(Q$2+$B55>100,0,Q54*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B54)),11)","v":0.65563269399000002},{"$f":"ROUND(IF(R$2+$B55>100,0,R54*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B54)),11)","v":0.62841404868999995},{"$f":"ROUND(IF(S$2+$B55>100,0,S54*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B54)),11)","v":0.59897758494999997},{"$f":"ROUND(IF(T$2+$B55>100,0,T54*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B54)),11)","v":0.56728041071000002},{"$f":"ROUND(IF(U$2+$B55>100,0,U54*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B54)),11)","v":0.53335062875999995},{"$f":"ROUND(IF(V$2+$B55>100,0,V54*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B54)),11)","v":0.49730342097000002},{"$f":"ROUND(IF(W$2+$B55>100,0,W54*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B54)),11)","v":0.4593561659},{"$f":"ROUND(IF(X$2+$B55>100,0,X54*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B54)),11)","v":0.41983612589000002},{"$f":"ROUND(IF(Y$2+$B55>100,0,Y54*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B54)),11)","v":0.37918715712000001},{"$f":"ROUND(IF(Z$2+$B55>100,0,Z54*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B54)),11)","v":0.33796563424999998},{"$f":"ROUND(IF(AA$2+$B55>100,0,AA54*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B54)),11)","v":0.29682344489000001},{"$f":"ROUND(IF(AB$2+$B55>100,0,AB54*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B54)),11)","v":0.25648047791},{"$f":"ROUND(IF(AC$2+$B55>100,0,AC54*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B54)),11)","v":0.21768548908999999},{"$f":"ROUND(IF(AD$2+$B55>100,0,AD54*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B54)),11)","v":0.18116749202999999},{"$f":"ROUND(IF(AE$2+$B55>100,0,AE54*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B54)),11)","v":0.14758246879},{"$f":"ROUND(IF(AF$2+$B55>100,0,AF54*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B54)),11)","v":0.11746208044000001},{"$f":"ROUND(IF(AG$2+$B55>100,0,AG54*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B54)),11)","v":9.1170903799999994E-2},{"$f":"ROUND(IF(AH$2+$B55>100,0,AH54*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B54)),11)","v":6.8879501039999999E-2},{"$f":"ROUND(IF(AI$2+$B55>100,0,AI54*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B54)),11)","v":5.0556483139999997E-2},{"$f":"ROUND(IF(AJ$2+$B55>100,0,AJ54*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B54)),11)","v":3.5983704540000001E-2},{"$f":"ROUND(IF(AK$2+$B55>100,0,AK54*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B54)),11)","v":2.47907183E-2},{"$f":"ROUND(IF(AL$2+$B55>100,0,AL54*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B54)),11)","v":1.6503519130000002E-2},{"$f":"ROUND(IF(AM$2+$B55>100,0,AM54*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B55>100,0,AN54*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B55>100,0,AO54*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B55>100,0,AP54*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B55>100,0,AQ54*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B55>100,0,AR54*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B55>100,0,AS54*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B55>100,0,AT54*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B55>100,0,AU54*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B55>100,0,AV54*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B55>100,0,AW54*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B55>100,0,AX54*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B55>100,0,AY54*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B55>100,0,AZ54*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B55>100,0,BA54*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B55>100,0,BB54*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B55>100,0,BC54*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B55>100,0,BD54*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B55>100,0,BE54*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B55>100,0,BF54*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B55>100,0,BG54*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B55>100,0,BH54*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B55>100,0,BI54*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B55>100,0,BJ54*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B55>100,0,BK54*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B55>100,0,BL54*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B55>100,0,BM54*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B55>100,0,BN54*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B55>100,0,BO54*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B55>100,0,BP54*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B55>100,0,BQ54*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B55>100,0,BR54*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B55>100,0,BS54*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B55>100,0,BT54*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B55>100,0,BU54*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B55>100,0,BV54*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B55>100,0,BW54*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B55>100,0,BX54*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B55>100,0,BY54*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B55>100,0,BZ54*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B55>100,0,CA54*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B55>100,0,CB54*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B55>100,0,CC54*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B55>100,0,CD54*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B55>100,0,CE54*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B55>100,0,CF54*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B55>100,0,CG54*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B55>100,0,CH54*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B55>100,0,CI54*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B55>100,0,CJ54*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B54)),11)","v":0}]
[66,51,{"$f":"ROUND(IF(C$2+$B56>100,0,C55*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B55)),11)","v":0.87141037493999995},{"$f":"ROUND(IF(D$2+$B56>100,0,D55*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B55)),11)","v":0.86032780980000001},{"$f":"ROUND(IF(E$2+$B56>100,0,E55*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B55)),11)","v":0.84863320153999999},{"$f":"ROUND(IF(F$2+$B56>100,0,F55*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B55)),11)","v":0.83630787623000002},{"$f":"ROUND(IF(G$2+$B56>100,0,G55*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B55)),11)","v":0.82330203779},{"$f":"ROUND(IF(H$2+$B56>100,0,H55*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B55)),11)","v":0.80953369858000002},{"$f":"ROUND(IF(I$2+$B56>100,0,I55*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B55)),11)","v":0.79488841029000001},{"$f":"ROUND(IF(J$2+$B56>100,0,J55*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B55)),11)","v":0.77924543792000001},{"$f":"ROUND(IF(K$2+$B56>100,0,K55*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B55)),11)","v":0.76244757085000003},{"$f":"ROUND(IF(L$2+$B56>100,0,L55*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B55)),11)","v":0.74432686246000002},{"$f":"ROUND(IF(M$2+$B56>100,0,M55*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B55)),11)","v":0.72471646095999998},{"$f":"ROUND(IF(N$2+$B56>100,0,N55*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B55)),11)","v":0.70344831922999995},{"$f":"ROUND(IF(O$2+$B56>100,0,O55*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B55)),11)","v":0.68035304380999995},{"$f":"ROUND(IF(P$2+$B56>100,0,P55*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B55)),11)","v":0.65527012909000004},{"$f":"ROUND(IF(Q$2+$B56>100,0,Q55*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B55)),11)","v":0.62806465047000004},{"$f":"ROUND(IF(R$2+$B56>100,0,R55*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B55)),11)","v":0.59863916264999995},{"$f":"ROUND(IF(S$2+$B56>100,0,S55*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B55)),11)","v":0.56695025348000005},{"$f":"ROUND(IF(T$2+$B56>100,0,T55*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B55)),11)","v":0.53302688494999995},{"$f":"ROUND(IF(U$2+$B56>100,0,U55*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B55)),11)","v":0.49698464948999999},{"$f":"ROUND(IF(V$2+$B56>100,0,V55*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B55)),11)","v":0.45904288497000001},{"$f":"ROUND(IF(W$2+$B56>100,0,W55*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B55)),11)","v":0.41953090503000001},{"$f":"ROUND(IF(X$2+$B56>100,0,X55*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B55)),11)","v":0.37889328705999997},{"$f":"ROUND(IF(Y$2+$B56>100,0,Y55*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B55)),11)","v":0.33768512277000001},{"$f":"ROUND(IF(Z$2+$B56>100,0,Z55*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B55)),11)","v":0.29655808474000001},{"$f":"ROUND(IF(AA$2+$B56>100,0,AA55*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B55)),11)","v":0.25623194833000001},{"$f":"ROUND(IF(AB$2+$B56>100,0,AB55*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B55)),11)","v":0.21745517783000001},{"$f":"ROUND(IF(AC$2+$B56>100,0,AC55*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B55)),11)","v":0.18095606956999999},{"$f":"ROUND(IF(AD$2+$B56>100,0,AD55*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B55)),11)","v":0.14739134948999999},{"$f":"ROUND(IF(AE$2+$B56>100,0,AE55*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B55)),11)","v":0.11729234773},{"$f":"ROUND(IF(AF$2+$B56>100,0,AF55*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B55)),11)","v":9.1023480449999999E-2},{"$f":"ROUND(IF(AG$2+$B56>100,0,AG55*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B55)),11)","v":6.8754622510000002E-2},{"$f":"ROUND(IF(AH$2+$B56>100,0,AH55*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B55)),11)","v":5.045375236E-2},{"$f":"ROUND(IF(AI$2+$B56>100,0,AI55*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B55)),11)","v":3.59018776E-2},{"$f":"ROUND(IF(AJ$2+$B56>100,0,AJ55*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B55)),11)","v":2.4727749869999999E-2},{"$f":"ROUND(IF(AK$2+$B56>100,0,AK55*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B55)),11)","v":1.645674816E-2},{"$f":"ROUND(IF(AL$2+$B56>100,0,AL55*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B56>100,0,AM55*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B56>100,0,AN55*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B56>100,0,AO55*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B56>100,0,AP55*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B56>100,0,AQ55*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B56>100,0,AR55*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B56>100,0,AS55*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B56>100,0,AT55*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B56>100,0,AU55*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B56>100,0,AV55*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B56>100,0,AW55*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B56>100,0,AX55*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B56>100,0,AY55*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B56>100,0,AZ55*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B56>100,0,BA55*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B56>100,0,BB55*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B56>100,0,BC55*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B56>100,0,BD55*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B56>100,0,BE55*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B56>100,0,BF55*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B56>100,0,BG55*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B56>100,0,BH55*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B56>100,0,BI55*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B56>100,0,BJ55*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B56>100,0,BK55*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B56>100,0,BL55*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B56>100,0,BM55*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B56>100,0,BN55*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B56>100,0,BO55*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B56>100,0,BP55*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B56>100,0,BQ55*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B56>100,0,BR55*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B56>100,0,BS55*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B56>100,0,BT55*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B56>100,0,BU55*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B56>100,0,BV55*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B56>100,0,BW55*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B56>100,0,BX55*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B56>100,0,BY55*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B56>100,0,BZ55*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B56>100,0,CA55*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B56>100,0,CB55*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B56>100,0,CC55*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B56>100,0,CD55*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B56>100,0,CE55*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B56>100,0,CF55*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B56>100,0,CG55*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B56>100,0,CH55*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B56>100,0,CI55*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B56>100,0,CJ55*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B55)),11)","v":0}]
[67,52,{"$f":"ROUND(IF(C$2+$B57>100,0,C56*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B56)),11)","v":0.86012735341000002},{"$f":"ROUND(IF(D$2+$B57>100,0,D56*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B56)),11)","v":0.84837097390000005},{"$f":"ROUND(IF(E$2+$B57>100,0,E56*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B56)),11)","v":0.83597753461000002},{"$f":"ROUND(IF(F$2+$B57>100,0,F56*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B56)),11)","v":0.82290520620999996},{"$f":"ROUND(IF(G$2+$B57>100,0,G56*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B56)),11)","v":0.80908278830000002},{"$f":"ROUND(IF(H$2+$B57>100,0,H56*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B56)),11)","v":0.79440432328999999},{"$f":"ROUND(IF(I$2+$B57>100,0,I56*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B56)),11)","v":0.77875217555999998},{"$f":"ROUND(IF(J$2+$B57>100,0,J56*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B56)),11)","v":0.76196722883000001},{"$f":"ROUND(IF(K$2+$B57>100,0,K56*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B56)),11)","v":0.74387282313000003},{"$f":"ROUND(IF(L$2+$B57>100,0,L56*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B56)),11)","v":0.72429032765000001},{"$f":"ROUND(IF(M$2+$B57>100,0,M56*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B56)),11)","v":0.70304453991000004},{"$f":"ROUND(IF(N$2+$B57>100,0,N56*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B56)),11)","v":0.67996932468000004},{"$f":"ROUND(IF(O$2+$B57>100,0,O56*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B56)),11)","v":0.65490579891},{"$f":"ROUND(IF(P$2+$B57>100,0,P56*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B56)),11)","v":0.62771733070000002},{"$f":"ROUND(IF(Q$2+$B57>100,0,Q56*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B56)),11)","v":0.59830631927},{"$f":"ROUND(IF(R$2+$B57>100,0,R56*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B56)),11)","v":0.56662992662},{"$f":"ROUND(IF(S$2+$B57>100,0,S56*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B56)),11)","v":0.53271666327},{"$f":"ROUND(IF(T$2+$B57>100,0,T56*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B56)),11)","v":0.49668297982999998},{"$f":"ROUND(IF(U$2+$B57>100,0,U56*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B56)),11)","v":0.45874863850000003},{"$f":"ROUND(IF(V$2+$B57>100,0,V56*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B56)),11)","v":0.41924478493},{"$f":"ROUND(IF(W$2+$B57>100,0,W56*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B56)),11)","v":0.37861783164000001},{"$f":"ROUND(IF(X$2+$B57>100,0,X56*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B56)),11)","v":0.33742341678999999},{"$f":"ROUND(IF(Y$2+$B57>100,0,Y56*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B56)),11)","v":0.29631194153000001},{"$f":"ROUND(IF(Z$2+$B57>100,0,Z56*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B56)),11)","v":0.25600287698000002},{"$f":"ROUND(IF(AA$2+$B57>100,0,AA56*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B56)),11)","v":0.21724446377000001},{"$f":"ROUND(IF(AB$2+$B57>100,0,AB56*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B56)),11)","v":0.18076461803999999},{"$f":"ROUND(IF(AC$2+$B57>100,0,AC56*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B56)),11)","v":0.14721934378000001},{"$f":"ROUND(IF(AD$2+$B57>100,0,AD56*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B56)),11)","v":0.11714045414},{"$f":"ROUND(IF(AE$2+$B57>100,0,AE56*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B56)),11)","v":9.089195152E-2},{"$f":"ROUND(IF(AF$2+$B57>100,0,AF56*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B56)),11)","v":6.8643446289999993E-2},{"$f":"ROUND(IF(AG$2+$B57>100,0,AG56*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B56)),11)","v":5.0362279709999999E-2},{"$f":"ROUND(IF(AH$2+$B57>100,0,AH56*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B56)),11)","v":3.5828924980000003E-2},{"$f":"ROUND(IF(AI$2+$B57>100,0,AI56*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B56)),11)","v":2.467151897E-2},{"$f":"ROUND(IF(AJ$2+$B57>100,0,AJ56*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B56)),11)","v":1.6414948009999999E-2},{"$f":"ROUND(IF(AK$2+$B57>100,0,AK56*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B57>100,0,AL56*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B57>100,0,AM56*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B57>100,0,AN56*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B57>100,0,AO56*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B57>100,0,AP56*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B57>100,0,AQ56*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B57>100,0,AR56*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B57>100,0,AS56*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B57>100,0,AT56*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B57>100,0,AU56*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B57>100,0,AV56*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B57>100,0,AW56*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B57>100,0,AX56*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B57>100,0,AY56*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B57>100,0,AZ56*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B57>100,0,BA56*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B57>100,0,BB56*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B57>100,0,BC56*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B57>100,0,BD56*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B57>100,0,BE56*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B57>100,0,BF56*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B57>100,0,BG56*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B57>100,0,BH56*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B57>100,0,BI56*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B57>100,0,BJ56*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B57>100,0,BK56*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B57>100,0,BL56*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B57>100,0,BM56*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B57>100,0,BN56*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B57>100,0,BO56*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B57>100,0,BP56*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B57>100,0,BQ56*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B57>100,0,BR56*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B57>100,0,BS56*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B57>100,0,BT56*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B57>100,0,BU56*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B57>100,0,BV56*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B57>100,0,BW56*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B57>100,0,BX56*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B57>100,0,BY56*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B57>100,0,BZ56*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B57>100,0,CA56*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B57>100,0,CB56*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B57>100,0,CC56*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B57>100,0,CD56*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B57>100,0,CE56*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B57>100,0,CF56*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B57>100,0,CG56*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B57>100,0,CH56*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B57>100,0,CI56*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B57>100,0,CJ56*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B56)),11)","v":0}]
[68,53,{"$f":"ROUND(IF(C$2+$B58>100,0,C57*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B57)),11)","v":0.84817330344999997},{"$f":"ROUND(IF(D$2+$B58>100,0,D57*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B57)),11)","v":0.83571921757000001},{"$f":"ROUND(IF(E$2+$B58>100,0,E57*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B57)),11)","v":0.82258015864},{"$f":"ROUND(IF(F$2+$B58>100,0,F57*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B57)),11)","v":0.80869281038999996},{"$f":"ROUND(IF(G$2+$B58>100,0,G57*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B57)),11)","v":0.79396184007000004},{"$f":"ROUND(IF(H$2+$B58>100,0,H57*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B57)),11)","v":0.77827791553000003},{"$f":"ROUND(IF(I$2+$B58>100,0,I57*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B57)),11)","v":0.76148490356999998},{"$f":"ROUND(IF(J$2+$B58>100,0,J57*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B57)),11)","v":0.74340418320000001},{"$f":"ROUND(IF(K$2+$B58>100,0,K57*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B57)),11)","v":0.72384851059999999},{"$f":"ROUND(IF(L$2+$B58>100,0,L57*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B57)),11)","v":0.70263114968999996},{"$f":"ROUND(IF(M$2+$B58>100,0,M57*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B57)),11)","v":0.6795790223},{"$f":"ROUND(IF(N$2+$B58>100,0,N57*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B57)),11)","v":0.65453643203},{"$f":"ROUND(IF(O$2+$B58>100,0,O57*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B57)),11)","v":0.62736831987999997},{"$f":"ROUND(IF(P$2+$B58>100,0,P57*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B57)),11)","v":0.59797545585},{"$f":"ROUND(IF(Q$2+$B58>100,0,Q57*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B57)),11)","v":0.56631488038},{"$f":"ROUND(IF(R$2+$B58>100,0,R57*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B57)),11)","v":0.53241567839000004},{"$f":"ROUND(IF(S$2+$B58>100,0,S57*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B57)),11)","v":0.49639391030000002},{"$f":"ROUND(IF(T$2+$B58>100,0,T57*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B57)),11)","v":0.45847017809000001},{"$f":"ROUND(IF(U$2+$B58>100,0,U57*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B57)),11)","v":0.41897604904000002},{"$f":"ROUND(IF(V$2+$B58>100,0,V57*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B57)),11)","v":0.37835961425999998},{"$f":"ROUND(IF(W$2+$B58>100,0,W57*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B57)),11)","v":0.33717810996999997},{"$f":"ROUND(IF(X$2+$B58>100,0,X57*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B57)),11)","v":0.29608229976},{"$f":"ROUND(IF(Y$2+$B58>100,0,Y57*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B57)),11)","v":0.25579039459000003},{"$f":"ROUND(IF(Z$2+$B58>100,0,Z57*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B57)),11)","v":0.21705024722999999},{"$f":"ROUND(IF(AA$2+$B58>100,0,AA57*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B57)),11)","v":0.18058945712999999},{"$f":"ROUND(IF(AB$2+$B58>100,0,AB57*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B57)),11)","v":0.14706358571},{"$f":"ROUND(IF(AC$2+$B58>100,0,AC57*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B57)),11)","v":0.11700375121999999},{"$f":"ROUND(IF(AD$2+$B58>100,0,AD57*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B57)),11)","v":9.0774246439999998E-2},{"$f":"ROUND(IF(AE$2+$B58>100,0,AE57*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B57)),11)","v":6.8544256509999998E-2},{"$f":"ROUND(IF(AF$2+$B58>100,0,AF57*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B57)),11)","v":5.0280843899999997E-2},{"$f":"ROUND(IF(AG$2+$B58>100,0,AG57*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B57)),11)","v":3.5763967139999998E-2},{"$f":"ROUND(IF(AH$2+$B58>100,0,AH57*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B57)),11)","v":2.462138644E-2},{"$f":"ROUND(IF(AI$2+$B58>100,0,AI57*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B57)),11)","v":1.6377620419999999E-2},{"$f":"ROUND(IF(AJ$2+$B58>100,0,AJ57*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B58>100,0,AK57*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B58>100,0,AL57*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B58>100,0,AM57*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B58>100,0,AN57*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B58>100,0,AO57*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B58>100,0,AP57*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B58>100,0,AQ57*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B58>100,0,AR57*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B58>100,0,AS57*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B58>100,0,AT57*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B58>100,0,AU57*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B58>100,0,AV57*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B58>100,0,AW57*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B58>100,0,AX57*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B58>100,0,AY57*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B58>100,0,AZ57*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B58>100,0,BA57*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B58>100,0,BB57*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B58>100,0,BC57*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B58>100,0,BD57*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B58>100,0,BE57*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B58>100,0,BF57*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B58>100,0,BG57*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B58>100,0,BH57*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B58>100,0,BI57*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B58>100,0,BJ57*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B58>100,0,BK57*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B58>100,0,BL57*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B58>100,0,BM57*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B58>100,0,BN57*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B58>100,0,BO57*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B58>100,0,BP57*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B58>100,0,BQ57*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B58>100,0,BR57*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B58>100,0,BS57*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B58>100,0,BT57*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B58>100,0,BU57*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B58>100,0,BV57*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B58>100,0,BW57*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B58>100,0,BX57*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B58>100,0,BY57*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B58>100,0,BZ57*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B58>100,0,CA57*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B58>100,0,CB57*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B58>100,0,CC57*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B58>100,0,CD57*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B58>100,0,CE57*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B58>100,0,CF57*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B58>100,0,CG57*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B58>100,0,CH57*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B58>100,0,CI57*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B58>100,0,CJ57*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B57)),11)","v":0}]
[69,54,{"$f":"ROUND(IF(C$2+$B59>100,0,C58*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B58)),11)","v":0.83552449498000003},{"$f":"ROUND(IF(D$2+$B59>100,0,D58*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B58)),11)","v":0.82232598139000002},{"$f":"ROUND(IF(E$2+$B59>100,0,E58*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B58)),11)","v":0.80837337671999998},{"$f":"ROUND(IF(F$2+$B59>100,0,F58*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B58)),11)","v":0.79357915046000005},{"$f":"ROUND(IF(G$2+$B59>100,0,G58*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B58)),11)","v":0.77784441471999999},{"$f":"ROUND(IF(H$2+$B59>100,0,H58*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B58)),11)","v":0.76102115931000003},{"$f":"ROUND(IF(I$2+$B59>100,0,I58*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B58)),11)","v":0.74293360835},{"$f":"ROUND(IF(J$2+$B59>100,0,J58*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B58)),11)","v":0.72339248598999994},{"$f":"ROUND(IF(K$2+$B59>100,0,K58*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B58)),11)","v":0.70220254473999999},{"$f":"ROUND(IF(L$2+$B59>100,0,L58*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B58)),11)","v":0.67917942981000001},{"$f":"ROUND(IF(M$2+$B59>100,0,M58*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B58)),11)","v":0.65416072813000004},{"$f":"ROUND(IF(N$2+$B59>100,0,N58*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B58)),11)","v":0.62701448414000005},{"$f":"ROUND(IF(O$2+$B59>100,0,O58*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B58)),11)","v":0.59764298151999995},{"$f":"ROUND(IF(P$2+$B59>100,0,P58*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B58)),11)","v":0.56600170822999996},{"$f":"ROUND(IF(Q$2+$B59>100,0,Q58*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B58)),11)","v":0.53211965527000005},{"$f":"ROUND(IF(R$2+$B59>100,0,R58*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B58)),11)","v":0.49611344776999999},{"$f":"ROUND(IF(S$2+$B59>100,0,S58*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B58)),11)","v":0.45820334841999999},{"$f":"ROUND(IF(T$2+$B59>100,0,T58*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B58)),11)","v":0.41872173059000001},{"$f":"ROUND(IF(U$2+$B59>100,0,U58*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B58)),11)","v":0.37811708576000003},{"$f":"ROUND(IF(V$2+$B59>100,0,V58*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B58)),11)","v":0.33694815447999998},{"$f":"ROUND(IF(W$2+$B59>100,0,W58*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B58)),11)","v":0.29586704794000002},{"$f":"ROUND(IF(X$2+$B59>100,0,X58*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B58)),11)","v":0.25559215701999999},{"$f":"ROUND(IF(Y$2+$B59>100,0,Y58*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B58)),11)","v":0.21687009552},{"$f":"ROUND(IF(Z$2+$B59>100,0,Z58*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B58)),11)","v":0.18042801017000001},{"$f":"ROUND(IF(AA$2+$B59>100,0,AA58*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B58)),11)","v":0.14692108109999999},{"$f":"ROUND(IF(AB$2+$B59>100,0,AB58*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B58)),11)","v":0.11687996125},{"$f":"ROUND(IF(AC$2+$B59>100,0,AC58*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B58)),11)","v":9.0668312890000005E-2},{"$f":"ROUND(IF(AD$2+$B59>100,0,AD58*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B58)),11)","v":6.8455491689999995E-2},{"$f":"ROUND(IF(AE$2+$B59>100,0,AE58*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B58)),11)","v":5.020818808E-2},{"$f":"ROUND(IF(AF$2+$B59>100,0,AF58*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B58)),11)","v":3.5706136800000003E-2},{"$f":"ROUND(IF(AG$2+$B59>100,0,AG58*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B58)),11)","v":2.4576747869999999E-2},{"$f":"ROUND(IF(AH$2+$B59>100,0,AH58*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B58)),11)","v":1.63443411E-2},{"$f":"ROUND(IF(AI$2+$B59>100,0,AI58*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B59>100,0,AJ58*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B59>100,0,AK58*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B59>100,0,AL58*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B59>100,0,AM58*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B59>100,0,AN58*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B59>100,0,AO58*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B59>100,0,AP58*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B59>100,0,AQ58*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B59>100,0,AR58*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B59>100,0,AS58*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B59>100,0,AT58*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B59>100,0,AU58*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B59>100,0,AV58*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B59>100,0,AW58*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B59>100,0,AX58*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B59>100,0,AY58*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B59>100,0,AZ58*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B59>100,0,BA58*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B59>100,0,BB58*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B59>100,0,BC58*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B59>100,0,BD58*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B59>100,0,BE58*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B59>100,0,BF58*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B59>100,0,BG58*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B59>100,0,BH58*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B59>100,0,BI58*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B59>100,0,BJ58*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B59>100,0,BK58*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B59>100,0,BL58*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B59>100,0,BM58*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B59>100,0,BN58*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B59>100,0,BO58*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B59>100,0,BP58*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B59>100,0,BQ58*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B59>100,0,BR58*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B59>100,0,BS58*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B59>100,0,BT58*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B59>100,0,BU58*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B59>100,0,BV58*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B59>100,0,BW58*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B59>100,0,BX58*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B59>100,0,BY58*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B59>100,0,BZ58*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B59>100,0,CA58*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B59>100,0,CB58*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B59>100,0,CC58*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B59>100,0,CD58*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B59>100,0,CE58*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B59>100,0,CF58*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B59>100,0,CG58*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B59>100,0,CH58*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B59>100,0,CI58*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B59>100,0,CJ58*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B58)),11)","v":0}]
[70,55,{"$f":"ROUND(IF(C$2+$B60>100,0,C59*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B59)),11)","v":0.82213437942000001},{"$f":"ROUND(IF(D$2+$B60>100,0,D59*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B59)),11)","v":0.80812358936999995},{"$f":"ROUND(IF(E$2+$B60>100,0,E59*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B59)),11)","v":0.79326568667999997},{"$f":"ROUND(IF(F$2+$B60>100,0,F59*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B59)),11)","v":0.77746949370999996},{"$f":"ROUND(IF(G$2+$B60>100,0,G59*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B59)),11)","v":0.76059727051000003},{"$f":"ROUND(IF(H$2+$B60>100,0,H59*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B59)),11)","v":0.74248116183000001},{"$f":"ROUND(IF(I$2+$B60>100,0,I59*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B59)),11)","v":0.72293457854999998},{"$f":"ROUND(IF(J$2+$B60>100,0,J59*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B59)),11)","v":0.70176015708999995},{"$f":"ROUND(IF(K$2+$B60>100,0,K59*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B59)),11)","v":0.67876513039999997},{"$f":"ROUND(IF(L$2+$B60>100,0,L59*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B59)),11)","v":0.6537760816},{"$f":"ROUND(IF(M$2+$B60>100,0,M59*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B59)),11)","v":0.62665457783},{"$f":"ROUND(IF(N$2+$B60>100,0,N59*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B59)),11)","v":0.59730591086999996},{"$f":"ROUND(IF(O$2+$B60>100,0,O59*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B59)),11)","v":0.56568701129999999},{"$f":"ROUND(IF(P$2+$B60>100,0,P59*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B59)),11)","v":0.53182539307999999},{"$f":"ROUND(IF(Q$2+$B60>100,0,Q59*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B59)),11)","v":0.49583760869999999},{"$f":"ROUND(IF(R$2+$B60>100,0,R59*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B59)),11)","v":0.45794446355000001},{"$f":"ROUND(IF(S$2+$B60>100,0,S59*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B59)),11)","v":0.41847803451999999},{"$f":"ROUND(IF(T$2+$B60>100,0,T59*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B59)),11)","v":0.37788756870000001},{"$f":"ROUND(IF(U$2+$B60>100,0,U59*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B59)),11)","v":0.33673217072},{"$f":"ROUND(IF(V$2+$B60>100,0,V59*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B59)),11)","v":0.29566526658999998},{"$f":"ROUND(IF(W$2+$B60>100,0,W59*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B59)),11)","v":0.25540634153000003},{"$f":"ROUND(IF(X$2+$B60>100,0,X59*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B59)),11)","v":0.21670202118000001},{"$f":"ROUND(IF(Y$2+$B60>100,0,Y59*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B59)),11)","v":0.18027825490999999},{"$f":"ROUND(IF(Z$2+$B60>100,0,Z59*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B59)),11)","v":0.14678973367000001},{"$f":"ROUND(IF(AA$2+$B60>100,0,AA59*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B59)),11)","v":0.11676670457},{"$f":"ROUND(IF(AB$2+$B60>100,0,AB59*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B59)),11)","v":9.0572385810000003E-2},{"$f":"ROUND(IF(AC$2+$B60>100,0,AC59*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B59)),11)","v":6.8375604130000003E-2},{"$f":"ROUND(IF(AD$2+$B60>100,0,AD59*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B59)),11)","v":5.0143168469999999E-2},{"$f":"ROUND(IF(AE$2+$B60>100,0,AE59*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B59)),11)","v":3.5654541429999999E-2},{"$f":"ROUND(IF(AF$2+$B60>100,0,AF59*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B59)),11)","v":2.4537007270000001E-2},{"$f":"ROUND(IF(AG$2+$B60>100,0,AG59*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B59)),11)","v":1.6314708809999998E-2},{"$f":"ROUND(IF(AH$2+$B60>100,0,AH59*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B60>100,0,AI59*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B60>100,0,AJ59*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B60>100,0,AK59*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B60>100,0,AL59*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B60>100,0,AM59*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B60>100,0,AN59*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B60>100,0,AO59*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B60>100,0,AP59*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B60>100,0,AQ59*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B60>100,0,AR59*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B60>100,0,AS59*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B60>100,0,AT59*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B60>100,0,AU59*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B60>100,0,AV59*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B60>100,0,AW59*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B60>100,0,AX59*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B60>100,0,AY59*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B60>100,0,AZ59*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B60>100,0,BA59*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B60>100,0,BB59*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B60>100,0,BC59*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B60>100,0,BD59*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B60>100,0,BE59*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B60>100,0,BF59*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B60>100,0,BG59*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B60>100,0,BH59*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B60>100,0,BI59*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B60>100,0,BJ59*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B60>100,0,BK59*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B60>100,0,BL59*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B60>100,0,BM59*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B60>100,0,BN59*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B60>100,0,BO59*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B60>100,0,BP59*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B60>100,0,BQ59*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B60>100,0,BR59*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B60>100,0,BS59*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B60>100,0,BT59*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B60>100,0,BU59*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B60>100,0,BV59*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B60>100,0,BW59*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B60>100,0,BX59*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B60>100,0,BY59*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B60>100,0,BZ59*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B60>100,0,CA59*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B60>100,0,CB59*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B60>100,0,CC59*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B60>100,0,CD59*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B60>100,0,CE59*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B60>100,0,CF59*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B60>100,0,CG59*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B60>100,0,CH59*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B60>100,0,CI59*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B60>100,0,CJ59*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B59)),11)","v":0}]
[71,56,{"$f":"ROUND(IF(C$2+$B61>100,0,C60*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B60)),11)","v":0.80793529654999996},{"$f":"ROUND(IF(D$2+$B61>100,0,D60*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B60)),11)","v":0.79302056760999995},{"$f":"ROUND(IF(E$2+$B61>100,0,E60*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B60)),11)","v":0.77716239324000003},{"$f":"ROUND(IF(F$2+$B61>100,0,F60*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B60)),11)","v":0.76023066263000005},{"$f":"ROUND(IF(G$2+$B61>100,0,G60*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B60)),11)","v":0.74206759981000003},{"$f":"ROUND(IF(H$2+$B61>100,0,H60*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B60)),11)","v":0.72249431142999998},{"$f":"ROUND(IF(I$2+$B61>100,0,I60*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B60)),11)","v":0.70131594290999999},{"$f":"ROUND(IF(J$2+$B61>100,0,J60*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B60)),11)","v":0.67833750832999995},{"$f":"ROUND(IF(K$2+$B61>100,0,K60*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B60)),11)","v":0.65337727823000002},{"$f":"ROUND(IF(L$2+$B61>100,0,L60*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B60)),11)","v":0.62628610492000003},{"$f":"ROUND(IF(M$2+$B61>100,0,M60*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B60)),11)","v":0.59696305727999999},{"$f":"ROUND(IF(N$2+$B61>100,0,N60*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B60)),11)","v":0.56536796381999999},{"$f":"ROUND(IF(O$2+$B61>100,0,O60*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B60)),11)","v":0.53152969817999995},{"$f":"ROUND(IF(P$2+$B61>100,0,P60*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B60)),11)","v":0.49556341048000002},{"$f":"ROUND(IF(Q$2+$B61>100,0,Q60*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B60)),11)","v":0.45768984643999999},{"$f":"ROUND(IF(R$2+$B61>100,0,R60*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B60)),11)","v":0.41824159444999998},{"$f":"ROUND(IF(S$2+$B61>100,0,S60*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B60)),11)","v":0.37766763811999998},{"$f":"ROUND(IF(T$2+$B61>100,0,T60*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B60)),11)","v":0.33652777431000003},{"$f":"ROUND(IF(U$2+$B61>100,0,U60*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B60)),11)","v":0.29547574516000003},{"$f":"ROUND(IF(V$2+$B61>100,0,V60*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B60)),11)","v":0.25523215439000002},{"$f":"ROUND(IF(W$2+$B61>100,0,W60*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B60)),11)","v":0.21654447882},{"$f":"ROUND(IF(X$2+$B61>100,0,X60*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B60)),11)","v":0.18013853925000001},{"$f":"ROUND(IF(Y$2+$B61>100,0,Y60*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B60)),11)","v":0.14666789818000001},{"$f":"ROUND(IF(Z$2+$B61>100,0,Z60*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B60)),11)","v":0.11666231515},{"$f":"ROUND(IF(AA$2+$B61>100,0,AA60*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B60)),11)","v":9.0484621170000001E-2},{"$f":"ROUND(IF(AB$2+$B61>100,0,AB60*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B60)),11)","v":6.8303262739999995E-2},{"$f":"ROUND(IF(AC$2+$B61>100,0,AC60*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B60)),11)","v":5.0084651399999999E-2},{"$f":"ROUND(IF(AD$2+$B61>100,0,AD60*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B60)),11)","v":3.5608368799999998E-2},{"$f":"ROUND(IF(AE$2+$B61>100,0,AE60*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B60)),11)","v":2.450155129E-2},{"$f":"ROUND(IF(AF$2+$B61>100,0,AF60*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B60)),11)","v":1.6288327929999999E-2},{"$f":"ROUND(IF(AG$2+$B61>100,0,AG60*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B61>100,0,AH60*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B61>100,0,AI60*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B61>100,0,AJ60*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B61>100,0,AK60*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B61>100,0,AL60*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B61>100,0,AM60*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B61>100,0,AN60*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B61>100,0,AO60*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B61>100,0,AP60*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B61>100,0,AQ60*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B61>100,0,AR60*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B61>100,0,AS60*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B61>100,0,AT60*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B61>100,0,AU60*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B61>100,0,AV60*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B61>100,0,AW60*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B61>100,0,AX60*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B61>100,0,AY60*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B61>100,0,AZ60*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B61>100,0,BA60*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B61>100,0,BB60*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B61>100,0,BC60*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B61>100,0,BD60*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B61>100,0,BE60*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B61>100,0,BF60*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B61>100,0,BG60*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B61>100,0,BH60*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B61>100,0,BI60*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B61>100,0,BJ60*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B61>100,0,BK60*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B61>100,0,BL60*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B61>100,0,BM60*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B61>100,0,BN60*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B61>100,0,BO60*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B61>100,0,BP60*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B61>100,0,BQ60*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B61>100,0,BR60*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B61>100,0,BS60*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B61>100,0,BT60*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B61>100,0,BU60*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B61>100,0,BV60*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B61>100,0,BW60*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B61>100,0,BX60*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B61>100,0,BY60*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B61>100,0,BZ60*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B61>100,0,CA60*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B61>100,0,CB60*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B61>100,0,CC60*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B61>100,0,CD60*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B61>100,0,CE60*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B61>100,0,CF60*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B61>100,0,CG60*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B61>100,0,CH60*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B61>100,0,CI60*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B61>100,0,CJ60*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B60)),11)","v":0}]
[72,57,{"$f":"ROUND(IF(C$2+$B62>100,0,C61*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B61)),11)","v":0.79283579379000002},{"$f":"ROUND(IF(D$2+$B62>100,0,D61*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B61)),11)","v":0.77692225009000004},{"$f":"ROUND(IF(E$2+$B62>100,0,E61*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B61)),11)","v":0.75993037148999998},{"$f":"ROUND(IF(F$2+$B62>100,0,F61*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B61)),11)","v":0.74170992322999996},{"$f":"ROUND(IF(G$2+$B62>100,0,G61*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B61)),11)","v":0.72209188208999997},{"$f":"ROUND(IF(H$2+$B62>100,0,H61*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B61)),11)","v":0.70088884153999997},{"$f":"ROUND(IF(I$2+$B62>100,0,I61*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B61)),11)","v":0.67790812067999995},{"$f":"ROUND(IF(J$2+$B62>100,0,J61*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B61)),11)","v":0.65296565051},{"$f":"ROUND(IF(K$2+$B62>100,0,K61*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B61)),11)","v":0.62590407042999996},{"$f":"ROUND(IF(L$2+$B62>100,0,L61*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B61)),11)","v":0.59661204298000003},{"$f":"ROUND(IF(M$2+$B62>100,0,M61*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B61)),11)","v":0.56504344260999995},{"$f":"ROUND(IF(N$2+$B62>100,0,N61*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B61)),11)","v":0.53122991542999998},{"$f":"ROUND(IF(O$2+$B62>100,0,O61*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B61)),11)","v":0.49528787724000001},{"$f":"ROUND(IF(P$2+$B62>100,0,P61*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B61)),11)","v":0.45743674393},{"$f":"ROUND(IF(Q$2+$B62>100,0,Q61*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B61)),11)","v":0.41800905213},{"$f":"ROUND(IF(R$2+$B62>100,0,R61*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B61)),11)","v":0.37745425591999998},{"$f":"ROUND(IF(S$2+$B62>100,0,S61*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B61)),11)","v":0.33633191512999999},{"$f":"ROUND(IF(T$2+$B62>100,0,T61*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B61)),11)","v":0.29529639140000002},{"$f":"ROUND(IF(U$2+$B62>100,0,U61*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B61)),11)","v":0.25506855058},{"$f":"ROUND(IF(V$2+$B62>100,0,V61*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B61)),11)","v":0.21639679546999999},{"$f":"ROUND(IF(W$2+$B62>100,0,W61*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B61)),11)","v":0.18000757853999999},{"$f":"ROUND(IF(X$2+$B62>100,0,X61*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B61)),11)","v":0.14655423055},{"$f":"ROUND(IF(Y$2+$B62>100,0,Y61*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B61)),11)","v":0.11656548542},{"$f":"ROUND(IF(Z$2+$B62>100,0,Z61*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B61)),11)","v":9.0403727929999997E-2},{"$f":"ROUND(IF(AA$2+$B62>100,0,AA61*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B61)),11)","v":6.8237076879999997E-2},{"$f":"ROUND(IF(AB$2+$B62>100,0,AB61*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B61)),11)","v":5.0031661829999997E-2},{"$f":"ROUND(IF(AC$2+$B62>100,0,AC61*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B61)),11)","v":3.5566813840000003E-2},{"$f":"ROUND(IF(AD$2+$B62>100,0,AD61*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B61)),11)","v":2.4469821780000001E-2},{"$f":"ROUND(IF(AE$2+$B62>100,0,AE61*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B61)),11)","v":1.626479129E-2},{"$f":"ROUND(IF(AF$2+$B62>100,0,AF61*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B62>100,0,AG61*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B62>100,0,AH61*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B62>100,0,AI61*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B62>100,0,AJ61*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B62>100,0,AK61*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B62>100,0,AL61*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B62>100,0,AM61*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B62>100,0,AN61*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B62>100,0,AO61*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B62>100,0,AP61*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B62>100,0,AQ61*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B62>100,0,AR61*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B62>100,0,AS61*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B62>100,0,AT61*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B62>100,0,AU61*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B62>100,0,AV61*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B62>100,0,AW61*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B62>100,0,AX61*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B62>100,0,AY61*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B62>100,0,AZ61*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B62>100,0,BA61*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B62>100,0,BB61*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B62>100,0,BC61*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B62>100,0,BD61*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B62>100,0,BE61*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B62>100,0,BF61*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B62>100,0,BG61*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B62>100,0,BH61*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B62>100,0,BI61*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B62>100,0,BJ61*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B62>100,0,BK61*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B62>100,0,BL61*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B62>100,0,BM61*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B62>100,0,BN61*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B62>100,0,BO61*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B62>100,0,BP61*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B62>100,0,BQ61*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B62>100,0,BR61*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B62>100,0,BS61*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B62>100,0,BT61*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B62>100,0,BU61*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B62>100,0,BV61*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B62>100,0,BW61*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B62>100,0,BX61*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B62>100,0,BY61*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B62>100,0,BZ61*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B62>100,0,CA61*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B62>100,0,CB61*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B62>100,0,CC61*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B62>100,0,CD61*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B62>100,0,CE61*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B62>100,0,CF61*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B62>100,0,CG61*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B62>100,0,CH61*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B62>100,0,CI61*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B62>100,0,CJ61*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B61)),11)","v":0}]
[73,58,{"$f":"ROUND(IF(C$2+$B63>100,0,C62*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B62)),11)","v":0.77674122718000005},{"$f":"ROUND(IF(D$2+$B63>100,0,D62*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B62)),11)","v":0.75969555304000003},{"$f":"ROUND(IF(E$2+$B63>100,0,E62*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B62)),11)","v":0.74141694778},{"$f":"ROUND(IF(F$2+$B63>100,0,F62*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B62)),11)","v":0.72174383380999996},{"$f":"ROUND(IF(G$2+$B63>100,0,G62*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B62)),11)","v":0.70049844645000003},{"$f":"ROUND(IF(H$2+$B63>100,0,H62*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B62)),11)","v":0.67749527468000004},{"$f":"ROUND(IF(I$2+$B63>100,0,I62*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B62)),11)","v":0.65255232324000001},{"$f":"ROUND(IF(J$2+$B63>100,0,J62*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B62)),11)","v":0.62550975084000005},{"$f":"ROUND(IF(K$2+$B63>100,0,K62*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B62)),11)","v":0.59624810966999997},{"$f":"ROUND(IF(L$2+$B63>100,0,L62*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B62)),11)","v":0.56471119703999995},{"$f":"ROUND(IF(M$2+$B63>100,0,M62*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B62)),11)","v":0.53092498946},{"$f":"ROUND(IF(N$2+$B63>100,0,N62*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B62)),11)","v":0.49500853488000002},{"$f":"ROUND(IF(O$2+$B63>100,0,O62*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B62)),11)","v":0.45718240912000002},{"$f":"ROUND(IF(P$2+$B63>100,0,P62*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B62)),11)","v":0.41777789310000002},{"$f":"ROUND(IF(Q$2+$B63>100,0,Q62*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B62)),11)","v":0.37724439135999999},{"$f":"ROUND(IF(R$2+$B63>100,0,R62*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B62)),11)","v":0.33614188761000002},{"$f":"ROUND(IF(S$2+$B63>100,0,S62*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B62)),11)","v":0.29512452889000002},{"$f":"ROUND(IF(T$2+$B63>100,0,T62*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B62)),11)","v":0.25491372399000001},{"$f":"ROUND(IF(U$2+$B63>100,0,U62*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B62)),11)","v":0.21625808513},{"$f":"ROUND(IF(V$2+$B63>100,0,V62*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B62)),11)","v":0.17988481336000001},{"$f":"ROUND(IF(W$2+$B63>100,0,W62*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B62)),11)","v":0.14644768562999999},{"$f":"ROUND(IF(X$2+$B63>100,0,X62*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B62)),11)","v":0.11647514716},{"$f":"ROUND(IF(Y$2+$B63>100,0,Y62*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B62)),11)","v":9.0328692830000001E-2},{"$f":"ROUND(IF(Z$2+$B63>100,0,Z62*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B62)),11)","v":6.8176072939999999E-2},{"$f":"ROUND(IF(AA$2+$B63>100,0,AA62*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B62)),11)","v":4.9983181160000001E-2},{"$f":"ROUND(IF(AB$2+$B63>100,0,AB62*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B62)),11)","v":3.5529184140000003E-2},{"$f":"ROUND(IF(AC$2+$B63>100,0,AC62*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B62)),11)","v":2.44412655E-2},{"$f":"ROUND(IF(AD$2+$B63>100,0,AD62*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B62)),11)","v":1.6243728379999999E-2},{"$f":"ROUND(IF(AE$2+$B63>100,0,AE62*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B63>100,0,AF62*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B63>100,0,AG62*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B63>100,0,AH62*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B63>100,0,AI62*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B63>100,0,AJ62*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B63>100,0,AK62*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B63>100,0,AL62*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B63>100,0,AM62*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B63>100,0,AN62*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B63>100,0,AO62*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B63>100,0,AP62*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B63>100,0,AQ62*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B63>100,0,AR62*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B63>100,0,AS62*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B63>100,0,AT62*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B63>100,0,AU62*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B63>100,0,AV62*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B63>100,0,AW62*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B63>100,0,AX62*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B63>100,0,AY62*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B63>100,0,AZ62*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B63>100,0,BA62*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B63>100,0,BB62*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B63>100,0,BC62*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B63>100,0,BD62*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B63>100,0,BE62*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B63>100,0,BF62*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B63>100,0,BG62*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B63>100,0,BH62*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B63>100,0,BI62*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B63>100,0,BJ62*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B63>100,0,BK62*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B63>100,0,BL62*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B63>100,0,BM62*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B63>100,0,BN62*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B63>100,0,BO62*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B63>100,0,BP62*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B63>100,0,BQ62*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B63>100,0,BR62*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B63>100,0,BS62*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B63>100,0,BT62*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B63>100,0,BU62*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B63>100,0,BV62*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B63>100,0,BW62*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B63>100,0,BX62*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B63>100,0,BY62*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B63>100,0,BZ62*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B63>100,0,CA62*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B63>100,0,CB62*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B63>100,0,CC62*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B63>100,0,CD62*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B63>100,0,CE62*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B63>100,0,CF62*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B63>100,0,CG62*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B63>100,0,CH62*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B63>100,0,CI62*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B63>100,0,CJ62*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B62)),11)","v":0}]
[74,59,{"$f":"ROUND(IF(C$2+$B64>100,0,C63*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B63)),11)","v":0.75951854394999996},{"$f":"ROUND(IF(D$2+$B64>100,0,D63*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B63)),11)","v":0.74118784997999998},{"$f":"ROUND(IF(E$2+$B64>100,0,E63*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B63)),11)","v":0.72145874495999995},{"$f":"ROUND(IF(F$2+$B64>100,0,F63*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B63)),11)","v":0.70016080619999999},{"$f":"ROUND(IF(G$2+$B64>100,0,G63*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B63)),11)","v":0.67711790979999997},{"$f":"ROUND(IF(H$2+$B64>100,0,H63*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B63)),11)","v":0.65215491891999999},{"$f":"ROUND(IF(I$2+$B64>100,0,I63*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B63)),11)","v":0.62511380314999998},{"$f":"ROUND(IF(J$2+$B64>100,0,J63*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B63)),11)","v":0.59587247334000004},{"$f":"ROUND(IF(K$2+$B64>100,0,K63*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B63)),11)","v":0.56436672325000004},{"$f":"ROUND(IF(L$2+$B64>100,0,L63*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B63)),11)","v":0.53061280554000001},{"$f":"ROUND(IF(M$2+$B64>100,0,M63*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B63)),11)","v":0.49472439998000001},{"$f":"ROUND(IF(N$2+$B64>100,0,N63*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B63)),11)","v":0.45692455824},{"$f":"ROUND(IF(O$2+$B64>100,0,O63*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B63)),11)","v":0.41754560861000001},{"$f":"ROUND(IF(P$2+$B64>100,0,P63*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B63)),11)","v":0.37703577518999998},{"$f":"ROUND(IF(Q$2+$B64>100,0,Q63*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B63)),11)","v":0.33595499273000001},{"$f":"ROUND(IF(R$2+$B64>100,0,R63*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B63)),11)","v":0.29495778354000002},{"$f":"ROUND(IF(S$2+$B64>100,0,S63*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B63)),11)","v":0.25476536419000001},{"$f":"ROUND(IF(T$2+$B64>100,0,T63*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B63)),11)","v":0.21612681649000001},{"$f":"ROUND(IF(U$2+$B64>100,0,U63*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B63)),11)","v":0.17976950720000001},{"$f":"ROUND(IF(V$2+$B64>100,0,V63*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B63)),11)","v":0.14634780829999999},{"$f":"ROUND(IF(W$2+$B64>100,0,W63*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B63)),11)","v":0.11639046974},{"$f":"ROUND(IF(X$2+$B64>100,0,X63*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B63)),11)","v":9.0258688089999997E-2},{"$f":"ROUND(IF(Y$2+$B64>100,0,Y63*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B63)),11)","v":6.8119486800000004E-2},{"$f":"ROUND(IF(Z$2+$B64>100,0,Z63*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B63)),11)","v":4.9938496200000002E-2},{"$f":"ROUND(IF(AA$2+$B64>100,0,AA63*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B63)),11)","v":3.5494756369999998E-2},{"$f":"ROUND(IF(AB$2+$B64>100,0,AB63*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B63)),11)","v":2.4415406640000002E-2},{"$f":"ROUND(IF(AC$2+$B64>100,0,AC63*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B63)),11)","v":1.6224771950000001E-2},{"$f":"ROUND(IF(AD$2+$B64>100,0,AD63*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B64>100,0,AE63*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B64>100,0,AF63*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B64>100,0,AG63*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B64>100,0,AH63*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B64>100,0,AI63*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B64>100,0,AJ63*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B64>100,0,AK63*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B64>100,0,AL63*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B64>100,0,AM63*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B64>100,0,AN63*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B64>100,0,AO63*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B64>100,0,AP63*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B64>100,0,AQ63*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B64>100,0,AR63*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B64>100,0,AS63*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B64>100,0,AT63*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B64>100,0,AU63*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B64>100,0,AV63*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B64>100,0,AW63*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B64>100,0,AX63*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B64>100,0,AY63*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B64>100,0,AZ63*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B64>100,0,BA63*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B64>100,0,BB63*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B64>100,0,BC63*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B64>100,0,BD63*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B64>100,0,BE63*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B64>100,0,BF63*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B64>100,0,BG63*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B64>100,0,BH63*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B64>100,0,BI63*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B64>100,0,BJ63*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B64>100,0,BK63*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B64>100,0,BL63*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B64>100,0,BM63*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B64>100,0,BN63*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B64>100,0,BO63*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B64>100,0,BP63*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B64>100,0,BQ63*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B64>100,0,BR63*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B64>100,0,BS63*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B64>100,0,BT63*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B64>100,0,BU63*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B64>100,0,BV63*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B64>100,0,BW63*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B64>100,0,BX63*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B64>100,0,BY63*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B64>100,0,BZ63*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B64>100,0,CA63*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B64>100,0,CB63*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B64>100,0,CC63*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B64>100,0,CD63*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B64>100,0,CE63*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B64>100,0,CF63*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B64>100,0,CG63*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B64>100,0,CH63*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B64>100,0,CI63*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B64>100,0,CJ63*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B63)),11)","v":0}]
[75,60,{"$f":"ROUND(IF(C$2+$B65>100,0,C64*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B64)),11)","v":0.74101515318},{"$f":"ROUND(IF(D$2+$B65>100,0,D64*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B64)),11)","v":0.72123581425000005},{"$f":"ROUND(IF(E$2+$B65>100,0,E64*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B64)),11)","v":0.69988424265000004},{"$f":"ROUND(IF(F$2+$B65>100,0,F64*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B64)),11)","v":0.67679153897},{"$f":"ROUND(IF(G$2+$B65>100,0,G64*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B64)),11)","v":0.65179166862000004},{"$f":"ROUND(IF(H$2+$B65>100,0,H64*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B64)),11)","v":0.62473310889},{"$f":"ROUND(IF(I$2+$B65>100,0,I64*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B64)),11)","v":0.59549528604000002},{"$f":"ROUND(IF(J$2+$B65>100,0,J64*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B64)),11)","v":0.56401117218999997},{"$f":"ROUND(IF(K$2+$B65>100,0,K64*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B64)),11)","v":0.53028913177000003},{"$f":"ROUND(IF(L$2+$B65>100,0,L64*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B64)),11)","v":0.49443350201000003},{"$f":"ROUND(IF(M$2+$B65>100,0,M64*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B64)),11)","v":0.45666228353999999},{"$f":"ROUND(IF(N$2+$B65>100,0,N64*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B64)),11)","v":0.41731011288999997},{"$f":"ROUND(IF(O$2+$B65>100,0,O64*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B64)),11)","v":0.37682614330999997},{"$f":"ROUND(IF(P$2+$B65>100,0,P64*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B64)),11)","v":0.33576920960000001},{"$f":"ROUND(IF(Q$2+$B65>100,0,Q64*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B64)),11)","v":0.29479378701999998},{"$f":"ROUND(IF(R$2+$B65>100,0,R64*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B64)),11)","v":0.25462142177000002},{"$f":"ROUND(IF(S$2+$B65>100,0,S64*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B64)),11)","v":0.21600103067000001},{"$f":"ROUND(IF(T$2+$B65>100,0,T64*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B64)),11)","v":0.17966038711999999},{"$f":"ROUND(IF(U$2+$B65>100,0,U64*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B64)),11)","v":0.14625399936},{"$f":"ROUND(IF(V$2+$B65>100,0,V64*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B64)),11)","v":0.11631109143},{"$f":"ROUND(IF(W$2+$B65>100,0,W64*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B64)),11)","v":9.0193070030000003E-2},{"$f":"ROUND(IF(X$2+$B65>100,0,X64*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B64)),11)","v":6.8066694189999999E-2},{"$f":"ROUND(IF(Y$2+$B65>100,0,Y64*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B64)),11)","v":4.9897047239999999E-2},{"$f":"ROUND(IF(Z$2+$B65>100,0,Z64*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B64)),11)","v":3.5463024060000001E-2},{"$f":"ROUND(IF(AA$2+$B65>100,0,AA64*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B64)),11)","v":2.439174811E-2},{"$f":"ROUND(IF(AB$2+$B65>100,0,AB64*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B64)),11)","v":1.6207606140000001E-2},{"$f":"ROUND(IF(AC$2+$B65>100,0,AC64*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B65>100,0,AD64*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B65>100,0,AE64*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B65>100,0,AF64*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B65>100,0,AG64*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B65>100,0,AH64*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B65>100,0,AI64*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B65>100,0,AJ64*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B65>100,0,AK64*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B65>100,0,AL64*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B65>100,0,AM64*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B65>100,0,AN64*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B65>100,0,AO64*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B65>100,0,AP64*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B65>100,0,AQ64*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B65>100,0,AR64*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B65>100,0,AS64*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B65>100,0,AT64*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B65>100,0,AU64*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B65>100,0,AV64*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B65>100,0,AW64*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B65>100,0,AX64*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B65>100,0,AY64*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B65>100,0,AZ64*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B65>100,0,BA64*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B65>100,0,BB64*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B65>100,0,BC64*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B65>100,0,BD64*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B65>100,0,BE64*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B65>100,0,BF64*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B65>100,0,BG64*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B65>100,0,BH64*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B65>100,0,BI64*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B65>100,0,BJ64*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B65>100,0,BK64*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B65>100,0,BL64*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B65>100,0,BM64*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B65>100,0,BN64*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B65>100,0,BO64*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B65>100,0,BP64*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B65>100,0,BQ64*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B65>100,0,BR64*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B65>100,0,BS64*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B65>100,0,BT64*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B65>100,0,BU64*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B65>100,0,BV64*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B65>100,0,BW64*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B65>100,0,BX64*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B65>100,0,BY64*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B65>100,0,BZ64*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B65>100,0,CA64*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B65>100,0,CB64*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B65>100,0,CC64*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B65>100,0,CD64*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B65>100,0,CE64*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B65>100,0,CF64*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B65>100,0,CG64*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B65>100,0,CH64*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B65>100,0,CI64*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B65>100,0,CJ64*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B64)),11)","v":0}]
[76,61,{"$f":"ROUND(IF(C$2+$B66>100,0,C65*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B65)),11)","v":0.72106776627000002},{"$f":"ROUND(IF(D$2+$B66>100,0,D65*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B65)),11)","v":0.69966797845999995},{"$f":"ROUND(IF(E$2+$B66>100,0,E65*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B65)),11)","v":0.67652420627999998},{"$f":"ROUND(IF(F$2+$B66>100,0,F65*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B65)),11)","v":0.65147750504000002},{"$f":"ROUND(IF(G$2+$B66>100,0,G65*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B65)),11)","v":0.62438513254000005},{"$f":"ROUND(IF(H$2+$B66>100,0,H65*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B65)),11)","v":0.59513262946000001},{"$f":"ROUND(IF(I$2+$B66>100,0,I65*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B65)),11)","v":0.5636541531},{"$f":"ROUND(IF(J$2+$B66>100,0,J65*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B65)),11)","v":0.52995504958999995},{"$f":"ROUND(IF(K$2+$B66>100,0,K65*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B65)),11)","v":0.49413189760999998},{"$f":"ROUND(IF(L$2+$B66>100,0,L65*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B65)),11)","v":0.45639376609999999},{"$f":"ROUND(IF(M$2+$B66>100,0,M65*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B65)),11)","v":0.41707057687999999},{"$f":"ROUND(IF(N$2+$B66>100,0,N65*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B65)),11)","v":0.37661361336999999},{"$f":"ROUND(IF(O$2+$B66>100,0,O65*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B65)),11)","v":0.33558252191999999},{"$f":"ROUND(IF(P$2+$B66>100,0,P65*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B65)),11)","v":0.29463076603999999},{"$f":"ROUND(IF(Q$2+$B66>100,0,Q65*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B65)),11)","v":0.25447985225999997},{"$f":"ROUND(IF(R$2+$B66>100,0,R65*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B65)),11)","v":0.2158789901},{"$f":"ROUND(IF(S$2+$B66>100,0,S65*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B65)),11)","v":0.17955582477000001},{"$f":"ROUND(IF(T$2+$B66>100,0,T65*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B65)),11)","v":0.14616522319},{"$f":"ROUND(IF(U$2+$B66>100,0,U65*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B65)),11)","v":0.11623653602},{"$f":"ROUND(IF(V$2+$B66>100,0,V65*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B65)),11)","v":9.0131558350000002E-2},{"$f":"ROUND(IF(W$2+$B66>100,0,W65*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B65)),11)","v":6.8017209709999998E-2},{"$f":"ROUND(IF(X$2+$B66>100,0,X65*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B65)),11)","v":4.9858377029999998E-2},{"$f":"ROUND(IF(Y$2+$B66>100,0,Y65*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B65)),11)","v":3.543358974E-2},{"$f":"ROUND(IF(Z$2+$B66>100,0,Z65*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B65)),11)","v":2.436994189E-2},{"$f":"ROUND(IF(AA$2+$B66>100,0,AA65*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B65)),11)","v":1.6191900969999999E-2},{"$f":"ROUND(IF(AB$2+$B66>100,0,AB65*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B66>100,0,AC65*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B66>100,0,AD65*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B66>100,0,AE65*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B66>100,0,AF65*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B66>100,0,AG65*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B66>100,0,AH65*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B66>100,0,AI65*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B66>100,0,AJ65*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B66>100,0,AK65*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B66>100,0,AL65*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B66>100,0,AM65*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B66>100,0,AN65*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B66>100,0,AO65*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B66>100,0,AP65*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B66>100,0,AQ65*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B66>100,0,AR65*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B66>100,0,AS65*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B66>100,0,AT65*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B66>100,0,AU65*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B66>100,0,AV65*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B66>100,0,AW65*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B66>100,0,AX65*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B66>100,0,AY65*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B66>100,0,AZ65*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B66>100,0,BA65*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B66>100,0,BB65*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B66>100,0,BC65*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B66>100,0,BD65*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B66>100,0,BE65*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B66>100,0,BF65*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B66>100,0,BG65*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B66>100,0,BH65*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B66>100,0,BI65*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B66>100,0,BJ65*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B66>100,0,BK65*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B66>100,0,BL65*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B66>100,0,BM65*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B66>100,0,BN65*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B66>100,0,BO65*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B66>100,0,BP65*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B66>100,0,BQ65*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B66>100,0,BR65*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B66>100,0,BS65*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B66>100,0,BT65*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B66>100,0,BU65*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B66>100,0,BV65*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B66>100,0,BW65*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B66>100,0,BX65*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B66>100,0,BY65*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B66>100,0,BZ65*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B66>100,0,CA65*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B66>100,0,CB65*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B66>100,0,CC65*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B66>100,0,CD65*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B66>100,0,CE65*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B66>100,0,CF65*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B66>100,0,CG65*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B66>100,0,CH65*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B66>100,0,CI65*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B66>100,0,CJ65*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B65)),11)","v":0}]
[77,62,{"$f":"ROUND(IF(C$2+$B67>100,0,C66*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B66)),11)","v":0.69950495579000005},{"$f":"ROUND(IF(D$2+$B67>100,0,D66*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B66)),11)","v":0.67631516034000005},{"$f":"ROUND(IF(E$2+$B67>100,0,E66*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B66)),11)","v":0.65122017138999999},{"$f":"ROUND(IF(F$2+$B67>100,0,F66*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B66)),11)","v":0.62408417891000001},{"$f":"ROUND(IF(G$2+$B67>100,0,G66*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B66)),11)","v":0.59480114058},{"$f":"ROUND(IF(H$2+$B67>100,0,H66*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B66)),11)","v":0.56331088776000005},{"$f":"ROUND(IF(I$2+$B67>100,0,I66*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B66)),11)","v":0.52961958802999998},{"$f":"ROUND(IF(J$2+$B67>100,0,J66*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B66)),11)","v":0.49382059448999999},{"$f":"ROUND(IF(K$2+$B67>100,0,K66*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B66)),11)","v":0.45611536594000002},{"$f":"ROUND(IF(L$2+$B67>100,0,L66*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B66)),11)","v":0.41682533936999999},{"$f":"ROUND(IF(M$2+$B67>100,0,M66*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B66)),11)","v":0.37639743715000001},{"$f":"ROUND(IF(N$2+$B67>100,0,N66*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B66)),11)","v":0.33539325338999998},{"$f":"ROUND(IF(O$2+$B67>100,0,O66*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B66)),11)","v":0.29446695133},{"$f":"ROUND(IF(P$2+$B67>100,0,P66*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B66)),11)","v":0.25433912488999999},{"$f":"ROUND(IF(Q$2+$B67>100,0,Q66*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B66)),11)","v":0.21575896138},{"$f":"ROUND(IF(R$2+$B67>100,0,R66*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B66)),11)","v":0.17945437574000001},{"$f":"ROUND(IF(S$2+$B67>100,0,S66*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B66)),11)","v":0.14608015501999999},{"$f":"ROUND(IF(T$2+$B67>100,0,T66*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B66)),11)","v":0.11616598045},{"$f":"ROUND(IF(U$2+$B67>100,0,U66*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B66)),11)","v":9.0073784020000006E-2},{"$f":"ROUND(IF(V$2+$B67>100,0,V66*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B66)),11)","v":6.7970821969999998E-2},{"$f":"ROUND(IF(W$2+$B67>100,0,W66*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B66)),11)","v":4.9822129989999998E-2},{"$f":"ROUND(IF(X$2+$B67>100,0,X66*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B66)),11)","v":3.5406128709999998E-2},{"$f":"ROUND(IF(Y$2+$B67>100,0,Y66*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B66)),11)","v":2.4349714830000001E-2},{"$f":"ROUND(IF(Z$2+$B67>100,0,Z66*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B66)),11)","v":1.6177425419999999E-2},{"$f":"ROUND(IF(AA$2+$B67>100,0,AA66*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B67>100,0,AB66*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B67>100,0,AC66*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B67>100,0,AD66*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B67>100,0,AE66*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B67>100,0,AF66*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B67>100,0,AG66*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B67>100,0,AH66*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B67>100,0,AI66*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B67>100,0,AJ66*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B67>100,0,AK66*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B67>100,0,AL66*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B67>100,0,AM66*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B67>100,0,AN66*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B67>100,0,AO66*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B67>100,0,AP66*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B67>100,0,AQ66*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B67>100,0,AR66*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B67>100,0,AS66*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B67>100,0,AT66*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B67>100,0,AU66*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B67>100,0,AV66*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B67>100,0,AW66*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B67>100,0,AX66*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B67>100,0,AY66*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B67>100,0,AZ66*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B67>100,0,BA66*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B67>100,0,BB66*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B67>100,0,BC66*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B67>100,0,BD66*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B67>100,0,BE66*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B67>100,0,BF66*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B67>100,0,BG66*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B67>100,0,BH66*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B67>100,0,BI66*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B67>100,0,BJ66*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B67>100,0,BK66*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B67>100,0,BL66*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B67>100,0,BM66*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B67>100,0,BN66*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B67>100,0,BO66*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B67>100,0,BP66*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B67>100,0,BQ66*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B67>100,0,BR66*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B67>100,0,BS66*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B67>100,0,BT66*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B67>100,0,BU66*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B67>100,0,BV66*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B67>100,0,BW66*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B67>100,0,BX66*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B67>100,0,BY66*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B67>100,0,BZ66*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B67>100,0,CA66*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B67>100,0,CB66*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B67>100,0,CC66*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B67>100,0,CD66*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B67>100,0,CE66*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B67>100,0,CF66*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B67>100,0,CG66*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B67>100,0,CH66*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B67>100,0,CI66*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B67>100,0,CJ66*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B66)),11)","v":0}]
[78,63,{"$f":"ROUND(IF(C$2+$B68>100,0,C67*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B67)),11)","v":0.67615757888000005},{"$f":"ROUND(IF(D$2+$B68>100,0,D67*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B67)),11)","v":0.65101894439999997},{"$f":"ROUND(IF(E$2+$B68>100,0,E67*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B67)),11)","v":0.62383766561999998},{"$f":"ROUND(IF(F$2+$B68>100,0,F67*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B67)),11)","v":0.59451444642999995},{"$f":"ROUND(IF(G$2+$B68>100,0,G67*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B67)),11)","v":0.56299712358999998},{"$f":"ROUND(IF(H$2+$B68>100,0,H67*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B67)),11)","v":0.52929704974000003},{"$f":"ROUND(IF(I$2+$B68>100,0,I67*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B67)),11)","v":0.49350800604},{"$f":"ROUND(IF(J$2+$B68>100,0,J67*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B67)),11)","v":0.45582801323},{"$f":"ROUND(IF(K$2+$B68>100,0,K67*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B67)),11)","v":0.41657107593999998},{"$f":"ROUND(IF(L$2+$B68>100,0,L67*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B67)),11)","v":0.37617611545000001},{"$f":"ROUND(IF(M$2+$B68>100,0,M67*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B67)),11)","v":0.33520073765000002},{"$f":"ROUND(IF(N$2+$B68>100,0,N67*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B67)),11)","v":0.29430087197999999},{"$f":"ROUND(IF(O$2+$B68>100,0,O67*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B67)),11)","v":0.25419771232999999},{"$f":"ROUND(IF(P$2+$B68>100,0,P67*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B67)),11)","v":0.21563964665999999},{"$f":"ROUND(IF(Q$2+$B68>100,0,Q67*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B67)),11)","v":0.17935459910000001},{"$f":"ROUND(IF(R$2+$B68>100,0,R67*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B67)),11)","v":0.14599761974},{"$f":"ROUND(IF(S$2+$B68>100,0,S67*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B67)),11)","v":0.11609837184000001},{"$f":"ROUND(IF(T$2+$B68>100,0,T67*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B67)),11)","v":9.0019109240000006E-2},{"$f":"ROUND(IF(U$2+$B68>100,0,U67*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B67)),11)","v":6.7927252669999993E-2},{"$f":"ROUND(IF(V$2+$B68>100,0,V67*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B67)),11)","v":4.97881513E-2},{"$f":"ROUND(IF(W$2+$B68>100,0,W67*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B67)),11)","v":3.5380388460000002E-2},{"$f":"ROUND(IF(X$2+$B68>100,0,X67*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B67)),11)","v":2.4330843809999999E-2},{"$f":"ROUND(IF(Y$2+$B68>100,0,Y67*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B67)),11)","v":1.6163998150000001E-2},{"$f":"ROUND(IF(Z$2+$B68>100,0,Z67*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B68>100,0,AA67*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B68>100,0,AB67*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B68>100,0,AC67*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B68>100,0,AD67*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B68>100,0,AE67*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B68>100,0,AF67*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B68>100,0,AG67*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B68>100,0,AH67*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B68>100,0,AI67*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B68>100,0,AJ67*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B68>100,0,AK67*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B68>100,0,AL67*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B68>100,0,AM67*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B68>100,0,AN67*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B68>100,0,AO67*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B68>100,0,AP67*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B68>100,0,AQ67*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B68>100,0,AR67*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B68>100,0,AS67*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B68>100,0,AT67*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B68>100,0,AU67*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B68>100,0,AV67*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B68>100,0,AW67*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B68>100,0,AX67*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B68>100,0,AY67*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B68>100,0,AZ67*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B68>100,0,BA67*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B68>100,0,BB67*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B68>100,0,BC67*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B68>100,0,BD67*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B68>100,0,BE67*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B68>100,0,BF67*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B68>100,0,BG67*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B68>100,0,BH67*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B68>100,0,BI67*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B68>100,0,BJ67*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B68>100,0,BK67*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B68>100,0,BL67*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B68>100,0,BM67*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B68>100,0,BN67*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B68>100,0,BO67*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B68>100,0,BP67*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B68>100,0,BQ67*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B68>100,0,BR67*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B68>100,0,BS67*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B68>100,0,BT67*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B68>100,0,BU67*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B68>100,0,BV67*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B68>100,0,BW67*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B68>100,0,BX67*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B68>100,0,BY67*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B68>100,0,BZ67*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B68>100,0,CA67*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B68>100,0,CB67*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B68>100,0,CC67*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B68>100,0,CD67*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B68>100,0,CE67*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B68>100,0,CF67*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B68>100,0,CG67*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B68>100,0,CH67*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B68>100,0,CI67*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B68>100,0,CJ67*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B67)),11)","v":0}]
[79,64,{"$f":"ROUND(IF(C$2+$B69>100,0,C68*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B68)),11)","v":0.65086725696000003},{"$f":"ROUND(IF(D$2+$B69>100,0,D68*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B68)),11)","v":0.62364489983000004},{"$f":"ROUND(IF(E$2+$B69>100,0,E68*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B68)),11)","v":0.59427961319},{"$f":"ROUND(IF(F$2+$B69>100,0,F68*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B68)),11)","v":0.56272575897999999},{"$f":"ROUND(IF(G$2+$B69>100,0,G68*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B68)),11)","v":0.52900223127000001},{"$f":"ROUND(IF(H$2+$B69>100,0,H68*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B68)),11)","v":0.49320745970000002},{"$f":"ROUND(IF(I$2+$B69>100,0,I68*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B68)),11)","v":0.45553947409000001},{"$f":"ROUND(IF(J$2+$B69>100,0,J68*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B68)),11)","v":0.41630863614000002},{"$f":"ROUND(IF(K$2+$B69>100,0,K68*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B68)),11)","v":0.37594664804},{"$f":"ROUND(IF(L$2+$B69>100,0,L68*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B68)),11)","v":0.33500363961000001},{"$f":"ROUND(IF(M$2+$B69>100,0,M68*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B68)),11)","v":0.29413194326999997},{"$f":"ROUND(IF(N$2+$B69>100,0,N68*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B68)),11)","v":0.25405434483},{"$f":"ROUND(IF(O$2+$B69>100,0,O68*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B68)),11)","v":0.21551975102000001},{"$f":"ROUND(IF(P$2+$B69>100,0,P68*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B68)),11)","v":0.179255416},{"$f":"ROUND(IF(Q$2+$B69>100,0,Q68*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B68)),11)","v":0.14591644506000001},{"$f":"ROUND(IF(R$2+$B69>100,0,R68*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B68)),11)","v":0.11603277627},{"$f":"ROUND(IF(S$2+$B69>100,0,S68*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B68)),11)","v":8.9966718109999996E-2},{"$f":"ROUND(IF(T$2+$B69>100,0,T68*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B68)),11)","v":6.7886020830000005E-2},{"$f":"ROUND(IF(U$2+$B69>100,0,U68*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B68)),11)","v":4.9756237090000002E-2},{"$f":"ROUND(IF(V$2+$B69>100,0,V68*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B68)),11)","v":3.5356259039999997E-2},{"$f":"ROUND(IF(W$2+$B69>100,0,W68*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B68)),11)","v":2.4313155289999999E-2},{"$f":"ROUND(IF(X$2+$B69>100,0,X68*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B68)),11)","v":1.6151471050000001E-2},{"$f":"ROUND(IF(Y$2+$B69>100,0,Y68*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B68)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B69>100,0,Z68*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B69>100,0,AA68*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B69>100,0,AB68*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B69>100,0,AC68*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B69>100,0,AD68*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B69>100,0,AE68*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B69>100,0,AF68*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B69>100,0,AG68*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B69>100,0,AH68*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B69>100,0,AI68*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B69>100,0,AJ68*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B69>100,0,AK68*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B69>100,0,AL68*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B69>100,0,AM68*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B69>100,0,AN68*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B69>100,0,AO68*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B69>100,0,AP68*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B69>100,0,AQ68*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B69>100,0,AR68*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B69>100,0,AS68*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B69>100,0,AT68*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B69>100,0,AU68*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B69>100,0,AV68*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B69>100,0,AW68*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B69>100,0,AX68*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B69>100,0,AY68*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B69>100,0,AZ68*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B69>100,0,BA68*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B69>100,0,BB68*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B69>100,0,BC68*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B69>100,0,BD68*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B69>100,0,BE68*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B69>100,0,BF68*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B69>100,0,BG68*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B69>100,0,BH68*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B69>100,0,BI68*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B69>100,0,BJ68*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B69>100,0,BK68*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B69>100,0,BL68*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B69>100,0,BM68*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B69>100,0,BN68*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B69>100,0,BO68*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B69>100,0,BP68*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B69>100,0,BQ68*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B69>100,0,BR68*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B69>100,0,BS68*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B69>100,0,BT68*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B69>100,0,BU68*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B69>100,0,BV68*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B69>100,0,BW68*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B69>100,0,BX68*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B69>100,0,BY68*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B69>100,0,BZ68*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B69>100,0,CA68*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B69>100,0,CB68*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B69>100,0,CC68*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B69>100,0,CD68*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B69>100,0,CE68*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B69>100,0,CF68*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B69>100,0,CG68*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B69>100,0,CH68*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B69>100,0,CI68*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B69>100,0,CJ68*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B68)),11)","v":0}]
[80,65,{"$f":"ROUND(IF(C$2+$B70>100,0,C69*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B69)),11)","v":0.62349959054000004},{"$f":"ROUND(IF(D$2+$B70>100,0,D69*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B69)),11)","v":0.59409598083000004},{"$f":"ROUND(IF(E$2+$B70>100,0,E69*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B69)),11)","v":0.56250348227000002},{"$f":"ROUND(IF(F$2+$B70>100,0,F69*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B69)),11)","v":0.52874725219999996},{"$f":"ROUND(IF(G$2+$B70>100,0,G69*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B69)),11)","v":0.49293274313000002},{"$f":"ROUND(IF(H$2+$B70>100,0,H69*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B69)),11)","v":0.45526205058000002},{"$f":"ROUND(IF(I$2+$B70>100,0,I69*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B69)),11)","v":0.41604511277},{"$f":"ROUND(IF(J$2+$B70>100,0,J69*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B69)),11)","v":0.37570980163000001},{"$f":"ROUND(IF(K$2+$B70>100,0,K69*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B69)),11)","v":0.33479928740999998},{"$f":"ROUND(IF(L$2+$B70>100,0,L69*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B69)),11)","v":0.29395899368},{"$f":"ROUND(IF(M$2+$B70>100,0,M69*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B69)),11)","v":0.25390851763},{"$f":"ROUND(IF(N$2+$B70>100,0,N69*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B69)),11)","v":0.21539819788},{"$f":"ROUND(IF(O$2+$B70>100,0,O69*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B69)),11)","v":0.17915574999},{"$f":"ROUND(IF(P$2+$B70>100,0,P69*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B69)),11)","v":0.14583575326000001},{"$f":"ROUND(IF(Q$2+$B70>100,0,Q69*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B69)),11)","v":0.11596826204000001},{"$f":"ROUND(IF(R$2+$B70>100,0,R69*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B69)),11)","v":8.9915886919999993E-2},{"$f":"ROUND(IF(S$2+$B70>100,0,S69*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B69)),11)","v":6.7846511159999998E-2},{"$f":"ROUND(IF(T$2+$B70>100,0,T69*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B69)),11)","v":4.972603506E-2},{"$f":"ROUND(IF(U$2+$B70>100,0,U69*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B69)),11)","v":3.5333595670000002E-2},{"$f":"ROUND(IF(V$2+$B70>100,0,V69*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B69)),11)","v":2.4296573719999999E-2},{"$f":"ROUND(IF(W$2+$B70>100,0,W69*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B69)),11)","v":1.613972894E-2},{"$f":"ROUND(IF(X$2+$B70>100,0,X69*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B69)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B70>100,0,Y69*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B69)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B70>100,0,Z69*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B70>100,0,AA69*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B70>100,0,AB69*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B70>100,0,AC69*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B70>100,0,AD69*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B70>100,0,AE69*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B70>100,0,AF69*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B70>100,0,AG69*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B70>100,0,AH69*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B70>100,0,AI69*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B70>100,0,AJ69*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B70>100,0,AK69*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B70>100,0,AL69*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B70>100,0,AM69*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B70>100,0,AN69*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B70>100,0,AO69*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B70>100,0,AP69*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B70>100,0,AQ69*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B70>100,0,AR69*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B70>100,0,AS69*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B70>100,0,AT69*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B70>100,0,AU69*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B70>100,0,AV69*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B70>100,0,AW69*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B70>100,0,AX69*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B70>100,0,AY69*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B70>100,0,AZ69*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B70>100,0,BA69*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B70>100,0,BB69*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B70>100,0,BC69*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B70>100,0,BD69*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B70>100,0,BE69*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B70>100,0,BF69*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B70>100,0,BG69*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B70>100,0,BH69*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B70>100,0,BI69*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B70>100,0,BJ69*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B70>100,0,BK69*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B70>100,0,BL69*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B70>100,0,BM69*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B70>100,0,BN69*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B70>100,0,BO69*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B70>100,0,BP69*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B70>100,0,BQ69*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B70>100,0,BR69*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B70>100,0,BS69*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B70>100,0,BT69*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B70>100,0,BU69*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B70>100,0,BV69*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B70>100,0,BW69*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B70>100,0,BX69*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B70>100,0,BY69*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B70>100,0,BZ69*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B70>100,0,CA69*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B70>100,0,CB69*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B70>100,0,CC69*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B70>100,0,CD69*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B70>100,0,CE69*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B70>100,0,CF69*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B70>100,0,CG69*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B70>100,0,CH69*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B70>100,0,CI69*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B70>100,0,CJ69*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B69)),11)","v":0}]
[81,66,{"$f":"ROUND(IF(C$2+$B71>100,0,C70*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B70)),11)","v":0.59395755644000003},{"$f":"ROUND(IF(D$2+$B71>100,0,D70*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B70)),11)","v":0.56232966874000001},{"$f":"ROUND(IF(E$2+$B71>100,0,E70*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B70)),11)","v":0.52853839700000005},{"$f":"ROUND(IF(F$2+$B71>100,0,F70*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B70)),11)","v":0.49269514955999999},{"$f":"ROUND(IF(G$2+$B71>100,0,G70*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B70)),11)","v":0.45500846960000002},{"$f":"ROUND(IF(H$2+$B71>100,0,H70*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B70)),11)","v":0.41579174132000002},{"$f":"ROUND(IF(I$2+$B71>100,0,I70*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B70)),11)","v":0.37547197732999998},{"$f":"ROUND(IF(J$2+$B71>100,0,J70*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B70)),11)","v":0.33458836384000001},{"$f":"ROUND(IF(K$2+$B71>100,0,K70*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B70)),11)","v":0.29377967871999999},{"$f":"ROUND(IF(L$2+$B71>100,0,L70*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B70)),11)","v":0.25375921942000002},{"$f":"ROUND(IF(M$2+$B71>100,0,M70*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B70)),11)","v":0.21527455931},{"$f":"ROUND(IF(N$2+$B71>100,0,N70*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B70)),11)","v":0.17905470614999999},{"$f":"ROUND(IF(O$2+$B71>100,0,O70*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B70)),11)","v":0.14575466858},{"$f":"ROUND(IF(P$2+$B71>100,0,P70*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B70)),11)","v":0.11590413159},{"$f":"ROUND(IF(Q$2+$B71>100,0,Q70*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B70)),11)","v":8.9865893680000003E-2},{"$f":"ROUND(IF(R$2+$B71>100,0,R70*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B70)),11)","v":6.7808177890000002E-2},{"$f":"ROUND(IF(S$2+$B71>100,0,S70*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B70)),11)","v":4.9697094499999997E-2},{"$f":"ROUND(IF(T$2+$B71>100,0,T70*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B70)),11)","v":3.5312148180000003E-2},{"$f":"ROUND(IF(U$2+$B71>100,0,U70*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B70)),11)","v":2.4280999609999999E-2},{"$f":"ROUND(IF(V$2+$B71>100,0,V70*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B70)),11)","v":1.612872164E-2},{"$f":"ROUND(IF(W$2+$B71>100,0,W70*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B70)),11)","v":0},{"$f":"ROUND(IF(X$2+$B71>100,0,X70*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B70)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B71>100,0,Y70*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B70)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B71>100,0,Z70*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B71>100,0,AA70*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B71>100,0,AB70*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B71>100,0,AC70*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B71>100,0,AD70*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B71>100,0,AE70*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B71>100,0,AF70*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B71>100,0,AG70*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B71>100,0,AH70*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B71>100,0,AI70*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B71>100,0,AJ70*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B71>100,0,AK70*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B71>100,0,AL70*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B71>100,0,AM70*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B71>100,0,AN70*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B71>100,0,AO70*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B71>100,0,AP70*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B71>100,0,AQ70*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B71>100,0,AR70*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B71>100,0,AS70*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B71>100,0,AT70*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B71>100,0,AU70*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B71>100,0,AV70*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B71>100,0,AW70*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B71>100,0,AX70*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B71>100,0,AY70*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B71>100,0,AZ70*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B71>100,0,BA70*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B71>100,0,BB70*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B71>100,0,BC70*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B71>100,0,BD70*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B71>100,0,BE70*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B71>100,0,BF70*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B71>100,0,BG70*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B71>100,0,BH70*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B71>100,0,BI70*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B71>100,0,BJ70*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B71>100,0,BK70*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B71>100,0,BL70*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B71>100,0,BM70*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B71>100,0,BN70*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B71>100,0,BO70*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B71>100,0,BP70*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B71>100,0,BQ70*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B71>100,0,BR70*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B71>100,0,BS70*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B71>100,0,BT70*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B71>100,0,BU70*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B71>100,0,BV70*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B71>100,0,BW70*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B71>100,0,BX70*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B71>100,0,BY70*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B71>100,0,BZ70*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B71>100,0,CA70*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B71>100,0,CB70*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B71>100,0,CC70*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B71>100,0,CD70*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B71>100,0,CE70*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B71>100,0,CF70*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B71>100,0,CG70*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B71>100,0,CH70*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B71>100,0,CI70*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B71>100,0,CJ70*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B70)),11)","v":0}]
[82,67,{"$f":"ROUND(IF(C$2+$B72>100,0,C71*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B71)),11)","v":0.56219864590000002},{"$f":"ROUND(IF(D$2+$B72>100,0,D71*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B71)),11)","v":0.52837507868},{"$f":"ROUND(IF(E$2+$B72>100,0,E71*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B71)),11)","v":0.49250053494000001},{"$f":"ROUND(IF(F$2+$B72>100,0,F71*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B71)),11)","v":0.45478915552999999},{"$f":"ROUND(IF(G$2+$B72>100,0,G71*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B71)),11)","v":0.41556014530000002},{"$f":"ROUND(IF(H$2+$B72>100,0,H71*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B71)),11)","v":0.37524331491000001},{"$f":"ROUND(IF(I$2+$B72>100,0,I71*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B71)),11)","v":0.33437656940999999},{"$f":"ROUND(IF(J$2+$B72>100,0,J71*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B71)),11)","v":0.2935945975},{"$f":"ROUND(IF(K$2+$B72>100,0,K71*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B71)),11)","v":0.25360442632000002},{"$f":"ROUND(IF(L$2+$B72>100,0,L71*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B71)),11)","v":0.21514797787000001},{"$f":"ROUND(IF(M$2+$B72>100,0,M71*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B71)),11)","v":0.17895192873999999},{"$f":"ROUND(IF(N$2+$B72>100,0,N71*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B71)),11)","v":0.14567246295},{"$f":"ROUND(IF(O$2+$B72>100,0,O71*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B71)),11)","v":0.11583968889},{"$f":"ROUND(IF(P$2+$B72>100,0,P71*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B71)),11)","v":8.9816197840000001E-2},{"$f":"ROUND(IF(Q$2+$B72>100,0,Q71*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B71)),11)","v":6.7770476539999999E-2},{"$f":"ROUND(IF(R$2+$B72>100,0,R71*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B71)),11)","v":4.9669015650000002E-2},{"$f":"ROUND(IF(S$2+$B72>100,0,S71*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B71)),11)","v":3.5291596510000002E-2},{"$f":"ROUND(IF(T$2+$B72>100,0,T71*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B71)),11)","v":2.4266261040000001E-2},{"$f":"ROUND(IF(U$2+$B72>100,0,U71*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B71)),11)","v":1.611838313E-2},{"$f":"ROUND(IF(V$2+$B72>100,0,V71*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B71)),11)","v":0},{"$f":"ROUND(IF(W$2+$B72>100,0,W71*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B71)),11)","v":0},{"$f":"ROUND(IF(X$2+$B72>100,0,X71*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B71)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B72>100,0,Y71*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B71)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B72>100,0,Z71*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B72>100,0,AA71*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B72>100,0,AB71*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B72>100,0,AC71*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B72>100,0,AD71*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B72>100,0,AE71*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B72>100,0,AF71*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B72>100,0,AG71*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B72>100,0,AH71*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B72>100,0,AI71*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B72>100,0,AJ71*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B72>100,0,AK71*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B72>100,0,AL71*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B72>100,0,AM71*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B72>100,0,AN71*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B72>100,0,AO71*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B72>100,0,AP71*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B72>100,0,AQ71*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B72>100,0,AR71*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B72>100,0,AS71*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B72>100,0,AT71*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B72>100,0,AU71*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B72>100,0,AV71*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B72>100,0,AW71*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B72>100,0,AX71*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B72>100,0,AY71*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B72>100,0,AZ71*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B72>100,0,BA71*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B72>100,0,BB71*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B72>100,0,BC71*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B72>100,0,BD71*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B72>100,0,BE71*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B72>100,0,BF71*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B72>100,0,BG71*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B72>100,0,BH71*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B72>100,0,BI71*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B72>100,0,BJ71*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B72>100,0,BK71*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B72>100,0,BL71*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B72>100,0,BM71*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B72>100,0,BN71*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B72>100,0,BO71*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B72>100,0,BP71*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B72>100,0,BQ71*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B72>100,0,BR71*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B72>100,0,BS71*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B72>100,0,BT71*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B72>100,0,BU71*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B72>100,0,BV71*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B72>100,0,BW71*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B72>100,0,BX71*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B72>100,0,BY71*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B72>100,0,BZ71*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B72>100,0,CA71*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B72>100,0,CB71*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B72>100,0,CC71*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B72>100,0,CD71*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B72>100,0,CE71*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B72>100,0,CF71*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B72>100,0,CG71*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B72>100,0,CH71*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B72>100,0,CI71*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B72>100,0,CJ71*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B71)),11)","v":0}]
[83,68,{"$f":"ROUND(IF(C$2+$B73>100,0,C72*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B72)),11)","v":0.52825196726000001},{"$f":"ROUND(IF(D$2+$B73>100,0,D72*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B72)),11)","v":0.49234835232000002},{"$f":"ROUND(IF(E$2+$B73>100,0,E72*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B72)),11)","v":0.45460951377999997},{"$f":"ROUND(IF(F$2+$B73>100,0,F72*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B72)),11)","v":0.41535984531999998},{"$f":"ROUND(IF(G$2+$B73>100,0,G72*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B72)),11)","v":0.37503430437000002},{"$f":"ROUND(IF(H$2+$B73>100,0,H72*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B72)),11)","v":0.33417293408999998},{"$f":"ROUND(IF(I$2+$B73>100,0,I72*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B72)),11)","v":0.29340875213000001},{"$f":"ROUND(IF(J$2+$B73>100,0,J72*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B72)),11)","v":0.25344465551000001},{"$f":"ROUND(IF(K$2+$B73>100,0,K72*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B72)),11)","v":0.21501673762000001},{"$f":"ROUND(IF(L$2+$B73>100,0,L72*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B72)),11)","v":0.17884670501},{"$f":"ROUND(IF(M$2+$B73>100,0,M72*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B72)),11)","v":0.14558884694999999},{"$f":"ROUND(IF(N$2+$B73>100,0,N72*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B72)),11)","v":0.11577435530999999},{"$f":"ROUND(IF(O$2+$B73>100,0,O72*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B72)),11)","v":8.9766260040000004E-2},{"$f":"ROUND(IF(P$2+$B73>100,0,P72*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B72)),11)","v":6.7732999459999998E-2},{"$f":"ROUND(IF(Q$2+$B73>100,0,Q72*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B72)),11)","v":4.9641399670000003E-2},{"$f":"ROUND(IF(R$2+$B73>100,0,R72*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B72)),11)","v":3.5271656759999999E-2},{"$f":"ROUND(IF(S$2+$B73>100,0,S72*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B72)),11)","v":2.4252138079999999E-2},{"$f":"ROUND(IF(T$2+$B73>100,0,T72*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B72)),11)","v":1.6108599269999999E-2},{"$f":"ROUND(IF(U$2+$B73>100,0,U72*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B72)),11)","v":0},{"$f":"ROUND(IF(V$2+$B73>100,0,V72*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B72)),11)","v":0},{"$f":"ROUND(IF(W$2+$B73>100,0,W72*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B72)),11)","v":0},{"$f":"ROUND(IF(X$2+$B73>100,0,X72*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B72)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B73>100,0,Y72*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B72)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B73>100,0,Z72*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B73>100,0,AA72*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B73>100,0,AB72*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B73>100,0,AC72*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B73>100,0,AD72*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B73>100,0,AE72*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B73>100,0,AF72*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B73>100,0,AG72*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B73>100,0,AH72*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B73>100,0,AI72*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B73>100,0,AJ72*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B73>100,0,AK72*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B73>100,0,AL72*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B73>100,0,AM72*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B73>100,0,AN72*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B73>100,0,AO72*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B73>100,0,AP72*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B73>100,0,AQ72*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B73>100,0,AR72*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B73>100,0,AS72*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B73>100,0,AT72*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B73>100,0,AU72*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B73>100,0,AV72*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B73>100,0,AW72*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B73>100,0,AX72*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B73>100,0,AY72*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B73>100,0,AZ72*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B73>100,0,BA72*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B73>100,0,BB72*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B73>100,0,BC72*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B73>100,0,BD72*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B73>100,0,BE72*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B73>100,0,BF72*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B73>100,0,BG72*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B73>100,0,BH72*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B73>100,0,BI72*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B73>100,0,BJ72*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B73>100,0,BK72*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B73>100,0,BL72*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B73>100,0,BM72*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B73>100,0,BN72*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B73>100,0,BO72*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B73>100,0,BP72*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B73>100,0,BQ72*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B73>100,0,BR72*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B73>100,0,BS72*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B73>100,0,BT72*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B73>100,0,BU72*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B73>100,0,BV72*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B73>100,0,BW72*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B73>100,0,BX72*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B73>100,0,BY72*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B73>100,0,BZ72*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B73>100,0,CA72*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B73>100,0,CB72*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B73>100,0,CC72*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B73>100,0,CD72*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B73>100,0,CE72*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B73>100,0,CF72*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B73>100,0,CG72*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B73>100,0,CH72*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B73>100,0,CI72*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B73>100,0,CJ72*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B72)),11)","v":0}]
[84,69,{"$f":"ROUND(IF(C$2+$B74>100,0,C73*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B73)),11)","v":0.49223363512000001},{"$f":"ROUND(IF(D$2+$B74>100,0,D73*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B73)),11)","v":0.45446903949},{"$f":"ROUND(IF(E$2+$B74>100,0,E73*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B73)),11)","v":0.41519577815000003},{"$f":"ROUND(IF(F$2+$B74>100,0,F73*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B73)),11)","v":0.37485353783999997},{"$f":"ROUND(IF(G$2+$B74>100,0,G73*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B73)),11)","v":0.33398679976000001},{"$f":"ROUND(IF(H$2+$B74>100,0,H73*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B73)),11)","v":0.29323006620999997},{"$f":"ROUND(IF(I$2+$B74>100,0,I73*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B73)),11)","v":0.25328422504999998},{"$f":"ROUND(IF(J$2+$B74>100,0,J73*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B73)),11)","v":0.21488127705999999},{"$f":"ROUND(IF(K$2+$B74>100,0,K73*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B73)),11)","v":0.17873760853000001},{"$f":"ROUND(IF(L$2+$B74>100,0,L73*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B73)),11)","v":0.14550324071000001},{"$f":"ROUND(IF(M$2+$B74>100,0,M73*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B73)),11)","v":0.11570790082},{"$f":"ROUND(IF(N$2+$B74>100,0,N73*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B73)),11)","v":8.9715631870000007E-2},{"$f":"ROUND(IF(O$2+$B74>100,0,O73*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B73)),11)","v":6.769533992E-2},{"$f":"ROUND(IF(P$2+$B74>100,0,P73*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B73)),11)","v":4.9613947970000002E-2},{"$f":"ROUND(IF(Q$2+$B74>100,0,Q73*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B73)),11)","v":3.5252045709999999E-2},{"$f":"ROUND(IF(R$2+$B74>100,0,R73*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B73)),11)","v":2.4238435619999998E-2},{"$f":"ROUND(IF(S$2+$B74>100,0,S73*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B73)),11)","v":1.6099224070000001E-2},{"$f":"ROUND(IF(T$2+$B74>100,0,T73*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B73)),11)","v":0},{"$f":"ROUND(IF(U$2+$B74>100,0,U73*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B73)),11)","v":0},{"$f":"ROUND(IF(V$2+$B74>100,0,V73*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B73)),11)","v":0},{"$f":"ROUND(IF(W$2+$B74>100,0,W73*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B73)),11)","v":0},{"$f":"ROUND(IF(X$2+$B74>100,0,X73*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B73)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B74>100,0,Y73*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B73)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B74>100,0,Z73*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B74>100,0,AA73*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B74>100,0,AB73*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B74>100,0,AC73*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B74>100,0,AD73*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B74>100,0,AE73*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B74>100,0,AF73*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B74>100,0,AG73*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B74>100,0,AH73*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B74>100,0,AI73*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B74>100,0,AJ73*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B74>100,0,AK73*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B74>100,0,AL73*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B74>100,0,AM73*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B74>100,0,AN73*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B74>100,0,AO73*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B74>100,0,AP73*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B74>100,0,AQ73*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B74>100,0,AR73*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B74>100,0,AS73*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B74>100,0,AT73*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B74>100,0,AU73*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B74>100,0,AV73*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B74>100,0,AW73*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B74>100,0,AX73*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B74>100,0,AY73*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B74>100,0,AZ73*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B74>100,0,BA73*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B74>100,0,BB73*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B74>100,0,BC73*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B74>100,0,BD73*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B74>100,0,BE73*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B74>100,0,BF73*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B74>100,0,BG73*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B74>100,0,BH73*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B74>100,0,BI73*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B74>100,0,BJ73*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B74>100,0,BK73*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B74>100,0,BL73*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B74>100,0,BM73*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B74>100,0,BN73*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B74>100,0,BO73*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B74>100,0,BP73*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B74>100,0,BQ73*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B74>100,0,BR73*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B74>100,0,BS73*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B74>100,0,BT73*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B74>100,0,BU73*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B74>100,0,BV73*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B74>100,0,BW73*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B74>100,0,BX73*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B74>100,0,BY73*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B74>100,0,BZ73*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B74>100,0,CA73*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B74>100,0,CB73*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B74>100,0,CC73*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B74>100,0,CD73*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B74>100,0,CE73*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B74>100,0,CF73*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B74>100,0,CG73*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B74>100,0,CH73*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B74>100,0,CI73*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B74>100,0,CJ73*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B73)),11)","v":0}]
[85,70,{"$f":"ROUND(IF(C$2+$B75>100,0,C74*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B74)),11)","v":0.45436314817000001},{"$f":"ROUND(IF(D$2+$B75>100,0,D74*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B74)),11)","v":0.41506748269999999},{"$f":"ROUND(IF(E$2+$B75>100,0,E74*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B74)),11)","v":0.37470547066999998},{"$f":"ROUND(IF(F$2+$B75>100,0,F74*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B74)),11)","v":0.33382581812000001},{"$f":"ROUND(IF(G$2+$B75>100,0,G74*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B74)),11)","v":0.29306673705000003},{"$f":"ROUND(IF(H$2+$B75>100,0,H74*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B74)),11)","v":0.25312997497},{"$f":"ROUND(IF(I$2+$B75>100,0,I74*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B74)),11)","v":0.21474525722000001},{"$f":"ROUND(IF(J$2+$B75>100,0,J74*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B74)),11)","v":0.17862500382999999},{"$f":"ROUND(IF(K$2+$B75>100,0,K74*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B74)),11)","v":0.14541448374999999},{"$f":"ROUND(IF(L$2+$B75>100,0,L74*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B74)),11)","v":0.11563986458},{"$f":"ROUND(IF(M$2+$B75>100,0,M74*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B74)),11)","v":8.9664135089999999E-2},{"$f":"ROUND(IF(N$2+$B75>100,0,N74*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B74)),11)","v":6.7657159750000001E-2},{"$f":"ROUND(IF(O$2+$B75>100,0,O74*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B74)),11)","v":4.9586362619999998E-2},{"$f":"ROUND(IF(P$2+$B75>100,0,P74*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B74)),11)","v":3.523255133E-2},{"$f":"ROUND(IF(Q$2+$B75>100,0,Q74*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B74)),11)","v":2.4224959050000001E-2},{"$f":"ROUND(IF(R$2+$B75>100,0,R74*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B74)),11)","v":1.6090127999999999E-2},{"$f":"ROUND(IF(S$2+$B75>100,0,S74*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B74)),11)","v":0},{"$f":"ROUND(IF(T$2+$B75>100,0,T74*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B74)),11)","v":0},{"$f":"ROUND(IF(U$2+$B75>100,0,U74*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B74)),11)","v":0},{"$f":"ROUND(IF(V$2+$B75>100,0,V74*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B74)),11)","v":0},{"$f":"ROUND(IF(W$2+$B75>100,0,W74*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B74)),11)","v":0},{"$f":"ROUND(IF(X$2+$B75>100,0,X74*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B74)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B75>100,0,Y74*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B74)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B75>100,0,Z74*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B75>100,0,AA74*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B75>100,0,AB74*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B75>100,0,AC74*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B75>100,0,AD74*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B75>100,0,AE74*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B75>100,0,AF74*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B75>100,0,AG74*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B75>100,0,AH74*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B75>100,0,AI74*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B75>100,0,AJ74*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B75>100,0,AK74*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B75>100,0,AL74*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B75>100,0,AM74*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B75>100,0,AN74*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B75>100,0,AO74*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B75>100,0,AP74*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B75>100,0,AQ74*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B75>100,0,AR74*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B75>100,0,AS74*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B75>100,0,AT74*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B75>100,0,AU74*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B75>100,0,AV74*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B75>100,0,AW74*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B75>100,0,AX74*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B75>100,0,AY74*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B75>100,0,AZ74*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B75>100,0,BA74*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B75>100,0,BB74*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B75>100,0,BC74*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B75>100,0,BD74*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B75>100,0,BE74*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B75>100,0,BF74*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B75>100,0,BG74*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B75>100,0,BH74*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B75>100,0,BI74*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B75>100,0,BJ74*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B75>100,0,BK74*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B75>100,0,BL74*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B75>100,0,BM74*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B75>100,0,BN74*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B75>100,0,BO74*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B75>100,0,BP74*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B75>100,0,BQ74*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B75>100,0,BR74*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B75>100,0,BS74*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B75>100,0,BT74*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B75>100,0,BU74*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B75>100,0,BV74*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B75>100,0,BW74*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B75>100,0,BX74*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B75>100,0,BY74*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B75>100,0,BZ74*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B75>100,0,CA74*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B75>100,0,CB74*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B75>100,0,CC74*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B75>100,0,CD74*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B75>100,0,CE74*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B75>100,0,CF74*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B75>100,0,CG74*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B75>100,0,CH74*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B75>100,0,CI74*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B75>100,0,CJ74*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B74)),11)","v":0}]
[86,71,{"$f":"ROUND(IF(C$2+$B76>100,0,C75*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B75)),11)","v":0.41497077194999998},{"$f":"ROUND(IF(D$2+$B76>100,0,D75*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B75)),11)","v":0.37458968671999998},{"$f":"ROUND(IF(E$2+$B76>100,0,E75*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B75)),11)","v":0.33369395690999998},{"$f":"ROUND(IF(F$2+$B76>100,0,F75*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B75)),11)","v":0.29292547887999998},{"$f":"ROUND(IF(G$2+$B76>100,0,G75*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B75)),11)","v":0.25298898155999999},{"$f":"ROUND(IF(H$2+$B76>100,0,H75*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B75)),11)","v":0.21461447737},{"$f":"ROUND(IF(I$2+$B76>100,0,I75*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B75)),11)","v":0.17851193421},{"$f":"ROUND(IF(J$2+$B76>100,0,J75*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B75)),11)","v":0.14532287261999999},{"$f":"ROUND(IF(K$2+$B76>100,0,K75*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B75)),11)","v":0.11556932428},{"$f":"ROUND(IF(L$2+$B76>100,0,L75*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B75)),11)","v":8.9611412579999994E-2},{"$f":"ROUND(IF(M$2+$B76>100,0,M75*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B75)),11)","v":6.7618324529999996E-2},{"$f":"ROUND(IF(N$2+$B76>100,0,N75*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B75)),11)","v":4.9558395919999998E-2},{"$f":"ROUND(IF(O$2+$B76>100,0,O75*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B75)),11)","v":3.5212962030000003E-2},{"$f":"ROUND(IF(P$2+$B76>100,0,P75*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B75)),11)","v":2.4211562650000001E-2},{"$f":"ROUND(IF(Q$2+$B76>100,0,Q75*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B75)),11)","v":1.6081181890000001E-2},{"$f":"ROUND(IF(R$2+$B76>100,0,R75*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B75)),11)","v":0},{"$f":"ROUND(IF(S$2+$B76>100,0,S75*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B75)),11)","v":0},{"$f":"ROUND(IF(T$2+$B76>100,0,T75*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B75)),11)","v":0},{"$f":"ROUND(IF(U$2+$B76>100,0,U75*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B75)),11)","v":0},{"$f":"ROUND(IF(V$2+$B76>100,0,V75*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B75)),11)","v":0},{"$f":"ROUND(IF(W$2+$B76>100,0,W75*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B75)),11)","v":0},{"$f":"ROUND(IF(X$2+$B76>100,0,X75*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B75)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B76>100,0,Y75*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B75)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B76>100,0,Z75*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B76>100,0,AA75*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B76>100,0,AB75*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B76>100,0,AC75*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B76>100,0,AD75*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B76>100,0,AE75*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B76>100,0,AF75*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B76>100,0,AG75*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B76>100,0,AH75*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B76>100,0,AI75*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B76>100,0,AJ75*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B76>100,0,AK75*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B76>100,0,AL75*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B76>100,0,AM75*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B76>100,0,AN75*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B76>100,0,AO75*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B76>100,0,AP75*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B76>100,0,AQ75*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B76>100,0,AR75*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B76>100,0,AS75*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B76>100,0,AT75*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B76>100,0,AU75*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B76>100,0,AV75*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B76>100,0,AW75*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B76>100,0,AX75*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B76>100,0,AY75*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B76>100,0,AZ75*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B76>100,0,BA75*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B76>100,0,BB75*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B76>100,0,BC75*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B76>100,0,BD75*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B76>100,0,BE75*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B76>100,0,BF75*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B76>100,0,BG75*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B76>100,0,BH75*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B76>100,0,BI75*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B76>100,0,BJ75*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B76>100,0,BK75*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B76>100,0,BL75*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B76>100,0,BM75*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B76>100,0,BN75*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B76>100,0,BO75*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B76>100,0,BP75*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B76>100,0,BQ75*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B76>100,0,BR75*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B76>100,0,BS75*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B76>100,0,BT75*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B76>100,0,BU75*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B76>100,0,BV75*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B76>100,0,BW75*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B76>100,0,BX75*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B76>100,0,BY75*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B76>100,0,BZ75*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B76>100,0,CA75*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B76>100,0,CB75*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B76>100,0,CC75*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B76>100,0,CD75*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B76>100,0,CE75*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B76>100,0,CF75*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B76>100,0,CG75*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B76>100,0,CH75*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B76>100,0,CI75*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B76>100,0,CJ75*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B75)),11)","v":0}]
[87,72,{"$f":"ROUND(IF(C$2+$B77>100,0,C76*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B76)),11)","v":0.37450240730000001},{"$f":"ROUND(IF(D$2+$B77>100,0,D76*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B76)),11)","v":0.33359084551000001},{"$f":"ROUND(IF(E$2+$B77>100,0,E76*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B76)),11)","v":0.29280977331000002},{"$f":"ROUND(IF(F$2+$B77>100,0,F76*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B76)),11)","v":0.25286704087},{"$f":"ROUND(IF(G$2+$B77>100,0,G76*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B76)),11)","v":0.21449493709},{"$f":"ROUND(IF(H$2+$B77>100,0,H76*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B76)),11)","v":0.17840322045000001},{"$f":"ROUND(IF(I$2+$B77>100,0,I76*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B76)),11)","v":0.14523088324},{"$f":"ROUND(IF(J$2+$B77>100,0,J76*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B76)),11)","v":0.1154965156},{"$f":"ROUND(IF(K$2+$B77>100,0,K76*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B76)),11)","v":8.9556749630000002E-2},{"$f":"ROUND(IF(L$2+$B77>100,0,L76*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B76)),11)","v":6.7578564960000004E-2},{"$f":"ROUND(IF(M$2+$B77>100,0,M76*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B76)),11)","v":4.9529949390000001E-2},{"$f":"ROUND(IF(N$2+$B77>100,0,N76*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B76)),11)","v":3.5193101929999998E-2},{"$f":"ROUND(IF(O$2+$B77>100,0,O76*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B76)),11)","v":2.4198101020000001E-2},{"$f":"ROUND(IF(P$2+$B77>100,0,P76*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B76)),11)","v":1.6072289E-2},{"$f":"ROUND(IF(Q$2+$B77>100,0,Q76*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B76)),11)","v":0},{"$f":"ROUND(IF(R$2+$B77>100,0,R76*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B76)),11)","v":0},{"$f":"ROUND(IF(S$2+$B77>100,0,S76*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B76)),11)","v":0},{"$f":"ROUND(IF(T$2+$B77>100,0,T76*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B76)),11)","v":0},{"$f":"ROUND(IF(U$2+$B77>100,0,U76*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B76)),11)","v":0},{"$f":"ROUND(IF(V$2+$B77>100,0,V76*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B76)),11)","v":0},{"$f":"ROUND(IF(W$2+$B77>100,0,W76*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B76)),11)","v":0},{"$f":"ROUND(IF(X$2+$B77>100,0,X76*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B76)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B77>100,0,Y76*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B76)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B77>100,0,Z76*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B77>100,0,AA76*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B77>100,0,AB76*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B77>100,0,AC76*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B77>100,0,AD76*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B77>100,0,AE76*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B77>100,0,AF76*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B77>100,0,AG76*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B77>100,0,AH76*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B77>100,0,AI76*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B77>100,0,AJ76*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B77>100,0,AK76*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B77>100,0,AL76*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B77>100,0,AM76*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B77>100,0,AN76*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B77>100,0,AO76*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B77>100,0,AP76*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B77>100,0,AQ76*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B77>100,0,AR76*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B77>100,0,AS76*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B77>100,0,AT76*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B77>100,0,AU76*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B77>100,0,AV76*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B77>100,0,AW76*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B77>100,0,AX76*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B77>100,0,AY76*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B77>100,0,AZ76*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B77>100,0,BA76*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B77>100,0,BB76*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B77>100,0,BC76*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B77>100,0,BD76*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B77>100,0,BE76*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B77>100,0,BF76*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B77>100,0,BG76*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B77>100,0,BH76*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B77>100,0,BI76*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B77>100,0,BJ76*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B77>100,0,BK76*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B77>100,0,BL76*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B77>100,0,BM76*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B77>100,0,BN76*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B77>100,0,BO76*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B77>100,0,BP76*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B77>100,0,BQ76*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B77>100,0,BR76*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B77>100,0,BS76*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B77>100,0,BT76*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B77>100,0,BU76*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B77>100,0,BV76*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B77>100,0,BW76*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B77>100,0,BX76*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B77>100,0,BY76*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B77>100,0,BZ76*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B77>100,0,CA76*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B77>100,0,CB76*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B77>100,0,CC76*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B77>100,0,CD76*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B77>100,0,CE76*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B77>100,0,CF76*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B77>100,0,CG76*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B77>100,0,CH76*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B77>100,0,CI76*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B77>100,0,CJ76*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B76)),11)","v":0}]
[88,73,{"$f":"ROUND(IF(C$2+$B78>100,0,C77*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B77)),11)","v":0.33351311882000001},{"$f":"ROUND(IF(D$2+$B78>100,0,D77*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B77)),11)","v":0.29271929512},{"$f":"ROUND(IF(E$2+$B78>100,0,E77*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B77)),11)","v":0.25276715838000002},{"$f":"ROUND(IF(F$2+$B78>100,0,F77*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B77)),11)","v":0.21439155053},{"$f":"ROUND(IF(G$2+$B78>100,0,G77*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B77)),11)","v":0.17830384984},{"$f":"ROUND(IF(H$2+$B78>100,0,H77*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B77)),11)","v":0.14514243764000001},{"$f":"ROUND(IF(I$2+$B78>100,0,I77*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B77)),11)","v":0.1154234063},{"$f":"ROUND(IF(J$2+$B78>100,0,J77*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B77)),11)","v":8.9500328879999994E-2},{"$f":"ROUND(IF(K$2+$B78>100,0,K77*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B77)),11)","v":6.7537342040000004E-2},{"$f":"ROUND(IF(L$2+$B78>100,0,L77*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B77)),11)","v":4.950082578E-2},{"$f":"ROUND(IF(M$2+$B78>100,0,M77*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B77)),11)","v":3.5172901079999999E-2},{"$f":"ROUND(IF(N$2+$B78>100,0,N77*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B77)),11)","v":2.4184453290000001E-2},{"$f":"ROUND(IF(O$2+$B78>100,0,O77*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B77)),11)","v":1.6063352810000001E-2},{"$f":"ROUND(IF(P$2+$B78>100,0,P77*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B77)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B78>100,0,Q77*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B77)),11)","v":0},{"$f":"ROUND(IF(R$2+$B78>100,0,R77*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B77)),11)","v":0},{"$f":"ROUND(IF(S$2+$B78>100,0,S77*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B77)),11)","v":0},{"$f":"ROUND(IF(T$2+$B78>100,0,T77*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B77)),11)","v":0},{"$f":"ROUND(IF(U$2+$B78>100,0,U77*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B77)),11)","v":0},{"$f":"ROUND(IF(V$2+$B78>100,0,V77*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B77)),11)","v":0},{"$f":"ROUND(IF(W$2+$B78>100,0,W77*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B77)),11)","v":0},{"$f":"ROUND(IF(X$2+$B78>100,0,X77*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B77)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B78>100,0,Y77*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B77)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B78>100,0,Z77*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B78>100,0,AA77*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B78>100,0,AB77*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B78>100,0,AC77*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B78>100,0,AD77*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B78>100,0,AE77*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B78>100,0,AF77*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B78>100,0,AG77*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B78>100,0,AH77*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B78>100,0,AI77*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B78>100,0,AJ77*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B78>100,0,AK77*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B78>100,0,AL77*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B78>100,0,AM77*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B78>100,0,AN77*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B78>100,0,AO77*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B78>100,0,AP77*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B78>100,0,AQ77*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B78>100,0,AR77*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B78>100,0,AS77*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B78>100,0,AT77*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B78>100,0,AU77*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B78>100,0,AV77*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B78>100,0,AW77*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B78>100,0,AX77*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B78>100,0,AY77*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B78>100,0,AZ77*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B78>100,0,BA77*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B78>100,0,BB77*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B78>100,0,BC77*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B78>100,0,BD77*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B78>100,0,BE77*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B78>100,0,BF77*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B78>100,0,BG77*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B78>100,0,BH77*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B78>100,0,BI77*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B78>100,0,BJ77*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B78>100,0,BK77*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B78>100,0,BL77*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B78>100,0,BM77*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B78>100,0,BN77*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B78>100,0,BO77*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B78>100,0,BP77*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B78>100,0,BQ77*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B78>100,0,BR77*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B78>100,0,BS77*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B78>100,0,BT77*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B78>100,0,BU77*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B78>100,0,BV77*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B78>100,0,BW77*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B78>100,0,BX77*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B78>100,0,BY77*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B78>100,0,BZ77*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B78>100,0,CA77*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B78>100,0,CB77*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B78>100,0,CC77*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B78>100,0,CD77*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B78>100,0,CE77*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B78>100,0,CF77*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B78>100,0,CG77*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B78>100,0,CH77*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B78>100,0,CI77*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B78>100,0,CJ77*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B77)),11)","v":0}]
[89,74,{"$f":"ROUND(IF(C$2+$B79>100,0,C78*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B78)),11)","v":0.29265109150000002},{"$f":"ROUND(IF(D$2+$B79>100,0,D78*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B78)),11)","v":0.25268905335000003},{"$f":"ROUND(IF(E$2+$B79>100,0,E78*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B78)),11)","v":0.21430686586},{"$f":"ROUND(IF(F$2+$B79>100,0,F78*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B78)),11)","v":0.17821790738000001},{"$f":"ROUND(IF(G$2+$B79>100,0,G78*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B78)),11)","v":0.14506159329000001},{"$f":"ROUND(IF(H$2+$B79>100,0,H78*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B78)),11)","v":0.11535311345},{"$f":"ROUND(IF(I$2+$B79>100,0,I78*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B78)),11)","v":8.944367516E-2},{"$f":"ROUND(IF(J$2+$B79>100,0,J78*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B78)),11)","v":6.7494793519999999E-2},{"$f":"ROUND(IF(K$2+$B79>100,0,K78*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B78)),11)","v":4.9470630279999997E-2},{"$f":"ROUND(IF(L$2+$B79>100,0,L78*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B78)),11)","v":3.5152219409999998E-2},{"$f":"ROUND(IF(M$2+$B79>100,0,M78*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B78)),11)","v":2.4170571410000001E-2},{"$f":"ROUND(IF(N$2+$B79>100,0,N78*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B78)),11)","v":1.605429307E-2},{"$f":"ROUND(IF(O$2+$B79>100,0,O78*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B78)),11)","v":0},{"$f":"ROUND(IF(P$2+$B79>100,0,P78*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B78)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B79>100,0,Q78*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B78)),11)","v":0},{"$f":"ROUND(IF(R$2+$B79>100,0,R78*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B78)),11)","v":0},{"$f":"ROUND(IF(S$2+$B79>100,0,S78*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B78)),11)","v":0},{"$f":"ROUND(IF(T$2+$B79>100,0,T78*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B78)),11)","v":0},{"$f":"ROUND(IF(U$2+$B79>100,0,U78*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B78)),11)","v":0},{"$f":"ROUND(IF(V$2+$B79>100,0,V78*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B78)),11)","v":0},{"$f":"ROUND(IF(W$2+$B79>100,0,W78*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B78)),11)","v":0},{"$f":"ROUND(IF(X$2+$B79>100,0,X78*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B78)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B79>100,0,Y78*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B78)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B79>100,0,Z78*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B79>100,0,AA78*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B79>100,0,AB78*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B79>100,0,AC78*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B79>100,0,AD78*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B79>100,0,AE78*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B79>100,0,AF78*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B79>100,0,AG78*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B79>100,0,AH78*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B79>100,0,AI78*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B79>100,0,AJ78*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B79>100,0,AK78*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B79>100,0,AL78*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B79>100,0,AM78*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B79>100,0,AN78*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B79>100,0,AO78*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B79>100,0,AP78*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B79>100,0,AQ78*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B79>100,0,AR78*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B79>100,0,AS78*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B79>100,0,AT78*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B79>100,0,AU78*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B79>100,0,AV78*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B79>100,0,AW78*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B79>100,0,AX78*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B79>100,0,AY78*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B79>100,0,AZ78*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B79>100,0,BA78*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B79>100,0,BB78*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B79>100,0,BC78*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B79>100,0,BD78*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B79>100,0,BE78*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B79>100,0,BF78*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B79>100,0,BG78*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B79>100,0,BH78*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B79>100,0,BI78*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B79>100,0,BJ78*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B79>100,0,BK78*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B79>100,0,BL78*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B79>100,0,BM78*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B79>100,0,BN78*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B79>100,0,BO78*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B79>100,0,BP78*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B79>100,0,BQ78*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B79>100,0,BR78*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B79>100,0,BS78*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B79>100,0,BT78*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B79>100,0,BU78*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B79>100,0,BV78*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B79>100,0,BW78*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B79>100,0,BX78*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B79>100,0,BY78*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B79>100,0,BZ78*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B79>100,0,CA78*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B79>100,0,CB78*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B79>100,0,CC78*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B79>100,0,CD78*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B79>100,0,CE78*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B79>100,0,CF78*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B79>100,0,CG78*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B79>100,0,CH78*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B79>100,0,CI78*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B79>100,0,CJ78*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B78)),11)","v":0}]
[90,75,{"$f":"ROUND(IF(C$2+$B80>100,0,C79*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B79)),11)","v":0.25263017677999999},{"$f":"ROUND(IF(D$2+$B80>100,0,D79*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B79)),11)","v":0.21424064506000001},{"$f":"ROUND(IF(E$2+$B80>100,0,E79*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B79)),11)","v":0.17814751130000001},{"$f":"ROUND(IF(F$2+$B80>100,0,F79*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B79)),11)","v":0.14499167360000001},{"$f":"ROUND(IF(G$2+$B80>100,0,G79*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B79)),11)","v":0.11528886176},{"$f":"ROUND(IF(H$2+$B80>100,0,H79*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B79)),11)","v":8.9389203969999997E-2},{"$f":"ROUND(IF(I$2+$B80>100,0,I79*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B79)),11)","v":6.74520693E-2},{"$f":"ROUND(IF(J$2+$B80>100,0,J79*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B79)),11)","v":4.9439463789999999E-2},{"$f":"ROUND(IF(K$2+$B80>100,0,K79*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B79)),11)","v":3.513077656E-2},{"$f":"ROUND(IF(L$2+$B80>100,0,L79*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B79)),11)","v":2.4156359110000001E-2},{"$f":"ROUND(IF(M$2+$B80>100,0,M79*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B79)),11)","v":1.604507791E-2},{"$f":"ROUND(IF(N$2+$B80>100,0,N79*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B79)),11)","v":0},{"$f":"ROUND(IF(O$2+$B80>100,0,O79*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B79)),11)","v":0},{"$f":"ROUND(IF(P$2+$B80>100,0,P79*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B79)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B80>100,0,Q79*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B79)),11)","v":0},{"$f":"ROUND(IF(R$2+$B80>100,0,R79*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B79)),11)","v":0},{"$f":"ROUND(IF(S$2+$B80>100,0,S79*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B79)),11)","v":0},{"$f":"ROUND(IF(T$2+$B80>100,0,T79*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B79)),11)","v":0},{"$f":"ROUND(IF(U$2+$B80>100,0,U79*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B79)),11)","v":0},{"$f":"ROUND(IF(V$2+$B80>100,0,V79*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B79)),11)","v":0},{"$f":"ROUND(IF(W$2+$B80>100,0,W79*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B79)),11)","v":0},{"$f":"ROUND(IF(X$2+$B80>100,0,X79*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B79)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B80>100,0,Y79*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B79)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B80>100,0,Z79*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B80>100,0,AA79*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B80>100,0,AB79*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B80>100,0,AC79*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B80>100,0,AD79*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B80>100,0,AE79*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B80>100,0,AF79*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B80>100,0,AG79*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B80>100,0,AH79*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B80>100,0,AI79*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B80>100,0,AJ79*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B80>100,0,AK79*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B80>100,0,AL79*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B80>100,0,AM79*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B80>100,0,AN79*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B80>100,0,AO79*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B80>100,0,AP79*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B80>100,0,AQ79*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B80>100,0,AR79*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B80>100,0,AS79*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B80>100,0,AT79*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B80>100,0,AU79*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B80>100,0,AV79*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B80>100,0,AW79*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B80>100,0,AX79*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B80>100,0,AY79*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B80>100,0,AZ79*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B80>100,0,BA79*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B80>100,0,BB79*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B80>100,0,BC79*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B80>100,0,BD79*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B80>100,0,BE79*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B80>100,0,BF79*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B80>100,0,BG79*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B80>100,0,BH79*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B80>100,0,BI79*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B80>100,0,BJ79*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B80>100,0,BK79*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B80>100,0,BL79*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B80>100,0,BM79*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B80>100,0,BN79*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B80>100,0,BO79*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B80>100,0,BP79*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B80>100,0,BQ79*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B80>100,0,BR79*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B80>100,0,BS79*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B80>100,0,BT79*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B80>100,0,BU79*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B80>100,0,BV79*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B80>100,0,BW79*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B80>100,0,BX79*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B80>100,0,BY79*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B80>100,0,BZ79*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B80>100,0,CA79*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B80>100,0,CB79*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B80>100,0,CC79*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B80>100,0,CD79*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B80>100,0,CE79*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B80>100,0,CF79*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B80>100,0,CG79*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B80>100,0,CH79*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B80>100,0,CI79*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B80>100,0,CJ79*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B79)),11)","v":0}]
[91,76,{"$f":"ROUND(IF(C$2+$B81>100,0,C80*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B80)),11)","v":0.21419072696999999},{"$f":"ROUND(IF(D$2+$B81>100,0,D80*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B80)),11)","v":0.17809246374000001},{"$f":"ROUND(IF(E$2+$B81>100,0,E80*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B80)),11)","v":0.14493440188000001},{"$f":"ROUND(IF(F$2+$B81>100,0,F80*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B80)),11)","v":0.11523329253},{"$f":"ROUND(IF(G$2+$B81>100,0,G80*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B80)),11)","v":8.9339414180000007E-2},{"$f":"ROUND(IF(H$2+$B81>100,0,H80*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B80)),11)","v":6.7410991000000003E-2},{"$f":"ROUND(IF(I$2+$B81>100,0,I80*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B80)),11)","v":4.9408168600000003E-2},{"$f":"ROUND(IF(J$2+$B81>100,0,J80*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B80)),11)","v":3.5108644180000002E-2},{"$f":"ROUND(IF(K$2+$B81>100,0,K80*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B80)),11)","v":2.414162374E-2},{"$f":"ROUND(IF(L$2+$B81>100,0,L80*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B80)),11)","v":1.6035643400000001E-2},{"$f":"ROUND(IF(M$2+$B81>100,0,M80*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B80)),11)","v":0},{"$f":"ROUND(IF(N$2+$B81>100,0,N80*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B80)),11)","v":0},{"$f":"ROUND(IF(O$2+$B81>100,0,O80*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B80)),11)","v":0},{"$f":"ROUND(IF(P$2+$B81>100,0,P80*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B80)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B81>100,0,Q80*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B80)),11)","v":0},{"$f":"ROUND(IF(R$2+$B81>100,0,R80*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B80)),11)","v":0},{"$f":"ROUND(IF(S$2+$B81>100,0,S80*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B80)),11)","v":0},{"$f":"ROUND(IF(T$2+$B81>100,0,T80*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B80)),11)","v":0},{"$f":"ROUND(IF(U$2+$B81>100,0,U80*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B80)),11)","v":0},{"$f":"ROUND(IF(V$2+$B81>100,0,V80*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B80)),11)","v":0},{"$f":"ROUND(IF(W$2+$B81>100,0,W80*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B80)),11)","v":0},{"$f":"ROUND(IF(X$2+$B81>100,0,X80*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B80)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B81>100,0,Y80*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B80)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B81>100,0,Z80*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B81>100,0,AA80*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B81>100,0,AB80*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B81>100,0,AC80*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B81>100,0,AD80*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B81>100,0,AE80*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B81>100,0,AF80*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B81>100,0,AG80*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B81>100,0,AH80*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B81>100,0,AI80*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B81>100,0,AJ80*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B81>100,0,AK80*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B81>100,0,AL80*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B81>100,0,AM80*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B81>100,0,AN80*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B81>100,0,AO80*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B81>100,0,AP80*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B81>100,0,AQ80*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B81>100,0,AR80*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B81>100,0,AS80*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B81>100,0,AT80*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B81>100,0,AU80*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B81>100,0,AV80*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B81>100,0,AW80*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B81>100,0,AX80*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B81>100,0,AY80*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B81>100,0,AZ80*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B81>100,0,BA80*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B81>100,0,BB80*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B81>100,0,BC80*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B81>100,0,BD80*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B81>100,0,BE80*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B81>100,0,BF80*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B81>100,0,BG80*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B81>100,0,BH80*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B81>100,0,BI80*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B81>100,0,BJ80*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B81>100,0,BK80*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B81>100,0,BL80*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B81>100,0,BM80*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B81>100,0,BN80*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B81>100,0,BO80*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B81>100,0,BP80*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B81>100,0,BQ80*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B81>100,0,BR80*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B81>100,0,BS80*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B81>100,0,BT80*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B81>100,0,BU80*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B81>100,0,BV80*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B81>100,0,BW80*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B81>100,0,BX80*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B81>100,0,BY80*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B81>100,0,BZ80*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B81>100,0,CA80*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B81>100,0,CB80*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B81>100,0,CC80*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B81>100,0,CD80*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B81>100,0,CE80*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B81>100,0,CF80*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B81>100,0,CG80*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B81>100,0,CH80*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B81>100,0,CI80*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B81>100,0,CJ80*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B80)),11)","v":0}]
[92,77,{"$f":"ROUND(IF(C$2+$B82>100,0,C81*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B81)),11)","v":0.17805096817999999},{"$f":"ROUND(IF(D$2+$B82>100,0,D81*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B81)),11)","v":0.14488961717000001},{"$f":"ROUND(IF(E$2+$B82>100,0,E81*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B81)),11)","v":0.11518777537},{"$f":"ROUND(IF(F$2+$B82>100,0,F81*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B81)),11)","v":8.9296352580000002E-2},{"$f":"ROUND(IF(G$2+$B82>100,0,G81*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B81)),11)","v":6.7373443079999998E-2},{"$f":"ROUND(IF(H$2+$B82>100,0,H81*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B81)),11)","v":4.9378079030000001E-2},{"$f":"ROUND(IF(I$2+$B82>100,0,I81*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B81)),11)","v":3.5086420399999999E-2},{"$f":"ROUND(IF(J$2+$B82>100,0,J81*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B81)),11)","v":2.412641452E-2},{"$f":"ROUND(IF(K$2+$B82>100,0,K81*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B81)),11)","v":1.6025861660000001E-2},{"$f":"ROUND(IF(L$2+$B82>100,0,L81*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B81)),11)","v":0},{"$f":"ROUND(IF(M$2+$B82>100,0,M81*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B81)),11)","v":0},{"$f":"ROUND(IF(N$2+$B82>100,0,N81*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B81)),11)","v":0},{"$f":"ROUND(IF(O$2+$B82>100,0,O81*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B81)),11)","v":0},{"$f":"ROUND(IF(P$2+$B82>100,0,P81*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B81)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B82>100,0,Q81*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B81)),11)","v":0},{"$f":"ROUND(IF(R$2+$B82>100,0,R81*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B81)),11)","v":0},{"$f":"ROUND(IF(S$2+$B82>100,0,S81*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B81)),11)","v":0},{"$f":"ROUND(IF(T$2+$B82>100,0,T81*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B81)),11)","v":0},{"$f":"ROUND(IF(U$2+$B82>100,0,U81*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B81)),11)","v":0},{"$f":"ROUND(IF(V$2+$B82>100,0,V81*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B81)),11)","v":0},{"$f":"ROUND(IF(W$2+$B82>100,0,W81*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B81)),11)","v":0},{"$f":"ROUND(IF(X$2+$B82>100,0,X81*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B81)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B82>100,0,Y81*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B81)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B82>100,0,Z81*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B82>100,0,AA81*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B82>100,0,AB81*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B82>100,0,AC81*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B82>100,0,AD81*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B82>100,0,AE81*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B82>100,0,AF81*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B82>100,0,AG81*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B82>100,0,AH81*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B82>100,0,AI81*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B82>100,0,AJ81*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B82>100,0,AK81*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B82>100,0,AL81*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B82>100,0,AM81*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B82>100,0,AN81*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B82>100,0,AO81*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B82>100,0,AP81*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B82>100,0,AQ81*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B82>100,0,AR81*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B82>100,0,AS81*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B82>100,0,AT81*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B82>100,0,AU81*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B82>100,0,AV81*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B82>100,0,AW81*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B82>100,0,AX81*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B82>100,0,AY81*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B82>100,0,AZ81*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B82>100,0,BA81*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B82>100,0,BB81*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B82>100,0,BC81*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B82>100,0,BD81*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B82>100,0,BE81*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B82>100,0,BF81*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B82>100,0,BG81*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B82>100,0,BH81*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B82>100,0,BI81*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B82>100,0,BJ81*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B82>100,0,BK81*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B82>100,0,BL81*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B82>100,0,BM81*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B82>100,0,BN81*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B82>100,0,BO81*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B82>100,0,BP81*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B82>100,0,BQ81*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B82>100,0,BR81*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B82>100,0,BS81*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B82>100,0,BT81*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B82>100,0,BU81*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B82>100,0,BV81*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B82>100,0,BW81*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B82>100,0,BX81*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B82>100,0,BY81*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B82>100,0,BZ81*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B82>100,0,CA81*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B82>100,0,CB81*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B82>100,0,CC81*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B82>100,0,CD81*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B82>100,0,CE81*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B82>100,0,CF81*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B82>100,0,CG81*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B82>100,0,CH81*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B82>100,0,CI81*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B82>100,0,CJ81*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B81)),11)","v":0}]
[93,78,{"$f":"ROUND(IF(C$2+$B83>100,0,C82*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B82)),11)","v":0.14485585787999999},{"$f":"ROUND(IF(D$2+$B83>100,0,D82*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B82)),11)","v":0.11515218235999999},{"$f":"ROUND(IF(E$2+$B83>100,0,E82*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B82)),11)","v":8.9261080509999993E-2},{"$f":"ROUND(IF(F$2+$B83>100,0,F82*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B82)),11)","v":6.7340969070000006E-2},{"$f":"ROUND(IF(G$2+$B83>100,0,G82*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B82)),11)","v":4.9350575440000002E-2},{"$f":"ROUND(IF(H$2+$B83>100,0,H82*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B82)),11)","v":3.5065052770000001E-2},{"$f":"ROUND(IF(I$2+$B83>100,0,I82*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B82)),11)","v":2.4111142490000001E-2},{"$f":"ROUND(IF(J$2+$B83>100,0,J82*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B82)),11)","v":1.6015765370000001E-2},{"$f":"ROUND(IF(K$2+$B83>100,0,K82*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B82)),11)","v":0},{"$f":"ROUND(IF(L$2+$B83>100,0,L82*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B82)),11)","v":0},{"$f":"ROUND(IF(M$2+$B83>100,0,M82*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B82)),11)","v":0},{"$f":"ROUND(IF(N$2+$B83>100,0,N82*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B82)),11)","v":0},{"$f":"ROUND(IF(O$2+$B83>100,0,O82*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B82)),11)","v":0},{"$f":"ROUND(IF(P$2+$B83>100,0,P82*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B82)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B83>100,0,Q82*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B82)),11)","v":0},{"$f":"ROUND(IF(R$2+$B83>100,0,R82*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B82)),11)","v":0},{"$f":"ROUND(IF(S$2+$B83>100,0,S82*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B82)),11)","v":0},{"$f":"ROUND(IF(T$2+$B83>100,0,T82*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B82)),11)","v":0},{"$f":"ROUND(IF(U$2+$B83>100,0,U82*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B82)),11)","v":0},{"$f":"ROUND(IF(V$2+$B83>100,0,V82*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B82)),11)","v":0},{"$f":"ROUND(IF(W$2+$B83>100,0,W82*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B82)),11)","v":0},{"$f":"ROUND(IF(X$2+$B83>100,0,X82*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B82)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B83>100,0,Y82*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B82)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B83>100,0,Z82*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B83>100,0,AA82*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B83>100,0,AB82*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B83>100,0,AC82*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B83>100,0,AD82*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B83>100,0,AE82*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B83>100,0,AF82*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B83>100,0,AG82*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B83>100,0,AH82*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B83>100,0,AI82*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B83>100,0,AJ82*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B83>100,0,AK82*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B83>100,0,AL82*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B83>100,0,AM82*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B83>100,0,AN82*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B83>100,0,AO82*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B83>100,0,AP82*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B83>100,0,AQ82*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B83>100,0,AR82*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B83>100,0,AS82*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B83>100,0,AT82*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B83>100,0,AU82*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B83>100,0,AV82*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B83>100,0,AW82*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B83>100,0,AX82*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B83>100,0,AY82*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B83>100,0,AZ82*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B83>100,0,BA82*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B83>100,0,BB82*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B83>100,0,BC82*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B83>100,0,BD82*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B83>100,0,BE82*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B83>100,0,BF82*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B83>100,0,BG82*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B83>100,0,BH82*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B83>100,0,BI82*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B83>100,0,BJ82*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B83>100,0,BK82*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B83>100,0,BL82*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B83>100,0,BM82*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B83>100,0,BN82*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B83>100,0,BO82*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B83>100,0,BP82*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B83>100,0,BQ82*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B83>100,0,BR82*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B83>100,0,BS82*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B83>100,0,BT82*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B83>100,0,BU82*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B83>100,0,BV82*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B83>100,0,BW82*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B83>100,0,BX82*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B83>100,0,BY82*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B83>100,0,BZ82*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B83>100,0,CA82*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B83>100,0,CB82*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B83>100,0,CC82*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B83>100,0,CD82*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B83>100,0,CE82*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B83>100,0,CF82*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B83>100,0,CG82*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B83>100,0,CH82*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B83>100,0,CI82*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B83>100,0,CJ82*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B82)),11)","v":0}]
[94,79,{"$f":"ROUND(IF(C$2+$B84>100,0,C83*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B83)),11)","v":0.11512535190000001},{"$f":"ROUND(IF(D$2+$B84>100,0,D83*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B83)),11)","v":8.9233498849999995E-2},{"$f":"ROUND(IF(E$2+$B84>100,0,E83*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B83)),11)","v":6.7314369380000003E-2},{"$f":"ROUND(IF(F$2+$B84>100,0,F83*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B83)),11)","v":4.932678846E-2},{"$f":"ROUND(IF(G$2+$B84>100,0,G83*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B83)),11)","v":3.5045521539999999E-2},{"$f":"ROUND(IF(H$2+$B84>100,0,H83*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B83)),11)","v":2.4096458809999999E-2},{"$f":"ROUND(IF(I$2+$B84>100,0,I83*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B83)),11)","v":1.6005627389999999E-2},{"$f":"ROUND(IF(J$2+$B84>100,0,J83*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B83)),11)","v":0},{"$f":"ROUND(IF(K$2+$B84>100,0,K83*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B83)),11)","v":0},{"$f":"ROUND(IF(L$2+$B84>100,0,L83*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B83)),11)","v":0},{"$f":"ROUND(IF(M$2+$B84>100,0,M83*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B83)),11)","v":0},{"$f":"ROUND(IF(N$2+$B84>100,0,N83*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B83)),11)","v":0},{"$f":"ROUND(IF(O$2+$B84>100,0,O83*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B83)),11)","v":0},{"$f":"ROUND(IF(P$2+$B84>100,0,P83*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B83)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B84>100,0,Q83*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B83)),11)","v":0},{"$f":"ROUND(IF(R$2+$B84>100,0,R83*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B83)),11)","v":0},{"$f":"ROUND(IF(S$2+$B84>100,0,S83*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B83)),11)","v":0},{"$f":"ROUND(IF(T$2+$B84>100,0,T83*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B83)),11)","v":0},{"$f":"ROUND(IF(U$2+$B84>100,0,U83*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B83)),11)","v":0},{"$f":"ROUND(IF(V$2+$B84>100,0,V83*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B83)),11)","v":0},{"$f":"ROUND(IF(W$2+$B84>100,0,W83*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B83)),11)","v":0},{"$f":"ROUND(IF(X$2+$B84>100,0,X83*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B83)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B84>100,0,Y83*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B83)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B84>100,0,Z83*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B84>100,0,AA83*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B84>100,0,AB83*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B84>100,0,AC83*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B84>100,0,AD83*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B84>100,0,AE83*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B84>100,0,AF83*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B84>100,0,AG83*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B84>100,0,AH83*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B84>100,0,AI83*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B84>100,0,AJ83*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B84>100,0,AK83*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B84>100,0,AL83*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B84>100,0,AM83*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B84>100,0,AN83*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B84>100,0,AO83*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B84>100,0,AP83*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B84>100,0,AQ83*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B84>100,0,AR83*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B84>100,0,AS83*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B84>100,0,AT83*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B84>100,0,AU83*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B84>100,0,AV83*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B84>100,0,AW83*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B84>100,0,AX83*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B84>100,0,AY83*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B84>100,0,AZ83*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B84>100,0,BA83*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B84>100,0,BB83*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B84>100,0,BC83*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B84>100,0,BD83*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B84>100,0,BE83*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B84>100,0,BF83*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B84>100,0,BG83*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B84>100,0,BH83*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B84>100,0,BI83*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B84>100,0,BJ83*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B84>100,0,BK83*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B84>100,0,BL83*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B84>100,0,BM83*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B84>100,0,BN83*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B84>100,0,BO83*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B84>100,0,BP83*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B84>100,0,BQ83*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B84>100,0,BR83*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B84>100,0,BS83*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B84>100,0,BT83*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B84>100,0,BU83*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B84>100,0,BV83*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B84>100,0,BW83*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B84>100,0,BX83*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B84>100,0,BY83*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B84>100,0,BZ83*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B84>100,0,CA83*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B84>100,0,CB83*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B84>100,0,CC83*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B84>100,0,CD83*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B84>100,0,CE83*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B84>100,0,CF83*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B84>100,0,CG83*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B84>100,0,CH83*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B84>100,0,CI83*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B84>100,0,CJ83*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B83)),11)","v":0}]
[95,80,{"$f":"ROUND(IF(C$2+$B85>100,0,C84*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B84)),11)","v":8.9212707439999997E-2},{"$f":"ROUND(IF(D$2+$B85>100,0,D84*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B84)),11)","v":6.7293569250000004E-2},{"$f":"ROUND(IF(E$2+$B85>100,0,E84*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B84)),11)","v":4.9307304369999999E-2},{"$f":"ROUND(IF(F$2+$B85>100,0,F84*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B84)),11)","v":3.50286296E-2},{"$f":"ROUND(IF(G$2+$B85>100,0,G84*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B84)),11)","v":2.4083037080000001E-2},{"$f":"ROUND(IF(H$2+$B85>100,0,H84*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B84)),11)","v":1.5995879960000001E-2},{"$f":"ROUND(IF(I$2+$B85>100,0,I84*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B84)),11)","v":0},{"$f":"ROUND(IF(J$2+$B85>100,0,J84*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B84)),11)","v":0},{"$f":"ROUND(IF(K$2+$B85>100,0,K84*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B84)),11)","v":0},{"$f":"ROUND(IF(L$2+$B85>100,0,L84*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B84)),11)","v":0},{"$f":"ROUND(IF(M$2+$B85>100,0,M84*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B84)),11)","v":0},{"$f":"ROUND(IF(N$2+$B85>100,0,N84*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B84)),11)","v":0},{"$f":"ROUND(IF(O$2+$B85>100,0,O84*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B84)),11)","v":0},{"$f":"ROUND(IF(P$2+$B85>100,0,P84*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B84)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B85>100,0,Q84*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B84)),11)","v":0},{"$f":"ROUND(IF(R$2+$B85>100,0,R84*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B84)),11)","v":0},{"$f":"ROUND(IF(S$2+$B85>100,0,S84*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B84)),11)","v":0},{"$f":"ROUND(IF(T$2+$B85>100,0,T84*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B84)),11)","v":0},{"$f":"ROUND(IF(U$2+$B85>100,0,U84*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B84)),11)","v":0},{"$f":"ROUND(IF(V$2+$B85>100,0,V84*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B84)),11)","v":0},{"$f":"ROUND(IF(W$2+$B85>100,0,W84*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B84)),11)","v":0},{"$f":"ROUND(IF(X$2+$B85>100,0,X84*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B84)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B85>100,0,Y84*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B84)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B85>100,0,Z84*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B85>100,0,AA84*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B85>100,0,AB84*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B85>100,0,AC84*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B85>100,0,AD84*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B85>100,0,AE84*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B85>100,0,AF84*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B85>100,0,AG84*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B85>100,0,AH84*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B85>100,0,AI84*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B85>100,0,AJ84*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B85>100,0,AK84*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B85>100,0,AL84*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B85>100,0,AM84*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B85>100,0,AN84*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B85>100,0,AO84*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B85>100,0,AP84*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B85>100,0,AQ84*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B85>100,0,AR84*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B85>100,0,AS84*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B85>100,0,AT84*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B85>100,0,AU84*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B85>100,0,AV84*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B85>100,0,AW84*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B85>100,0,AX84*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B85>100,0,AY84*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B85>100,0,AZ84*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B85>100,0,BA84*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B85>100,0,BB84*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B85>100,0,BC84*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B85>100,0,BD84*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B85>100,0,BE84*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B85>100,0,BF84*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B85>100,0,BG84*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B85>100,0,BH84*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B85>100,0,BI84*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B85>100,0,BJ84*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B85>100,0,BK84*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B85>100,0,BL84*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B85>100,0,BM84*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B85>100,0,BN84*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B85>100,0,BO84*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B85>100,0,BP84*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B85>100,0,BQ84*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B85>100,0,BR84*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B85>100,0,BS84*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B85>100,0,BT84*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B85>100,0,BU84*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B85>100,0,BV84*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B85>100,0,BW84*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B85>100,0,BX84*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B85>100,0,BY84*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B85>100,0,BZ84*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B85>100,0,CA84*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B85>100,0,CB84*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B85>100,0,CC84*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B85>100,0,CD84*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B85>100,0,CE84*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B85>100,0,CF84*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B85>100,0,CG84*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B85>100,0,CH84*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B85>100,0,CI84*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B85>100,0,CJ84*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B84)),11)","v":0}]
[96,81,{"$f":"ROUND(IF(C$2+$B86>100,0,C85*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B85)),11)","v":6.7277889849999994E-2},{"$f":"ROUND(IF(D$2+$B86>100,0,D85*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B85)),11)","v":4.9292068420000001E-2},{"$f":"ROUND(IF(E$2+$B86>100,0,E85*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B85)),11)","v":3.5014793279999998E-2},{"$f":"ROUND(IF(F$2+$B86>100,0,F85*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B85)),11)","v":2.407142906E-2},{"$f":"ROUND(IF(G$2+$B86>100,0,G85*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B85)),11)","v":1.598697026E-2},{"$f":"ROUND(IF(H$2+$B86>100,0,H85*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B85)),11)","v":0},{"$f":"ROUND(IF(I$2+$B86>100,0,I85*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B85)),11)","v":0},{"$f":"ROUND(IF(J$2+$B86>100,0,J85*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B85)),11)","v":0},{"$f":"ROUND(IF(K$2+$B86>100,0,K85*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B85)),11)","v":0},{"$f":"ROUND(IF(L$2+$B86>100,0,L85*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B85)),11)","v":0},{"$f":"ROUND(IF(M$2+$B86>100,0,M85*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B85)),11)","v":0},{"$f":"ROUND(IF(N$2+$B86>100,0,N85*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B85)),11)","v":0},{"$f":"ROUND(IF(O$2+$B86>100,0,O85*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B85)),11)","v":0},{"$f":"ROUND(IF(P$2+$B86>100,0,P85*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B85)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B86>100,0,Q85*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B85)),11)","v":0},{"$f":"ROUND(IF(R$2+$B86>100,0,R85*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B85)),11)","v":0},{"$f":"ROUND(IF(S$2+$B86>100,0,S85*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B85)),11)","v":0},{"$f":"ROUND(IF(T$2+$B86>100,0,T85*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B85)),11)","v":0},{"$f":"ROUND(IF(U$2+$B86>100,0,U85*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B85)),11)","v":0},{"$f":"ROUND(IF(V$2+$B86>100,0,V85*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B85)),11)","v":0},{"$f":"ROUND(IF(W$2+$B86>100,0,W85*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B85)),11)","v":0},{"$f":"ROUND(IF(X$2+$B86>100,0,X85*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B85)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B86>100,0,Y85*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B85)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B86>100,0,Z85*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B86>100,0,AA85*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B86>100,0,AB85*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B86>100,0,AC85*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B86>100,0,AD85*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B86>100,0,AE85*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B86>100,0,AF85*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B86>100,0,AG85*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B86>100,0,AH85*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B86>100,0,AI85*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B86>100,0,AJ85*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B86>100,0,AK85*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B86>100,0,AL85*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B86>100,0,AM85*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B86>100,0,AN85*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B86>100,0,AO85*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B86>100,0,AP85*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B86>100,0,AQ85*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B86>100,0,AR85*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B86>100,0,AS85*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B86>100,0,AT85*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B86>100,0,AU85*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B86>100,0,AV85*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B86>100,0,AW85*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B86>100,0,AX85*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B86>100,0,AY85*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B86>100,0,AZ85*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B86>100,0,BA85*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B86>100,0,BB85*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B86>100,0,BC85*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B86>100,0,BD85*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B86>100,0,BE85*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B86>100,0,BF85*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B86>100,0,BG85*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B86>100,0,BH85*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B86>100,0,BI85*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B86>100,0,BJ85*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B86>100,0,BK85*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B86>100,0,BL85*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B86>100,0,BM85*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B86>100,0,BN85*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B86>100,0,BO85*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B86>100,0,BP85*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B86>100,0,BQ85*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B86>100,0,BR85*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B86>100,0,BS85*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B86>100,0,BT85*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B86>100,0,BU85*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B86>100,0,BV85*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B86>100,0,BW85*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B86>100,0,BX85*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B86>100,0,BY85*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B86>100,0,BZ85*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B86>100,0,CA85*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B86>100,0,CB85*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B86>100,0,CC85*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B86>100,0,CD85*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B86>100,0,CE85*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B86>100,0,CF85*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B86>100,0,CG85*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B86>100,0,CH85*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B86>100,0,CI85*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B86>100,0,CJ85*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B85)),11)","v":0}]
[97,82,{"$f":"ROUND(IF(C$2+$B87>100,0,C86*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B86)),11)","v":4.9280583369999999E-2},{"$f":"ROUND(IF(D$2+$B87>100,0,D86*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B86)),11)","v":3.5003973719999998E-2},{"$f":"ROUND(IF(E$2+$B87>100,0,E86*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B86)),11)","v":2.4061920840000001E-2},{"$f":"ROUND(IF(F$2+$B87>100,0,F86*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B86)),11)","v":1.597926454E-2},{"$f":"ROUND(IF(G$2+$B87>100,0,G86*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B86)),11)","v":0},{"$f":"ROUND(IF(H$2+$B87>100,0,H86*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B86)),11)","v":0},{"$f":"ROUND(IF(I$2+$B87>100,0,I86*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B86)),11)","v":0},{"$f":"ROUND(IF(J$2+$B87>100,0,J86*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B86)),11)","v":0},{"$f":"ROUND(IF(K$2+$B87>100,0,K86*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B86)),11)","v":0},{"$f":"ROUND(IF(L$2+$B87>100,0,L86*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B86)),11)","v":0},{"$f":"ROUND(IF(M$2+$B87>100,0,M86*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B86)),11)","v":0},{"$f":"ROUND(IF(N$2+$B87>100,0,N86*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B86)),11)","v":0},{"$f":"ROUND(IF(O$2+$B87>100,0,O86*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B86)),11)","v":0},{"$f":"ROUND(IF(P$2+$B87>100,0,P86*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B86)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B87>100,0,Q86*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B86)),11)","v":0},{"$f":"ROUND(IF(R$2+$B87>100,0,R86*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B86)),11)","v":0},{"$f":"ROUND(IF(S$2+$B87>100,0,S86*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B86)),11)","v":0},{"$f":"ROUND(IF(T$2+$B87>100,0,T86*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B86)),11)","v":0},{"$f":"ROUND(IF(U$2+$B87>100,0,U86*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B86)),11)","v":0},{"$f":"ROUND(IF(V$2+$B87>100,0,V86*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B86)),11)","v":0},{"$f":"ROUND(IF(W$2+$B87>100,0,W86*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B86)),11)","v":0},{"$f":"ROUND(IF(X$2+$B87>100,0,X86*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B86)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B87>100,0,Y86*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B86)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B87>100,0,Z86*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B87>100,0,AA86*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B87>100,0,AB86*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B87>100,0,AC86*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B87>100,0,AD86*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B87>100,0,AE86*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B87>100,0,AF86*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B87>100,0,AG86*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B87>100,0,AH86*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B87>100,0,AI86*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B87>100,0,AJ86*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B87>100,0,AK86*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B87>100,0,AL86*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B87>100,0,AM86*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B87>100,0,AN86*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B87>100,0,AO86*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B87>100,0,AP86*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B87>100,0,AQ86*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B87>100,0,AR86*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B87>100,0,AS86*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B87>100,0,AT86*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B87>100,0,AU86*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B87>100,0,AV86*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B87>100,0,AW86*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B87>100,0,AX86*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B87>100,0,AY86*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B87>100,0,AZ86*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B87>100,0,BA86*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B87>100,0,BB86*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B87>100,0,BC86*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B87>100,0,BD86*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B87>100,0,BE86*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B87>100,0,BF86*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B87>100,0,BG86*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B87>100,0,BH86*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B87>100,0,BI86*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B87>100,0,BJ86*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B87>100,0,BK86*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B87>100,0,BL86*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B87>100,0,BM86*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B87>100,0,BN86*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B87>100,0,BO86*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B87>100,0,BP86*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B87>100,0,BQ86*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B87>100,0,BR86*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B87>100,0,BS86*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B87>100,0,BT86*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B87>100,0,BU86*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B87>100,0,BV86*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B87>100,0,BW86*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B87>100,0,BX86*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B87>100,0,BY86*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B87>100,0,BZ86*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B87>100,0,CA86*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B87>100,0,CB86*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B87>100,0,CC86*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B87>100,0,CD86*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B87>100,0,CE86*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B87>100,0,CF86*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B87>100,0,CG86*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B87>100,0,CH86*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B87>100,0,CI86*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B87>100,0,CJ86*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B86)),11)","v":0}]
[98,83,{"$f":"ROUND(IF(C$2+$B88>100,0,C87*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B87)),11)","v":3.4995817790000001E-2},{"$f":"ROUND(IF(D$2+$B88>100,0,D87*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B87)),11)","v":2.405448571E-2},{"$f":"ROUND(IF(E$2+$B88>100,0,E87*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B87)),11)","v":1.597295273E-2},{"$f":"ROUND(IF(F$2+$B88>100,0,F87*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B87)),11)","v":0},{"$f":"ROUND(IF(G$2+$B88>100,0,G87*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B87)),11)","v":0},{"$f":"ROUND(IF(H$2+$B88>100,0,H87*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B87)),11)","v":0},{"$f":"ROUND(IF(I$2+$B88>100,0,I87*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B87)),11)","v":0},{"$f":"ROUND(IF(J$2+$B88>100,0,J87*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B87)),11)","v":0},{"$f":"ROUND(IF(K$2+$B88>100,0,K87*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B87)),11)","v":0},{"$f":"ROUND(IF(L$2+$B88>100,0,L87*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B87)),11)","v":0},{"$f":"ROUND(IF(M$2+$B88>100,0,M87*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B87)),11)","v":0},{"$f":"ROUND(IF(N$2+$B88>100,0,N87*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B87)),11)","v":0},{"$f":"ROUND(IF(O$2+$B88>100,0,O87*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B87)),11)","v":0},{"$f":"ROUND(IF(P$2+$B88>100,0,P87*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B87)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B88>100,0,Q87*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B87)),11)","v":0},{"$f":"ROUND(IF(R$2+$B88>100,0,R87*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B87)),11)","v":0},{"$f":"ROUND(IF(S$2+$B88>100,0,S87*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B87)),11)","v":0},{"$f":"ROUND(IF(T$2+$B88>100,0,T87*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B87)),11)","v":0},{"$f":"ROUND(IF(U$2+$B88>100,0,U87*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B87)),11)","v":0},{"$f":"ROUND(IF(V$2+$B88>100,0,V87*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B87)),11)","v":0},{"$f":"ROUND(IF(W$2+$B88>100,0,W87*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B87)),11)","v":0},{"$f":"ROUND(IF(X$2+$B88>100,0,X87*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B87)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B88>100,0,Y87*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B87)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B88>100,0,Z87*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B88>100,0,AA87*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B88>100,0,AB87*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B88>100,0,AC87*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B88>100,0,AD87*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B88>100,0,AE87*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B88>100,0,AF87*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B88>100,0,AG87*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B88>100,0,AH87*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B88>100,0,AI87*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B88>100,0,AJ87*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B88>100,0,AK87*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B88>100,0,AL87*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B88>100,0,AM87*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B88>100,0,AN87*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B88>100,0,AO87*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B88>100,0,AP87*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B88>100,0,AQ87*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B88>100,0,AR87*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B88>100,0,AS87*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B88>100,0,AT87*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B88>100,0,AU87*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B88>100,0,AV87*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B88>100,0,AW87*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B88>100,0,AX87*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B88>100,0,AY87*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B88>100,0,AZ87*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B88>100,0,BA87*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B88>100,0,BB87*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B88>100,0,BC87*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B88>100,0,BD87*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B88>100,0,BE87*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B88>100,0,BF87*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B88>100,0,BG87*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B88>100,0,BH87*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B88>100,0,BI87*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B88>100,0,BJ87*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B88>100,0,BK87*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B88>100,0,BL87*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B88>100,0,BM87*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B88>100,0,BN87*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B88>100,0,BO87*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B88>100,0,BP87*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B88>100,0,BQ87*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B88>100,0,BR87*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B88>100,0,BS87*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B88>100,0,BT87*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B88>100,0,BU87*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B88>100,0,BV87*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B88>100,0,BW87*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B88>100,0,BX87*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B88>100,0,BY87*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B88>100,0,BZ87*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B88>100,0,CA87*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B88>100,0,CB87*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B88>100,0,CC87*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B88>100,0,CD87*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B88>100,0,CE87*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B88>100,0,CF87*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B88>100,0,CG87*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B88>100,0,CH87*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B88>100,0,CI87*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B88>100,0,CJ87*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B87)),11)","v":0}]
[99,84,{"$f":"ROUND(IF(C$2+$B89>100,0,C88*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B88)),11)","v":2.4048881009999998E-2},{"$f":"ROUND(IF(D$2+$B89>100,0,D88*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B88)),11)","v":1.5968017090000002E-2},{"$f":"ROUND(IF(E$2+$B89>100,0,E88*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B88)),11)","v":0},{"$f":"ROUND(IF(F$2+$B89>100,0,F88*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B88)),11)","v":0},{"$f":"ROUND(IF(G$2+$B89>100,0,G88*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B88)),11)","v":0},{"$f":"ROUND(IF(H$2+$B89>100,0,H88*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B88)),11)","v":0},{"$f":"ROUND(IF(I$2+$B89>100,0,I88*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B88)),11)","v":0},{"$f":"ROUND(IF(J$2+$B89>100,0,J88*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B88)),11)","v":0},{"$f":"ROUND(IF(K$2+$B89>100,0,K88*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B88)),11)","v":0},{"$f":"ROUND(IF(L$2+$B89>100,0,L88*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B88)),11)","v":0},{"$f":"ROUND(IF(M$2+$B89>100,0,M88*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B88)),11)","v":0},{"$f":"ROUND(IF(N$2+$B89>100,0,N88*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B88)),11)","v":0},{"$f":"ROUND(IF(O$2+$B89>100,0,O88*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B88)),11)","v":0},{"$f":"ROUND(IF(P$2+$B89>100,0,P88*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B88)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B89>100,0,Q88*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B88)),11)","v":0},{"$f":"ROUND(IF(R$2+$B89>100,0,R88*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B88)),11)","v":0},{"$f":"ROUND(IF(S$2+$B89>100,0,S88*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B88)),11)","v":0},{"$f":"ROUND(IF(T$2+$B89>100,0,T88*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B88)),11)","v":0},{"$f":"ROUND(IF(U$2+$B89>100,0,U88*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B88)),11)","v":0},{"$f":"ROUND(IF(V$2+$B89>100,0,V88*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B88)),11)","v":0},{"$f":"ROUND(IF(W$2+$B89>100,0,W88*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B88)),11)","v":0},{"$f":"ROUND(IF(X$2+$B89>100,0,X88*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B88)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B89>100,0,Y88*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B88)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B89>100,0,Z88*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B89>100,0,AA88*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B89>100,0,AB88*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B89>100,0,AC88*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B89>100,0,AD88*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B89>100,0,AE88*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B89>100,0,AF88*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B89>100,0,AG88*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B89>100,0,AH88*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B89>100,0,AI88*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B89>100,0,AJ88*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B89>100,0,AK88*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B89>100,0,AL88*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B89>100,0,AM88*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B89>100,0,AN88*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B89>100,0,AO88*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B89>100,0,AP88*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B89>100,0,AQ88*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B89>100,0,AR88*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B89>100,0,AS88*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B89>100,0,AT88*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B89>100,0,AU88*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B89>100,0,AV88*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B89>100,0,AW88*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B89>100,0,AX88*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B89>100,0,AY88*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B89>100,0,AZ88*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B89>100,0,BA88*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B89>100,0,BB88*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B89>100,0,BC88*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B89>100,0,BD88*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B89>100,0,BE88*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B89>100,0,BF88*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B89>100,0,BG88*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B89>100,0,BH88*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B89>100,0,BI88*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B89>100,0,BJ88*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B89>100,0,BK88*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B89>100,0,BL88*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B89>100,0,BM88*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B89>100,0,BN88*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B89>100,0,BO88*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B89>100,0,BP88*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B89>100,0,BQ88*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B89>100,0,BR88*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B89>100,0,BS88*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B89>100,0,BT88*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B89>100,0,BU88*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B89>100,0,BV88*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B89>100,0,BW88*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B89>100,0,BX88*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B89>100,0,BY88*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B89>100,0,BZ88*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B89>100,0,CA88*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B89>100,0,CB88*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B89>100,0,CC88*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B89>100,0,CD88*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B89>100,0,CE88*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B89>100,0,CF88*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B89>100,0,CG88*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B89>100,0,CH88*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B89>100,0,CI88*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B89>100,0,CJ88*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B88)),11)","v":0}]
[100,85,{"$f":"ROUND(IF(C$2+$B90>100,0,C89*INDEX(Sterbtab_mix!$G$4:$G$104,C$2+$B89)),11)","v":1.5964296530000002E-2},{"$f":"ROUND(IF(D$2+$B90>100,0,D89*INDEX(Sterbtab_mix!$G$4:$G$104,D$2+$B89)),11)","v":0},{"$f":"ROUND(IF(E$2+$B90>100,0,E89*INDEX(Sterbtab_mix!$G$4:$G$104,E$2+$B89)),11)","v":0},{"$f":"ROUND(IF(F$2+$B90>100,0,F89*INDEX(Sterbtab_mix!$G$4:$G$104,F$2+$B89)),11)","v":0},{"$f":"ROUND(IF(G$2+$B90>100,0,G89*INDEX(Sterbtab_mix!$G$4:$G$104,G$2+$B89)),11)","v":0},{"$f":"ROUND(IF(H$2+$B90>100,0,H89*INDEX(Sterbtab_mix!$G$4:$G$104,H$2+$B89)),11)","v":0},{"$f":"ROUND(IF(I$2+$B90>100,0,I89*INDEX(Sterbtab_mix!$G$4:$G$104,I$2+$B89)),11)","v":0},{"$f":"ROUND(IF(J$2+$B90>100,0,J89*INDEX(Sterbtab_mix!$G$4:$G$104,J$2+$B89)),11)","v":0},{"$f":"ROUND(IF(K$2+$B90>100,0,K89*INDEX(Sterbtab_mix!$G$4:$G$104,K$2+$B89)),11)","v":0},{"$f":"ROUND(IF(L$2+$B90>100,0,L89*INDEX(Sterbtab_mix!$G$4:$G$104,L$2+$B89)),11)","v":0},{"$f":"ROUND(IF(M$2+$B90>100,0,M89*INDEX(Sterbtab_mix!$G$4:$G$104,M$2+$B89)),11)","v":0},{"$f":"ROUND(IF(N$2+$B90>100,0,N89*INDEX(Sterbtab_mix!$G$4:$G$104,N$2+$B89)),11)","v":0},{"$f":"ROUND(IF(O$2+$B90>100,0,O89*INDEX(Sterbtab_mix!$G$4:$G$104,O$2+$B89)),11)","v":0},{"$f":"ROUND(IF(P$2+$B90>100,0,P89*INDEX(Sterbtab_mix!$G$4:$G$104,P$2+$B89)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B90>100,0,Q89*INDEX(Sterbtab_mix!$G$4:$G$104,Q$2+$B89)),11)","v":0},{"$f":"ROUND(IF(R$2+$B90>100,0,R89*INDEX(Sterbtab_mix!$G$4:$G$104,R$2+$B89)),11)","v":0},{"$f":"ROUND(IF(S$2+$B90>100,0,S89*INDEX(Sterbtab_mix!$G$4:$G$104,S$2+$B89)),11)","v":0},{"$f":"ROUND(IF(T$2+$B90>100,0,T89*INDEX(Sterbtab_mix!$G$4:$G$104,T$2+$B89)),11)","v":0},{"$f":"ROUND(IF(U$2+$B90>100,0,U89*INDEX(Sterbtab_mix!$G$4:$G$104,U$2+$B89)),11)","v":0},{"$f":"ROUND(IF(V$2+$B90>100,0,V89*INDEX(Sterbtab_mix!$G$4:$G$104,V$2+$B89)),11)","v":0},{"$f":"ROUND(IF(W$2+$B90>100,0,W89*INDEX(Sterbtab_mix!$G$4:$G$104,W$2+$B89)),11)","v":0},{"$f":"ROUND(IF(X$2+$B90>100,0,X89*INDEX(Sterbtab_mix!$G$4:$G$104,X$2+$B89)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B90>100,0,Y89*INDEX(Sterbtab_mix!$G$4:$G$104,Y$2+$B89)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B90>100,0,Z89*INDEX(Sterbtab_mix!$G$4:$G$104,Z$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B90>100,0,AA89*INDEX(Sterbtab_mix!$G$4:$G$104,AA$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B90>100,0,AB89*INDEX(Sterbtab_mix!$G$4:$G$104,AB$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B90>100,0,AC89*INDEX(Sterbtab_mix!$G$4:$G$104,AC$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B90>100,0,AD89*INDEX(Sterbtab_mix!$G$4:$G$104,AD$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B90>100,0,AE89*INDEX(Sterbtab_mix!$G$4:$G$104,AE$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B90>100,0,AF89*INDEX(Sterbtab_mix!$G$4:$G$104,AF$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B90>100,0,AG89*INDEX(Sterbtab_mix!$G$4:$G$104,AG$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B90>100,0,AH89*INDEX(Sterbtab_mix!$G$4:$G$104,AH$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B90>100,0,AI89*INDEX(Sterbtab_mix!$G$4:$G$104,AI$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B90>100,0,AJ89*INDEX(Sterbtab_mix!$G$4:$G$104,AJ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B90>100,0,AK89*INDEX(Sterbtab_mix!$G$4:$G$104,AK$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B90>100,0,AL89*INDEX(Sterbtab_mix!$G$4:$G$104,AL$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B90>100,0,AM89*INDEX(Sterbtab_mix!$G$4:$G$104,AM$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B90>100,0,AN89*INDEX(Sterbtab_mix!$G$4:$G$104,AN$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B90>100,0,AO89*INDEX(Sterbtab_mix!$G$4:$G$104,AO$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B90>100,0,AP89*INDEX(Sterbtab_mix!$G$4:$G$104,AP$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B90>100,0,AQ89*INDEX(Sterbtab_mix!$G$4:$G$104,AQ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B90>100,0,AR89*INDEX(Sterbtab_mix!$G$4:$G$104,AR$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B90>100,0,AS89*INDEX(Sterbtab_mix!$G$4:$G$104,AS$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B90>100,0,AT89*INDEX(Sterbtab_mix!$G$4:$G$104,AT$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B90>100,0,AU89*INDEX(Sterbtab_mix!$G$4:$G$104,AU$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B90>100,0,AV89*INDEX(Sterbtab_mix!$G$4:$G$104,AV$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B90>100,0,AW89*INDEX(Sterbtab_mix!$G$4:$G$104,AW$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B90>100,0,AX89*INDEX(Sterbtab_mix!$G$4:$G$104,AX$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B90>100,0,AY89*INDEX(Sterbtab_mix!$G$4:$G$104,AY$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B90>100,0,AZ89*INDEX(Sterbtab_mix!$G$4:$G$104,AZ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B90>100,0,BA89*INDEX(Sterbtab_mix!$G$4:$G$104,BA$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B90>100,0,BB89*INDEX(Sterbtab_mix!$G$4:$G$104,BB$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B90>100,0,BC89*INDEX(Sterbtab_mix!$G$4:$G$104,BC$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B90>100,0,BD89*INDEX(Sterbtab_mix!$G$4:$G$104,BD$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B90>100,0,BE89*INDEX(Sterbtab_mix!$G$4:$G$104,BE$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B90>100,0,BF89*INDEX(Sterbtab_mix!$G$4:$G$104,BF$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B90>100,0,BG89*INDEX(Sterbtab_mix!$G$4:$G$104,BG$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B90>100,0,BH89*INDEX(Sterbtab_mix!$G$4:$G$104,BH$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B90>100,0,BI89*INDEX(Sterbtab_mix!$G$4:$G$104,BI$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B90>100,0,BJ89*INDEX(Sterbtab_mix!$G$4:$G$104,BJ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B90>100,0,BK89*INDEX(Sterbtab_mix!$G$4:$G$104,BK$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B90>100,0,BL89*INDEX(Sterbtab_mix!$G$4:$G$104,BL$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B90>100,0,BM89*INDEX(Sterbtab_mix!$G$4:$G$104,BM$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B90>100,0,BN89*INDEX(Sterbtab_mix!$G$4:$G$104,BN$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B90>100,0,BO89*INDEX(Sterbtab_mix!$G$4:$G$104,BO$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B90>100,0,BP89*INDEX(Sterbtab_mix!$G$4:$G$104,BP$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B90>100,0,BQ89*INDEX(Sterbtab_mix!$G$4:$G$104,BQ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B90>100,0,BR89*INDEX(Sterbtab_mix!$G$4:$G$104,BR$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B90>100,0,BS89*INDEX(Sterbtab_mix!$G$4:$G$104,BS$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B90>100,0,BT89*INDEX(Sterbtab_mix!$G$4:$G$104,BT$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B90>100,0,BU89*INDEX(Sterbtab_mix!$G$4:$G$104,BU$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B90>100,0,BV89*INDEX(Sterbtab_mix!$G$4:$G$104,BV$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B90>100,0,BW89*INDEX(Sterbtab_mix!$G$4:$G$104,BW$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B90>100,0,BX89*INDEX(Sterbtab_mix!$G$4:$G$104,BX$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B90>100,0,BY89*INDEX(Sterbtab_mix!$G$4:$G$104,BY$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B90>100,0,BZ89*INDEX(Sterbtab_mix!$G$4:$G$104,BZ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B90>100,0,CA89*INDEX(Sterbtab_mix!$G$4:$G$104,CA$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B90>100,0,CB89*INDEX(Sterbtab_mix!$G$4:$G$104,CB$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B90>100,0,CC89*INDEX(Sterbtab_mix!$G$4:$G$104,CC$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B90>100,0,CD89*INDEX(Sterbtab_mix!$G$4:$G$104,CD$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B90>100,0,CE89*INDEX(Sterbtab_mix!$G$4:$G$104,CE$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B90>100,0,CF89*INDEX(Sterbtab_mix!$G$4:$G$104,CF$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B90>100,0,CG89*INDEX(Sterbtab_mix!$G$4:$G$104,CG$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B90>100,0,CH89*INDEX(Sterbtab_mix!$G$4:$G$104,CH$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B90>100,0,CI89*INDEX(Sterbtab_mix!$G$4:$G$104,CI$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B90>100,0,CJ89*INDEX(Sterbtab_mix!$G$4:$G$104,CJ$2+$B89)),11)","v":0}]

{"sheet":"prod_px_0,4","index":1,"n_rows":90,"n_cols":88,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
["prod px gekürzt"]
[null,"x",15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"i",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85]
["x","i"]
[15,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[16,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[17,2,{"$f":"ROUND(IF(C$2+$B7>100,0,C6*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+$B6)),11)","v":0.99976699999999996},{"$f":"ROUND(IF(D$2+$B7>100,0,D6*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B6)),11)","v":0.999691},{"$f":"ROUND(IF(E$2+$B7>100,0,E6*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B6)),11)","v":0.99965550000000003},{"$f":"ROUND(IF(F$2+$B7>100,0,F6*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B6)),11)","v":0.9996256},{"$f":"ROUND(IF(G$2+$B7>100,0,G6*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B6)),11)","v":0.99959929999999997},{"$f":"ROUND(IF(H$2+$B7>100,0,H6*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B6)),11)","v":0.99956160000000005},{"$f":"ROUND(IF(I$2+$B7>100,0,I6*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B6)),11)","v":0.99954529999999997},{"$f":"ROUND(IF(J$2+$B7>100,0,J6*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B6)),11)","v":0.99954719999999997},{"$f":"ROUND(IF(K$2+$B7>100,0,K6*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B6)),11)","v":0.99956140000000004},{"$f":"ROUND(IF(L$2+$B7>100,0,L6*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B6)),11)","v":0.99957700000000005},{"$f":"ROUND(IF(M$2+$B7>100,0,M6*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B6)),11)","v":0.99958689999999994},{"$f":"ROUND(IF(N$2+$B7>100,0,N6*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B6)),11)","v":0.99959390000000004},{"$f":"ROUND(IF(O$2+$B7>100,0,O6*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B6)),11)","v":0.9996005},{"$f":"ROUND(IF(P$2+$B7>100,0,P6*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B6)),11)","v":0.99960249999999995},{"$f":"ROUND(IF(Q$2+$B7>100,0,Q6*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B6)),11)","v":0.99962770000000001},{"$f":"ROUND(IF(R$2+$B7>100,0,R6*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B6)),11)","v":0.99964660000000005},{"$f":"ROUND(IF(S$2+$B7>100,0,S6*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B6)),11)","v":0.99966520000000003},{"$f":"ROUND(IF(T$2+$B7>100,0,T6*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B6)),11)","v":0.99965340000000003},{"$f":"ROUND(IF(U$2+$B7>100,0,U6*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B6)),11)","v":0.99963380000000002},{"$f":"ROUND(IF(V$2+$B7>100,0,V6*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B6)),11)","v":0.99960130000000003},{"$f":"ROUND(IF(W$2+$B7>100,0,W6*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B6)),11)","v":0.99957620000000003},{"$f":"ROUND(IF(X$2+$B7>100,0,X6*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B6)),11)","v":0.99955179999999999},{"$f":"ROUND(IF(Y$2+$B7>100,0,Y6*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B6)),11)","v":0.99953080000000005},{"$f":"ROUND(IF(Z$2+$B7>100,0,Z6*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B6)),11)","v":0.99950989999999995},{"$f":"ROUND(IF(AA$2+$B7>100,0,AA6*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B6)),11)","v":0.99947920000000001},{"$f":"ROUND(IF(AB$2+$B7>100,0,AB6*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B6)),11)","v":0.99944710000000003},{"$f":"ROUND(IF(AC$2+$B7>100,0,AC6*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B6)),11)","v":0.99941009999999997},{"$f":"ROUND(IF(AD$2+$B7>100,0,AD6*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B6)),11)","v":0.99936800000000003},{"$f":"ROUND(IF(AE$2+$B7>100,0,AE6*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B6)),11)","v":0.99930620000000003},{"$f":"ROUND(IF(AF$2+$B7>100,0,AF6*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B6)),11)","v":0.99922860000000002},{"$f":"ROUND(IF(AG$2+$B7>100,0,AG6*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B6)),11)","v":0.99913680000000005},{"$f":"ROUND(IF(AH$2+$B7>100,0,AH6*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B6)),11)","v":0.99902880000000005},{"$f":"ROUND(IF(AI$2+$B7>100,0,AI6*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B6)),11)","v":0.99890880000000004},{"$f":"ROUND(IF(AJ$2+$B7>100,0,AJ6*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B6)),11)","v":0.99878480000000003},{"$f":"ROUND(IF(AK$2+$B7>100,0,AK6*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B6)),11)","v":0.99863659999999999},{"$f":"ROUND(IF(AL$2+$B7>100,0,AL6*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B6)),11)","v":0.99845830000000002},{"$f":"ROUND(IF(AM$2+$B7>100,0,AM6*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B6)),11)","v":0.99827030000000005},{"$f":"ROUND(IF(AN$2+$B7>100,0,AN6*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B6)),11)","v":0.99806430000000002},{"$f":"ROUND(IF(AO$2+$B7>100,0,AO6*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B6)),11)","v":0.99785480000000004},{"$f":"ROUND(IF(AP$2+$B7>100,0,AP6*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B6)),11)","v":0.99762609999999996},{"$f":"ROUND(IF(AQ$2+$B7>100,0,AQ6*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B6)),11)","v":0.99737909999999996},{"$f":"ROUND(IF(AR$2+$B7>100,0,AR6*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B6)),11)","v":0.99710430000000005},{"$f":"ROUND(IF(AS$2+$B7>100,0,AS6*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B6)),11)","v":0.99680049999999998},{"$f":"ROUND(IF(AT$2+$B7>100,0,AT6*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B6)),11)","v":0.99647359999999996},{"$f":"ROUND(IF(AU$2+$B7>100,0,AU6*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B6)),11)","v":0.99611780000000005},{"$f":"ROUND(IF(AV$2+$B7>100,0,AV6*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B6)),11)","v":0.99576359999999997},{"$f":"ROUND(IF(AW$2+$B7>100,0,AW6*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B6)),11)","v":0.99542240000000004},{"$f":"ROUND(IF(AX$2+$B7>100,0,AX6*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B6)),11)","v":0.99509789999999998},{"$f":"ROUND(IF(AY$2+$B7>100,0,AY6*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B6)),11)","v":0.9948013},{"$f":"ROUND(IF(AZ$2+$B7>100,0,AZ6*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B6)),11)","v":0.99453029999999998},{"$f":"ROUND(IF(BA$2+$B7>100,0,BA6*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B6)),11)","v":0.99421570000000004},{"$f":"ROUND(IF(BB$2+$B7>100,0,BB6*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B6)),11)","v":0.99377280000000001},{"$f":"ROUND(IF(BC$2+$B7>100,0,BC6*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B6)),11)","v":0.99330169999999995},{"$f":"ROUND(IF(BD$2+$B7>100,0,BD6*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B6)),11)","v":0.99280279999999999},{"$f":"ROUND(IF(BE$2+$B7>100,0,BE6*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B6)),11)","v":0.99224630000000003},{"$f":"ROUND(IF(BF$2+$B7>100,0,BF6*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B6)),11)","v":0.9916237},{"$f":"ROUND(IF(BG$2+$B7>100,0,BG6*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B6)),11)","v":0.99093569999999997},{"$f":"ROUND(IF(BH$2+$B7>100,0,BH6*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B6)),11)","v":0.99015169999999997},{"$f":"ROUND(IF(BI$2+$B7>100,0,BI6*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B6)),11)","v":0.98925689999999999},{"$f":"ROUND(IF(BJ$2+$B7>100,0,BJ6*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B6)),11)","v":0.98824500000000004},{"$f":"ROUND(IF(BK$2+$B7>100,0,BK6*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B6)),11)","v":0.98708410000000002},{"$f":"ROUND(IF(BL$2+$B7>100,0,BL6*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B6)),11)","v":0.98577530000000002},{"$f":"ROUND(IF(BM$2+$B7>100,0,BM6*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B6)),11)","v":0.98429160000000004},{"$f":"ROUND(IF(BN$2+$B7>100,0,BN6*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B6)),11)","v":0.98261940000000003},{"$f":"ROUND(IF(BO$2+$B7>100,0,BO6*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B6)),11)","v":0.98074839999999996},{"$f":"ROUND(IF(BP$2+$B7>100,0,BP6*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B6)),11)","v":0.97866260000000005},{"$f":"ROUND(IF(BQ$2+$B7>100,0,BQ6*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B6)),11)","v":0.97635859999999997},{"$f":"ROUND(IF(BR$2+$B7>100,0,BR6*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B6)),11)","v":0.97382250000000004},{"$f":"ROUND(IF(BS$2+$B7>100,0,BS6*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B6)),11)","v":0.97104970000000002},{"$f":"ROUND(IF(BT$2+$B7>100,0,BT6*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B6)),11)","v":0.96803939999999999},{"$f":"ROUND(IF(BU$2+$B7>100,0,BU6*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B6)),11)","v":0.96450179999999996},{"$f":"ROUND(IF(BV$2+$B7>100,0,BV6*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B6)),11)","v":0.96013309999999996},{"$f":"ROUND(IF(BW$2+$B7>100,0,BW6*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B6)),11)","v":0.95493779999999995},{"$f":"ROUND(IF(BX$2+$B7>100,0,BX6*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B6)),11)","v":0.9488917},{"$f":"ROUND(IF(BY$2+$B7>100,0,BY6*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B6)),11)","v":0.94197929999999996},{"$f":"ROUND(IF(BZ$2+$B7>100,0,BZ6*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B6)),11)","v":0.93418650000000003},{"$f":"ROUND(IF(CA$2+$B7>100,0,CA6*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B6)),11)","v":0.9255371},{"$f":"ROUND(IF(CB$2+$B7>100,0,CB6*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B6)),11)","v":0.91600369999999998},{"$f":"ROUND(IF(CC$2+$B7>100,0,CC6*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B6)),11)","v":0.90544239999999998},{"$f":"ROUND(IF(CD$2+$B7>100,0,CD6*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B6)),11)","v":0.89372249999999998},{"$f":"ROUND(IF(CE$2+$B7>100,0,CE6*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B6)),11)","v":0.88065950000000004},{"$f":"ROUND(IF(CF$2+$B7>100,0,CF6*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B6)),11)","v":0.86601410000000001},{"$f":"ROUND(IF(CG$2+$B7>100,0,CG6*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B6)),11)","v":0.84954110000000005},{"$f":"ROUND(IF(CH$2+$B7>100,0,CH6*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B6)),11)","v":0.83086059999999995},{"$f":"ROUND(IF(CI$2+$B7>100,0,CI6*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B6)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B7>100,0,CJ6*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B6)),11)","v":0}]
[18,3,{"$f":"ROUND(IF(C$2+$B8>100,0,C7*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B7)),11)","v":0.99945807200000003},{"$f":"ROUND(IF(D$2+$B8>100,0,D7*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B7)),11)","v":0.99934660644999995},{"$f":"ROUND(IF(E$2+$B8>100,0,E7*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B7)),11)","v":0.99928122898000005},{"$f":"ROUND(IF(F$2+$B8>100,0,F7*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B7)),11)","v":0.99922505001999995},{"$f":"ROUND(IF(G$2+$B8>100,0,G7*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B7)),11)","v":0.99916107567000001},{"$f":"ROUND(IF(H$2+$B8>100,0,H7*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B7)),11)","v":0.99910709933999997},{"$f":"ROUND(IF(I$2+$B8>100,0,I7*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B7)),11)","v":0.99909270588999999},{"$f":"ROUND(IF(J$2+$B8>100,0,J7*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B7)),11)","v":0.99910879860000001},{"$f":"ROUND(IF(K$2+$B8>100,0,K7*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B7)),11)","v":0.99913858553000001},{"$f":"ROUND(IF(L$2+$B8>100,0,L7*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B7)),11)","v":0.99916407474000002},{"$f":"ROUND(IF(M$2+$B8>100,0,M7*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B7)),11)","v":0.99918096775999998},{"$f":"ROUND(IF(N$2+$B8>100,0,N7*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B7)),11)","v":0.99919456224000003},{"$f":"ROUND(IF(O$2+$B8>100,0,O7*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B7)),11)","v":0.99920315879999999},{"$f":"ROUND(IF(P$2+$B8>100,0,P7*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B7)),11)","v":0.99923034798999999},{"$f":"ROUND(IF(Q$2+$B8>100,0,Q7*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B7)),11)","v":0.99927443156999995},{"$f":"ROUND(IF(R$2+$B8>100,0,R7*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B7)),11)","v":0.99931191831999999},{"$f":"ROUND(IF(S$2+$B8>100,0,S7*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B7)),11)","v":0.99931871604},{"$f":"ROUND(IF(T$2+$B8>100,0,T7*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B7)),11)","v":0.99928732692},{"$f":"ROUND(IF(U$2+$B8>100,0,U7*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B7)),11)","v":0.99923524600000002},{"$f":"ROUND(IF(V$2+$B8>100,0,V7*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B7)),11)","v":0.99917766897000004},{"$f":"ROUND(IF(W$2+$B8>100,0,W7*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B7)),11)","v":0.99912818994999997},{"$f":"ROUND(IF(X$2+$B8>100,0,X7*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B7)),11)","v":0.99908281030000001},{"$f":"ROUND(IF(Y$2+$B8>100,0,Y7*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B7)),11)","v":0.99904092995000005},{"$f":"ROUND(IF(Z$2+$B8>100,0,Z7*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B7)),11)","v":0.99898935523999999},{"$f":"ROUND(IF(AA$2+$B8>100,0,AA7*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B7)),11)","v":0.99892658795},{"$f":"ROUND(IF(AB$2+$B8>100,0,AB7*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B7)),11)","v":0.99885752616000001},{"$f":"ROUND(IF(AC$2+$B8>100,0,AC7*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B7)),11)","v":0.99877847281999999},{"$f":"ROUND(IF(AD$2+$B8>100,0,AD7*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B7)),11)","v":0.99867463848000004},{"$f":"ROUND(IF(AE$2+$B8>100,0,AE7*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B7)),11)","v":0.99853533520000004},{"$f":"ROUND(IF(AF$2+$B8>100,0,AF7*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B7)),11)","v":0.99836606586999999},{"$f":"ROUND(IF(AG$2+$B8>100,0,AG7*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B7)),11)","v":0.99816643833999996},{"$f":"ROUND(IF(AH$2+$B8>100,0,AH7*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B7)),11)","v":0.99793865976999996},{"$f":"ROUND(IF(AI$2+$B8>100,0,AI7*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B7)),11)","v":0.99769492602999998},{"$f":"ROUND(IF(AJ$2+$B8>100,0,AJ7*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B7)),11)","v":0.99742305679999999},{"$f":"ROUND(IF(AK$2+$B8>100,0,AK7*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B7)),11)","v":0.99709700194999995},{"$f":"ROUND(IF(AL$2+$B8>100,0,AL7*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B7)),11)","v":0.99673126668000001},{"$f":"ROUND(IF(AM$2+$B8>100,0,AM7*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B7)),11)","v":0.99633794817999999},{"$f":"ROUND(IF(AN$2+$B8>100,0,AN7*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B7)),11)","v":0.99592325246000002},{"$f":"ROUND(IF(AO$2+$B8>100,0,AO7*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B7)),11)","v":0.99548599249000003},{"$f":"ROUND(IF(AP$2+$B8>100,0,AP7*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B7)),11)","v":0.99501142175000001},{"$f":"ROUND(IF(AQ$2+$B8>100,0,AQ7*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B7)),11)","v":0.99449098934000002},{"$f":"ROUND(IF(AR$2+$B8>100,0,AR7*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B7)),11)","v":0.99391406479},{"$f":"ROUND(IF(AS$2+$B8>100,0,AS7*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B7)),11)","v":0.99328538272},{"$f":"ROUND(IF(AT$2+$B8>100,0,AT7*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B7)),11)","v":0.99260509018999998},{"$f":"ROUND(IF(AU$2+$B8>100,0,AU7*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B7)),11)","v":0.99189784655000002},{"$f":"ROUND(IF(AV$2+$B8>100,0,AV7*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B7)),11)","v":0.99120539253999995},{"$f":"ROUND(IF(AW$2+$B8>100,0,AW7*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B7)),11)","v":0.99054273984999996},{"$f":"ROUND(IF(AX$2+$B8>100,0,AX7*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B7)),11)","v":0.98992468455000004},{"$f":"ROUND(IF(AY$2+$B8>100,0,AY7*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B7)),11)","v":0.98936003533000005},{"$f":"ROUND(IF(AZ$2+$B8>100,0,AZ7*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B7)),11)","v":0.98877763838999999},{"$f":"ROUND(IF(BA$2+$B8>100,0,BA7*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B7)),11)","v":0.98802451998999996},{"$f":"ROUND(IF(BB$2+$B8>100,0,BB7*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B7)),11)","v":0.98711621164999996},{"$f":"ROUND(IF(BC$2+$B8>100,0,BC7*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B7)),11)","v":0.98615270899999996},{"$f":"ROUND(IF(BD$2+$B8>100,0,BD7*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B7)),11)","v":0.98510490493000002},{"$f":"ROUND(IF(BE$2+$B8>100,0,BE7*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B7)),11)","v":0.98393494731999998},{"$f":"ROUND(IF(BF$2+$B8>100,0,BF7*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B7)),11)","v":0.98263532529999997},{"$f":"ROUND(IF(BG$2+$B8>100,0,BG7*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B7)),11)","v":0.98117666795000003},{"$f":"ROUND(IF(BH$2+$B8>100,0,BH7*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B7)),11)","v":0.97951440127},{"$f":"ROUND(IF(BI$2+$B8>100,0,BI7*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B7)),11)","v":0.97762818514000005},{"$f":"ROUND(IF(BJ$2+$B8>100,0,BJ7*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B7)),11)","v":0.97548092639999995},{"$f":"ROUND(IF(BK$2+$B8>100,0,BK7*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B7)),11)","v":0.97304312479999999},{"$f":"ROUND(IF(BL$2+$B8>100,0,BL7*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B7)),11)","v":0.97029034727999997},{"$f":"ROUND(IF(BM$2+$B8>100,0,BM7*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B7)),11)","v":0.96718402142000004},{"$f":"ROUND(IF(BN$2+$B8>100,0,BN7*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B7)),11)","v":0.96370240435999999},{"$f":"ROUND(IF(BO$2+$B8>100,0,BO7*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B7)),11)","v":0.95982177908999999},{"$f":"ROUND(IF(BP$2+$B8>100,0,BP7*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B7)),11)","v":0.95552564601000001},{"$f":"ROUND(IF(BQ$2+$B8>100,0,BQ7*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B7)),11)","v":0.95079997275000006},{"$f":"ROUND(IF(BR$2+$B8>100,0,BR7*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B7)),11)","v":0.94563004648000004},{"$f":"ROUND(IF(BS$2+$B8>100,0,BS7*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B7)),11)","v":0.94001436896000001},{"$f":"ROUND(IF(BT$2+$B8>100,0,BT7*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B7)),11)","v":0.93367574376999996},{"$f":"ROUND(IF(BU$2+$B8>100,0,BU7*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B7)),11)","v":0.92605010319000003},{"$f":"ROUND(IF(BV$2+$B8>100,0,BV7*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B7)),11)","v":0.91686739021999997},{"$f":"ROUND(IF(BW$2+$B8>100,0,BW7*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B7)),11)","v":0.90613255244000002},{"$f":"ROUND(IF(BX$2+$B8>100,0,BX7*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B7)),11)","v":0.89383633933999995},{"$f":"ROUND(IF(BY$2+$B8>100,0,BY7*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B7)),11)","v":0.87998434534000003},{"$f":"ROUND(IF(BZ$2+$B8>100,0,BZ7*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B7)),11)","v":0.86462426407000004},{"$f":"ROUND(IF(CA$2+$B8>100,0,CA7*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B7)),11)","v":0.84779540808999998},{"$f":"ROUND(IF(CB$2+$B8>100,0,CB7*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B7)),11)","v":0.82938858853999997},{"$f":"ROUND(IF(CC$2+$B8>100,0,CC7*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B7)),11)","v":0.80921424532999997},{"$f":"ROUND(IF(CD$2+$B8>100,0,CD7*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B7)),11)","v":0.78706520998999996},{"$f":"ROUND(IF(CE$2+$B8>100,0,CE7*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B7)),11)","v":0.76266354430000005},{"$f":"ROUND(IF(CF$2+$B8>100,0,CF7*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B7)),11)","v":0.73571457113000005},{"$f":"ROUND(IF(CG$2+$B8>100,0,CG7*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B7)),11)","v":0.70585022806999997},{"$f":"ROUND(IF(CH$2+$B8>100,0,CH7*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B7)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B8>100,0,CI7*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B7)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B8>100,0,CJ7*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B7)),11)","v":0}]
[19,4,{"$f":"ROUND(IF(C$2+$B9>100,0,C8*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B8)),11)","v":0.99911375868999996},{"$f":"ROUND(IF(D$2+$B9>100,0,D8*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B8)),11)","v":0.99897245107999999},{"$f":"ROUND(IF(E$2+$B9>100,0,E8*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B8)),11)","v":0.99888081698999998},{"$f":"ROUND(IF(F$2+$B9>100,0,F8*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B8)),11)","v":0.99878698976000002},{"$f":"ROUND(IF(G$2+$B9>100,0,G8*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B8)),11)","v":0.99870675713000001},{"$f":"ROUND(IF(H$2+$B9>100,0,H8*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B8)),11)","v":0.99865470364999998},{"$f":"ROUND(IF(I$2+$B9>100,0,I8*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B8)),11)","v":0.99865450382999998},{"$f":"ROUND(IF(J$2+$B9>100,0,J8*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B8)),11)","v":0.99868617557999995},{"$f":"ROUND(IF(K$2+$B9>100,0,K8*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B8)),11)","v":0.99872584137999998},{"$f":"ROUND(IF(L$2+$B9>100,0,L8*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B8)),11)","v":0.99875831421000005},{"$f":"ROUND(IF(M$2+$B9>100,0,M8*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B8)),11)","v":0.99878179495999997},{"$f":"ROUND(IF(N$2+$B9>100,0,N8*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B8)),11)","v":0.99879738240000004},{"$f":"ROUND(IF(O$2+$B9>100,0,O8*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B8)),11)","v":0.99883115546000001},{"$f":"ROUND(IF(P$2+$B9>100,0,P8*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B8)),11)","v":0.99887721999000001},{"$f":"ROUND(IF(Q$2+$B9>100,0,Q8*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B8)),11)","v":0.99893987448999999},{"$f":"ROUND(IF(R$2+$B9>100,0,R8*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B8)),11)","v":0.99896555680999999},{"$f":"ROUND(IF(S$2+$B9>100,0,S8*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B8)),11)","v":0.99895276553000001},{"$f":"ROUND(IF(T$2+$B9>100,0,T8*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B8)),11)","v":0.99888891106},{"$f":"ROUND(IF(U$2+$B9>100,0,U8*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B8)),11)","v":0.9988117701},{"$f":"ROUND(IF(V$2+$B9>100,0,V8*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B8)),11)","v":0.99872983754},{"$f":"ROUND(IF(W$2+$B9>100,0,W8*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B8)),11)","v":0.998659399},{"$f":"ROUND(IF(X$2+$B9>100,0,X8*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B8)),11)","v":0.99859315980999996},{"$f":"ROUND(IF(Y$2+$B9>100,0,Y8*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B8)),11)","v":0.99852062942999997},{"$f":"ROUND(IF(Z$2+$B9>100,0,Z8*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B8)),11)","v":0.99843701402999996},{"$f":"ROUND(IF(AA$2+$B9>100,0,AA8*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B8)),11)","v":0.99833732115999996},{"$f":"ROUND(IF(AB$2+$B9>100,0,AB8*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B8)),11)","v":0.99822624820000005},{"$f":"ROUND(IF(AC$2+$B9>100,0,AC8*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B8)),11)","v":0.99808552031999997},{"$f":"ROUND(IF(AD$2+$B9>100,0,AD8*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B8)),11)","v":0.99790426085999995},{"$f":"ROUND(IF(AE$2+$B9>100,0,AE8*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B8)),11)","v":0.9976733995},{"$f":"ROUND(IF(AF$2+$B9>100,0,AF8*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B8)),11)","v":0.99739645275},{"$f":"ROUND(IF(AG$2+$B9>100,0,AG8*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B8)),11)","v":0.99707723912000001},{"$f":"ROUND(IF(AH$2+$B9>100,0,AH8*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B8)),11)","v":0.99672596470999997},{"$f":"ROUND(IF(AI$2+$B9>100,0,AI8*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B8)),11)","v":0.99633466876999999},{"$f":"ROUND(IF(AJ$2+$B9>100,0,AJ8*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B8)),11)","v":0.99588532966999999},{"$f":"ROUND(IF(AK$2+$B9>100,0,AK8*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B8)),11)","v":0.99537232327000003},{"$f":"ROUND(IF(AL$2+$B9>100,0,AL8*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B8)),11)","v":0.99480189396999996},{"$f":"ROUND(IF(AM$2+$B9>100,0,AM8*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B8)),11)","v":0.99420060400999999},{"$f":"ROUND(IF(AN$2+$B9>100,0,AN8*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B8)),11)","v":0.99355903025000003},{"$f":"ROUND(IF(AO$2+$B9>100,0,AO8*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B8)),11)","v":0.99287692324999999},{"$f":"ROUND(IF(AP$2+$B9>100,0,AP8*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B8)),11)","v":0.99213016718000002},{"$f":"ROUND(IF(AQ$2+$B9>100,0,AQ8*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B8)),11)","v":0.99130911542},{"$f":"ROUND(IF(AR$2+$B9>100,0,AR8*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B8)),11)","v":0.99040912622999999},{"$f":"ROUND(IF(AS$2+$B9>100,0,AS8*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B8)),11)","v":0.98942925021000006},{"$f":"ROUND(IF(AT$2+$B9>100,0,AT8*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B8)),11)","v":0.98840001798999999},{"$f":"ROUND(IF(AU$2+$B9>100,0,AU8*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B8)),11)","v":0.98735733497},{"$f":"ROUND(IF(AV$2+$B9>100,0,AV8*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B8)),11)","v":0.98634640459},{"$f":"ROUND(IF(AW$2+$B9>100,0,AW8*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B8)),11)","v":0.98539320530999996},{"$f":"ROUND(IF(AX$2+$B9>100,0,AX8*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B8)),11)","v":0.98451009349999996},{"$f":"ROUND(IF(AY$2+$B9>100,0,AY8*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B8)),11)","v":0.98363728007999995},{"$f":"ROUND(IF(AZ$2+$B9>100,0,AZ8*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B8)),11)","v":0.98262032227999996},{"$f":"ROUND(IF(BA$2+$B9>100,0,BA8*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B8)),11)","v":0.98140643535000005},{"$f":"ROUND(IF(BB$2+$B9>100,0,BB8*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B8)),11)","v":0.98001173885000004},{"$f":"ROUND(IF(BC$2+$B9>100,0,BC8*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B8)),11)","v":0.97850637673999996},{"$f":"ROUND(IF(BD$2+$B9>100,0,BD8*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B8)),11)","v":0.97685337071},{"$f":"ROUND(IF(BE$2+$B9>100,0,BE8*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B8)),11)","v":0.97501626578},{"$f":"ROUND(IF(BF$2+$B9>100,0,BF8*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B8)),11)","v":0.97295803783000001},{"$f":"ROUND(IF(BG$2+$B9>100,0,BG8*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B8)),11)","v":0.97063578889000002},{"$f":"ROUND(IF(BH$2+$B9>100,0,BH8*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B8)),11)","v":0.96800020947999998},{"$f":"ROUND(IF(BI$2+$B9>100,0,BI8*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B8)),11)","v":0.96500123725999998},{"$f":"ROUND(IF(BJ$2+$B9>100,0,BJ8*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B8)),11)","v":0.96160500286999995},{"$f":"ROUND(IF(BK$2+$B9>100,0,BK8*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B8)),11)","v":0.95775817417999998},{"$f":"ROUND(IF(BL$2+$B9>100,0,BL8*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B8)),11)","v":0.95342611886999995},{"$f":"ROUND(IF(BM$2+$B9>100,0,BM8*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B8)),11)","v":0.94856418150999999},{"$f":"ROUND(IF(BN$2+$B9>100,0,BN8*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B8)),11)","v":0.94313950067999996},{"$f":"ROUND(IF(BO$2+$B9>100,0,BO8*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B8)),11)","v":0.93713024848000004},{"$f":"ROUND(IF(BP$2+$B9>100,0,BP8*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B8)),11)","v":0.93051237341000004},{"$f":"ROUND(IF(BQ$2+$B9>100,0,BQ8*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B8)),11)","v":0.92327402830000005},{"$f":"ROUND(IF(BR$2+$B9>100,0,BR8*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B8)),11)","v":0.91540714282000002},{"$f":"ROUND(IF(BS$2+$B9>100,0,BS8*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B8)),11)","v":0.90664555088999998},{"$f":"ROUND(IF(BT$2+$B9>100,0,BT8*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B8)),11)","v":0.89645298626000003},{"$f":"ROUND(IF(BU$2+$B9>100,0,BU8*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B8)),11)","v":0.88432024822999999},{"$f":"ROUND(IF(BV$2+$B9>100,0,BV8*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B8)),11)","v":0.87000785658000002},{"$f":"ROUND(IF(BW$2+$B9>100,0,BW8*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B8)),11)","v":0.85355810745000005},{"$f":"ROUND(IF(BX$2+$B9>100,0,BX8*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B8)),11)","v":0.83500984142000001},{"$f":"ROUND(IF(BY$2+$B9>100,0,BY8*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B8)),11)","v":0.81445815902999996},{"$f":"ROUND(IF(BZ$2+$B9>100,0,BZ8*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B8)),11)","v":0.79199902499999997},{"$f":"ROUND(IF(CA$2+$B9>100,0,CA8*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B8)),11)","v":0.76762990901000006},{"$f":"ROUND(IF(CB$2+$B9>100,0,CB8*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B8)),11)","v":0.74124324281999998},{"$f":"ROUND(IF(CC$2+$B9>100,0,CC8*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B8)),11)","v":0.71264221269000005},{"$f":"ROUND(IF(CD$2+$B9>100,0,CD8*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B8)),11)","v":0.68160956946999995},{"$f":"ROUND(IF(CE$2+$B9>100,0,CE8*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B8)),11)","v":0.64791402634999995},{"$f":"ROUND(IF(CF$2+$B9>100,0,CF8*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B8)),11)","v":0.61127624999999997},{"$f":"ROUND(IF(CG$2+$B9>100,0,CG8*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B8)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B9>100,0,CH8*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B8)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B9>100,0,CI8*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B8)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B9>100,0,CJ8*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B8)),11)","v":0}]
[20,5,{"$f":"ROUND(IF(C$2+$B10>100,0,C9*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B9)),11)","v":0.9987396905},{"$f":"ROUND(IF(D$2+$B10>100,0,D9*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B9)),11)","v":0.99857216282000005},{"$f":"ROUND(IF(E$2+$B10>100,0,E9*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B9)),11)","v":0.99844290763999999},{"$f":"ROUND(IF(F$2+$B10>100,0,F9*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B9)),11)","v":0.99833284132},{"$f":"ROUND(IF(G$2+$B10>100,0,G9*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B9)),11)","v":0.99825454271000003},{"$f":"ROUND(IF(H$2+$B10>100,0,H9*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B9)),11)","v":0.99821669369999999},{"$f":"ROUND(IF(I$2+$B10>100,0,I9*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B9)),11)","v":0.99823207297000005},{"$f":"ROUND(IF(J$2+$B10>100,0,J9*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B9)),11)","v":0.99827361831999994},{"$f":"ROUND(IF(K$2+$B10>100,0,K9*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B9)),11)","v":0.99832025881999997},{"$f":"ROUND(IF(L$2+$B10>100,0,L9*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B9)),11)","v":0.99835931026000002},{"$f":"ROUND(IF(M$2+$B10>100,0,M9*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B9)),11)","v":0.99838477920000002},{"$f":"ROUND(IF(N$2+$B10>100,0,N9*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B9)),11)","v":0.99842553013000002},{"$f":"ROUND(IF(O$2+$B10>100,0,O9*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B9)),11)","v":0.99847816853000004},{"$f":"ROUND(IF(P$2+$B10>100,0,P9*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B9)),11)","v":0.99854279589999995},{"$f":"ROUND(IF(Q$2+$B10>100,0,Q9*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B9)),11)","v":0.99859364193},{"$f":"ROUND(IF(R$2+$B10>100,0,R9*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B9)),11)","v":0.99859973562000004},{"$f":"ROUND(IF(S$2+$B10>100,0,S9*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B9)),11)","v":0.99855448306000005},{"$f":"ROUND(IF(T$2+$B10>100,0,T9*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B9)),11)","v":0.99846558194000001},{"$f":"ROUND(IF(U$2+$B10>100,0,U9*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B9)),11)","v":0.99836410265999997},{"$f":"ROUND(IF(V$2+$B10>100,0,V9*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B9)),11)","v":0.99826123349999996},{"$f":"ROUND(IF(W$2+$B10>100,0,W9*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B9)),11)","v":0.99816995603000003},{"$f":"ROUND(IF(X$2+$B10>100,0,X9*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B9)),11)","v":0.99807309248999998},{"$f":"ROUND(IF(Y$2+$B10>100,0,Y9*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B9)),11)","v":0.99796854736999996},{"$f":"ROUND(IF(Z$2+$B10>100,0,Z9*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B9)),11)","v":0.99784803604000005},{"$f":"ROUND(IF(AA$2+$B10>100,0,AA9*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B9)),11)","v":0.99770637197000001},{"$f":"ROUND(IF(AB$2+$B10>100,0,AB9*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B9)),11)","v":0.99753367882999999},{"$f":"ROUND(IF(AC$2+$B10>100,0,AC9*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B9)),11)","v":0.99731559714999996},{"$f":"ROUND(IF(AD$2+$B10>100,0,AD9*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B9)),11)","v":0.99704286990000002},{"$f":"ROUND(IF(AE$2+$B10>100,0,AE9*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B9)),11)","v":0.99670445909000005},{"$f":"ROUND(IF(AF$2+$B10>100,0,AF9*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B9)),11)","v":0.99630809373999996},{"$f":"ROUND(IF(AG$2+$B10>100,0,AG9*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B9)),11)","v":0.99586559086000004},{"$f":"ROUND(IF(AH$2+$B10>100,0,AH9*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B9)),11)","v":0.99536702853000003},{"$f":"ROUND(IF(AI$2+$B10>100,0,AI9*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B9)),11)","v":0.99479861961000005},{"$f":"ROUND(IF(AJ$2+$B10>100,0,AJ9*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B9)),11)","v":0.99416274682000005},{"$f":"ROUND(IF(AK$2+$B10>100,0,AK9*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B9)),11)","v":0.99344558106000003},{"$f":"ROUND(IF(AL$2+$B10>100,0,AL9*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B9)),11)","v":0.99266784495000004},{"$f":"ROUND(IF(AM$2+$B10>100,0,AM9*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B9)),11)","v":0.99184047119999996},{"$f":"ROUND(IF(AN$2+$B10>100,0,AN9*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B9)),11)","v":0.99095501138999997},{"$f":"ROUND(IF(AO$2+$B10>100,0,AO9*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B9)),11)","v":0.99000184954000003},{"$f":"ROUND(IF(AP$2+$B10>100,0,AP9*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B9)),11)","v":0.98895584671000003},{"$f":"ROUND(IF(AQ$2+$B10>100,0,AQ9*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B9)),11)","v":0.98781336296},{"$f":"ROUND(IF(AR$2+$B10>100,0,AR9*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B9)),11)","v":0.98656415992000002},{"$f":"ROUND(IF(AS$2+$B10>100,0,AS9*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B9)),11)","v":0.98523763213000004},{"$f":"ROUND(IF(AT$2+$B10>100,0,AT9*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B9)),11)","v":0.98387551806999995},{"$f":"ROUND(IF(AU$2+$B10>100,0,AU9*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B9)),11)","v":0.98251721057999997},{"$f":"ROUND(IF(AV$2+$B10>100,0,AV9*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B9)),11)","v":0.98121868554000002},{"$f":"ROUND(IF(AW$2+$B10>100,0,AW9*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B9)),11)","v":0.98000340008999998},{"$f":"ROUND(IF(AX$2+$B10>100,0,AX9*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B9)),11)","v":0.97881539176999999},{"$f":"ROUND(IF(AY$2+$B10>100,0,AY9*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B9)),11)","v":0.97751197401000001},{"$f":"ROUND(IF(AZ$2+$B10>100,0,AZ9*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B9)),11)","v":0.97603843658},{"$f":"ROUND(IF(BA$2+$B10>100,0,BA9*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B9)),11)","v":0.97434305695000001},{"$f":"ROUND(IF(BB$2+$B10>100,0,BB9*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B9)),11)","v":0.97241302183},{"$f":"ROUND(IF(BC$2+$B10>100,0,BC9*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B9)),11)","v":0.97031011377999998},{"$f":"ROUND(IF(BD$2+$B10>100,0,BD9*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B9)),11)","v":0.96799887870000001},{"$f":"ROUND(IF(BE$2+$B10>100,0,BE9*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B9)),11)","v":0.96541401308999997},{"$f":"ROUND(IF(BF$2+$B10>100,0,BF9*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B9)),11)","v":0.96250545232999996},{"$f":"ROUND(IF(BG$2+$B10>100,0,BG9*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B9)),11)","v":0.95922596519000003},{"$f":"ROUND(IF(BH$2+$B10>100,0,BH9*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B9)),11)","v":0.95549761557000001},{"$f":"ROUND(IF(BI$2+$B10>100,0,BI9*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B9)),11)","v":0.95127438415999999},{"$f":"ROUND(IF(BJ$2+$B10>100,0,BJ9*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B9)),11)","v":0.94649972684000006},{"$f":"ROUND(IF(BK$2+$B10>100,0,BK9*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B9)),11)","v":0.94111176245999995},{"$f":"ROUND(IF(BL$2+$B10>100,0,BL9*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B9)),11)","v":0.93507114059999996},{"$f":"ROUND(IF(BM$2+$B10>100,0,BM9*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B9)),11)","v":0.92832428814000001},{"$f":"ROUND(IF(BN$2+$B10>100,0,BN9*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B9)),11)","v":0.92084236248999995},{"$f":"ROUND(IF(BO$2+$B10>100,0,BO9*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B9)),11)","v":0.91259852139999997},{"$f":"ROUND(IF(BP$2+$B10>100,0,BP9*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B9)),11)","v":0.90357376104999998},{"$f":"ROUND(IF(BQ$2+$B10>100,0,BQ9*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B9)),11)","v":0.89376563638999995},{"$f":"ROUND(IF(BR$2+$B10>100,0,BR9*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B9)),11)","v":0.88291183697999998},{"$f":"ROUND(IF(BS$2+$B10>100,0,BS9*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B9)),11)","v":0.87050040338000001},{"$f":"ROUND(IF(BT$2+$B10>100,0,BT9*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B9)),11)","v":0.85605684250000003},{"$f":"ROUND(IF(BU$2+$B10>100,0,BU9*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B9)),11)","v":0.83912414368999999},{"$f":"ROUND(IF(BV$2+$B10>100,0,BV9*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B9)),11)","v":0.81952939173999995},{"$f":"ROUND(IF(BW$2+$B10>100,0,BW9*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B9)),11)","v":0.79738246094999998},{"$f":"ROUND(IF(BX$2+$B10>100,0,BX9*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B9)),11)","v":0.77283258710000002},{"$f":"ROUND(IF(BY$2+$B10>100,0,BY9*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B9)),11)","v":0.74604668717},{"$f":"ROUND(IF(BZ$2+$B10>100,0,BZ9*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B9)),11)","v":0.71710949799000001},{"$f":"ROUND(IF(CA$2+$B10>100,0,CA9*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B9)),11)","v":0.68604812136000004},{"$f":"ROUND(IF(CB$2+$B10>100,0,CB9*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B9)),11)","v":0.65278290360000002},{"$f":"ROUND(IF(CC$2+$B10>100,0,CC9*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B9)),11)","v":0.61715820444000002},{"$f":"ROUND(IF(CD$2+$B10>100,0,CD9*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B9)),11)","v":0.57905534341999998},{"$f":"ROUND(IF(CE$2+$B10>100,0,CE9*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B9)),11)","v":0.53832623668000001},{"$f":"ROUND(IF(CF$2+$B10>100,0,CF9*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B10>100,0,CG9*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B10>100,0,CH9*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B10>100,0,CI9*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B9)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B10>100,0,CJ9*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B9)),11)","v":0}]
[21,6,{"$f":"ROUND(IF(C$2+$B11>100,0,C10*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B10)),11)","v":0.99833949551000001},{"$f":"ROUND(IF(D$2+$B11>100,0,D10*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B10)),11)","v":0.99813438878000005},{"$f":"ROUND(IF(E$2+$B11>100,0,E10*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B10)),11)","v":0.99798891565000003},{"$f":"ROUND(IF(F$2+$B11>100,0,F10*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B10)),11)","v":0.99788079621000003},{"$f":"ROUND(IF(G$2+$B11>100,0,G10*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B10)),11)","v":0.99781670827000002},{"$f":"ROUND(IF(H$2+$B11>100,0,H10*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B10)),11)","v":0.99779444803999995},{"$f":"ROUND(IF(I$2+$B11>100,0,I10*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B10)),11)","v":0.99781970330000003},{"$f":"ROUND(IF(J$2+$B11>100,0,J10*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B10)),11)","v":0.99786821940000003},{"$f":"ROUND(IF(K$2+$B11>100,0,K10*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B10)),11)","v":0.99792142987999999},{"$f":"ROUND(IF(L$2+$B11>100,0,L10*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B10)),11)","v":0.99796246242999997},{"$f":"ROUND(IF(M$2+$B11>100,0,M10*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B10)),11)","v":0.99801308055000004},{"$f":"ROUND(IF(N$2+$B11>100,0,N10*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B10)),11)","v":0.99807268655000003},{"$f":"ROUND(IF(O$2+$B11>100,0,O10*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B10)),11)","v":0.99814387804000004},{"$f":"ROUND(IF(P$2+$B11>100,0,P10*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B10)),11)","v":0.99819670097000002},{"$f":"ROUND(IF(Q$2+$B11>100,0,Q10*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B10)),11)","v":0.99822795693999999},{"$f":"ROUND(IF(R$2+$B11>100,0,R10*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B10)),11)","v":0.99820159390999996},{"$f":"ROUND(IF(S$2+$B11>100,0,S10*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B10)),11)","v":0.99813129567000003},{"$f":"ROUND(IF(T$2+$B11>100,0,T10*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B10)),11)","v":0.99801806966999995},{"$f":"ROUND(IF(U$2+$B11>100,0,U10*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B10)),11)","v":0.99789567022000003},{"$f":"ROUND(IF(V$2+$B11>100,0,V10*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B10)),11)","v":0.99777198567000003},{"$f":"ROUND(IF(W$2+$B11>100,0,W10*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B10)),11)","v":0.99765010911999996},{"$f":"ROUND(IF(X$2+$B11>100,0,X10*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B10)),11)","v":0.99752125788000001},{"$f":"ROUND(IF(Y$2+$B11>100,0,Y10*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B10)),11)","v":0.99737984572000005},{"$f":"ROUND(IF(Z$2+$B11>100,0,Z10*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B10)),11)","v":0.99721739608000004},{"$f":"ROUND(IF(AA$2+$B11>100,0,AA10*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B10)),11)","v":0.99701416329000003},{"$f":"ROUND(IF(AB$2+$B11>100,0,AB10*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B10)),11)","v":0.99676418135},{"$f":"ROUND(IF(AC$2+$B11>100,0,AC10*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B10)),11)","v":0.99645471432999999},{"$f":"ROUND(IF(AD$2+$B11>100,0,AD10*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B10)),11)","v":0.99607454186},{"$f":"ROUND(IF(AE$2+$B11>100,0,AE10*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B10)),11)","v":0.99561685517999998},{"$f":"ROUND(IF(AF$2+$B11>100,0,AF10*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B10)),11)","v":0.99509738014000004},{"$f":"ROUND(IF(AG$2+$B11>100,0,AG10*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B10)),11)","v":0.99450782771000001},{"$f":"ROUND(IF(AH$2+$B11>100,0,AH10*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B10)),11)","v":0.99383247117999995},{"$f":"ROUND(IF(AI$2+$B11>100,0,AI10*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B10)),11)","v":0.99307791643999999},{"$f":"ROUND(IF(AJ$2+$B11>100,0,AJ10*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B10)),11)","v":0.99223834599000005},{"$f":"ROUND(IF(AK$2+$B11>100,0,AK10*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B10)),11)","v":0.99131444160000004},{"$f":"ROUND(IF(AL$2+$B11>100,0,AL10*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B10)),11)","v":0.99031135074999999},{"$f":"ROUND(IF(AM$2+$B11>100,0,AM10*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B10)),11)","v":0.98924095650999999},{"$f":"ROUND(IF(AN$2+$B11>100,0,AN10*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B10)),11)","v":0.98808550295999997},{"$f":"ROUND(IF(AO$2+$B11>100,0,AO10*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B10)),11)","v":0.98683433862000003},{"$f":"ROUND(IF(AP$2+$B11>100,0,AP10*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B10)),11)","v":0.98546839280999998},{"$f":"ROUND(IF(AQ$2+$B11>100,0,AQ10*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B10)),11)","v":0.98397847392000004},{"$f":"ROUND(IF(AR$2+$B11>100,0,AR10*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B10)),11)","v":0.98238467950999997},{"$f":"ROUND(IF(AS$2+$B11>100,0,AS10*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B10)),11)","v":0.98072760834999995},{"$f":"ROUND(IF(AT$2+$B11>100,0,AT10*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B10)),11)","v":0.97905246188999995},{"$f":"ROUND(IF(AU$2+$B11>100,0,AU10*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B10)),11)","v":0.97740939835999996},{"$f":"ROUND(IF(AV$2+$B11>100,0,AV10*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B10)),11)","v":0.97585171370000001},{"$f":"ROUND(IF(AW$2+$B11>100,0,AW10*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B10)),11)","v":0.97433476642000005},{"$f":"ROUND(IF(AX$2+$B11>100,0,AX10*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B10)),11)","v":0.97272011256000002},{"$f":"ROUND(IF(AY$2+$B11>100,0,AY10*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B10)),11)","v":0.97096430555000002},{"$f":"ROUND(IF(AZ$2+$B11>100,0,AZ10*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B10)),11)","v":0.96901369274000004},{"$f":"ROUND(IF(BA$2+$B11>100,0,BA10*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B10)),11)","v":0.96678829319000004},{"$f":"ROUND(IF(BB$2+$B11>100,0,BB10*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B10)),11)","v":0.96426779864000001},{"$f":"ROUND(IF(BC$2+$B11>100,0,BC10*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B10)),11)","v":0.96151493182000003},{"$f":"ROUND(IF(BD$2+$B11>100,0,BD10*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B10)),11)","v":0.95846573534000001},{"$f":"ROUND(IF(BE$2+$B11>100,0,BE10*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B10)),11)","v":0.95504247380999996},{"$f":"ROUND(IF(BF$2+$B11>100,0,BF10*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B10)),11)","v":0.95119120073999996},{"$f":"ROUND(IF(BG$2+$B11>100,0,BG10*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B10)),11)","v":0.94683669854999997},{"$f":"ROUND(IF(BH$2+$B11>100,0,BH10*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B10)),11)","v":0.94190594863999999},{"$f":"ROUND(IF(BI$2+$B11>100,0,BI10*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B10)),11)","v":0.93633138561999996},{"$f":"ROUND(IF(BJ$2+$B11>100,0,BJ10*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B10)),11)","v":0.93004899369000005},{"$f":"ROUND(IF(BK$2+$B11>100,0,BK10*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B10)),11)","v":0.92299385524999999},{"$f":"ROUND(IF(BL$2+$B11>100,0,BL10*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B10)),11)","v":0.91511915363999996},{"$f":"ROUND(IF(BM$2+$B11>100,0,BM10*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B10)),11)","v":0.90637740230999997},{"$f":"ROUND(IF(BN$2+$B11>100,0,BN10*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B10)),11)","v":0.89673701154999996},{"$f":"ROUND(IF(BO$2+$B11>100,0,BO10*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B10)),11)","v":0.88617852043000001},{"$f":"ROUND(IF(BP$2+$B11>100,0,BP10*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B10)),11)","v":0.87469500150000001},{"$f":"ROUND(IF(BQ$2+$B11>100,0,BQ10*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B10)),11)","v":0.86203856507999999},{"$f":"ROUND(IF(BR$2+$B11>100,0,BR10*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B10)),11)","v":0.84771287907000004},{"$f":"ROUND(IF(BS$2+$B11>100,0,BS10*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B10)),11)","v":0.83127374009999999},{"$f":"ROUND(IF(BT$2+$B11>100,0,BT10*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B10)),11)","v":0.81230523257999998},{"$f":"ROUND(IF(BU$2+$B11>100,0,BU10*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B10)),11)","v":0.79043757348999999},{"$f":"ROUND(IF(BV$2+$B11>100,0,BV10*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B10)),11)","v":0.76559329411999999},{"$f":"ROUND(IF(BW$2+$B11>100,0,BW10*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B10)),11)","v":0.73800705050000004},{"$f":"ROUND(IF(BX$2+$B11>100,0,BX10*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B10)),11)","v":0.70791750925999997},{"$f":"ROUND(IF(BY$2+$B11>100,0,BY10*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B10)),11)","v":0.67550230294000002},{"$f":"ROUND(IF(BZ$2+$B11>100,0,BZ10*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B10)),11)","v":0.64089689331999999},{"$f":"ROUND(IF(CA$2+$B11>100,0,CA10*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B10)),11)","v":0.60417479552999998},{"$f":"ROUND(IF(CB$2+$B11>100,0,CB10*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B10)),11)","v":0.56531919876000003},{"$f":"ROUND(IF(CC$2+$B11>100,0,CC10*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B10)),11)","v":0.52430125986999998},{"$f":"ROUND(IF(CD$2+$B11>100,0,CD10*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B10)),11)","v":0.48111427007000002},{"$f":"ROUND(IF(CE$2+$B11>100,0,CE10*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B11>100,0,CF10*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B11>100,0,CG10*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B11>100,0,CH10*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B11>100,0,CI10*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B10)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B11>100,0,CJ10*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B10)),11)","v":0}]
[22,7,{"$f":"ROUND(IF(C$2+$B12>100,0,C11*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B11)),11)","v":0.99790182348000001},{"$f":"ROUND(IF(D$2+$B12>100,0,D11*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B11)),11)","v":0.99768053707000004},{"$f":"ROUND(IF(E$2+$B12>100,0,E11*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B11)),11)","v":0.99753702626999996},{"$f":"ROUND(IF(F$2+$B12>100,0,F11*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B11)),11)","v":0.99744312569000004},{"$f":"ROUND(IF(G$2+$B12>100,0,G11*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B11)),11)","v":0.99739463179999999},{"$f":"ROUND(IF(H$2+$B12>100,0,H11*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B11)),11)","v":0.99738225915000001},{"$f":"ROUND(IF(I$2+$B12>100,0,I11*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B11)),11)","v":0.99741448872000005},{"$f":"ROUND(IF(J$2+$B12>100,0,J11*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B11)),11)","v":0.99746957105},{"$f":"ROUND(IF(K$2+$B12>100,0,K11*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B11)),11)","v":0.99752475611000002},{"$f":"ROUND(IF(L$2+$B12>100,0,L11*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B11)),11)","v":0.99759092101000002},{"$f":"ROUND(IF(M$2+$B12>100,0,M11*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B11)),11)","v":0.99766038273000002},{"$f":"ROUND(IF(N$2+$B12>100,0,N11*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B11)),11)","v":0.99773853181000005},{"$f":"ROUND(IF(O$2+$B12>100,0,O11*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B11)),11)","v":0.99779792137000001},{"$f":"ROUND(IF(P$2+$B12>100,0,P11*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B11)),11)","v":0.99783116134000005},{"$f":"ROUND(IF(Q$2+$B12>100,0,Q11*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B11)),11)","v":0.99782996344999997},{"$f":"ROUND(IF(R$2+$B12>100,0,R11*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B11)),11)","v":0.99777855606999999},{"$f":"ROUND(IF(S$2+$B12>100,0,S11*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B11)),11)","v":0.99768393322000004},{"$f":"ROUND(IF(T$2+$B12>100,0,T11*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B11)),11)","v":0.99754979959000001},{"$f":"ROUND(IF(U$2+$B12>100,0,U11*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B11)),11)","v":0.99740660155000005},{"$f":"ROUND(IF(V$2+$B12>100,0,V11*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B11)),11)","v":0.99725234602000001},{"$f":"ROUND(IF(W$2+$B12>100,0,W11*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B11)),11)","v":0.99709850837000003},{"$f":"ROUND(IF(X$2+$B12>100,0,X11*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B11)),11)","v":0.99693282008999995},{"$f":"ROUND(IF(Y$2+$B12>100,0,Y11*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B11)),11)","v":0.99674950165999998},{"$f":"ROUND(IF(Z$2+$B12>100,0,Z11*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B11)),11)","v":0.99652552665000005},{"$f":"ROUND(IF(AA$2+$B12>100,0,AA11*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B11)),11)","v":0.99624506656},{"$f":"ROUND(IF(AB$2+$B12>100,0,AB11*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B11)),11)","v":0.99590377451000001},{"$f":"ROUND(IF(AC$2+$B12>100,0,AC11*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B11)),11)","v":0.99548695751000005},{"$f":"ROUND(IF(AD$2+$B12>100,0,AD11*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B11)),11)","v":0.99498762531999996},{"$f":"ROUND(IF(AE$2+$B12>100,0,AE11*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B11)),11)","v":0.99440698157999996},{"$f":"ROUND(IF(AF$2+$B12>100,0,AF11*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B11)),11)","v":0.99374066436999997},{"$f":"ROUND(IF(AG$2+$B12>100,0,AG11*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B11)),11)","v":0.99297459498999996},{"$f":"ROUND(IF(AH$2+$B12>100,0,AH11*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B11)),11)","v":0.99211343915000005},{"$f":"ROUND(IF(AI$2+$B12>100,0,AI11*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B11)),11)","v":0.99115561551999998},{"$f":"ROUND(IF(AJ$2+$B12>100,0,AJ11*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B11)),11)","v":0.99010979628999995},{"$f":"ROUND(IF(AK$2+$B12>100,0,AK11*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B11)),11)","v":0.98896116025000003},{"$f":"ROUND(IF(AL$2+$B12>100,0,AL11*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B11)),11)","v":0.98771584372999999},{"$f":"ROUND(IF(AM$2+$B12>100,0,AM11*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B11)),11)","v":0.98637641146999999},{"$f":"ROUND(IF(AN$2+$B12>100,0,AN11*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B11)),11)","v":0.98492412339000002},{"$f":"ROUND(IF(AO$2+$B12>100,0,AO11*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B11)),11)","v":0.98335436601000004},{"$f":"ROUND(IF(AP$2+$B12>100,0,AP11*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B11)),11)","v":0.98164260741999998},{"$f":"ROUND(IF(AQ$2+$B12>100,0,AQ11*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B11)),11)","v":0.97980994750999995},{"$f":"ROUND(IF(AR$2+$B12>100,0,AR11*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B11)),11)","v":0.97788771539999997},{"$f":"ROUND(IF(AS$2+$B12>100,0,AS11*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B11)),11)","v":0.97591998353999998},{"$f":"ROUND(IF(AT$2+$B12>100,0,AT11*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B11)),11)","v":0.97396266186000002},{"$f":"ROUND(IF(AU$2+$B12>100,0,AU11*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B11)),11)","v":0.97206326217000005},{"$f":"ROUND(IF(AV$2+$B12>100,0,AV11*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B11)),11)","v":0.97020709462999999},{"$f":"ROUND(IF(AW$2+$B12>100,0,AW11*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B11)),11)","v":0.96826738895999998},{"$f":"ROUND(IF(AX$2+$B12>100,0,AX11*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B11)),11)","v":0.96620454143000001},{"$f":"ROUND(IF(AY$2+$B12>100,0,AY11*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B11)),11)","v":0.96397608125000001},{"$f":"ROUND(IF(AZ$2+$B12>100,0,AZ11*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B11)),11)","v":0.96150025127000005},{"$f":"ROUND(IF(BA$2+$B12>100,0,BA11*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B11)),11)","v":0.95869018440999998},{"$f":"ROUND(IF(BB$2+$B12>100,0,BB11*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B11)),11)","v":0.95552738602999998},{"$f":"ROUND(IF(BC$2+$B12>100,0,BC11*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B11)),11)","v":0.95204564432000005},{"$f":"ROUND(IF(BD$2+$B12>100,0,BD11*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B11)),11)","v":0.94816884209999996},{"$f":"ROUND(IF(BE$2+$B12>100,0,BE11*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B11)),11)","v":0.94381594953000003},{"$f":"ROUND(IF(BF$2+$B12>100,0,BF11*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B11)),11)","v":0.93890571031000003},{"$f":"ROUND(IF(BG$2+$B12>100,0,BG11*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B11)),11)","v":0.93336823055999996},{"$f":"ROUND(IF(BH$2+$B12>100,0,BH11*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B11)),11)","v":0.92711011324000003},{"$f":"ROUND(IF(BI$2+$B12>100,0,BI11*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B11)),11)","v":0.92005738433999995},{"$f":"ROUND(IF(BJ$2+$B12>100,0,BJ11*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B11)),11)","v":0.91214406248000002},{"$f":"ROUND(IF(BK$2+$B12>100,0,BK11*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B11)),11)","v":0.90329956615999996},{"$f":"ROUND(IF(BL$2+$B12>100,0,BL11*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B11)),11)","v":0.89348445568000001},{"$f":"ROUND(IF(BM$2+$B12>100,0,BM11*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B11)),11)","v":0.88265070785999999},{"$f":"ROUND(IF(BN$2+$B12>100,0,BN11*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B11)),11)","v":0.87077620603999994},{"$f":"ROUND(IF(BO$2+$B12>100,0,BO11*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B11)),11)","v":0.85785572321000003},{"$f":"ROUND(IF(BP$2+$B12>100,0,BP11*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B11)),11)","v":0.84364490339999998},{"$f":"ROUND(IF(BQ$2+$B12>100,0,BQ11*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B11)),11)","v":0.82767175980999996},{"$f":"ROUND(IF(BR$2+$B12>100,0,BR11*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B11)),11)","v":0.80951307176999998},{"$f":"ROUND(IF(BS$2+$B12>100,0,BS11*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B11)),11)","v":0.78878875241000002},{"$f":"ROUND(IF(BT$2+$B12>100,0,BT11*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B11)),11)","v":0.76517471436999995},{"$f":"ROUND(IF(BU$2+$B12>100,0,BU11*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B11)),11)","v":0.73841611024999998},{"$f":"ROUND(IF(BV$2+$B12>100,0,BV11*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B11)),11)","v":0.70858499722000001},{"$f":"ROUND(IF(BW$2+$B12>100,0,BW11*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B11)),11)","v":0.67601718887999995},{"$f":"ROUND(IF(BX$2+$B12>100,0,BX11*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B11)),11)","v":0.64097852859000004},{"$f":"ROUND(IF(BY$2+$B12>100,0,BY11*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B11)),11)","v":0.60371160694000003},{"$f":"ROUND(IF(BZ$2+$B12>100,0,BZ11*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B11)),11)","v":0.56441193761999997},{"$f":"ROUND(IF(CA$2+$B12>100,0,CA11*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B11)),11)","v":0.52322389178999995},{"$f":"ROUND(IF(CB$2+$B12>100,0,CB11*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B11)),11)","v":0.48026189397000002},{"$f":"ROUND(IF(CC$2+$B12>100,0,CC11*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B11)),11)","v":0.43562125936000001},{"$f":"ROUND(IF(CD$2+$B12>100,0,CD11*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B12>100,0,CE11*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B12>100,0,CF11*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B12>100,0,CG11*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B12>100,0,CH11*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B12>100,0,CI11*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B11)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B12>100,0,CJ11*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B11)),11)","v":0}]
[23,8,{"$f":"ROUND(IF(C$2+$B13>100,0,C12*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B12)),11)","v":0.99744807751999998},{"$f":"ROUND(IF(D$2+$B13>100,0,D12*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B12)),11)","v":0.99722878731999998},{"$f":"ROUND(IF(E$2+$B13>100,0,E12*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B12)),11)","v":0.99709950653000001},{"$f":"ROUND(IF(F$2+$B13>100,0,F12*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B12)),11)","v":0.99702120724999999},{"$f":"ROUND(IF(G$2+$B13>100,0,G12*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B12)),11)","v":0.99698260808000005},{"$f":"ROUND(IF(H$2+$B13>100,0,H12*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B12)),11)","v":0.99697722220999996},{"$f":"ROUND(IF(I$2+$B13>100,0,I12*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B12)),11)","v":0.99701602163000003},{"$f":"ROUND(IF(J$2+$B13>100,0,J12*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B12)),11)","v":0.99707307690000002},{"$f":"ROUND(IF(K$2+$B13>100,0,K12*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B12)),11)","v":0.99715337764},{"$f":"ROUND(IF(L$2+$B13>100,0,L12*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B12)),11)","v":0.99723837238000002},{"$f":"ROUND(IF(M$2+$B13>100,0,M12*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B12)),11)","v":0.99732636603000002},{"$f":"ROUND(IF(N$2+$B13>100,0,N12*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B12)),11)","v":0.99739271562999998},{"$f":"ROUND(IF(O$2+$B13>100,0,O12*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B12)),11)","v":0.99743252777000002},{"$f":"ROUND(IF(P$2+$B13>100,0,P12*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B12)),11)","v":0.99743332606000001},{"$f":"ROUND(IF(Q$2+$B13>100,0,Q12*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B12)),11)","v":0.99740708311000004},{"$f":"ROUND(IF(R$2+$B13>100,0,R12*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B12)),11)","v":0.99733135171999998},{"$f":"ROUND(IF(S$2+$B13>100,0,S12*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B12)),11)","v":0.99721581991999997},{"$f":"ROUND(IF(T$2+$B13>100,0,T12*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B12)),11)","v":0.99706090042999995},{"$f":"ROUND(IF(U$2+$B13>100,0,U12*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B12)),11)","v":0.99688715219000001},{"$f":"ROUND(IF(V$2+$B13>100,0,V12*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B12)),11)","v":0.99670096519999996},{"$f":"ROUND(IF(W$2+$B13>100,0,W12*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B12)),11)","v":0.99651031995999995},{"$f":"ROUND(IF(X$2+$B13>100,0,X12*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B12)),11)","v":0.99630275854999995},{"$f":"ROUND(IF(Y$2+$B13>100,0,Y12*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B12)),11)","v":0.99605795685999998},{"$f":"ROUND(IF(Z$2+$B13>100,0,Z12*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B12)),11)","v":0.99575680686000001},{"$f":"ROUND(IF(AA$2+$B13>100,0,AA12*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B12)),11)","v":0.99538510782},{"$f":"ROUND(IF(AB$2+$B13>100,0,AB12*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B12)),11)","v":0.99493655276000004},{"$f":"ROUND(IF(AC$2+$B13>100,0,AC12*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B12)),11)","v":0.99440068213999999},{"$f":"ROUND(IF(AD$2+$B13>100,0,AD12*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B12)),11)","v":0.99377851636000003},{"$f":"ROUND(IF(AE$2+$B13>100,0,AE12*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B12)),11)","v":0.99305120710000006},{"$f":"ROUND(IF(AF$2+$B13>100,0,AF12*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B12)),11)","v":0.99220861438999997},{"$f":"ROUND(IF(AG$2+$B13>100,0,AG12*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B12)),11)","v":0.99125704683000004},{"$f":"ROUND(IF(AH$2+$B13>100,0,AH12*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B12)),11)","v":0.99019300516999997},{"$f":"ROUND(IF(AI$2+$B13>100,0,AI12*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B12)),11)","v":0.98902938848999999},{"$f":"ROUND(IF(AJ$2+$B13>100,0,AJ12*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B12)),11)","v":0.98775937463999997},{"$f":"ROUND(IF(AK$2+$B13>100,0,AK12*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B12)),11)","v":0.98636919194999995},{"$f":"ROUND(IF(AL$2+$B13>100,0,AL12*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B12)),11)","v":0.98485571496000002},{"$f":"ROUND(IF(AM$2+$B13>100,0,AM12*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B12)),11)","v":0.98322050013999995},{"$f":"ROUND(IF(AN$2+$B13>100,0,AN12*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B12)),11)","v":0.98145088696000005},{"$f":"ROUND(IF(AO$2+$B13>100,0,AO12*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B12)),11)","v":0.97953678768999997},{"$f":"ROUND(IF(AP$2+$B13>100,0,AP12*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B12)),11)","v":0.97748397667999998},{"$f":"ROUND(IF(AQ$2+$B13>100,0,AQ12*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B12)),11)","v":0.97532476949000002},{"$f":"ROUND(IF(AR$2+$B13>100,0,AR12*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B12)),11)","v":0.97309401203000001},{"$f":"ROUND(IF(AS$2+$B13>100,0,AS12*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B12)),11)","v":0.97084646831999999},{"$f":"ROUND(IF(AT$2+$B13>100,0,AT12*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B12)),11)","v":0.96863537829000002},{"$f":"ROUND(IF(AU$2+$B13>100,0,AU12*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B12)),11)","v":0.96644055663999995},{"$f":"ROUND(IF(AV$2+$B13>100,0,AV12*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B12)),11)","v":0.96416542101000002},{"$f":"ROUND(IF(AW$2+$B13>100,0,AW12*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B12)),11)","v":0.96178164350999995},{"$f":"ROUND(IF(AX$2+$B13>100,0,AX12*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B12)),11)","v":0.95925057410000003},{"$f":"ROUND(IF(AY$2+$B13>100,0,AY12*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B12)),11)","v":0.95650169991},{"$f":"ROUND(IF(AZ$2+$B13>100,0,AZ12*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B12)),11)","v":0.95344643671999996},{"$f":"ROUND(IF(BA$2+$B13>100,0,BA12*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B12)),11)","v":0.95000032896999997},{"$f":"ROUND(IF(BB$2+$B13>100,0,BB12*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B12)),11)","v":0.94611706566999998},{"$f":"ROUND(IF(BC$2+$B13>100,0,BC12*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B12)),11)","v":0.94181772275999998},{"$f":"ROUND(IF(BD$2+$B13>100,0,BD12*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B12)),11)","v":0.93702311735999999},{"$f":"ROUND(IF(BE$2+$B13>100,0,BE12*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B12)),11)","v":0.93162571710999997},{"$f":"ROUND(IF(BF$2+$B13>100,0,BF12*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B12)),11)","v":0.92555005825000003},{"$f":"ROUND(IF(BG$2+$B13>100,0,BG12*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B12)),11)","v":0.91870650904999995},{"$f":"ROUND(IF(BH$2+$B13>100,0,BH12*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B12)),11)","v":0.91099638320999998},{"$f":"ROUND(IF(BI$2+$B13>100,0,BI12*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B12)),11)","v":0.90234480760000002},{"$f":"ROUND(IF(BJ$2+$B13>100,0,BJ12*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B12)),11)","v":0.89268127976},{"$f":"ROUND(IF(BK$2+$B13>100,0,BK12*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B12)),11)","v":0.8819442998},{"$f":"ROUND(IF(BL$2+$B13>100,0,BL12*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B12)),11)","v":0.87009526634000001},{"$f":"ROUND(IF(BM$2+$B13>100,0,BM12*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B12)),11)","v":0.85709770507000005},{"$f":"ROUND(IF(BN$2+$B13>100,0,BN12*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B12)),11)","v":0.84294567603000004},{"$f":"ROUND(IF(BO$2+$B13>100,0,BO12*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B12)),11)","v":0.82740338918},{"$f":"ROUND(IF(BP$2+$B13>100,0,BP12*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B12)),11)","v":0.81001139639999997},{"$f":"ROUND(IF(BQ$2+$B13>100,0,BQ12*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B12)),11)","v":0.79037504944000003},{"$f":"ROUND(IF(BR$2+$B13>100,0,BR12*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B12)),11)","v":0.76814023484000005},{"$f":"ROUND(IF(BS$2+$B13>100,0,BS12*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B12)),11)","v":0.74302267684000001},{"$f":"ROUND(IF(BT$2+$B13>100,0,BT12*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B12)),11)","v":0.71481588830999998},{"$f":"ROUND(IF(BU$2+$B13>100,0,BU12*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B12)),11)","v":0.68343150526999996},{"$f":"ROUND(IF(BV$2+$B13>100,0,BV12*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B12)),11)","v":0.64906647922000005},{"$f":"ROUND(IF(BW$2+$B13>100,0,BW12*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B12)),11)","v":0.61209462593999997},{"$f":"ROUND(IF(BX$2+$B13>100,0,BX12*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B12)),11)","v":0.57285693301999996},{"$f":"ROUND(IF(BY$2+$B13>100,0,BY12*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B12)),11)","v":0.53166436190999999},{"$f":"ROUND(IF(BZ$2+$B13>100,0,BZ12*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B12)),11)","v":0.48878869618999998},{"$f":"ROUND(IF(CA$2+$B13>100,0,CA12*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B12)),11)","v":0.44450020058},{"$f":"ROUND(IF(CB$2+$B13>100,0,CB12*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B12)),11)","v":0.39903068538000003},{"$f":"ROUND(IF(CC$2+$B13>100,0,CC12*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B13>100,0,CD12*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B13>100,0,CE12*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B13>100,0,CF12*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B13>100,0,CG12*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B13>100,0,CH12*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B13>100,0,CI12*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B12)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B13>100,0,CJ12*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B12)),11)","v":0}]
[24,9,{"$f":"ROUND(IF(C$2+$B14>100,0,C13*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B13)),11)","v":0.99699643302999996},{"$f":"ROUND(IF(D$2+$B14>100,0,D13*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B13)),11)","v":0.99679140277},{"$f":"ROUND(IF(E$2+$B14>100,0,E13*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B13)),11)","v":0.99667773343999999},{"$f":"ROUND(IF(F$2+$B14>100,0,F13*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B13)),11)","v":0.99660933779000005},{"$f":"ROUND(IF(G$2+$B14>100,0,G13*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B13)),11)","v":0.99657773344},{"$f":"ROUND(IF(H$2+$B14>100,0,H13*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B13)),11)","v":0.99657892980999996},{"$f":"ROUND(IF(I$2+$B14>100,0,I13*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B13)),11)","v":0.99661970775999997},{"$f":"ROUND(IF(J$2+$B14>100,0,J13*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B13)),11)","v":0.99670186659000004},{"$f":"ROUND(IF(K$2+$B14>100,0,K13*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B13)),11)","v":0.99680098364000003},{"$f":"ROUND(IF(L$2+$B14>100,0,L13*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B13)),11)","v":0.99690449697000005},{"$f":"ROUND(IF(M$2+$B14>100,0,M13*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B13)),11)","v":0.99698069271},{"$f":"ROUND(IF(N$2+$B14>100,0,N13*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B13)),11)","v":0.99702747041999995},{"$f":"ROUND(IF(O$2+$B14>100,0,O13*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B13)),11)","v":0.99703485142000003},{"$f":"ROUND(IF(P$2+$B14>100,0,P13*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B13)),11)","v":0.99701061382},{"$f":"ROUND(IF(Q$2+$B14>100,0,Q13*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B13)),11)","v":0.99696004526000004},{"$f":"ROUND(IF(R$2+$B14>100,0,R13*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B13)),11)","v":0.99686340385000005},{"$f":"ROUND(IF(S$2+$B14>100,0,S13*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B13)),11)","v":0.99672708445000002},{"$f":"ROUND(IF(T$2+$B14>100,0,T13*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B13)),11)","v":0.99654163111000005},{"$f":"ROUND(IF(U$2+$B14>100,0,U13*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B13)),11)","v":0.99633597328000001},{"$f":"ROUND(IF(V$2+$B14>100,0,V13*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B13)),11)","v":0.99611301129999996},{"$f":"ROUND(IF(W$2+$B14>100,0,W13*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B13)),11)","v":0.99588052544000005},{"$f":"ROUND(IF(X$2+$B14>100,0,X13*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B13)),11)","v":0.99561152369999995},{"$f":"ROUND(IF(Y$2+$B14>100,0,Y13*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B13)),11)","v":0.99528959775000003},{"$f":"ROUND(IF(Z$2+$B14>100,0,Z13*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B13)),11)","v":0.99489726958000002},{"$f":"ROUND(IF(AA$2+$B14>100,0,AA13*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B13)),11)","v":0.99441838979999997},{"$f":"ROUND(IF(AB$2+$B14>100,0,AB13*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B13)),11)","v":0.99385087799000005},{"$f":"ROUND(IF(AC$2+$B14>100,0,AC13*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B13)),11)","v":0.99319228643000002},{"$f":"ROUND(IF(AD$2+$B14>100,0,AD13*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B13)),11)","v":0.99242359872999997},{"$f":"ROUND(IF(AE$2+$B14>100,0,AE13*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B13)),11)","v":0.99152022004999996},{"$f":"ROUND(IF(AF$2+$B14>100,0,AF13*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B13)),11)","v":0.99049239114999998},{"$f":"ROUND(IF(AG$2+$B14>100,0,AG13*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B13)),11)","v":0.98933827056000001},{"$f":"ROUND(IF(AH$2+$B14>100,0,AH13*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B13)),11)","v":0.98806884313999999},{"$f":"ROUND(IF(AI$2+$B14>100,0,AI13*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B13)),11)","v":0.98668153162000005},{"$f":"ROUND(IF(AJ$2+$B14>100,0,AJ13*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B13)),11)","v":0.98517055610000004},{"$f":"ROUND(IF(AK$2+$B14>100,0,AK13*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B13)),11)","v":0.98351296267999999},{"$f":"ROUND(IF(AL$2+$B14>100,0,AL13*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B13)),11)","v":0.98170466909999998},{"$f":"ROUND(IF(AM$2+$B14>100,0,AM13*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B13)),11)","v":0.97975327137000001},{"$f":"ROUND(IF(AN$2+$B14>100,0,AN13*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B13)),11)","v":0.97764069833},{"$f":"ROUND(IF(AO$2+$B14>100,0,AO13*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B13)),11)","v":0.97538707804000002},{"$f":"ROUND(IF(AP$2+$B14>100,0,AP13*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B13)),11)","v":0.97300944602999995},{"$f":"ROUND(IF(AQ$2+$B14>100,0,AQ13*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B13)),11)","v":0.97054362993999999},{"$f":"ROUND(IF(AR$2+$B14>100,0,AR13*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B13)),11)","v":0.96803518819000001},{"$f":"ROUND(IF(AS$2+$B14>100,0,AS13*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B13)),11)","v":0.96553622938999994},{"$f":"ROUND(IF(AT$2+$B14>100,0,AT13*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B13)),11)","v":0.96303250067000001},{"$f":"ROUND(IF(AU$2+$B14>100,0,AU13*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B13)),11)","v":0.96042233800999999},{"$f":"ROUND(IF(AV$2+$B14>100,0,AV13*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B13)),11)","v":0.95770715176999999},{"$f":"ROUND(IF(AW$2+$B14>100,0,AW13*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B13)),11)","v":0.95485950867000002},{"$f":"ROUND(IF(AX$2+$B14>100,0,AX13*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B13)),11)","v":0.95181283291999996},{"$f":"ROUND(IF(AY$2+$B14>100,0,AY13*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B13)),11)","v":0.94848975471999997},{"$f":"ROUND(IF(AZ$2+$B14>100,0,AZ13*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B13)),11)","v":0.94480411218000004},{"$f":"ROUND(IF(BA$2+$B14>100,0,BA13*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B13)),11)","v":0.94064444072999998},{"$f":"ROUND(IF(BB$2+$B14>100,0,BB13*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B13)),11)","v":0.93595283541999996},{"$f":"ROUND(IF(BC$2+$B14>100,0,BC13*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B13)),11)","v":0.93074665543000001},{"$f":"ROUND(IF(BD$2+$B14>100,0,BD13*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B13)),11)","v":0.92492062048000001},{"$f":"ROUND(IF(BE$2+$B14>100,0,BE13*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B13)),11)","v":0.91837362076999995},{"$f":"ROUND(IF(BF$2+$B14>100,0,BF13*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B13)),11)","v":0.91101114771000002},{"$f":"ROUND(IF(BG$2+$B14>100,0,BG13*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B13)),11)","v":0.90273883870000005},{"$f":"ROUND(IF(BH$2+$B14>100,0,BH13*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B13)),11)","v":0.89345824523999995},{"$f":"ROUND(IF(BI$2+$B14>100,0,BI13*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B13)),11)","v":0.88309111549999997},{"$f":"ROUND(IF(BJ$2+$B14>100,0,BJ13*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B13)),11)","v":0.87157704454999996},{"$f":"ROUND(IF(BK$2+$B14>100,0,BK13*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B13)),11)","v":0.85885720289},{"$f":"ROUND(IF(BL$2+$B14>100,0,BL13*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B13)),11)","v":0.84490574735000001},{"$f":"ROUND(IF(BM$2+$B14>100,0,BM13*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B13)),11)","v":0.82970434816000005},{"$f":"ROUND(IF(BN$2+$B14>100,0,BN13*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B13)),11)","v":0.81302262182999996},{"$f":"ROUND(IF(BO$2+$B14>100,0,BO13*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B13)),11)","v":0.79441738100000003},{"$f":"ROUND(IF(BP$2+$B14>100,0,BP13*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B13)),11)","v":0.77351050084999995},{"$f":"ROUND(IF(BQ$2+$B14>100,0,BQ13*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B13)),11)","v":0.74998032429999995},{"$f":"ROUND(IF(BR$2+$B14>100,0,BR13*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B13)),11)","v":0.72357220071999995},{"$f":"ROUND(IF(BS$2+$B14>100,0,BS13*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B13)),11)","v":0.69412175389999997},{"$f":"ROUND(IF(BT$2+$B14>100,0,BT13*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B13)),11)","v":0.66158862429999998},{"$f":"ROUND(IF(BU$2+$B14>100,0,BU13*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B13)),11)","v":0.62602578752000004},{"$f":"ROUND(IF(BV$2+$B14>100,0,BV13*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B13)),11)","v":0.58769231070000005},{"$f":"ROUND(IF(BW$2+$B14>100,0,BW13*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B13)),11)","v":0.54704273933000003},{"$f":"ROUND(IF(BX$2+$B14>100,0,BX13*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B13)),11)","v":0.50449190020000001},{"$f":"ROUND(IF(BY$2+$B14>100,0,BY13*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B13)),11)","v":0.46042883388},{"$f":"ROUND(IF(BZ$2+$B14>100,0,BZ13*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B13)),11)","v":0.41524608663000001},{"$f":"ROUND(IF(CA$2+$B14>100,0,CA13*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B13)),11)","v":0.36931770335000003},{"$f":"ROUND(IF(CB$2+$B14>100,0,CB13*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B14>100,0,CC13*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B14>100,0,CD13*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B14>100,0,CE13*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B14>100,0,CF13*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B14>100,0,CG13*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B14>100,0,CH13*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B14>100,0,CI13*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B13)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B14>100,0,CJ13*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B13)),11)","v":0}]
[25,10,{"$f":"ROUND(IF(C$2+$B15>100,0,C14*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B14)),11)","v":0.99655915038999998},{"$f":"ROUND(IF(D$2+$B15>100,0,D14*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B14)),11)","v":0.99636976000999999},{"$f":"ROUND(IF(E$2+$B15>100,0,E14*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B14)),11)","v":0.99626600587000003},{"$f":"ROUND(IF(F$2+$B15>100,0,F14*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B14)),11)","v":0.99620461473999999},{"$f":"ROUND(IF(G$2+$B15>100,0,G14*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B14)),11)","v":0.99617960064},{"$f":"ROUND(IF(H$2+$B15>100,0,H14*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B14)),11)","v":0.99618278968999996},{"$f":"ROUND(IF(I$2+$B15>100,0,I14*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B14)),11)","v":0.99624866623999997},{"$f":"ROUND(IF(J$2+$B15>100,0,J14*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B14)),11)","v":0.99634963215000005},{"$f":"ROUND(IF(K$2+$B15>100,0,K14*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B14)),11)","v":0.99646725466999997},{"$f":"ROUND(IF(L$2+$B15>100,0,L14*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B14)),11)","v":0.99655896987000003},{"$f":"ROUND(IF(M$2+$B15>100,0,M14*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B14)),11)","v":0.99661559838000002},{"$f":"ROUND(IF(N$2+$B15>100,0,N14*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B14)),11)","v":0.99662995557},{"$f":"ROUND(IF(O$2+$B15>100,0,O14*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B14)),11)","v":0.99661230805000001},{"$f":"ROUND(IF(P$2+$B15>100,0,P14*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B14)),11)","v":0.99656375366000005},{"$f":"ROUND(IF(Q$2+$B15>100,0,Q14*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B14)),11)","v":0.99649227160999998},{"$f":"ROUND(IF(R$2+$B15>100,0,R14*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B14)),11)","v":0.99637484109999996},{"$f":"ROUND(IF(S$2+$B15>100,0,S14*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B14)),11)","v":0.99620798897999996},{"$f":"ROUND(IF(T$2+$B15>100,0,T14*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B14)),11)","v":0.99599064323999997},{"$f":"ROUND(IF(U$2+$B15>100,0,U14*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B14)),11)","v":0.99574823468999996},{"$f":"ROUND(IF(V$2+$B15>100,0,V14*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B14)),11)","v":0.99548346787999997},{"$f":"ROUND(IF(W$2+$B15>100,0,W14*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B14)),11)","v":0.99518958352999998},{"$f":"ROUND(IF(X$2+$B15>100,0,X14*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B14)),11)","v":0.99484350896999996},{"$f":"ROUND(IF(Y$2+$B15>100,0,Y14*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B14)),11)","v":0.99443046376999999},{"$f":"ROUND(IF(Z$2+$B15>100,0,Z14*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B14)),11)","v":0.99393102535},{"$f":"ROUND(IF(AA$2+$B15>100,0,AA14*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B14)),11)","v":0.99333328045000002},{"$f":"ROUND(IF(AB$2+$B15>100,0,AB14*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B14)),11)","v":0.99264315039999995},{"$f":"ROUND(IF(AC$2+$B15>100,0,AC14*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B14)),11)","v":0.99183816807000003},{"$f":"ROUND(IF(AD$2+$B15>100,0,AD14*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B14)),11)","v":0.99089357926999999},{"$f":"ROUND(IF(AE$2+$B15>100,0,AE14*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B14)),11)","v":0.98980518753000002},{"$f":"ROUND(IF(AF$2+$B15>100,0,AF14*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B14)),11)","v":0.98857509502999996},{"$f":"ROUND(IF(AG$2+$B15>100,0,AG14*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B14)),11)","v":0.98721594209999997},{"$f":"ROUND(IF(AH$2+$B15>100,0,AH14*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B14)),11)","v":0.98572326650999997},{"$f":"ROUND(IF(AI$2+$B15>100,0,AI14*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B14)),11)","v":0.98409553799000005},{"$f":"ROUND(IF(AJ$2+$B15>100,0,AJ14*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B14)),11)","v":0.98231779772000005},{"$f":"ROUND(IF(AK$2+$B15>100,0,AK14*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B14)),11)","v":0.98036621296000004},{"$f":"ROUND(IF(AL$2+$B15>100,0,AL14*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B14)),11)","v":0.97824278575000001},{"$f":"ROUND(IF(AM$2+$B15>100,0,AM14*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B14)),11)","v":0.97594967322000004},{"$f":"ROUND(IF(AN$2+$B15>100,0,AN14*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B14)),11)","v":0.97349902127999999},{"$f":"ROUND(IF(AO$2+$B15>100,0,AO14*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B14)),11)","v":0.97092214615000005},{"$f":"ROUND(IF(AP$2+$B15>100,0,AP14*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B14)),11)","v":0.96823965641999998},{"$f":"ROUND(IF(AQ$2+$B15>100,0,AQ14*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B14)),11)","v":0.96549806477},{"$f":"ROUND(IF(AR$2+$B15>100,0,AR14*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B14)),11)","v":0.96274032612000005},{"$f":"ROUND(IF(AS$2+$B15>100,0,AS14*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B14)),11)","v":0.95995127818000003},{"$f":"ROUND(IF(AT$2+$B15>100,0,AT14*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B14)),11)","v":0.95703550467999998},{"$f":"ROUND(IF(AU$2+$B15>100,0,AU14*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B14)),11)","v":0.95398914105999999},{"$f":"ROUND(IF(AV$2+$B15>100,0,AV14*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B14)),11)","v":0.95081434186000002},{"$f":"ROUND(IF(AW$2+$B15>100,0,AW14*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B14)),11)","v":0.94745581450000005},{"$f":"ROUND(IF(AX$2+$B15>100,0,AX14*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B14)),11)","v":0.94384016308999996},{"$f":"ROUND(IF(AY$2+$B15>100,0,AY14*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B14)),11)","v":0.93989235904000001},{"$f":"ROUND(IF(AZ$2+$B15>100,0,AZ14*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B14)),11)","v":0.93549939784000002},{"$f":"ROUND(IF(BA$2+$B15>100,0,BA14*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B14)),11)","v":0.93053900343999996},{"$f":"ROUND(IF(BB$2+$B15>100,0,BB14*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B14)),11)","v":0.92495070984000005},{"$f":"ROUND(IF(BC$2+$B15>100,0,BC14*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B14)),11)","v":0.91872522469999995},{"$f":"ROUND(IF(BD$2+$B15>100,0,BD14*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B14)),11)","v":0.91176390213000003},{"$f":"ROUND(IF(BE$2+$B15>100,0,BE14*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B14)),11)","v":0.90394744058999998},{"$f":"ROUND(IF(BF$2+$B15>100,0,BF14*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B14)),11)","v":0.89517722736000005},{"$f":"ROUND(IF(BG$2+$B15>100,0,BG14*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B14)),11)","v":0.88535967166999996},{"$f":"ROUND(IF(BH$2+$B15>100,0,BH14*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B14)),11)","v":0.87439416928000002},{"$f":"ROUND(IF(BI$2+$B15>100,0,BI14*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B14)),11)","v":0.86221360520000001},{"$f":"ROUND(IF(BJ$2+$B15>100,0,BJ14*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B14)),11)","v":0.84876133646999996},{"$f":"ROUND(IF(BK$2+$B15>100,0,BK14*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B14)),11)","v":0.83399302920999996},{"$f":"ROUND(IF(BL$2+$B15>100,0,BL14*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B14)),11)","v":0.81790205272000005},{"$f":"ROUND(IF(BM$2+$B15>100,0,BM14*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B14)),11)","v":0.80025133726999997},{"$f":"ROUND(IF(BN$2+$B15>100,0,BN14*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B14)),11)","v":0.78060993027000003},{"$f":"ROUND(IF(BO$2+$B15>100,0,BO14*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B14)),11)","v":0.75861918609000001},{"$f":"ROUND(IF(BP$2+$B15>100,0,BP14*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B14)),11)","v":0.73397769412000002},{"$f":"ROUND(IF(BQ$2+$B15>100,0,BQ14*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B14)),11)","v":0.70646594090000003},{"$f":"ROUND(IF(BR$2+$B15>100,0,BR14*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B14)),11)","v":0.67595138169000002},{"$f":"ROUND(IF(BS$2+$B15>100,0,BS14*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B14)),11)","v":0.64243543515000001},{"$f":"ROUND(IF(BT$2+$B15>100,0,BT14*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B14)),11)","v":0.60601762774000001},{"$f":"ROUND(IF(BU$2+$B15>100,0,BU14*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B14)),11)","v":0.56683029150999997},{"$f":"ROUND(IF(BV$2+$B15>100,0,BV14*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B14)),11)","v":0.52523384115000005},{"$f":"ROUND(IF(BW$2+$B15>100,0,BW14*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B14)),11)","v":0.48175838529999998},{"$f":"ROUND(IF(BX$2+$B15>100,0,BX14*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B14)),11)","v":0.43689709891},{"$f":"ROUND(IF(BY$2+$B15>100,0,BY14*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B14)),11)","v":0.39115321801000003},{"$f":"ROUND(IF(BZ$2+$B15>100,0,BZ14*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B14)),11)","v":0.34501161269000002},{"$f":"ROUND(IF(CA$2+$B15>100,0,CA14*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B15>100,0,CB14*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B15>100,0,CC14*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B15>100,0,CD14*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B15>100,0,CE14*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B15>100,0,CF14*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B15>100,0,CG14*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B15>100,0,CH14*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B15>100,0,CI14*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B14)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B15>100,0,CJ14*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B14)),11)","v":0}]
[26,11,{"$f":"ROUND(IF(C$2+$B16>100,0,C15*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B15)),11)","v":0.99613760587},{"$f":"ROUND(IF(D$2+$B16>100,0,D15*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B15)),11)","v":0.99595815966000001},{"$f":"ROUND(IF(E$2+$B16>100,0,E15*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B15)),11)","v":0.99586142224999996},{"$f":"ROUND(IF(F$2+$B16>100,0,F15*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B15)),11)","v":0.995806631},{"$f":"ROUND(IF(G$2+$B16>100,0,G15*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B15)),11)","v":0.99578361925000003},{"$f":"ROUND(IF(H$2+$B16>100,0,H15*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B15)),11)","v":0.99581191083999998},{"$f":"ROUND(IF(I$2+$B16>100,0,I15*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B15)),11)","v":0.99589659196000002},{"$f":"ROUND(IF(J$2+$B16>100,0,J15*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B15)),11)","v":0.99601605428999995},{"$f":"ROUND(IF(K$2+$B16>100,0,K15*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B15)),11)","v":0.99612187912000005},{"$f":"ROUND(IF(L$2+$B16>100,0,L15*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B15)),11)","v":0.99619402997999995},{"$f":"ROUND(IF(M$2+$B16>100,0,M15*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B15)),11)","v":0.99621824774000001},{"$f":"ROUND(IF(N$2+$B16>100,0,N15*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B15)),11)","v":0.99620758378999996},{"$f":"ROUND(IF(O$2+$B16>100,0,O15*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B15)),11)","v":0.99616562640999995},{"$f":"ROUND(IF(P$2+$B16>100,0,P15*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B15)),11)","v":0.99609616594999995},{"$f":"ROUND(IF(Q$2+$B16>100,0,Q15*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B15)),11)","v":0.99600389074999995},{"$f":"ROUND(IF(R$2+$B16>100,0,R15*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B15)),11)","v":0.99585592907999998},{"$f":"ROUND(IF(S$2+$B16>100,0,S15*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B15)),11)","v":0.99565718558000005},{"$f":"ROUND(IF(T$2+$B16>100,0,T15*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B15)),11)","v":0.99540310836000001},{"$f":"ROUND(IF(U$2+$B16>100,0,U15*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B15)),11)","v":0.99511892180999995},{"$f":"ROUND(IF(V$2+$B16>100,0,V15*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B15)),11)","v":0.99479280145000004},{"$f":"ROUND(IF(W$2+$B16>100,0,W15*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B15)),11)","v":0.99442189429000005},{"$f":"ROUND(IF(X$2+$B16>100,0,X15*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B15)),11)","v":0.99398476005000003},{"$f":"ROUND(IF(Y$2+$B16>100,0,Y15*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B15)),11)","v":0.99346467289999996},{"$f":"ROUND(IF(Z$2+$B16>100,0,Z15*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B15)),11)","v":0.99284644781999998},{"$f":"ROUND(IF(AA$2+$B16>100,0,AA15*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B15)),11)","v":0.99212618185000001},{"$f":"ROUND(IF(AB$2+$B16>100,0,AB15*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B15)),11)","v":0.99128978072999996},{"$f":"ROUND(IF(AC$2+$B16>100,0,AC15*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B15)),11)","v":0.99030905117000001},{"$f":"ROUND(IF(AD$2+$B16>100,0,AD15*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B15)),11)","v":0.98917963065000003},{"$f":"ROUND(IF(AE$2+$B16>100,0,AE15*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B15)),11)","v":0.98788922163000004},{"$f":"ROUND(IF(AF$2+$B16>100,0,AF15*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B15)),11)","v":0.98645440374000004},{"$f":"ROUND(IF(AG$2+$B16>100,0,AG15*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B15)),11)","v":0.98487239017999995},{"$f":"ROUND(IF(AH$2+$B16>100,0,AH15*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B15)),11)","v":0.98313978440000005},{"$f":"ROUND(IF(AI$2+$B16>100,0,AI15*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B15)),11)","v":0.98124589254000005},{"$f":"ROUND(IF(AJ$2+$B16>100,0,AJ15*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B15)),11)","v":0.97917487192999997},{"$f":"ROUND(IF(AK$2+$B16>100,0,AK15*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B15)),11)","v":0.97690904955000002},{"$f":"ROUND(IF(AL$2+$B16>100,0,AL15*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B15)),11)","v":0.97444505160999995},{"$f":"ROUND(IF(AM$2+$B16>100,0,AM15*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B15)),11)","v":0.97181516002000001},{"$f":"ROUND(IF(AN$2+$B16>100,0,AN15*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B15)),11)","v":0.96904273216000003},{"$f":"ROUND(IF(AO$2+$B16>100,0,AO15*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B15)),11)","v":0.96616258870000005},{"$f":"ROUND(IF(AP$2+$B16>100,0,AP15*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B15)),11)","v":0.96320606892000005},{"$f":"ROUND(IF(AQ$2+$B16>100,0,AQ15*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B15)),11)","v":0.96021708000999995},{"$f":"ROUND(IF(AR$2+$B16>100,0,AR15*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B15)),11)","v":0.95717154724999998},{"$f":"ROUND(IF(AS$2+$B16>100,0,AS15*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B15)),11)","v":0.95397346957999996},{"$f":"ROUND(IF(AT$2+$B16>100,0,AT15*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B15)),11)","v":0.95062499375999998},{"$f":"ROUND(IF(AU$2+$B16>100,0,AU15*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B15)),11)","v":0.94712309040999998},{"$f":"ROUND(IF(AV$2+$B16>100,0,AV15*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B15)),11)","v":0.94344201270000005},{"$f":"ROUND(IF(AW$2+$B16>100,0,AW15*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B15)),11)","v":0.93951964036000002},{"$f":"ROUND(IF(AX$2+$B16>100,0,AX15*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B15)),11)","v":0.93528491270000003},{"$f":"ROUND(IF(AY$2+$B16>100,0,AY15*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B15)),11)","v":0.93063601711999999},{"$f":"ROUND(IF(AZ$2+$B16>100,0,AZ15*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B15)),11)","v":0.92544923426000003},{"$f":"ROUND(IF(BA$2+$B16>100,0,BA15*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B15)),11)","v":0.91960051745000004},{"$f":"ROUND(IF(BB$2+$B16>100,0,BB15*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B15)),11)","v":0.91300413896999999},{"$f":"ROUND(IF(BC$2+$B16>100,0,BC15*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B15)),11)","v":0.90565663399999996},{"$f":"ROUND(IF(BD$2+$B16>100,0,BD15*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B15)),11)","v":0.89744155005000004},{"$f":"ROUND(IF(BE$2+$B16>100,0,BE15*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B15)),11)","v":0.88823629169999996},{"$f":"ROUND(IF(BF$2+$B16>100,0,BF15*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B15)),11)","v":0.87794363345000004},{"$f":"ROUND(IF(BG$2+$B16>100,0,BG15*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B15)),11)","v":0.86646839820999999},{"$f":"ROUND(IF(BH$2+$B16>100,0,BH15*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B15)),11)","v":0.85372226696999998},{"$f":"ROUND(IF(BI$2+$B16>100,0,BI15*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B15)),11)","v":0.83964300854999996},{"$f":"ROUND(IF(BJ$2+$B16>100,0,BJ15*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B15)),11)","v":0.82418944115000004},{"$f":"ROUND(IF(BK$2+$B16>100,0,BK15*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B15)),11)","v":0.80733811160000002},{"$f":"ROUND(IF(BL$2+$B16>100,0,BL15*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B15)),11)","v":0.78886800206999996},{"$f":"ROUND(IF(BM$2+$B16>100,0,BM15*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B15)),11)","v":0.76834779723000002},{"$f":"ROUND(IF(BN$2+$B16>100,0,BN15*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B15)),11)","v":0.74543392946999998},{"$f":"ROUND(IF(BO$2+$B16>100,0,BO15*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B15)),11)","v":0.71984744913999998},{"$f":"ROUND(IF(BP$2+$B16>100,0,BP15*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B15)),11)","v":0.69139179451999999},{"$f":"ROUND(IF(BQ$2+$B16>100,0,BQ15*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B15)),11)","v":0.65997094469999995},{"$f":"ROUND(IF(BR$2+$B16>100,0,BR15*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B15)),11)","v":0.62561808154999998},{"$f":"ROUND(IF(BS$2+$B16>100,0,BS15*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B15)),11)","v":0.58847323560999998},{"$f":"ROUND(IF(BT$2+$B16>100,0,BT15*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B15)),11)","v":0.54871405529999995},{"$f":"ROUND(IF(BU$2+$B16>100,0,BU15*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B15)),11)","v":0.50658898519999995},{"$f":"ROUND(IF(BV$2+$B16>100,0,BV15*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B15)),11)","v":0.46255217192999998},{"$f":"ROUND(IF(BW$2+$B16>100,0,BW15*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B15)),11)","v":0.41720955446000002},{"$f":"ROUND(IF(BX$2+$B16>100,0,BX15*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B15)),11)","v":0.37116204199000002},{"$f":"ROUND(IF(BY$2+$B16>100,0,BY15*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B15)),11)","v":0.32499379741000001},{"$f":"ROUND(IF(BZ$2+$B16>100,0,BZ15*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B16>100,0,CA15*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B16>100,0,CB15*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B16>100,0,CC15*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B16>100,0,CD15*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B16>100,0,CE15*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B16>100,0,CF15*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B16>100,0,CG15*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B16>100,0,CH15*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B16>100,0,CI15*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B15)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B16>100,0,CJ15*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B15)),11)","v":0}]
[27,12,{"$f":"ROUND(IF(C$2+$B17>100,0,C16*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B16)),11)","v":0.99572610142999995},{"$f":"ROUND(IF(D$2+$B17>100,0,D16*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B16)),11)","v":0.99555370104999996},{"$f":"ROUND(IF(E$2+$B17>100,0,E16*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B16)),11)","v":0.99546357560999998},{"$f":"ROUND(IF(F$2+$B17>100,0,F16*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B16)),11)","v":0.99541079785999997},{"$f":"ROUND(IF(G$2+$B17>100,0,G16*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B16)),11)","v":0.99541288901000002},{"$f":"ROUND(IF(H$2+$B17>100,0,H16*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B16)),11)","v":0.99545999091000004},{"$f":"ROUND(IF(I$2+$B17>100,0,I16*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B16)),11)","v":0.99556316578000004},{"$f":"ROUND(IF(J$2+$B17>100,0,J16*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B16)),11)","v":0.99567083512999999},{"$f":"ROUND(IF(K$2+$B17>100,0,K16*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B16)),11)","v":0.99575709929},{"$f":"ROUND(IF(L$2+$B17>100,0,L16*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B16)),11)","v":0.99579684741999996},{"$f":"ROUND(IF(M$2+$B17>100,0,M16*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B16)),11)","v":0.99579605044999997},{"$f":"ROUND(IF(N$2+$B17>100,0,N16*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B16)),11)","v":0.99576108355000004},{"$f":"ROUND(IF(O$2+$B17>100,0,O16*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B16)),11)","v":0.99569822549999998},{"$f":"ROUND(IF(P$2+$B17>100,0,P16*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B16)),11)","v":0.99560797921999999},{"$f":"ROUND(IF(Q$2+$B17>100,0,Q16*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B16)),11)","v":0.99548517191999997},{"$f":"ROUND(IF(R$2+$B17>100,0,R16*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B16)),11)","v":0.99530532033999997},{"$f":"ROUND(IF(S$2+$B17>100,0,S16*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B16)),11)","v":0.99506984741000004},{"$f":"ROUND(IF(T$2+$B17>100,0,T16*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B16)),11)","v":0.99477401359999995},{"$f":"ROUND(IF(U$2+$B17>100,0,U16*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B16)),11)","v":0.99442850829999996},{"$f":"ROUND(IF(V$2+$B17>100,0,V16*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B16)),11)","v":0.99402541828000002},{"$f":"ROUND(IF(W$2+$B17>100,0,W16*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B16)),11)","v":0.99356350931000004},{"$f":"ROUND(IF(X$2+$B17>100,0,X16*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B16)),11)","v":0.99301940205000006},{"$f":"ROUND(IF(Y$2+$B17>100,0,Y16*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B16)),11)","v":0.99238060424999996},{"$f":"ROUND(IF(Z$2+$B17>100,0,Z16*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B16)),11)","v":0.99163994081999995},{"$f":"ROUND(IF(AA$2+$B17>100,0,AA16*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B16)),11)","v":0.99077351701000005},{"$f":"ROUND(IF(AB$2+$B17>100,0,AB16*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B16)),11)","v":0.98976150927999995},{"$f":"ROUND(IF(AC$2+$B17>100,0,AC16*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B16)),11)","v":0.98859611359999999},{"$f":"ROUND(IF(AD$2+$B17>100,0,AD16*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B16)),11)","v":0.98726487563999998},{"$f":"ROUND(IF(AE$2+$B17>100,0,AE16*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B16)),11)","v":0.98577000166999995},{"$f":"ROUND(IF(AF$2+$B17>100,0,AF16*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B16)),11)","v":0.98411265963000005},{"$f":"ROUND(IF(AG$2+$B17>100,0,AG16*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B16)),11)","v":0.98229113813000002},{"$f":"ROUND(IF(AH$2+$B17>100,0,AH16*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B16)),11)","v":0.98029290653000001},{"$f":"ROUND(IF(AI$2+$B17>100,0,AI16*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B16)),11)","v":0.97810639630999996},{"$f":"ROUND(IF(AJ$2+$B17>100,0,AJ16*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B16)),11)","v":0.97572190966000005},{"$f":"ROUND(IF(AK$2+$B17>100,0,AK16*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B16)),11)","v":0.97311649324000005},{"$f":"ROUND(IF(AL$2+$B17>100,0,AL16*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B16)),11)","v":0.97031691258999997},{"$f":"ROUND(IF(AM$2+$B17>100,0,AM16*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B16)),11)","v":0.96736657894},{"$f":"ROUND(IF(AN$2+$B17>100,0,AN16*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B16)),11)","v":0.96429238778000004},{"$f":"ROUND(IF(AO$2+$B17>100,0,AO16*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B16)),11)","v":0.96113979925000004},{"$f":"ROUND(IF(AP$2+$B17>100,0,AP16*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B16)),11)","v":0.95793762067999999},{"$f":"ROUND(IF(AQ$2+$B17>100,0,AQ16*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B16)),11)","v":0.95466289635000001},{"$f":"ROUND(IF(AR$2+$B17>100,0,AR16*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B16)),11)","v":0.95121104859000005},{"$f":"ROUND(IF(AS$2+$B17>100,0,AS16*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B16)),11)","v":0.94758346909000002},{"$f":"ROUND(IF(AT$2+$B17>100,0,AT16*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B16)),11)","v":0.94378315555000003},{"$f":"ROUND(IF(AU$2+$B17>100,0,AU16*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B16)),11)","v":0.9397793821},{"$f":"ROUND(IF(AV$2+$B17>100,0,AV16*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B16)),11)","v":0.93553945937000005},{"$f":"ROUND(IF(AW$2+$B17>100,0,AW16*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B16)),11)","v":0.93100355248},{"$f":"ROUND(IF(AX$2+$B17>100,0,AX16*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B16)),11)","v":0.92607394628999995},{"$f":"ROUND(IF(AY$2+$B17>100,0,AY16*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B16)),11)","v":0.92063810132000001},{"$f":"ROUND(IF(AZ$2+$B17>100,0,AZ16*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B16)),11)","v":0.91457057851000001},{"$f":"ROUND(IF(BA$2+$B17>100,0,BA16*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B16)),11)","v":0.90772304913000001},{"$f":"ROUND(IF(BB$2+$B17>100,0,BB16*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B16)),11)","v":0.90001692898999996},{"$f":"ROUND(IF(BC$2+$B17>100,0,BC16*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B16)),11)","v":0.89143021733000005},{"$f":"ROUND(IF(BD$2+$B17>100,0,BD16*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B16)),11)","v":0.88184347745000002},{"$f":"ROUND(IF(BE$2+$B17>100,0,BE16*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B16)),11)","v":0.87113632191000001},{"$f":"ROUND(IF(BF$2+$B17>100,0,BF16*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B16)),11)","v":0.85921059896999996},{"$f":"ROUND(IF(BG$2+$B17>100,0,BG16*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B16)),11)","v":0.84598387222000004},{"$f":"ROUND(IF(BH$2+$B17>100,0,BH16*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B16)),11)","v":0.83137395233},{"$f":"ROUND(IF(BI$2+$B17>100,0,BI16*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B16)),11)","v":0.81533509155999995},{"$f":"ROUND(IF(BJ$2+$B17>100,0,BJ16*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B16)),11)","v":0.79784785209999998},{"$f":"ROUND(IF(BK$2+$B17>100,0,BK16*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B16)),11)","v":0.77867906185000002},{"$f":"ROUND(IF(BL$2+$B17>100,0,BL16*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B16)),11)","v":0.75741828032000003},{"$f":"ROUND(IF(BM$2+$B17>100,0,BM16*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B16)),11)","v":0.73372435512},{"$f":"ROUND(IF(BN$2+$B17>100,0,BN16*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B16)),11)","v":0.70733606856999998},{"$f":"ROUND(IF(BO$2+$B17>100,0,BO16*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B16)),11)","v":0.67808139624999997},{"$f":"ROUND(IF(BP$2+$B17>100,0,BP16*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B16)),11)","v":0.64588888065000005},{"$f":"ROUND(IF(BQ$2+$B17>100,0,BQ16*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B16)),11)","v":0.61082759423999999},{"$f":"ROUND(IF(BR$2+$B17>100,0,BR16*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B16)),11)","v":0.57306847749000001},{"$f":"ROUND(IF(BS$2+$B17>100,0,BS16*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B16)),11)","v":0.53282861878999999},{"$f":"ROUND(IF(BT$2+$B17>100,0,BT16*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B16)),11)","v":0.49039809729},{"$f":"ROUND(IF(BU$2+$B17>100,0,BU16*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B16)),11)","v":0.44613240241000002},{"$f":"ROUND(IF(BV$2+$B17>100,0,BV16*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B16)),11)","v":0.40057670288000002},{"$f":"ROUND(IF(BW$2+$B17>100,0,BW16*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B16)),11)","v":0.35443666383},{"$f":"ROUND(IF(BX$2+$B17>100,0,BX16*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B16)),11)","v":0.30838391691},{"$f":"ROUND(IF(BY$2+$B17>100,0,BY16*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B16)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B17>100,0,BZ16*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B17>100,0,CA16*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B17>100,0,CB16*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B17>100,0,CC16*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B17>100,0,CD16*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B17>100,0,CE16*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B17>100,0,CF16*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B17>100,0,CG16*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B17>100,0,CH16*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B17>100,0,CI16*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B16)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B17>100,0,CJ16*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B16)),11)","v":0}]
[28,13,{"$f":"ROUND(IF(C$2+$B18>100,0,C17*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B17)),11)","v":0.99532173706000004},{"$f":"ROUND(IF(D$2+$B18>100,0,D17*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B17)),11)","v":0.99515597735000005},{"$f":"ROUND(IF(E$2+$B18>100,0,E17*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B17)),11)","v":0.99506787884000003},{"$f":"ROUND(IF(F$2+$B18>100,0,F17*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B17)),11)","v":0.99504020642000002},{"$f":"ROUND(IF(G$2+$B18>100,0,G17*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B17)),11)","v":0.99506111009999998},{"$f":"ROUND(IF(H$2+$B18>100,0,H17*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B17)),11)","v":0.99512671091000005},{"$f":"ROUND(IF(I$2+$B18>100,0,I17*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B17)),11)","v":0.99521810358999996},{"$f":"ROUND(IF(J$2+$B18>100,0,J17*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B17)),11)","v":0.99530622046999995},{"$f":"ROUND(IF(K$2+$B18>100,0,K17*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B17)),11)","v":0.99536009093},{"$f":"ROUND(IF(L$2+$B18>100,0,L17*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B17)),11)","v":0.99537482872000005},{"$f":"ROUND(IF(M$2+$B18>100,0,M17*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B17)),11)","v":0.99534973465999999},{"$f":"ROUND(IF(N$2+$B18>100,0,N17*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B17)),11)","v":0.99529387245000001},{"$f":"ROUND(IF(O$2+$B18>100,0,O17*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B17)),11)","v":0.99521023379999995},{"$f":"ROUND(IF(P$2+$B18>100,0,P17*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B17)),11)","v":0.99508946657999997},{"$f":"ROUND(IF(Q$2+$B18>100,0,Q17*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B17)),11)","v":0.99493476817000004},{"$f":"ROUND(IF(R$2+$B18>100,0,R17*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B17)),11)","v":0.99471818973000004},{"$f":"ROUND(IF(S$2+$B18>100,0,S17*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B17)),11)","v":0.99444096326999998},{"$f":"ROUND(IF(T$2+$B18>100,0,T17*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B17)),11)","v":0.99408383939},{"$f":"ROUND(IF(U$2+$B18>100,0,U17*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B17)),11)","v":0.99366140614999998},{"$f":"ROUND(IF(V$2+$B18>100,0,V17*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B17)),11)","v":0.99316737554000001},{"$f":"ROUND(IF(W$2+$B18>100,0,W17*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B17)),11)","v":0.99259856043000005},{"$f":"ROUND(IF(X$2+$B18>100,0,X17*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B17)),11)","v":0.99193581927999996},{"$f":"ROUND(IF(Y$2+$B18>100,0,Y17*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B17)),11)","v":0.99117466334000004},{"$f":"ROUND(IF(Z$2+$B18>100,0,Z17*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B17)),11)","v":0.99028793892},{"$f":"ROUND(IF(AA$2+$B18>100,0,AA17*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B17)),11)","v":0.98924604147999995},{"$f":"ROUND(IF(AB$2+$B18>100,0,AB17*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B17)),11)","v":0.98804951880000003},{"$f":"ROUND(IF(AC$2+$B18>100,0,AC17*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B17)),11)","v":0.98668248810000003},{"$f":"ROUND(IF(AD$2+$B18>100,0,AD17*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B17)),11)","v":0.98514699503000003},{"$f":"ROUND(IF(AE$2+$B18>100,0,AE17*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B17)),11)","v":0.98342988226000005},{"$f":"ROUND(IF(AF$2+$B18>100,0,AF17*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B17)),11)","v":0.98153339876000001},{"$f":"ROUND(IF(AG$2+$B18>100,0,AG17*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B17)),11)","v":0.97944671768000002},{"$f":"ROUND(IF(AH$2+$B18>100,0,AH17*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B17)),11)","v":0.97715645937999995},{"$f":"ROUND(IF(AI$2+$B18>100,0,AI17*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B17)),11)","v":0.97465720191000005},{"$f":"ROUND(IF(AJ$2+$B18>100,0,AJ17*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B17)),11)","v":0.97193396206000005},{"$f":"ROUND(IF(AK$2+$B18>100,0,AK17*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B17)),11)","v":0.96899398253000002},{"$f":"ROUND(IF(AL$2+$B18>100,0,AL17*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B17)),11)","v":0.96587518988999999},{"$f":"ROUND(IF(AM$2+$B18>100,0,AM17*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B17)),11)","v":0.96262445122999996},{"$f":"ROUND(IF(AN$2+$B18>100,0,AN17*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B17)),11)","v":0.95927932094000001},{"$f":"ROUND(IF(AO$2+$B18>100,0,AO17*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B17)),11)","v":0.95588265288999996},{"$f":"ROUND(IF(AP$2+$B18>100,0,AP17*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B17)),11)","v":0.95239662209999998},{"$f":"ROUND(IF(AQ$2+$B18>100,0,AQ17*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B17)),11)","v":0.94871801956000001},{"$f":"ROUND(IF(AR$2+$B18>100,0,AR17*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B17)),11)","v":0.94483955162},{"$f":"ROUND(IF(AS$2+$B18>100,0,AS17*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B17)),11)","v":0.94076352134999996},{"$f":"ROUND(IF(AT$2+$B18>100,0,AT17*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B17)),11)","v":0.93646534410000004},{"$f":"ROUND(IF(AU$2+$B18>100,0,AU17*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B17)),11)","v":0.93190750806},{"$f":"ROUND(IF(AV$2+$B18>100,0,AV17*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B17)),11)","v":0.92705944905000004},{"$f":"ROUND(IF(AW$2+$B18>100,0,AW17*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B17)),11)","v":0.92183475019000005},{"$f":"ROUND(IF(AX$2+$B18>100,0,AX17*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B17)),11)","v":0.91612504128000005},{"$f":"ROUND(IF(AY$2+$B18>100,0,AY17*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B17)),11)","v":0.90981600043999999},{"$f":"ROUND(IF(AZ$2+$B18>100,0,AZ17*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B17)),11)","v":0.90275807638000005},{"$f":"ROUND(IF(BA$2+$B18>100,0,BA17*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B17)),11)","v":0.89481096107000002},{"$f":"ROUND(IF(BB$2+$B18>100,0,BB17*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B17)),11)","v":0.88587910305999995},{"$f":"ROUND(IF(BC$2+$B18>100,0,BC17*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B17)),11)","v":0.87593662529000005},{"$f":"ROUND(IF(BD$2+$B18>100,0,BD17*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B17)),11)","v":0.86486657956000002},{"$f":"ROUND(IF(BE$2+$B18>100,0,BE17*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B17)),11)","v":0.85254853774999995},{"$f":"ROUND(IF(BF$2+$B18>100,0,BF17*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B17)),11)","v":0.83889765752000001},{"$f":"ROUND(IF(BG$2+$B18>100,0,BG17*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B17)),11)","v":0.82383812940000001},{"$f":"ROUND(IF(BH$2+$B18>100,0,BH17*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B17)),11)","v":0.80730542699999996},{"$f":"ROUND(IF(BI$2+$B18>100,0,BI17*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B17)),11)","v":0.78927649283000001},{"$f":"ROUND(IF(BJ$2+$B18>100,0,BJ17*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B17)),11)","v":0.76952568948},{"$f":"ROUND(IF(BK$2+$B18>100,0,BK17*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B17)),11)","v":0.74763554156000001},{"$f":"ROUND(IF(BL$2+$B18>100,0,BL17*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B17)),11)","v":0.72328734629000002},{"$f":"ROUND(IF(BM$2+$B18>100,0,BM17*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B17)),11)","v":0.69622495066000001},{"$f":"ROUND(IF(BN$2+$B18>100,0,BN17*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B17)),11)","v":0.66629593474000004},{"$f":"ROUND(IF(BO$2+$B18>100,0,BO17*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B17)),11)","v":0.63345448628000001},{"$f":"ROUND(IF(BP$2+$B18>100,0,BP17*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B17)),11)","v":0.59779412152},{"$f":"ROUND(IF(BQ$2+$B18>100,0,BQ17*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B17)),11)","v":0.55952033638999998},{"$f":"ROUND(IF(BR$2+$B18>100,0,BR17*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B17)),11)","v":0.51888049761999999},{"$f":"ROUND(IF(BS$2+$B18>100,0,BS17*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B17)),11)","v":0.47620092526000002},{"$f":"ROUND(IF(BT$2+$B18>100,0,BT17*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B17)),11)","v":0.43187374315999999},{"$f":"ROUND(IF(BU$2+$B18>100,0,BU17*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B17)),11)","v":0.38635695095},{"$f":"ROUND(IF(BV$2+$B18>100,0,BV17*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B17)),11)","v":0.34030637279999998},{"$f":"ROUND(IF(BW$2+$B18>100,0,BW17*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B17)),11)","v":0.29448745917000002},{"$f":"ROUND(IF(BX$2+$B18>100,0,BX17*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B17)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B18>100,0,BY17*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B17)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B18>100,0,BZ17*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B18>100,0,CA17*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B18>100,0,CB17*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B18>100,0,CC17*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B18>100,0,CD17*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B18>100,0,CE17*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B18>100,0,CF17*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B18>100,0,CG17*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B18>100,0,CH17*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B18>100,0,CI17*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B17)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B18>100,0,CJ17*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B17)),11)","v":0}]
[29,14,{"$f":"ROUND(IF(C$2+$B19>100,0,C18*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B18)),11)","v":0.99492410603000003},{"$f":"ROUND(IF(D$2+$B19>100,0,D18*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B18)),11)","v":0.99476040285},{"$f":"ROUND(IF(E$2+$B19>100,0,E18*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B18)),11)","v":0.99469741506999998},{"$f":"ROUND(IF(F$2+$B19>100,0,F18*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B18)),11)","v":0.99468855920999999},{"$f":"ROUND(IF(G$2+$B19>100,0,G18*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B18)),11)","v":0.99472796364000005},{"$f":"ROUND(IF(H$2+$B19>100,0,H18*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B18)),11)","v":0.99478179999000005},{"$f":"ROUND(IF(I$2+$B19>100,0,I18*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B18)),11)","v":0.99485365471999998},{"$f":"ROUND(IF(J$2+$B19>100,0,J18*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B18)),11)","v":0.99490939188000005},{"$f":"ROUND(IF(K$2+$B19>100,0,K18*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B18)),11)","v":0.99493825731999996},{"$f":"ROUND(IF(L$2+$B19>100,0,L18*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B18)),11)","v":0.99492870172000003},{"$f":"ROUND(IF(M$2+$B19>100,0,M18*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B18)),11)","v":0.99488271656000005},{"$f":"ROUND(IF(N$2+$B19>100,0,N18*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B18)),11)","v":0.99480607891999995},{"$f":"ROUND(IF(O$2+$B19>100,0,O18*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B18)),11)","v":0.99469192830999997},{"$f":"ROUND(IF(P$2+$B19>100,0,P18*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B18)),11)","v":0.99453928161000005},{"$f":"ROUND(IF(Q$2+$B19>100,0,Q18*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B18)),11)","v":0.99434785614999999},{"$f":"ROUND(IF(R$2+$B19>100,0,R18*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B18)),11)","v":0.99408952783000004},{"$f":"ROUND(IF(S$2+$B19>100,0,S18*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B18)),11)","v":0.99375102013000005},{"$f":"ROUND(IF(T$2+$B19>100,0,T18*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B18)),11)","v":0.99331700312000004},{"$f":"ROUND(IF(U$2+$B19>100,0,U18*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B18)),11)","v":0.99280367761999999},{"$f":"ROUND(IF(V$2+$B19>100,0,V18*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B18)),11)","v":0.99220281137999999},{"$f":"ROUND(IF(W$2+$B19>100,0,W18*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B18)),11)","v":0.99151543687999999},{"$f":"ROUND(IF(X$2+$B19>100,0,X18*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B18)),11)","v":0.99073041887000002},{"$f":"ROUND(IF(Y$2+$B19>100,0,Y18*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B18)),11)","v":0.98982329579999995},{"$f":"ROUND(IF(Z$2+$B19>100,0,Z18*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B18)),11)","v":0.988761212},{"$f":"ROUND(IF(AA$2+$B19>100,0,AA18*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B18)),11)","v":0.98753494259999997},{"$f":"ROUND(IF(AB$2+$B19>100,0,AB18*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B18)),11)","v":0.98613695135000001},{"$f":"ROUND(IF(AC$2+$B19>100,0,AC18*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B18)),11)","v":0.98456585682999997},{"$f":"ROUND(IF(AD$2+$B19>100,0,AD18*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B18)),11)","v":0.98280835458000004},{"$f":"ROUND(IF(AE$2+$B19>100,0,AE18*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B18)),11)","v":0.98085241087999997},{"$f":"ROUND(IF(AF$2+$B19>100,0,AF18*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B18)),11)","v":0.97869117250000004},{"$f":"ROUND(IF(AG$2+$B19>100,0,AG18*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B18)),11)","v":0.97631297791000005},{"$f":"ROUND(IF(AH$2+$B19>100,0,AH18*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B18)),11)","v":0.97371061483999999},{"$f":"ROUND(IF(AI$2+$B19>100,0,AI18*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B18)),11)","v":0.97087338771999998},{"$f":"ROUND(IF(AJ$2+$B19>100,0,AJ18*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B18)),11)","v":0.96781646101999996},{"$f":"ROUND(IF(AK$2+$B19>100,0,AK18*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B18)),11)","v":0.96455831567999994},{"$f":"ROUND(IF(AL$2+$B19>100,0,AL18*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B18)),11)","v":0.96114037312},{"$f":"ROUND(IF(AM$2+$B19>100,0,AM18*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B18)),11)","v":0.95762005549999996},{"$f":"ROUND(IF(AN$2+$B19>100,0,AN18*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B18)),11)","v":0.95403235084000004},{"$f":"ROUND(IF(AO$2+$B19>100,0,AO18*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B18)),11)","v":0.95035354086000001},{"$f":"ROUND(IF(AP$2+$B19>100,0,AP18*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B18)),11)","v":0.94646585785000004},{"$f":"ROUND(IF(AQ$2+$B19>100,0,AQ18*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B18)),11)","v":0.94236322164999997},{"$f":"ROUND(IF(AR$2+$B19>100,0,AR18*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B18)),11)","v":0.93803935240000003},{"$f":"ROUND(IF(AS$2+$B19>100,0,AS18*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B18)),11)","v":0.93346912322999998},{"$f":"ROUND(IF(AT$2+$B19>100,0,AT18*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B18)),11)","v":0.92862122944000003},{"$f":"ROUND(IF(AU$2+$B19>100,0,AU18*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B18)),11)","v":0.92346041882999996},{"$f":"ROUND(IF(AV$2+$B19>100,0,AV18*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B18)),11)","v":0.91792948947999997},{"$f":"ROUND(IF(AW$2+$B19>100,0,AW18*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B18)),11)","v":0.91193138729000001},{"$f":"ROUND(IF(AX$2+$B19>100,0,AX18*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B18)),11)","v":0.90535599142000001},{"$f":"ROUND(IF(AY$2+$B19>100,0,AY18*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B18)),11)","v":0.89806490796000005},{"$f":"ROUND(IF(AZ$2+$B19>100,0,AZ18*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B18)),11)","v":0.88991661356999996},{"$f":"ROUND(IF(BA$2+$B19>100,0,BA18*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B18)),11)","v":0.88075491257000005},{"$f":"ROUND(IF(BB$2+$B19>100,0,BB18*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B18)),11)","v":0.87048199272000004},{"$f":"ROUND(IF(BC$2+$B19>100,0,BC18*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B18)),11)","v":0.85907344375000005},{"$f":"ROUND(IF(BD$2+$B19>100,0,BD18*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B18)),11)","v":0.84641257541000003},{"$f":"ROUND(IF(BE$2+$B19>100,0,BE18*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B18)),11)","v":0.83239309674999995},{"$f":"ROUND(IF(BF$2+$B19>100,0,BF18*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B18)),11)","v":0.81693741408999998},{"$f":"ROUND(IF(BG$2+$B19>100,0,BG18*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B18)),11)","v":0.79998776839999997},{"$f":"ROUND(IF(BH$2+$B19>100,0,BH18*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B18)),11)","v":0.78150346117000002},{"$f":"ROUND(IF(BI$2+$B19>100,0,BI18*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B18)),11)","v":0.76125859802999996},{"$f":"ROUND(IF(BJ$2+$B19>100,0,BJ18*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B18)),11)","v":0.73884708577000002},{"$f":"ROUND(IF(BK$2+$B19>100,0,BK18*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B18)),11)","v":0.71394543925999998},{"$f":"ROUND(IF(BL$2+$B19>100,0,BL18*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B18)),11)","v":0.68632135960999996},{"$f":"ROUND(IF(BM$2+$B19>100,0,BM18*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B18)),11)","v":0.65582949167000004},{"$f":"ROUND(IF(BN$2+$B19>100,0,BN18*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B18)),11)","v":0.62244466724000003},{"$f":"ROUND(IF(BO$2+$B19>100,0,BO18*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B18)),11)","v":0.58628562820999996},{"$f":"ROUND(IF(BP$2+$B19>100,0,BP18*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B18)),11)","v":0.54758162715000003},{"$f":"ROUND(IF(BQ$2+$B19>100,0,BQ18*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B18)),11)","v":0.50661343622999999},{"$f":"ROUND(IF(BR$2+$B19>100,0,BR18*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B18)),11)","v":0.46373517552999999},{"$f":"ROUND(IF(BS$2+$B19>100,0,BS18*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B18)),11)","v":0.41937086874000001},{"$f":"ROUND(IF(BT$2+$B19>100,0,BT18*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B18)),11)","v":0.37400875099999997},{"$f":"ROUND(IF(BU$2+$B19>100,0,BU18*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B18)),11)","v":0.3282261091},{"$f":"ROUND(IF(BV$2+$B19>100,0,BV18*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B18)),11)","v":0.28274715708999998},{"$f":"ROUND(IF(BW$2+$B19>100,0,BW18*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B18)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B19>100,0,BX18*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B18)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B19>100,0,BY18*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B18)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B19>100,0,BZ18*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B19>100,0,CA18*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B19>100,0,CB18*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B19>100,0,CC18*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B19>100,0,CD18*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B19>100,0,CE18*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B19>100,0,CF18*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B19>100,0,CG18*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B19>100,0,CH18*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B19>100,0,CI18*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B18)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B19>100,0,CJ18*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B18)),11)","v":0}]
[30,15,{"$f":"ROUND(IF(C$2+$B20>100,0,C19*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B19)),11)","v":0.99452862369999995},{"$f":"ROUND(IF(D$2+$B20>100,0,D19*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B19)),11)","v":0.99439005354999999},{"$f":"ROUND(IF(E$2+$B20>100,0,E19*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B19)),11)","v":0.99434588899999998},{"$f":"ROUND(IF(F$2+$B20>100,0,F19*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B19)),11)","v":0.99435553748000005},{"$f":"ROUND(IF(G$2+$B20>100,0,G19*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B19)),11)","v":0.99438319093000005},{"$f":"ROUND(IF(H$2+$B20>100,0,H19*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B19)),11)","v":0.99441751088999997},{"$f":"ROUND(IF(I$2+$B20>100,0,I19*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B19)),11)","v":0.99445700657000002},{"$f":"ROUND(IF(J$2+$B20>100,0,J19*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B19)),11)","v":0.99448774928000006},{"$f":"ROUND(IF(K$2+$B20>100,0,K19*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B19)),11)","v":0.99449232599000004},{"$f":"ROUND(IF(L$2+$B20>100,0,L19*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B19)),11)","v":0.99446188117000001},{"$f":"ROUND(IF(M$2+$B20>100,0,M19*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B19)),11)","v":0.99439512454000001},{"$f":"ROUND(IF(N$2+$B20>100,0,N19*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B19)),11)","v":0.99428798390999995},{"$f":"ROUND(IF(O$2+$B20>100,0,O19*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B19)),11)","v":0.99414196314000003},{"$f":"ROUND(IF(P$2+$B20>100,0,P19*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B19)),11)","v":0.99395260288999998},{"$f":"ROUND(IF(Q$2+$B20>100,0,Q19*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B19)),11)","v":0.99371942830000004},{"$f":"ROUND(IF(R$2+$B20>100,0,R19*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B19)),11)","v":0.99339982851999997},{"$f":"ROUND(IF(S$2+$B20>100,0,S19*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B19)),11)","v":0.99298444059000002},{"$f":"ROUND(IF(T$2+$B20>100,0,T19*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B19)),11)","v":0.99245957188},{"$f":"ROUND(IF(U$2+$B20>100,0,U19*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B19)),11)","v":0.99183946669},{"$f":"ROUND(IF(V$2+$B20>100,0,V19*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B19)),11)","v":0.99112011967000002},{"$f":"ROUND(IF(W$2+$B20>100,0,W19*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B19)),11)","v":0.99031054732000001},{"$f":"ROUND(IF(X$2+$B20>100,0,X19*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B19)),11)","v":0.98937965701999997},{"$f":"ROUND(IF(Y$2+$B20>100,0,Y19*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B19)),11)","v":0.98829728522000004},{"$f":"ROUND(IF(Z$2+$B20>100,0,Z19*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B19)),11)","v":0.98705095173000001},{"$f":"ROUND(IF(AA$2+$B20>100,0,AA19*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B19)),11)","v":0.98562337120999999},{"$f":"ROUND(IF(AB$2+$B20>100,0,AB19*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B19)),11)","v":0.98402149035999997},{"$f":"ROUND(IF(AC$2+$B20>100,0,AC19*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B19)),11)","v":0.98222859594},{"$f":"ROUND(IF(AD$2+$B20>100,0,AD19*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B19)),11)","v":0.98023251215999996},{"$f":"ROUND(IF(AE$2+$B20>100,0,AE19*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B19)),11)","v":0.97801215654999996},{"$f":"ROUND(IF(AF$2+$B20>100,0,AF19*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B19)),11)","v":0.97555985009000001},{"$f":"ROUND(IF(AG$2+$B20>100,0,AG19*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B19)),11)","v":0.97287010782000005},{"$f":"ROUND(IF(AH$2+$B20>100,0,AH19*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B19)),11)","v":0.96993047549},{"$f":"ROUND(IF(AI$2+$B20>100,0,AI19*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B19)),11)","v":0.96676037969999995},{"$f":"ROUND(IF(AJ$2+$B20>100,0,AJ19*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B19)),11)","v":0.96338618439000001},{"$f":"ROUND(IF(AK$2+$B20>100,0,AK19*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B19)),11)","v":0.95982995435999996},{"$f":"ROUND(IF(AL$2+$B20>100,0,AL19*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B19)),11)","v":0.95614369265999999},{"$f":"ROUND(IF(AM$2+$B20>100,0,AM19*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B19)),11)","v":0.95238216107999996},{"$f":"ROUND(IF(AN$2+$B20>100,0,AN19*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B19)),11)","v":0.94851394151000001},{"$f":"ROUND(IF(AO$2+$B20>100,0,AO19*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B19)),11)","v":0.94443549929000004},{"$f":"ROUND(IF(AP$2+$B20>100,0,AP19*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B19)),11)","v":0.94012614558999996},{"$f":"ROUND(IF(AQ$2+$B20>100,0,AQ19*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B19)),11)","v":0.93558084506999994},{"$f":"ROUND(IF(AR$2+$B20>100,0,AR19*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B19)),11)","v":0.93076607667},{"$f":"ROUND(IF(AS$2+$B20>100,0,AS19*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B19)),11)","v":0.92565010580999996},{"$f":"ROUND(IF(AT$2+$B20>100,0,AT19*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B19)),11)","v":0.92020392802999995},{"$f":"ROUND(IF(AU$2+$B20>100,0,AU19*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B19)),11)","v":0.91436590359000003},{"$f":"ROUND(IF(AV$2+$B20>100,0,AV19*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B19)),11)","v":0.90806808118000004},{"$f":"ROUND(IF(AW$2+$B20>100,0,AW19*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B19)),11)","v":0.90121163383000003},{"$f":"ROUND(IF(AX$2+$B20>100,0,AX19*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B19)),11)","v":0.89366250397000002},{"$f":"ROUND(IF(AY$2+$B20>100,0,AY19*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B19)),11)","v":0.88529020406000003},{"$f":"ROUND(IF(AZ$2+$B20>100,0,AZ19*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B19)),11)","v":0.87593744744000002},{"$f":"ROUND(IF(BA$2+$B20>100,0,BA19*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B19)),11)","v":0.86544686374000002},{"$f":"ROUND(IF(BB$2+$B20>100,0,BB19*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B19)),11)","v":0.85372382159000004},{"$f":"ROUND(IF(BC$2+$B20>100,0,BC19*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B19)),11)","v":0.84074305005000005},{"$f":"ROUND(IF(BD$2+$B20>100,0,BD19*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B19)),11)","v":0.82640219714999996},{"$f":"ROUND(IF(BE$2+$B20>100,0,BE19*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B19)),11)","v":0.81060312645999999},{"$f":"ROUND(IF(BF$2+$B20>100,0,BF19*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B19)),11)","v":0.79328683086999996},{"$f":"ROUND(IF(BG$2+$B20>100,0,BG19*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B19)),11)","v":0.77441967933},{"$f":"ROUND(IF(BH$2+$B20>100,0,BH19*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B19)),11)","v":0.753761495},{"$f":"ROUND(IF(BI$2+$B20>100,0,BI19*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B19)),11)","v":0.73090957762999997},{"$f":"ROUND(IF(BJ$2+$B20>100,0,BJ19*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B19)),11)","v":0.70555301061999998},{"$f":"ROUND(IF(BK$2+$B20>100,0,BK19*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B19)),11)","v":0.67745690157000005},{"$f":"ROUND(IF(BL$2+$B20>100,0,BL19*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B19)),11)","v":0.64650051389999996},{"$f":"ROUND(IF(BM$2+$B20>100,0,BM19*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B19)),11)","v":0.61266705742000005},{"$f":"ROUND(IF(BN$2+$B20>100,0,BN19*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B19)),11)","v":0.57609563223000004},{"$f":"ROUND(IF(BO$2+$B20>100,0,BO19*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B19)),11)","v":0.53703980470000001},{"$f":"ROUND(IF(BP$2+$B20>100,0,BP19*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B19)),11)","v":0.49580362268},{"$f":"ROUND(IF(BQ$2+$B20>100,0,BQ19*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B19)),11)","v":0.45277182676},{"$f":"ROUND(IF(BR$2+$B20>100,0,BR19*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B19)),11)","v":0.40839278780999999},{"$f":"ROUND(IF(BS$2+$B20>100,0,BS19*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B19)),11)","v":0.36318108546},{"$f":"ROUND(IF(BT$2+$B20>100,0,BT19*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B19)),11)","v":0.31773580572999999},{"$f":"ROUND(IF(BU$2+$B20>100,0,BU19*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B19)),11)","v":0.27271014193999998},{"$f":"ROUND(IF(BV$2+$B20>100,0,BV19*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B20>100,0,BW19*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B20>100,0,BX19*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B20>100,0,BY19*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B19)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B20>100,0,BZ19*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B20>100,0,CA19*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B20>100,0,CB19*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B20>100,0,CC19*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B20>100,0,CD19*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B20>100,0,CE19*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B20>100,0,CF19*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B20>100,0,CG19*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B20>100,0,CH19*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B20>100,0,CI19*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B19)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B20>100,0,CJ19*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B19)),11)","v":0}]
[31,16,{"$f":"ROUND(IF(C$2+$B21>100,0,C20*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B20)),11)","v":0.99415836068999996},{"$f":"ROUND(IF(D$2+$B21>100,0,D20*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B20)),11)","v":0.99403863610999998},{"$f":"ROUND(IF(E$2+$B21>100,0,E20*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B20)),11)","v":0.99401298199999999},{"$f":"ROUND(IF(F$2+$B21>100,0,F20*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B20)),11)","v":0.99401089384999997},{"$f":"ROUND(IF(G$2+$B21>100,0,G20*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B20)),11)","v":0.99401904780999994},{"$f":"ROUND(IF(H$2+$B21>100,0,H20*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B20)),11)","v":0.99402103662999997},{"$f":"ROUND(IF(I$2+$B21>100,0,I20*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B20)),11)","v":0.99403555569000002},{"$f":"ROUND(IF(J$2+$B21>100,0,J20*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B20)),11)","v":0.99404201986999996},{"$f":"ROUND(IF(K$2+$B21>100,0,K20*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B20)),11)","v":0.99402571018999997},{"$f":"ROUND(IF(L$2+$B21>100,0,L20*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B20)),11)","v":0.99397449540000005},{"$f":"ROUND(IF(M$2+$B21>100,0,M20*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B20)),11)","v":0.99387724355999996},{"$f":"ROUND(IF(N$2+$B21>100,0,N20*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B20)),11)","v":0.99373824207999994},{"$f":"ROUND(IF(O$2+$B21>100,0,O20*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B20)),11)","v":0.99355551880000004},{"$f":"ROUND(IF(P$2+$B21>100,0,P20*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B20)),11)","v":0.99332442484000005},{"$f":"ROUND(IF(Q$2+$B21>100,0,Q20*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B20)),11)","v":0.99302998576000001},{"$f":"ROUND(IF(R$2+$B21>100,0,R20*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B20)),11)","v":0.99263351989000004},{"$f":"ROUND(IF(S$2+$B21>100,0,S20*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B20)),11)","v":0.99212729641999997},{"$f":"ROUND(IF(T$2+$B21>100,0,T20*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B20)),11)","v":0.99149569514000002},{"$f":"ROUND(IF(U$2+$B21>100,0,U20*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B20)),11)","v":0.99075717145999997},{"$f":"ROUND(IF(V$2+$B21>100,0,V20*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B20)),11)","v":0.98991571050000005},{"$f":"ROUND(IF(W$2+$B21>100,0,W20*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B20)),11)","v":0.98896035792000003},{"$f":"ROUND(IF(X$2+$B21>100,0,X20*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B20)),11)","v":0.98785433040000004},{"$f":"ROUND(IF(Y$2+$B21>100,0,Y20*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B20)),11)","v":0.98658782740999995},{"$f":"ROUND(IF(Z$2+$B21>100,0,Z20*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B20)),11)","v":0.98514031719999995},{"$f":"ROUND(IF(AA$2+$B21>100,0,AA20*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B20)),11)","v":0.98350901194999996},{"$f":"ROUND(IF(AB$2+$B21>100,0,AB20*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B20)),11)","v":0.98168552174000001},{"$f":"ROUND(IF(AC$2+$B21>100,0,AC20*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B20)),11)","v":0.97965427300999997},{"$f":"ROUND(IF(AD$2+$B21>100,0,AD20*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B20)),11)","v":0.97739405287000003},{"$f":"ROUND(IF(AE$2+$B21>100,0,AE20*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B20)),11)","v":0.97488300666000005},{"$f":"ROUND(IF(AF$2+$B21>100,0,AF20*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B20)),11)","v":0.97211963583000005},{"$f":"ROUND(IF(AG$2+$B21>100,0,AG20*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B20)),11)","v":0.96909323149000004},{"$f":"ROUND(IF(AH$2+$B21>100,0,AH20*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B20)),11)","v":0.96582146201999997},{"$f":"ROUND(IF(AI$2+$B21>100,0,AI20*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B20)),11)","v":0.96233493738999998},{"$f":"ROUND(IF(AJ$2+$B21>100,0,AJ20*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B20)),11)","v":0.95866356898000005},{"$f":"ROUND(IF(AK$2+$B21>100,0,AK20*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B20)),11)","v":0.95484008637999995},{"$f":"ROUND(IF(AL$2+$B21>100,0,AL20*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B20)),11)","v":0.95091387350000001},{"$f":"ROUND(IF(AM$2+$B21>100,0,AM20*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B20)),11)","v":0.94687329695},{"$f":"ROUND(IF(AN$2+$B21>100,0,AN20*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B20)),11)","v":0.94260735548999997},{"$f":"ROUND(IF(AO$2+$B21>100,0,AO20*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B20)),11)","v":0.93810938699000002},{"$f":"ROUND(IF(AP$2+$B21>100,0,AP20*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B20)),11)","v":0.93335986968999995},{"$f":"ROUND(IF(AQ$2+$B21>100,0,AQ20*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B20)),11)","v":0.92832663186999997},{"$f":"ROUND(IF(AR$2+$B21>100,0,AR20*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B20)),11)","v":0.92296970077999996},{"$f":"ROUND(IF(AS$2+$B21>100,0,AS20*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B20)),11)","v":0.91725973555999996},{"$f":"ROUND(IF(AT$2+$B21>100,0,AT20*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B20)),11)","v":0.91114148369000003},{"$f":"ROUND(IF(AU$2+$B21>100,0,AU20*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B20)),11)","v":0.90454277925000004},{"$f":"ROUND(IF(AV$2+$B21>100,0,AV20*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B20)),11)","v":0.89739374089000001},{"$f":"ROUND(IF(AW$2+$B21>100,0,AW20*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B20)),11)","v":0.88957167448999996},{"$f":"ROUND(IF(AX$2+$B21>100,0,AX20*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B20)),11)","v":0.88095042295000003},{"$f":"ROUND(IF(AY$2+$B21>100,0,AY20*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B20)),11)","v":0.87138371142000004},{"$f":"ROUND(IF(AZ$2+$B21>100,0,AZ20*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B20)),11)","v":0.86071312903999997},{"$f":"ROUND(IF(BA$2+$B21>100,0,BA20*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B20)),11)","v":0.84878562690000003},{"$f":"ROUND(IF(BB$2+$B21>100,0,BB20*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B20)),11)","v":0.83550757492000005},{"$f":"ROUND(IF(BC$2+$B21>100,0,BC20*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B20)),11)","v":0.82086670731},{"$f":"ROUND(IF(BD$2+$B21>100,0,BD20*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B20)),11)","v":0.80476905362999995},{"$f":"ROUND(IF(BE$2+$B21>100,0,BE20*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B20)),11)","v":0.78713592277},{"$f":"ROUND(IF(BF$2+$B21>100,0,BF20*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B20)),11)","v":0.76793290778000001},{"$f":"ROUND(IF(BG$2+$B21>100,0,BG20*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B20)),11)","v":0.74692917466999997},{"$f":"ROUND(IF(BH$2+$B21>100,0,BH20*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B20)),11)","v":0.72371136084999999},{"$f":"ROUND(IF(BI$2+$B21>100,0,BI20*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B20)),11)","v":0.69797318405999997},{"$f":"ROUND(IF(BJ$2+$B21>100,0,BJ20*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B20)),11)","v":0.66949339568999999},{"$f":"ROUND(IF(BK$2+$B21>100,0,BK20*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B20)),11)","v":0.63815037791999996},{"$f":"ROUND(IF(BL$2+$B21>100,0,BL20*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B20)),11)","v":0.60395205233000004},{"$f":"ROUND(IF(BM$2+$B21>100,0,BM20*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B20)),11)","v":0.56704609158999997},{"$f":"ROUND(IF(BN$2+$B21>100,0,BN20*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B20)),11)","v":0.52770573068000004},{"$f":"ROUND(IF(BO$2+$B21>100,0,BO20*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B20)),11)","v":0.48625860966000001},{"$f":"ROUND(IF(BP$2+$B21>100,0,BP20*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B20)),11)","v":0.44311085316999999},{"$f":"ROUND(IF(BQ$2+$B21>100,0,BQ20*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B20)),11)","v":0.39873781057000002},{"$f":"ROUND(IF(BR$2+$B21>100,0,BR20*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B20)),11)","v":0.35367391258000003},{"$f":"ROUND(IF(BS$2+$B21>100,0,BS20*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B20)),11)","v":0.30853725883999999},{"$f":"ROUND(IF(BT$2+$B21>100,0,BT20*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B20)),11)","v":0.26399416218999999},{"$f":"ROUND(IF(BU$2+$B21>100,0,BU20*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B21>100,0,BV20*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B21>100,0,BW20*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B21>100,0,BX20*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B21>100,0,BY20*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B20)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B21>100,0,BZ20*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B21>100,0,CA20*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B21>100,0,CB20*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B21>100,0,CC20*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B21>100,0,CD20*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B21>100,0,CE20*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B21>100,0,CF20*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B21>100,0,CG20*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B21>100,0,CH20*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B21>100,0,CI20*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B20)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B21>100,0,CJ20*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B20)),11)","v":0}]
[32,17,{"$f":"ROUND(IF(C$2+$B22>100,0,C21*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B21)),11)","v":0.99380702512999997},{"$f":"ROUND(IF(D$2+$B22>100,0,D21*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B21)),11)","v":0.99370583196999995},{"$f":"ROUND(IF(E$2+$B22>100,0,E21*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B21)),11)","v":0.99366845709999996},{"$f":"ROUND(IF(F$2+$B22>100,0,F21*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B21)),11)","v":0.99364688706000004},{"$f":"ROUND(IF(G$2+$B22>100,0,G21*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B21)),11)","v":0.99362273241999999},{"$f":"ROUND(IF(H$2+$B22>100,0,H21*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B21)),11)","v":0.99359977051000004},{"$f":"ROUND(IF(I$2+$B22>100,0,I21*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B21)),11)","v":0.99359002895000004},{"$f":"ROUND(IF(J$2+$B22>100,0,J21*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B21)),11)","v":0.99357561535000005},{"$f":"ROUND(IF(K$2+$B22>100,0,K21*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B21)),11)","v":0.99353853819000004},{"$f":"ROUND(IF(L$2+$B22>100,0,L21*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B21)),11)","v":0.99345683348000002},{"$f":"ROUND(IF(M$2+$B22>100,0,M21*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B21)),11)","v":0.99332772882999998},{"$f":"ROUND(IF(N$2+$B22>100,0,N21*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B21)),11)","v":0.99315203589000001},{"$f":"ROUND(IF(O$2+$B22>100,0,O21*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B21)),11)","v":0.99292759171},{"$f":"ROUND(IF(P$2+$B22>100,0,P21*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B21)),11)","v":0.99263525635000005},{"$f":"ROUND(IF(Q$2+$B22>100,0,Q21*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B21)),11)","v":0.99226396243000003},{"$f":"ROUND(IF(R$2+$B22>100,0,R21*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B21)),11)","v":0.99177667863999996},{"$f":"ROUND(IF(S$2+$B22>100,0,S21*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B21)),11)","v":0.99116374239000005},{"$f":"ROUND(IF(T$2+$B22>100,0,T21*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B21)),11)","v":0.99041377504000006},{"$f":"ROUND(IF(U$2+$B22>100,0,U21*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B21)),11)","v":0.98955320334999997},{"$f":"ROUND(IF(V$2+$B22>100,0,V21*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B21)),11)","v":0.98856605941999998},{"$f":"ROUND(IF(W$2+$B22>100,0,W21*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B21)),11)","v":0.98743567773999996},{"$f":"ROUND(IF(X$2+$B22>100,0,X21*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B21)),11)","v":0.98614563876000005},{"$f":"ROUND(IF(Y$2+$B22>100,0,Y21*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B21)),11)","v":0.98467808935000001},{"$f":"ROUND(IF(Z$2+$B22>100,0,Z21*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B21)),11)","v":0.98302699418999995},{"$f":"ROUND(IF(AA$2+$B22>100,0,AA21*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B21)),11)","v":0.98117425990999996},{"$f":"ROUND(IF(AB$2+$B22>100,0,AB21*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B21)),11)","v":0.97911262215999995},{"$f":"ROUND(IF(AC$2+$B22>100,0,AC21*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B21)),11)","v":0.97681748813000002},{"$f":"ROUND(IF(AD$2+$B22>100,0,AD21*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B21)),11)","v":0.9742668806},{"$f":"ROUND(IF(AE$2+$B22>100,0,AE21*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B21)),11)","v":0.97144517922999996},{"$f":"ROUND(IF(AF$2+$B22>100,0,AF21*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B21)),11)","v":0.96834567297999996},{"$f":"ROUND(IF(AG$2+$B22>100,0,AG21*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B21)),11)","v":0.96498776492000005},{"$f":"ROUND(IF(AH$2+$B22>100,0,AH21*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B21)),11)","v":0.96140031770000001},{"$f":"ROUND(IF(AI$2+$B22>100,0,AI21*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B21)),11)","v":0.95761747528999996},{"$f":"ROUND(IF(AJ$2+$B22>100,0,AJ21*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B21)),11)","v":0.95367976468000004},{"$f":"ROUND(IF(AK$2+$B22>100,0,AK21*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B21)),11)","v":0.94961739755999997},{"$f":"ROUND(IF(AL$2+$B22>100,0,AL21*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B21)),11)","v":0.94541350237999999},{"$f":"ROUND(IF(AM$2+$B22>100,0,AM21*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B21)),11)","v":0.94097692755999995},{"$f":"ROUND(IF(AN$2+$B22>100,0,AN21*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B21)),11)","v":0.93629348863999995},{"$f":"ROUND(IF(AO$2+$B22>100,0,AO21*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B21)),11)","v":0.93135762610999995},{"$f":"ROUND(IF(AP$2+$B22>100,0,AP21*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B21)),11)","v":0.92612287726999998},{"$f":"ROUND(IF(AQ$2+$B22>100,0,AQ21*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B21)),11)","v":0.92055068949999996},{"$f":"ROUND(IF(AR$2+$B22>100,0,AR21*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B21)),11)","v":0.91460362652000005},{"$f":"ROUND(IF(AS$2+$B22>100,0,AS21*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B21)),11)","v":0.90822628651000004},{"$f":"ROUND(IF(AT$2+$B22>100,0,AT21*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B21)),11)","v":0.90135299962000004},{"$f":"ROUND(IF(AU$2+$B22>100,0,AU21*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B21)),11)","v":0.89390987887999995},{"$f":"ROUND(IF(AV$2+$B22>100,0,AV21*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B21)),11)","v":0.88580309307000005},{"$f":"ROUND(IF(AW$2+$B22>100,0,AW21*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B21)),11)","v":0.87691778429},{"$f":"ROUND(IF(AX$2+$B22>100,0,AX21*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B21)),11)","v":0.86711210133000005},{"$f":"ROUND(IF(AY$2+$B22>100,0,AY21*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B21)),11)","v":0.85623853968999997},{"$f":"ROUND(IF(AZ$2+$B22>100,0,AZ21*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B21)),11)","v":0.84414302415999998},{"$f":"ROUND(IF(BA$2+$B22>100,0,BA21*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B21)),11)","v":0.83067474846},{"$f":"ROUND(IF(BB$2+$B22>100,0,BB21*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B21)),11)","v":0.81575500613999996},{"$f":"ROUND(IF(BC$2+$B22>100,0,BC21*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B21)),11)","v":0.79937846907999999},{"$f":"ROUND(IF(BD$2+$B22>100,0,BD21*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B21)),11)","v":0.78147074809999995},{"$f":"ROUND(IF(BE$2+$B22>100,0,BE21*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B21)),11)","v":0.76197858640000005},{"$f":"ROUND(IF(BF$2+$B22>100,0,BF21*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B21)),11)","v":0.74067267182999996},{"$f":"ROUND(IF(BG$2+$B22>100,0,BG21*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B21)),11)","v":0.71715142395999998},{"$f":"ROUND(IF(BH$2+$B22>100,0,BH21*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B21)),11)","v":0.69109933476999996},{"$f":"ROUND(IF(BI$2+$B22>100,0,BI21*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B21)),11)","v":0.66230096118000004},{"$f":"ROUND(IF(BJ$2+$B22>100,0,BJ21*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B21)),11)","v":0.63064892022999997},{"$f":"ROUND(IF(BK$2+$B22>100,0,BK21*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B21)),11)","v":0.59615146801999996},{"$f":"ROUND(IF(BL$2+$B22>100,0,BL21*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B21)),11)","v":0.55898003105000005},{"$f":"ROUND(IF(BM$2+$B22>100,0,BM21*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B21)),11)","v":0.51941631796999999},{"$f":"ROUND(IF(BN$2+$B22>100,0,BN21*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B21)),11)","v":0.47780714328000001},{"$f":"ROUND(IF(BO$2+$B22>100,0,BO21*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B21)),11)","v":0.43458026027000002},{"$f":"ROUND(IF(BP$2+$B22>100,0,BP21*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B21)),11)","v":0.3902297824},{"$f":"ROUND(IF(BQ$2+$B22>100,0,BQ21*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B21)),11)","v":0.34531256616},{"$f":"ROUND(IF(BR$2+$B22>100,0,BR21*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B21)),11)","v":0.30046052473000001},{"$f":"ROUND(IF(BS$2+$B22>100,0,BS21*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B21)),11)","v":0.25635145199999998},{"$f":"ROUND(IF(BT$2+$B22>100,0,BT21*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B22>100,0,BU21*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B22>100,0,BV21*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B22>100,0,BW21*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B22>100,0,BX21*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B22>100,0,BY21*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B21)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B22>100,0,BZ21*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B22>100,0,CA21*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B22>100,0,CB21*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B22>100,0,CC21*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B22>100,0,CD21*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B22>100,0,CE21*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B22>100,0,CF21*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B22>100,0,CG21*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B22>100,0,CH21*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B22>100,0,CI21*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B21)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B22>100,0,CJ21*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B21)),11)","v":0}]
[33,18,{"$f":"ROUND(IF(C$2+$B23>100,0,C22*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B22)),11)","v":0.99347429854000002},{"$f":"ROUND(IF(D$2+$B23>100,0,D22*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B22)),11)","v":0.99336141352999996},{"$f":"ROUND(IF(E$2+$B23>100,0,E22*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B22)),11)","v":0.99330457570999997},{"$f":"ROUND(IF(F$2+$B23>100,0,F22*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B22)),11)","v":0.99325072005000004},{"$f":"ROUND(IF(G$2+$B23>100,0,G22*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B22)),11)","v":0.99320163511000004},{"$f":"ROUND(IF(H$2+$B23>100,0,H22*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B22)),11)","v":0.99315443909000001},{"$f":"ROUND(IF(I$2+$B23>100,0,I22*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B22)),11)","v":0.99312383651000002},{"$f":"ROUND(IF(J$2+$B23>100,0,J22*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B22)),11)","v":0.99308866393999995},{"$f":"ROUND(IF(K$2+$B23>100,0,K22*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B22)),11)","v":0.99302110332000004},{"$f":"ROUND(IF(L$2+$B23>100,0,L22*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B22)),11)","v":0.99290755119999996},{"$f":"ROUND(IF(M$2+$B23>100,0,M22*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B22)),11)","v":0.99274176479999998},{"$f":"ROUND(IF(N$2+$B23>100,0,N22*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B22)),11)","v":0.99252436379999998},{"$f":"ROUND(IF(O$2+$B23>100,0,O22*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B22)),11)","v":0.99223869855000002},{"$f":"ROUND(IF(P$2+$B23>100,0,P22*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B22)),11)","v":0.99186953750999995},{"$f":"ROUND(IF(Q$2+$B23>100,0,Q22*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B22)),11)","v":0.99140744018000004},{"$f":"ROUND(IF(R$2+$B23>100,0,R22*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B22)),11)","v":0.99081346513000002},{"$f":"ROUND(IF(S$2+$B23>100,0,S22*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B22)),11)","v":0.99008218450999996},{"$f":"ROUND(IF(T$2+$B23>100,0,T22*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B22)),11)","v":0.98921022422000005},{"$f":"ROUND(IF(U$2+$B23>100,0,U22*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B22)),11)","v":0.98820404651000004},{"$f":"ROUND(IF(V$2+$B23>100,0,V22*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B22)),11)","v":0.98704198713000002},{"$f":"ROUND(IF(W$2+$B23>100,0,W22*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B22)),11)","v":0.98572771025000006},{"$f":"ROUND(IF(X$2+$B23>100,0,X22*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B22)),11)","v":0.98423675664999999},{"$f":"ROUND(IF(Y$2+$B23>100,0,Y22*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B22)),11)","v":0.98256575791},{"$f":"ROUND(IF(Z$2+$B23>100,0,Z22*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B22)),11)","v":0.98069338641000003},{"$f":"ROUND(IF(AA$2+$B23>100,0,AA22*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B22)),11)","v":0.97860270028999996},{"$f":"ROUND(IF(AB$2+$B23>100,0,AB22*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B22)),11)","v":0.97627740573999999},{"$f":"ROUND(IF(AC$2+$B23>100,0,AC22*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B22)),11)","v":0.97369216057999997},{"$f":"ROUND(IF(AD$2+$B23>100,0,AD22*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B22)),11)","v":0.97083122587000004},{"$f":"ROUND(IF(AE$2+$B23>100,0,AE22*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B22)),11)","v":0.96767383476000002},{"$f":"ROUND(IF(AF$2+$B23>100,0,AF22*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B22)),11)","v":0.96424337336999999},{"$f":"ROUND(IF(AG$2+$B23>100,0,AG22*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B22)),11)","v":0.96057043692999999},{"$f":"ROUND(IF(AH$2+$B23>100,0,AH22*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B22)),11)","v":0.95668743720000005},{"$f":"ROUND(IF(AI$2+$B23>100,0,AI22*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B22)),11)","v":0.95263910931999995},{"$f":"ROUND(IF(AJ$2+$B23>100,0,AJ22*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B22)),11)","v":0.94846342247000004},{"$f":"ROUND(IF(AK$2+$B23>100,0,AK22*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B22)),11)","v":0.94412452565000005},{"$f":"ROUND(IF(AL$2+$B23>100,0,AL22*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B22)),11)","v":0.93952622342000003},{"$f":"ROUND(IF(AM$2+$B23>100,0,AM22*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B22)),11)","v":0.93467398181000005},{"$f":"ROUND(IF(AN$2+$B23>100,0,AN22*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B22)),11)","v":0.92955479714},{"$f":"ROUND(IF(AO$2+$B23>100,0,AO22*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B22)),11)","v":0.92413615847999997},{"$f":"ROUND(IF(AP$2+$B23>100,0,AP22*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B22)),11)","v":0.91836539420999996},{"$f":"ROUND(IF(AQ$2+$B23>100,0,AQ22*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B22)),11)","v":0.91220654189000006},{"$f":"ROUND(IF(AR$2+$B23>100,0,AR22*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B22)),11)","v":0.90559633561999997},{"$f":"ROUND(IF(AS$2+$B23>100,0,AS22*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B22)),11)","v":0.89846912068999996},{"$f":"ROUND(IF(AT$2+$B23>100,0,AT22*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B22)),11)","v":0.89075759510999997},{"$f":"ROUND(IF(AU$2+$B23>100,0,AU22*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B22)),11)","v":0.88236422828000005},{"$f":"ROUND(IF(AV$2+$B23>100,0,AV22*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B22)),11)","v":0.87320280980999998},{"$f":"ROUND(IF(AW$2+$B23>100,0,AW22*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B22)),11)","v":0.86314280896999995},{"$f":"ROUND(IF(AX$2+$B23>100,0,AX22*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B22)),11)","v":0.85204117274000002},{"$f":"ROUND(IF(AY$2+$B23>100,0,AY22*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B22)),11)","v":0.83975457781999996},{"$f":"ROUND(IF(AZ$2+$B23>100,0,AZ22*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B22)),11)","v":0.82613120679999996},{"$f":"ROUND(IF(BA$2+$B23>100,0,BA22*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B22)),11)","v":0.81103643445999996},{"$f":"ROUND(IF(BB$2+$B23>100,0,BB22*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B22)),11)","v":0.79440057946999998},{"$f":"ROUND(IF(BC$2+$B23>100,0,BC22*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B22)),11)","v":0.77623622259000002},{"$f":"ROUND(IF(BD$2+$B23>100,0,BD22*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B22)),11)","v":0.75649447411000004},{"$f":"ROUND(IF(BE$2+$B23>100,0,BE22*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B22)),11)","v":0.73492971813999997},{"$f":"ROUND(IF(BF$2+$B23>100,0,BF22*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B22)),11)","v":0.71114434848999997},{"$f":"ROUND(IF(BG$2+$B23>100,0,BG22*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B22)),11)","v":0.68483500306},{"$f":"ROUND(IF(BH$2+$B23>100,0,BH22*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B22)),11)","v":0.65577842263999997},{"$f":"ROUND(IF(BI$2+$B23>100,0,BI22*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B22)),11)","v":0.62387379580000002},{"$f":"ROUND(IF(BJ$2+$B23>100,0,BJ22*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B22)),11)","v":0.58914370752},{"$f":"ROUND(IF(BK$2+$B23>100,0,BK22*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B22)),11)","v":0.55176030087000005},{"$f":"ROUND(IF(BL$2+$B23>100,0,BL22*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B22)),11)","v":0.51202777666999999},{"$f":"ROUND(IF(BM$2+$B23>100,0,BM22*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B22)),11)","v":0.47030155754000003},{"$f":"ROUND(IF(BN$2+$B23>100,0,BN22*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B22)),11)","v":0.42702699460999999},{"$f":"ROUND(IF(BO$2+$B23>100,0,BO22*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B22)),11)","v":0.38271723472000002},{"$f":"ROUND(IF(BP$2+$B23>100,0,BP22*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B22)),11)","v":0.33794449380000002},{"$f":"ROUND(IF(BQ$2+$B23>100,0,BQ22*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B22)),11)","v":0.29335721729999997},{"$f":"ROUND(IF(BR$2+$B23>100,0,BR22*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B22)),11)","v":0.24964081185000001},{"$f":"ROUND(IF(BS$2+$B23>100,0,BS22*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B23>100,0,BT22*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B23>100,0,BU22*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B23>100,0,BV22*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B23>100,0,BW22*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B23>100,0,BX22*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B23>100,0,BY22*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B22)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B23>100,0,BZ22*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B23>100,0,CA22*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B23>100,0,CB22*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B23>100,0,CC22*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B23>100,0,CD22*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B23>100,0,CE22*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B23>100,0,CF22*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B23>100,0,CG22*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B23>100,0,CH22*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B23>100,0,CI22*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B22)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B23>100,0,CJ22*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B22)),11)","v":0}]
[34,19,{"$f":"ROUND(IF(C$2+$B24>100,0,C23*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B23)),11)","v":0.99312996035000001},{"$f":"ROUND(IF(D$2+$B24>100,0,D23*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B23)),11)","v":0.99299764457999995},{"$f":"ROUND(IF(E$2+$B24>100,0,E23*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B23)),11)","v":0.99290854518000005},{"$f":"ROUND(IF(F$2+$B24>100,0,F23*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B23)),11)","v":0.99282978039000003},{"$f":"ROUND(IF(G$2+$B24>100,0,G23*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B23)),11)","v":0.99275648214000001},{"$f":"ROUND(IF(H$2+$B24>100,0,H23*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B23)),11)","v":0.99268845103000003},{"$f":"ROUND(IF(I$2+$B24>100,0,I23*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B23)),11)","v":0.99263710652000003},{"$f":"ROUND(IF(J$2+$B24>100,0,J23*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B23)),11)","v":0.99257146336000002},{"$f":"ROUND(IF(K$2+$B24>100,0,K23*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B23)),11)","v":0.99247206195000004},{"$f":"ROUND(IF(L$2+$B24>100,0,L23*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B23)),11)","v":0.99232183504000004},{"$f":"ROUND(IF(M$2+$B24>100,0,M23*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B23)),11)","v":0.99211435199999998},{"$f":"ROUND(IF(N$2+$B24>100,0,N23*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B23)),11)","v":0.99183575040000005},{"$f":"ROUND(IF(O$2+$B24>100,0,O23*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B23)),11)","v":0.99147328562000003},{"$f":"ROUND(IF(P$2+$B24>100,0,P23*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B23)),11)","v":0.99101335573000005},{"$f":"ROUND(IF(Q$2+$B24>100,0,Q23*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B23)),11)","v":0.99044458527000001},{"$f":"ROUND(IF(R$2+$B24>100,0,R23*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B23)),11)","v":0.98973228948000003},{"$f":"ROUND(IF(S$2+$B24>100,0,S23*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B23)),11)","v":0.98887903663999999},{"$f":"ROUND(IF(T$2+$B24>100,0,T23*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B23)),11)","v":0.98786153499999996},{"$f":"ROUND(IF(U$2+$B24>100,0,U23*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B23)),11)","v":0.98668053232999997},{"$f":"ROUND(IF(V$2+$B24>100,0,V23*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B23)),11)","v":0.98533470059999995},{"$f":"ROUND(IF(W$2+$B24>100,0,W23*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B23)),11)","v":0.98381963711999998},{"$f":"ROUND(IF(X$2+$B24>100,0,X23*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B23)),11)","v":0.98212537196000005},{"$f":"ROUND(IF(Y$2+$B24>100,0,Y23*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B23)),11)","v":0.98023324505999998},{"$f":"ROUND(IF(Z$2+$B24>100,0,Z23*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B23)),11)","v":0.97812308710999996},{"$f":"ROUND(IF(AA$2+$B24>100,0,AA23*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B23)),11)","v":0.97576896044999994},{"$f":"ROUND(IF(AB$2+$B24>100,0,AB23*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B23)),11)","v":0.97315380618000002},{"$f":"ROUND(IF(AC$2+$B24>100,0,AC23*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B23)),11)","v":0.97025853254000005},{"$f":"ROUND(IF(AD$2+$B24>100,0,AD23*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B23)),11)","v":0.96706226488000002},{"$f":"ROUND(IF(AE$2+$B24>100,0,AE23*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B23)),11)","v":0.96357438132999995},{"$f":"ROUND(IF(AF$2+$B24>100,0,AF23*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B23)),11)","v":0.95982945289999999},{"$f":"ROUND(IF(AG$2+$B24>100,0,AG23*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B23)),11)","v":0.95586162459000001},{"$f":"ROUND(IF(AH$2+$B24>100,0,AH23*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B23)),11)","v":0.95171390621999996},{"$f":"ROUND(IF(AI$2+$B24>100,0,AI23*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B23)),11)","v":0.94742845917999996},{"$f":"ROUND(IF(AJ$2+$B24>100,0,AJ23*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B23)),11)","v":0.94297722549999996},{"$f":"ROUND(IF(AK$2+$B24>100,0,AK23*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B23)),11)","v":0.93824527339999997},{"$f":"ROUND(IF(AL$2+$B24>100,0,AL23*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B23)),11)","v":0.93323299492},{"$f":"ROUND(IF(AM$2+$B24>100,0,AM23*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B23)),11)","v":0.92794694622999996},{"$f":"ROUND(IF(AN$2+$B24>100,0,AN23*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B23)),11)","v":0.92234730810999999},{"$f":"ROUND(IF(AO$2+$B24>100,0,AO23*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B23)),11)","v":0.91639531677999997},{"$f":"ROUND(IF(AP$2+$B24>100,0,AP23*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B23)),11)","v":0.91004105476999997},{"$f":"ROUND(IF(AQ$2+$B24>100,0,AQ23*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B23)),11)","v":0.90322285820000003},{"$f":"ROUND(IF(AR$2+$B24>100,0,AR23*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B23)),11)","v":0.89586742363000005},{"$f":"ROUND(IF(AS$2+$B24>100,0,AS23*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B23)),11)","v":0.88790761618000003},{"$f":"ROUND(IF(AT$2+$B24>100,0,AT23*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B23)),11)","v":0.87925265909000005},{"$f":"ROUND(IF(AU$2+$B24>100,0,AU23*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B23)),11)","v":0.86981286183999995},{"$f":"ROUND(IF(AV$2+$B24>100,0,AV23*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B23)),11)","v":0.85948619078999999},{"$f":"ROUND(IF(AW$2+$B24>100,0,AW23*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B23)),11)","v":0.84814086905999997},{"$f":"ROUND(IF(AX$2+$B24>100,0,AX23*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B23)),11)","v":0.83563801689999995},{"$f":"ROUND(IF(AY$2+$B24>100,0,AY23*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B23)),11)","v":0.82183639849000001},{"$f":"ROUND(IF(AZ$2+$B24>100,0,AZ23*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B23)),11)","v":0.80660030848999997},{"$f":"ROUND(IF(BA$2+$B24>100,0,BA23*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B23)),11)","v":0.78980552820000005},{"$f":"ROUND(IF(BB$2+$B24>100,0,BB23*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B23)),11)","v":0.77140244437000005},{"$f":"ROUND(IF(BC$2+$B24>100,0,BC23*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B23)),11)","v":0.75142724716999998},{"$f":"ROUND(IF(BD$2+$B24>100,0,BD23*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B23)),11)","v":0.72964028196999997},{"$f":"ROUND(IF(BE$2+$B24>100,0,BE23*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B23)),11)","v":0.70563034855999995},{"$f":"ROUND(IF(BF$2+$B24>100,0,BF23*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B23)),11)","v":0.67909861962999996},{"$f":"ROUND(IF(BG$2+$B24>100,0,BG23*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B23)),11)","v":0.64983425026999997},{"$f":"ROUND(IF(BH$2+$B24>100,0,BH23*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B23)),11)","v":0.61772969951000001},{"$f":"ROUND(IF(BI$2+$B24>100,0,BI23*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B23)),11)","v":0.58281447773999995},{"$f":"ROUND(IF(BJ$2+$B24>100,0,BJ23*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B23)),11)","v":0.54527435853999995},{"$f":"ROUND(IF(BK$2+$B24>100,0,BK23*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B23)),11)","v":0.50541447710999998},{"$f":"ROUND(IF(BL$2+$B24>100,0,BL23*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B23)),11)","v":0.46361165897000001},{"$f":"ROUND(IF(BM$2+$B24>100,0,BM23*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B23)),11)","v":0.42031908375999999},{"$f":"ROUND(IF(BN$2+$B24>100,0,BN23*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B23)),11)","v":0.37606537956000002},{"$f":"ROUND(IF(BO$2+$B24>100,0,BO23*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B23)),11)","v":0.33143852157999998},{"$f":"ROUND(IF(BP$2+$B24>100,0,BP23*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B23)),11)","v":0.28709773700000002},{"$f":"ROUND(IF(BQ$2+$B24>100,0,BQ23*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B23)),11)","v":0.24373895358},{"$f":"ROUND(IF(BR$2+$B24>100,0,BR23*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B24>100,0,BS23*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B24>100,0,BT23*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B24>100,0,BU23*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B24>100,0,BV23*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B24>100,0,BW23*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B24>100,0,BX23*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B24>100,0,BY23*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B23)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B24>100,0,BZ23*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B24>100,0,CA23*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B24>100,0,CB23*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B24>100,0,CC23*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B24>100,0,CD23*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B24>100,0,CE23*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B24>100,0,CF23*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B24>100,0,CG23*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B24>100,0,CH23*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B24>100,0,CI23*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B23)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B24>100,0,CJ23*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B23)),11)","v":0}]
[35,20,{"$f":"ROUND(IF(C$2+$B25>100,0,C24*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B24)),11)","v":0.99276627616000002},{"$f":"ROUND(IF(D$2+$B25>100,0,D24*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B24)),11)","v":0.99260173642000005},{"$f":"ROUND(IF(E$2+$B25>100,0,E24*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B24)),11)","v":0.99248775054000005},{"$f":"ROUND(IF(F$2+$B25>100,0,F24*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B24)),11)","v":0.99238479408000002},{"$f":"ROUND(IF(G$2+$B25>100,0,G24*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B24)),11)","v":0.99229068080000005},{"$f":"ROUND(IF(H$2+$B25>100,0,H24*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B24)),11)","v":0.99220193442000004},{"$f":"ROUND(IF(I$2+$B25>100,0,I24*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B24)),11)","v":0.99212014111000002},{"$f":"ROUND(IF(J$2+$B25>100,0,J24*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B24)),11)","v":0.99202267060000004},{"$f":"ROUND(IF(K$2+$B25>100,0,K24*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B24)),11)","v":0.99188660267999995},{"$f":"ROUND(IF(L$2+$B25>100,0,L24*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B24)),11)","v":0.99169468764000002},{"$f":"ROUND(IF(M$2+$B25>100,0,M24*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B24)),11)","v":0.99142602306000005},{"$f":"ROUND(IF(N$2+$B25>100,0,N24*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B24)),11)","v":0.99107064830000002},{"$f":"ROUND(IF(O$2+$B25>100,0,O24*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B24)),11)","v":0.99061744588},{"$f":"ROUND(IF(P$2+$B25>100,0,P24*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B24)),11)","v":0.99005088356000004},{"$f":"ROUND(IF(Q$2+$B25>100,0,Q24*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B24)),11)","v":0.98936381214000002},{"$f":"ROUND(IF(R$2+$B25>100,0,R24*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B24)),11)","v":0.98852956680000004},{"$f":"ROUND(IF(S$2+$B25>100,0,S24*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B24)),11)","v":0.98753079895999996},{"$f":"ROUND(IF(T$2+$B25>100,0,T24*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B24)),11)","v":0.98633854887000005},{"$f":"ROUND(IF(U$2+$B25>100,0,U24*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B24)),11)","v":0.98497387101},{"$f":"ROUND(IF(V$2+$B25>100,0,V24*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B24)),11)","v":0.98342738821999998},{"$f":"ROUND(IF(W$2+$B25>100,0,W24*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B24)),11)","v":0.98170914723000002},{"$f":"ROUND(IF(X$2+$B25>100,0,X24*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B24)),11)","v":0.97979390454000004},{"$f":"ROUND(IF(Y$2+$B25>100,0,Y24*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B24)),11)","v":0.97766415174999999},{"$f":"ROUND(IF(Z$2+$B25>100,0,Z24*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B24)),11)","v":0.97529073609000005},{"$f":"ROUND(IF(AA$2+$B25>100,0,AA24*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B24)),11)","v":0.97264698766000002},{"$f":"ROUND(IF(AB$2+$B25>100,0,AB24*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B24)),11)","v":0.96972207659999998},{"$f":"ROUND(IF(AC$2+$B25>100,0,AC24*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B24)),11)","v":0.96649179486000003},{"$f":"ROUND(IF(AD$2+$B25>100,0,AD24*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B24)),11)","v":0.96296540230000005},{"$f":"ROUND(IF(AE$2+$B25>100,0,AE24*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B24)),11)","v":0.95916352323999998},{"$f":"ROUND(IF(AF$2+$B25>100,0,AF24*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B24)),11)","v":0.95512427294000002},{"$f":"ROUND(IF(AG$2+$B25>100,0,AG24*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B24)),11)","v":0.95089238675999999},{"$f":"ROUND(IF(AH$2+$B25>100,0,AH24*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B24)),11)","v":0.94650831667000002},{"$f":"ROUND(IF(AI$2+$B25>100,0,AI24*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B24)),11)","v":0.94194824874000005},{"$f":"ROUND(IF(AJ$2+$B25>100,0,AJ24*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B24)),11)","v":0.93710511772000005},{"$f":"ROUND(IF(AK$2+$B25>100,0,AK24*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B24)),11)","v":0.93196062508999999},{"$f":"ROUND(IF(AL$2+$B25>100,0,AL24*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B24)),11)","v":0.92651633041000003},{"$f":"ROUND(IF(AM$2+$B25>100,0,AM24*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B24)),11)","v":0.92075192399000005},{"$f":"ROUND(IF(AN$2+$B25>100,0,AN24*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B24)),11)","v":0.91462145034999998},{"$f":"ROUND(IF(AO$2+$B25>100,0,AO24*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B24)),11)","v":0.90808883471000001},{"$f":"ROUND(IF(AP$2+$B25>100,0,AP24*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B24)),11)","v":0.90107869745000002},{"$f":"ROUND(IF(AQ$2+$B25>100,0,AQ24*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B24)),11)","v":0.89351944471},{"$f":"ROUND(IF(AR$2+$B25>100,0,AR24*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B24)),11)","v":0.88533650207000003},{"$f":"ROUND(IF(AS$2+$B25>100,0,AS24*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B24)),11)","v":0.8764394902},{"$f":"ROUND(IF(AT$2+$B25>100,0,AT24*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B24)),11)","v":0.86674555378999996},{"$f":"ROUND(IF(AU$2+$B25>100,0,AU24*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B24)),11)","v":0.85614949348000002},{"$f":"ROUND(IF(AV$2+$B25>100,0,AV24*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B24)),11)","v":0.84454780510000005},{"$f":"ROUND(IF(AW$2+$B25>100,0,AW24*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B24)),11)","v":0.83181280031000004},{"$f":"ROUND(IF(AX$2+$B25>100,0,AX24*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B24)),11)","v":0.81780767428000001},{"$f":"ROUND(IF(AY$2+$B25>100,0,AY24*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B24)),11)","v":0.80240703546000003},{"$f":"ROUND(IF(AZ$2+$B25>100,0,AZ24*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B24)),11)","v":0.78548552891000001},{"$f":"ROUND(IF(BA$2+$B25>100,0,BA24*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B24)),11)","v":0.76694042121999995},{"$f":"ROUND(IF(BB$2+$B25>100,0,BB24*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B24)),11)","v":0.74674795941000005},{"$f":"ROUND(IF(BC$2+$B25>100,0,BC24*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B24)),11)","v":0.72475293246000005},{"$f":"ROUND(IF(BD$2+$B25>100,0,BD24*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B24)),11)","v":0.70055178580999999},{"$f":"ROUND(IF(BE$2+$B25>100,0,BE24*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B24)),11)","v":0.67383309267000002},{"$f":"ROUND(IF(BF$2+$B25>100,0,BF24*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B24)),11)","v":0.64439104364999999},{"$f":"ROUND(IF(BG$2+$B25>100,0,BG24*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B24)),11)","v":0.61213041218999997},{"$f":"ROUND(IF(BH$2+$B25>100,0,BH24*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B24)),11)","v":0.57707474592999997},{"$f":"ROUND(IF(BI$2+$B25>100,0,BI24*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B24)),11)","v":0.53941642157000003},{"$f":"ROUND(IF(BJ$2+$B25>100,0,BJ24*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B24)),11)","v":0.49947332993999999},{"$f":"ROUND(IF(BK$2+$B25>100,0,BK24*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B24)),11)","v":0.45762369715000001},{"$f":"ROUND(IF(BL$2+$B25>100,0,BL24*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B24)),11)","v":0.41434017088000002},{"$f":"ROUND(IF(BM$2+$B25>100,0,BM24*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B24)),11)","v":0.37015799414},{"$f":"ROUND(IF(BN$2+$B25>100,0,BN24*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B24)),11)","v":0.32567792122},{"$f":"ROUND(IF(BO$2+$B25>100,0,BO24*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B24)),11)","v":0.28157064621},{"$f":"ROUND(IF(BP$2+$B25>100,0,BP24*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B24)),11)","v":0.23853819802000001},{"$f":"ROUND(IF(BQ$2+$B25>100,0,BQ24*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B25>100,0,BR24*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B25>100,0,BS24*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B25>100,0,BT24*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B25>100,0,BU24*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B25>100,0,BV24*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B25>100,0,BW24*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B25>100,0,BX24*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B25>100,0,BY24*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B24)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B25>100,0,BZ24*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B25>100,0,CA24*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B25>100,0,CB24*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B25>100,0,CC24*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B25>100,0,CD24*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B25>100,0,CE24*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B25>100,0,CF24*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B25>100,0,CG24*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B25>100,0,CH24*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B25>100,0,CI24*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B24)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B25>100,0,CJ24*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B24)),11)","v":0}]
[36,21,{"$f":"ROUND(IF(C$2+$B26>100,0,C25*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B25)),11)","v":0.99237046024999997},{"$f":"ROUND(IF(D$2+$B26>100,0,D25*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B25)),11)","v":0.99218107180000004},{"$f":"ROUND(IF(E$2+$B26>100,0,E25*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B25)),11)","v":0.99204291752999996},{"$f":"ROUND(IF(F$2+$B26>100,0,F25*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B25)),11)","v":0.99191916712999995},{"$f":"ROUND(IF(G$2+$B26>100,0,G25*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B25)),11)","v":0.99180435913999998},{"$f":"ROUND(IF(H$2+$B26>100,0,H25*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B25)),11)","v":0.99168519565000002},{"$f":"ROUND(IF(I$2+$B26>100,0,I25*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B25)),11)","v":0.99157159788000004},{"$f":"ROUND(IF(J$2+$B26>100,0,J25*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B25)),11)","v":0.99143747643000002},{"$f":"ROUND(IF(K$2+$B26>100,0,K25*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B25)),11)","v":0.99125973035000003},{"$f":"ROUND(IF(L$2+$B26>100,0,L25*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B25)),11)","v":0.99100664986999998},{"$f":"ROUND(IF(M$2+$B26>100,0,M25*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B25)),11)","v":0.99066123702999997},{"$f":"ROUND(IF(N$2+$B26>100,0,N25*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B25)),11)","v":0.99021515612},{"$f":"ROUND(IF(O$2+$B26>100,0,O25*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B25)),11)","v":0.98965535821999995},{"$f":"ROUND(IF(P$2+$B26>100,0,P25*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B25)),11)","v":0.98897054003999996},{"$f":"ROUND(IF(Q$2+$B26>100,0,Q25*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B25)),11)","v":0.98816153724},{"$f":"ROUND(IF(R$2+$B26>100,0,R25*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B25)),11)","v":0.98718180559000002},{"$f":"ROUND(IF(S$2+$B26>100,0,S25*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B25)),11)","v":0.98600832273000005},{"$f":"ROUND(IF(T$2+$B26>100,0,T25*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B25)),11)","v":0.98463247907999996},{"$f":"ROUND(IF(U$2+$B26>100,0,U25*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B25)),11)","v":0.98306725708999998},{"$f":"ROUND(IF(V$2+$B26>100,0,V25*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B25)),11)","v":0.98131773979000003},{"$f":"ROUND(IF(W$2+$B26>100,0,W25*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B25)),11)","v":0.97937866789000005},{"$f":"ROUND(IF(X$2+$B26>100,0,X25*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B25)),11)","v":0.97722596269999995},{"$f":"ROUND(IF(Y$2+$B26>100,0,Y25*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B25)),11)","v":0.97483312967000002},{"$f":"ROUND(IF(Z$2+$B26>100,0,Z25*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B25)),11)","v":0.97217029338000005},{"$f":"ROUND(IF(AA$2+$B26>100,0,AA25*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B25)),11)","v":0.96921704531999997},{"$f":"ROUND(IF(AB$2+$B26>100,0,AB25*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B25)),11)","v":0.96595742154999997},{"$f":"ROUND(IF(AC$2+$B26>100,0,AC25*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B25)),11)","v":0.96239734901999996},{"$f":"ROUND(IF(AD$2+$B26>100,0,AD25*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B25)),11)","v":0.95855733187000003},{"$f":"ROUND(IF(AE$2+$B26>100,0,AE25*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B25)),11)","v":0.95446160772999999},{"$f":"ROUND(IF(AF$2+$B26>100,0,AF25*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B25)),11)","v":0.95015886837999997},{"$f":"ROUND(IF(AG$2+$B26>100,0,AG25*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B25)),11)","v":0.94569129067000002},{"$f":"ROUND(IF(AH$2+$B26>100,0,AH25*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B25)),11)","v":0.94103342860999994},{"$f":"ROUND(IF(AI$2+$B26>100,0,AI25*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B25)),11)","v":0.93608254860999995},{"$f":"ROUND(IF(AJ$2+$B26>100,0,AJ25*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B25)),11)","v":0.93082810651000003},{"$f":"ROUND(IF(AK$2+$B26>100,0,AK25*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B25)),11)","v":0.92525311807999999},{"$f":"ROUND(IF(AL$2+$B26>100,0,AL25*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B25)),11)","v":0.91933240074},{"$f":"ROUND(IF(AM$2+$B26>100,0,AM25*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B25)),11)","v":0.91303942964999996},{"$f":"ROUND(IF(AN$2+$B26>100,0,AN25*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B25)),11)","v":0.90633104714000001},{"$f":"ROUND(IF(AO$2+$B26>100,0,AO25*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B25)),11)","v":0.89914570344},{"$f":"ROUND(IF(AP$2+$B26>100,0,AP25*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B25)),11)","v":0.89139831889999999},{"$f":"ROUND(IF(AQ$2+$B26>100,0,AQ25*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B25)),11)","v":0.88301612364000004},{"$f":"ROUND(IF(AR$2+$B26>100,0,AR25*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B25)),11)","v":0.87390158433999998},{"$f":"ROUND(IF(AS$2+$B26>100,0,AS25*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B25)),11)","v":0.86397240137999998},{"$f":"ROUND(IF(AT$2+$B26>100,0,AT25*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B25)),11)","v":0.85313036792999997},{"$f":"ROUND(IF(AU$2+$B26>100,0,AU25*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B25)),11)","v":0.84126910159000001},{"$f":"ROUND(IF(AV$2+$B26>100,0,AV25*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B25)),11)","v":0.82828890858000004},{"$f":"ROUND(IF(AW$2+$B26>100,0,AW25*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B25)),11)","v":0.81406407786000001},{"$f":"ROUND(IF(AX$2+$B26>100,0,AX25*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B25)),11)","v":0.79847355593000002},{"$f":"ROUND(IF(AY$2+$B26>100,0,AY25*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B25)),11)","v":0.78140202529000002},{"$f":"ROUND(IF(AZ$2+$B26>100,0,AZ25*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B25)),11)","v":0.76274548720000002},{"$f":"ROUND(IF(BA$2+$B26>100,0,BA25*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B25)),11)","v":0.74242854519000001},{"$f":"ROUND(IF(BB$2+$B26>100,0,BB25*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B25)),11)","v":0.72023975100000004},{"$f":"ROUND(IF(BC$2+$B26>100,0,BC25*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B25)),11)","v":0.69585927977999995},{"$f":"ROUND(IF(BD$2+$B26>100,0,BD25*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B25)),11)","v":0.66898338113},{"$f":"ROUND(IF(BE$2+$B26>100,0,BE25*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B25)),11)","v":0.63939462881999998},{"$f":"ROUND(IF(BF$2+$B26>100,0,BF25*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B25)),11)","v":0.60700302421999996},{"$f":"ROUND(IF(BG$2+$B26>100,0,BG25*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B25)),11)","v":0.57184396730999998},{"$f":"ROUND(IF(BH$2+$B26>100,0,BH25*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B25)),11)","v":0.53410408682999999},{"$f":"ROUND(IF(BI$2+$B26>100,0,BI25*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B25)),11)","v":0.49410743800000001},{"$f":"ROUND(IF(BJ$2+$B26>100,0,BJ25*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B25)),11)","v":0.45224433060000002},{"$f":"ROUND(IF(BK$2+$B26>100,0,BK25*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B25)),11)","v":0.40898859467999998},{"$f":"ROUND(IF(BL$2+$B26>100,0,BL25*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B25)),11)","v":0.36489260771999998},{"$f":"ROUND(IF(BM$2+$B26>100,0,BM25*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B25)),11)","v":0.32056204215},{"$f":"ROUND(IF(BN$2+$B26>100,0,BN25*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B25)),11)","v":0.27667677944000002},{"$f":"ROUND(IF(BO$2+$B26>100,0,BO25*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B25)),11)","v":0.23394595604999999},{"$f":"ROUND(IF(BP$2+$B26>100,0,BP25*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B26>100,0,BQ25*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B26>100,0,BR25*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B26>100,0,BS25*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B26>100,0,BT25*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B26>100,0,BU25*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B26>100,0,BV25*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B26>100,0,BW25*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B26>100,0,BX25*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B26>100,0,BY25*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B25)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B26>100,0,BZ25*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B26>100,0,CA25*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B26>100,0,CB25*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B26>100,0,CC25*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B26>100,0,CD25*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B26>100,0,CE25*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B26>100,0,CF25*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B26>100,0,CG25*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B26>100,0,CH25*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B26>100,0,CI25*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B25)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B26>100,0,CJ25*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B25)),11)","v":0}]
[37,22,{"$f":"ROUND(IF(C$2+$B27>100,0,C26*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B26)),11)","v":0.99194989364999997},{"$f":"ROUND(IF(D$2+$B27>100,0,D26*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B26)),11)","v":0.99173637623999999},{"$f":"ROUND(IF(E$2+$B27>100,0,E26*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B26)),11)","v":0.99157745099000005},{"$f":"ROUND(IF(F$2+$B27>100,0,F26*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B26)),11)","v":0.99143302754999996},{"$f":"ROUND(IF(G$2+$B27>100,0,G26*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B26)),11)","v":0.99128782742999999},{"$f":"ROUND(IF(H$2+$B27>100,0,H26*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B26)),11)","v":0.99113689290999996},{"$f":"ROUND(IF(I$2+$B27>100,0,I26*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B26)),11)","v":0.99098666979000005},{"$f":"ROUND(IF(J$2+$B27>100,0,J26*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B26)),11)","v":0.99081088794000005},{"$f":"ROUND(IF(K$2+$B27>100,0,K26*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B26)),11)","v":0.99057199434999998},{"$f":"ROUND(IF(L$2+$B27>100,0,L26*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B26)),11)","v":0.99024218734000002},{"$f":"ROUND(IF(M$2+$B27>100,0,M26*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B26)),11)","v":0.98980609824999999},{"$f":"ROUND(IF(N$2+$B27>100,0,N26*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B26)),11)","v":0.98925345915999996},{"$f":"ROUND(IF(O$2+$B27>100,0,O26*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B26)),11)","v":0.98857544629000005},{"$f":"ROUND(IF(P$2+$B27>100,0,P26*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B26)),11)","v":0.98776874303999995},{"$f":"ROUND(IF(Q$2+$B27>100,0,Q26*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B26)),11)","v":0.98681427779999997},{"$f":"ROUND(IF(R$2+$B27>100,0,R26*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B26)),11)","v":0.9856598674},{"$f":"ROUND(IF(S$2+$B27>100,0,S26*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B26)),11)","v":0.98430282413000003},{"$f":"ROUND(IF(T$2+$B27>100,0,T26*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B26)),11)","v":0.98272652598999999},{"$f":"ROUND(IF(U$2+$B27>100,0,U26*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B26)),11)","v":0.98095838121000001},{"$f":"ROUND(IF(V$2+$B27>100,0,V26*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B26)),11)","v":0.97898818961},{"$f":"ROUND(IF(W$2+$B27>100,0,W26*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B26)),11)","v":0.97681181433999997},{"$f":"ROUND(IF(X$2+$B27>100,0,X26*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B26)),11)","v":0.97439620948000005},{"$f":"ROUND(IF(Y$2+$B27>100,0,Y26*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B26)),11)","v":0.97171415107000003},{"$f":"ROUND(IF(Z$2+$B27>100,0,Z26*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B26)),11)","v":0.96874203205999998},{"$f":"ROUND(IF(AA$2+$B27>100,0,AA26*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B26)),11)","v":0.96545435090999998},{"$f":"ROUND(IF(AB$2+$B27>100,0,AB26*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B26)),11)","v":0.96186523953000003},{"$f":"ROUND(IF(AC$2+$B27>100,0,AC26*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B26)),11)","v":0.95799187892000004},{"$f":"ROUND(IF(AD$2+$B27>100,0,AD26*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B26)),11)","v":0.95385838797},{"$f":"ROUND(IF(AE$2+$B27>100,0,AE26*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B26)),11)","v":0.94949964816999999},{"$f":"ROUND(IF(AF$2+$B27>100,0,AF26*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B26)),11)","v":0.94496178442000001},{"$f":"ROUND(IF(AG$2+$B27>100,0,AG26*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B26)),11)","v":0.94022112853999995},{"$f":"ROUND(IF(AH$2+$B27>100,0,AH26*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B26)),11)","v":0.93517342524000002},{"$f":"ROUND(IF(AI$2+$B27>100,0,AI26*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B26)),11)","v":0.92981238687000001},{"$f":"ROUND(IF(AJ$2+$B27>100,0,AJ26*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B26)),11)","v":0.92412875045999998},{"$f":"ROUND(IF(AK$2+$B27>100,0,AK26*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B26)),11)","v":0.91807898298000001},{"$f":"ROUND(IF(AL$2+$B27>100,0,AL26*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B26)),11)","v":0.91163179674999995},{"$f":"ROUND(IF(AM$2+$B27>100,0,AM26*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B26)),11)","v":0.90476336634999999},{"$f":"ROUND(IF(AN$2+$B27>100,0,AN26*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B26)),11)","v":0.89740522709000003},{"$f":"ROUND(IF(AO$2+$B27>100,0,AO26*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B26)),11)","v":0.88948609123},{"$f":"ROUND(IF(AP$2+$B27>100,0,AP26*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B26)),11)","v":0.88091993166000004},{"$f":"ROUND(IF(AQ$2+$B27>100,0,AQ26*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B26)),11)","v":0.87161117569000002},{"$f":"ROUND(IF(AR$2+$B27>100,0,AR26*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B26)),11)","v":0.86147059647000002},{"$f":"ROUND(IF(AS$2+$B27>100,0,AS26*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B26)),11)","v":0.85040077730999997},{"$f":"ROUND(IF(AT$2+$B27>100,0,AT26*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B26)),11)","v":0.83830245026000005},{"$f":"ROUND(IF(AU$2+$B27>100,0,AU26*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B26)),11)","v":0.82507332535},{"$f":"ROUND(IF(AV$2+$B27>100,0,AV26*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B26)),11)","v":0.81061537681999996},{"$f":"ROUND(IF(AW$2+$B27>100,0,AW26*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B26)),11)","v":0.79481846336999995},{"$f":"ROUND(IF(AX$2+$B27>100,0,AX26*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B26)),11)","v":0.77757151442000005},{"$f":"ROUND(IF(AY$2+$B27>100,0,AY26*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B26)),11)","v":0.75878020223999998},{"$f":"ROUND(IF(AZ$2+$B27>100,0,AZ26*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B26)),11)","v":0.73836768377999995},{"$f":"ROUND(IF(BA$2+$B27>100,0,BA26*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B26)),11)","v":0.71607366820999996},{"$f":"ROUND(IF(BB$2+$B27>100,0,BB26*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B26)),11)","v":0.69152602487000003},{"$f":"ROUND(IF(BC$2+$B27>100,0,BC26*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B26)),11)","v":0.66450232974000001},{"$f":"ROUND(IF(BD$2+$B27>100,0,BD26*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B26)),11)","v":0.63479277778999998},{"$f":"ROUND(IF(BE$2+$B27>100,0,BE26*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B26)),11)","v":0.60229650487999997},{"$f":"ROUND(IF(BF$2+$B27>100,0,BF26*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B26)),11)","v":0.56705403069000004},{"$f":"ROUND(IF(BG$2+$B27>100,0,BG26*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B26)),11)","v":0.52926280715999996},{"$f":"ROUND(IF(BH$2+$B27>100,0,BH26*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B26)),11)","v":0.48924131972000001},{"$f":"ROUND(IF(BI$2+$B27>100,0,BI26*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B26)),11)","v":0.44738582451999998},{"$f":"ROUND(IF(BJ$2+$B27>100,0,BJ26*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B26)),11)","v":0.40418093375000003},{"$f":"ROUND(IF(BK$2+$B27>100,0,BK26*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B26)),11)","v":0.36017969129999999},{"$f":"ROUND(IF(BL$2+$B27>100,0,BL26*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B26)),11)","v":0.31600214326999998},{"$f":"ROUND(IF(BM$2+$B27>100,0,BM26*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B26)),11)","v":0.27233062991000001},{"$f":"ROUND(IF(BN$2+$B27>100,0,BN26*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B26)),11)","v":0.22987983497},{"$f":"ROUND(IF(BO$2+$B27>100,0,BO26*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B27>100,0,BP26*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B27>100,0,BQ26*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B27>100,0,BR26*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B27>100,0,BS26*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B27>100,0,BT26*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B27>100,0,BU26*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B27>100,0,BV26*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B27>100,0,BW26*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B27>100,0,BX26*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B27>100,0,BY26*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B26)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B27>100,0,BZ26*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B27>100,0,CA26*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B27>100,0,CB26*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B27>100,0,CC26*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B27>100,0,CD26*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B27>100,0,CE26*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B27>100,0,CF26*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B27>100,0,CG26*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B27>100,0,CH26*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B27>100,0,CI26*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B26)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B27>100,0,CJ26*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B26)),11)","v":0}]
[38,23,{"$f":"ROUND(IF(C$2+$B28>100,0,C27*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B27)),11)","v":0.99150530170999995},{"$f":"ROUND(IF(D$2+$B28>100,0,D27*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B27)),11)","v":0.99127105353},{"$f":"ROUND(IF(E$2+$B28>100,0,E27*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B27)),11)","v":0.99109147888000004},{"$f":"ROUND(IF(F$2+$B28>100,0,F27*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B27)),11)","v":0.99091668922999998},{"$f":"ROUND(IF(G$2+$B28>100,0,G27*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B27)),11)","v":0.99073974439000001},{"$f":"ROUND(IF(H$2+$B28>100,0,H27*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B27)),11)","v":0.99055222125999998},{"$f":"ROUND(IF(I$2+$B28>100,0,I27*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B27)),11)","v":0.99036036621000001},{"$f":"ROUND(IF(J$2+$B28>100,0,J27*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B27)),11)","v":0.99012346335000001},{"$f":"ROUND(IF(K$2+$B28>100,0,K27*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B27)),11)","v":0.98980786711000002},{"$f":"ROUND(IF(L$2+$B28>100,0,L27*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B27)),11)","v":0.98938741027999999},{"$f":"ROUND(IF(M$2+$B28>100,0,M27*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B27)),11)","v":0.98884479856999996},{"$f":"ROUND(IF(N$2+$B28>100,0,N27*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B27)),11)","v":0.98817398579000004},{"$f":"ROUND(IF(O$2+$B28>100,0,O27*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B27)),11)","v":0.98737412941000002},{"$f":"ROUND(IF(P$2+$B28>100,0,P27*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B27)),11)","v":0.98642201914000005},{"$f":"ROUND(IF(Q$2+$B28>100,0,Q27*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B27)),11)","v":0.98529290622999999},{"$f":"ROUND(IF(R$2+$B28>100,0,R27*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B27)),11)","v":0.98395497153},{"$f":"ROUND(IF(S$2+$B28>100,0,S27*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B27)),11)","v":0.98239750915000001},{"$f":"ROUND(IF(T$2+$B28>100,0,T27*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B27)),11)","v":0.98061838104999999},{"$f":"ROUND(IF(U$2+$B28>100,0,U27*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B27)),11)","v":0.97862968410999995},{"$f":"ROUND(IF(V$2+$B28>100,0,V27*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B27)),11)","v":0.97642235946},{"$f":"ROUND(IF(W$2+$B28>100,0,W27*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B27)),11)","v":0.97398326037000005},{"$f":"ROUND(IF(X$2+$B28>100,0,X27*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B27)),11)","v":0.97127862881000004},{"$f":"ROUND(IF(Y$2+$B28>100,0,Y27*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B27)),11)","v":0.96828749829000005},{"$f":"ROUND(IF(Z$2+$B28>100,0,Z27*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B27)),11)","v":0.96498118174000003},{"$f":"ROUND(IF(AA$2+$B28>100,0,AA27*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B27)),11)","v":0.96136430009999996},{"$f":"ROUND(IF(AB$2+$B28>100,0,AB27*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B27)),11)","v":0.95746220521000003},{"$f":"ROUND(IF(AC$2+$B28>100,0,AC27*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B27)),11)","v":0.95329570692999999},{"$f":"ROUND(IF(AD$2+$B28>100,0,AD27*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B27)),11)","v":0.94889956437},{"$f":"ROUND(IF(AE$2+$B28>100,0,AE27*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B27)),11)","v":0.94430616994000005},{"$f":"ROUND(IF(AF$2+$B28>100,0,AF27*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B27)),11)","v":0.93949584197000002},{"$f":"ROUND(IF(AG$2+$B28>100,0,AG27*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B27)),11)","v":0.93436618353000001},{"$f":"ROUND(IF(AH$2+$B28>100,0,AH27*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B27)),11)","v":0.92890935309},{"$f":"ROUND(IF(AI$2+$B28>100,0,AI27*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B27)),11)","v":0.92312034115999997},{"$f":"ROUND(IF(AJ$2+$B28>100,0,AJ27*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B27)),11)","v":0.91696333337000002},{"$f":"ROUND(IF(AK$2+$B28>100,0,AK27*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B27)),11)","v":0.91038887799000001},{"$f":"ROUND(IF(AL$2+$B28>100,0,AL27*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B27)),11)","v":0.90336849264999997},{"$f":"ROUND(IF(AM$2+$B28>100,0,AM27*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B27)),11)","v":0.89585298529000001},{"$f":"ROUND(IF(AN$2+$B28>100,0,AN27*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B27)),11)","v":0.88776431299000003},{"$f":"ROUND(IF(AO$2+$B28>100,0,AO27*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B27)),11)","v":0.87903018222999996},{"$f":"ROUND(IF(AP$2+$B28>100,0,AP27*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B27)),11)","v":0.86954205791000005},{"$f":"ROUND(IF(AQ$2+$B28>100,0,AQ27*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B27)),11)","v":0.85921276820000003},{"$f":"ROUND(IF(AR$2+$B28>100,0,AR27*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B27)),11)","v":0.84793827175000003},{"$f":"ROUND(IF(AS$2+$B28>100,0,AS27*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B27)),11)","v":0.83562030156},{"$f":"ROUND(IF(AT$2+$B28>100,0,AT27*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B27)),11)","v":0.82216378681000002},{"$f":"ROUND(IF(AU$2+$B28>100,0,AU27*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B27)),11)","v":0.80746840578000001},{"$f":"ROUND(IF(AV$2+$B28>100,0,AV27*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B27)),11)","v":0.79145129444999995},{"$f":"ROUND(IF(AW$2+$B28>100,0,AW27*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B27)),11)","v":0.77401210305000001},{"$f":"ROUND(IF(AX$2+$B28>100,0,AX27*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B27)),11)","v":0.75506058581000002},{"$f":"ROUND(IF(AY$2+$B28>100,0,AY27*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B27)),11)","v":0.73452913171000001},{"$f":"ROUND(IF(AZ$2+$B28>100,0,AZ27*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B27)),11)","v":0.71215696006999996},{"$f":"ROUND(IF(BA$2+$B28>100,0,BA27*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B27)),11)","v":0.68752603088999997},{"$f":"ROUND(IF(BB$2+$B28>100,0,BB27*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B27)),11)","v":0.66036434082999995},{"$f":"ROUND(IF(BC$2+$B28>100,0,BC27*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B27)),11)","v":0.63054074532000004},{"$f":"ROUND(IF(BD$2+$B28>100,0,BD27*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B27)),11)","v":0.59796165646999999},{"$f":"ROUND(IF(BE$2+$B28>100,0,BE27*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B27)),11)","v":0.56265726386000003},{"$f":"ROUND(IF(BF$2+$B28>100,0,BF27*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B27)),11)","v":0.52482954310999996},{"$f":"ROUND(IF(BG$2+$B28>100,0,BG27*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B27)),11)","v":0.48480668963000001},{"$f":"ROUND(IF(BH$2+$B28>100,0,BH27*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B27)),11)","v":0.44297983471000002},{"$f":"ROUND(IF(BI$2+$B28>100,0,BI27*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B27)),11)","v":0.39983877755000002},{"$f":"ROUND(IF(BJ$2+$B28>100,0,BJ27*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B27)),11)","v":0.35594577903000002},{"$f":"ROUND(IF(BK$2+$B28>100,0,BK27*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B27)),11)","v":0.31192069119999999},{"$f":"ROUND(IF(BL$2+$B28>100,0,BL27*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B27)),11)","v":0.26845680840000002},{"$f":"ROUND(IF(BM$2+$B28>100,0,BM27*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B27)),11)","v":0.22626879056999999},{"$f":"ROUND(IF(BN$2+$B28>100,0,BN27*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B28>100,0,BO27*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B28>100,0,BP27*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B28>100,0,BQ27*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B28>100,0,BR27*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B28>100,0,BS27*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B28>100,0,BT27*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B28>100,0,BU27*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B28>100,0,BV27*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B28>100,0,BW27*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B28>100,0,BX27*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B28>100,0,BY27*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B27)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B28>100,0,BZ27*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B28>100,0,CA27*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B28>100,0,CB27*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B28>100,0,CC27*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B28>100,0,CD27*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B28>100,0,CE27*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B28>100,0,CF27*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B28>100,0,CG27*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B28>100,0,CH27*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B28>100,0,CI27*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B27)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B28>100,0,CJ27*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B27)),11)","v":0}]
[39,24,{"$f":"ROUND(IF(C$2+$B29>100,0,C28*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B28)),11)","v":0.99104008742000005},{"$f":"ROUND(IF(D$2+$B29>100,0,D28*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B28)),11)","v":0.99078523158999998},{"$f":"ROUND(IF(E$2+$B29>100,0,E28*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B28)),11)","v":0.99057531844000002},{"$f":"ROUND(IF(F$2+$B29>100,0,F28*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B28)),11)","v":0.99036881138999999},{"$f":"ROUND(IF(G$2+$B29>100,0,G28*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B28)),11)","v":0.99015530700999999},{"$f":"ROUND(IF(H$2+$B29>100,0,H28*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B28)),11)","v":0.98992619226},{"$f":"ROUND(IF(I$2+$B29>100,0,I28*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B28)),11)","v":0.98967325418999996},{"$f":"ROUND(IF(J$2+$B29>100,0,J28*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B28)),11)","v":0.98935968211000003},{"$f":"ROUND(IF(K$2+$B29>100,0,K28*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B28)),11)","v":0.98895346496000003},{"$f":"ROUND(IF(L$2+$B29>100,0,L28*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B28)),11)","v":0.98842651722999997},{"$f":"ROUND(IF(M$2+$B29>100,0,M28*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B28)),11)","v":0.98776577112999997},{"$f":"ROUND(IF(N$2+$B29>100,0,N28*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B28)),11)","v":0.98697315675999997},{"$f":"ROUND(IF(O$2+$B29>100,0,O28*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B28)),11)","v":0.98602794352000001},{"$f":"ROUND(IF(P$2+$B29>100,0,P28*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B28)),11)","v":0.98490125231000003},{"$f":"ROUND(IF(Q$2+$B29>100,0,Q28*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B28)),11)","v":0.98358864508999999},{"$f":"ROUND(IF(R$2+$B29>100,0,R28*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B28)),11)","v":0.98205032988999996},{"$f":"ROUND(IF(S$2+$B29>100,0,S28*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B28)),11)","v":0.98029007001000001},{"$f":"ROUND(IF(T$2+$B29>100,0,T28*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B28)),11)","v":0.97829049107999999},{"$f":"ROUND(IF(U$2+$B29>100,0,U28*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B28)),11)","v":0.97606479356999998},{"$f":"ROUND(IF(V$2+$B29>100,0,V28*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B28)),11)","v":0.97359493323000001},{"$f":"ROUND(IF(W$2+$B29>100,0,W28*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B28)),11)","v":0.97086700093},{"$f":"ROUND(IF(X$2+$B29>100,0,X28*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B28)),11)","v":0.96785351185000001},{"$f":"ROUND(IF(Y$2+$B29>100,0,Y28*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B28)),11)","v":0.96452841255999999},{"$f":"ROUND(IF(Z$2+$B29>100,0,Z28*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B28)),11)","v":0.96089313545999999},{"$f":"ROUND(IF(AA$2+$B29>100,0,AA28*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B28)),11)","v":0.95696355887999995},{"$f":"ROUND(IF(AB$2+$B29>100,0,AB28*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B28)),11)","v":0.95276862972999998},{"$f":"ROUND(IF(AC$2+$B29>100,0,AC28*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B28)),11)","v":0.94833980854},{"$f":"ROUND(IF(AD$2+$B29>100,0,AD28*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B28)),11)","v":0.94370936841999997},{"$f":"ROUND(IF(AE$2+$B29>100,0,AE28*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B28)),11)","v":0.93884401975999998},{"$f":"ROUND(IF(AF$2+$B29>100,0,AF28*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B28)),11)","v":0.93364541345999996},{"$f":"ROUND(IF(AG$2+$B29>100,0,AG28*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B28)),11)","v":0.92810751851999995},{"$f":"ROUND(IF(AH$2+$B29>100,0,AH28*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B28)),11)","v":0.92222380669000004},{"$f":"ROUND(IF(AI$2+$B29>100,0,AI28*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B28)),11)","v":0.91596274297000002},{"$f":"ROUND(IF(AJ$2+$B29>100,0,AJ28*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B28)),11)","v":0.90928257339999996},{"$f":"ROUND(IF(AK$2+$B29>100,0,AK28*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B28)),11)","v":0.90213684007999995},{"$f":"ROUND(IF(AL$2+$B29>100,0,AL28*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B28)),11)","v":0.89447184871999996},{"$f":"ROUND(IF(AM$2+$B29>100,0,AM28*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B28)),11)","v":0.88622874707999999},{"$f":"ROUND(IF(AN$2+$B29>100,0,AN28*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B28)),11)","v":0.87732864348999995},{"$f":"ROUND(IF(AO$2+$B29>100,0,AO28*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B28)),11)","v":0.86767671629999998},{"$f":"ROUND(IF(AP$2+$B29>100,0,AP28*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B28)),11)","v":0.85717308299999995},{"$f":"ROUND(IF(AQ$2+$B29>100,0,AQ28*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B28)),11)","v":0.84571591035000004},{"$f":"ROUND(IF(AR$2+$B29>100,0,AR28*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B28)),11)","v":0.83320059581999995},{"$f":"ROUND(IF(AS$2+$B29>100,0,AS28*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B28)),11)","v":0.81953327375999996},{"$f":"ROUND(IF(AT$2+$B29>100,0,AT28*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B28)),11)","v":0.80462094923000005},{"$f":"ROUND(IF(AU$2+$B29>100,0,AU28*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B28)),11)","v":0.78837872221000005},{"$f":"ROUND(IF(AV$2+$B29>100,0,AV28*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B28)),11)","v":0.77073307819000003},{"$f":"ROUND(IF(AW$2+$B29>100,0,AW28*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B28)),11)","v":0.75160422045999997},{"$f":"ROUND(IF(AX$2+$B29>100,0,AX28*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B28)),11)","v":0.73092839644999996},{"$f":"ROUND(IF(AY$2+$B29>100,0,AY28*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B28)),11)","v":0.70845466969000004},{"$f":"ROUND(IF(AZ$2+$B29>100,0,AZ28*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B28)),11)","v":0.68376546975999997},{"$f":"ROUND(IF(BA$2+$B29>100,0,BA28*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B28)),11)","v":0.65654459537999998},{"$f":"ROUND(IF(BB$2+$B29>100,0,BB28*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B28)),11)","v":0.62661424199000004},{"$f":"ROUND(IF(BC$2+$B29>100,0,BC28*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B28)),11)","v":0.59395632990000002},{"$f":"ROUND(IF(BD$2+$B29>100,0,BD28*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B28)),11)","v":0.55860770698999995},{"$f":"ROUND(IF(BE$2+$B29>100,0,BE28*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B28)),11)","v":0.52076017229000005},{"$f":"ROUND(IF(BF$2+$B29>100,0,BF28*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B28)),11)","v":0.48074580336},{"$f":"ROUND(IF(BG$2+$B29>100,0,BG28*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B28)),11)","v":0.43896453259000001},{"$f":"ROUND(IF(BH$2+$B29>100,0,BH28*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B28)),11)","v":0.39590104532999998},{"$f":"ROUND(IF(BI$2+$B29>100,0,BI28*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B28)),11)","v":0.35212181792000002},{"$f":"ROUND(IF(BJ$2+$B29>100,0,BJ28*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B28)),11)","v":0.30825406348000001},{"$f":"ROUND(IF(BK$2+$B29>100,0,BK28*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B28)),11)","v":0.26498944711},{"$f":"ROUND(IF(BL$2+$B29>100,0,BL28*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B28)),11)","v":0.2230501849},{"$f":"ROUND(IF(BM$2+$B29>100,0,BM28*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B29>100,0,BN28*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B29>100,0,BO28*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B29>100,0,BP28*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B29>100,0,BQ28*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B29>100,0,BR28*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B29>100,0,BS28*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B29>100,0,BT28*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B29>100,0,BU28*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B29>100,0,BV28*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B29>100,0,BW28*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B29>100,0,BX28*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B29>100,0,BY28*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B28)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B29>100,0,BZ28*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B29>100,0,CA28*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B29>100,0,CB28*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B29>100,0,CC28*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B29>100,0,CD28*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B29>100,0,CE28*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B29>100,0,CF28*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B29>100,0,CG28*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B29>100,0,CH28*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B29>100,0,CI28*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B28)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B29>100,0,CJ28*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B28)),11)","v":0}]
[40,25,{"$f":"ROUND(IF(C$2+$B30>100,0,C29*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B29)),11)","v":0.99055437866999996},{"$f":"ROUND(IF(D$2+$B30>100,0,D29*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B29)),11)","v":0.99026923064000005},{"$f":"ROUND(IF(E$2+$B30>100,0,E29*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B29)),11)","v":0.99002762934999999},{"$f":"ROUND(IF(F$2+$B30>100,0,F29*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B29)),11)","v":0.98978459282999998},{"$f":"ROUND(IF(G$2+$B30>100,0,G29*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B29)),11)","v":0.98952952886000001},{"$f":"ROUND(IF(H$2+$B30>100,0,H29*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B29)),11)","v":0.98923938147000001},{"$f":"ROUND(IF(I$2+$B30>100,0,I29*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B29)),11)","v":0.98890982023999996},{"$f":"ROUND(IF(J$2+$B30>100,0,J29*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B29)),11)","v":0.98850566682999996},{"$f":"ROUND(IF(K$2+$B30>100,0,K29*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B29)),11)","v":0.98799299335000001},{"$f":"ROUND(IF(L$2+$B30>100,0,L29*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B29)),11)","v":0.98734794620999999},{"$f":"ROUND(IF(M$2+$B30>100,0,M29*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B29)),11)","v":0.98656543815999997},{"$f":"ROUND(IF(N$2+$B30>100,0,N29*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B29)),11)","v":0.98562751756},{"$f":"ROUND(IF(O$2+$B30>100,0,O29*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B29)),11)","v":0.98450778423999996},{"$f":"ROUND(IF(P$2+$B30>100,0,P29*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B29)),11)","v":0.98319766861000002},{"$f":"ROUND(IF(Q$2+$B30>100,0,Q29*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B29)),11)","v":0.98168471255},{"$f":"ROUND(IF(R$2+$B30>100,0,R29*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B29)),11)","v":0.97994363551999997},{"$f":"ROUND(IF(S$2+$B30>100,0,S29*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B29)),11)","v":0.97796295941},{"$f":"ROUND(IF(T$2+$B30>100,0,T29*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B29)),11)","v":0.97572648952999996},{"$f":"ROUND(IF(U$2+$B30>100,0,U29*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B29)),11)","v":0.97323840274999995},{"$f":"ROUND(IF(V$2+$B30>100,0,V29*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B29)),11)","v":0.97047991623999996},{"$f":"ROUND(IF(W$2+$B30>100,0,W29*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B29)),11)","v":0.96744333553999995},{"$f":"ROUND(IF(X$2+$B30>100,0,X29*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B29)),11)","v":0.96409611095000003},{"$f":"ROUND(IF(Y$2+$B30>100,0,Y29*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B29)),11)","v":0.96044228439000001},{"$f":"ROUND(IF(Z$2+$B30>100,0,Z29*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B29)),11)","v":0.95649455104000003},{"$f":"ROUND(IF(AA$2+$B30>100,0,AA29*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B29)),11)","v":0.95227242781999999},{"$f":"ROUND(IF(AB$2+$B30>100,0,AB29*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B29)),11)","v":0.94781547145},{"$f":"ROUND(IF(AC$2+$B30>100,0,AC29*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B29)),11)","v":0.94315267429000005},{"$f":"ROUND(IF(AD$2+$B30>100,0,AD29*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B29)),11)","v":0.93825067031999998},{"$f":"ROUND(IF(AE$2+$B30>100,0,AE29*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B29)),11)","v":0.93299765028000003},{"$f":"ROUND(IF(AF$2+$B30>100,0,AF29*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B29)),11)","v":0.92739157639000003},{"$f":"ROUND(IF(AG$2+$B30>100,0,AG29*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B29)),11)","v":0.92142774308999997},{"$f":"ROUND(IF(AH$2+$B30>100,0,AH29*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B29)),11)","v":0.91507315996000005},{"$f":"ROUND(IF(AI$2+$B30>100,0,AI29*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B29)),11)","v":0.90829036424999998},{"$f":"ROUND(IF(AJ$2+$B30>100,0,AJ29*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B29)),11)","v":0.90104056337000005},{"$f":"ROUND(IF(AK$2+$B30>100,0,AK29*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B29)),11)","v":0.89325232584000003},{"$f":"ROUND(IF(AL$2+$B30>100,0,AL29*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B29)),11)","v":0.88486244820000004},{"$f":"ROUND(IF(AM$2+$B30>100,0,AM29*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B29)),11)","v":0.87581112815999995},{"$f":"ROUND(IF(AN$2+$B30>100,0,AN29*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B29)),11)","v":0.86599715446000003},{"$f":"ROUND(IF(AO$2+$B30>100,0,AO29*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B29)),11)","v":0.85533427530999995},{"$f":"ROUND(IF(AP$2+$B30>100,0,AP29*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B29)),11)","v":0.84370826533999999},{"$f":"ROUND(IF(AQ$2+$B30>100,0,AQ29*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B29)),11)","v":0.8310168604},{"$f":"ROUND(IF(AR$2+$B30>100,0,AR29*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B29)),11)","v":0.81716015122999996},{"$f":"ROUND(IF(AS$2+$B30>100,0,AS29*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B29)),11)","v":0.80204656448},{"$f":"ROUND(IF(AT$2+$B30>100,0,AT29*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B29)),11)","v":0.78559858352},{"$f":"ROUND(IF(AU$2+$B30>100,0,AU29*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B29)),11)","v":0.76774093821},{"$f":"ROUND(IF(AV$2+$B30>100,0,AV29*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B29)),11)","v":0.74842012436000005},{"$f":"ROUND(IF(AW$2+$B30>100,0,AW29*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B29)),11)","v":0.72758249861000002},{"$f":"ROUND(IF(AX$2+$B30>100,0,AX29*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B29)),11)","v":0.70498175404999996},{"$f":"ROUND(IF(AY$2+$B30>100,0,AY29*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B29)),11)","v":0.68021077821999998},{"$f":"ROUND(IF(AZ$2+$B30>100,0,AZ29*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B29)),11)","v":0.65295349340999997},{"$f":"ROUND(IF(BA$2+$B30>100,0,BA29*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B29)),11)","v":0.62298971723999996},{"$f":"ROUND(IF(BB$2+$B30>100,0,BB29*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B29)),11)","v":0.59025764504},{"$f":"ROUND(IF(BC$2+$B30>100,0,BC29*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B29)),11)","v":0.55486598497999995},{"$f":"ROUND(IF(BD$2+$B30>100,0,BD29*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B29)),11)","v":0.51701215717000004},{"$f":"ROUND(IF(BE$2+$B30>100,0,BE29*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B29)),11)","v":0.47701824462999998},{"$f":"ROUND(IF(BF$2+$B30>100,0,BF29*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B29)),11)","v":0.43528763397999998},{"$f":"ROUND(IF(BG$2+$B30>100,0,BG29*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B29)),11)","v":0.39231247947999998},{"$f":"ROUND(IF(BH$2+$B30>100,0,BH29*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B29)),11)","v":0.34865401663000001},{"$f":"ROUND(IF(BI$2+$B30>100,0,BI29*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B29)),11)","v":0.30494245924000002},{"$f":"ROUND(IF(BJ$2+$B30>100,0,BJ29*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B29)),11)","v":0.26187449617000003},{"$f":"ROUND(IF(BK$2+$B30>100,0,BK29*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B29)),11)","v":0.22016929101999999},{"$f":"ROUND(IF(BL$2+$B30>100,0,BL29*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B30>100,0,BM29*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B30>100,0,BN29*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B30>100,0,BO29*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B30>100,0,BP29*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B30>100,0,BQ29*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B30>100,0,BR29*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B30>100,0,BS29*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B30>100,0,BT29*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B30>100,0,BU29*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B30>100,0,BV29*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B30>100,0,BW29*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B30>100,0,BX29*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B30>100,0,BY29*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B29)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B30>100,0,BZ29*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B30>100,0,CA29*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B30>100,0,CB29*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B30>100,0,CC29*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B30>100,0,CD29*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B30>100,0,CE29*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B30>100,0,CF29*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B30>100,0,CG29*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B30>100,0,CH29*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B30>100,0,CI29*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B29)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B30>100,0,CJ29*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B29)),11)","v":0}]
[41,26,{"$f":"ROUND(IF(C$2+$B31>100,0,C30*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B30)),11)","v":0.99003849794999998},{"$f":"ROUND(IF(D$2+$B31>100,0,D30*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B30)),11)","v":0.98972171078000004},{"$f":"ROUND(IF(E$2+$B31>100,0,E30*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B30)),11)","v":0.98944361204999998},{"$f":"ROUND(IF(F$2+$B31>100,0,F30*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B30)),11)","v":0.98915904896999995},{"$f":"ROUND(IF(G$2+$B31>100,0,G30*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B30)),11)","v":0.98884299327000003},{"$f":"ROUND(IF(H$2+$B31>100,0,H30*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B30)),11)","v":0.98847628220999995},{"$f":"ROUND(IF(I$2+$B31>100,0,I30*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B30)),11)","v":0.98805619328000005},{"$f":"ROUND(IF(J$2+$B31>100,0,J30*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B30)),11)","v":0.98754563012999996},{"$f":"ROUND(IF(K$2+$B31>100,0,K30*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B30)),11)","v":0.98691489539999999},{"$f":"ROUND(IF(L$2+$B31>100,0,L30*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B30)),11)","v":0.98614812099000004},{"$f":"ROUND(IF(M$2+$B31>100,0,M30*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B30)),11)","v":0.98522035484000003},{"$f":"ROUND(IF(N$2+$B31>100,0,N30*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B30)),11)","v":0.98410797561999996},{"$f":"ROUND(IF(O$2+$B31>100,0,O30*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B30)),11)","v":0.98280488112999997},{"$f":"ROUND(IF(P$2+$B31>100,0,P30*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B30)),11)","v":0.98129449288000004},{"$f":"ROUND(IF(Q$2+$B31>100,0,Q30*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B30)),11)","v":0.97957880249999996},{"$f":"ROUND(IF(R$2+$B31>100,0,R30*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B30)),11)","v":0.97761734732000005},{"$f":"ROUND(IF(S$2+$B31>100,0,S30*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B30)),11)","v":0.97539981629000005},{"$f":"ROUND(IF(T$2+$B31>100,0,T30*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B30)),11)","v":0.97290107832999995},{"$f":"ROUND(IF(U$2+$B31>100,0,U30*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B30)),11)","v":0.97012452648000003},{"$f":"ROUND(IF(V$2+$B31>100,0,V30*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B30)),11)","v":0.96705761586000005},{"$f":"ROUND(IF(W$2+$B31>100,0,W30*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B30)),11)","v":0.96368752702000005},{"$f":"ROUND(IF(X$2+$B31>100,0,X30*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B30)),11)","v":0.96001181419000003},{"$f":"ROUND(IF(Y$2+$B31>100,0,Y30*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B30)),11)","v":0.95604576378999995},{"$f":"ROUND(IF(Z$2+$B31>100,0,Z30*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B30)),11)","v":0.9518057191},{"$f":"ROUND(IF(AA$2+$B31>100,0,AA30*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B30)),11)","v":0.94732184914999995},{"$f":"ROUND(IF(AB$2+$B31>100,0,AB30*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B30)),11)","v":0.94263120516999999},{"$f":"ROUND(IF(AC$2+$B31>100,0,AC30*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B30)),11)","v":0.93769719628000003},{"$f":"ROUND(IF(AD$2+$B31>100,0,AD30*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B30)),11)","v":0.93240799575},{"$f":"ROUND(IF(AE$2+$B31>100,0,AE30*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B30)),11)","v":0.92674815211999995},{"$f":"ROUND(IF(AF$2+$B31>100,0,AF30*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B30)),11)","v":0.92071695373999995},{"$f":"ROUND(IF(AG$2+$B31>100,0,AG30*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B30)),11)","v":0.91428326879999999},{"$f":"ROUND(IF(AH$2+$B31>100,0,AH30*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B30)),11)","v":0.90740823265000004},{"$f":"ROUND(IF(AI$2+$B31>100,0,AI30*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B30)),11)","v":0.90005734790000003},{"$f":"ROUND(IF(AJ$2+$B31>100,0,AJ30*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B30)),11)","v":0.89216684559000003},{"$f":"ROUND(IF(AK$2+$B31>100,0,AK30*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B30)),11)","v":0.88365602677999999},{"$f":"ROUND(IF(AL$2+$B31>100,0,AL30*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B30)),11)","v":0.87446089011999995},{"$f":"ROUND(IF(AM$2+$B31>100,0,AM30*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B30)),11)","v":0.86449923921000005},{"$f":"ROUND(IF(AN$2+$B31>100,0,AN30*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B30)),11)","v":0.85367860474000001},{"$f":"ROUND(IF(AO$2+$B31>100,0,AO30*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B30)),11)","v":0.84189834238000005},{"$f":"ROUND(IF(AP$2+$B31>100,0,AP30*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B30)),11)","v":0.82904410945999996},{"$f":"ROUND(IF(AQ$2+$B31>100,0,AQ30*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B30)),11)","v":0.81501845621000002},{"$f":"ROUND(IF(AR$2+$B31>100,0,AR30*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B30)),11)","v":0.79972407822000002},{"$f":"ROUND(IF(AS$2+$B31>100,0,AS30*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B30)),11)","v":0.78308506082999996},{"$f":"ROUND(IF(AT$2+$B31>100,0,AT30*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B30)),11)","v":0.76503357660000004},{"$f":"ROUND(IF(AU$2+$B31>100,0,AU30*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B30)),11)","v":0.74551460773},{"$f":"ROUND(IF(AV$2+$B31>100,0,AV30*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B30)),11)","v":0.72450016812999996},{"$f":"ROUND(IF(AW$2+$B31>100,0,AW30*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B30)),11)","v":0.70175462956000001},{"$f":"ROUND(IF(AX$2+$B31>100,0,AX30*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B30)),11)","v":0.67687631695999995},{"$f":"ROUND(IF(AY$2+$B31>100,0,AY30*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B30)),11)","v":0.64955898409000001},{"$f":"ROUND(IF(AZ$2+$B31>100,0,AZ30*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B30)),11)","v":0.61958215037999997},{"$f":"ROUND(IF(BA$2+$B31>100,0,BA30*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B30)),11)","v":0.58684341775000004},{"$f":"ROUND(IF(BB$2+$B31>100,0,BB30*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B30)),11)","v":0.55141072351999998},{"$f":"ROUND(IF(BC$2+$B31>100,0,BC30*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B30)),11)","v":0.51354905463},{"$f":"ROUND(IF(BD$2+$B31>100,0,BD30*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B30)),11)","v":0.47358504890999997},{"$f":"ROUND(IF(BE$2+$B31>100,0,BE30*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B30)),11)","v":0.43191254425999998},{"$f":"ROUND(IF(BF$2+$B31>100,0,BF30*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B30)),11)","v":0.38902635246},{"$f":"ROUND(IF(BG$2+$B31>100,0,BG30*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B30)),11)","v":0.34549371202000001},{"$f":"ROUND(IF(BH$2+$B31>100,0,BH30*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B30)),11)","v":0.30193929442},{"$f":"ROUND(IF(BI$2+$B31>100,0,BI30*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B30)),11)","v":0.25906115225999998},{"$f":"ROUND(IF(BJ$2+$B31>100,0,BJ30*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B30)),11)","v":0.21758120101},{"$f":"ROUND(IF(BK$2+$B31>100,0,BK30*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B31>100,0,BL30*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B31>100,0,BM30*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B31>100,0,BN30*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B31>100,0,BO30*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B31>100,0,BP30*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B31>100,0,BQ30*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B31>100,0,BR30*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B31>100,0,BS30*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B31>100,0,BT30*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B31>100,0,BU30*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B31>100,0,BV30*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B31>100,0,BW30*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B31>100,0,BX30*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B31>100,0,BY30*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B30)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B31>100,0,BZ30*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B31>100,0,CA30*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B31>100,0,CB30*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B31>100,0,CC30*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B31>100,0,CD30*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B31>100,0,CE30*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B31>100,0,CF30*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B31>100,0,CG30*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B31>100,0,CH30*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B31>100,0,CI30*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B30)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B31>100,0,CJ30*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B30)),11)","v":0}]
[42,27,{"$f":"ROUND(IF(C$2+$B32>100,0,C31*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B31)),11)","v":0.98949110565999998},{"$f":"ROUND(IF(D$2+$B32>100,0,D31*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B31)),11)","v":0.98913787393999997},{"$f":"ROUND(IF(E$2+$B32>100,0,E31*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B31)),11)","v":0.98881828369000002},{"$f":"ROUND(IF(F$2+$B32>100,0,F31*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B31)),11)","v":0.98847277042000004},{"$f":"ROUND(IF(G$2+$B32>100,0,G31*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B31)),11)","v":0.98808019977999995},{"$f":"ROUND(IF(H$2+$B32>100,0,H31*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B31)),11)","v":0.98762302948000003},{"$f":"ROUND(IF(I$2+$B32>100,0,I31*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B31)),11)","v":0.98709659310999998},{"$f":"ROUND(IF(J$2+$B32>100,0,J31*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B31)),11)","v":0.98646802034000003},{"$f":"ROUND(IF(K$2+$B32>100,0,K31*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B31)),11)","v":0.98571559641999995},{"$f":"ROUND(IF(L$2+$B32>100,0,L31*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B31)),11)","v":0.98480360664},{"$f":"ROUND(IF(M$2+$B32>100,0,M31*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B31)),11)","v":0.98370144061999998},{"$f":"ROUND(IF(N$2+$B32>100,0,N31*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B31)),11)","v":0.98240576405000002},{"$f":"ROUND(IF(O$2+$B32>100,0,O31*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B31)),11)","v":0.98090246571999995},{"$f":"ROUND(IF(P$2+$B32>100,0,P31*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B31)),11)","v":0.97918941992999997},{"$f":"ROUND(IF(Q$2+$B32>100,0,Q31*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B31)),11)","v":0.97725338037999998},{"$f":"ROUND(IF(R$2+$B32>100,0,R31*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B31)),11)","v":0.97505511001},{"$f":"ROUND(IF(S$2+$B32>100,0,S31*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B31)),11)","v":0.97257535104000004},{"$f":"ROUND(IF(T$2+$B32>100,0,T31*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B31)),11)","v":0.96978828132999995},{"$f":"ROUND(IF(U$2+$B32>100,0,U31*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B31)),11)","v":0.96670347935000001},{"$f":"ROUND(IF(V$2+$B32>100,0,V31*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B31)),11)","v":0.96330330478000004},{"$f":"ROUND(IF(W$2+$B32>100,0,W31*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B31)),11)","v":0.95960496118000005},{"$f":"ROUND(IF(X$2+$B32>100,0,X31*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B31)),11)","v":0.95561726411000003},{"$f":"ROUND(IF(Y$2+$B32>100,0,Y31*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B31)),11)","v":0.95135913184999998},{"$f":"ROUND(IF(Z$2+$B32>100,0,Z31*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B31)),11)","v":0.94685756670999999},{"$f":"ROUND(IF(AA$2+$B32>100,0,AA31*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B31)),11)","v":0.94214028282999995},{"$f":"ROUND(IF(AB$2+$B32>100,0,AB31*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B31)),11)","v":0.93717874348999997},{"$f":"ROUND(IF(AC$2+$B32>100,0,AC31*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B31)),11)","v":0.93185796830000001},{"$f":"ROUND(IF(AD$2+$B32>100,0,AD31*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B31)),11)","v":0.92616244726999997},{"$f":"ROUND(IF(AE$2+$B32>100,0,AE31*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B31)),11)","v":0.92007816032},{"$f":"ROUND(IF(AF$2+$B32>100,0,AF31*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B31)),11)","v":0.91357799070000001},{"$f":"ROUND(IF(AG$2+$B32>100,0,AG31*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B31)),11)","v":0.90662495785999997},{"$f":"ROUND(IF(AH$2+$B32>100,0,AH31*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B31)),11)","v":0.89918321220999997},{"$f":"ROUND(IF(AI$2+$B32>100,0,AI31*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B31)),11)","v":0.89119331312000005},{"$f":"ROUND(IF(AJ$2+$B32>100,0,AJ31*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B31)),11)","v":0.88258220794999998},{"$f":"ROUND(IF(AK$2+$B32>100,0,AK31*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B31)),11)","v":0.87326865019},{"$f":"ROUND(IF(AL$2+$B32>100,0,AL31*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B31)),11)","v":0.86316644071000004},{"$f":"ROUND(IF(AM$2+$B32>100,0,AM31*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B31)),11)","v":0.85220199687999998},{"$f":"ROUND(IF(AN$2+$B32>100,0,AN31*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B31)),11)","v":0.84026867974999997},{"$f":"ROUND(IF(AO$2+$B32>100,0,AO31*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B31)),11)","v":0.82726564405000003},{"$f":"ROUND(IF(AP$2+$B32>100,0,AP31*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B31)),11)","v":0.81308368387999996},{"$f":"ROUND(IF(AQ$2+$B32>100,0,AQ31*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B31)),11)","v":0.79762808139999997},{"$f":"ROUND(IF(AR$2+$B32>100,0,AR31*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B31)),11)","v":0.78081748139999996},{"$f":"ROUND(IF(AS$2+$B32>100,0,AS31*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B31)),11)","v":0.76258585165000004},{"$f":"ROUND(IF(AT$2+$B32>100,0,AT31*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B31)),11)","v":0.74288562505},{"$f":"ROUND(IF(AU$2+$B32>100,0,AU31*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B31)),11)","v":0.72168751356000005},{"$f":"ROUND(IF(AV$2+$B32>100,0,AV31*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B31)),11)","v":0.69878171625999996},{"$f":"ROUND(IF(AW$2+$B32>100,0,AW31*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B31)),11)","v":0.67377784791999995},{"$f":"ROUND(IF(AX$2+$B32>100,0,AX31*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B31)),11)","v":0.64637478099000001},{"$f":"ROUND(IF(AY$2+$B32>100,0,AY31*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B31)),11)","v":0.61636112866000003},{"$f":"ROUND(IF(AZ$2+$B32>100,0,AZ31*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B31)),11)","v":0.58363356031000002},{"$f":"ROUND(IF(BA$2+$B32>100,0,BA31*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B31)),11)","v":0.54822119847999995},{"$f":"ROUND(IF(BB$2+$B32>100,0,BB31*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B31)),11)","v":0.51035108196000001},{"$f":"ROUND(IF(BC$2+$B32>100,0,BC31*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B31)),11)","v":0.47041283417000002},{"$f":"ROUND(IF(BD$2+$B32>100,0,BD31*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B31)),11)","v":0.42880398329000002},{"$f":"ROUND(IF(BE$2+$B32>100,0,BE31*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B31)),11)","v":0.38600995884},{"$f":"ROUND(IF(BF$2+$B32>100,0,BF31*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B31)),11)","v":0.34259975304000001},{"$f":"ROUND(IF(BG$2+$B32>100,0,BG31*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B31)),11)","v":0.29920242607000003},{"$f":"ROUND(IF(BH$2+$B32>100,0,BH31*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B31)),11)","v":0.25650984031000001},{"$f":"ROUND(IF(BI$2+$B32>100,0,BI31*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B31)),11)","v":0.21524370440000001},{"$f":"ROUND(IF(BJ$2+$B32>100,0,BJ31*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B32>100,0,BK31*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B32>100,0,BL31*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B32>100,0,BM31*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B32>100,0,BN31*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B32>100,0,BO31*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B32>100,0,BP31*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B32>100,0,BQ31*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B32>100,0,BR31*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B32>100,0,BS31*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B32>100,0,BT31*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B32>100,0,BU31*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B32>100,0,BV31*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B32>100,0,BW31*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B32>100,0,BX31*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B32>100,0,BY31*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B31)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B32>100,0,BZ31*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B32>100,0,CA31*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B32>100,0,CB31*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B32>100,0,CC31*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B32>100,0,CD31*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B32>100,0,CE31*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B32>100,0,CF31*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B32>100,0,CG31*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B32>100,0,CH31*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B32>100,0,CI31*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B31)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B32>100,0,CJ31*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B31)),11)","v":0}]
[43,28,{"$f":"ROUND(IF(C$2+$B33>100,0,C32*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B32)),11)","v":0.98890740485999995},{"$f":"ROUND(IF(D$2+$B33>100,0,D32*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B32)),11)","v":0.98851273880000001},{"$f":"ROUND(IF(E$2+$B33>100,0,E32*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B32)),11)","v":0.98813224156000001},{"$f":"ROUND(IF(F$2+$B33>100,0,F32*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B32)),11)","v":0.98771026252000005},{"$f":"ROUND(IF(G$2+$B33>100,0,G32*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B32)),11)","v":0.98722728895},{"$f":"ROUND(IF(H$2+$B33>100,0,H32*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B32)),11)","v":0.98666384999000001},{"$f":"ROUND(IF(I$2+$B33>100,0,I32*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B32)),11)","v":0.98601947330999995},{"$f":"ROUND(IF(J$2+$B33>100,0,J32*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B32)),11)","v":0.98526926439999996},{"$f":"ROUND(IF(K$2+$B33>100,0,K32*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B32)),11)","v":0.98437167177999996},{"$f":"ROUND(IF(L$2+$B33>100,0,L32*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B32)),11)","v":0.98328533492000003},{"$f":"ROUND(IF(M$2+$B33>100,0,M32*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B32)),11)","v":0.98199993224000004},{"$f":"ROUND(IF(N$2+$B33>100,0,N32*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B32)),11)","v":0.98050412120999997},{"$f":"ROUND(IF(O$2+$B33>100,0,O32*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B32)),11)","v":0.97879823374999997},{"$f":"ROUND(IF(P$2+$B33>100,0,P32*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B32)),11)","v":0.97686492216999998},{"$f":"ROUND(IF(Q$2+$B33>100,0,Q32*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B32)),11)","v":0.97469209700000004},{"$f":"ROUND(IF(R$2+$B33>100,0,R32*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B32)),11)","v":0.97223164292999997},{"$f":"ROUND(IF(S$2+$B33>100,0,S32*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B32)),11)","v":0.9694635962},{"$f":"ROUND(IF(T$2+$B33>100,0,T32*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B32)),11)","v":0.96636841993},{"$f":"ROUND(IF(U$2+$B33>100,0,U32*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B32)),11)","v":0.96295054309999994},{"$f":"ROUND(IF(V$2+$B33>100,0,V32*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B32)),11)","v":0.95922236666000005},{"$f":"ROUND(IF(W$2+$B33>100,0,W32*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B32)),11)","v":0.95521227351000004},{"$f":"ROUND(IF(X$2+$B33>100,0,X32*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B32)),11)","v":0.95093273272000001},{"$f":"ROUND(IF(Y$2+$B33>100,0,Y32*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B32)),11)","v":0.94641330113},{"$f":"ROUND(IF(Z$2+$B33>100,0,Z32*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B32)),11)","v":0.94167853988000005},{"$f":"ROUND(IF(AA$2+$B33>100,0,AA32*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B32)),11)","v":0.93669066078999996},{"$f":"ROUND(IF(AB$2+$B33>100,0,AB32*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B32)),11)","v":0.93134274401999995},{"$f":"ROUND(IF(AC$2+$B33>100,0,AC32*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B32)),11)","v":0.92561610406999995},{"$f":"ROUND(IF(AD$2+$B33>100,0,AD32*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B32)),11)","v":0.91949667089999998},{"$f":"ROUND(IF(AE$2+$B33>100,0,AE32*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B32)),11)","v":0.91294415028999998},{"$f":"ROUND(IF(AF$2+$B33>100,0,AF32*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B32)),11)","v":0.90592558737999995},{"$f":"ROUND(IF(AG$2+$B33>100,0,AG32*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B32)),11)","v":0.89840703725000004},{"$f":"ROUND(IF(AH$2+$B33>100,0,AH32*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B32)),11)","v":0.89032778617999997},{"$f":"ROUND(IF(AI$2+$B33>100,0,AI32*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B32)),11)","v":0.88161913424000005},{"$f":"ROUND(IF(AJ$2+$B33>100,0,AJ32*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B32)),11)","v":0.8722074541},{"$f":"ROUND(IF(AK$2+$B33>100,0,AK32*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B32)),11)","v":0.86198959962999999},{"$f":"ROUND(IF(AL$2+$B33>100,0,AL32*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B32)),11)","v":0.85088815703999998},{"$f":"ROUND(IF(AM$2+$B33>100,0,AM32*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B32)),11)","v":0.83881526702999998},{"$f":"ROUND(IF(AN$2+$B33>100,0,AN32*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B32)),11)","v":0.82566430592999995},{"$f":"ROUND(IF(AO$2+$B33>100,0,AO32*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B32)),11)","v":0.81133945677999997},{"$f":"ROUND(IF(AP$2+$B33>100,0,AP32*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B32)),11)","v":0.79573459207999997},{"$f":"ROUND(IF(AQ$2+$B33>100,0,AQ32*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B32)),11)","v":0.77877103688000004},{"$f":"ROUND(IF(AR$2+$B33>100,0,AR32*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B32)),11)","v":0.76037763177999995},{"$f":"ROUND(IF(AS$2+$B33>100,0,AS32*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B32)),11)","v":0.74050876246999997},{"$f":"ROUND(IF(AT$2+$B33>100,0,AT32*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B32)),11)","v":0.71914255474},{"$f":"ROUND(IF(AU$2+$B33>100,0,AU32*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B32)),11)","v":0.69606890587000003},{"$f":"ROUND(IF(AV$2+$B33>100,0,AV32*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B32)),11)","v":0.67092345545999998},{"$f":"ROUND(IF(AW$2+$B33>100,0,AW32*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B32)),11)","v":0.64341593578},{"$f":"ROUND(IF(AX$2+$B33>100,0,AX32*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B32)),11)","v":0.61333966477000001},{"$f":"ROUND(IF(AY$2+$B33>100,0,AY32*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B32)),11)","v":0.58059942452000002},{"$f":"ROUND(IF(AZ$2+$B33>100,0,AZ32*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B32)),11)","v":0.54522259298999998},{"$f":"ROUND(IF(BA$2+$B33>100,0,BA32*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B32)),11)","v":0.50739905819999997},{"$f":"ROUND(IF(BB$2+$B33>100,0,BB32*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B32)),11)","v":0.46748347937000001},{"$f":"ROUND(IF(BC$2+$B33>100,0,BC32*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B32)),11)","v":0.42593172555999997},{"$f":"ROUND(IF(BD$2+$B33>100,0,BD32*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B32)),11)","v":0.38323176796000002},{"$f":"ROUND(IF(BE$2+$B33>100,0,BE32*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B32)),11)","v":0.33994333734999999},{"$f":"ROUND(IF(BF$2+$B33>100,0,BF32*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B32)),11)","v":0.29669621679000002},{"$f":"ROUND(IF(BG$2+$B33>100,0,BG32*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B32)),11)","v":0.25418475817000002},{"$f":"ROUND(IF(BH$2+$B33>100,0,BH32*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B32)),11)","v":0.21312391983000001},{"$f":"ROUND(IF(BI$2+$B33>100,0,BI32*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B33>100,0,BJ32*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B33>100,0,BK32*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B33>100,0,BL32*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B33>100,0,BM32*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B33>100,0,BN32*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B33>100,0,BO32*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B33>100,0,BP32*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B33>100,0,BQ32*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B33>100,0,BR32*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B33>100,0,BS32*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B33>100,0,BT32*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B33>100,0,BU32*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B33>100,0,BV32*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B33>100,0,BW32*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B33>100,0,BX32*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B33>100,0,BY32*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B32)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B33>100,0,BZ32*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B33>100,0,CA32*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B33>100,0,CB32*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B33>100,0,CC32*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B33>100,0,CD32*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B33>100,0,CE32*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B33>100,0,CF32*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B33>100,0,CG32*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B33>100,0,CH32*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B33>100,0,CI32*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B32)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B33>100,0,CJ32*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B32)),11)","v":0}]
[44,29,{"$f":"ROUND(IF(C$2+$B34>100,0,C33*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B33)),11)","v":0.98828241537999995},{"$f":"ROUND(IF(D$2+$B34>100,0,D33*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B33)),11)","v":0.98782690866},{"$f":"ROUND(IF(E$2+$B34>100,0,E33*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B33)),11)","v":0.98736999635},{"$f":"ROUND(IF(F$2+$B34>100,0,F33*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B33)),11)","v":0.98685767101999999},{"$f":"ROUND(IF(G$2+$B34>100,0,G33*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B33)),11)","v":0.98626849381000004},{"$f":"ROUND(IF(H$2+$B34>100,0,H33*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B33)),11)","v":0.98558720239999997},{"$f":"ROUND(IF(I$2+$B34>100,0,I33*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B33)),11)","v":0.98482126245000001},{"$f":"ROUND(IF(J$2+$B34>100,0,J33*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B33)),11)","v":0.98392594828000002},{"$f":"ROUND(IF(K$2+$B34>100,0,K33*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B33)),11)","v":0.98285406597000002},{"$f":"ROUND(IF(L$2+$B34>100,0,L33*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B33)),11)","v":0.98158454628000003},{"$f":"ROUND(IF(M$2+$B34>100,0,M33*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B33)),11)","v":0.98009907497000004},{"$f":"ROUND(IF(N$2+$B34>100,0,N33*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B33)),11)","v":0.97840074376999997},{"$f":"ROUND(IF(O$2+$B34>100,0,O33*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B33)),11)","v":0.97647466461999999},{"$f":"ROUND(IF(P$2+$B34>100,0,P33*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B33)),11)","v":0.97430465690000001},{"$f":"ROUND(IF(Q$2+$B34>100,0,Q33*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B33)),11)","v":0.97186968109000005},{"$f":"ROUND(IF(R$2+$B34>100,0,R33*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B33)),11)","v":0.96912098779},{"$f":"ROUND(IF(S$2+$B34>100,0,S33*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B33)),11)","v":0.96604487976999998},{"$f":"ROUND(IF(T$2+$B34>100,0,T33*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B33)),11)","v":0.96261678444999998},{"$f":"ROUND(IF(U$2+$B34>100,0,U33*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B33)),11)","v":0.95887109942000004},{"$f":"ROUND(IF(V$2+$B34>100,0,V33*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B33)),11)","v":0.95483143034999995},{"$f":"ROUND(IF(W$2+$B34>100,0,W33*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B33)),11)","v":0.95052972741999997},{"$f":"ROUND(IF(X$2+$B34>100,0,X33*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B33)),11)","v":0.94598911872000002},{"$f":"ROUND(IF(Y$2+$B34>100,0,Y33*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B33)),11)","v":0.94123670429999995},{"$f":"ROUND(IF(Z$2+$B34>100,0,Z33*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B33)),11)","v":0.93623158870000001},{"$f":"ROUND(IF(AA$2+$B34>100,0,AA33*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B33)),11)","v":0.93085770070999996},{"$f":"ROUND(IF(AB$2+$B34>100,0,AB33*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B33)),11)","v":0.92510433092},{"$f":"ROUND(IF(AC$2+$B34>100,0,AC33*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B33)),11)","v":0.91895425985000001},{"$f":"ROUND(IF(AD$2+$B34>100,0,AD33*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B33)),11)","v":0.91236716955999997},{"$f":"ROUND(IF(AE$2+$B34>100,0,AE33*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B33)),11)","v":0.90529705620000001},{"$f":"ROUND(IF(AF$2+$B34>100,0,AF33*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B33)),11)","v":0.89771400607999996},{"$f":"ROUND(IF(AG$2+$B34>100,0,AG33*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B33)),11)","v":0.88955925523000001},{"$f":"ROUND(IF(AH$2+$B34>100,0,AH33*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B33)),11)","v":0.88076290574000005},{"$f":"ROUND(IF(AI$2+$B34>100,0,AI33*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B33)),11)","v":0.87125570131999996},{"$f":"ROUND(IF(AJ$2+$B34>100,0,AJ33*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B33)),11)","v":0.86094210983999997},{"$f":"ROUND(IF(AK$2+$B34>100,0,AK33*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B33)),11)","v":0.84972805617000002},{"$f":"ROUND(IF(AL$2+$B34>100,0,AL33*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B33)),11)","v":0.83752206550999997},{"$f":"ROUND(IF(AM$2+$B34>100,0,AM33*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B33)),11)","v":0.82423615439999998},{"$f":"ROUND(IF(AN$2+$B34>100,0,AN33*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B33)),11)","v":0.80976894698000002},{"$f":"ROUND(IF(AO$2+$B34>100,0,AO33*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B33)),11)","v":0.79402758225000003},{"$f":"ROUND(IF(AP$2+$B34>100,0,AP33*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B33)),11)","v":0.77692231228999997},{"$f":"ROUND(IF(AQ$2+$B34>100,0,AQ33*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B33)),11)","v":0.75838475806000005},{"$f":"ROUND(IF(AR$2+$B34>100,0,AR33*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B33)),11)","v":0.73836447123000004},{"$f":"ROUND(IF(AS$2+$B34>100,0,AS33*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B33)),11)","v":0.71684165812},{"$f":"ROUND(IF(AT$2+$B34>100,0,AT33*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B33)),11)","v":0.69361428849999995},{"$f":"ROUND(IF(AU$2+$B34>100,0,AU33*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B33)),11)","v":0.66831879641000003},{"$f":"ROUND(IF(AV$2+$B34>100,0,AV33*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B33)),11)","v":0.64069016853000005},{"$f":"ROUND(IF(AW$2+$B34>100,0,AW33*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B33)),11)","v":0.61053204111000003},{"$f":"ROUND(IF(AX$2+$B34>100,0,AX33*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B33)),11)","v":0.57775326808000005},{"$f":"ROUND(IF(AY$2+$B34>100,0,AY33*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B33)),11)","v":0.54238814429000004},{"$f":"ROUND(IF(AZ$2+$B34>100,0,AZ33*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B33)),11)","v":0.50462373757000001},{"$f":"ROUND(IF(BA$2+$B34>100,0,BA33*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B33)),11)","v":0.46477941469},{"$f":"ROUND(IF(BB$2+$B34>100,0,BB33*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B33)),11)","v":0.42327936352000001},{"$f":"ROUND(IF(BC$2+$B34>100,0,BC33*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B33)),11)","v":0.38066476659999998},{"$f":"ROUND(IF(BD$2+$B34>100,0,BD33*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B33)),11)","v":0.33749669716000003},{"$f":"ROUND(IF(BE$2+$B34>100,0,BE33*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B33)),11)","v":0.29439572335000003},{"$f":"ROUND(IF(BF$2+$B34>100,0,BF33*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B33)),11)","v":0.25205563038000001},{"$f":"ROUND(IF(BG$2+$B34>100,0,BG33*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B33)),11)","v":0.21119210067999999},{"$f":"ROUND(IF(BH$2+$B34>100,0,BH33*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B34>100,0,BI33*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B34>100,0,BJ33*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B34>100,0,BK33*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B34>100,0,BL33*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B34>100,0,BM33*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B34>100,0,BN33*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B34>100,0,BO33*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B34>100,0,BP33*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B34>100,0,BQ33*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B34>100,0,BR33*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B34>100,0,BS33*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B34>100,0,BT33*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B34>100,0,BU33*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B34>100,0,BV33*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B34>100,0,BW33*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B34>100,0,BX33*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B34>100,0,BY33*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B33)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B34>100,0,BZ33*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B34>100,0,CA33*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B34>100,0,CB33*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B34>100,0,CC33*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B34>100,0,CD33*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B34>100,0,CE33*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B34>100,0,CF33*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B34>100,0,CG33*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B34>100,0,CH33*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B34>100,0,CI33*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B33)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B34>100,0,CJ33*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B33)),11)","v":0}]
[45,30,{"$f":"ROUND(IF(C$2+$B35>100,0,C34*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B34)),11)","v":0.98759674503999995},{"$f":"ROUND(IF(D$2+$B35>100,0,D34*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B34)),11)","v":0.98706489898000005},{"$f":"ROUND(IF(E$2+$B35>100,0,E34*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B34)),11)","v":0.98651769857000005},{"$f":"ROUND(IF(F$2+$B35>100,0,F34*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B34)),11)","v":0.98589923484999997},{"$f":"ROUND(IF(G$2+$B35>100,0,G34*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B34)),11)","v":0.98519227762999995},{"$f":"ROUND(IF(H$2+$B35>100,0,H34*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B34)),11)","v":0.98438951682999998},{"$f":"ROUND(IF(I$2+$B35>100,0,I34*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B34)),11)","v":0.98347855713999999},{"$f":"ROUND(IF(J$2+$B35>100,0,J34*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B34)),11)","v":0.98240902964999999},{"$f":"ROUND(IF(K$2+$B35>100,0,K34*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B34)),11)","v":0.98115402329000001},{"$f":"ROUND(IF(L$2+$B35>100,0,L34*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B34)),11)","v":0.97968449307000005},{"$f":"ROUND(IF(M$2+$B35>100,0,M34*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B34)),11)","v":0.97799656642999999},{"$f":"ROUND(IF(N$2+$B35>100,0,N34*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B34)),11)","v":0.97607811824000001},{"$f":"ROUND(IF(O$2+$B35>100,0,O34*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B34)),11)","v":0.97391542217000004},{"$f":"ROUND(IF(P$2+$B35>100,0,P34*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B34)),11)","v":0.97148336291000004},{"$f":"ROUND(IF(Q$2+$B35>100,0,Q34*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B34)),11)","v":0.96876018404999997},{"$f":"ROUND(IF(R$2+$B35>100,0,R34*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B34)),11)","v":0.96570347954000002},{"$f":"ROUND(IF(S$2+$B35>100,0,S34*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B34)),11)","v":0.96229450033999997},{"$f":"ROUND(IF(T$2+$B35>100,0,T34*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B34)),11)","v":0.95853875470000005},{"$f":"ROUND(IF(U$2+$B35>100,0,U34*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B34)),11)","v":0.95448177107999999},{"$f":"ROUND(IF(V$2+$B35>100,0,V34*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B34)),11)","v":0.95015075120000003},{"$f":"ROUND(IF(W$2+$B35>100,0,W34*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B34)),11)","v":0.94558820853000003},{"$f":"ROUND(IF(X$2+$B35>100,0,X34*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B34)),11)","v":0.94081484203999999},{"$f":"ROUND(IF(Y$2+$B35>100,0,Y34*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B34)),11)","v":0.93579230882999997},{"$f":"ROUND(IF(Z$2+$B35>100,0,Z34*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B34)),11)","v":0.93040148734999994},{"$f":"ROUND(IF(AA$2+$B35>100,0,AA34*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B34)),11)","v":0.92462253657000004},{"$f":"ROUND(IF(AB$2+$B35>100,0,AB34*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B34)),11)","v":0.91844617002999995},{"$f":"ROUND(IF(AC$2+$B35>100,0,AC34*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B34)),11)","v":0.91182896421000004},{"$f":"ROUND(IF(AD$2+$B35>100,0,AD34*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B34)),11)","v":0.90472490843999998},{"$f":"ROUND(IF(AE$2+$B35>100,0,AE34*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B34)),11)","v":0.89709117209},{"$f":"ROUND(IF(AF$2+$B35>100,0,AF34*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B34)),11)","v":0.88887304922999999},{"$f":"ROUND(IF(AG$2+$B35>100,0,AG34*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B34)),11)","v":0.8800026312},{"$f":"ROUND(IF(AH$2+$B35>100,0,AH34*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B34)),11)","v":0.87040953777999996},{"$f":"ROUND(IF(AI$2+$B35>100,0,AI34*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B34)),11)","v":0.86000264980999996},{"$f":"ROUND(IF(AJ$2+$B35>100,0,AJ34*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B34)),11)","v":0.84869546660999995},{"$f":"ROUND(IF(AK$2+$B35>100,0,AK34*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B34)),11)","v":0.83638018797000002},{"$f":"ROUND(IF(AL$2+$B35>100,0,AL34*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B34)),11)","v":0.82296542949999996},{"$f":"ROUND(IF(AM$2+$B35>100,0,AM34*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B34)),11)","v":0.80836828964999996},{"$f":"ROUND(IF(AN$2+$B35>100,0,AN34*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B34)),11)","v":0.79249058304999997},{"$f":"ROUND(IF(AO$2+$B35>100,0,AO34*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B34)),11)","v":0.77525565857000001},{"$f":"ROUND(IF(AP$2+$B35>100,0,AP34*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B34)),11)","v":0.75658442845999996},{"$f":"ROUND(IF(AQ$2+$B35>100,0,AQ34*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B34)),11)","v":0.73642929180000005},{"$f":"ROUND(IF(AR$2+$B35>100,0,AR34*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B34)),11)","v":0.71476589971000004},{"$f":"ROUND(IF(AS$2+$B35>100,0,AS34*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B34)),11)","v":0.69139506956999996},{"$f":"ROUND(IF(AT$2+$B35>100,0,AT34*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B34)),11)","v":0.66596203702000001},{"$f":"ROUND(IF(AU$2+$B35>100,0,AU34*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B34)),11)","v":0.63820288114000001},{"$f":"ROUND(IF(AV$2+$B35>100,0,AV34*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B34)),11)","v":0.60794558319000003},{"$f":"ROUND(IF(AW$2+$B35>100,0,AW34*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B34)),11)","v":0.57510854470999995},{"$f":"ROUND(IF(AX$2+$B35>100,0,AX34*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B34)),11)","v":0.53972930337000002},{"$f":"ROUND(IF(AY$2+$B35>100,0,AY34*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B34)),11)","v":0.50200035014},{"$f":"ROUND(IF(AZ$2+$B35>100,0,AZ34*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B34)),11)","v":0.46223721072000001},{"$f":"ROUND(IF(BA$2+$B35>100,0,BA34*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B34)),11)","v":0.42083098871000002},{"$f":"ROUND(IF(BB$2+$B35>100,0,BB34*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B34)),11)","v":0.37829429096},{"$f":"ROUND(IF(BC$2+$B35>100,0,BC34*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B34)),11)","v":0.33523604301999999},{"$f":"ROUND(IF(BD$2+$B35>100,0,BD34*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B34)),11)","v":0.29227689843999999},{"$f":"ROUND(IF(BE$2+$B35>100,0,BE34*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B34)),11)","v":0.25010126664999999},{"$f":"ROUND(IF(BF$2+$B35>100,0,BF34*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B34)),11)","v":0.20942309229},{"$f":"ROUND(IF(BG$2+$B35>100,0,BG34*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B35>100,0,BH34*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B35>100,0,BI34*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B35>100,0,BJ34*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B35>100,0,BK34*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B35>100,0,BL34*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B35>100,0,BM34*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B35>100,0,BN34*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B35>100,0,BO34*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B35>100,0,BP34*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B35>100,0,BQ34*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B35>100,0,BR34*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B35>100,0,BS34*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B35>100,0,BT34*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B35>100,0,BU34*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B35>100,0,BV34*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B35>100,0,BW34*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B35>100,0,BX34*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B35>100,0,BY34*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B34)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B35>100,0,BZ34*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B35>100,0,CA34*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B35>100,0,CB34*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B35>100,0,CC34*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B35>100,0,CD34*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B35>100,0,CE34*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B35>100,0,CF34*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B35>100,0,CG34*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B35>100,0,CH34*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B35>100,0,CI34*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B34)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B35>100,0,CJ34*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B34)),11)","v":0}]
[46,31,{"$f":"ROUND(IF(C$2+$B36>100,0,C35*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B35)),11)","v":0.98683491291000003},{"$f":"ROUND(IF(D$2+$B36>100,0,D35*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B35)),11)","v":0.98621286456000001},{"$f":"ROUND(IF(E$2+$B36>100,0,E35*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B35)),11)","v":0.98555959258000003},{"$f":"ROUND(IF(F$2+$B36>100,0,F35*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B35)),11)","v":0.98482342160000003},{"$f":"ROUND(IF(G$2+$B36>100,0,G35*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B35)),11)","v":0.98399507197000002},{"$f":"ROUND(IF(H$2+$B36>100,0,H35*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B35)),11)","v":0.98304740016000003},{"$f":"ROUND(IF(I$2+$B36>100,0,I35*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B35)),11)","v":0.98196232824999996},{"$f":"ROUND(IF(J$2+$B36>100,0,J35*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B35)),11)","v":0.98070975675000005},{"$f":"ROUND(IF(K$2+$B36>100,0,K35*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B35)),11)","v":0.97925480345000004},{"$f":"ROUND(IF(L$2+$B36>100,0,L35*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B35)),11)","v":0.97758287389999998},{"$f":"ROUND(IF(M$2+$B36>100,0,M35*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B35)),11)","v":0.97567490038000004},{"$f":"ROUND(IF(N$2+$B36>100,0,N35*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B35)),11)","v":0.97351991510000002},{"$f":"ROUND(IF(O$2+$B36>100,0,O35*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B35)),11)","v":0.97109525527999996},{"$f":"ROUND(IF(P$2+$B36>100,0,P35*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B35)),11)","v":0.96837510188999998},{"$f":"ROUND(IF(Q$2+$B36>100,0,Q35*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B35)),11)","v":0.96534394814000002},{"$f":"ROUND(IF(R$2+$B36>100,0,R35*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B35)),11)","v":0.96195442548999999},{"$f":"ROUND(IF(S$2+$B36>100,0,S35*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B35)),11)","v":0.95821783591999998},{"$f":"ROUND(IF(T$2+$B36>100,0,T35*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B35)),11)","v":0.95415094769999997},{"$f":"ROUND(IF(U$2+$B36>100,0,U35*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B35)),11)","v":0.94980280599},{"$f":"ROUND(IF(V$2+$B36>100,0,V35*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B35)),11)","v":0.94521120249000001},{"$f":"ROUND(IF(W$2+$B36>100,0,W35*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B35)),11)","v":0.94041612471000002},{"$f":"ROUND(IF(X$2+$B36>100,0,X35*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B35)),11)","v":0.93537288674999997},{"$f":"ROUND(IF(Y$2+$B36>100,0,Y35*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B35)),11)","v":0.92996494295999999},{"$f":"ROUND(IF(Z$2+$B36>100,0,Z35*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B35)),11)","v":0.92416937906999996},{"$f":"ROUND(IF(AA$2+$B36>100,0,AA35*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B35)),11)","v":0.91796784325000003},{"$f":"ROUND(IF(AB$2+$B36>100,0,AB35*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B35)),11)","v":0.91132481395999998},{"$f":"ROUND(IF(AC$2+$B36>100,0,AC35*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B35)),11)","v":0.90419121126000002},{"$f":"ROUND(IF(AD$2+$B36>100,0,AD35*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B35)),11)","v":0.89652421044999997},{"$f":"ROUND(IF(AE$2+$B36>100,0,AE35*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B35)),11)","v":0.88825634909999995},{"$f":"ROUND(IF(AF$2+$B36>100,0,AF35*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B35)),11)","v":0.87932379716999998},{"$f":"ROUND(IF(AG$2+$B36>100,0,AG35*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B35)),11)","v":0.86965820026999996},{"$f":"ROUND(IF(AH$2+$B36>100,0,AH35*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B35)),11)","v":0.85916741522999995},{"$f":"ROUND(IF(AI$2+$B36>100,0,AI35*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B35)),11)","v":0.84776937011999998},{"$f":"ROUND(IF(AJ$2+$B36>100,0,AJ35*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B35)),11)","v":0.83536381873999999},{"$f":"ROUND(IF(AK$2+$B36>100,0,AK35*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B35)),11)","v":0.82184339846999999},{"$f":"ROUND(IF(AL$2+$B36>100,0,AL35*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B35)),11)","v":0.80712202824000001},{"$f":"ROUND(IF(AM$2+$B36>100,0,AM35*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B35)),11)","v":0.79111981211000004},{"$f":"ROUND(IF(AN$2+$B36>100,0,AN35*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B35)),11)","v":0.77375499617999999},{"$f":"ROUND(IF(AO$2+$B36>100,0,AO35*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B35)),11)","v":0.75496140356999997},{"$f":"ROUND(IF(AP$2+$B36>100,0,AP35*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B35)),11)","v":0.73468108227999995},{"$f":"ROUND(IF(AQ$2+$B36>100,0,AQ35*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B35)),11)","v":0.71289256978000004},{"$f":"ROUND(IF(AR$2+$B36>100,0,AR35*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B35)),11)","v":0.68939299684999999},{"$f":"ROUND(IF(AS$2+$B36>100,0,AS35*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B35)),11)","v":0.66383129146999997},{"$f":"ROUND(IF(AT$2+$B36>100,0,AT35*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B35)),11)","v":0.63595232252},{"$f":"ROUND(IF(AU$2+$B36>100,0,AU35*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B35)),11)","v":0.60558541683},{"$f":"ROUND(IF(AV$2+$B36>100,0,AV35*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B35)),11)","v":0.57267215489000001},{"$f":"ROUND(IF(AW$2+$B36>100,0,AW35*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B35)),11)","v":0.5372586385},{"$f":"ROUND(IF(AX$2+$B36>100,0,AX35*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B35)),11)","v":0.49953949422999999},{"$f":"ROUND(IF(AY$2+$B36>100,0,AY35*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B35)),11)","v":0.45983417812999999},{"$f":"ROUND(IF(AZ$2+$B36>100,0,AZ35*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B35)),11)","v":0.41852916944000002},{"$f":"ROUND(IF(BA$2+$B36>100,0,BA35*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B35)),11)","v":0.37610612330999998},{"$f":"ROUND(IF(BB$2+$B36>100,0,BB35*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B35)),11)","v":0.33314846113000002},{"$f":"ROUND(IF(BC$2+$B36>100,0,BC35*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B35)),11)","v":0.29031914007999998},{"$f":"ROUND(IF(BD$2+$B36>100,0,BD35*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B35)),11)","v":0.24830123780999999},{"$f":"ROUND(IF(BE$2+$B36>100,0,BE35*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B35)),11)","v":0.20779928847000001},{"$f":"ROUND(IF(BF$2+$B36>100,0,BF35*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B36>100,0,BG35*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B36>100,0,BH35*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B36>100,0,BI35*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B36>100,0,BJ35*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B36>100,0,BK35*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B36>100,0,BL35*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B36>100,0,BM35*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B36>100,0,BN35*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B36>100,0,BO35*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B36>100,0,BP35*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B36>100,0,BQ35*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B36>100,0,BR35*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B36>100,0,BS35*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B36>100,0,BT35*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B36>100,0,BU35*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B36>100,0,BV35*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B36>100,0,BW35*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B36>100,0,BX35*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B36>100,0,BY35*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B35)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B36>100,0,BZ35*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B36>100,0,CA35*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B36>100,0,CB35*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B36>100,0,CC35*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B36>100,0,CD35*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B36>100,0,CE35*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B36>100,0,CF35*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B36>100,0,CG35*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B36>100,0,CH35*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B36>100,0,CI35*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B35)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B36>100,0,CJ35*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B35)),11)","v":0}]
[47,32,{"$f":"ROUND(IF(C$2+$B37>100,0,C36*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B36)),11)","v":0.98598307700999999},{"$f":"ROUND(IF(D$2+$B37>100,0,D36*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B36)),11)","v":0.98525505462999996},{"$f":"ROUND(IF(E$2+$B37>100,0,E36*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B36)),11)","v":0.98448414995},{"$f":"ROUND(IF(F$2+$B37>100,0,F36*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B36)),11)","v":0.98362666418},{"$f":"ROUND(IF(G$2+$B37>100,0,G36*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B36)),11)","v":0.98265349309000005},{"$f":"ROUND(IF(H$2+$B37>100,0,H36*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B36)),11)","v":0.98153183598000004},{"$f":"ROUND(IF(I$2+$B37>100,0,I36*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B36)),11)","v":0.98026382801},{"$f":"ROUND(IF(J$2+$B37>100,0,J36*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B36)),11)","v":0.97881139686999996},{"$f":"ROUND(IF(K$2+$B37>100,0,K36*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B36)),11)","v":0.97715410604999997},{"$f":"ROUND(IF(L$2+$B37>100,0,L36*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B36)),11)","v":0.97526218992000002},{"$f":"ROUND(IF(M$2+$B37>100,0,M36*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B36)),11)","v":0.97311775403},{"$f":"ROUND(IF(N$2+$B37>100,0,N36*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B36)),11)","v":0.97070089347999999},{"$f":"ROUND(IF(O$2+$B37>100,0,O36*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B36)),11)","v":0.96798823600999995},{"$f":"ROUND(IF(P$2+$B37>100,0,P36*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B36)),11)","v":0.96496022393000003},{"$f":"ROUND(IF(Q$2+$B37>100,0,Q36*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B36)),11)","v":0.96159628986000001},{"$f":"ROUND(IF(R$2+$B37>100,0,R36*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B36)),11)","v":0.95787920175999997},{"$f":"ROUND(IF(S$2+$B37>100,0,S36*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B36)),11)","v":0.95383149795},{"$f":"ROUND(IF(T$2+$B37>100,0,T36*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B36)),11)","v":0.94947360434000005},{"$f":"ROUND(IF(U$2+$B37>100,0,U36*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B36)),11)","v":0.94486506613999999},{"$f":"ROUND(IF(V$2+$B37>100,0,V36*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B36)),11)","v":0.94004118077999999},{"$f":"ROUND(IF(W$2+$B37>100,0,W36*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B36)),11)","v":0.93497647571999998},{"$f":"ROUND(IF(X$2+$B37>100,0,X36*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B36)),11)","v":0.92954813271000003},{"$f":"ROUND(IF(Y$2+$B37>100,0,Y36*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B36)),11)","v":0.92373575878000003},{"$f":"ROUND(IF(Z$2+$B37>100,0,Z36*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B36)),11)","v":0.91751794721000002},{"$f":"ROUND(IF(AA$2+$B37>100,0,AA36*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B36)),11)","v":0.91085019598000005},{"$f":"ROUND(IF(AB$2+$B37>100,0,AB36*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B36)),11)","v":0.90369128391999998},{"$f":"ROUND(IF(AC$2+$B37>100,0,AC36*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B36)),11)","v":0.89599535086000004},{"$f":"ROUND(IF(AD$2+$B37>100,0,AD36*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B36)),11)","v":0.88769497106999995},{"$f":"ROUND(IF(AE$2+$B37>100,0,AE36*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B36)),11)","v":0.87871372232},{"$f":"ROUND(IF(AF$2+$B37>100,0,AF36*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B36)),11)","v":0.86898734593000004},{"$f":"ROUND(IF(AG$2+$B37>100,0,AG36*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B36)),11)","v":0.85842578191999996},{"$f":"ROUND(IF(AH$2+$B37>100,0,AH36*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B36)),11)","v":0.84694601650000001},{"$f":"ROUND(IF(AI$2+$B37>100,0,AI36*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B36)),11)","v":0.83445226974999998},{"$f":"ROUND(IF(AJ$2+$B37>100,0,AJ36*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B36)),11)","v":0.82084469434999996},{"$f":"ROUND(IF(AK$2+$B37>100,0,AK36*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B36)),11)","v":0.80602159809999996},{"$f":"ROUND(IF(AL$2+$B37>100,0,AL36*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B36)),11)","v":0.78990014266999997},{"$f":"ROUND(IF(AM$2+$B37>100,0,AM36*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B36)),11)","v":0.77241663218000001},{"$f":"ROUND(IF(AN$2+$B37>100,0,AN36*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B36)),11)","v":0.75350002477},{"$f":"ROUND(IF(AO$2+$B37>100,0,AO36*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B36)),11)","v":0.73310504445000002},{"$f":"ROUND(IF(AP$2+$B37>100,0,AP36*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B36)),11)","v":0.71120023407999999},{"$f":"ROUND(IF(AQ$2+$B37>100,0,AQ36*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B36)),11)","v":0.68758616675999995},{"$f":"ROUND(IF(AR$2+$B37>100,0,AR36*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B36)),11)","v":0.66190903517999999},{"$f":"ROUND(IF(AS$2+$B37>100,0,AS36*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B36)),11)","v":0.63391759304999995},{"$f":"ROUND(IF(AT$2+$B37>100,0,AT36*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B36)),11)","v":0.60344988043000003},{"$f":"ROUND(IF(AU$2+$B37>100,0,AU36*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B36)),11)","v":0.57044892704000005},{"$f":"ROUND(IF(AV$2+$B37>100,0,AV36*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B36)),11)","v":0.53498259601999998},{"$f":"ROUND(IF(AW$2+$B37>100,0,AW36*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B36)),11)","v":0.49725280223000001},{"$f":"ROUND(IF(AX$2+$B37>100,0,AX36*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B36)),11)","v":0.45758002501},{"$f":"ROUND(IF(AY$2+$B37>100,0,AY36*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B36)),11)","v":0.41635336184999999},{"$f":"ROUND(IF(AZ$2+$B37>100,0,AZ36*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B36)),11)","v":0.37404893563000002},{"$f":"ROUND(IF(BA$2+$B37>100,0,BA36*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B36)),11)","v":0.33122143050000002},{"$f":"ROUND(IF(BB$2+$B37>100,0,BB36*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B36)),11)","v":0.28851126472999999},{"$f":"ROUND(IF(BC$2+$B37>100,0,BC36*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B36)),11)","v":0.24663804161},{"$f":"ROUND(IF(BD$2+$B37>100,0,BD36*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B36)),11)","v":0.20630371543000001},{"$f":"ROUND(IF(BE$2+$B37>100,0,BE36*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B37>100,0,BF36*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B37>100,0,BG36*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B37>100,0,BH36*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B37>100,0,BI36*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B37>100,0,BJ36*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B37>100,0,BK36*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B37>100,0,BL36*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B37>100,0,BM36*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B37>100,0,BN36*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B37>100,0,BO36*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B37>100,0,BP36*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B37>100,0,BQ36*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B37>100,0,BR36*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B37>100,0,BS36*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B37>100,0,BT36*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B37>100,0,BU36*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B37>100,0,BV36*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B37>100,0,BW36*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B37>100,0,BX36*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B37>100,0,BY36*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B36)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B37>100,0,BZ36*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B37>100,0,CA36*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B37>100,0,CB36*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B37>100,0,CC36*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B37>100,0,CD36*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B37>100,0,CE36*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B37>100,0,CF36*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B37>100,0,CG36*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B37>100,0,CH36*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B37>100,0,CI36*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B36)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B37>100,0,CJ36*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B36)),11)","v":0}]
[48,33,{"$f":"ROUND(IF(C$2+$B38>100,0,C37*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B37)),11)","v":0.98502549024999997},{"$f":"ROUND(IF(D$2+$B38>100,0,D37*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B37)),11)","v":0.98417994431},{"$f":"ROUND(IF(E$2+$B38>100,0,E37*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B37)),11)","v":0.98328780481},{"$f":"ROUND(IF(F$2+$B38>100,0,F37*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B37)),11)","v":0.98228558758999995},{"$f":"ROUND(IF(G$2+$B38>100,0,G37*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B37)),11)","v":0.98113853620000002},{"$f":"ROUND(IF(H$2+$B38>100,0,H37*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B37)),11)","v":0.97983408035999997},{"$f":"ROUND(IF(I$2+$B38>100,0,I37*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B37)),11)","v":0.97836633131999995},{"$f":"ROUND(IF(J$2+$B38>100,0,J37*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B37)),11)","v":0.97671165065999999},{"$f":"ROUND(IF(K$2+$B38>100,0,K37*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B37)),11)","v":0.97483443991999996},{"$f":"ROUND(IF(L$2+$B38>100,0,L37*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B37)),11)","v":0.97270612525},{"$f":"ROUND(IF(M$2+$B38>100,0,M37*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B37)),11)","v":0.97029989694999996},{"$f":"ROUND(IF(N$2+$B38>100,0,N37*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B37)),11)","v":0.96759513597000002},{"$f":"ROUND(IF(O$2+$B38>100,0,O37*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B37)),11)","v":0.96457472228999996},{"$f":"ROUND(IF(P$2+$B38>100,0,P37*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B37)),11)","v":0.96121405535000004},{"$f":"ROUND(IF(Q$2+$B38>100,0,Q37*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B37)),11)","v":0.95752258333999996},{"$f":"ROUND(IF(R$2+$B38>100,0,R37*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B37)),11)","v":0.95349441393000001},{"$f":"ROUND(IF(S$2+$B38>100,0,S37*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B37)),11)","v":0.94915572055999997},{"$f":"ROUND(IF(T$2+$B38>100,0,T37*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B37)),11)","v":0.94453757590999998},{"$f":"ROUND(IF(U$2+$B38>100,0,U37*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B37)),11)","v":0.93969693768999996},{"$f":"ROUND(IF(V$2+$B38>100,0,V37*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B37)),11)","v":0.93460370057999997},{"$f":"ROUND(IF(W$2+$B38>100,0,W37*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B37)),11)","v":0.92915419021000001},{"$f":"ROUND(IF(X$2+$B38>100,0,X37*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B37)),11)","v":0.92332174045000004},{"$f":"ROUND(IF(Y$2+$B38>100,0,Y37*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B37)),11)","v":0.91708744777999995},{"$f":"ROUND(IF(Z$2+$B38>100,0,Z37*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B37)),11)","v":0.91040378830000002},{"$f":"ROUND(IF(AA$2+$B38>100,0,AA37*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B37)),11)","v":0.90322064148000003},{"$f":"ROUND(IF(AB$2+$B38>100,0,AB37*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B37)),11)","v":0.89549995502000002},{"$f":"ROUND(IF(AC$2+$B38>100,0,AC37*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B37)),11)","v":0.88717131984999997},{"$f":"ROUND(IF(AD$2+$B38>100,0,AD37*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B37)),11)","v":0.87815837522999995},{"$f":"ROUND(IF(AE$2+$B38>100,0,AE37*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B37)),11)","v":0.86838444251000002},{"$f":"ROUND(IF(AF$2+$B38>100,0,AF37*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B37)),11)","v":0.85776359226999999},{"$f":"ROUND(IF(AG$2+$B38>100,0,AG37*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B37)),11)","v":0.84621493270000003},{"$f":"ROUND(IF(AH$2+$B38>100,0,AH37*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B37)),11)","v":0.83364184968999999},{"$f":"ROUND(IF(AI$2+$B38>100,0,AI37*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B37)),11)","v":0.81994898862999999},{"$f":"ROUND(IF(AJ$2+$B38>100,0,AJ37*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B37)),11)","v":0.80504212063000002},{"$f":"ROUND(IF(AK$2+$B38>100,0,AK37*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B37)),11)","v":0.78882319285000002},{"$f":"ROUND(IF(AL$2+$B38>100,0,AL37*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B37)),11)","v":0.77122579743999997},{"$f":"ROUND(IF(AM$2+$B38>100,0,AM37*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B37)),11)","v":0.75219669579000004},{"$f":"ROUND(IF(AN$2+$B38>100,0,AN37*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B37)),11)","v":0.73168597300000005},{"$f":"ROUND(IF(AO$2+$B38>100,0,AO37*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B37)),11)","v":0.70967456737000001},{"$f":"ROUND(IF(AP$2+$B38>100,0,AP37*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B37)),11)","v":0.68595390593000005},{"$f":"ROUND(IF(AQ$2+$B38>100,0,AQ37*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B37)),11)","v":0.66017423780999995},{"$f":"ROUND(IF(AR$2+$B38>100,0,AR37*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B37)),11)","v":0.63208195784999999},{"$f":"ROUND(IF(AS$2+$B38>100,0,AS37*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B37)),11)","v":0.60151914253000005},{"$f":"ROUND(IF(AT$2+$B38>100,0,AT37*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B37)),11)","v":0.56843729595000003},{"$f":"ROUND(IF(AU$2+$B38>100,0,AU37*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B37)),11)","v":0.53290568658000004},{"$f":"ROUND(IF(AV$2+$B38>100,0,AV37*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B37)),11)","v":0.49514624047},{"$f":"ROUND(IF(AW$2+$B38>100,0,AW37*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B37)),11)","v":0.45548540667999998},{"$f":"ROUND(IF(AX$2+$B38>100,0,AX37*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B37)),11)","v":0.41431235604},{"$f":"ROUND(IF(AY$2+$B38>100,0,AY37*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B37)),11)","v":0.37210436743999997},{"$f":"ROUND(IF(AZ$2+$B38>100,0,AZ37*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B37)),11)","v":0.32940974863},{"$f":"ROUND(IF(BA$2+$B38>100,0,BA37*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B37)),11)","v":0.28684242904000001},{"$f":"ROUND(IF(BB$2+$B38>100,0,BB37*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B37)),11)","v":0.24510217719999999},{"$f":"ROUND(IF(BC$2+$B38>100,0,BC37*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B37)),11)","v":0.20492183122999999},{"$f":"ROUND(IF(BD$2+$B38>100,0,BD37*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B38>100,0,BE37*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B38>100,0,BF37*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B38>100,0,BG37*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B38>100,0,BH37*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B38>100,0,BI37*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B38>100,0,BJ37*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B38>100,0,BK37*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B38>100,0,BL37*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B38>100,0,BM37*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B38>100,0,BN37*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B38>100,0,BO37*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B38>100,0,BP37*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B38>100,0,BQ37*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B38>100,0,BR37*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B38>100,0,BS37*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B38>100,0,BT37*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B38>100,0,BU37*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B38>100,0,BV37*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B38>100,0,BW37*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B38>100,0,BX37*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B38>100,0,BY37*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B37)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B38>100,0,BZ37*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B38>100,0,CA37*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B38>100,0,CB37*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B38>100,0,CC37*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B38>100,0,CD37*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B38>100,0,CE37*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B38>100,0,CF37*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B38>100,0,CG37*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B38>100,0,CH37*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B38>100,0,CI37*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B37)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B38>100,0,CJ37*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B37)),11)","v":0}]
[49,34,{"$f":"ROUND(IF(C$2+$B39>100,0,C38*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B38)),11)","v":0.98395063043999997},{"$f":"ROUND(IF(D$2+$B39>100,0,D38*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B38)),11)","v":0.98298396884000006},{"$f":"ROUND(IF(E$2+$B39>100,0,E38*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B38)),11)","v":0.98194719021999999},{"$f":"ROUND(IF(F$2+$B39>100,0,F38*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B38)),11)","v":0.9807711979},{"$f":"ROUND(IF(G$2+$B39>100,0,G38*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B38)),11)","v":0.97944146086999995},{"$f":"ROUND(IF(H$2+$B39>100,0,H38*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B38)),11)","v":0.97793741553000002},{"$f":"ROUND(IF(I$2+$B39>100,0,I38*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B38)),11)","v":0.97626753987000003},{"$f":"ROUND(IF(J$2+$B39>100,0,J38*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B38)),11)","v":0.97439303486999995},{"$f":"ROUND(IF(K$2+$B39>100,0,K38*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B38)),11)","v":0.97227949633999999},{"$f":"ROUND(IF(L$2+$B39>100,0,L38*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B38)),11)","v":0.96988946011999999},{"$f":"ROUND(IF(M$2+$B39>100,0,M38*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B38)),11)","v":0.96719542243000001},{"$f":"ROUND(IF(N$2+$B39>100,0,N38*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B38)),11)","v":0.96418300848000005},{"$f":"ROUND(IF(O$2+$B39>100,0,O38*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B38)),11)","v":0.96083005030000002},{"$f":"ROUND(IF(P$2+$B39>100,0,P38*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B38)),11)","v":0.95714196812999996},{"$f":"ROUND(IF(Q$2+$B39>100,0,Q38*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B38)),11)","v":0.95313942795999995},{"$f":"ROUND(IF(R$2+$B39>100,0,R38*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B38)),11)","v":0.94882028896000004},{"$f":"ROUND(IF(S$2+$B39>100,0,S38*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B38)),11)","v":0.94422134471999997},{"$f":"ROUND(IF(T$2+$B39>100,0,T38*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B38)),11)","v":0.93937123872999995},{"$f":"ROUND(IF(U$2+$B39>100,0,U38*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B38)),11)","v":0.93426144869000005},{"$f":"ROUND(IF(V$2+$B39>100,0,V38*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B38)),11)","v":0.92878373642000001},{"$f":"ROUND(IF(W$2+$B39>100,0,W38*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B38)),11)","v":0.92293043669999997},{"$f":"ROUND(IF(X$2+$B39>100,0,X38*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B38)),11)","v":0.91667640922000004},{"$f":"ROUND(IF(Y$2+$B39>100,0,Y38*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B38)),11)","v":0.90997662684000002},{"$f":"ROUND(IF(Z$2+$B39>100,0,Z38*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B38)),11)","v":0.90277797304999996},{"$f":"ROUND(IF(AA$2+$B39>100,0,AA38*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B38)),11)","v":0.89503357861999999},{"$f":"ROUND(IF(AB$2+$B39>100,0,AB38*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B38)),11)","v":0.88668080280999995},{"$f":"ROUND(IF(AC$2+$B39>100,0,AC38*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B38)),11)","v":0.87764034964000004},{"$f":"ROUND(IF(AD$2+$B39>100,0,AD38*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B38)),11)","v":0.86783562352999999},{"$f":"ROUND(IF(AE$2+$B39>100,0,AE38*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B38)),11)","v":0.85716847589},{"$f":"ROUND(IF(AF$2+$B39>100,0,AF38*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B38)),11)","v":0.84556216250000005},{"$f":"ROUND(IF(AG$2+$B39>100,0,AG38*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B38)),11)","v":0.83292225004999998},{"$f":"ROUND(IF(AH$2+$B39>100,0,AH38*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B38)),11)","v":0.81915265416000005},{"$f":"ROUND(IF(AI$2+$B39>100,0,AI38*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B38)),11)","v":0.80416365867999995},{"$f":"ROUND(IF(AJ$2+$B39>100,0,AJ38*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B38)),11)","v":0.78786461489000004},{"$f":"ROUND(IF(AK$2+$B39>100,0,AK38*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B38)),11)","v":0.77017430821999999},{"$f":"ROUND(IF(AL$2+$B39>100,0,AL38*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B38)),11)","v":0.75103703413},{"$f":"ROUND(IF(AM$2+$B39>100,0,AM38*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B38)),11)","v":0.73042037578999996},{"$f":"ROUND(IF(AN$2+$B39>100,0,AN38*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B38)),11)","v":0.70830085029000001},{"$f":"ROUND(IF(AO$2+$B39>100,0,AO38*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B38)),11)","v":0.68448239763999996},{"$f":"ROUND(IF(AP$2+$B39>100,0,AP38*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B38)),11)","v":0.65860705015999998},{"$f":"ROUND(IF(AQ$2+$B39>100,0,AQ38*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B38)),11)","v":0.63042533427000003},{"$f":"ROUND(IF(AR$2+$B39>100,0,AR38*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B38)),11)","v":0.59977732352000002},{"$f":"ROUND(IF(AS$2+$B39>100,0,AS38*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B38)),11)","v":0.56661858082000005},{"$f":"ROUND(IF(AT$2+$B39>100,0,AT38*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B38)),11)","v":0.53102644796999998},{"$f":"ROUND(IF(AU$2+$B39>100,0,AU38*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B38)),11)","v":0.49322398372999998},{"$f":"ROUND(IF(AV$2+$B39>100,0,AV38*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B38)),11)","v":0.45355578830999999},{"$f":"ROUND(IF(AW$2+$B39>100,0,AW38*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B38)),11)","v":0.41241579978999998},{"$f":"ROUND(IF(AX$2+$B39>100,0,AX38*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B38)),11)","v":0.37028027462000002},{"$f":"ROUND(IF(AY$2+$B39>100,0,AY38*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B38)),11)","v":0.32769724618000001},{"$f":"ROUND(IF(AZ$2+$B39>100,0,AZ38*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B38)),11)","v":0.28527348698999999},{"$f":"ROUND(IF(BA$2+$B39>100,0,BA38*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B38)),11)","v":0.24368443269000001},{"$f":"ROUND(IF(BB$2+$B39>100,0,BB38*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B38)),11)","v":0.20364574200999999},{"$f":"ROUND(IF(BC$2+$B39>100,0,BC38*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B39>100,0,BD38*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B39>100,0,BE38*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B39>100,0,BF38*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B39>100,0,BG38*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B39>100,0,BH38*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B39>100,0,BI38*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B39>100,0,BJ38*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B39>100,0,BK38*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B39>100,0,BL38*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B39>100,0,BM38*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B39>100,0,BN38*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B39>100,0,BO38*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B39>100,0,BP38*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B39>100,0,BQ38*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B39>100,0,BR38*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B39>100,0,BS38*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B39>100,0,BT38*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B39>100,0,BU38*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B39>100,0,BV38*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B39>100,0,BW38*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B39>100,0,BX38*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B39>100,0,BY38*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B38)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B39>100,0,BZ38*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B39>100,0,CA38*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B39>100,0,CB38*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B39>100,0,CC38*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B39>100,0,CD38*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B39>100,0,CE38*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B39>100,0,CF38*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B39>100,0,CG38*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B39>100,0,CH38*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B39>100,0,CI38*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B38)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B39>100,0,CJ38*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B38)),11)","v":0}]
[50,35,{"$f":"ROUND(IF(C$2+$B40>100,0,C39*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B39)),11)","v":0.98275493362999999},{"$f":"ROUND(IF(D$2+$B40>100,0,D39*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B39)),11)","v":0.98164376850000001},{"$f":"ROUND(IF(E$2+$B40>100,0,E39*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B39)),11)","v":0.98043332224000002},{"$f":"ROUND(IF(F$2+$B40>100,0,F39*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B39)),11)","v":0.97907475795999999},{"$f":"ROUND(IF(G$2+$B40>100,0,G39*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B39)),11)","v":0.97754555603000004},{"$f":"ROUND(IF(H$2+$B40>100,0,H39*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B39)),11)","v":0.97583954418999996},{"$f":"ROUND(IF(I$2+$B40>100,0,I39*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B39)),11)","v":0.97394997835999997},{"$f":"ROUND(IF(J$2+$B40>100,0,J39*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B39)),11)","v":0.97183924816},{"$f":"ROUND(IF(K$2+$B40>100,0,K39*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B39)),11)","v":0.96946406659999995},{"$f":"ROUND(IF(L$2+$B40>100,0,L39*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B39)),11)","v":0.96678629879},{"$f":"ROUND(IF(M$2+$B40>100,0,M39*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B39)),11)","v":0.96378470448999998},{"$f":"ROUND(IF(N$2+$B40>100,0,N39*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B39)),11)","v":0.96043985720000002},{"$f":"ROUND(IF(O$2+$B40>100,0,O39*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B39)),11)","v":0.95675958986999998},{"$f":"ROUND(IF(P$2+$B40>100,0,P39*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B39)),11)","v":0.95276055506000001},{"$f":"ROUND(IF(Q$2+$B40>100,0,Q39*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B39)),11)","v":0.94846704316999997},{"$f":"ROUND(IF(R$2+$B40>100,0,R39*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B39)),11)","v":0.94388765691999998},{"$f":"ROUND(IF(S$2+$B40>100,0,S39*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B39)),11)","v":0.93905673723000005},{"$f":"ROUND(IF(T$2+$B40>100,0,T39*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B39)),11)","v":0.93393763367000004},{"$f":"ROUND(IF(U$2+$B40>100,0,U39*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B39)),11)","v":0.92844361580000001},{"$f":"ROUND(IF(V$2+$B40>100,0,V39*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B39)),11)","v":0.92256246432},{"$f":"ROUND(IF(W$2+$B40>100,0,W39*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B39)),11)","v":0.91628792175999996},{"$f":"ROUND(IF(X$2+$B40>100,0,X39*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B39)),11)","v":0.90956877535000002},{"$f":"ROUND(IF(Y$2+$B40>100,0,Y39*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B39)),11)","v":0.90235438962000003},{"$f":"ROUND(IF(Z$2+$B40>100,0,Z39*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B39)),11)","v":0.89459492266999996},{"$f":"ROUND(IF(AA$2+$B40>100,0,AA39*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B39)),11)","v":0.88621901943000003},{"$f":"ROUND(IF(AB$2+$B40>100,0,AB39*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B39)),11)","v":0.87715510228000004},{"$f":"ROUND(IF(AC$2+$B40>100,0,AC39*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B39)),11)","v":0.86732368732999998},{"$f":"ROUND(IF(AD$2+$B40>100,0,AD39*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B39)),11)","v":0.85662674539999994},{"$f":"ROUND(IF(AE$2+$B40>100,0,AE39*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B39)),11)","v":0.84497551147000005},{"$f":"ROUND(IF(AF$2+$B40>100,0,AF39*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B39)),11)","v":0.83227973382999998},{"$f":"ROUND(IF(AG$2+$B40>100,0,AG39*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B39)),11)","v":0.81844556159000004},{"$f":"ROUND(IF(AH$2+$B40>100,0,AH39*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B39)),11)","v":0.80338265492000005},{"$f":"ROUND(IF(AI$2+$B40>100,0,AI39*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B39)),11)","v":0.78700489702999998},{"$f":"ROUND(IF(AJ$2+$B40>100,0,AJ39*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B39)),11)","v":0.76923839238000002},{"$f":"ROUND(IF(AK$2+$B40>100,0,AK39*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B39)),11)","v":0.75001307026999997},{"$f":"ROUND(IF(AL$2+$B40>100,0,AL39*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B39)),11)","v":0.72929428667999996},{"$f":"ROUND(IF(AM$2+$B40>100,0,AM39*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B39)),11)","v":0.70707570233000006},{"$f":"ROUND(IF(AN$2+$B40>100,0,AN39*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B39)),11)","v":0.68315744504999998},{"$f":"ROUND(IF(AO$2+$B40>100,0,AO39*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B39)),11)","v":0.65719420634000003},{"$f":"ROUND(IF(AP$2+$B40>100,0,AP39*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B39)),11)","v":0.62892876754000004},{"$f":"ROUND(IF(AQ$2+$B40>100,0,AQ39*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B39)),11)","v":0.59820536715999995},{"$f":"ROUND(IF(AR$2+$B40>100,0,AR39*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B39)),11)","v":0.56497782337000002},{"$f":"ROUND(IF(AS$2+$B40>100,0,AS39*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B39)),11)","v":0.52932742884999995},{"$f":"ROUND(IF(AT$2+$B40>100,0,AT39*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B39)),11)","v":0.49148467868000001},{"$f":"ROUND(IF(AU$2+$B40>100,0,AU39*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B39)),11)","v":0.45179499403000001},{"$f":"ROUND(IF(AV$2+$B40>100,0,AV39*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B39)),11)","v":0.41066864149999999},{"$f":"ROUND(IF(AW$2+$B40>100,0,AW39*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B39)),11)","v":0.36858527962999998},{"$f":"ROUND(IF(AX$2+$B40>100,0,AX39*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B39)),11)","v":0.32609084151000001},{"$f":"ROUND(IF(AY$2+$B40>100,0,AY39*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B39)),11)","v":0.28379043572000001},{"$f":"ROUND(IF(AZ$2+$B40>100,0,AZ39*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B39)),11)","v":0.24235155193999999},{"$f":"ROUND(IF(BA$2+$B40>100,0,BA39*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B39)),11)","v":0.20246779396},{"$f":"ROUND(IF(BB$2+$B40>100,0,BB39*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B40>100,0,BC39*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B40>100,0,BD39*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B40>100,0,BE39*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B40>100,0,BF39*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B40>100,0,BG39*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B40>100,0,BH39*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B40>100,0,BI39*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B40>100,0,BJ39*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B40>100,0,BK39*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B40>100,0,BL39*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B40>100,0,BM39*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B40>100,0,BN39*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B40>100,0,BO39*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B40>100,0,BP39*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B40>100,0,BQ39*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B40>100,0,BR39*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B40>100,0,BS39*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B40>100,0,BT39*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B40>100,0,BU39*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B40>100,0,BV39*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B40>100,0,BW39*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B40>100,0,BX39*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B40>100,0,BY39*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B39)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B40>100,0,BZ39*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B40>100,0,CA39*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B40>100,0,CB39*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B40>100,0,CC39*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B40>100,0,CD39*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B40>100,0,CE39*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B40>100,0,CF39*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B40>100,0,CG39*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B40>100,0,CH39*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B40>100,0,CI39*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B39)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B40>100,0,CJ39*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B39)),11)","v":0}]
[51,36,{"$f":"ROUND(IF(C$2+$B41>100,0,C40*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B40)),11)","v":0.98141504555000003},{"$f":"ROUND(IF(D$2+$B41>100,0,D40*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B40)),11)","v":0.9801303683},{"$f":"ROUND(IF(E$2+$B41>100,0,E40*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B40)),11)","v":0.97873746671999995},{"$f":"ROUND(IF(F$2+$B41>100,0,F40*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B40)),11)","v":0.97717956294999997},{"$f":"ROUND(IF(G$2+$B41>100,0,G40*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B40)),11)","v":0.97544852530000004},{"$f":"ROUND(IF(H$2+$B41>100,0,H40*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B40)),11)","v":0.97352299870000003},{"$f":"ROUND(IF(I$2+$B41>100,0,I40*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B40)),11)","v":0.97139735285999995},{"$f":"ROUND(IF(J$2+$B41>100,0,J40*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B40)),11)","v":0.96902509324999997},{"$f":"ROUND(IF(K$2+$B41>100,0,K40*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B40)),11)","v":0.96636226632},{"$f":"ROUND(IF(L$2+$B41>100,0,L40*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B40)),11)","v":0.96337702358999999},{"$f":"ROUND(IF(M$2+$B41>100,0,M40*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B40)),11)","v":0.96004309951},{"$f":"ROUND(IF(N$2+$B41>100,0,N40*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B40)),11)","v":0.95637104978999998},{"$f":"ROUND(IF(O$2+$B41>100,0,O40*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B40)),11)","v":0.95237992716999997},{"$f":"ROUND(IF(P$2+$B41>100,0,P40*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B40)),11)","v":0.94809002754000005},{"$f":"ROUND(IF(Q$2+$B41>100,0,Q40*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B40)),11)","v":0.94353624754999998},{"$f":"ROUND(IF(R$2+$B41>100,0,R40*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B40)),11)","v":0.93872487459999998},{"$f":"ROUND(IF(S$2+$B41>100,0,S40*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B40)),11)","v":0.93362495134000001},{"$f":"ROUND(IF(T$2+$B41>100,0,T40*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B40)),11)","v":0.92812181723999998},{"$f":"ROUND(IF(U$2+$B41>100,0,U40*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B40)),11)","v":0.92222462192999999},{"$f":"ROUND(IF(V$2+$B41>100,0,V40*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B40)),11)","v":0.91592259774999996},{"$f":"ROUND(IF(W$2+$B41>100,0,W40*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B40)),11)","v":0.90918330010000004},{"$f":"ROUND(IF(X$2+$B41>100,0,X40*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B40)),11)","v":0.90194995442000003},{"$f":"ROUND(IF(Y$2+$B41>100,0,Y40*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B40)),11)","v":0.89417517872999996},{"$f":"ROUND(IF(Z$2+$B41>100,0,Z40*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B40)),11)","v":0.88578468348999995},{"$f":"ROUND(IF(AA$2+$B41>100,0,AA40*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B40)),11)","v":0.87669827988000004},{"$f":"ROUND(IF(AB$2+$B41>100,0,AB40*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B40)),11)","v":0.86684414404999999},{"$f":"ROUND(IF(AC$2+$B41>100,0,AC40*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B40)),11)","v":0.85612142132000002},{"$f":"ROUND(IF(AD$2+$B41>100,0,AD40*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B40)),11)","v":0.84444148692999998},{"$f":"ROUND(IF(AE$2+$B41>100,0,AE40*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B40)),11)","v":0.83170229814999996},{"$f":"ROUND(IF(AF$2+$B41>100,0,AF40*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B40)),11)","v":0.81781421268999999},{"$f":"ROUND(IF(AG$2+$B41>100,0,AG40*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B40)),11)","v":0.80268917502000003},{"$f":"ROUND(IF(AH$2+$B41>100,0,AH40*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B40)),11)","v":0.78624055786000002},{"$f":"ROUND(IF(AI$2+$B41>100,0,AI40*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B40)),11)","v":0.76839899946000001},{"$f":"ROUND(IF(AJ$2+$B41>100,0,AJ40*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B40)),11)","v":0.74910165435999998},{"$f":"ROUND(IF(AK$2+$B41>100,0,AK40*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B40)),11)","v":0.72829996687999998},{"$f":"ROUND(IF(AL$2+$B41>100,0,AL40*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B40)),11)","v":0.70598560369999996},{"$f":"ROUND(IF(AM$2+$B41>100,0,AM40*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B40)),11)","v":0.68197578763},{"$f":"ROUND(IF(AN$2+$B41>100,0,AN40*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B40)),11)","v":0.65592207550000003},{"$f":"ROUND(IF(AO$2+$B41>100,0,AO40*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B40)),11)","v":0.62757958958000004},{"$f":"ROUND(IF(AP$2+$B41>100,0,AP40*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B40)),11)","v":0.59678528741000003},{"$f":"ROUND(IF(AQ$2+$B41>100,0,AQ40*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B40)),11)","v":0.56349707300999996},{"$f":"ROUND(IF(AR$2+$B41>100,0,AR40*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B40)),11)","v":0.52779465539000003},{"$f":"ROUND(IF(AS$2+$B41>100,0,AS40*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B40)),11)","v":0.48991217344999999},{"$f":"ROUND(IF(AT$2+$B41>100,0,AT40*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B40)),11)","v":0.45020178416000001},{"$f":"ROUND(IF(AU$2+$B41>100,0,AU40*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B40)),11)","v":0.40907434370000001},{"$f":"ROUND(IF(AV$2+$B41>100,0,AV40*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B40)),11)","v":0.36702380494999998},{"$f":"ROUND(IF(AW$2+$B41>100,0,AW40*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B40)),11)","v":0.32459812806999999},{"$f":"ROUND(IF(AX$2+$B41>100,0,AX40*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B40)),11)","v":0.28239926662999998},{"$f":"ROUND(IF(AY$2+$B41>100,0,AY40*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B40)),11)","v":0.24109163892999999},{"$f":"ROUND(IF(AZ$2+$B41>100,0,AZ40*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B40)),11)","v":0.20136035586000001},{"$f":"ROUND(IF(BA$2+$B41>100,0,BA40*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B41>100,0,BB40*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B41>100,0,BC40*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B41>100,0,BD40*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B41>100,0,BE40*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B41>100,0,BF40*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B41>100,0,BG40*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B41>100,0,BH40*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B41>100,0,BI40*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B41>100,0,BJ40*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B41>100,0,BK40*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B41>100,0,BL40*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B41>100,0,BM40*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B41>100,0,BN40*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B41>100,0,BO40*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B41>100,0,BP40*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B41>100,0,BQ40*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B41>100,0,BR40*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B41>100,0,BS40*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B41>100,0,BT40*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B41>100,0,BU40*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B41>100,0,BV40*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B41>100,0,BW40*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B41>100,0,BX40*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B41>100,0,BY40*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B40)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B41>100,0,BZ40*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B41>100,0,CA40*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B41>100,0,CB40*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B41>100,0,CC40*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B41>100,0,CD40*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B41>100,0,CE40*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B41>100,0,CF40*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B41>100,0,CG40*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B41>100,0,CH40*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B41>100,0,CI40*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B40)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B41>100,0,CJ40*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B40)),11)","v":0}]
[52,37,{"$f":"ROUND(IF(C$2+$B42>100,0,C41*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B41)),11)","v":0.97990199796999999},{"$f":"ROUND(IF(D$2+$B42>100,0,D41*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B41)),11)","v":0.97843503679999999},{"$f":"ROUND(IF(E$2+$B42>100,0,E41*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B41)),11)","v":0.97684292461},{"$f":"ROUND(IF(F$2+$B42>100,0,F41*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B41)),11)","v":0.97508331734999998},{"$f":"ROUND(IF(G$2+$B42>100,0,G41*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B41)),11)","v":0.97313290804999997},{"$f":"ROUND(IF(H$2+$B42>100,0,H41*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B41)),11)","v":0.97097149227000001},{"$f":"ROUND(IF(I$2+$B42>100,0,I41*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B41)),11)","v":0.96858447754999999},{"$f":"ROUND(IF(J$2+$B42>100,0,J41*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B41)),11)","v":0.96592469745999998},{"$f":"ROUND(IF(K$2+$B42>100,0,K41*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B41)),11)","v":0.96295448642000003},{"$f":"ROUND(IF(L$2+$B42>100,0,L41*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B41)),11)","v":0.95963700130999996},{"$f":"ROUND(IF(M$2+$B42>100,0,M41*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B41)),11)","v":0.95597597292000003},{"$f":"ROUND(IF(N$2+$B42>100,0,N41*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B41)),11)","v":0.95199316567000003},{"$f":"ROUND(IF(O$2+$B42>100,0,O41*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B41)),11)","v":0.94771126552999996},{"$f":"ROUND(IF(P$2+$B42>100,0,P41*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B41)),11)","v":0.94316119191000003},{"$f":"ROUND(IF(Q$2+$B42>100,0,Q41*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B41)),11)","v":0.93837538734000003},{"$f":"ROUND(IF(R$2+$B42>100,0,R41*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B41)),11)","v":0.93329500831000001},{"$f":"ROUND(IF(S$2+$B42>100,0,S41*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B41)),11)","v":0.92781108203999996},{"$f":"ROUND(IF(T$2+$B42>100,0,T41*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B41)),11)","v":0.92190497887},{"$f":"ROUND(IF(U$2+$B42>100,0,U41*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B41)),11)","v":0.91558718687999996},{"$f":"ROUND(IF(V$2+$B42>100,0,V41*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B41)),11)","v":0.90882080870000004},{"$f":"ROUND(IF(W$2+$B42>100,0,W41*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B41)),11)","v":0.90156770801999997},{"$f":"ROUND(IF(X$2+$B42>100,0,X41*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B41)),11)","v":0.89377440944999997},{"$f":"ROUND(IF(Y$2+$B42>100,0,Y41*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B41)),11)","v":0.88536907332000003},{"$f":"ROUND(IF(Z$2+$B42>100,0,Z41*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B41)),11)","v":0.87626861006000001},{"$f":"ROUND(IF(AA$2+$B42>100,0,AA41*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B41)),11)","v":0.86639269159999999},{"$f":"ROUND(IF(AB$2+$B42>100,0,AB41*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B41)),11)","v":0.85564807177000002},{"$f":"ROUND(IF(AC$2+$B42>100,0,AC41*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B41)),11)","v":0.84394335093999995},{"$f":"ROUND(IF(AD$2+$B42>100,0,AD41*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B41)),11)","v":0.83117666227999998},{"$f":"ROUND(IF(AE$2+$B42>100,0,AE41*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B41)),11)","v":0.81724681319000003},{"$f":"ROUND(IF(AF$2+$B42>100,0,AF41*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B41)),11)","v":0.80206998059000001},{"$f":"ROUND(IF(AG$2+$B42>100,0,AG41*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B41)),11)","v":0.78556187501999997},{"$f":"ROUND(IF(AH$2+$B42>100,0,AH41*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B41)),11)","v":0.76765273034000003},{"$f":"ROUND(IF(AI$2+$B42>100,0,AI41*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B41)),11)","v":0.74828423465000005},{"$f":"ROUND(IF(AJ$2+$B42>100,0,AJ41*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B41)),11)","v":0.72741493674000002},{"$f":"ROUND(IF(AK$2+$B42>100,0,AK41*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B41)),11)","v":0.70502306295999995},{"$f":"ROUND(IF(AL$2+$B42>100,0,AL41*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B41)),11)","v":0.68092438554000001},{"$f":"ROUND(IF(AM$2+$B42>100,0,AM41*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B41)),11)","v":0.65478752709999999},{"$f":"ROUND(IF(AN$2+$B42>100,0,AN41*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B41)),11)","v":0.62636478375000004},{"$f":"ROUND(IF(AO$2+$B42>100,0,AO41*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B41)),11)","v":0.59550506364},{"$f":"ROUND(IF(AP$2+$B42>100,0,AP41*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B41)),11)","v":0.56215938728000003},{"$f":"ROUND(IF(AQ$2+$B42>100,0,AQ41*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B41)),11)","v":0.52641135839999997},{"$f":"ROUND(IF(AR$2+$B42>100,0,AR41*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B41)),11)","v":0.48849353475000001},{"$f":"ROUND(IF(AS$2+$B42>100,0,AS41*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B41)),11)","v":0.44876136356000002},{"$f":"ROUND(IF(AT$2+$B42>100,0,AT41*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B41)),11)","v":0.40763178392999999},{"$f":"ROUND(IF(AU$2+$B42>100,0,AU41*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B41)),11)","v":0.36559894514000002},{"$f":"ROUND(IF(AV$2+$B42>100,0,AV41*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B41)),11)","v":0.32322300055999997},{"$f":"ROUND(IF(AW$2+$B42>100,0,AW41*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B41)),11)","v":0.28110655573999999},{"$f":"ROUND(IF(AX$2+$B42>100,0,AX41*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B41)),11)","v":0.23990978361000001},{"$f":"ROUND(IF(AY$2+$B42>100,0,AY41*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B41)),11)","v":0.20031354377999999},{"$f":"ROUND(IF(AZ$2+$B42>100,0,AZ41*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B42>100,0,BA41*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B42>100,0,BB41*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B42>100,0,BC41*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B42>100,0,BD41*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B42>100,0,BE41*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B42>100,0,BF41*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B42>100,0,BG41*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B42>100,0,BH41*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B42>100,0,BI41*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B42>100,0,BJ41*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B42>100,0,BK41*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B42>100,0,BL41*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B42>100,0,BM41*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B42>100,0,BN41*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B42>100,0,BO41*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B42>100,0,BP41*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B42>100,0,BQ41*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B42>100,0,BR41*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B42>100,0,BS41*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B42>100,0,BT41*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B42>100,0,BU41*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B42>100,0,BV41*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B42>100,0,BW41*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B42>100,0,BX41*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B42>100,0,BY41*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B41)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B42>100,0,BZ41*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B42>100,0,CA41*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B42>100,0,CB41*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B42>100,0,CC41*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B42>100,0,CD41*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B42>100,0,CE41*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B42>100,0,CF41*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B42>100,0,CG41*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B42>100,0,CH41*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B42>100,0,CI41*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B41)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B42>100,0,CJ41*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B41)),11)","v":0}]
[53,38,{"$f":"ROUND(IF(C$2+$B43>100,0,C42*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B42)),11)","v":0.97820706148000003},{"$f":"ROUND(IF(D$2+$B43>100,0,D42*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B42)),11)","v":0.97654108009999996},{"$f":"ROUND(IF(E$2+$B43>100,0,E42*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B42)),11)","v":0.97474740117000003},{"$f":"ROUND(IF(F$2+$B43>100,0,F42*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B42)),11)","v":0.97276856706000003},{"$f":"ROUND(IF(G$2+$B43>100,0,G42*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B42)),11)","v":0.97058242401000006},{"$f":"ROUND(IF(H$2+$B43>100,0,H42*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B42)),11)","v":0.96815985012000005},{"$f":"ROUND(IF(I$2+$B43>100,0,I42*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B42)),11)","v":0.96548549150999996},{"$f":"ROUND(IF(J$2+$B43>100,0,J42*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B42)),11)","v":0.96251846061000002},{"$f":"ROUND(IF(K$2+$B43>100,0,K42*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B42)),11)","v":0.95921610450999995},{"$f":"ROUND(IF(L$2+$B43>100,0,L42*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B42)),11)","v":0.95557159512000001},{"$f":"ROUND(IF(M$2+$B43>100,0,M42*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B42)),11)","v":0.95159989731000005},{"$f":"ROUND(IF(N$2+$B43>100,0,N42*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B42)),11)","v":0.94732639997000001},{"$f":"ROUND(IF(O$2+$B43>100,0,O42*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B42)),11)","v":0.94278439896999999},{"$f":"ROUND(IF(P$2+$B43>100,0,P42*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B42)),11)","v":0.93800238313999995},{"$f":"ROUND(IF(Q$2+$B43>100,0,Q42*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B42)),11)","v":0.93294754259000001},{"$f":"ROUND(IF(R$2+$B43>100,0,R42*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B42)),11)","v":0.92748319362999998},{"$f":"ROUND(IF(S$2+$B43>100,0,S42*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B42)),11)","v":0.92159632507},{"$f":"ROUND(IF(T$2+$B43>100,0,T42*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B42)),11)","v":0.91526984436000003},{"$f":"ROUND(IF(U$2+$B43>100,0,U42*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B42)),11)","v":0.90848799850999995},{"$f":"ROUND(IF(V$2+$B43>100,0,V42*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B42)),11)","v":0.90120825295999996},{"$f":"ROUND(IF(W$2+$B43>100,0,W42*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B42)),11)","v":0.89339562784000004},{"$f":"ROUND(IF(X$2+$B43>100,0,X42*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B42)),11)","v":0.88497225092999998},{"$f":"ROUND(IF(Y$2+$B43>100,0,Y42*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B42)),11)","v":0.87585746483000004},{"$f":"ROUND(IF(Z$2+$B43>100,0,Z42*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B42)),11)","v":0.86596807254999997},{"$f":"ROUND(IF(AA$2+$B43>100,0,AA42*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B42)),11)","v":0.85520245022999997},{"$f":"ROUND(IF(AB$2+$B43>100,0,AB42*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B42)),11)","v":0.84347673463999995},{"$f":"ROUND(IF(AC$2+$B43>100,0,AC42*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B42)),11)","v":0.83068635121000001},{"$f":"ROUND(IF(AD$2+$B43>100,0,AD42*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B42)),11)","v":0.81673031318},{"$f":"ROUND(IF(AE$2+$B43>100,0,AE42*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B42)),11)","v":0.80151350444000002},{"$f":"ROUND(IF(AF$2+$B43>100,0,AF42*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B42)),11)","v":0.78495589258999998},{"$f":"ROUND(IF(AG$2+$B43>100,0,AG42*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B42)),11)","v":0.76699009251000005},{"$f":"ROUND(IF(AH$2+$B43>100,0,AH42*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B42)),11)","v":0.74755750098999996},{"$f":"ROUND(IF(AI$2+$B43>100,0,AI42*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B42)),11)","v":0.72662118157},{"$f":"ROUND(IF(AJ$2+$B43>100,0,AJ42*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B42)),11)","v":0.70416631891000003},{"$f":"ROUND(IF(AK$2+$B43>100,0,AK42*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B42)),11)","v":0.67999601327000003},{"$f":"ROUND(IF(AL$2+$B43>100,0,AL42*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B42)),11)","v":0.65377804115000004},{"$f":"ROUND(IF(AM$2+$B43>100,0,AM42*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B42)),11)","v":0.62528136059999995},{"$f":"ROUND(IF(AN$2+$B43>100,0,AN42*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B42)),11)","v":0.59435234446999996},{"$f":"ROUND(IF(AO$2+$B43>100,0,AO42*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B42)),11)","v":0.56095344299000005},{"$f":"ROUND(IF(AP$2+$B43>100,0,AP42*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B42)),11)","v":0.52516171045000004},{"$f":"ROUND(IF(AQ$2+$B43>100,0,AQ42*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B42)),11)","v":0.48721324206},{"$f":"ROUND(IF(AR$2+$B43>100,0,AR42*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B42)),11)","v":0.44746188526000003},{"$f":"ROUND(IF(AS$2+$B43>100,0,AS42*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B42)),11)","v":0.40632756604999998},{"$f":"ROUND(IF(AT$2+$B43>100,0,AT42*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B42)),11)","v":0.36430969700999999},{"$f":"ROUND(IF(AU$2+$B43>100,0,AU42*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B42)),11)","v":0.32196818423000001},{"$f":"ROUND(IF(AV$2+$B43>100,0,AV42*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B42)),11)","v":0.27991567593},{"$f":"ROUND(IF(AW$2+$B43>100,0,AW42*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B42)),11)","v":0.23881157257999999},{"$f":"ROUND(IF(AX$2+$B43>100,0,AX42*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B42)),11)","v":0.19933158676000001},{"$f":"ROUND(IF(AY$2+$B43>100,0,AY42*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B42)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B43>100,0,AZ42*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B43>100,0,BA42*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B43>100,0,BB42*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B43>100,0,BC42*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B43>100,0,BD42*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B43>100,0,BE42*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B43>100,0,BF42*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B43>100,0,BG42*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B43>100,0,BH42*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B43>100,0,BI42*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B43>100,0,BJ42*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B43>100,0,BK42*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B43>100,0,BL42*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B43>100,0,BM42*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B43>100,0,BN42*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B43>100,0,BO42*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B43>100,0,BP42*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B43>100,0,BQ42*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B43>100,0,BR42*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B43>100,0,BS42*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B43>100,0,BT42*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B43>100,0,BU42*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B43>100,0,BV42*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B43>100,0,BW42*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B43>100,0,BX42*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B43>100,0,BY42*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B42)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B43>100,0,BZ42*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B43>100,0,CA42*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B43>100,0,CB42*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B43>100,0,CC42*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B43>100,0,CD42*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B43>100,0,CE42*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B43>100,0,CF42*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B43>100,0,CG42*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B43>100,0,CH42*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B43>100,0,CI42*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B42)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B43>100,0,CJ42*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B42)),11)","v":0}]
[54,39,{"$f":"ROUND(IF(C$2+$B44>100,0,C43*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B43)),11)","v":0.97631354606999998},{"$f":"ROUND(IF(D$2+$B44>100,0,D43*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B43)),11)","v":0.97444620417000005},{"$f":"ROUND(IF(E$2+$B44>100,0,E43*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B43)),11)","v":0.97243344831},{"$f":"ROUND(IF(F$2+$B44>100,0,F43*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B43)),11)","v":0.97021903791999997},{"$f":"ROUND(IF(G$2+$B44>100,0,G43*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B43)),11)","v":0.96777190848000005},{"$f":"ROUND(IF(H$2+$B44>100,0,H43*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B43)),11)","v":0.96506222267999997},{"$f":"ROUND(IF(I$2+$B44>100,0,I43*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B43)),11)","v":0.96208080347000002},{"$f":"ROUND(IF(J$2+$B44>100,0,J43*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B43)),11)","v":0.95878177143999999},{"$f":"ROUND(IF(K$2+$B44>100,0,K43*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B43)),11)","v":0.95515248139999998},{"$f":"ROUND(IF(L$2+$B44>100,0,L43*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B43)),11)","v":0.95119737058999998},{"$f":"ROUND(IF(M$2+$B44>100,0,M43*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B43)),11)","v":0.94693505945000001},{"$f":"ROUND(IF(N$2+$B44>100,0,N43*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B43)),11)","v":0.94240153420999995},{"$f":"ROUND(IF(O$2+$B44>100,0,O43*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B43)),11)","v":0.93762765114000002},{"$f":"ROUND(IF(P$2+$B44>100,0,P43*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B43)),11)","v":0.93257669596000003},{"$f":"ROUND(IF(Q$2+$B44>100,0,Q43*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B43)),11)","v":0.92713789165000005},{"$f":"ROUND(IF(R$2+$B44>100,0,R43*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B43)),11)","v":0.92127063295},{"$f":"ROUND(IF(S$2+$B44>100,0,S43*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B43)),11)","v":0.91496341199999998},{"$f":"ROUND(IF(T$2+$B44>100,0,T43*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B43)),11)","v":0.90817311656999999},{"$f":"ROUND(IF(U$2+$B44>100,0,U43*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B43)),11)","v":0.90087823049000004},{"$f":"ROUND(IF(V$2+$B44>100,0,V43*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B43)),11)","v":0.89303943099000005},{"$f":"ROUND(IF(W$2+$B44>100,0,W43*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B43)),11)","v":0.88459719967999995},{"$f":"ROUND(IF(X$2+$B44>100,0,X43*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B43)),11)","v":0.87546490554},{"$f":"ROUND(IF(Y$2+$B44>100,0,Y43*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B43)),11)","v":0.86556176032999999},{"$f":"ROUND(IF(Z$2+$B44>100,0,Z43*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B43)),11)","v":0.85478331551999998},{"$f":"ROUND(IF(AA$2+$B44>100,0,AA43*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B43)),11)","v":0.84303745194000002},{"$f":"ROUND(IF(AB$2+$B44>100,0,AB43*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B43)),11)","v":0.83022706469999996},{"$f":"ROUND(IF(AC$2+$B44>100,0,AC43*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B43)),11)","v":0.81624852401000003},{"$f":"ROUND(IF(AD$2+$B44>100,0,AD43*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B43)),11)","v":0.80100694788000004},{"$f":"ROUND(IF(AE$2+$B44>100,0,AE43*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B43)),11)","v":0.78441129019},{"$f":"ROUND(IF(AF$2+$B44>100,0,AF43*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B43)),11)","v":0.76639843635000005},{"$f":"ROUND(IF(AG$2+$B44>100,0,AG43*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B43)),11)","v":0.74691220936000002},{"$f":"ROUND(IF(AH$2+$B44>100,0,AH43*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B43)),11)","v":0.72591548706999998},{"$f":"ROUND(IF(AI$2+$B44>100,0,AI43*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B43)),11)","v":0.70339793262999994},{"$f":"ROUND(IF(AJ$2+$B44>100,0,AJ43*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B43)),11)","v":0.67916968208999995},{"$f":"ROUND(IF(AK$2+$B44>100,0,AK43*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B43)),11)","v":0.65288668020999996},{"$f":"ROUND(IF(AL$2+$B44>100,0,AL43*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B43)),11)","v":0.62431736429999996},{"$f":"ROUND(IF(AM$2+$B44>100,0,AM43*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B43)),11)","v":0.59332429324000002},{"$f":"ROUND(IF(AN$2+$B44>100,0,AN43*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B43)),11)","v":0.55986760540000002},{"$f":"ROUND(IF(AO$2+$B44>100,0,AO43*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B43)),11)","v":0.52403513356999998},{"$f":"ROUND(IF(AP$2+$B44>100,0,AP43*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B43)),11)","v":0.48605664652000002},{"$f":"ROUND(IF(AQ$2+$B44>100,0,AQ43*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B43)),11)","v":0.44628913242000001},{"$f":"ROUND(IF(AR$2+$B44>100,0,AR43*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B43)),11)","v":0.4051509633},{"$f":"ROUND(IF(AS$2+$B44>100,0,AS43*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B43)),11)","v":0.36314408814999999},{"$f":"ROUND(IF(AT$2+$B44>100,0,AT43*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B43)),11)","v":0.32083279561},{"$f":"ROUND(IF(AU$2+$B44>100,0,AU43*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B43)),11)","v":0.27882898729},{"$f":"ROUND(IF(AV$2+$B44>100,0,AV43*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B43)),11)","v":0.23779987123999999},{"$f":"ROUND(IF(AW$2+$B44>100,0,AW43*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B43)),11)","v":0.19841912648000001},{"$f":"ROUND(IF(AX$2+$B44>100,0,AX43*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B43)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B44>100,0,AY43*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B43)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B44>100,0,AZ43*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B44>100,0,BA43*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B44>100,0,BB43*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B44>100,0,BC43*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B44>100,0,BD43*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B44>100,0,BE43*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B44>100,0,BF43*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B44>100,0,BG43*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B44>100,0,BH43*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B44>100,0,BI43*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B44>100,0,BJ43*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B44>100,0,BK43*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B44>100,0,BL43*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B44>100,0,BM43*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B44>100,0,BN43*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B44>100,0,BO43*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B44>100,0,BP43*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B44>100,0,BQ43*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B44>100,0,BR43*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B44>100,0,BS43*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B44>100,0,BT43*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B44>100,0,BU43*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B44>100,0,BV43*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B44>100,0,BW43*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B44>100,0,BX43*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B44>100,0,BY43*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B43)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B44>100,0,BZ43*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B44>100,0,CA43*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B44>100,0,CB43*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B44>100,0,CC43*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B44>100,0,CD43*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B44>100,0,CE43*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B44>100,0,CF43*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B44>100,0,CG43*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B44>100,0,CH43*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B44>100,0,CI43*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B43)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B44>100,0,CJ43*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B43)),11)","v":0}]
[55,40,{"$f":"ROUND(IF(C$2+$B45>100,0,C44*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B44)),11)","v":0.97421915825000005},{"$f":"ROUND(IF(D$2+$B45>100,0,D44*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B44)),11)","v":0.97213296633000001},{"$f":"ROUND(IF(E$2+$B45>100,0,E44*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B44)),11)","v":0.96988479749000001},{"$f":"ROUND(IF(F$2+$B45>100,0,F44*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B44)),11)","v":0.96740957464999999},{"$f":"ROUND(IF(G$2+$B45>100,0,G44*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B44)),11)","v":0.96467552225999997},{"$f":"ROUND(IF(H$2+$B45>100,0,H44*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B44)),11)","v":0.96165902725999997},{"$f":"ROUND(IF(I$2+$B45>100,0,I44*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B44)),11)","v":0.95834581337000002},{"$f":"ROUND(IF(J$2+$B45>100,0,J44*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B44)),11)","v":0.95471998834000005},{"$f":"ROUND(IF(K$2+$B45>100,0,K44*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B44)),11)","v":0.95078017540000004},{"$f":"ROUND(IF(L$2+$B45>100,0,L44*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B44)),11)","v":0.94653450595999999},{"$f":"ROUND(IF(M$2+$B45>100,0,M44*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B44)),11)","v":0.94201222815999996},{"$f":"ROUND(IF(N$2+$B45>100,0,N44*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B44)),11)","v":0.93724688054000005},{"$f":"ROUND(IF(O$2+$B45>100,0,O44*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B44)),11)","v":0.93220413152000003},{"$f":"ROUND(IF(P$2+$B45>100,0,P44*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B44)),11)","v":0.92676935435999996},{"$f":"ROUND(IF(Q$2+$B45>100,0,Q44*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B44)),11)","v":0.92092764391000004},{"$f":"ROUND(IF(R$2+$B45>100,0,R44*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B44)),11)","v":0.91464006394999997},{"$f":"ROUND(IF(S$2+$B45>100,0,S44*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B44)),11)","v":0.90786906019000002},{"$f":"ROUND(IF(T$2+$B45>100,0,T44*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B44)),11)","v":0.90056598609000005},{"$f":"ROUND(IF(U$2+$B45>100,0,U44*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B44)),11)","v":0.89271239994999996},{"$f":"ROUND(IF(V$2+$B45>100,0,V44*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B44)),11)","v":0.88424451075999999},{"$f":"ROUND(IF(W$2+$B45>100,0,W44*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B44)),11)","v":0.87509388349999995},{"$f":"ROUND(IF(X$2+$B45>100,0,X44*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B44)),11)","v":0.86517381557999995},{"$f":"ROUND(IF(Y$2+$B45>100,0,Y44*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B44)),11)","v":0.85438225119},{"$f":"ROUND(IF(Z$2+$B45>100,0,Z44*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B44)),11)","v":0.84262427928999994},{"$f":"ROUND(IF(AA$2+$B45>100,0,AA44*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B44)),11)","v":0.82979468242999999},{"$f":"ROUND(IF(AB$2+$B45>100,0,AB44*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B44)),11)","v":0.81579722018},{"$f":"ROUND(IF(AC$2+$B45>100,0,AC44*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B44)),11)","v":0.80053443393000001},{"$f":"ROUND(IF(AD$2+$B45>100,0,AD44*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B44)),11)","v":0.78391554223000004},{"$f":"ROUND(IF(AE$2+$B45>100,0,AE44*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B44)),11)","v":0.76586670910999999},{"$f":"ROUND(IF(AF$2+$B45>100,0,AF44*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B44)),11)","v":0.74633604127999997},{"$f":"ROUND(IF(AG$2+$B45>100,0,AG44*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B44)),11)","v":0.72528887682999998},{"$f":"ROUND(IF(AH$2+$B45>100,0,AH44*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B44)),11)","v":0.70271479255000002},{"$f":"ROUND(IF(AI$2+$B45>100,0,AI44*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B44)),11)","v":0.67842857213999996},{"$f":"ROUND(IF(AJ$2+$B45>100,0,AJ44*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B44)),11)","v":0.65209329229000002},{"$f":"ROUND(IF(AK$2+$B45>100,0,AK44*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B44)),11)","v":0.62346617005000005},{"$f":"ROUND(IF(AL$2+$B45>100,0,AL44*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B44)),11)","v":0.59240956514999998},{"$f":"ROUND(IF(AM$2+$B45>100,0,AM44*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B44)),11)","v":0.55889920242000002},{"$f":"ROUND(IF(AN$2+$B45>100,0,AN44*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B44)),11)","v":0.52302075874999998},{"$f":"ROUND(IF(AO$2+$B45>100,0,AO44*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B44)),11)","v":0.48501395782000001},{"$f":"ROUND(IF(AP$2+$B45>100,0,AP44*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B44)),11)","v":0.44522968662000001},{"$f":"ROUND(IF(AQ$2+$B45>100,0,AQ44*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B44)),11)","v":0.40408910315000002},{"$f":"ROUND(IF(AR$2+$B45>100,0,AR44*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B44)),11)","v":0.36209253180000001},{"$f":"ROUND(IF(AS$2+$B45>100,0,AS44*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B44)),11)","v":0.31980629109999997},{"$f":"ROUND(IF(AT$2+$B45>100,0,AT44*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B44)),11)","v":0.27784572474000002},{"$f":"ROUND(IF(AU$2+$B45>100,0,AU44*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B44)),11)","v":0.23687668457},{"$f":"ROUND(IF(AV$2+$B45>100,0,AV44*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B44)),11)","v":0.1975785437},{"$f":"ROUND(IF(AW$2+$B45>100,0,AW44*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B44)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B45>100,0,AX44*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B44)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B45>100,0,AY44*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B44)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B45>100,0,AZ44*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B45>100,0,BA44*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B45>100,0,BB44*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B45>100,0,BC44*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B45>100,0,BD44*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B45>100,0,BE44*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B45>100,0,BF44*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B45>100,0,BG44*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B45>100,0,BH44*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B45>100,0,BI44*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B45>100,0,BJ44*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B45>100,0,BK44*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B45>100,0,BL44*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B45>100,0,BM44*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B45>100,0,BN44*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B45>100,0,BO44*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B45>100,0,BP44*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B45>100,0,BQ44*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B45>100,0,BR44*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B45>100,0,BS44*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B45>100,0,BT44*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B45>100,0,BU44*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B45>100,0,BV44*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B45>100,0,BW44*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B45>100,0,BX44*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B45>100,0,BY44*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B44)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B45>100,0,BZ44*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B45>100,0,CA44*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B45>100,0,CB44*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B45>100,0,CC44*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B45>100,0,CD44*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B45>100,0,CE44*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B45>100,0,CF44*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B45>100,0,CG44*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B45>100,0,CH44*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B45>100,0,CI44*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B44)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B45>100,0,CJ44*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B44)),11)","v":0}]
[56,41,{"$f":"ROUND(IF(C$2+$B46>100,0,C45*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B45)),11)","v":0.97190645938999998},{"$f":"ROUND(IF(D$2+$B46>100,0,D45*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B45)),11)","v":0.96958510304000001},{"$f":"ROUND(IF(E$2+$B46>100,0,E45*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B45)),11)","v":0.96707630207999995},{"$f":"ROUND(IF(F$2+$B46>100,0,F45*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B45)),11)","v":0.96431434772000002},{"$f":"ROUND(IF(G$2+$B46>100,0,G45*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B45)),11)","v":0.9612736905},{"$f":"ROUND(IF(H$2+$B46>100,0,H45*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B45)),11)","v":0.95792567458},{"$f":"ROUND(IF(I$2+$B46>100,0,I45*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B45)),11)","v":0.95428587717000002},{"$f":"ROUND(IF(J$2+$B46>100,0,J45*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B45)),11)","v":0.95034966212000005},{"$f":"ROUND(IF(K$2+$B46>100,0,K45*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B45)),11)","v":0.94611935589999996},{"$f":"ROUND(IF(L$2+$B46>100,0,L45*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B45)),11)","v":0.94161375702000005},{"$f":"ROUND(IF(M$2+$B46>100,0,M45*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B45)),11)","v":0.93685970387999995},{"$f":"ROUND(IF(N$2+$B46>100,0,N45*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B45)),11)","v":0.93182556341},{"$f":"ROUND(IF(O$2+$B46>100,0,O45*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B45)),11)","v":0.92639910994999997},{"$f":"ROUND(IF(P$2+$B46>100,0,P45*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B45)),11)","v":0.92056157519000004},{"$f":"ROUND(IF(Q$2+$B46>100,0,Q45*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B45)),11)","v":0.91429954346999998},{"$f":"ROUND(IF(R$2+$B46>100,0,R45*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B45)),11)","v":0.90754821928999996},{"$f":"ROUND(IF(S$2+$B46>100,0,S45*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B45)),11)","v":0.90026447657999997},{"$f":"ROUND(IF(T$2+$B46>100,0,T45*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B45)),11)","v":0.89240298581999999},{"$f":"ROUND(IF(U$2+$B46>100,0,U45*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B45)),11)","v":0.88392070042000004},{"$f":"ROUND(IF(V$2+$B46>100,0,V45*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B45)),11)","v":0.87474498355999997},{"$f":"ROUND(IF(W$2+$B46>100,0,W45*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B45)),11)","v":0.86480715490000004},{"$f":"ROUND(IF(X$2+$B46>100,0,X45*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B45)),11)","v":0.85399931709999999},{"$f":"ROUND(IF(Y$2+$B46>100,0,Y45*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B45)),11)","v":0.84222891998000005},{"$f":"ROUND(IF(Z$2+$B46>100,0,Z45*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B45)),11)","v":0.82938800006000002},{"$f":"ROUND(IF(AA$2+$B46>100,0,AA45*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B45)),11)","v":0.81537235296999999},{"$f":"ROUND(IF(AB$2+$B46>100,0,AB45*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B45)),11)","v":0.80009181841999999},{"$f":"ROUND(IF(AC$2+$B46>100,0,AC45*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B45)),11)","v":0.78345311049999999},{"$f":"ROUND(IF(AD$2+$B46>100,0,AD45*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B45)),11)","v":0.76538268132999998},{"$f":"ROUND(IF(AE$2+$B46>100,0,AE45*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B45)),11)","v":0.74581823332999997},{"$f":"ROUND(IF(AF$2+$B46>100,0,AF45*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B45)),11)","v":0.72472938898000006},{"$f":"ROUND(IF(AG$2+$B46>100,0,AG45*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B45)),11)","v":0.70210820915000005},{"$f":"ROUND(IF(AH$2+$B46>100,0,AH45*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B45)),11)","v":0.67776968230000001},{"$f":"ROUND(IF(AI$2+$B46>100,0,AI45*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B45)),11)","v":0.65138172809999995},{"$f":"ROUND(IF(AJ$2+$B46>100,0,AJ45*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B45)),11)","v":0.62270853393000003},{"$f":"ROUND(IF(AK$2+$B46>100,0,AK45*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B45)),11)","v":0.59160187398999997},{"$f":"ROUND(IF(AL$2+$B46>100,0,AL45*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B45)),11)","v":0.55803754749000001},{"$f":"ROUND(IF(AM$2+$B46>100,0,AM45*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B45)),11)","v":0.52211608976000001},{"$f":"ROUND(IF(AN$2+$B46>100,0,AN45*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B45)),11)","v":0.48407511629},{"$f":"ROUND(IF(AO$2+$B46>100,0,AO45*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B45)),11)","v":0.44427457991000002},{"$f":"ROUND(IF(AP$2+$B46>100,0,AP45*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B45)),11)","v":0.40312983600000002},{"$f":"ROUND(IF(AQ$2+$B46>100,0,AQ45*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B45)),11)","v":0.36114352349000001},{"$f":"ROUND(IF(AR$2+$B46>100,0,AR45*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B45)),11)","v":0.31888022800999999},{"$f":"ROUND(IF(AS$2+$B46>100,0,AS45*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B45)),11)","v":0.27695675736000003},{"$f":"ROUND(IF(AT$2+$B46>100,0,AT45*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B45)),11)","v":0.23604136263},{"$f":"ROUND(IF(AU$2+$B46>100,0,AU45*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B45)),11)","v":0.19681150426999999},{"$f":"ROUND(IF(AV$2+$B46>100,0,AV45*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B46>100,0,AW45*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B46>100,0,AX45*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B46>100,0,AY45*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B45)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B46>100,0,AZ45*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B46>100,0,BA45*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B46>100,0,BB45*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B46>100,0,BC45*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B46>100,0,BD45*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B46>100,0,BE45*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B46>100,0,BF45*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B46>100,0,BG45*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B46>100,0,BH45*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B46>100,0,BI45*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B46>100,0,BJ45*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B46>100,0,BK45*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B46>100,0,BL45*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B46>100,0,BM45*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B46>100,0,BN45*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B46>100,0,BO45*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B46>100,0,BP45*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B46>100,0,BQ45*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B46>100,0,BR45*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B46>100,0,BS45*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B46>100,0,BT45*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B46>100,0,BU45*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B46>100,0,BV45*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B46>100,0,BW45*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B46>100,0,BX45*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B46>100,0,BY45*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B45)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B46>100,0,BZ45*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B46>100,0,CA45*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B46>100,0,CB45*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B46>100,0,CC45*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B46>100,0,CD45*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B46>100,0,CE45*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B46>100,0,CF45*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B46>100,0,CG45*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B46>100,0,CH45*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B46>100,0,CI45*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B45)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B46>100,0,CJ45*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B45)),11)","v":0}]
[57,42,{"$f":"ROUND(IF(C$2+$B47>100,0,C46*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B46)),11)","v":0.96935918975000002},{"$f":"ROUND(IF(D$2+$B47>100,0,D46*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B46)),11)","v":0.96677747546000004},{"$f":"ROUND(IF(E$2+$B47>100,0,E46*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B46)),11)","v":0.96398214145000005},{"$f":"ROUND(IF(F$2+$B47>100,0,F46*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B46)),11)","v":0.96091378959999996},{"$f":"ROUND(IF(G$2+$B47>100,0,G46*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B46)),11)","v":0.95754183378000002},{"$f":"ROUND(IF(H$2+$B47>100,0,H46*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B46)),11)","v":0.95386751825000005},{"$f":"ROUND(IF(I$2+$B47>100,0,I46*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B46)),11)","v":0.94991753814000002},{"$f":"ROUND(IF(J$2+$B47>100,0,J46*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B46)),11)","v":0.94569095303999995},{"$f":"ROUND(IF(K$2+$B47>100,0,K46*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B46)),11)","v":0.94120076519999996},{"$f":"ROUND(IF(L$2+$B47>100,0,L46*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B46)),11)","v":0.93646341224999996},{"$f":"ROUND(IF(M$2+$B47>100,0,M46*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B46)),11)","v":0.93144062629000002},{"$f":"ROUND(IF(N$2+$B47>100,0,N46*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B46)),11)","v":0.92602289926000003},{"$f":"ROUND(IF(O$2+$B47>100,0,O46*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B46)),11)","v":0.92019381078999996},{"$f":"ROUND(IF(P$2+$B47>100,0,P46*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B46)),11)","v":0.91393610942000003},{"$f":"ROUND(IF(Q$2+$B47>100,0,Q46*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B46)),11)","v":0.90721033910000004},{"$f":"ROUND(IF(R$2+$B47>100,0,R46*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B46)),11)","v":0.89994632314},{"$f":"ROUND(IF(S$2+$B47>100,0,S46*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B46)),11)","v":0.89210420928},{"$f":"ROUND(IF(T$2+$B47>100,0,T46*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B46)),11)","v":0.88361433348999996},{"$f":"ROUND(IF(U$2+$B47>100,0,U46*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B46)),11)","v":0.87442465193999996},{"$f":"ROUND(IF(V$2+$B47>100,0,V46*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B46)),11)","v":0.86446235628000001},{"$f":"ROUND(IF(W$2+$B47>100,0,W46*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B46)),11)","v":0.85363739217000001},{"$f":"ROUND(IF(X$2+$B47>100,0,X46*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B46)),11)","v":0.84185143300999998},{"$f":"ROUND(IF(Y$2+$B47>100,0,Y46*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B46)),11)","v":0.82899885121000005},{"$f":"ROUND(IF(Z$2+$B47>100,0,Z46*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B46)),11)","v":0.81497273899},{"$f":"ROUND(IF(AA$2+$B47>100,0,AA46*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B46)),11)","v":0.79967513057999995},{"$f":"ROUND(IF(AB$2+$B47>100,0,AB46*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B46)),11)","v":0.78301993925000002},{"$f":"ROUND(IF(AC$2+$B47>100,0,AC46*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B46)),11)","v":0.76493118213},{"$f":"ROUND(IF(AD$2+$B47>100,0,AD46*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B46)),11)","v":0.74534687618999995},{"$f":"ROUND(IF(AE$2+$B47>100,0,AE46*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B46)),11)","v":0.72422657173000005},{"$f":"ROUND(IF(AF$2+$B47>100,0,AF46*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B46)),11)","v":0.70156660286999994},{"$f":"ROUND(IF(AG$2+$B47>100,0,AG46*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B46)),11)","v":0.67718463151999997},{"$f":"ROUND(IF(AH$2+$B47>100,0,AH46*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B46)),11)","v":0.65074910615000003},{"$f":"ROUND(IF(AI$2+$B47>100,0,AI46*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B46)),11)","v":0.62202903439000001},{"$f":"ROUND(IF(AJ$2+$B47>100,0,AJ46*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B46)),11)","v":0.59088295937000002},{"$f":"ROUND(IF(AK$2+$B47>100,0,AK46*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B46)),11)","v":0.55727671913999999},{"$f":"ROUND(IF(AL$2+$B47>100,0,AL46*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B46)),11)","v":0.52131114335999995},{"$f":"ROUND(IF(AM$2+$B47>100,0,AM46*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B46)),11)","v":0.48323781158000001},{"$f":"ROUND(IF(AN$2+$B47>100,0,AN46*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B46)),11)","v":0.44341459760000002},{"$f":"ROUND(IF(AO$2+$B47>100,0,AO46*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B46)),11)","v":0.40226504189000001},{"$f":"ROUND(IF(AP$2+$B47>100,0,AP46*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B46)),11)","v":0.36028620485000001},{"$f":"ROUND(IF(AQ$2+$B47>100,0,AQ46*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B46)),11)","v":0.31804447481999998},{"$f":"ROUND(IF(AR$2+$B47>100,0,AR46*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B46)),11)","v":0.27615477367000002},{"$f":"ROUND(IF(AS$2+$B47>100,0,AS46*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B46)),11)","v":0.2352861483},{"$f":"ROUND(IF(AT$2+$B47>100,0,AT46*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B46)),11)","v":0.19611746818},{"$f":"ROUND(IF(AU$2+$B47>100,0,AU46*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B47>100,0,AV46*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B47>100,0,AW46*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B47>100,0,AX46*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B47>100,0,AY46*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B46)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B47>100,0,AZ46*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B47>100,0,BA46*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B47>100,0,BB46*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B47>100,0,BC46*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B47>100,0,BD46*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B47>100,0,BE46*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B47>100,0,BF46*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B47>100,0,BG46*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B47>100,0,BH46*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B47>100,0,BI46*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B47>100,0,BJ46*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B47>100,0,BK46*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B47>100,0,BL46*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B47>100,0,BM46*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B47>100,0,BN46*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B47>100,0,BO46*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B47>100,0,BP46*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B47>100,0,BQ46*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B47>100,0,BR46*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B47>100,0,BS46*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B47>100,0,BT46*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B47>100,0,BU46*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B47>100,0,BV46*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B47>100,0,BW46*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B47>100,0,BX46*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B47>100,0,BY46*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B46)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B47>100,0,BZ46*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B47>100,0,CA46*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B47>100,0,CB46*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B47>100,0,CC46*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B47>100,0,CD46*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B47>100,0,CE46*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B47>100,0,CF46*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B47>100,0,CG46*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B47>100,0,CH46*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B47>100,0,CI46*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B46)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B47>100,0,CJ46*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B46)),11)","v":0}]
[58,43,{"$f":"ROUND(IF(C$2+$B48>100,0,C47*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B47)),11)","v":0.96655221633999999},{"$f":"ROUND(IF(D$2+$B48>100,0,D47*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B47)),11)","v":0.96368427092999998},{"$f":"ROUND(IF(E$2+$B48>100,0,E47*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B47)),11)","v":0.96058275483},{"$f":"ROUND(IF(F$2+$B48>100,0,F47*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B47)),11)","v":0.95718333009000001},{"$f":"ROUND(IF(G$2+$B48>100,0,G47*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B47)),11)","v":0.95348530356000005},{"$f":"ROUND(IF(H$2+$B48>100,0,H47*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B47)),11)","v":0.94950109429999996},{"$f":"ROUND(IF(I$2+$B48>100,0,I47*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B47)),11)","v":0.94526094737999999},{"$f":"ROUND(IF(J$2+$B48>100,0,J47*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B47)),11)","v":0.94077458948000003},{"$f":"ROUND(IF(K$2+$B48>100,0,K47*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B47)),11)","v":0.93605267937000003},{"$f":"ROUND(IF(L$2+$B48>100,0,L47*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B47)),11)","v":0.93104662692999995},{"$f":"ROUND(IF(M$2+$B48>100,0,M47*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B47)),11)","v":0.92564035921999999},{"$f":"ROUND(IF(N$2+$B48>100,0,N47*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B47)),11)","v":0.91982012007000002},{"$f":"ROUND(IF(O$2+$B48>100,0,O47*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B47)),11)","v":0.91357099189000002},{"$f":"ROUND(IF(P$2+$B48>100,0,P47*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B47)),11)","v":0.90684972301},{"$f":"ROUND(IF(Q$2+$B48>100,0,Q47*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B47)),11)","v":0.89961127314},{"$f":"ROUND(IF(R$2+$B48>100,0,R47*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B47)),11)","v":0.89178893967999995},{"$f":"ROUND(IF(S$2+$B48>100,0,S47*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B47)),11)","v":0.88331849939999996},{"$f":"ROUND(IF(T$2+$B48>100,0,T47*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B47)),11)","v":0.87412157633999998},{"$f":"ROUND(IF(U$2+$B48>100,0,U47*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B47)),11)","v":0.86414579016000004},{"$f":"ROUND(IF(V$2+$B48>100,0,V47*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B47)),11)","v":0.85329704692999997},{"$f":"ROUND(IF(W$2+$B48>100,0,W47*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B47)),11)","v":0.84149465635999998},{"$f":"ROUND(IF(X$2+$B48>100,0,X47*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B47)),11)","v":0.82862729396000001},{"$f":"ROUND(IF(Y$2+$B48>100,0,Y47*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B47)),11)","v":0.81459035378},{"$f":"ROUND(IF(Z$2+$B48>100,0,Z47*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B47)),11)","v":0.79928320981000001},{"$f":"ROUND(IF(AA$2+$B48>100,0,AA47*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B47)),11)","v":0.78261214244999999},{"$f":"ROUND(IF(AB$2+$B48>100,0,AB47*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B47)),11)","v":0.76450825166000003},{"$f":"ROUND(IF(AC$2+$B48>100,0,AC47*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B47)),11)","v":0.74490719611},{"$f":"ROUND(IF(AD$2+$B48>100,0,AD47*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B47)),11)","v":0.72376886052},{"$f":"ROUND(IF(AE$2+$B48>100,0,AE47*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B47)),11)","v":0.70107985596},{"$f":"ROUND(IF(AF$2+$B48>100,0,AF47*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B47)),11)","v":0.67666225129000002},{"$f":"ROUND(IF(AG$2+$B48>100,0,AG47*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B47)),11)","v":0.65018737953000005},{"$f":"ROUND(IF(AH$2+$B48>100,0,AH47*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B47)),11)","v":0.62142491978000003},{"$f":"ROUND(IF(AI$2+$B48>100,0,AI47*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B47)),11)","v":0.59023818789000004},{"$f":"ROUND(IF(AJ$2+$B48>100,0,AJ47*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B47)),11)","v":0.55659951645000005},{"$f":"ROUND(IF(AK$2+$B48>100,0,AK47*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B47)),11)","v":0.52060038777999995},{"$f":"ROUND(IF(AL$2+$B48>100,0,AL47*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B47)),11)","v":0.48249280381999998},{"$f":"ROUND(IF(AM$2+$B48>100,0,AM47*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B47)),11)","v":0.44264762339000002},{"$f":"ROUND(IF(AN$2+$B48>100,0,AN47*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B47)),11)","v":0.40148637744999999},{"$f":"ROUND(IF(AO$2+$B48>100,0,AO47*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B47)),11)","v":0.35951331889999999},{"$f":"ROUND(IF(AP$2+$B48>100,0,AP47*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B47)),11)","v":0.31728946901999999},{"$f":"ROUND(IF(AQ$2+$B48>100,0,AQ47*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B47)),11)","v":0.27543099962000001},{"$f":"ROUND(IF(AR$2+$B48>100,0,AR47*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B47)),11)","v":0.23460483019},{"$f":"ROUND(IF(AS$2+$B48>100,0,AS47*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B47)),11)","v":0.19548999035},{"$f":"ROUND(IF(AT$2+$B48>100,0,AT47*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B48>100,0,AU47*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B48>100,0,AV47*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B48>100,0,AW47*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B48>100,0,AX47*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B48>100,0,AY47*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B47)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B48>100,0,AZ47*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B48>100,0,BA47*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B48>100,0,BB47*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B48>100,0,BC47*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B48>100,0,BD47*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B48>100,0,BE47*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B48>100,0,BF47*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B48>100,0,BG47*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B48>100,0,BH47*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B48>100,0,BI47*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B48>100,0,BJ47*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B48>100,0,BK47*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B48>100,0,BL47*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B48>100,0,BM47*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B48>100,0,BN47*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B48>100,0,BO47*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B48>100,0,BP47*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B48>100,0,BQ47*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B48>100,0,BR47*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B48>100,0,BS47*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B48>100,0,BT47*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B48>100,0,BU47*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B48>100,0,BV47*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B48>100,0,BW47*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B48>100,0,BX47*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B48>100,0,BY47*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B47)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B48>100,0,BZ47*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B48>100,0,CA47*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B48>100,0,CB47*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B48>100,0,CC47*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B48>100,0,CD47*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B48>100,0,CE47*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B48>100,0,CF47*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B48>100,0,CG47*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B48>100,0,CH47*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B48>100,0,CI47*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B47)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B48>100,0,CJ47*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B47)),11)","v":0}]
[59,44,{"$f":"ROUND(IF(C$2+$B49>100,0,C48*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B48)),11)","v":0.96345973251999995},{"$f":"ROUND(IF(D$2+$B49>100,0,D48*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B48)),11)","v":0.96028593472000001},{"$f":"ROUND(IF(E$2+$B49>100,0,E48*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B48)),11)","v":0.95685358046000002},{"$f":"ROUND(IF(F$2+$B49>100,0,F48*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B48)),11)","v":0.95312831863000003},{"$f":"ROUND(IF(G$2+$B49>100,0,G48*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B48)),11)","v":0.94912062922999996},{"$f":"ROUND(IF(H$2+$B49>100,0,H48*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B48)),11)","v":0.94484654498999998},{"$f":"ROUND(IF(I$2+$B49>100,0,I48*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B48)),11)","v":0.94034681928999997},{"$f":"ROUND(IF(J$2+$B49>100,0,J48*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B48)),11)","v":0.93562883471000002},{"$f":"ROUND(IF(K$2+$B49>100,0,K48*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B48)),11)","v":0.93063826985999998},{"$f":"ROUND(IF(L$2+$B49>100,0,L48*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B48)),11)","v":0.92524881336999998},{"$f":"ROUND(IF(M$2+$B49>100,0,M48*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B48)),11)","v":0.91944014240000005},{"$f":"ROUND(IF(N$2+$B49>100,0,N48*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B48)),11)","v":0.91319999070000002},{"$f":"ROUND(IF(O$2+$B49>100,0,O48*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B48)),11)","v":0.90648743648999996},{"$f":"ROUND(IF(P$2+$B49>100,0,P48*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B48)),11)","v":0.89925367767999997},{"$f":"ROUND(IF(Q$2+$B49>100,0,Q48*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B48)),11)","v":0.89145692667999998},{"$f":"ROUND(IF(R$2+$B49>100,0,R48*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B48)),11)","v":0.88300633467},{"$f":"ROUND(IF(S$2+$B49>100,0,S48*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B48)),11)","v":0.87382892043000004},{"$f":"ROUND(IF(T$2+$B49>100,0,T48*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B48)),11)","v":0.86384627720999996},{"$f":"ROUND(IF(U$2+$B49>100,0,U48*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B48)),11)","v":0.85298456955000002},{"$f":"ROUND(IF(V$2+$B49>100,0,V48*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B48)),11)","v":0.84115915242999995},{"$f":"ROUND(IF(W$2+$B49>100,0,W48*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B48)),11)","v":0.82827612169999998},{"$f":"ROUND(IF(X$2+$B49>100,0,X48*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B48)),11)","v":0.81422525441000004},{"$f":"ROUND(IF(Y$2+$B49>100,0,Y48*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B48)),11)","v":0.79890818613000003},{"$f":"ROUND(IF(Z$2+$B49>100,0,Z48*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B48)),11)","v":0.78222858424999997},{"$f":"ROUND(IF(AA$2+$B49>100,0,AA48*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B48)),11)","v":0.76411009575},{"$f":"ROUND(IF(AB$2+$B49>100,0,AB48*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B48)),11)","v":0.74449533690000003},{"$f":"ROUND(IF(AC$2+$B49>100,0,AC48*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B48)),11)","v":0.72334190930999998},{"$f":"ROUND(IF(AD$2+$B49>100,0,AD48*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B48)),11)","v":0.70063677347999997},{"$f":"ROUND(IF(AE$2+$B49>100,0,AE48*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B48)),11)","v":0.67619278301999997},{"$f":"ROUND(IF(AF$2+$B49>100,0,AF48*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B48)),11)","v":0.64968582498000005},{"$f":"ROUND(IF(AG$2+$B49>100,0,AG48*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B48)),11)","v":0.62088850579999999},{"$f":"ROUND(IF(AH$2+$B49>100,0,AH48*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B48)),11)","v":0.58966494854999996},{"$f":"ROUND(IF(AI$2+$B49>100,0,AI48*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B48)),11)","v":0.55599215505999999},{"$f":"ROUND(IF(AJ$2+$B49>100,0,AJ48*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B48)),11)","v":0.51996775416999996},{"$f":"ROUND(IF(AK$2+$B49>100,0,AK48*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B48)),11)","v":0.48183497316000001},{"$f":"ROUND(IF(AL$2+$B49>100,0,AL48*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B48)),11)","v":0.44196519352000002},{"$f":"ROUND(IF(AM$2+$B49>100,0,AM48*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B48)),11)","v":0.40079192648},{"$f":"ROUND(IF(AN$2+$B49>100,0,AN48*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B48)),11)","v":0.35881740896999997},{"$f":"ROUND(IF(AO$2+$B49>100,0,AO48*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B48)),11)","v":0.31660881966999999},{"$f":"ROUND(IF(AP$2+$B49>100,0,AP48*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B48)),11)","v":0.27477715395000002},{"$f":"ROUND(IF(AQ$2+$B49>100,0,AQ48*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B48)),11)","v":0.23398995439},{"$f":"ROUND(IF(AR$2+$B49>100,0,AR48*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B48)),11)","v":0.19492390997},{"$f":"ROUND(IF(AS$2+$B49>100,0,AS48*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B49>100,0,AT48*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B49>100,0,AU48*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B49>100,0,AV48*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B49>100,0,AW48*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B49>100,0,AX48*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B49>100,0,AY48*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B48)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B49>100,0,AZ48*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B49>100,0,BA48*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B49>100,0,BB48*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B49>100,0,BC48*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B49>100,0,BD48*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B49>100,0,BE48*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B49>100,0,BF48*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B49>100,0,BG48*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B49>100,0,BH48*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B49>100,0,BI48*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B49>100,0,BJ48*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B49>100,0,BK48*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B49>100,0,BL48*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B49>100,0,BM48*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B49>100,0,BN48*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B49>100,0,BO48*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B49>100,0,BP48*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B49>100,0,BQ48*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B49>100,0,BR48*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B49>100,0,BS48*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B49>100,0,BT48*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B49>100,0,BU48*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B49>100,0,BV48*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B49>100,0,BW48*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B49>100,0,BX48*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B49>100,0,BY48*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B48)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B49>100,0,BZ48*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B49>100,0,CA48*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B49>100,0,CB48*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B49>100,0,CC48*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B49>100,0,CD48*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B49>100,0,CE48*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B49>100,0,CF48*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B49>100,0,CG48*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B49>100,0,CH48*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B49>100,0,CI48*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B48)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B49>100,0,CJ48*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B48)),11)","v":0}]
[60,45,{"$f":"ROUND(IF(C$2+$B50>100,0,C49*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B49)),11)","v":0.96006218811999999},{"$f":"ROUND(IF(D$2+$B50>100,0,D49*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B49)),11)","v":0.95655791266000001},{"$f":"ROUND(IF(E$2+$B50>100,0,E49*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B49)),11)","v":0.95279996595000005},{"$f":"ROUND(IF(F$2+$B50>100,0,F49*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B49)),11)","v":0.94876527844000003},{"$f":"ROUND(IF(G$2+$B50>100,0,G49*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B49)),11)","v":0.94446794498999997},{"$f":"ROUND(IF(H$2+$B50>100,0,H49*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B49)),11)","v":0.93993457126000002},{"$f":"ROUND(IF(I$2+$B50>100,0,I49*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B49)),11)","v":0.93520340429000004},{"$f":"ROUND(IF(J$2+$B50>100,0,J49*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B49)),11)","v":0.93021687683999998},{"$f":"ROUND(IF(K$2+$B50>100,0,K49*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B49)),11)","v":0.92484299923000002},{"$f":"ROUND(IF(L$2+$B50>100,0,L49*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B49)),11)","v":0.91905121923999999},{"$f":"ROUND(IF(M$2+$B50>100,0,M49*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B49)),11)","v":0.91282274780999995},{"$f":"ROUND(IF(N$2+$B50>100,0,N49*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B49)),11)","v":0.90611931192999995},{"$f":"ROUND(IF(O$2+$B50>100,0,O49*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B49)),11)","v":0.89889442578000001},{"$f":"ROUND(IF(P$2+$B50>100,0,P49*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B49)),11)","v":0.89110257257000003},{"$f":"ROUND(IF(Q$2+$B50>100,0,Q49*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B49)),11)","v":0.88267759143000002},{"$f":"ROUND(IF(R$2+$B50>100,0,R49*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B49)),11)","v":0.87352010932000002},{"$f":"ROUND(IF(S$2+$B50>100,0,S49*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B49)),11)","v":0.86355706147},{"$f":"ROUND(IF(T$2+$B50>100,0,T49*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B49)),11)","v":0.85268892508000005},{"$f":"ROUND(IF(U$2+$B50>100,0,U49*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B49)),11)","v":0.84085111993999995},{"$f":"ROUND(IF(V$2+$B50>100,0,V49*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B49)),11)","v":0.82794588800000002},{"$f":"ROUND(IF(W$2+$B50>100,0,W49*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B49)),11)","v":0.81388018573999998},{"$f":"ROUND(IF(X$2+$B50>100,0,X49*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B49)),11)","v":0.79855011549999999},{"$f":"ROUND(IF(Y$2+$B50>100,0,Y49*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B49)),11)","v":0.78186156259999995},{"$f":"ROUND(IF(Z$2+$B50>100,0,Z49*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B49)),11)","v":0.76373560539999996},{"$f":"ROUND(IF(AA$2+$B50>100,0,AA49*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B49)),11)","v":0.74410760371999995},{"$f":"ROUND(IF(AB$2+$B50>100,0,AB49*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B49)),11)","v":0.72294197355000001},{"$f":"ROUND(IF(AC$2+$B50>100,0,AC49*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B49)),11)","v":0.70022346788000001},{"$f":"ROUND(IF(AD$2+$B50>100,0,AD49*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B49)),11)","v":0.67576542917000004},{"$f":"ROUND(IF(AE$2+$B50>100,0,AE49*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B49)),11)","v":0.64923507296000005},{"$f":"ROUND(IF(AF$2+$B50>100,0,AF49*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B49)),11)","v":0.62040955239999995},{"$f":"ROUND(IF(AG$2+$B50>100,0,AG49*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B49)),11)","v":0.58915594977999997},{"$f":"ROUND(IF(AH$2+$B50>100,0,AH49*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B49)),11)","v":0.55545217547000003},{"$f":"ROUND(IF(AI$2+$B50>100,0,AI49*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B49)),11)","v":0.51940036536},{"$f":"ROUND(IF(AJ$2+$B50>100,0,AJ49*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B49)),11)","v":0.48124944729000002},{"$f":"ROUND(IF(AK$2+$B50>100,0,AK49*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B49)),11)","v":0.4413626182},{"$f":"ROUND(IF(AL$2+$B50>100,0,AL49*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B49)),11)","v":0.40017402553999998},{"$f":"ROUND(IF(AM$2+$B50>100,0,AM49*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B49)),11)","v":0.35819676250999999},{"$f":"ROUND(IF(AN$2+$B50>100,0,AN49*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B49)),11)","v":0.31599595997000002},{"$f":"ROUND(IF(AO$2+$B50>100,0,AO49*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B49)),11)","v":0.27418770201999998},{"$f":"ROUND(IF(AP$2+$B50>100,0,AP49*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B49)),11)","v":0.23343448561999999},{"$f":"ROUND(IF(AQ$2+$B50>100,0,AQ49*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B49)),11)","v":0.1944130339},{"$f":"ROUND(IF(AR$2+$B50>100,0,AR49*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B50>100,0,AS49*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B50>100,0,AT49*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B50>100,0,AU49*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B50>100,0,AV49*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B50>100,0,AW49*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B50>100,0,AX49*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B50>100,0,AY49*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B49)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B50>100,0,AZ49*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B50>100,0,BA49*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B50>100,0,BB49*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B50>100,0,BC49*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B50>100,0,BD49*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B50>100,0,BE49*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B50>100,0,BF49*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B50>100,0,BG49*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B50>100,0,BH49*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B50>100,0,BI49*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B50>100,0,BJ49*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B50>100,0,BK49*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B50>100,0,BL49*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B50>100,0,BM49*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B50>100,0,BN49*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B50>100,0,BO49*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B50>100,0,BP49*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B50>100,0,BQ49*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B50>100,0,BR49*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B50>100,0,BS49*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B50>100,0,BT49*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B50>100,0,BU49*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B50>100,0,BV49*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B50>100,0,BW49*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B50>100,0,BX49*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B50>100,0,BY49*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B49)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B50>100,0,BZ49*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B50>100,0,CA49*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B50>100,0,CB49*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B50>100,0,CC49*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B50>100,0,CD49*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B50>100,0,CE49*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B50>100,0,CF49*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B50>100,0,CG49*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B50>100,0,CH49*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B50>100,0,CI49*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B49)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B50>100,0,CJ49*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B49)),11)","v":0}]
[61,46,{"$f":"ROUND(IF(C$2+$B51>100,0,C50*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B50)),11)","v":0.95633503469000003},{"$f":"ROUND(IF(D$2+$B51>100,0,D50*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B50)),11)","v":0.95250555071999998},{"$f":"ROUND(IF(E$2+$B51>100,0,E50*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B50)),11)","v":0.94843842882999996},{"$f":"ROUND(IF(F$2+$B51>100,0,F50*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B50)),11)","v":0.94411433616999996},{"$f":"ROUND(IF(G$2+$B51>100,0,G50*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B50)),11)","v":0.93955793947999999},{"$f":"ROUND(IF(H$2+$B51>100,0,H50*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B50)),11)","v":0.93479341114000003},{"$f":"ROUND(IF(I$2+$B51>100,0,I50*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B50)),11)","v":0.92979390723999999},{"$f":"ROUND(IF(J$2+$B51>100,0,J50*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B50)),11)","v":0.92442423029999998},{"$f":"ROUND(IF(K$2+$B51>100,0,K50*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B50)),11)","v":0.91864812337000001},{"$f":"ROUND(IF(L$2+$B51>100,0,L50*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B50)),11)","v":0.91243662380000001},{"$f":"ROUND(IF(M$2+$B51>100,0,M50*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B50)),11)","v":0.90574499406999998},{"$f":"ROUND(IF(N$2+$B51>100,0,N50*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B50)),11)","v":0.89852938473999999},{"$f":"ROUND(IF(O$2+$B51>100,0,O50*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B50)),11)","v":0.89074657704000004},{"$f":"ROUND(IF(P$2+$B51>100,0,P50*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B50)),11)","v":0.88232672710000004},{"$f":"ROUND(IF(Q$2+$B51>100,0,Q50*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B50)),11)","v":0.87319489780000004},{"$f":"ROUND(IF(R$2+$B51>100,0,R50*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B50)),11)","v":0.86325188043000001},{"$f":"ROUND(IF(S$2+$B51>100,0,S50*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B50)),11)","v":0.85240344481999997},{"$f":"ROUND(IF(T$2+$B51>100,0,T50*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B50)),11)","v":0.84055968093},{"$f":"ROUND(IF(U$2+$B51>100,0,U50*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B50)),11)","v":0.82764269421000003},{"$f":"ROUND(IF(V$2+$B51>100,0,V50*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B50)),11)","v":0.81355569169999997},{"$f":"ROUND(IF(W$2+$B51>100,0,W50*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B50)),11)","v":0.79821168996000003},{"$f":"ROUND(IF(X$2+$B51>100,0,X50*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B50)),11)","v":0.78151113227000002},{"$f":"ROUND(IF(Y$2+$B51>100,0,Y50*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B50)),11)","v":0.76337726065},{"$f":"ROUND(IF(Z$2+$B51>100,0,Z50*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B50)),11)","v":0.74374291659000002},{"$f":"ROUND(IF(AA$2+$B51>100,0,AA50*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B50)),11)","v":0.72256546535999999},{"$f":"ROUND(IF(AB$2+$B51>100,0,AB50*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B50)),11)","v":0.69983631431000004},{"$f":"ROUND(IF(AC$2+$B51>100,0,AC50*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B50)),11)","v":0.67536679516999998},{"$f":"ROUND(IF(AD$2+$B51>100,0,AD50*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B50)),11)","v":0.64882475638000003},{"$f":"ROUND(IF(AE$2+$B51>100,0,AE50*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B50)),11)","v":0.61997911226000002},{"$f":"ROUND(IF(AF$2+$B51>100,0,AF50*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B50)),11)","v":0.58870147487000002},{"$f":"ROUND(IF(AG$2+$B51>100,0,AG50*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B50)),11)","v":0.55497270915999997},{"$f":"ROUND(IF(AH$2+$B51>100,0,AH50*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B50)),11)","v":0.51889592372000004},{"$f":"ROUND(IF(AI$2+$B51>100,0,AI50*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B50)),11)","v":0.48072430788999998},{"$f":"ROUND(IF(AJ$2+$B51>100,0,AJ50*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B50)),11)","v":0.44082627433999999},{"$f":"ROUND(IF(AK$2+$B51>100,0,AK50*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B50)),11)","v":0.39962842829},{"$f":"ROUND(IF(AL$2+$B51>100,0,AL50*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B50)),11)","v":0.35764453054000001},{"$f":"ROUND(IF(AM$2+$B51>100,0,AM50*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B50)),11)","v":0.31544938176999998},{"$f":"ROUND(IF(AN$2+$B51>100,0,AN50*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B50)),11)","v":0.27365695688000002},{"$f":"ROUND(IF(AO$2+$B51>100,0,AO50*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B50)),11)","v":0.23293372198000001},{"$f":"ROUND(IF(AP$2+$B51>100,0,AP50*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B50)),11)","v":0.19395151678},{"$f":"ROUND(IF(AQ$2+$B51>100,0,AQ50*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B51>100,0,AR50*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B51>100,0,AS50*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B51>100,0,AT50*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B51>100,0,AU50*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B51>100,0,AV50*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B51>100,0,AW50*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B51>100,0,AX50*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B51>100,0,AY50*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B50)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B51>100,0,AZ50*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B51>100,0,BA50*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B51>100,0,BB50*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B51>100,0,BC50*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B51>100,0,BD50*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B51>100,0,BE50*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B51>100,0,BF50*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B51>100,0,BG50*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B51>100,0,BH50*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B51>100,0,BI50*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B51>100,0,BJ50*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B51>100,0,BK50*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B51>100,0,BL50*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B51>100,0,BM50*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B51>100,0,BN50*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B51>100,0,BO50*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B51>100,0,BP50*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B51>100,0,BQ50*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B51>100,0,BR50*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B51>100,0,BS50*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B51>100,0,BT50*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B51>100,0,BU50*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B51>100,0,BV50*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B51>100,0,BW50*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B51>100,0,BX50*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B51>100,0,BY50*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B50)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B51>100,0,BZ50*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B51>100,0,CA50*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B51>100,0,CB50*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B51>100,0,CC50*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B51>100,0,CD50*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B51>100,0,CE50*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B51>100,0,CF50*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B51>100,0,CG50*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B51>100,0,CH50*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B51>100,0,CI50*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B50)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B51>100,0,CJ50*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B50)),11)","v":0}]
[62,47,{"$f":"ROUND(IF(C$2+$B52>100,0,C51*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B51)),11)","v":0.95228361694999997},{"$f":"ROUND(IF(D$2+$B52>100,0,D51*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B51)),11)","v":0.94814536131000005},{"$f":"ROUND(IF(E$2+$B52>100,0,E51*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B51)),11)","v":0.94378908881000001},{"$f":"ROUND(IF(F$2+$B52>100,0,F51*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B51)),11)","v":0.93920616896999998},{"$f":"ROUND(IF(G$2+$B52>100,0,G51*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B51)),11)","v":0.93441883942000004},{"$f":"ROUND(IF(H$2+$B52>100,0,H51*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B51)),11)","v":0.92938628561000003},{"$f":"ROUND(IF(I$2+$B52>100,0,I51*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B51)),11)","v":0.92400389461999999},{"$f":"ROUND(IF(J$2+$B52>100,0,J51*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B51)),11)","v":0.91823215948000003},{"$f":"ROUND(IF(K$2+$B52>100,0,K51*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B51)),11)","v":0.91203642910000005},{"$f":"ROUND(IF(L$2+$B52>100,0,L51*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B51)),11)","v":0.90536186394999996},{"$f":"ROUND(IF(M$2+$B52>100,0,M51*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B51)),11)","v":0.89815820227999998},{"$f":"ROUND(IF(N$2+$B52>100,0,N51*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B51)),11)","v":0.89038484484000002},{"$f":"ROUND(IF(O$2+$B52>100,0,O51*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B51)),11)","v":0.88197423753000004},{"$f":"ROUND(IF(P$2+$B52>100,0,P51*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B51)),11)","v":0.87284780283999996},{"$f":"ROUND(IF(Q$2+$B52>100,0,Q51*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B51)),11)","v":0.86293049178000003},{"$f":"ROUND(IF(R$2+$B52>100,0,R51*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B51)),11)","v":0.85210220547000004},{"$f":"ROUND(IF(S$2+$B52>100,0,S51*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B51)),11)","v":0.84027826153999996},{"$f":"ROUND(IF(T$2+$B52>100,0,T51*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B51)),11)","v":0.82735583323999995},{"$f":"ROUND(IF(U$2+$B52>100,0,U51*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B51)),11)","v":0.81325776760000001},{"$f":"ROUND(IF(V$2+$B52>100,0,V51*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B51)),11)","v":0.79789344294999998},{"$f":"ROUND(IF(W$2+$B52>100,0,W51*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B51)),11)","v":0.78117992785000001},{"$f":"ROUND(IF(X$2+$B52>100,0,X51*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B51)),11)","v":0.76303511498999999},{"$f":"ROUND(IF(Y$2+$B52>100,0,Y51*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B51)),11)","v":0.74339395240999995},{"$f":"ROUND(IF(Z$2+$B52>100,0,Z51*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B51)),11)","v":0.72221133602999998},{"$f":"ROUND(IF(AA$2+$B52>100,0,AA51*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B51)),11)","v":0.69947183955000003},{"$f":"ROUND(IF(AB$2+$B52>100,0,AB51*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B51)),11)","v":0.67499338486000005},{"$f":"ROUND(IF(AC$2+$B52>100,0,AC51*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B51)),11)","v":0.64844201467999996},{"$f":"ROUND(IF(AD$2+$B52>100,0,AD51*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B51)),11)","v":0.61958728543999997},{"$f":"ROUND(IF(AE$2+$B52>100,0,AE51*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B51)),11)","v":0.58829303379999998},{"$f":"ROUND(IF(AF$2+$B52>100,0,AF51*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B51)),11)","v":0.55454460320999999},{"$f":"ROUND(IF(AG$2+$B52>100,0,AG51*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B51)),11)","v":0.51844801276999997},{"$f":"ROUND(IF(AH$2+$B52>100,0,AH51*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B51)),11)","v":0.48025742844000002},{"$f":"ROUND(IF(AI$2+$B52>100,0,AI51*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B51)),11)","v":0.44034524471000003},{"$f":"ROUND(IF(AJ$2+$B52>100,0,AJ51*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B51)),11)","v":0.39914279982},{"$f":"ROUND(IF(AK$2+$B52>100,0,AK51*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B51)),11)","v":0.35715691799999999},{"$f":"ROUND(IF(AL$2+$B52>100,0,AL51*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B51)),11)","v":0.31496305343999997},{"$f":"ROUND(IF(AM$2+$B52>100,0,AM51*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B51)),11)","v":0.27318361245},{"$f":"ROUND(IF(AN$2+$B52>100,0,AN51*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B51)),11)","v":0.23248283216999999},{"$f":"ROUND(IF(AO$2+$B52>100,0,AO51*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B51)),11)","v":0.193535452},{"$f":"ROUND(IF(AP$2+$B52>100,0,AP51*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B52>100,0,AQ51*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B52>100,0,AR51*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B52>100,0,AS51*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B52>100,0,AT51*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B52>100,0,AU51*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B52>100,0,AV51*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B52>100,0,AW51*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B52>100,0,AX51*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B52>100,0,AY51*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B51)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B52>100,0,AZ51*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B52>100,0,BA51*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B52>100,0,BB51*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B52>100,0,BC51*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B52>100,0,BD51*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B52>100,0,BE51*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B52>100,0,BF51*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B52>100,0,BG51*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B52>100,0,BH51*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B52>100,0,BI51*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B52>100,0,BJ51*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B52>100,0,BK51*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B52>100,0,BL51*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B52>100,0,BM51*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B52>100,0,BN51*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B52>100,0,BO51*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B52>100,0,BP51*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B52>100,0,BQ51*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B52>100,0,BR51*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B52>100,0,BS51*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B52>100,0,BT51*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B52>100,0,BU51*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B52>100,0,BV51*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B52>100,0,BW51*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B52>100,0,BX51*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B52>100,0,BY51*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B51)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B52>100,0,BZ51*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B52>100,0,CA51*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B52>100,0,CB51*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B52>100,0,CC51*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B52>100,0,CD51*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B52>100,0,CE51*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B52>100,0,CF51*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B52>100,0,CG51*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B52>100,0,CH51*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B52>100,0,CI51*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B51)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B52>100,0,CJ51*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B51)),11)","v":0}]
[63,48,{"$f":"ROUND(IF(C$2+$B53>100,0,C52*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B52)),11)","v":0.94792444347000004},{"$f":"ROUND(IF(D$2+$B53>100,0,D52*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B52)),11)","v":0.94349745792999995},{"$f":"ROUND(IF(E$2+$B53>100,0,E52*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B52)),11)","v":0.93888261247000004},{"$f":"ROUND(IF(F$2+$B53>100,0,F52*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B52)),11)","v":0.93406899299000001},{"$f":"ROUND(IF(G$2+$B53>100,0,G52*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B52)),11)","v":0.92901388053},{"$f":"ROUND(IF(H$2+$B53>100,0,H52*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B52)),11)","v":0.92359881132999999},{"$f":"ROUND(IF(I$2+$B53>100,0,I52*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B52)),11)","v":0.91781463932999996},{"$f":"ROUND(IF(J$2+$B53>100,0,J52*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B52)),11)","v":0.91162345897999997},{"$f":"ROUND(IF(K$2+$B53>100,0,K52*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B52)),11)","v":0.90496477224000005},{"$f":"ROUND(IF(L$2+$B53>100,0,L52*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B52)),11)","v":0.89777828137000004},{"$f":"ROUND(IF(M$2+$B53>100,0,M52*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B52)),11)","v":0.89001702688999995},{"$f":"ROUND(IF(N$2+$B53>100,0,N52*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B52)),11)","v":0.88161606777000001},{"$f":"ROUND(IF(O$2+$B53>100,0,O52*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B52)),11)","v":0.87249910009999998},{"$f":"ROUND(IF(P$2+$B53>100,0,P52*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B52)),11)","v":0.86258747692000004},{"$f":"ROUND(IF(Q$2+$B53>100,0,Q52*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B52)),11)","v":0.85178496784000002},{"$f":"ROUND(IF(R$2+$B53>100,0,R52*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B52)),11)","v":0.83998130722999997},{"$f":"ROUND(IF(S$2+$B53>100,0,S52*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B52)),11)","v":0.82707883449999997},{"$f":"ROUND(IF(T$2+$B53>100,0,T52*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B52)),11)","v":0.81297589244000001},{"$f":"ROUND(IF(U$2+$B53>100,0,U52*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B52)),11)","v":0.79760125435999996},{"$f":"ROUND(IF(V$2+$B53>100,0,V52*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B52)),11)","v":0.78086847140000004},{"$f":"ROUND(IF(W$2+$B53>100,0,W52*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B52)),11)","v":0.76271174070000003},{"$f":"ROUND(IF(X$2+$B53>100,0,X52*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B52)),11)","v":0.74306076327000004},{"$f":"ROUND(IF(Y$2+$B53>100,0,Y52*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B52)),11)","v":0.72187247447000003},{"$f":"ROUND(IF(Z$2+$B53>100,0,Z52*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B52)),11)","v":0.69912902840000002},{"$f":"ROUND(IF(AA$2+$B53>100,0,AA52*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B52)),11)","v":0.67464184829999996},{"$f":"ROUND(IF(AB$2+$B53>100,0,AB52*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B52)),11)","v":0.64808349108999996},{"$f":"ROUND(IF(AC$2+$B53>100,0,AC52*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B52)),11)","v":0.61922179092999996},{"$f":"ROUND(IF(AD$2+$B53>100,0,AD52*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B52)),11)","v":0.58792123257999995},{"$f":"ROUND(IF(AE$2+$B53>100,0,AE52*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B52)),11)","v":0.55415986016999996},{"$f":"ROUND(IF(AF$2+$B53>100,0,AF52*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B52)),11)","v":0.51804808196999996},{"$f":"ROUND(IF(AG$2+$B53>100,0,AG52*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B52)),11)","v":0.47984287024},{"$f":"ROUND(IF(AH$2+$B53>100,0,AH52*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B52)),11)","v":0.43991758139999998},{"$f":"ROUND(IF(AI$2+$B53>100,0,AI52*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B52)),11)","v":0.3987072552},{"$f":"ROUND(IF(AJ$2+$B53>100,0,AJ52*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B52)),11)","v":0.35672290090999997},{"$f":"ROUND(IF(AK$2+$B53>100,0,AK52*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B52)),11)","v":0.31453363283000002},{"$f":"ROUND(IF(AL$2+$B53>100,0,AL52*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B52)),11)","v":0.27276244525999999},{"$f":"ROUND(IF(AM$2+$B53>100,0,AM52*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B52)),11)","v":0.23208070661999999},{"$f":"ROUND(IF(AN$2+$B53>100,0,AN52*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B52)),11)","v":0.19316082542999999},{"$f":"ROUND(IF(AO$2+$B53>100,0,AO52*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B53>100,0,AP52*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B53>100,0,AQ52*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B53>100,0,AR52*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B53>100,0,AS52*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B53>100,0,AT52*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B53>100,0,AU52*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B53>100,0,AV52*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B53>100,0,AW52*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B53>100,0,AX52*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B53>100,0,AY52*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B52)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B53>100,0,AZ52*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B53>100,0,BA52*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B53>100,0,BB52*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B53>100,0,BC52*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B53>100,0,BD52*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B53>100,0,BE52*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B53>100,0,BF52*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B53>100,0,BG52*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B53>100,0,BH52*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B53>100,0,BI52*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B53>100,0,BJ52*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B53>100,0,BK52*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B53>100,0,BL52*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B53>100,0,BM52*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B53>100,0,BN52*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B53>100,0,BO52*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B53>100,0,BP52*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B53>100,0,BQ52*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B53>100,0,BR52*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B53>100,0,BS52*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B53>100,0,BT52*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B53>100,0,BU52*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B53>100,0,BV52*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B53>100,0,BW52*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B53>100,0,BX52*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B53>100,0,BY52*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B52)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B53>100,0,BZ52*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B53>100,0,CA52*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B53>100,0,CB52*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B53>100,0,CC52*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B53>100,0,CD52*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B53>100,0,CE52*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B53>100,0,CF52*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B53>100,0,CG52*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B53>100,0,CH52*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B53>100,0,CI52*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B52)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B53>100,0,CJ52*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B52)),11)","v":0}]
[64,49,{"$f":"ROUND(IF(C$2+$B54>100,0,C53*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B53)),11)","v":0.94327762305999996},{"$f":"ROUND(IF(D$2+$B54>100,0,D53*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B53)),11)","v":0.93859249769999997},{"$f":"ROUND(IF(E$2+$B54>100,0,E53*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B53)),11)","v":0.93374720623999996},{"$f":"ROUND(IF(F$2+$B54>100,0,F53*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B53)),11)","v":0.92866605770999999},{"$f":"ROUND(IF(G$2+$B54>100,0,G53*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B53)),11)","v":0.92322872529},{"$f":"ROUND(IF(H$2+$B54>100,0,H53*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B53)),11)","v":0.91741226940999998},{"$f":"ROUND(IF(I$2+$B54>100,0,I53*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B53)),11)","v":0.91120894380999995},{"$f":"ROUND(IF(J$2+$B54>100,0,J53*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B53)),11)","v":0.90455500417000001},{"$f":"ROUND(IF(K$2+$B54>100,0,K53*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B53)),11)","v":0.89738451582000001},{"$f":"ROUND(IF(L$2+$B54>100,0,L53*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B53)),11)","v":0.88964054968999995},{"$f":"ROUND(IF(M$2+$B54>100,0,M53*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B53)),11)","v":0.88125187220000001},{"$f":"ROUND(IF(N$2+$B54>100,0,N53*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B53)),11)","v":0.87214477819000003},{"$f":"ROUND(IF(O$2+$B54>100,0,O53*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B53)),11)","v":0.86224287318000004},{"$f":"ROUND(IF(P$2+$B54>100,0,P53*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B53)),11)","v":0.85144638333},{"$f":"ROUND(IF(Q$2+$B54>100,0,Q53*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B53)),11)","v":0.83966858220999996},{"$f":"ROUND(IF(R$2+$B54>100,0,R53*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B53)),11)","v":0.82678654486000003},{"$f":"ROUND(IF(S$2+$B54>100,0,S53*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B53)),11)","v":0.81270370811000003},{"$f":"ROUND(IF(T$2+$B54>100,0,T53*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B53)),11)","v":0.79732480574999998},{"$f":"ROUND(IF(U$2+$B54>100,0,U53*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B53)),11)","v":0.78058251735999995},{"$f":"ROUND(IF(V$2+$B54>100,0,V53*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B53)),11)","v":0.76240764752000001},{"$f":"ROUND(IF(W$2+$B54>100,0,W53*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B53)),11)","v":0.74274585411000005},{"$f":"ROUND(IF(X$2+$B54>100,0,X53*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B53)),11)","v":0.72154893125999997},{"$f":"ROUND(IF(Y$2+$B54>100,0,Y53*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B53)),11)","v":0.69880099705999998},{"$f":"ROUND(IF(Z$2+$B54>100,0,Z53*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B53)),11)","v":0.67431120631999997},{"$f":"ROUND(IF(AA$2+$B54>100,0,AA53*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B53)),11)","v":0.64774596920000005},{"$f":"ROUND(IF(AB$2+$B54>100,0,AB53*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B53)),11)","v":0.6188794232},{"$f":"ROUND(IF(AC$2+$B54>100,0,AC53*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B53)),11)","v":0.58757441786999998},{"$f":"ROUND(IF(AD$2+$B54>100,0,AD53*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B53)),11)","v":0.55380963112000003},{"$f":"ROUND(IF(AE$2+$B54>100,0,AE53*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B53)),11)","v":0.51768866021000004},{"$f":"ROUND(IF(AF$2+$B54>100,0,AF53*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B53)),11)","v":0.47947271944999997},{"$f":"ROUND(IF(AG$2+$B54>100,0,AG53*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B53)),11)","v":0.43953784456},{"$f":"ROUND(IF(AH$2+$B54>100,0,AH53*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B53)),11)","v":0.39832003070999999},{"$f":"ROUND(IF(AI$2+$B54>100,0,AI53*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B53)),11)","v":0.35633364489000002},{"$f":"ROUND(IF(AJ$2+$B54>100,0,AJ53*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B53)),11)","v":0.31415141154999998},{"$f":"ROUND(IF(AK$2+$B54>100,0,AK53*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B53)),11)","v":0.27239056096000003},{"$f":"ROUND(IF(AL$2+$B54>100,0,AL53*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B53)),11)","v":0.23172290777999999},{"$f":"ROUND(IF(AM$2+$B54>100,0,AM53*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B53)),11)","v":0.19282671514999999},{"$f":"ROUND(IF(AN$2+$B54>100,0,AN53*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B54>100,0,AO53*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B54>100,0,AP53*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B54>100,0,AQ53*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B54>100,0,AR53*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B54>100,0,AS53*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B54>100,0,AT53*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B54>100,0,AU53*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B54>100,0,AV53*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B54>100,0,AW53*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B54>100,0,AX53*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B54>100,0,AY53*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B53)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B54>100,0,AZ53*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B54>100,0,BA53*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B54>100,0,BB53*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B54>100,0,BC53*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B54>100,0,BD53*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B54>100,0,BE53*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B54>100,0,BF53*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B54>100,0,BG53*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B54>100,0,BH53*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B54>100,0,BI53*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B54>100,0,BJ53*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B54>100,0,BK53*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B54>100,0,BL53*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B54>100,0,BM53*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B54>100,0,BN53*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B54>100,0,BO53*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B54>100,0,BP53*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B54>100,0,BQ53*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B54>100,0,BR53*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B54>100,0,BS53*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B54>100,0,BT53*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B54>100,0,BU53*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B54>100,0,BV53*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B54>100,0,BW53*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B54>100,0,BX53*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B54>100,0,BY53*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B53)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B54>100,0,BZ53*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B54>100,0,CA53*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B54>100,0,CB53*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B54>100,0,CC53*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B54>100,0,CD53*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B54>100,0,CE53*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B54>100,0,CF53*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B54>100,0,CG53*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B54>100,0,CH53*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B54>100,0,CI53*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B53)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B54>100,0,CJ53*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B53)),11)","v":0}]
[65,50,{"$f":"ROUND(IF(C$2+$B55>100,0,C54*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B54)),11)","v":0.93837380567999995},{"$f":"ROUND(IF(D$2+$B55>100,0,D54*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B54)),11)","v":0.93345867831999996},{"$f":"ROUND(IF(E$2+$B55>100,0,E54*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B54)),11)","v":0.92834613226999996},{"$f":"ROUND(IF(F$2+$B55>100,0,F54*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B54)),11)","v":0.92288306844000001},{"$f":"ROUND(IF(G$2+$B55>100,0,G54*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B54)),11)","v":0.91704466232000004},{"$f":"ROUND(IF(H$2+$B55>100,0,H54*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B54)),11)","v":0.91080946982},{"$f":"ROUND(IF(I$2+$B55>100,0,I54*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B54)),11)","v":0.90414370302000002},{"$f":"ROUND(IF(J$2+$B55>100,0,J54*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B54)),11)","v":0.89697818008999997},{"$f":"ROUND(IF(K$2+$B55>100,0,K54*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B54)),11)","v":0.88925035335000002},{"$f":"ROUND(IF(L$2+$B55>100,0,L54*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B54)),11)","v":0.88087910266000002},{"$f":"ROUND(IF(M$2+$B55>100,0,M54*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B54)),11)","v":0.87178449521000001},{"$f":"ROUND(IF(N$2+$B55>100,0,N54*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B54)),11)","v":0.86189271631999997},{"$f":"ROUND(IF(O$2+$B55>100,0,O54*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B54)),11)","v":0.85110623045},{"$f":"ROUND(IF(P$2+$B55>100,0,P54*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B54)),11)","v":0.83933481395999998},{"$f":"ROUND(IF(Q$2+$B55>100,0,Q54*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B54)),11)","v":0.82647873225000001},{"$f":"ROUND(IF(R$2+$B55>100,0,R54*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B54)),11)","v":0.81241649863999998},{"$f":"ROUND(IF(S$2+$B55>100,0,S54*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B54)),11)","v":0.79705786140000001},{"$f":"ROUND(IF(T$2+$B55>100,0,T54*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B54)),11)","v":0.78031196743999998},{"$f":"ROUND(IF(U$2+$B55>100,0,U54*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B54)),11)","v":0.76212845383000005},{"$f":"ROUND(IF(V$2+$B55>100,0,V54*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B54)),11)","v":0.74244972132999998},{"$f":"ROUND(IF(W$2+$B55>100,0,W54*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B54)),11)","v":0.72124313881000002},{"$f":"ROUND(IF(X$2+$B55>100,0,X54*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B54)),11)","v":0.69848779448999998},{"$f":"ROUND(IF(Y$2+$B55>100,0,Y54*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B54)),11)","v":0.67399481950999995},{"$f":"ROUND(IF(Z$2+$B55>100,0,Z54*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B54)),11)","v":0.64742850889000003},{"$f":"ROUND(IF(AA$2+$B55>100,0,AA54*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B54)),11)","v":0.61855711078999998},{"$f":"ROUND(IF(AB$2+$B55>100,0,AB54*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B54)),11)","v":0.58724954797999995},{"$f":"ROUND(IF(AC$2+$B55>100,0,AC54*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B54)),11)","v":0.55348293883999999},{"$f":"ROUND(IF(AD$2+$B55>100,0,AD54*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B54)),11)","v":0.51736148096000001},{"$f":"ROUND(IF(AE$2+$B55>100,0,AE54*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B54)),11)","v":0.47914006126999997},{"$f":"ROUND(IF(AF$2+$B55>100,0,AF54*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B54)),11)","v":0.43919878506999999},{"$f":"ROUND(IF(AG$2+$B55>100,0,AG54*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B54)),11)","v":0.39797620087000002},{"$f":"ROUND(IF(AH$2+$B55>100,0,AH54*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B54)),11)","v":0.35598757365},{"$f":"ROUND(IF(AI$2+$B55>100,0,AI54*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B54)),11)","v":0.31380860954000001},{"$f":"ROUND(IF(AJ$2+$B55>100,0,AJ54*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B54)),11)","v":0.27205955193999998},{"$f":"ROUND(IF(AK$2+$B55>100,0,AK54*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B54)),11)","v":0.23140697679},{"$f":"ROUND(IF(AL$2+$B55>100,0,AL54*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B54)),11)","v":0.19252943418999999},{"$f":"ROUND(IF(AM$2+$B55>100,0,AM54*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B55>100,0,AN54*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B55>100,0,AO54*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B55>100,0,AP54*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B55>100,0,AQ54*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B55>100,0,AR54*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B55>100,0,AS54*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B55>100,0,AT54*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B55>100,0,AU54*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B55>100,0,AV54*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B55>100,0,AW54*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B55>100,0,AX54*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B55>100,0,AY54*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B54)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B55>100,0,AZ54*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B55>100,0,BA54*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B55>100,0,BB54*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B55>100,0,BC54*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B55>100,0,BD54*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B55>100,0,BE54*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B55>100,0,BF54*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B55>100,0,BG54*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B55>100,0,BH54*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B55>100,0,BI54*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B55>100,0,BJ54*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B55>100,0,BK54*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B55>100,0,BL54*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B55>100,0,BM54*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B55>100,0,BN54*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B55>100,0,BO54*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B55>100,0,BP54*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B55>100,0,BQ54*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B55>100,0,BR54*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B55>100,0,BS54*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B55>100,0,BT54*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B55>100,0,BU54*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B55>100,0,BV54*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B55>100,0,BW54*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B55>100,0,BX54*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B55>100,0,BY54*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B54)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B55>100,0,BZ54*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B55>100,0,CA54*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B55>100,0,CB54*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B55>100,0,CC54*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B55>100,0,CD54*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B55>100,0,CE54*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B55>100,0,CF54*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B55>100,0,CG54*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B55>100,0,CH54*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B55>100,0,CI54*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B54)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B55>100,0,CJ54*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B54)),11)","v":0}]
[66,51,{"$f":"ROUND(IF(C$2+$B56>100,0,C55*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B55)),11)","v":0.93324118247999999},{"$f":"ROUND(IF(D$2+$B56>100,0,D55*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B55)),11)","v":0.92805927329000004},{"$f":"ROUND(IF(E$2+$B56>100,0,E55*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B55)),11)","v":0.92256513523999994},{"$f":"ROUND(IF(F$2+$B56>100,0,F55*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B55)),11)","v":0.91670132078},{"$f":"ROUND(IF(G$2+$B56>100,0,G55*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B55)),11)","v":0.91044450848000003},{"$f":"ROUND(IF(H$2+$B56>100,0,H55*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B55)),11)","v":0.90374732643},{"$f":"ROUND(IF(I$2+$B56>100,0,I55*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B55)),11)","v":0.89657032412000004},{"$f":"ROUND(IF(J$2+$B56>100,0,J55*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B55)),11)","v":0.88884770076999997},{"$f":"ROUND(IF(K$2+$B56>100,0,K55*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B55)),11)","v":0.88049274909999997},{"$f":"ROUND(IF(L$2+$B56>100,0,L55*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B55)),11)","v":0.87141573036999997},{"$f":"ROUND(IF(M$2+$B56>100,0,M55*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B55)),11)","v":0.86153666846999999},{"$f":"ROUND(IF(N$2+$B56>100,0,N55*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B55)),11)","v":0.85076059619},{"$f":"ROUND(IF(O$2+$B56>100,0,O55*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B55)),11)","v":0.83899949964999998},{"$f":"ROUND(IF(P$2+$B56>100,0,P55*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B55)),11)","v":0.82615020696999997},{"$f":"ROUND(IF(Q$2+$B56>100,0,Q55*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B55)),11)","v":0.81211403599999998},{"$f":"ROUND(IF(R$2+$B56>100,0,R55*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B55)),11)","v":0.79677618117000004},{"$f":"ROUND(IF(S$2+$B56>100,0,S55*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B55)),11)","v":0.78005071899},{"$f":"ROUND(IF(T$2+$B56>100,0,T55*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B55)),11)","v":0.76186430008999995},{"$f":"ROUND(IF(U$2+$B56>100,0,U55*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B55)),11)","v":0.74217783623},{"$f":"ROUND(IF(V$2+$B56>100,0,V55*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B55)),11)","v":0.72095557915999997},{"$f":"ROUND(IF(W$2+$B56>100,0,W55*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B55)),11)","v":0.69819177534999999},{"$f":"ROUND(IF(X$2+$B56>100,0,X55*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B55)),11)","v":0.67369273506000005},{"$f":"ROUND(IF(Y$2+$B56>100,0,Y55*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B55)),11)","v":0.64712473544000004},{"$f":"ROUND(IF(Z$2+$B56>100,0,Z55*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B55)),11)","v":0.61825395593999999},{"$f":"ROUND(IF(AA$2+$B56>100,0,AA55*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B55)),11)","v":0.58694370839999999},{"$f":"ROUND(IF(AB$2+$B56>100,0,AB55*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B55)),11)","v":0.55317691813000003},{"$f":"ROUND(IF(AC$2+$B56>100,0,AC55*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B55)),11)","v":0.51705628944000004},{"$f":"ROUND(IF(AD$2+$B56>100,0,AD55*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B55)),11)","v":0.47883724474},{"$f":"ROUND(IF(AE$2+$B56>100,0,AE55*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B55)),11)","v":0.43889406893999999},{"$f":"ROUND(IF(AF$2+$B56>100,0,AF55*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B55)),11)","v":0.39766920203},{"$f":"ROUND(IF(AG$2+$B56>100,0,AG55*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B55)),11)","v":0.35568028518},{"$f":"ROUND(IF(AH$2+$B56>100,0,AH55*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B55)),11)","v":0.31350383861999997},{"$f":"ROUND(IF(AI$2+$B56>100,0,AI55*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B55)),11)","v":0.27176268056000003},{"$f":"ROUND(IF(AJ$2+$B56>100,0,AJ55*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B55)),11)","v":0.23112577102000001},{"$f":"ROUND(IF(AK$2+$B56>100,0,AK55*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B55)),11)","v":0.19226693957999999},{"$f":"ROUND(IF(AL$2+$B56>100,0,AL55*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B56>100,0,AM55*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B56>100,0,AN55*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B56>100,0,AO55*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B56>100,0,AP55*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B56>100,0,AQ55*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B56>100,0,AR55*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B56>100,0,AS55*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B56>100,0,AT55*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B56>100,0,AU55*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B56>100,0,AV55*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B56>100,0,AW55*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B56>100,0,AX55*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B56>100,0,AY55*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B55)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B56>100,0,AZ55*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B56>100,0,BA55*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B56>100,0,BB55*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B56>100,0,BC55*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B56>100,0,BD55*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B56>100,0,BE55*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B56>100,0,BF55*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B56>100,0,BG55*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B56>100,0,BH55*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B56>100,0,BI55*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B56>100,0,BJ55*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B56>100,0,BK55*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B56>100,0,BL55*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B56>100,0,BM55*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B56>100,0,BN55*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B56>100,0,BO55*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B56>100,0,BP55*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B56>100,0,BQ55*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B56>100,0,BR55*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B56>100,0,BS55*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B56>100,0,BT55*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B56>100,0,BU55*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B56>100,0,BV55*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B56>100,0,BW55*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B56>100,0,BX55*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B56>100,0,BY55*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B55)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B56>100,0,BZ55*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B56>100,0,CA55*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B56>100,0,CB55*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B56>100,0,CC55*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B56>100,0,CD55*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B56>100,0,CE55*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B56>100,0,CF55*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B56>100,0,CG55*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B56>100,0,CH55*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B56>100,0,CI55*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B55)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B56>100,0,CJ55*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B55)),11)","v":0}]
[67,52,{"$f":"ROUND(IF(C$2+$B57>100,0,C56*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B56)),11)","v":0.92784303551000002},{"$f":"ROUND(IF(D$2+$B57>100,0,D56*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B56)),11)","v":0.92228006257999995},{"$f":"ROUND(IF(E$2+$B57>100,0,E56*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B56)),11)","v":0.91638551719000005},{"$f":"ROUND(IF(F$2+$B57>100,0,F56*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B56)),11)","v":0.91010363803000005},{"$f":"ROUND(IF(G$2+$B57>100,0,G56*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B56)),11)","v":0.90338519489000002},{"$f":"ROUND(IF(H$2+$B57>100,0,H56*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B56)),11)","v":0.89617726769999995},{"$f":"ROUND(IF(I$2+$B57>100,0,I56*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B56)),11)","v":0.88844354172999995},{"$f":"ROUND(IF(J$2+$B57>100,0,J56*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B56)),11)","v":0.88009406195999995},{"$f":"ROUND(IF(K$2+$B57>100,0,K56*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B56)),11)","v":0.87103352744999996},{"$f":"ROUND(IF(L$2+$B57>100,0,L56*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B56)),11)","v":0.86117223846000002},{"$f":"ROUND(IF(M$2+$B57>100,0,M56*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B56)),11)","v":0.85040914701000003},{"$f":"ROUND(IF(N$2+$B57>100,0,N56*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B56)),11)","v":0.83865878193999999},{"$f":"ROUND(IF(O$2+$B57>100,0,O56*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B56)),11)","v":0.82582015991000002},{"$f":"ROUND(IF(P$2+$B57>100,0,P56*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B56)),11)","v":0.81179122067999998},{"$f":"ROUND(IF(Q$2+$B57>100,0,Q56*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B56)),11)","v":0.79647954141999999},{"$f":"ROUND(IF(R$2+$B57>100,0,R56*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B56)),11)","v":0.77977504907999995},{"$f":"ROUND(IF(S$2+$B57>100,0,S56*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B56)),11)","v":0.76160922791999996},{"$f":"ROUND(IF(T$2+$B57>100,0,T56*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B56)),11)","v":0.74192059737000005},{"$f":"ROUND(IF(U$2+$B57>100,0,U56*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B56)),11)","v":0.72069156522},{"$f":"ROUND(IF(V$2+$B57>100,0,V56*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B56)),11)","v":0.69791340627999998},{"$f":"ROUND(IF(W$2+$B57>100,0,W56*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B56)),11)","v":0.67340722406999998},{"$f":"ROUND(IF(X$2+$B57>100,0,X56*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B56)),11)","v":0.64683469415999995},{"$f":"ROUND(IF(Y$2+$B57>100,0,Y56*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B56)),11)","v":0.61796387118999996},{"$f":"ROUND(IF(Z$2+$B57>100,0,Z56*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B56)),11)","v":0.58665604727999998},{"$f":"ROUND(IF(AA$2+$B57>100,0,AA56*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B56)),11)","v":0.55288882358000002},{"$f":"ROUND(IF(AB$2+$B57>100,0,AB56*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B56)),11)","v":0.51677040903000004},{"$f":"ROUND(IF(AC$2+$B57>100,0,AC56*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B56)),11)","v":0.47855477867000001},{"$f":"ROUND(IF(AD$2+$B57>100,0,AD56*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B56)),11)","v":0.43861668788000002},{"$f":"ROUND(IF(AE$2+$B57>100,0,AE56*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B56)),11)","v":0.39739329912999999},{"$f":"ROUND(IF(AF$2+$B57>100,0,AF56*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B56)),11)","v":0.35540591341},{"$f":"ROUND(IF(AG$2+$B57>100,0,AG56*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B56)),11)","v":0.31323322210999999},{"$f":"ROUND(IF(AH$2+$B57>100,0,AH56*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B56)),11)","v":0.27149874465000001},{"$f":"ROUND(IF(AI$2+$B57>100,0,AI56*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B56)),11)","v":0.23087356657999999},{"$f":"ROUND(IF(AJ$2+$B57>100,0,AJ56*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B56)),11)","v":0.19203329679},{"$f":"ROUND(IF(AK$2+$B57>100,0,AK56*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B57>100,0,AL56*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B57>100,0,AM56*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B57>100,0,AN56*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B57>100,0,AO56*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B57>100,0,AP56*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B57>100,0,AQ56*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B57>100,0,AR56*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B57>100,0,AS56*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B57>100,0,AT56*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B57>100,0,AU56*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B57>100,0,AV56*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B57>100,0,AW56*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B57>100,0,AX56*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B57>100,0,AY56*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B56)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B57>100,0,AZ56*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B57>100,0,BA56*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B57>100,0,BB56*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B57>100,0,BC56*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B57>100,0,BD56*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B57>100,0,BE56*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B57>100,0,BF56*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B57>100,0,BG56*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B57>100,0,BH56*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B57>100,0,BI56*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B57>100,0,BJ56*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B57>100,0,BK56*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B57>100,0,BL56*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B57>100,0,BM56*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B57>100,0,BN56*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B57>100,0,BO56*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B57>100,0,BP56*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B57>100,0,BQ56*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B57>100,0,BR56*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B57>100,0,BS56*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B57>100,0,BT56*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B57>100,0,BU56*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B57>100,0,BV56*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B57>100,0,BW56*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B57>100,0,BX56*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B57>100,0,BY56*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B56)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B57>100,0,BZ56*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B57>100,0,CA56*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B57>100,0,CB56*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B57>100,0,CC56*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B57>100,0,CD56*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B57>100,0,CE56*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B57>100,0,CF56*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B57>100,0,CG56*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B57>100,0,CH56*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B57>100,0,CI56*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B56)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B57>100,0,CJ56*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B56)),11)","v":0}]
[68,53,{"$f":"ROUND(IF(C$2+$B58>100,0,C57*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B57)),11)","v":0.92206517135999999},{"$f":"ROUND(IF(D$2+$B58>100,0,D57*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B57)),11)","v":0.91610235403999996},{"$f":"ROUND(IF(E$2+$B58>100,0,E57*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B57)),11)","v":0.90979010734999999},{"$f":"ROUND(IF(F$2+$B58>100,0,F57*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B57)),11)","v":0.90304696745000002},{"$f":"ROUND(IF(G$2+$B58>100,0,G57*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B57)),11)","v":0.89581816948000004},{"$f":"ROUND(IF(H$2+$B58>100,0,H57*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B57)),11)","v":0.88805404808999999},{"$f":"ROUND(IF(I$2+$B58>100,0,I57*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B57)),11)","v":0.87969388319999997},{"$f":"ROUND(IF(J$2+$B58>100,0,J57*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B57)),11)","v":0.87063912344000005},{"$f":"ROUND(IF(K$2+$B58>100,0,K57*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B57)),11)","v":0.86079452833000003},{"$f":"ROUND(IF(L$2+$B58>100,0,L57*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B57)),11)","v":0.85004942395000005},{"$f":"ROUND(IF(M$2+$B58>100,0,M57*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B57)),11)","v":0.83831233202},{"$f":"ROUND(IF(N$2+$B58>100,0,N57*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B57)),11)","v":0.82548479432999999},{"$f":"ROUND(IF(O$2+$B58>100,0,O57*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B57)),11)","v":0.81146691004000004},{"$f":"ROUND(IF(P$2+$B58>100,0,P57*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B57)),11)","v":0.79616294082000005},{"$f":"ROUND(IF(Q$2+$B58>100,0,Q57*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B57)),11)","v":0.77948473885000003},{"$f":"ROUND(IF(R$2+$B58>100,0,R57*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B57)),11)","v":0.76134007523000002},{"$f":"ROUND(IF(S$2+$B58>100,0,S57*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B57)),11)","v":0.74167220235999998},{"$f":"ROUND(IF(T$2+$B58>100,0,T57*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B57)),11)","v":0.72044177350000005},{"$f":"ROUND(IF(U$2+$B58>100,0,U57*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B57)),11)","v":0.69765783037999995},{"$f":"ROUND(IF(V$2+$B58>100,0,V57*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B57)),11)","v":0.67313873660000001},{"$f":"ROUND(IF(W$2+$B58>100,0,W57*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B57)),11)","v":0.64656056560999997},{"$f":"ROUND(IF(X$2+$B58>100,0,X57*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B57)),11)","v":0.61768689980000002},{"$f":"ROUND(IF(Y$2+$B58>100,0,Y57*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B57)),11)","v":0.58638078826999995},{"$f":"ROUND(IF(Z$2+$B58>100,0,Z57*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B57)),11)","v":0.55261785275999997},{"$f":"ROUND(IF(AA$2+$B58>100,0,AA57*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B57)),11)","v":0.51650127498999998},{"$f":"ROUND(IF(AB$2+$B58>100,0,AB57*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B57)),11)","v":0.47829018573999998},{"$f":"ROUND(IF(AC$2+$B58>100,0,AC57*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B57)),11)","v":0.43835794790999999},{"$f":"ROUND(IF(AD$2+$B58>100,0,AD57*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B57)),11)","v":0.39714214655000002},{"$f":"ROUND(IF(AE$2+$B58>100,0,AE57*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B57)),11)","v":0.35515933278},{"$f":"ROUND(IF(AF$2+$B58>100,0,AF57*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B57)),11)","v":0.31299159399999998},{"$f":"ROUND(IF(AG$2+$B58>100,0,AG57*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B57)),11)","v":0.27126438693999999},{"$f":"ROUND(IF(AH$2+$B58>100,0,AH57*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B57)),11)","v":0.23064934217999999},{"$f":"ROUND(IF(AI$2+$B58>100,0,AI57*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B57)),11)","v":0.19182375004999999},{"$f":"ROUND(IF(AJ$2+$B58>100,0,AJ57*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B58>100,0,AK57*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B58>100,0,AL57*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B58>100,0,AM57*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B58>100,0,AN57*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B58>100,0,AO57*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B58>100,0,AP57*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B58>100,0,AQ57*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B58>100,0,AR57*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B58>100,0,AS57*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B58>100,0,AT57*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B58>100,0,AU57*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B58>100,0,AV57*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B58>100,0,AW57*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B58>100,0,AX57*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B58>100,0,AY57*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B57)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B58>100,0,AZ57*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B58>100,0,BA57*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B58>100,0,BB57*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B58>100,0,BC57*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B58>100,0,BD57*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B58>100,0,BE57*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B58>100,0,BF57*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B58>100,0,BG57*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B58>100,0,BH57*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B58>100,0,BI57*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B58>100,0,BJ57*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B58>100,0,BK57*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B58>100,0,BL57*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B58>100,0,BM57*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B58>100,0,BN57*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B58>100,0,BO57*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B58>100,0,BP57*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B58>100,0,BQ57*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B58>100,0,BR57*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B58>100,0,BS57*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B58>100,0,BT57*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B58>100,0,BU57*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B58>100,0,BV57*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B58>100,0,BW57*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B58>100,0,BX57*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B58>100,0,BY57*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B57)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B58>100,0,BZ57*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B58>100,0,CA57*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B58>100,0,CB57*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B58>100,0,CC57*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B58>100,0,CD57*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B58>100,0,CE57*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B58>100,0,CF57*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B58>100,0,CG57*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B58>100,0,CH57*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B58>100,0,CI57*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B57)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B58>100,0,CJ57*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B57)),11)","v":0}]
[69,54,{"$f":"ROUND(IF(C$2+$B59>100,0,C58*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B58)),11)","v":0.91588890221999997},{"$f":"ROUND(IF(D$2+$B59>100,0,D58*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B58)),11)","v":0.90950898217999998},{"$f":"ROUND(IF(E$2+$B59>100,0,E58*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B58)),11)","v":0.90273586779000003},{"$f":"ROUND(IF(F$2+$B59>100,0,F58*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B58)),11)","v":0.89548277513999996},{"$f":"ROUND(IF(G$2+$B59>100,0,G58*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B58)),11)","v":0.88769820484999995},{"$f":"ROUND(IF(H$2+$B59>100,0,H58*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B58)),11)","v":0.87930822540999998},{"$f":"ROUND(IF(I$2+$B59>100,0,I58*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B58)),11)","v":0.87024324383999996},{"$f":"ROUND(IF(J$2+$B59>100,0,J58*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B58)),11)","v":0.86040476054000004},{"$f":"ROUND(IF(K$2+$B59>100,0,K58*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B58)),11)","v":0.84967659228000003},{"$f":"ROUND(IF(L$2+$B59>100,0,L58*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B58)),11)","v":0.83795772590999995},{"$f":"ROUND(IF(M$2+$B59>100,0,M58*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B58)),11)","v":0.82514378657999998},{"$f":"ROUND(IF(N$2+$B59>100,0,N58*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B58)),11)","v":0.81113737331000002},{"$f":"ROUND(IF(O$2+$B59>100,0,O58*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B58)),11)","v":0.79584487367000001},{"$f":"ROUND(IF(P$2+$B59>100,0,P58*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B58)),11)","v":0.77917489369000004},{"$f":"ROUND(IF(Q$2+$B59>100,0,Q58*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B58)),11)","v":0.76105662833999999},{"$f":"ROUND(IF(R$2+$B59>100,0,R58*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B58)),11)","v":0.74141009541000003},{"$f":"ROUND(IF(S$2+$B59>100,0,S58*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B58)),11)","v":0.72020056960000001},{"$f":"ROUND(IF(T$2+$B59>100,0,T58*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B58)),11)","v":0.69741602214999998},{"$f":"ROUND(IF(U$2+$B59>100,0,U58*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B58)),11)","v":0.67289223319000002},{"$f":"ROUND(IF(V$2+$B59>100,0,V58*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B58)),11)","v":0.64630278190000001},{"$f":"ROUND(IF(W$2+$B59>100,0,W58*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B58)),11)","v":0.61742512409000005},{"$f":"ROUND(IF(X$2+$B59>100,0,X58*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B58)),11)","v":0.58611797241999997},{"$f":"ROUND(IF(Y$2+$B59>100,0,Y58*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B58)),11)","v":0.55235856446999998},{"$f":"ROUND(IF(Z$2+$B59>100,0,Z58*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B58)),11)","v":0.51624813771},{"$f":"ROUND(IF(AA$2+$B59>100,0,AA58*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B58)),11)","v":0.47804109220000002},{"$f":"ROUND(IF(AB$2+$B59>100,0,AB58*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B58)),11)","v":0.43811557980999999},{"$f":"ROUND(IF(AC$2+$B59>100,0,AC58*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B58)),11)","v":0.39690787240999997},{"$f":"ROUND(IF(AD$2+$B59>100,0,AD58*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B58)),11)","v":0.35493487207000002},{"$f":"ROUND(IF(AE$2+$B59>100,0,AE58*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B58)),11)","v":0.31277444043000002},{"$f":"ROUND(IF(AF$2+$B59>100,0,AF58*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B58)),11)","v":0.27105513359},{"$f":"ROUND(IF(AG$2+$B59>100,0,AG58*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B58)),11)","v":0.23045024567},{"$f":"ROUND(IF(AH$2+$B59>100,0,AH58*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B58)),11)","v":0.19163745083},{"$f":"ROUND(IF(AI$2+$B59>100,0,AI58*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B59>100,0,AJ58*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B59>100,0,AK58*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B59>100,0,AL58*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B59>100,0,AM58*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B59>100,0,AN58*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B59>100,0,AO58*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B59>100,0,AP58*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B59>100,0,AQ58*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B59>100,0,AR58*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B59>100,0,AS58*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B59>100,0,AT58*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B59>100,0,AU58*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B59>100,0,AV58*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B59>100,0,AW58*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B59>100,0,AX58*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B59>100,0,AY58*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B58)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B59>100,0,AZ58*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B59>100,0,BA58*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B59>100,0,BB58*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B59>100,0,BC58*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B59>100,0,BD58*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B59>100,0,BE58*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B59>100,0,BF58*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B59>100,0,BG58*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B59>100,0,BH58*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B59>100,0,BI58*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B59>100,0,BJ58*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B59>100,0,BK58*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B59>100,0,BL58*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B59>100,0,BM58*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B59>100,0,BN58*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B59>100,0,BO58*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B59>100,0,BP58*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B59>100,0,BQ58*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B59>100,0,BR58*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B59>100,0,BS58*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B59>100,0,BT58*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B59>100,0,BU58*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B59>100,0,BV58*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B59>100,0,BW58*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B59>100,0,BX58*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B59>100,0,BY58*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B58)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B59>100,0,BZ58*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B59>100,0,CA58*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B59>100,0,CB58*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B59>100,0,CC58*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B59>100,0,CD58*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B59>100,0,CE58*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B59>100,0,CF58*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B59>100,0,CG58*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B59>100,0,CH58*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B59>100,0,CI58*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B58)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B59>100,0,CJ58*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B58)),11)","v":0}]
[70,55,{"$f":"ROUND(IF(C$2+$B60>100,0,C59*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B59)),11)","v":0.90929706660999998},{"$f":"ROUND(IF(D$2+$B60>100,0,D59*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B59)),11)","v":0.90245692237999997},{"$f":"ROUND(IF(E$2+$B60>100,0,E59*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B59)),11)","v":0.89517428133999999},{"$f":"ROUND(IF(F$2+$B60>100,0,F59*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B59)),11)","v":0.88736585061999995},{"$f":"ROUND(IF(G$2+$B60>100,0,G59*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B59)),11)","v":0.87895588662000002},{"$f":"ROUND(IF(H$2+$B60>100,0,H59*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B59)),11)","v":0.86986172921000005},{"$f":"ROUND(IF(I$2+$B60>100,0,I59*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B59)),11)","v":0.86001353450999996},{"$f":"ROUND(IF(J$2+$B60>100,0,J59*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B59)),11)","v":0.84929185869000001},{"$f":"ROUND(IF(K$2+$B60>100,0,K59*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B59)),11)","v":0.83759019765999998},{"$f":"ROUND(IF(L$2+$B60>100,0,L59*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B59)),11)","v":0.82479475076999997},{"$f":"ROUND(IF(M$2+$B60>100,0,M59*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B59)),11)","v":0.81080229248000002},{"$f":"ROUND(IF(N$2+$B60>100,0,N59*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B59)),11)","v":0.79552168104999998},{"$f":"ROUND(IF(O$2+$B60>100,0,O59*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B59)),11)","v":0.77886361325999998},{"$f":"ROUND(IF(P$2+$B60>100,0,P59*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B59)),11)","v":0.76075410836000001},{"$f":"ROUND(IF(Q$2+$B60>100,0,Q59*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B59)),11)","v":0.74113406844999996},{"$f":"ROUND(IF(R$2+$B60>100,0,R59*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B59)),11)","v":0.71994605071999995},{"$f":"ROUND(IF(S$2+$B60>100,0,S59*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B59)),11)","v":0.69718252727999996},{"$f":"ROUND(IF(T$2+$B60>100,0,T59*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B59)),11)","v":0.67265900870999995},{"$f":"ROUND(IF(U$2+$B60>100,0,U59*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B59)),11)","v":0.64606610582000001},{"$f":"ROUND(IF(V$2+$B60>100,0,V59*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B59)),11)","v":0.61717895668},{"$f":"ROUND(IF(W$2+$B60>100,0,W59*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B59)),11)","v":0.58586957561999997},{"$f":"ROUND(IF(X$2+$B60>100,0,X59*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B59)),11)","v":0.55211099738000002},{"$f":"ROUND(IF(Y$2+$B60>100,0,Y59*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B59)),11)","v":0.51600591408999996},{"$f":"ROUND(IF(Z$2+$B60>100,0,Z59*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B59)),11)","v":0.47780680426},{"$f":"ROUND(IF(AA$2+$B60>100,0,AA59*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B59)),11)","v":0.43788740921000002},{"$f":"ROUND(IF(AB$2+$B60>100,0,AB59*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B59)),11)","v":0.39668842205999999},{"$f":"ROUND(IF(AC$2+$B60>100,0,AC59*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B59)),11)","v":0.35472549599999997},{"$f":"ROUND(IF(AD$2+$B60>100,0,AD59*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B59)),11)","v":0.31257676696999998},{"$f":"ROUND(IF(AE$2+$B60>100,0,AE59*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B59)),11)","v":0.27086707553},{"$f":"ROUND(IF(AF$2+$B60>100,0,AF59*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B59)),11)","v":0.23027247635},{"$f":"ROUND(IF(AG$2+$B60>100,0,AG59*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B59)),11)","v":0.19147202938999999},{"$f":"ROUND(IF(AH$2+$B60>100,0,AH59*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B60>100,0,AI59*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B60>100,0,AJ59*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B60>100,0,AK59*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B60>100,0,AL59*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B60>100,0,AM59*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B60>100,0,AN59*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B60>100,0,AO59*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B60>100,0,AP59*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B60>100,0,AQ59*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B60>100,0,AR59*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B60>100,0,AS59*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B60>100,0,AT59*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B60>100,0,AU59*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B60>100,0,AV59*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B60>100,0,AW59*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B60>100,0,AX59*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B60>100,0,AY59*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B59)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B60>100,0,AZ59*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B60>100,0,BA59*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B60>100,0,BB59*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B60>100,0,BC59*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B60>100,0,BD59*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B60>100,0,BE59*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B60>100,0,BF59*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B60>100,0,BG59*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B60>100,0,BH59*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B60>100,0,BI59*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B60>100,0,BJ59*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B60>100,0,BK59*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B60>100,0,BL59*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B60>100,0,BM59*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B60>100,0,BN59*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B60>100,0,BO59*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B60>100,0,BP59*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B60>100,0,BQ59*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B60>100,0,BR59*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B60>100,0,BS59*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B60>100,0,BT59*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B60>100,0,BU59*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B60>100,0,BV59*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B60>100,0,BW59*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B60>100,0,BX59*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B60>100,0,BY59*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B59)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B60>100,0,BZ59*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B60>100,0,CA59*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B60>100,0,CB59*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B60>100,0,CC59*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B60>100,0,CD59*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B60>100,0,CE59*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B60>100,0,CF59*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B60>100,0,CG59*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B60>100,0,CH59*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B60>100,0,CI59*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B59)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B60>100,0,CJ59*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B59)),11)","v":0}]
[71,56,{"$f":"ROUND(IF(C$2+$B61>100,0,C60*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B60)),11)","v":0.90224664994000003},{"$f":"ROUND(IF(D$2+$B61>100,0,D60*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B60)),11)","v":0.89489767245999996},{"$f":"ROUND(IF(E$2+$B61>100,0,E60*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B60)),11)","v":0.88706015309999997},{"$f":"ROUND(IF(F$2+$B61>100,0,F60*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B60)),11)","v":0.87862680551000005},{"$f":"ROUND(IF(G$2+$B61>100,0,G60*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B60)),11)","v":0.86951317562999997},{"$f":"ROUND(IF(H$2+$B61>100,0,H60*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B60)),11)","v":0.85963650457999996},{"$f":"ROUND(IF(I$2+$B61>100,0,I60*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B60)),11)","v":0.84890568570000002},{"$f":"ROUND(IF(J$2+$B61>100,0,J60*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B60)),11)","v":0.83721093679000003},{"$f":"ROUND(IF(K$2+$B61>100,0,K60*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B60)),11)","v":0.82443299579999996},{"$f":"ROUND(IF(L$2+$B61>100,0,L60*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B60)),11)","v":0.81045932312000002},{"$f":"ROUND(IF(M$2+$B61>100,0,M60*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B60)),11)","v":0.79519305107000005},{"$f":"ROUND(IF(N$2+$B61>100,0,N60*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B60)),11)","v":0.77854731672999999},{"$f":"ROUND(IF(O$2+$B61>100,0,O60*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B60)),11)","v":0.76045018703},{"$f":"ROUND(IF(P$2+$B61>100,0,P60*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B60)),11)","v":0.74083946768999998},{"$f":"ROUND(IF(Q$2+$B61>100,0,Q60*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B60)),11)","v":0.71967801483000005},{"$f":"ROUND(IF(R$2+$B61>100,0,R60*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B60)),11)","v":0.69693614296999995},{"$f":"ROUND(IF(S$2+$B61>100,0,S60*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B60)),11)","v":0.67243380248999995},{"$f":"ROUND(IF(T$2+$B61>100,0,T60*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B60)),11)","v":0.64584217927999998},{"$f":"ROUND(IF(U$2+$B61>100,0,U60*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B60)),11)","v":0.61695294575000004},{"$f":"ROUND(IF(V$2+$B61>100,0,V60*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B60)),11)","v":0.58563598940999995},{"$f":"ROUND(IF(W$2+$B61>100,0,W60*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B60)),11)","v":0.55187701273000001},{"$f":"ROUND(IF(X$2+$B61>100,0,X60*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B60)),11)","v":0.51577464024999997},{"$f":"ROUND(IF(Y$2+$B61>100,0,Y60*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B60)),11)","v":0.47758261731000001},{"$f":"ROUND(IF(Z$2+$B61>100,0,Z60*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B60)),11)","v":0.43767280059000002},{"$f":"ROUND(IF(AA$2+$B61>100,0,AA60*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B60)),11)","v":0.39648182671999999},{"$f":"ROUND(IF(AB$2+$B61>100,0,AB60*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B60)),11)","v":0.35452936827999998},{"$f":"ROUND(IF(AC$2+$B61>100,0,AC60*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B60)),11)","v":0.31239237794000002},{"$f":"ROUND(IF(AD$2+$B61>100,0,AD60*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B60)),11)","v":0.27069588753000001},{"$f":"ROUND(IF(AE$2+$B61>100,0,AE60*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B60)),11)","v":0.23011271329999999},{"$f":"ROUND(IF(AF$2+$B61>100,0,AF60*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B60)),11)","v":0.19132432786},{"$f":"ROUND(IF(AG$2+$B61>100,0,AG60*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B61>100,0,AH60*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B61>100,0,AI60*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B61>100,0,AJ60*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B61>100,0,AK60*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B61>100,0,AL60*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B61>100,0,AM60*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B61>100,0,AN60*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B61>100,0,AO60*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B61>100,0,AP60*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B61>100,0,AQ60*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B61>100,0,AR60*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B61>100,0,AS60*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B61>100,0,AT60*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B61>100,0,AU60*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B61>100,0,AV60*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B61>100,0,AW60*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B61>100,0,AX60*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B61>100,0,AY60*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B60)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B61>100,0,AZ60*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B61>100,0,BA60*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B61>100,0,BB60*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B61>100,0,BC60*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B61>100,0,BD60*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B61>100,0,BE60*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B61>100,0,BF60*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B61>100,0,BG60*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B61>100,0,BH60*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B61>100,0,BI60*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B61>100,0,BJ60*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B61>100,0,BK60*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B61>100,0,BL60*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B61>100,0,BM60*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B61>100,0,BN60*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B61>100,0,BO60*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B61>100,0,BP60*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B61>100,0,BQ60*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B61>100,0,BR60*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B61>100,0,BS60*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B61>100,0,BT60*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B61>100,0,BU60*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B61>100,0,BV60*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B61>100,0,BW60*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B61>100,0,BX60*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B61>100,0,BY60*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B60)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B61>100,0,BZ60*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B61>100,0,CA60*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B61>100,0,CB60*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B61>100,0,CC60*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B61>100,0,CD60*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B61>100,0,CE60*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B61>100,0,CF60*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B61>100,0,CG60*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B61>100,0,CH60*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B61>100,0,CI60*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B60)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B61>100,0,CJ60*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B60)),11)","v":0}]
[72,57,{"$f":"ROUND(IF(C$2+$B62>100,0,C61*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B61)),11)","v":0.89468916132999998},{"$f":"ROUND(IF(D$2+$B62>100,0,D61*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B61)),11)","v":0.88678605149},{"$f":"ROUND(IF(E$2+$B62>100,0,E61*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B61)),11)","v":0.87832411859000004},{"$f":"ROUND(IF(F$2+$B62>100,0,F61*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B61)),11)","v":0.86918762987999998},{"$f":"ROUND(IF(G$2+$B62>100,0,G61*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B61)),11)","v":0.85929204825000005},{"$f":"ROUND(IF(H$2+$B62>100,0,H61*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B61)),11)","v":0.84853352545000005},{"$f":"ROUND(IF(I$2+$B62>100,0,I61*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B61)),11)","v":0.83683025699000002},{"$f":"ROUND(IF(J$2+$B62>100,0,J61*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B61)),11)","v":0.82405969251},{"$f":"ROUND(IF(K$2+$B62>100,0,K61*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B61)),11)","v":0.81010385566999998},{"$f":"ROUND(IF(L$2+$B62>100,0,L61*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B61)),11)","v":0.79485668442000001},{"$f":"ROUND(IF(M$2+$B62>100,0,M61*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B61)),11)","v":0.77822569886000004},{"$f":"ROUND(IF(N$2+$B62>100,0,N61*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B61)),11)","v":0.7601413682},{"$f":"ROUND(IF(O$2+$B62>100,0,O61*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B61)),11)","v":0.74054350225999999},{"$f":"ROUND(IF(P$2+$B62>100,0,P61*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B61)),11)","v":0.71939194284999997},{"$f":"ROUND(IF(Q$2+$B62>100,0,Q61*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B61)),11)","v":0.69667667366999997},{"$f":"ROUND(IF(R$2+$B62>100,0,R61*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B61)),11)","v":0.67219616437999996},{"$f":"ROUND(IF(S$2+$B62>100,0,S61*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B61)),11)","v":0.64562595133},{"$f":"ROUND(IF(T$2+$B62>100,0,T61*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B61)),11)","v":0.61673910983000002},{"$f":"ROUND(IF(U$2+$B62>100,0,U61*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B61)),11)","v":0.58542152951000004},{"$f":"ROUND(IF(V$2+$B62>100,0,V61*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B61)),11)","v":0.55165697936000002},{"$f":"ROUND(IF(W$2+$B62>100,0,W61*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B61)),11)","v":0.51555605495000001},{"$f":"ROUND(IF(X$2+$B62>100,0,X61*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B61)),11)","v":0.47736856479000001},{"$f":"ROUND(IF(Y$2+$B62>100,0,Y61*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B61)),11)","v":0.43746744451000003},{"$f":"ROUND(IF(Z$2+$B62>100,0,Z61*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B61)),11)","v":0.39628751097999998},{"$f":"ROUND(IF(AA$2+$B62>100,0,AA61*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B61)),11)","v":0.35434472938},{"$f":"ROUND(IF(AB$2+$B62>100,0,AB61*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B61)),11)","v":0.31221965619999997},{"$f":"ROUND(IF(AC$2+$B62>100,0,AC61*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B61)),11)","v":0.27053620403},{"$f":"ROUND(IF(AD$2+$B62>100,0,AD61*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B61)),11)","v":0.22996728206},{"$f":"ROUND(IF(AE$2+$B62>100,0,AE61*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B61)),11)","v":0.19119158704},{"$f":"ROUND(IF(AF$2+$B62>100,0,AF61*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B62>100,0,AG61*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B62>100,0,AH61*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B62>100,0,AI61*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B62>100,0,AJ61*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B62>100,0,AK61*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B62>100,0,AL61*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B62>100,0,AM61*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B62>100,0,AN61*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B62>100,0,AO61*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B62>100,0,AP61*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B62>100,0,AQ61*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B62>100,0,AR61*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B62>100,0,AS61*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B62>100,0,AT61*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B62>100,0,AU61*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B62>100,0,AV61*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B62>100,0,AW61*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B62>100,0,AX61*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B62>100,0,AY61*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B61)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B62>100,0,AZ61*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B62>100,0,BA61*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B62>100,0,BB61*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B62>100,0,BC61*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B62>100,0,BD61*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B62>100,0,BE61*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B62>100,0,BF61*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B62>100,0,BG61*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B62>100,0,BH61*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B62>100,0,BI61*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B62>100,0,BJ61*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B62>100,0,BK61*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B62>100,0,BL61*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B62>100,0,BM61*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B62>100,0,BN61*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B62>100,0,BO61*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B62>100,0,BP61*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B62>100,0,BQ61*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B62>100,0,BR61*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B62>100,0,BS61*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B62>100,0,BT61*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B62>100,0,BU61*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B62>100,0,BV61*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B62>100,0,BW61*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B62>100,0,BX61*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B62>100,0,BY61*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B61)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B62>100,0,BZ61*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B62>100,0,CA61*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B62>100,0,CB61*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B62>100,0,CC61*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B62>100,0,CD61*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B62>100,0,CE61*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B62>100,0,CF61*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B62>100,0,CG61*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B62>100,0,CH61*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B62>100,0,CI61*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B61)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B62>100,0,CJ61*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B61)),11)","v":0}]
[73,58,{"$f":"ROUND(IF(C$2+$B63>100,0,C62*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B62)),11)","v":0.88657943035999998},{"$f":"ROUND(IF(D$2+$B63>100,0,D62*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B62)),11)","v":0.87805271642000005},{"$f":"ROUND(IF(E$2+$B63>100,0,E62*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B62)),11)","v":0.86888819475000001},{"$f":"ROUND(IF(F$2+$B63>100,0,F62*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B62)),11)","v":0.85897032928999995},{"$f":"ROUND(IF(G$2+$B63>100,0,G62*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B62)),11)","v":0.84819351807999999},{"$f":"ROUND(IF(H$2+$B63>100,0,H62*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B62)),11)","v":0.83646339060999997},{"$f":"ROUND(IF(I$2+$B63>100,0,I62*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B62)),11)","v":0.82368499258000005},{"$f":"ROUND(IF(J$2+$B63>100,0,J62*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B62)),11)","v":0.80973704061999996},{"$f":"ROUND(IF(K$2+$B63>100,0,K62*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B62)),11)","v":0.79450806027999998},{"$f":"ROUND(IF(L$2+$B63>100,0,L62*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B62)),11)","v":0.77789650939999999},{"$f":"ROUND(IF(M$2+$B63>100,0,M62*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B62)),11)","v":0.75982735382},{"$f":"ROUND(IF(N$2+$B63>100,0,N62*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B62)),11)","v":0.74024276752999996},{"$f":"ROUND(IF(O$2+$B63>100,0,O62*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B62)),11)","v":0.71910454571000004},{"$f":"ROUND(IF(P$2+$B63>100,0,P62*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B62)),11)","v":0.69639974471999999},{"$f":"ROUND(IF(Q$2+$B63>100,0,Q62*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B62)),11)","v":0.67194590577000002},{"$f":"ROUND(IF(R$2+$B63>100,0,R62*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B62)),11)","v":0.64539778710999995},{"$f":"ROUND(IF(S$2+$B63>100,0,S62*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B62)),11)","v":0.61653262558999999},{"$f":"ROUND(IF(T$2+$B63>100,0,T62*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B62)),11)","v":0.58521862238},{"$f":"ROUND(IF(U$2+$B63>100,0,U62*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B62)),11)","v":0.55145496257000004},{"$f":"ROUND(IF(V$2+$B63>100,0,V62*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B62)),11)","v":0.51535050275000005},{"$f":"ROUND(IF(W$2+$B63>100,0,W62*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B62)),11)","v":0.47716625599000001},{"$f":"ROUND(IF(X$2+$B63>100,0,X62*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B62)),11)","v":0.43727137161000001},{"$f":"ROUND(IF(Y$2+$B63>100,0,Y62*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B62)),11)","v":0.39610157287999997},{"$f":"ROUND(IF(Z$2+$B63>100,0,Z62*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B62)),11)","v":0.35417106503000001},{"$f":"ROUND(IF(AA$2+$B63>100,0,AA62*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B62)),11)","v":0.31205705220000002},{"$f":"ROUND(IF(AB$2+$B63>100,0,AB62*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B62)),11)","v":0.27038662457000001},{"$f":"ROUND(IF(AC$2+$B63>100,0,AC62*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B62)),11)","v":0.22983162435999999},{"$f":"ROUND(IF(AD$2+$B63>100,0,AD62*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B62)),11)","v":0.19107075395000001},{"$f":"ROUND(IF(AE$2+$B63>100,0,AE62*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B63>100,0,AF62*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B63>100,0,AG62*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B63>100,0,AH62*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B63>100,0,AI62*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B63>100,0,AJ62*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B63>100,0,AK62*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B63>100,0,AL62*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B63>100,0,AM62*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B63>100,0,AN62*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B63>100,0,AO62*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B63>100,0,AP62*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B63>100,0,AQ62*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B63>100,0,AR62*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B63>100,0,AS62*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B63>100,0,AT62*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B63>100,0,AU62*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B63>100,0,AV62*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B63>100,0,AW62*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B63>100,0,AX62*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B63>100,0,AY62*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B62)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B63>100,0,AZ62*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B63>100,0,BA62*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B63>100,0,BB62*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B63>100,0,BC62*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B63>100,0,BD62*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B63>100,0,BE62*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B63>100,0,BF62*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B63>100,0,BG62*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B63>100,0,BH62*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B63>100,0,BI62*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B63>100,0,BJ62*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B63>100,0,BK62*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B63>100,0,BL62*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B63>100,0,BM62*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B63>100,0,BN62*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B63>100,0,BO62*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B63>100,0,BP62*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B63>100,0,BQ62*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B63>100,0,BR62*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B63>100,0,BS62*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B63>100,0,BT62*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B63>100,0,BU62*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B63>100,0,BV62*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B63>100,0,BW62*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B63>100,0,BX62*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B63>100,0,BY62*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B62)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B63>100,0,BZ62*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B63>100,0,CA62*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B63>100,0,CB62*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B63>100,0,CC62*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B63>100,0,CD62*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B63>100,0,CE62*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B63>100,0,CF62*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B63>100,0,CG62*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B63>100,0,CH62*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B63>100,0,CI62*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B62)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B63>100,0,CJ62*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B62)),11)","v":0}]
[74,59,{"$f":"ROUND(IF(C$2+$B64>100,0,C63*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B63)),11)","v":0.87784813015999996},{"$f":"ROUND(IF(D$2+$B64>100,0,D63*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B63)),11)","v":0.86861970828000001},{"$f":"ROUND(IF(E$2+$B64>100,0,E63*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B63)),11)","v":0.85867441402},{"$f":"ROUND(IF(F$2+$B64>100,0,F63*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B63)),11)","v":0.84787595440999997},{"$f":"ROUND(IF(G$2+$B64>100,0,G63*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B63)),11)","v":0.83612821973999996},{"$f":"ROUND(IF(H$2+$B64>100,0,H63*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B63)),11)","v":0.82332388907999998},{"$f":"ROUND(IF(I$2+$B64>100,0,I63*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B63)),11)","v":0.80936885319999996},{"$f":"ROUND(IF(J$2+$B64>100,0,J63*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B63)),11)","v":0.79414830701000005},{"$f":"ROUND(IF(K$2+$B64>100,0,K63*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B63)),11)","v":0.77755532399000005},{"$f":"ROUND(IF(L$2+$B64>100,0,L63*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B63)),11)","v":0.75950594685999995},{"$f":"ROUND(IF(M$2+$B64>100,0,M63*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B63)),11)","v":0.73993697326999996},{"$f":"ROUND(IF(N$2+$B64>100,0,N63*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B63)),11)","v":0.71881251733999996},{"$f":"ROUND(IF(O$2+$B64>100,0,O63*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B63)),11)","v":0.69612153297000001},{"$f":"ROUND(IF(P$2+$B64>100,0,P63*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B63)),11)","v":0.67167880729999996},{"$f":"ROUND(IF(Q$2+$B64>100,0,Q63*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B63)),11)","v":0.64515750553999995},{"$f":"ROUND(IF(R$2+$B64>100,0,R63*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B63)),11)","v":0.61631474294999999},{"$f":"ROUND(IF(S$2+$B64>100,0,S63*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B63)),11)","v":0.58502269119999994},{"$f":"ROUND(IF(T$2+$B64>100,0,T63*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B63)),11)","v":0.55126382825999998},{"$f":"ROUND(IF(U$2+$B64>100,0,U63*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B63)),11)","v":0.51516178139000002},{"$f":"ROUND(IF(V$2+$B64>100,0,V63*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B63)),11)","v":0.47697600979999999},{"$f":"ROUND(IF(W$2+$B64>100,0,W63*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B63)),11)","v":0.437086056},{"$f":"ROUND(IF(X$2+$B64>100,0,X63*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B63)),11)","v":0.39592404015999999},{"$f":"ROUND(IF(Y$2+$B64>100,0,Y63*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B63)),11)","v":0.35400488797000002},{"$f":"ROUND(IF(Z$2+$B64>100,0,Z63*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B63)),11)","v":0.31190411303999999},{"$f":"ROUND(IF(AA$2+$B64>100,0,AA63*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B63)),11)","v":0.27024580721000002},{"$f":"ROUND(IF(AB$2+$B64>100,0,AB63*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B63)),11)","v":0.22970455045999999},{"$f":"ROUND(IF(AC$2+$B64>100,0,AC63*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B63)),11)","v":0.19095804130999999},{"$f":"ROUND(IF(AD$2+$B64>100,0,AD63*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B64>100,0,AE63*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B64>100,0,AF63*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B64>100,0,AG63*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B64>100,0,AH63*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B64>100,0,AI63*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B64>100,0,AJ63*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B64>100,0,AK63*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B64>100,0,AL63*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B64>100,0,AM63*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B64>100,0,AN63*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B64>100,0,AO63*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B64>100,0,AP63*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B64>100,0,AQ63*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B64>100,0,AR63*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B64>100,0,AS63*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B64>100,0,AT63*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B64>100,0,AU63*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B64>100,0,AV63*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B64>100,0,AW63*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B64>100,0,AX63*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B64>100,0,AY63*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B63)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B64>100,0,AZ63*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B64>100,0,BA63*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B64>100,0,BB63*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B64>100,0,BC63*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B64>100,0,BD63*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B64>100,0,BE63*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B64>100,0,BF63*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B64>100,0,BG63*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B64>100,0,BH63*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B64>100,0,BI63*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B64>100,0,BJ63*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B64>100,0,BK63*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B64>100,0,BL63*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B64>100,0,BM63*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B64>100,0,BN63*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B64>100,0,BO63*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B64>100,0,BP63*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B64>100,0,BQ63*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B64>100,0,BR63*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B64>100,0,BS63*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B64>100,0,BT63*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B64>100,0,BU63*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B64>100,0,BV63*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B64>100,0,BW63*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B64>100,0,BX63*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B64>100,0,BY63*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B63)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B64>100,0,BZ63*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B64>100,0,CA63*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B64>100,0,CB63*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B64>100,0,CC63*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B64>100,0,CD63*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B64>100,0,CE63*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B64>100,0,CF63*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B64>100,0,CG63*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B64>100,0,CH63*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B64>100,0,CI63*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B63)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B64>100,0,CJ63*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B63)),11)","v":0}]
[75,60,{"$f":"ROUND(IF(C$2+$B65>100,0,C64*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B64)),11)","v":0.86841731991000004},{"$f":"ROUND(IF(D$2+$B65>100,0,D64*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B64)),11)","v":0.85840908361000001},{"$f":"ROUND(IF(E$2+$B65>100,0,E64*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B64)),11)","v":0.84758386115999995},{"$f":"ROUND(IF(F$2+$B65>100,0,F64*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B64)),11)","v":0.83581517331999999},{"$f":"ROUND(IF(G$2+$B65>100,0,G64*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B64)),11)","v":0.82299398320999995},{"$f":"ROUND(IF(H$2+$B65>100,0,H64*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B64)),11)","v":0.80901402589000004},{"$f":"ROUND(IF(I$2+$B65>100,0,I64*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B64)),11)","v":0.79378720779},{"$f":"ROUND(IF(J$2+$B65>100,0,J64*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B64)),11)","v":0.77720324691999998},{"$f":"ROUND(IF(K$2+$B65>100,0,K64*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B64)),11)","v":0.75917282755000004},{"$f":"ROUND(IF(L$2+$B65>100,0,L64*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B64)),11)","v":0.73962397993999995},{"$f":"ROUND(IF(M$2+$B65>100,0,M64*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B64)),11)","v":0.71851557591000004},{"$f":"ROUND(IF(N$2+$B65>100,0,N64*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B64)),11)","v":0.69583883800000002},{"$f":"ROUND(IF(O$2+$B65>100,0,O64*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B64)),11)","v":0.67141047157},{"$f":"ROUND(IF(P$2+$B65>100,0,P64*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B64)),11)","v":0.64490105545999998},{"$f":"ROUND(IF(Q$2+$B65>100,0,Q64*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B64)),11)","v":0.61608528899000004},{"$f":"ROUND(IF(R$2+$B65>100,0,R64*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B64)),11)","v":0.58481594417000005},{"$f":"ROUND(IF(S$2+$B65>100,0,S64*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B64)),11)","v":0.55107926514000005},{"$f":"ROUND(IF(T$2+$B65>100,0,T64*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B64)),11)","v":0.51498322630000004},{"$f":"ROUND(IF(U$2+$B65>100,0,U64*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B64)),11)","v":0.47680134118},{"$f":"ROUND(IF(V$2+$B65>100,0,V64*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B64)),11)","v":0.43691178979},{"$f":"ROUND(IF(W$2+$B65>100,0,W64*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B64)),11)","v":0.39575624755},{"$f":"ROUND(IF(X$2+$B65>100,0,X64*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B64)),11)","v":0.35384622298000001},{"$f":"ROUND(IF(Y$2+$B65>100,0,Y64*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B64)),11)","v":0.31175776764000002},{"$f":"ROUND(IF(Z$2+$B65>100,0,Z64*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B64)),11)","v":0.27011335974},{"$f":"ROUND(IF(AA$2+$B65>100,0,AA64*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B64)),11)","v":0.22958492033},{"$f":"ROUND(IF(AB$2+$B65>100,0,AB64*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B64)),11)","v":0.19085246062},{"$f":"ROUND(IF(AC$2+$B65>100,0,AC64*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B65>100,0,AD64*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B65>100,0,AE64*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B65>100,0,AF64*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B65>100,0,AG64*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B65>100,0,AH64*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B65>100,0,AI64*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B65>100,0,AJ64*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B65>100,0,AK64*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B65>100,0,AL64*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B65>100,0,AM64*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B65>100,0,AN64*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B65>100,0,AO64*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B65>100,0,AP64*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B65>100,0,AQ64*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B65>100,0,AR64*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B65>100,0,AS64*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B65>100,0,AT64*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B65>100,0,AU64*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B65>100,0,AV64*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B65>100,0,AW64*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B65>100,0,AX64*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B65>100,0,AY64*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B64)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B65>100,0,AZ64*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B65>100,0,BA64*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B65>100,0,BB64*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B65>100,0,BC64*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B65>100,0,BD64*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B65>100,0,BE64*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B65>100,0,BF64*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B65>100,0,BG64*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B65>100,0,BH64*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B65>100,0,BI64*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B65>100,0,BJ64*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B65>100,0,BK64*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B65>100,0,BL64*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B65>100,0,BM64*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B65>100,0,BN64*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B65>100,0,BO64*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B65>100,0,BP64*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B65>100,0,BQ64*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B65>100,0,BR64*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B65>100,0,BS64*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B65>100,0,BT64*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B65>100,0,BU64*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B65>100,0,BV64*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B65>100,0,BW64*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B65>100,0,BX64*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B65>100,0,BY64*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B64)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B65>100,0,BZ64*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B65>100,0,CA64*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B65>100,0,CB64*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B65>100,0,CC64*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B65>100,0,CD64*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B65>100,0,CE64*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B65>100,0,CF64*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B65>100,0,CG64*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B65>100,0,CH64*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B65>100,0,CI64*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B64)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B65>100,0,CJ64*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B64)),11)","v":0}]
[76,61,{"$f":"ROUND(IF(C$2+$B66>100,0,C65*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B65)),11)","v":0.85820907431000004},{"$f":"ROUND(IF(D$2+$B66>100,0,D65*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B65)),11)","v":0.84732195772999996},{"$f":"ROUND(IF(E$2+$B66>100,0,E65*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B65)),11)","v":0.83552723501000004},{"$f":"ROUND(IF(F$2+$B66>100,0,F65*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B65)),11)","v":0.82268585424999996},{"$f":"ROUND(IF(G$2+$B66>100,0,G65*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B65)),11)","v":0.80868985399000004},{"$f":"ROUND(IF(H$2+$B66>100,0,H65*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B65)),11)","v":0.79343921146999996},{"$f":"ROUND(IF(I$2+$B66>100,0,I65*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B65)),11)","v":0.77684985261999995},{"$f":"ROUND(IF(J$2+$B66>100,0,J65*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B65)),11)","v":0.75882907408},{"$f":"ROUND(IF(K$2+$B66>100,0,K65*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B65)),11)","v":0.73929958086000003},{"$f":"ROUND(IF(L$2+$B66>100,0,L65*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B65)),11)","v":0.71821164383000002},{"$f":"ROUND(IF(M$2+$B66>100,0,M65*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B65)),11)","v":0.69555138698999996},{"$f":"ROUND(IF(N$2+$B66>100,0,N65*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B65)),11)","v":0.67113781175999998},{"$f":"ROUND(IF(O$2+$B66>100,0,O65*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B65)),11)","v":0.64464341743999998},{"$f":"ROUND(IF(P$2+$B66>100,0,P65*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B65)),11)","v":0.61584039511999999},{"$f":"ROUND(IF(Q$2+$B66>100,0,Q65*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B65)),11)","v":0.58459821721000005},{"$f":"ROUND(IF(R$2+$B66>100,0,R65*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B65)),11)","v":0.55088451372000002},{"$f":"ROUND(IF(S$2+$B66>100,0,S65*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B65)),11)","v":0.51481080991999995},{"$f":"ROUND(IF(T$2+$B66>100,0,T65*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B65)),11)","v":0.47663608182},{"$f":"ROUND(IF(U$2+$B66>100,0,U65*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B65)),11)","v":0.43675179268999997},{"$f":"ROUND(IF(V$2+$B66>100,0,V65*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B65)),11)","v":0.39559845954},{"$f":"ROUND(IF(W$2+$B66>100,0,W65*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B65)),11)","v":0.35369626295000001},{"$f":"ROUND(IF(X$2+$B66>100,0,X65*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B65)),11)","v":0.31161803781000003},{"$f":"ROUND(IF(Y$2+$B66>100,0,Y65*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B65)),11)","v":0.26998662256},{"$f":"ROUND(IF(Z$2+$B66>100,0,Z65*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B65)),11)","v":0.22947240076},{"$f":"ROUND(IF(AA$2+$B66>100,0,AA65*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B65)),11)","v":0.19075306466},{"$f":"ROUND(IF(AB$2+$B66>100,0,AB65*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B66>100,0,AC65*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B66>100,0,AD65*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B66>100,0,AE65*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B66>100,0,AF65*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B66>100,0,AG65*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B66>100,0,AH65*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B66>100,0,AI65*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B66>100,0,AJ65*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B66>100,0,AK65*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B66>100,0,AL65*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B66>100,0,AM65*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B66>100,0,AN65*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B66>100,0,AO65*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B66>100,0,AP65*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B66>100,0,AQ65*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B66>100,0,AR65*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B66>100,0,AS65*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B66>100,0,AT65*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B66>100,0,AU65*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B66>100,0,AV65*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B66>100,0,AW65*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B66>100,0,AX65*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B66>100,0,AY65*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B65)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B66>100,0,AZ65*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B66>100,0,BA65*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B66>100,0,BB65*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B66>100,0,BC65*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B66>100,0,BD65*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B66>100,0,BE65*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B66>100,0,BF65*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B66>100,0,BG65*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B66>100,0,BH65*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B66>100,0,BI65*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B66>100,0,BJ65*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B66>100,0,BK65*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B66>100,0,BL65*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B66>100,0,BM65*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B66>100,0,BN65*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B66>100,0,BO65*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B66>100,0,BP65*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B66>100,0,BQ65*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B66>100,0,BR65*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B66>100,0,BS65*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B66>100,0,BT65*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B66>100,0,BU65*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B66>100,0,BV65*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B66>100,0,BW65*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B66>100,0,BX65*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B66>100,0,BY65*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B65)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B66>100,0,BZ65*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B66>100,0,CA65*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B66>100,0,CB65*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B66>100,0,CC65*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B66>100,0,CD65*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B66>100,0,CE65*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B66>100,0,CF65*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B66>100,0,CG65*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B66>100,0,CH65*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B66>100,0,CI65*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B65)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B66>100,0,CJ65*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B65)),11)","v":0}]
[77,62,{"$f":"ROUND(IF(C$2+$B67>100,0,C66*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B66)),11)","v":0.84712453173000002},{"$f":"ROUND(IF(D$2+$B67>100,0,D66*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B66)),11)","v":0.83526905707999999},{"$f":"ROUND(IF(E$2+$B67>100,0,E66*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B66)),11)","v":0.82240243898999998},{"$f":"ROUND(IF(F$2+$B67>100,0,F66*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B66)),11)","v":0.80838708048999997},{"$f":"ROUND(IF(G$2+$B67>100,0,G66*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B66)),11)","v":0.79312128039999996},{"$f":"ROUND(IF(H$2+$B67>100,0,H66*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B66)),11)","v":0.77650928163999999},{"$f":"ROUND(IF(I$2+$B67>100,0,I66*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B66)),11)","v":0.75848403451000002},{"$f":"ROUND(IF(J$2+$B67>100,0,J66*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B66)),11)","v":0.73896482599000002},{"$f":"ROUND(IF(K$2+$B67>100,0,K66*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B66)),11)","v":0.71789663619999999},{"$f":"ROUND(IF(L$2+$B67>100,0,L66*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B66)),11)","v":0.69525716876999999},{"$f":"ROUND(IF(M$2+$B67>100,0,M66*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B66)),11)","v":0.67086056474},{"$f":"ROUND(IF(N$2+$B67>100,0,N66*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B66)),11)","v":0.64438162772999996},{"$f":"ROUND(IF(O$2+$B67>100,0,O66*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B66)),11)","v":0.61559436683000002},{"$f":"ROUND(IF(P$2+$B67>100,0,P66*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B66)),11)","v":0.58436583944999998},{"$f":"ROUND(IF(Q$2+$B67>100,0,Q66*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B66)),11)","v":0.55067941942999998},{"$f":"ROUND(IF(R$2+$B67>100,0,R66*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B66)),11)","v":0.51462887578000005},{"$f":"ROUND(IF(S$2+$B67>100,0,S66*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B66)),11)","v":0.47647650405999997},{"$f":"ROUND(IF(T$2+$B67>100,0,T66*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B66)),11)","v":0.43660041449999998},{"$f":"ROUND(IF(U$2+$B67>100,0,U66*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B66)),11)","v":0.39545359138000002},{"$f":"ROUND(IF(V$2+$B67>100,0,V66*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B66)),11)","v":0.35355524426000001},{"$f":"ROUND(IF(W$2+$B67>100,0,W66*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B66)),11)","v":0.31148597408000001},{"$f":"ROUND(IF(X$2+$B67>100,0,X66*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B66)),11)","v":0.26986561456000002},{"$f":"ROUND(IF(Y$2+$B67>100,0,Y66*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B66)),11)","v":0.22936473231000001},{"$f":"ROUND(IF(Z$2+$B67>100,0,Z66*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B66)),11)","v":0.19065957657999999},{"$f":"ROUND(IF(AA$2+$B67>100,0,AA66*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B67>100,0,AB66*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B67>100,0,AC66*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B67>100,0,AD66*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B67>100,0,AE66*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B67>100,0,AF66*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B67>100,0,AG66*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B67>100,0,AH66*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B67>100,0,AI66*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B67>100,0,AJ66*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B67>100,0,AK66*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B67>100,0,AL66*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B67>100,0,AM66*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B67>100,0,AN66*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B67>100,0,AO66*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B67>100,0,AP66*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B67>100,0,AQ66*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B67>100,0,AR66*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B67>100,0,AS66*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B67>100,0,AT66*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B67>100,0,AU66*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B67>100,0,AV66*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B67>100,0,AW66*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B67>100,0,AX66*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B67>100,0,AY66*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B66)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B67>100,0,AZ66*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B67>100,0,BA66*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B67>100,0,BB66*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B67>100,0,BC66*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B67>100,0,BD66*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B67>100,0,BE66*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B67>100,0,BF66*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B67>100,0,BG66*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B67>100,0,BH66*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B67>100,0,BI66*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B67>100,0,BJ66*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B67>100,0,BK66*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B67>100,0,BL66*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B67>100,0,BM66*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B67>100,0,BN66*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B67>100,0,BO66*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B67>100,0,BP66*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B67>100,0,BQ66*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B67>100,0,BR66*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B67>100,0,BS66*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B67>100,0,BT66*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B67>100,0,BU66*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B67>100,0,BV66*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B67>100,0,BW66*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B67>100,0,BX66*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B67>100,0,BY66*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B66)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B67>100,0,BZ66*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B67>100,0,CA66*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B67>100,0,CB66*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B67>100,0,CC66*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B67>100,0,CD66*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B67>100,0,CE66*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B67>100,0,CF66*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B67>100,0,CG66*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B67>100,0,CH66*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B67>100,0,CI66*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B66)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B67>100,0,CJ66*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B66)),11)","v":0}]
[78,63,{"$f":"ROUND(IF(C$2+$B68>100,0,C67*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B67)),11)","v":0.83507443940000003},{"$f":"ROUND(IF(D$2+$B68>100,0,D67*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B67)),11)","v":0.82214831661999999},{"$f":"ROUND(IF(E$2+$B68>100,0,E67*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B67)),11)","v":0.80810859116},{"$f":"ROUND(IF(F$2+$B68>100,0,F67*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B67)),11)","v":0.79282433577},{"$f":"ROUND(IF(G$2+$B68>100,0,G67*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B67)),11)","v":0.77619813438999996},{"$f":"ROUND(IF(H$2+$B68>100,0,H67*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B67)),11)","v":0.75815151511000001},{"$f":"ROUND(IF(I$2+$B68>100,0,I67*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B67)),11)","v":0.73862881869999997},{"$f":"ROUND(IF(J$2+$B68>100,0,J67*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B67)),11)","v":0.71757157259000004},{"$f":"ROUND(IF(K$2+$B68>100,0,K67*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B67)),11)","v":0.69495222896999997},{"$f":"ROUND(IF(L$2+$B68>100,0,L67*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B67)),11)","v":0.67057679073999998},{"$f":"ROUND(IF(M$2+$B68>100,0,M67*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B67)),11)","v":0.64411543369000002},{"$f":"ROUND(IF(N$2+$B68>100,0,N67*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B67)),11)","v":0.61534437393999997},{"$f":"ROUND(IF(O$2+$B68>100,0,O67*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B67)),11)","v":0.58413238525},{"$f":"ROUND(IF(P$2+$B68>100,0,P67*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B67)),11)","v":0.55046052439000004},{"$f":"ROUND(IF(Q$2+$B68>100,0,Q67*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B67)),11)","v":0.51443727945999995},{"$f":"ROUND(IF(R$2+$B68>100,0,R67*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B67)),11)","v":0.47630811727},{"$f":"ROUND(IF(S$2+$B68>100,0,S67*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B67)),11)","v":0.43645424067999999},{"$f":"ROUND(IF(T$2+$B68>100,0,T67*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B67)),11)","v":0.39531652714999999},{"$f":"ROUND(IF(U$2+$B68>100,0,U67*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B67)),11)","v":0.35342577232},{"$f":"ROUND(IF(V$2+$B68>100,0,V67*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B67)),11)","v":0.31136178463000003},{"$f":"ROUND(IF(W$2+$B68>100,0,W67*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B67)),11)","v":0.26975124551000002},{"$f":"ROUND(IF(X$2+$B68>100,0,X67*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B67)),11)","v":0.22926193105000001},{"$f":"ROUND(IF(Y$2+$B68>100,0,Y67*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B67)),11)","v":0.19057011910999999},{"$f":"ROUND(IF(Z$2+$B68>100,0,Z67*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B68>100,0,AA67*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B68>100,0,AB67*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B68>100,0,AC67*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B68>100,0,AD67*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B68>100,0,AE67*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B68>100,0,AF67*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B68>100,0,AG67*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B68>100,0,AH67*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B68>100,0,AI67*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B68>100,0,AJ67*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B68>100,0,AK67*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B68>100,0,AL67*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B68>100,0,AM67*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B68>100,0,AN67*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B68>100,0,AO67*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B68>100,0,AP67*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B68>100,0,AQ67*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B68>100,0,AR67*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B68>100,0,AS67*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B68>100,0,AT67*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B68>100,0,AU67*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B68>100,0,AV67*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B68>100,0,AW67*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B68>100,0,AX67*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B68>100,0,AY67*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B67)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B68>100,0,AZ67*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B68>100,0,BA67*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B68>100,0,BB67*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B68>100,0,BC67*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B68>100,0,BD67*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B68>100,0,BE67*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B68>100,0,BF67*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B68>100,0,BG67*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B68>100,0,BH67*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B68>100,0,BI67*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B68>100,0,BJ67*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B68>100,0,BK67*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B68>100,0,BL67*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B68>100,0,BM67*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B68>100,0,BN67*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B68>100,0,BO67*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B68>100,0,BP67*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B68>100,0,BQ67*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B68>100,0,BR67*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B68>100,0,BS67*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B68>100,0,BT67*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B68>100,0,BU67*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B68>100,0,BV67*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B68>100,0,BW67*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B68>100,0,BX67*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B68>100,0,BY67*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B67)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B68>100,0,BZ67*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B68>100,0,CA67*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B68>100,0,CB67*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B68>100,0,CC67*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B68>100,0,CD67*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B68>100,0,CE67*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B68>100,0,CF67*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B68>100,0,CG67*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B68>100,0,CH67*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B68>100,0,CI67*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B67)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B68>100,0,CJ67*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B67)),11)","v":0}]
[79,64,{"$f":"ROUND(IF(C$2+$B69>100,0,C68*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B68)),11)","v":0.82195675607999996},{"$f":"ROUND(IF(D$2+$B69>100,0,D68*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B68)),11)","v":0.80785888558999996},{"$f":"ROUND(IF(E$2+$B69>100,0,E68*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B68)),11)","v":0.79255120780999999},{"$f":"ROUND(IF(F$2+$B69>100,0,F68*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B68)),11)","v":0.77590752579},{"$f":"ROUND(IF(G$2+$B69>100,0,G68*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B68)),11)","v":0.75784772381999999},{"$f":"ROUND(IF(H$2+$B69>100,0,H68*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B68)),11)","v":0.73830500381999997},{"$f":"ROUND(IF(I$2+$B69>100,0,I68*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B68)),11)","v":0.71724529281000005},{"$f":"ROUND(IF(J$2+$B69>100,0,J68*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B68)),11)","v":0.69463755458999998},{"$f":"ROUND(IF(K$2+$B69>100,0,K68*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B68)),11)","v":0.67028267576},{"$f":"ROUND(IF(L$2+$B69>100,0,L68*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B68)),11)","v":0.64384297288000003},{"$f":"ROUND(IF(M$2+$B69>100,0,M68*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B68)),11)","v":0.61509017518999998},{"$f":"ROUND(IF(N$2+$B69>100,0,N68*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B68)),11)","v":0.58389516907000005},{"$f":"ROUND(IF(O$2+$B69>100,0,O68*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B68)),11)","v":0.55024061537000002},{"$f":"ROUND(IF(P$2+$B69>100,0,P68*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B68)),11)","v":0.51423279067000005},{"$f":"ROUND(IF(Q$2+$B69>100,0,Q68*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B68)),11)","v":0.47613078776000001},{"$f":"ROUND(IF(R$2+$B69>100,0,R68*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B68)),11)","v":0.43629999776},{"$f":"ROUND(IF(S$2+$B69>100,0,S68*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B68)),11)","v":0.39518417516999998},{"$f":"ROUND(IF(T$2+$B69>100,0,T68*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B68)),11)","v":0.35330327494000002},{"$f":"ROUND(IF(U$2+$B69>100,0,U68*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B68)),11)","v":0.31124776393999998},{"$f":"ROUND(IF(V$2+$B69>100,0,V68*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B68)),11)","v":0.26964369569000002},{"$f":"ROUND(IF(W$2+$B69>100,0,W68*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B68)),11)","v":0.22916476984},{"$f":"ROUND(IF(X$2+$B69>100,0,X68*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B68)),11)","v":0.19048470559},{"$f":"ROUND(IF(Y$2+$B69>100,0,Y68*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B68)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B69>100,0,Z68*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B69>100,0,AA68*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B69>100,0,AB68*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B69>100,0,AC68*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B69>100,0,AD68*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B69>100,0,AE68*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B69>100,0,AF68*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B69>100,0,AG68*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B69>100,0,AH68*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B69>100,0,AI68*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B69>100,0,AJ68*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B69>100,0,AK68*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B69>100,0,AL68*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B69>100,0,AM68*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B69>100,0,AN68*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B69>100,0,AO68*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B69>100,0,AP68*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B69>100,0,AQ68*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B69>100,0,AR68*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B69>100,0,AS68*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B69>100,0,AT68*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B69>100,0,AU68*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B69>100,0,AV68*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B69>100,0,AW68*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B69>100,0,AX68*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B69>100,0,AY68*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B68)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B69>100,0,AZ68*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B69>100,0,BA68*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B69>100,0,BB68*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B69>100,0,BC68*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B69>100,0,BD68*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B69>100,0,BE68*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B69>100,0,BF68*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B69>100,0,BG68*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B69>100,0,BH68*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B69>100,0,BI68*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B69>100,0,BJ68*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B69>100,0,BK68*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B69>100,0,BL68*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B69>100,0,BM68*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B69>100,0,BN68*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B69>100,0,BO68*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B69>100,0,BP68*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B69>100,0,BQ68*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B69>100,0,BR68*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B69>100,0,BS68*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B69>100,0,BT68*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B69>100,0,BU68*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B69>100,0,BV68*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B69>100,0,BW68*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B69>100,0,BX68*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B69>100,0,BY68*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B68)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B69>100,0,BZ68*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B69>100,0,CA68*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B69>100,0,CB68*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B69>100,0,CC68*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B69>100,0,CD68*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B69>100,0,CE68*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B69>100,0,CF68*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B69>100,0,CG68*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B69>100,0,CH68*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B69>100,0,CI68*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B68)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B69>100,0,CJ68*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B68)),11)","v":0}]
[80,65,{"$f":"ROUND(IF(C$2+$B70>100,0,C69*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B69)),11)","v":0.80767065448999997},{"$f":"ROUND(IF(D$2+$B70>100,0,D69*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B69)),11)","v":0.79230630947000003},{"$f":"ROUND(IF(E$2+$B70>100,0,E69*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B69)),11)","v":0.77564022567000002},{"$f":"ROUND(IF(F$2+$B70>100,0,F69*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B69)),11)","v":0.75756398561000005},{"$f":"ROUND(IF(G$2+$B70>100,0,G69*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B69)),11)","v":0.73800916503000002},{"$f":"ROUND(IF(H$2+$B70>100,0,H69*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B69)),11)","v":0.71693085246999999},{"$f":"ROUND(IF(I$2+$B70>100,0,I69*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B69)),11)","v":0.69432170289999995},{"$f":"ROUND(IF(J$2+$B70>100,0,J69*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B69)),11)","v":0.66997917174999999},{"$f":"ROUND(IF(K$2+$B70>100,0,K69*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B69)),11)","v":0.64356058334999999},{"$f":"ROUND(IF(L$2+$B70>100,0,L69*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B69)),11)","v":0.61482999207},{"$f":"ROUND(IF(M$2+$B70>100,0,M69*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B69)),11)","v":0.58365396198999997},{"$f":"ROUND(IF(N$2+$B70>100,0,N69*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B69)),11)","v":0.55001716263},{"$f":"ROUND(IF(O$2+$B70>100,0,O69*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B69)),11)","v":0.51402735463000004},{"$f":"ROUND(IF(P$2+$B70>100,0,P69*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B69)),11)","v":0.47594152579999999},{"$f":"ROUND(IF(Q$2+$B70>100,0,Q69*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B69)),11)","v":0.43613756326999997},{"$f":"ROUND(IF(R$2+$B70>100,0,R69*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B69)),11)","v":0.39504451708999999},{"$f":"ROUND(IF(S$2+$B70>100,0,S69*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B69)),11)","v":0.35318498899},{"$f":"ROUND(IF(T$2+$B70>100,0,T69*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B69)),11)","v":0.31113988545999999},{"$f":"ROUND(IF(U$2+$B70>100,0,U69*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B69)),11)","v":0.26954495217000002},{"$f":"ROUND(IF(V$2+$B70>100,0,V69*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B69)),11)","v":0.22907340184},{"$f":"ROUND(IF(W$2+$B70>100,0,W69*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B69)),11)","v":0.19040397816999999},{"$f":"ROUND(IF(X$2+$B70>100,0,X69*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B69)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B70>100,0,Y69*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B69)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B70>100,0,Z69*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B70>100,0,AA69*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B70>100,0,AB69*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B70>100,0,AC69*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B70>100,0,AD69*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B70>100,0,AE69*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B70>100,0,AF69*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B70>100,0,AG69*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B70>100,0,AH69*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B70>100,0,AI69*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B70>100,0,AJ69*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B70>100,0,AK69*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B70>100,0,AL69*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B70>100,0,AM69*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B70>100,0,AN69*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B70>100,0,AO69*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B70>100,0,AP69*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B70>100,0,AQ69*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B70>100,0,AR69*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B70>100,0,AS69*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B70>100,0,AT69*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B70>100,0,AU69*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B70>100,0,AV69*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B70>100,0,AW69*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B70>100,0,AX69*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B70>100,0,AY69*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B69)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B70>100,0,AZ69*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B70>100,0,BA69*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B70>100,0,BB69*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B70>100,0,BC69*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B70>100,0,BD69*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B70>100,0,BE69*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B70>100,0,BF69*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B70>100,0,BG69*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B70>100,0,BH69*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B70>100,0,BI69*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B70>100,0,BJ69*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B70>100,0,BK69*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B70>100,0,BL69*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B70>100,0,BM69*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B70>100,0,BN69*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B70>100,0,BO69*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B70>100,0,BP69*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B70>100,0,BQ69*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B70>100,0,BR69*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B70>100,0,BS69*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B70>100,0,BT69*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B70>100,0,BU69*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B70>100,0,BV69*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B70>100,0,BW69*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B70>100,0,BX69*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B70>100,0,BY69*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B69)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B70>100,0,BZ69*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B70>100,0,CA69*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B70>100,0,CB69*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B70>100,0,CC69*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B70>100,0,CD69*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B70>100,0,CE69*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B70>100,0,CF69*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B70>100,0,CG69*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B70>100,0,CH69*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B70>100,0,CI69*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B69)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B70>100,0,CJ69*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B69)),11)","v":0}]
[81,66,{"$f":"ROUND(IF(C$2+$B71>100,0,C70*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B70)),11)","v":0.79212170211999999},{"$f":"ROUND(IF(D$2+$B71>100,0,D70*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B70)),11)","v":0.77540055281999998},{"$f":"ROUND(IF(E$2+$B71>100,0,E70*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B70)),11)","v":0.75730300484000002},{"$f":"ROUND(IF(F$2+$B71>100,0,F70*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B70)),11)","v":0.73773285438000002},{"$f":"ROUND(IF(G$2+$B71>100,0,G70*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B70)),11)","v":0.71664357830000003},{"$f":"ROUND(IF(H$2+$B71>100,0,H70*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B70)),11)","v":0.69401731226999996},{"$f":"ROUND(IF(I$2+$B71>100,0,I70*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B70)),11)","v":0.66967453222999995},{"$f":"ROUND(IF(J$2+$B71>100,0,J70*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B70)),11)","v":0.64326917911000003},{"$f":"ROUND(IF(K$2+$B71>100,0,K70*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B70)),11)","v":0.61456032763000001},{"$f":"ROUND(IF(L$2+$B71>100,0,L70*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B70)),11)","v":0.58340707639},{"$f":"ROUND(IF(M$2+$B71>100,0,M70*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B70)),11)","v":0.54978995056000002},{"$f":"ROUND(IF(N$2+$B71>100,0,N70*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B70)),11)","v":0.51381860810000002},{"$f":"ROUND(IF(O$2+$B71>100,0,O70*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B70)),11)","v":0.47575138711999998},{"$f":"ROUND(IF(P$2+$B71>100,0,P70*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B70)),11)","v":0.43596419862000002},{"$f":"ROUND(IF(Q$2+$B71>100,0,Q70*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B70)),11)","v":0.39489744201999999},{"$f":"ROUND(IF(R$2+$B71>100,0,R70*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B70)),11)","v":0.35306017342000001},{"$f":"ROUND(IF(S$2+$B71>100,0,S70*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B70)),11)","v":0.31103571581},{"$f":"ROUND(IF(T$2+$B71>100,0,T70*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B70)),11)","v":0.26945152787999999},{"$f":"ROUND(IF(U$2+$B71>100,0,U70*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B70)),11)","v":0.22898951516999999},{"$f":"ROUND(IF(V$2+$B71>100,0,V70*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B70)),11)","v":0.1903280641},{"$f":"ROUND(IF(W$2+$B71>100,0,W70*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B70)),11)","v":0},{"$f":"ROUND(IF(X$2+$B71>100,0,X70*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B70)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B71>100,0,Y70*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B70)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B71>100,0,Z70*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B71>100,0,AA70*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B71>100,0,AB70*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B71>100,0,AC70*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B71>100,0,AD70*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B71>100,0,AE70*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B71>100,0,AF70*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B71>100,0,AG70*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B71>100,0,AH70*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B71>100,0,AI70*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B71>100,0,AJ70*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B71>100,0,AK70*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B71>100,0,AL70*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B71>100,0,AM70*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B71>100,0,AN70*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B71>100,0,AO70*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B71>100,0,AP70*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B71>100,0,AQ70*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B71>100,0,AR70*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B71>100,0,AS70*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B71>100,0,AT70*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B71>100,0,AU70*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B71>100,0,AV70*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B71>100,0,AW70*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B71>100,0,AX70*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B71>100,0,AY70*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B70)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B71>100,0,AZ70*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B71>100,0,BA70*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B71>100,0,BB70*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B71>100,0,BC70*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B71>100,0,BD70*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B71>100,0,BE70*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B71>100,0,BF70*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B71>100,0,BG70*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B71>100,0,BH70*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B71>100,0,BI70*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B71>100,0,BJ70*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B71>100,0,BK70*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B71>100,0,BL70*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B71>100,0,BM70*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B71>100,0,BN70*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B71>100,0,BO70*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B71>100,0,BP70*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B71>100,0,BQ70*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B71>100,0,BR70*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B71>100,0,BS70*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B71>100,0,BT70*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B71>100,0,BU70*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B71>100,0,BV70*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B71>100,0,BW70*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B71>100,0,BX70*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B71>100,0,BY70*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B70)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B71>100,0,BZ70*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B71>100,0,CA70*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B71>100,0,CB70*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B71>100,0,CC70*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B71>100,0,CD70*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B71>100,0,CE70*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B71>100,0,CF70*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B71>100,0,CG70*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B71>100,0,CH70*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B71>100,0,CI70*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B70)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B71>100,0,CJ70*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B70)),11)","v":0}]
[82,67,{"$f":"ROUND(IF(C$2+$B72>100,0,C71*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B71)),11)","v":0.77521988451000001},{"$f":"ROUND(IF(D$2+$B72>100,0,D71*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B71)),11)","v":0.75706899818999995},{"$f":"ROUND(IF(E$2+$B72>100,0,E71*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B71)),11)","v":0.73747870543000005},{"$f":"ROUND(IF(F$2+$B72>100,0,F71*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B71)),11)","v":0.71637526692999998},{"$f":"ROUND(IF(G$2+$B72>100,0,G71*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B71)),11)","v":0.69373921954999995},{"$f":"ROUND(IF(H$2+$B72>100,0,H71*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B71)),11)","v":0.66938094692000005},{"$f":"ROUND(IF(I$2+$B72>100,0,I71*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B71)),11)","v":0.64297668462000002},{"$f":"ROUND(IF(J$2+$B72>100,0,J71*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B71)),11)","v":0.61428205470999997},{"$f":"ROUND(IF(K$2+$B72>100,0,K71*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B71)),11)","v":0.58315119404000004},{"$f":"ROUND(IF(L$2+$B72>100,0,L71*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B71)),11)","v":0.54955738942999999},{"$f":"ROUND(IF(M$2+$B72>100,0,M71*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B71)),11)","v":0.51360634964999996},{"$f":"ROUND(IF(N$2+$B72>100,0,N71*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B71)),11)","v":0.47555818446999998},{"$f":"ROUND(IF(O$2+$B72>100,0,O71*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B71)),11)","v":0.43579003088000001},{"$f":"ROUND(IF(P$2+$B72>100,0,P71*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B71)),11)","v":0.39474047030999998},{"$f":"ROUND(IF(Q$2+$B72>100,0,Q71*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B71)),11)","v":0.35292872913000001},{"$f":"ROUND(IF(R$2+$B72>100,0,R71*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B71)),11)","v":0.31092579579000001},{"$f":"ROUND(IF(S$2+$B72>100,0,S71*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B71)),11)","v":0.26936131549999998},{"$f":"ROUND(IF(T$2+$B72>100,0,T71*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B71)),11)","v":0.22891014739000001},{"$f":"ROUND(IF(U$2+$B72>100,0,U71*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B71)),11)","v":0.19025836597000001},{"$f":"ROUND(IF(V$2+$B72>100,0,V71*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B71)),11)","v":0},{"$f":"ROUND(IF(W$2+$B72>100,0,W71*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B71)),11)","v":0},{"$f":"ROUND(IF(X$2+$B72>100,0,X71*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B71)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B72>100,0,Y71*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B71)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B72>100,0,Z71*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B72>100,0,AA71*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B72>100,0,AB71*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B72>100,0,AC71*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B72>100,0,AD71*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B72>100,0,AE71*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B72>100,0,AF71*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B72>100,0,AG71*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B72>100,0,AH71*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B72>100,0,AI71*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B72>100,0,AJ71*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B72>100,0,AK71*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B72>100,0,AL71*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B72>100,0,AM71*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B72>100,0,AN71*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B72>100,0,AO71*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B72>100,0,AP71*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B72>100,0,AQ71*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B72>100,0,AR71*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B72>100,0,AS71*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B72>100,0,AT71*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B72>100,0,AU71*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B72>100,0,AV71*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B72>100,0,AW71*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B72>100,0,AX71*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B72>100,0,AY71*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B71)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B72>100,0,AZ71*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B72>100,0,BA71*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B72>100,0,BB71*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B72>100,0,BC71*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B72>100,0,BD71*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B72>100,0,BE71*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B72>100,0,BF71*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B72>100,0,BG71*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B72>100,0,BH71*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B72>100,0,BI71*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B72>100,0,BJ71*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B72>100,0,BK71*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B72>100,0,BL71*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B72>100,0,BM71*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B72>100,0,BN71*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B72>100,0,BO71*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B72>100,0,BP71*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B72>100,0,BQ71*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B72>100,0,BR71*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B72>100,0,BS71*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B72>100,0,BT71*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B72>100,0,BU71*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B72>100,0,BV71*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B72>100,0,BW71*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B72>100,0,BX71*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B72>100,0,BY71*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B71)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B72>100,0,BZ71*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B72>100,0,CA71*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B72>100,0,CB71*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B72>100,0,CC71*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B72>100,0,CD71*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B72>100,0,CE71*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B72>100,0,CF71*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B72>100,0,CG71*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B72>100,0,CH71*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B72>100,0,CI71*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B71)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B72>100,0,CJ71*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B71)),11)","v":0}]
[83,68,{"$f":"ROUND(IF(C$2+$B73>100,0,C72*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B72)),11)","v":0.75689260113000001},{"$f":"ROUND(IF(D$2+$B73>100,0,D72*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B72)),11)","v":0.73725082449000001},{"$f":"ROUND(IF(E$2+$B73>100,0,E72*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B72)),11)","v":0.71612847566000004},{"$f":"ROUND(IF(F$2+$B73>100,0,F72*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B72)),11)","v":0.69347948357},{"$f":"ROUND(IF(G$2+$B73>100,0,G72*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B72)),11)","v":0.66911272599000005},{"$f":"ROUND(IF(H$2+$B73>100,0,H72*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B72)),11)","v":0.64269480364999998},{"$f":"ROUND(IF(I$2+$B73>100,0,I72*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B72)),11)","v":0.61400274066000005},{"$f":"ROUND(IF(J$2+$B73>100,0,J72*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B72)),11)","v":0.58288714317000001},{"$f":"ROUND(IF(K$2+$B73>100,0,K72*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B72)),11)","v":0.54931635355999997},{"$f":"ROUND(IF(L$2+$B73>100,0,L72*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B72)),11)","v":0.51338909418000001},{"$f":"ROUND(IF(M$2+$B73>100,0,M72*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B72)),11)","v":0.47536173139999999},{"$f":"ROUND(IF(N$2+$B73>100,0,N72*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B72)),11)","v":0.43561305653999999},{"$f":"ROUND(IF(O$2+$B73>100,0,O72*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B72)),11)","v":0.39458277145999998},{"$f":"ROUND(IF(P$2+$B73>100,0,P72*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B72)),11)","v":0.35278843997999998},{"$f":"ROUND(IF(Q$2+$B73>100,0,Q72*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B72)),11)","v":0.31081003813000002},{"$f":"ROUND(IF(R$2+$B73>100,0,R72*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B72)),11)","v":0.26926612320999999},{"$f":"ROUND(IF(S$2+$B73>100,0,S72*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B72)),11)","v":0.22883350827000001},{"$f":"ROUND(IF(T$2+$B73>100,0,T72*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B72)),11)","v":0.19019242241000001},{"$f":"ROUND(IF(U$2+$B73>100,0,U72*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B72)),11)","v":0},{"$f":"ROUND(IF(V$2+$B73>100,0,V72*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B72)),11)","v":0},{"$f":"ROUND(IF(W$2+$B73>100,0,W72*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B72)),11)","v":0},{"$f":"ROUND(IF(X$2+$B73>100,0,X72*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B72)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B73>100,0,Y72*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B72)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B73>100,0,Z72*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B73>100,0,AA72*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B73>100,0,AB72*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B73>100,0,AC72*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B73>100,0,AD72*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B73>100,0,AE72*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B73>100,0,AF72*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B73>100,0,AG72*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B73>100,0,AH72*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B73>100,0,AI72*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B73>100,0,AJ72*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B73>100,0,AK72*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B73>100,0,AL72*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B73>100,0,AM72*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B73>100,0,AN72*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B73>100,0,AO72*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B73>100,0,AP72*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B73>100,0,AQ72*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B73>100,0,AR72*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B73>100,0,AS72*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B73>100,0,AT72*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B73>100,0,AU72*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B73>100,0,AV72*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B73>100,0,AW72*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B73>100,0,AX72*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B73>100,0,AY72*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B72)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B73>100,0,AZ72*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B73>100,0,BA72*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B73>100,0,BB72*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B73>100,0,BC72*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B73>100,0,BD72*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B73>100,0,BE72*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B73>100,0,BF72*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B73>100,0,BG72*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B73>100,0,BH72*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B73>100,0,BI72*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B73>100,0,BJ72*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B73>100,0,BK72*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B73>100,0,BL72*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B73>100,0,BM72*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B73>100,0,BN72*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B73>100,0,BO72*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B73>100,0,BP72*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B73>100,0,BQ72*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B73>100,0,BR72*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B73>100,0,BS72*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B73>100,0,BT72*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B73>100,0,BU72*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B73>100,0,BV72*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B73>100,0,BW72*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B73>100,0,BX72*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B73>100,0,BY72*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B72)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B73>100,0,BZ72*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B73>100,0,CA72*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B73>100,0,CB72*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B73>100,0,CC72*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B73>100,0,CD72*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B73>100,0,CE72*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B73>100,0,CF72*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B73>100,0,CG72*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B73>100,0,CH72*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B73>100,0,CI72*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B72)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B73>100,0,CJ72*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B72)),11)","v":0}]
[84,69,{"$f":"ROUND(IF(C$2+$B74>100,0,C73*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B73)),11)","v":0.73707904505999999},{"$f":"ROUND(IF(D$2+$B74>100,0,D73*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B73)),11)","v":0.71590719194999997},{"$f":"ROUND(IF(E$2+$B74>100,0,E73*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B73)),11)","v":0.69324057989999999},{"$f":"ROUND(IF(F$2+$B74>100,0,F73*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B73)),11)","v":0.66886221017000003},{"$f":"ROUND(IF(G$2+$B74>100,0,G73*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B73)),11)","v":0.64243727584999999},{"$f":"ROUND(IF(H$2+$B74>100,0,H73*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B73)),11)","v":0.61373356187000006},{"$f":"ROUND(IF(I$2+$B74>100,0,I73*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B73)),11)","v":0.58262210438999995},{"$f":"ROUND(IF(J$2+$B74>100,0,J73*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B73)),11)","v":0.54906762310000001},{"$f":"ROUND(IF(K$2+$B74>100,0,K73*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B73)),11)","v":0.51316392172000003},{"$f":"ROUND(IF(L$2+$B74>100,0,L73*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B73)),11)","v":0.47516065340000002},{"$f":"ROUND(IF(M$2+$B74>100,0,M73*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B73)),11)","v":0.43543310480000003},{"$f":"ROUND(IF(N$2+$B74>100,0,N73*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B73)),11)","v":0.39442253138},{"$f":"ROUND(IF(O$2+$B74>100,0,O73*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B73)),11)","v":0.35264750097000003},{"$f":"ROUND(IF(P$2+$B74>100,0,P73*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B73)),11)","v":0.31068649116000002},{"$f":"ROUND(IF(Q$2+$B74>100,0,Q73*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B73)),11)","v":0.26916587543999998},{"$f":"ROUND(IF(R$2+$B74>100,0,R73*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B73)),11)","v":0.22875263849999999},{"$f":"ROUND(IF(S$2+$B74>100,0,S73*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B73)),11)","v":0.19012874598000001},{"$f":"ROUND(IF(T$2+$B74>100,0,T73*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B73)),11)","v":0},{"$f":"ROUND(IF(U$2+$B74>100,0,U73*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B73)),11)","v":0},{"$f":"ROUND(IF(V$2+$B74>100,0,V73*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B73)),11)","v":0},{"$f":"ROUND(IF(W$2+$B74>100,0,W73*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B73)),11)","v":0},{"$f":"ROUND(IF(X$2+$B74>100,0,X73*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B73)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B74>100,0,Y73*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B73)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B74>100,0,Z73*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B74>100,0,AA73*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B74>100,0,AB73*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B74>100,0,AC73*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B74>100,0,AD73*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B74>100,0,AE73*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B74>100,0,AF73*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B74>100,0,AG73*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B74>100,0,AH73*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B74>100,0,AI73*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B74>100,0,AJ73*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B74>100,0,AK73*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B74>100,0,AL73*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B74>100,0,AM73*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B74>100,0,AN73*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B74>100,0,AO73*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B74>100,0,AP73*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B74>100,0,AQ73*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B74>100,0,AR73*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B74>100,0,AS73*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B74>100,0,AT73*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B74>100,0,AU73*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B74>100,0,AV73*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B74>100,0,AW73*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B74>100,0,AX73*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B74>100,0,AY73*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B73)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B74>100,0,AZ73*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B74>100,0,BA73*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B74>100,0,BB73*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B74>100,0,BC73*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B74>100,0,BD73*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B74>100,0,BE73*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B74>100,0,BF73*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B74>100,0,BG73*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B74>100,0,BH73*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B74>100,0,BI73*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B74>100,0,BJ73*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B74>100,0,BK73*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B74>100,0,BL73*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B74>100,0,BM73*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B74>100,0,BN73*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B74>100,0,BO73*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B74>100,0,BP73*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B74>100,0,BQ73*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B74>100,0,BR73*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B74>100,0,BS73*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B74>100,0,BT73*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B74>100,0,BU73*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B74>100,0,BV73*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B74>100,0,BW73*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B74>100,0,BX73*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B74>100,0,BY73*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B73)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B74>100,0,BZ73*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B74>100,0,CA73*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B74>100,0,CB73*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B74>100,0,CC73*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B74>100,0,CD73*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B74>100,0,CE73*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B74>100,0,CF73*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B74>100,0,CG73*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B74>100,0,CH73*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B74>100,0,CI73*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B73)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B74>100,0,CJ73*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B73)),11)","v":0}]
[85,70,{"$f":"ROUND(IF(C$2+$B75>100,0,C74*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B74)),11)","v":0.71574038557999997},{"$f":"ROUND(IF(D$2+$B75>100,0,D74*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B74)),11)","v":0.69302636854999999},{"$f":"ROUND(IF(E$2+$B75>100,0,E74*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B74)),11)","v":0.66863178715000005},{"$f":"ROUND(IF(F$2+$B75>100,0,F74*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B74)),11)","v":0.64219674731999998},{"$f":"ROUND(IF(G$2+$B75>100,0,G74*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B74)),11)","v":0.61348763884000002},{"$f":"ROUND(IF(H$2+$B75>100,0,H74*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B74)),11)","v":0.58236668287000004},{"$f":"ROUND(IF(I$2+$B75>100,0,I74*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B74)),11)","v":0.54881796206},{"$f":"ROUND(IF(J$2+$B75>100,0,J74*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B74)),11)","v":0.51293156109000004},{"$f":"ROUND(IF(K$2+$B75>100,0,K74*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B74)),11)","v":0.47495224793000002},{"$f":"ROUND(IF(L$2+$B75>100,0,L74*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B74)),11)","v":0.43524891660999998},{"$f":"ROUND(IF(M$2+$B75>100,0,M74*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B74)),11)","v":0.39425959545},{"$f":"ROUND(IF(N$2+$B75>100,0,N74*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B74)),11)","v":0.35250429080000001},{"$f":"ROUND(IF(O$2+$B75>100,0,O74*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B74)),11)","v":0.31056237188000002},{"$f":"ROUND(IF(P$2+$B75>100,0,P74*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B74)),11)","v":0.26905888202},{"$f":"ROUND(IF(Q$2+$B75>100,0,Q74*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B74)),11)","v":0.2286674739},{"$f":"ROUND(IF(R$2+$B75>100,0,R74*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B74)),11)","v":0.19006155448000001},{"$f":"ROUND(IF(S$2+$B75>100,0,S74*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B74)),11)","v":0},{"$f":"ROUND(IF(T$2+$B75>100,0,T74*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B74)),11)","v":0},{"$f":"ROUND(IF(U$2+$B75>100,0,U74*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B74)),11)","v":0},{"$f":"ROUND(IF(V$2+$B75>100,0,V74*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B74)),11)","v":0},{"$f":"ROUND(IF(W$2+$B75>100,0,W74*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B74)),11)","v":0},{"$f":"ROUND(IF(X$2+$B75>100,0,X74*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B74)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B75>100,0,Y74*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B74)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B75>100,0,Z74*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B75>100,0,AA74*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B75>100,0,AB74*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B75>100,0,AC74*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B75>100,0,AD74*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B75>100,0,AE74*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B75>100,0,AF74*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B75>100,0,AG74*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B75>100,0,AH74*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B75>100,0,AI74*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B75>100,0,AJ74*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B75>100,0,AK74*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B75>100,0,AL74*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B75>100,0,AM74*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B75>100,0,AN74*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B75>100,0,AO74*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B75>100,0,AP74*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B75>100,0,AQ74*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B75>100,0,AR74*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B75>100,0,AS74*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B75>100,0,AT74*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B75>100,0,AU74*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B75>100,0,AV74*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B75>100,0,AW74*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B75>100,0,AX74*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B75>100,0,AY74*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B74)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B75>100,0,AZ74*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B75>100,0,BA74*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B75>100,0,BB74*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B75>100,0,BC74*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B75>100,0,BD74*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B75>100,0,BE74*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B75>100,0,BF74*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B75>100,0,BG74*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B75>100,0,BH74*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B75>100,0,BI74*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B75>100,0,BJ74*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B75>100,0,BK74*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B75>100,0,BL74*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B75>100,0,BM74*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B75>100,0,BN74*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B75>100,0,BO74*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B75>100,0,BP74*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B75>100,0,BQ74*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B75>100,0,BR74*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B75>100,0,BS74*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B75>100,0,BT74*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B75>100,0,BU74*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B75>100,0,BV74*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B75>100,0,BW74*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B75>100,0,BX74*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B75>100,0,BY74*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B74)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B75>100,0,BZ74*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B75>100,0,CA74*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B75>100,0,CB74*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B75>100,0,CC74*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B75>100,0,CD74*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B75>100,0,CE74*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B75>100,0,CF74*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B75>100,0,CG74*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B75>100,0,CH74*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B75>100,0,CI74*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B74)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B75>100,0,CJ74*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B74)),11)","v":0}]
[86,71,{"$f":"ROUND(IF(C$2+$B76>100,0,C75*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B75)),11)","v":0.69286489341000002},{"$f":"ROUND(IF(D$2+$B76>100,0,D75*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B75)),11)","v":0.66842517990999994},{"$f":"ROUND(IF(E$2+$B76>100,0,E75*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B75)),11)","v":0.64197551055000002},{"$f":"ROUND(IF(F$2+$B76>100,0,F75*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B75)),11)","v":0.61325794904999997},{"$f":"ROUND(IF(G$2+$B76>100,0,G75*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B75)),11)","v":0.58213332855},{"$f":"ROUND(IF(H$2+$B76>100,0,H75*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B75)),11)","v":0.54857736027000004},{"$f":"ROUND(IF(I$2+$B76>100,0,I75*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B75)),11)","v":0.51269833110999996},{"$f":"ROUND(IF(J$2+$B76>100,0,J75*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B75)),11)","v":0.47473718954999999},{"$f":"ROUND(IF(K$2+$B76>100,0,K75*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B75)),11)","v":0.43505801643000003},{"$f":"ROUND(IF(L$2+$B76>100,0,L75*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B75)),11)","v":0.39409282364999998},{"$f":"ROUND(IF(M$2+$B76>100,0,M75*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B75)),11)","v":0.35235867128999998},{"$f":"ROUND(IF(N$2+$B76>100,0,N75*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B75)),11)","v":0.31043625248000001},{"$f":"ROUND(IF(O$2+$B76>100,0,O75*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B75)),11)","v":0.26895139297999998},{"$f":"ROUND(IF(P$2+$B76>100,0,P75*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B75)),11)","v":0.2285765786},{"$f":"ROUND(IF(Q$2+$B76>100,0,Q75*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B75)),11)","v":0.18999079457000001},{"$f":"ROUND(IF(R$2+$B76>100,0,R75*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B75)),11)","v":0},{"$f":"ROUND(IF(S$2+$B76>100,0,S75*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B75)),11)","v":0},{"$f":"ROUND(IF(T$2+$B76>100,0,T75*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B75)),11)","v":0},{"$f":"ROUND(IF(U$2+$B76>100,0,U75*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B75)),11)","v":0},{"$f":"ROUND(IF(V$2+$B76>100,0,V75*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B75)),11)","v":0},{"$f":"ROUND(IF(W$2+$B76>100,0,W75*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B75)),11)","v":0},{"$f":"ROUND(IF(X$2+$B76>100,0,X75*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B75)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B76>100,0,Y75*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B75)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B76>100,0,Z75*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B76>100,0,AA75*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B76>100,0,AB75*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B76>100,0,AC75*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B76>100,0,AD75*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B76>100,0,AE75*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B76>100,0,AF75*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B76>100,0,AG75*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B76>100,0,AH75*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B76>100,0,AI75*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B76>100,0,AJ75*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B76>100,0,AK75*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B76>100,0,AL75*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B76>100,0,AM75*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B76>100,0,AN75*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B76>100,0,AO75*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B76>100,0,AP75*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B76>100,0,AQ75*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B76>100,0,AR75*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B76>100,0,AS75*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B76>100,0,AT75*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B76>100,0,AU75*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B76>100,0,AV75*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B76>100,0,AW75*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B76>100,0,AX75*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B76>100,0,AY75*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B75)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B76>100,0,AZ75*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B76>100,0,BA75*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B76>100,0,BB75*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B76>100,0,BC75*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B76>100,0,BD75*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B76>100,0,BE75*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B76>100,0,BF75*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B76>100,0,BG75*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B76>100,0,BH75*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B76>100,0,BI75*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B76>100,0,BJ75*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B76>100,0,BK75*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B76>100,0,BL75*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B76>100,0,BM75*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B76>100,0,BN75*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B76>100,0,BO75*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B76>100,0,BP75*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B76>100,0,BQ75*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B76>100,0,BR75*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B76>100,0,BS75*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B76>100,0,BT75*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B76>100,0,BU75*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B76>100,0,BV75*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B76>100,0,BW75*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B76>100,0,BX75*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B76>100,0,BY75*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B75)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B76>100,0,BZ75*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B76>100,0,CA75*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B76>100,0,CB75*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B76>100,0,CC75*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B76>100,0,CD75*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B76>100,0,CE75*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B76>100,0,CF75*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B76>100,0,CG75*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B76>100,0,CH75*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B76>100,0,CI75*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B75)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B76>100,0,CJ75*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B75)),11)","v":0}]
[87,72,{"$f":"ROUND(IF(C$2+$B77>100,0,C76*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B76)),11)","v":0.66826943684999995},{"$f":"ROUND(IF(D$2+$B77>100,0,D76*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B76)),11)","v":0.64177714010999998},{"$f":"ROUND(IF(E$2+$B77>100,0,E76*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B76)),11)","v":0.61304668169999998},{"$f":"ROUND(IF(F$2+$B77>100,0,F76*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B76)),11)","v":0.58191537781000002},{"$f":"ROUND(IF(G$2+$B77>100,0,G76*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B76)),11)","v":0.54835754533000003},{"$f":"ROUND(IF(H$2+$B77>100,0,H76*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B76)),11)","v":0.51247356417000001},{"$f":"ROUND(IF(I$2+$B77>100,0,I76*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B76)),11)","v":0.47452132655000001},{"$f":"ROUND(IF(J$2+$B77>100,0,J76*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B76)),11)","v":0.43486102216},{"$f":"ROUND(IF(K$2+$B77>100,0,K76*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B76)),11)","v":0.39391997454},{"$f":"ROUND(IF(L$2+$B77>100,0,L76*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B76)),11)","v":0.35220962358000002},{"$f":"ROUND(IF(M$2+$B77>100,0,M76*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B76)),11)","v":0.31030801128000002},{"$f":"ROUND(IF(N$2+$B77>100,0,N76*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B76)),11)","v":0.26884217179999997},{"$f":"ROUND(IF(O$2+$B77>100,0,O76*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B76)),11)","v":0.22848526223999999},{"$f":"ROUND(IF(P$2+$B77>100,0,P76*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B76)),11)","v":0.18991527323999999},{"$f":"ROUND(IF(Q$2+$B77>100,0,Q76*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B76)),11)","v":0},{"$f":"ROUND(IF(R$2+$B77>100,0,R76*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B76)),11)","v":0},{"$f":"ROUND(IF(S$2+$B77>100,0,S76*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B76)),11)","v":0},{"$f":"ROUND(IF(T$2+$B77>100,0,T76*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B76)),11)","v":0},{"$f":"ROUND(IF(U$2+$B77>100,0,U76*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B76)),11)","v":0},{"$f":"ROUND(IF(V$2+$B77>100,0,V76*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B76)),11)","v":0},{"$f":"ROUND(IF(W$2+$B77>100,0,W76*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B76)),11)","v":0},{"$f":"ROUND(IF(X$2+$B77>100,0,X76*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B76)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B77>100,0,Y76*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B76)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B77>100,0,Z76*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B77>100,0,AA76*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B77>100,0,AB76*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B77>100,0,AC76*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B77>100,0,AD76*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B77>100,0,AE76*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B77>100,0,AF76*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B77>100,0,AG76*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B77>100,0,AH76*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B77>100,0,AI76*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B77>100,0,AJ76*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B77>100,0,AK76*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B77>100,0,AL76*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B77>100,0,AM76*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B77>100,0,AN76*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B77>100,0,AO76*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B77>100,0,AP76*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B77>100,0,AQ76*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B77>100,0,AR76*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B77>100,0,AS76*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B77>100,0,AT76*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B77>100,0,AU76*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B77>100,0,AV76*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B77>100,0,AW76*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B77>100,0,AX76*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B77>100,0,AY76*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B76)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B77>100,0,AZ76*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B77>100,0,BA76*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B77>100,0,BB76*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B77>100,0,BC76*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B77>100,0,BD76*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B77>100,0,BE76*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B77>100,0,BF76*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B77>100,0,BG76*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B77>100,0,BH76*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B77>100,0,BI76*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B77>100,0,BJ76*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B77>100,0,BK76*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B77>100,0,BL76*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B77>100,0,BM76*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B77>100,0,BN76*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B77>100,0,BO76*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B77>100,0,BP76*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B77>100,0,BQ76*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B77>100,0,BR76*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B77>100,0,BS76*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B77>100,0,BT76*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B77>100,0,BU76*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B77>100,0,BV76*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B77>100,0,BW76*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B77>100,0,BX76*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B77>100,0,BY76*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B76)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B77>100,0,BZ76*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B77>100,0,CA76*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B77>100,0,CB76*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B77>100,0,CC76*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B77>100,0,CD76*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B77>100,0,CE76*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B77>100,0,CF76*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B77>100,0,CG76*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B77>100,0,CH76*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B77>100,0,CI76*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B76)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B77>100,0,CJ76*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B76)),11)","v":0}]
[88,73,{"$f":"ROUND(IF(C$2+$B78>100,0,C77*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B77)),11)","v":0.64162760604000002},{"$f":"ROUND(IF(D$2+$B78>100,0,D77*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B77)),11)","v":0.61285725027000004},{"$f":"ROUND(IF(E$2+$B78>100,0,E77*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B77)),11)","v":0.58171490798000003},{"$f":"ROUND(IF(F$2+$B78>100,0,F77*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B77)),11)","v":0.54815224024999998},{"$f":"ROUND(IF(G$2+$B78>100,0,G77*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B77)),11)","v":0.51226821601999994},{"$f":"ROUND(IF(H$2+$B78>100,0,H77*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B77)),11)","v":0.47431329640999997},{"$f":"ROUND(IF(I$2+$B78>100,0,I77*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B77)),11)","v":0.43466329084999999},{"$f":"ROUND(IF(J$2+$B78>100,0,J77*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B77)),11)","v":0.39374160756999999},{"$f":"ROUND(IF(K$2+$B78>100,0,K77*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B77)),11)","v":0.35205514445000002},{"$f":"ROUND(IF(L$2+$B78>100,0,L77*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B77)),11)","v":0.31017675099999997},{"$f":"ROUND(IF(M$2+$B78>100,0,M77*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B77)),11)","v":0.26873111310999998},{"$f":"ROUND(IF(N$2+$B78>100,0,N77*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B77)),11)","v":0.22839247435999999},{"$f":"ROUND(IF(O$2+$B78>100,0,O77*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B77)),11)","v":0.18983940208},{"$f":"ROUND(IF(P$2+$B78>100,0,P77*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B77)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B78>100,0,Q77*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B77)),11)","v":0},{"$f":"ROUND(IF(R$2+$B78>100,0,R77*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B77)),11)","v":0},{"$f":"ROUND(IF(S$2+$B78>100,0,S77*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B77)),11)","v":0},{"$f":"ROUND(IF(T$2+$B78>100,0,T77*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B77)),11)","v":0},{"$f":"ROUND(IF(U$2+$B78>100,0,U77*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B77)),11)","v":0},{"$f":"ROUND(IF(V$2+$B78>100,0,V77*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B77)),11)","v":0},{"$f":"ROUND(IF(W$2+$B78>100,0,W77*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B77)),11)","v":0},{"$f":"ROUND(IF(X$2+$B78>100,0,X77*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B77)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B78>100,0,Y77*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B77)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B78>100,0,Z77*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B78>100,0,AA77*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B78>100,0,AB77*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B78>100,0,AC77*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B78>100,0,AD77*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B78>100,0,AE77*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B78>100,0,AF77*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B78>100,0,AG77*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B78>100,0,AH77*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B78>100,0,AI77*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B78>100,0,AJ77*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B78>100,0,AK77*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B78>100,0,AL77*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B78>100,0,AM77*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B78>100,0,AN77*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B78>100,0,AO77*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B78>100,0,AP77*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B78>100,0,AQ77*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B78>100,0,AR77*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B78>100,0,AS77*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B78>100,0,AT77*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B78>100,0,AU77*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B78>100,0,AV77*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B78>100,0,AW77*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B78>100,0,AX77*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B78>100,0,AY77*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B77)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B78>100,0,AZ77*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B78>100,0,BA77*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B78>100,0,BB77*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B78>100,0,BC77*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B78>100,0,BD77*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B78>100,0,BE77*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B78>100,0,BF77*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B78>100,0,BG77*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B78>100,0,BH77*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B78>100,0,BI77*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B78>100,0,BJ77*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B78>100,0,BK77*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B78>100,0,BL77*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B78>100,0,BM77*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B78>100,0,BN77*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B78>100,0,BO77*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B78>100,0,BP77*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B78>100,0,BQ77*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B78>100,0,BR77*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B78>100,0,BS77*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B78>100,0,BT77*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B78>100,0,BU77*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B78>100,0,BV77*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B78>100,0,BW77*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B78>100,0,BX77*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B78>100,0,BY77*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B77)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B78>100,0,BZ77*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B78>100,0,CA77*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B78>100,0,CB77*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B78>100,0,CC77*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B78>100,0,CD77*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B78>100,0,CE77*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B78>100,0,CF77*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B78>100,0,CG77*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B78>100,0,CH77*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B78>100,0,CI77*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B77)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B78>100,0,CJ77*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B77)),11)","v":0}]
[89,74,{"$f":"ROUND(IF(C$2+$B79>100,0,C78*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B78)),11)","v":0.61271445452999995},{"$f":"ROUND(IF(D$2+$B79>100,0,D78*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B78)),11)","v":0.58153515807},{"$f":"ROUND(IF(E$2+$B79>100,0,E78*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B78)),11)","v":0.54796340182000003},{"$f":"ROUND(IF(F$2+$B79>100,0,F78*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B78)),11)","v":0.51207642278999999},{"$f":"ROUND(IF(G$2+$B79>100,0,G78*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B78)),11)","v":0.47412323907999998},{"$f":"ROUND(IF(H$2+$B79>100,0,H78*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B78)),11)","v":0.43447273447000001},{"$f":"ROUND(IF(I$2+$B79>100,0,I78*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B78)),11)","v":0.39356257325999999},{"$f":"ROUND(IF(J$2+$B79>100,0,J78*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B78)),11)","v":0.35189573387},{"$f":"ROUND(IF(K$2+$B79>100,0,K78*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B78)),11)","v":0.31004070748000001},{"$f":"ROUND(IF(L$2+$B79>100,0,L78*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B78)),11)","v":0.26861743985999997},{"$f":"ROUND(IF(M$2+$B79>100,0,M78*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B78)),11)","v":0.22829812544},{"$f":"ROUND(IF(N$2+$B79>100,0,N78*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B78)),11)","v":0.18976230828000001},{"$f":"ROUND(IF(O$2+$B79>100,0,O78*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B78)),11)","v":0},{"$f":"ROUND(IF(P$2+$B79>100,0,P78*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B78)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B79>100,0,Q78*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B78)),11)","v":0},{"$f":"ROUND(IF(R$2+$B79>100,0,R78*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B78)),11)","v":0},{"$f":"ROUND(IF(S$2+$B79>100,0,S78*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B78)),11)","v":0},{"$f":"ROUND(IF(T$2+$B79>100,0,T78*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B78)),11)","v":0},{"$f":"ROUND(IF(U$2+$B79>100,0,U78*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B78)),11)","v":0},{"$f":"ROUND(IF(V$2+$B79>100,0,V78*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B78)),11)","v":0},{"$f":"ROUND(IF(W$2+$B79>100,0,W78*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B78)),11)","v":0},{"$f":"ROUND(IF(X$2+$B79>100,0,X78*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B78)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B79>100,0,Y78*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B78)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B79>100,0,Z78*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B79>100,0,AA78*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B79>100,0,AB78*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B79>100,0,AC78*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B79>100,0,AD78*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B79>100,0,AE78*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B79>100,0,AF78*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B79>100,0,AG78*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B79>100,0,AH78*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B79>100,0,AI78*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B79>100,0,AJ78*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B79>100,0,AK78*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B79>100,0,AL78*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B79>100,0,AM78*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B79>100,0,AN78*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B79>100,0,AO78*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B79>100,0,AP78*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B79>100,0,AQ78*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B79>100,0,AR78*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B79>100,0,AS78*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B79>100,0,AT78*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B79>100,0,AU78*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B79>100,0,AV78*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B79>100,0,AW78*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B79>100,0,AX78*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B79>100,0,AY78*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B78)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B79>100,0,AZ78*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B79>100,0,BA78*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B79>100,0,BB78*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B79>100,0,BC78*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B79>100,0,BD78*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B79>100,0,BE78*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B79>100,0,BF78*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B79>100,0,BG78*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B79>100,0,BH78*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B79>100,0,BI78*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B79>100,0,BJ78*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B79>100,0,BK78*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B79>100,0,BL78*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B79>100,0,BM78*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B79>100,0,BN78*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B79>100,0,BO78*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B79>100,0,BP78*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B79>100,0,BQ78*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B79>100,0,BR78*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B79>100,0,BS78*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B79>100,0,BT78*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B79>100,0,BU78*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B79>100,0,BV78*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B79>100,0,BW78*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B79>100,0,BX78*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B79>100,0,BY78*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B78)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B79>100,0,BZ78*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B79>100,0,CA78*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B79>100,0,CB78*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B79>100,0,CC78*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B79>100,0,CD78*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B79>100,0,CE78*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B79>100,0,CF78*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B79>100,0,CG78*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B79>100,0,CH78*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B79>100,0,CI78*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B78)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B79>100,0,CJ78*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B78)),11)","v":0}]
[90,75,{"$f":"ROUND(IF(C$2+$B80>100,0,C79*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B79)),11)","v":0.58139966037000002},{"$f":"ROUND(IF(D$2+$B80>100,0,D79*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B79)),11)","v":0.54779408112000005},{"$f":"ROUND(IF(E$2+$B80>100,0,E79*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B79)),11)","v":0.51190001247000005},{"$f":"ROUND(IF(F$2+$B80>100,0,F79*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B79)),11)","v":0.47394572733000001},{"$f":"ROUND(IF(G$2+$B80>100,0,G79*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B79)),11)","v":0.43429864125000001},{"$f":"ROUND(IF(H$2+$B80>100,0,H79*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B79)),11)","v":0.39339003543000001},{"$f":"ROUND(IF(I$2+$B80>100,0,I79*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B79)),11)","v":0.35173572687999999},{"$f":"ROUND(IF(J$2+$B80>100,0,J79*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B79)),11)","v":0.30990032103999998},{"$f":"ROUND(IF(K$2+$B80>100,0,K79*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B79)),11)","v":0.26849962425000001},{"$f":"ROUND(IF(L$2+$B80>100,0,L79*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B79)),11)","v":0.22820155534},{"$f":"ROUND(IF(M$2+$B80>100,0,M79*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B79)),11)","v":0.18968391747999999},{"$f":"ROUND(IF(N$2+$B80>100,0,N79*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B79)),11)","v":0},{"$f":"ROUND(IF(O$2+$B80>100,0,O79*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B79)),11)","v":0},{"$f":"ROUND(IF(P$2+$B80>100,0,P79*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B79)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B80>100,0,Q79*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B79)),11)","v":0},{"$f":"ROUND(IF(R$2+$B80>100,0,R79*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B79)),11)","v":0},{"$f":"ROUND(IF(S$2+$B80>100,0,S79*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B79)),11)","v":0},{"$f":"ROUND(IF(T$2+$B80>100,0,T79*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B79)),11)","v":0},{"$f":"ROUND(IF(U$2+$B80>100,0,U79*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B79)),11)","v":0},{"$f":"ROUND(IF(V$2+$B80>100,0,V79*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B79)),11)","v":0},{"$f":"ROUND(IF(W$2+$B80>100,0,W79*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B79)),11)","v":0},{"$f":"ROUND(IF(X$2+$B80>100,0,X79*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B79)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B80>100,0,Y79*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B79)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B80>100,0,Z79*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B80>100,0,AA79*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B80>100,0,AB79*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B80>100,0,AC79*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B80>100,0,AD79*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B80>100,0,AE79*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B80>100,0,AF79*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B80>100,0,AG79*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B80>100,0,AH79*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B80>100,0,AI79*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B80>100,0,AJ79*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B80>100,0,AK79*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B80>100,0,AL79*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B80>100,0,AM79*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B80>100,0,AN79*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B80>100,0,AO79*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B80>100,0,AP79*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B80>100,0,AQ79*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B80>100,0,AR79*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B80>100,0,AS79*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B80>100,0,AT79*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B80>100,0,AU79*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B80>100,0,AV79*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B80>100,0,AW79*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B80>100,0,AX79*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B80>100,0,AY79*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B79)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B80>100,0,AZ79*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B80>100,0,BA79*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B80>100,0,BB79*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B80>100,0,BC79*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B80>100,0,BD79*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B80>100,0,BE79*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B80>100,0,BF79*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B80>100,0,BG79*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B80>100,0,BH79*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B80>100,0,BI79*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B80>100,0,BJ79*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B80>100,0,BK79*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B80>100,0,BL79*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B80>100,0,BM79*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B80>100,0,BN79*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B80>100,0,BO79*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B80>100,0,BP79*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B80>100,0,BQ79*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B80>100,0,BR79*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B80>100,0,BS79*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B80>100,0,BT79*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B80>100,0,BU79*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B80>100,0,BV79*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B80>100,0,BW79*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B80>100,0,BX79*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B80>100,0,BY79*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B79)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B80>100,0,BZ79*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B80>100,0,CA79*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B80>100,0,CB79*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B80>100,0,CC79*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B80>100,0,CD79*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B80>100,0,CE79*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B80>100,0,CF79*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B80>100,0,CG79*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B80>100,0,CH79*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B80>100,0,CI79*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B79)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B80>100,0,CJ79*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B79)),11)","v":0}]
[91,76,{"$f":"ROUND(IF(C$2+$B81>100,0,C80*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B80)),11)","v":0.54766644509999995},{"$f":"ROUND(IF(D$2+$B81>100,0,D80*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B80)),11)","v":0.51174183535999995},{"$f":"ROUND(IF(E$2+$B81>100,0,E80*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B80)),11)","v":0.47378245302999999},{"$f":"ROUND(IF(F$2+$B81>100,0,F80*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B80)),11)","v":0.43413603982999999},{"$f":"ROUND(IF(G$2+$B81>100,0,G80*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B80)),11)","v":0.39323240404999998},{"$f":"ROUND(IF(H$2+$B81>100,0,H80*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B80)),11)","v":0.35158152593999997},{"$f":"ROUND(IF(I$2+$B81>100,0,I80*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B80)),11)","v":0.30975940937000002},{"$f":"ROUND(IF(J$2+$B81>100,0,J80*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B80)),11)","v":0.26837804762},{"$f":"ROUND(IF(K$2+$B81>100,0,K80*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B80)),11)","v":0.22810146613000001},{"$f":"ROUND(IF(L$2+$B81>100,0,L80*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B80)),11)","v":0.18960368119000001},{"$f":"ROUND(IF(M$2+$B81>100,0,M80*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B80)),11)","v":0},{"$f":"ROUND(IF(N$2+$B81>100,0,N80*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B80)),11)","v":0},{"$f":"ROUND(IF(O$2+$B81>100,0,O80*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B80)),11)","v":0},{"$f":"ROUND(IF(P$2+$B81>100,0,P80*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B80)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B81>100,0,Q80*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B80)),11)","v":0},{"$f":"ROUND(IF(R$2+$B81>100,0,R80*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B80)),11)","v":0},{"$f":"ROUND(IF(S$2+$B81>100,0,S80*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B80)),11)","v":0},{"$f":"ROUND(IF(T$2+$B81>100,0,T80*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B80)),11)","v":0},{"$f":"ROUND(IF(U$2+$B81>100,0,U80*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B80)),11)","v":0},{"$f":"ROUND(IF(V$2+$B81>100,0,V80*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B80)),11)","v":0},{"$f":"ROUND(IF(W$2+$B81>100,0,W80*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B80)),11)","v":0},{"$f":"ROUND(IF(X$2+$B81>100,0,X80*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B80)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B81>100,0,Y80*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B80)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B81>100,0,Z80*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B81>100,0,AA80*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B81>100,0,AB80*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B81>100,0,AC80*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B81>100,0,AD80*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B81>100,0,AE80*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B81>100,0,AF80*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B81>100,0,AG80*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B81>100,0,AH80*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B81>100,0,AI80*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B81>100,0,AJ80*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B81>100,0,AK80*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B81>100,0,AL80*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B81>100,0,AM80*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B81>100,0,AN80*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B81>100,0,AO80*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B81>100,0,AP80*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B81>100,0,AQ80*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B81>100,0,AR80*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B81>100,0,AS80*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B81>100,0,AT80*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B81>100,0,AU80*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B81>100,0,AV80*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B81>100,0,AW80*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B81>100,0,AX80*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B81>100,0,AY80*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B80)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B81>100,0,AZ80*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B81>100,0,BA80*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B81>100,0,BB80*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B81>100,0,BC80*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B81>100,0,BD80*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B81>100,0,BE80*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B81>100,0,BF80*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B81>100,0,BG80*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B81>100,0,BH80*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B81>100,0,BI80*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B81>100,0,BJ80*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B81>100,0,BK80*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B81>100,0,BL80*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B81>100,0,BM80*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B81>100,0,BN80*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B81>100,0,BO80*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B81>100,0,BP80*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B81>100,0,BQ80*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B81>100,0,BR80*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B81>100,0,BS80*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B81>100,0,BT80*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B81>100,0,BU80*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B81>100,0,BV80*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B81>100,0,BW80*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B81>100,0,BX80*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B81>100,0,BY80*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B80)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B81>100,0,BZ80*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B81>100,0,CA80*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B81>100,0,CB80*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B81>100,0,CC80*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B81>100,0,CD80*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B81>100,0,CE80*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B81>100,0,CF80*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B81>100,0,CG80*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B81>100,0,CH80*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B81>100,0,CI80*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B80)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B81>100,0,CJ80*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B80)),11)","v":0}]
[92,77,{"$f":"ROUND(IF(C$2+$B82>100,0,C81*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B81)),11)","v":0.51162259952},{"$f":"ROUND(IF(D$2+$B82>100,0,D81*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B81)),11)","v":0.47363605424999999},{"$f":"ROUND(IF(E$2+$B82>100,0,E81*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B81)),11)","v":0.43398647997000001},{"$f":"ROUND(IF(F$2+$B82>100,0,F81*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B81)),11)","v":0.39308517783000002},{"$f":"ROUND(IF(G$2+$B82>100,0,G81*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B81)),11)","v":0.35144064723000001},{"$f":"ROUND(IF(H$2+$B82>100,0,H81*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B81)),11)","v":0.30962361084000001},{"$f":"ROUND(IF(I$2+$B82>100,0,I81*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B81)),11)","v":0.26825601612},{"$f":"ROUND(IF(J$2+$B82>100,0,J81*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B81)),11)","v":0.22799818179},{"$f":"ROUND(IF(K$2+$B82>100,0,K81*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B81)),11)","v":0.18952052101},{"$f":"ROUND(IF(L$2+$B82>100,0,L81*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B81)),11)","v":0},{"$f":"ROUND(IF(M$2+$B82>100,0,M81*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B81)),11)","v":0},{"$f":"ROUND(IF(N$2+$B82>100,0,N81*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B81)),11)","v":0},{"$f":"ROUND(IF(O$2+$B82>100,0,O81*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B81)),11)","v":0},{"$f":"ROUND(IF(P$2+$B82>100,0,P81*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B81)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B82>100,0,Q81*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B81)),11)","v":0},{"$f":"ROUND(IF(R$2+$B82>100,0,R81*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B81)),11)","v":0},{"$f":"ROUND(IF(S$2+$B82>100,0,S81*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B81)),11)","v":0},{"$f":"ROUND(IF(T$2+$B82>100,0,T81*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B81)),11)","v":0},{"$f":"ROUND(IF(U$2+$B82>100,0,U81*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B81)),11)","v":0},{"$f":"ROUND(IF(V$2+$B82>100,0,V81*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B81)),11)","v":0},{"$f":"ROUND(IF(W$2+$B82>100,0,W81*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B81)),11)","v":0},{"$f":"ROUND(IF(X$2+$B82>100,0,X81*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B81)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B82>100,0,Y81*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B81)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B82>100,0,Z81*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B82>100,0,AA81*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B82>100,0,AB81*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B82>100,0,AC81*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B82>100,0,AD81*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B82>100,0,AE81*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B82>100,0,AF81*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B82>100,0,AG81*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B82>100,0,AH81*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B82>100,0,AI81*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B82>100,0,AJ81*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B82>100,0,AK81*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B82>100,0,AL81*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B82>100,0,AM81*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B82>100,0,AN81*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B82>100,0,AO81*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B82>100,0,AP81*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B82>100,0,AQ81*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B82>100,0,AR81*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B82>100,0,AS81*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B82>100,0,AT81*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B82>100,0,AU81*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B82>100,0,AV81*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B82>100,0,AW81*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B82>100,0,AX81*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B82>100,0,AY81*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B81)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B82>100,0,AZ81*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B82>100,0,BA81*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B82>100,0,BB81*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B82>100,0,BC81*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B82>100,0,BD81*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B82>100,0,BE81*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B82>100,0,BF81*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B82>100,0,BG81*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B82>100,0,BH81*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B82>100,0,BI81*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B82>100,0,BJ81*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B82>100,0,BK81*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B82>100,0,BL81*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B82>100,0,BM81*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B82>100,0,BN81*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B82>100,0,BO81*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B82>100,0,BP81*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B82>100,0,BQ81*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B82>100,0,BR81*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B82>100,0,BS81*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B82>100,0,BT81*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B82>100,0,BU81*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B82>100,0,BV81*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B82>100,0,BW81*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B82>100,0,BX81*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B82>100,0,BY81*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B81)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B82>100,0,BZ81*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B82>100,0,CA81*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B82>100,0,CB81*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B82>100,0,CC81*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B82>100,0,CD81*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B82>100,0,CE81*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B82>100,0,CF81*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B82>100,0,CG81*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B82>100,0,CH81*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B82>100,0,CI81*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B81)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B82>100,0,CJ81*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B81)),11)","v":0}]
[93,78,{"$f":"ROUND(IF(C$2+$B83>100,0,C82*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B82)),11)","v":0.47352569705000003},{"$f":"ROUND(IF(D$2+$B83>100,0,D82*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B82)),11)","v":0.43385237815},{"$f":"ROUND(IF(E$2+$B83>100,0,E82*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B82)),11)","v":0.39294975998999998},{"$f":"ROUND(IF(F$2+$B83>100,0,F82*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B82)),11)","v":0.35130906783999999},{"$f":"ROUND(IF(G$2+$B83>100,0,G82*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B82)),11)","v":0.30949954467000002},{"$f":"ROUND(IF(H$2+$B83>100,0,H82*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B82)),11)","v":0.26813841267999999},{"$f":"ROUND(IF(I$2+$B83>100,0,I82*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B82)),11)","v":0.22789451102},{"$f":"ROUND(IF(J$2+$B83>100,0,J82*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B82)),11)","v":0.18943470611999999},{"$f":"ROUND(IF(K$2+$B83>100,0,K82*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B82)),11)","v":0},{"$f":"ROUND(IF(L$2+$B83>100,0,L82*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B82)),11)","v":0},{"$f":"ROUND(IF(M$2+$B83>100,0,M82*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B82)),11)","v":0},{"$f":"ROUND(IF(N$2+$B83>100,0,N82*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B82)),11)","v":0},{"$f":"ROUND(IF(O$2+$B83>100,0,O82*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B82)),11)","v":0},{"$f":"ROUND(IF(P$2+$B83>100,0,P82*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B82)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B83>100,0,Q82*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B82)),11)","v":0},{"$f":"ROUND(IF(R$2+$B83>100,0,R82*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B82)),11)","v":0},{"$f":"ROUND(IF(S$2+$B83>100,0,S82*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B82)),11)","v":0},{"$f":"ROUND(IF(T$2+$B83>100,0,T82*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B82)),11)","v":0},{"$f":"ROUND(IF(U$2+$B83>100,0,U82*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B82)),11)","v":0},{"$f":"ROUND(IF(V$2+$B83>100,0,V82*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B82)),11)","v":0},{"$f":"ROUND(IF(W$2+$B83>100,0,W82*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B82)),11)","v":0},{"$f":"ROUND(IF(X$2+$B83>100,0,X82*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B82)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B83>100,0,Y82*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B82)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B83>100,0,Z82*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B83>100,0,AA82*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B83>100,0,AB82*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B83>100,0,AC82*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B83>100,0,AD82*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B83>100,0,AE82*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B83>100,0,AF82*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B83>100,0,AG82*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B83>100,0,AH82*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B83>100,0,AI82*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B83>100,0,AJ82*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B83>100,0,AK82*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B83>100,0,AL82*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B83>100,0,AM82*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B83>100,0,AN82*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B83>100,0,AO82*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B83>100,0,AP82*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B83>100,0,AQ82*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B83>100,0,AR82*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B83>100,0,AS82*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B83>100,0,AT82*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B83>100,0,AU82*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B83>100,0,AV82*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B83>100,0,AW82*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B83>100,0,AX82*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B83>100,0,AY82*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B82)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B83>100,0,AZ82*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B83>100,0,BA82*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B83>100,0,BB82*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B83>100,0,BC82*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B83>100,0,BD82*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B83>100,0,BE82*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B83>100,0,BF82*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B83>100,0,BG82*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B83>100,0,BH82*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B83>100,0,BI82*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B83>100,0,BJ82*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B83>100,0,BK82*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B83>100,0,BL82*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B83>100,0,BM82*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B83>100,0,BN82*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B83>100,0,BO82*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B83>100,0,BP82*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B83>100,0,BQ82*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B83>100,0,BR82*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B83>100,0,BS82*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B83>100,0,BT82*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B83>100,0,BU82*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B83>100,0,BV82*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B83>100,0,BW82*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B83>100,0,BX82*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B83>100,0,BY82*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B82)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B83>100,0,BZ82*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B83>100,0,CA82*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B83>100,0,CB82*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B83>100,0,CC82*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B83>100,0,CD82*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B83>100,0,CE82*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B83>100,0,CF82*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B83>100,0,CG82*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B83>100,0,CH82*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B83>100,0,CI82*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B82)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B83>100,0,CJ82*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B82)),11)","v":0}]
[94,79,{"$f":"ROUND(IF(C$2+$B84>100,0,C83*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B83)),11)","v":0.43375129054},{"$f":"ROUND(IF(D$2+$B84>100,0,D83*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B83)),11)","v":0.39282833851999999},{"$f":"ROUND(IF(E$2+$B84>100,0,E83*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B83)),11)","v":0.35118804187000002},{"$f":"ROUND(IF(F$2+$B84>100,0,F83*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B83)),11)","v":0.30938366803},{"$f":"ROUND(IF(G$2+$B84>100,0,G83*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B83)),11)","v":0.26803096963},{"$f":"ROUND(IF(H$2+$B84>100,0,H83*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B83)),11)","v":0.22779460205999999},{"$f":"ROUND(IF(I$2+$B84>100,0,I83*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B83)),11)","v":0.18934857016000001},{"$f":"ROUND(IF(J$2+$B84>100,0,J83*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B83)),11)","v":0},{"$f":"ROUND(IF(K$2+$B84>100,0,K83*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B83)),11)","v":0},{"$f":"ROUND(IF(L$2+$B84>100,0,L83*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B83)),11)","v":0},{"$f":"ROUND(IF(M$2+$B84>100,0,M83*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B83)),11)","v":0},{"$f":"ROUND(IF(N$2+$B84>100,0,N83*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B83)),11)","v":0},{"$f":"ROUND(IF(O$2+$B84>100,0,O83*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B83)),11)","v":0},{"$f":"ROUND(IF(P$2+$B84>100,0,P83*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B83)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B84>100,0,Q83*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B83)),11)","v":0},{"$f":"ROUND(IF(R$2+$B84>100,0,R83*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B83)),11)","v":0},{"$f":"ROUND(IF(S$2+$B84>100,0,S83*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B83)),11)","v":0},{"$f":"ROUND(IF(T$2+$B84>100,0,T83*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B83)),11)","v":0},{"$f":"ROUND(IF(U$2+$B84>100,0,U83*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B83)),11)","v":0},{"$f":"ROUND(IF(V$2+$B84>100,0,V83*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B83)),11)","v":0},{"$f":"ROUND(IF(W$2+$B84>100,0,W83*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B83)),11)","v":0},{"$f":"ROUND(IF(X$2+$B84>100,0,X83*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B83)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B84>100,0,Y83*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B83)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B84>100,0,Z83*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B84>100,0,AA83*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B84>100,0,AB83*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B84>100,0,AC83*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B84>100,0,AD83*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B84>100,0,AE83*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B84>100,0,AF83*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B84>100,0,AG83*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B84>100,0,AH83*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B84>100,0,AI83*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B84>100,0,AJ83*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B84>100,0,AK83*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B84>100,0,AL83*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B84>100,0,AM83*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B84>100,0,AN83*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B84>100,0,AO83*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B84>100,0,AP83*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B84>100,0,AQ83*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B84>100,0,AR83*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B84>100,0,AS83*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B84>100,0,AT83*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B84>100,0,AU83*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B84>100,0,AV83*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B84>100,0,AW83*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B84>100,0,AX83*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B84>100,0,AY83*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B83)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B84>100,0,AZ83*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B84>100,0,BA83*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B84>100,0,BB83*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B84>100,0,BC83*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B84>100,0,BD83*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B84>100,0,BE83*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B84>100,0,BF83*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B84>100,0,BG83*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B84>100,0,BH83*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B84>100,0,BI83*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B84>100,0,BJ83*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B84>100,0,BK83*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B84>100,0,BL83*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B84>100,0,BM83*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B84>100,0,BN83*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B84>100,0,BO83*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B84>100,0,BP83*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B84>100,0,BQ83*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B84>100,0,BR83*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B84>100,0,BS83*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B84>100,0,BT83*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B84>100,0,BU83*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B84>100,0,BV83*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B84>100,0,BW83*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B84>100,0,BX83*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B84>100,0,BY83*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B83)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B84>100,0,BZ83*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B84>100,0,CA83*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B84>100,0,CB83*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B84>100,0,CC83*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B84>100,0,CD83*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B84>100,0,CE83*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B84>100,0,CF83*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B84>100,0,CG83*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B84>100,0,CH83*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B84>100,0,CI83*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B83)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B84>100,0,CJ83*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B83)),11)","v":0}]
[95,80,{"$f":"ROUND(IF(C$2+$B85>100,0,C84*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B84)),11)","v":0.39273680951000001},{"$f":"ROUND(IF(D$2+$B85>100,0,D84*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B84)),11)","v":0.35107952476999998},{"$f":"ROUND(IF(E$2+$B85>100,0,E84*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B84)),11)","v":0.30927708535999998},{"$f":"ROUND(IF(F$2+$B85>100,0,F84*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B84)),11)","v":0.26793061882000002},{"$f":"ROUND(IF(G$2+$B85>100,0,G84*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B84)),11)","v":0.22770332476999999},{"$f":"ROUND(IF(H$2+$B85>100,0,H84*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B84)),11)","v":0.18926555974000001},{"$f":"ROUND(IF(I$2+$B85>100,0,I84*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B84)),11)","v":0},{"$f":"ROUND(IF(J$2+$B85>100,0,J84*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B84)),11)","v":0},{"$f":"ROUND(IF(K$2+$B85>100,0,K84*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B84)),11)","v":0},{"$f":"ROUND(IF(L$2+$B85>100,0,L84*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B84)),11)","v":0},{"$f":"ROUND(IF(M$2+$B85>100,0,M84*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B84)),11)","v":0},{"$f":"ROUND(IF(N$2+$B85>100,0,N84*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B84)),11)","v":0},{"$f":"ROUND(IF(O$2+$B85>100,0,O84*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B84)),11)","v":0},{"$f":"ROUND(IF(P$2+$B85>100,0,P84*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B84)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B85>100,0,Q84*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B84)),11)","v":0},{"$f":"ROUND(IF(R$2+$B85>100,0,R84*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B84)),11)","v":0},{"$f":"ROUND(IF(S$2+$B85>100,0,S84*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B84)),11)","v":0},{"$f":"ROUND(IF(T$2+$B85>100,0,T84*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B84)),11)","v":0},{"$f":"ROUND(IF(U$2+$B85>100,0,U84*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B84)),11)","v":0},{"$f":"ROUND(IF(V$2+$B85>100,0,V84*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B84)),11)","v":0},{"$f":"ROUND(IF(W$2+$B85>100,0,W84*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B84)),11)","v":0},{"$f":"ROUND(IF(X$2+$B85>100,0,X84*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B84)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B85>100,0,Y84*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B84)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B85>100,0,Z84*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B85>100,0,AA84*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B85>100,0,AB84*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B85>100,0,AC84*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B85>100,0,AD84*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B85>100,0,AE84*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B85>100,0,AF84*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B85>100,0,AG84*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B85>100,0,AH84*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B85>100,0,AI84*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B85>100,0,AJ84*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B85>100,0,AK84*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B85>100,0,AL84*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B85>100,0,AM84*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B85>100,0,AN84*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B85>100,0,AO84*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B85>100,0,AP84*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B85>100,0,AQ84*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B85>100,0,AR84*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B85>100,0,AS84*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B85>100,0,AT84*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B85>100,0,AU84*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B85>100,0,AV84*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B85>100,0,AW84*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B85>100,0,AX84*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B85>100,0,AY84*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B84)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B85>100,0,AZ84*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B85>100,0,BA84*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B85>100,0,BB84*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B85>100,0,BC84*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B85>100,0,BD84*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B85>100,0,BE84*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B85>100,0,BF84*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B85>100,0,BG84*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B85>100,0,BH84*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B85>100,0,BI84*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B85>100,0,BJ84*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B85>100,0,BK84*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B85>100,0,BL84*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B85>100,0,BM84*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B85>100,0,BN84*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B85>100,0,BO84*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B85>100,0,BP84*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B85>100,0,BQ84*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B85>100,0,BR84*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B85>100,0,BS84*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B85>100,0,BT84*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B85>100,0,BU84*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B85>100,0,BV84*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B85>100,0,BW84*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B85>100,0,BX84*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B85>100,0,BY84*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B84)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B85>100,0,BZ84*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B85>100,0,CA84*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B85>100,0,CB84*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B85>100,0,CC84*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B85>100,0,CD84*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B85>100,0,CE84*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B85>100,0,CF84*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B85>100,0,CG84*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B85>100,0,CH84*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B85>100,0,CI84*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B84)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B85>100,0,CJ84*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B84)),11)","v":0}]
[96,81,{"$f":"ROUND(IF(C$2+$B86>100,0,C85*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B85)),11)","v":0.35099772324},{"$f":"ROUND(IF(D$2+$B86>100,0,D85*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B85)),11)","v":0.30918151873999999},{"$f":"ROUND(IF(E$2+$B86>100,0,E85*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B85)),11)","v":0.26783831673000003},{"$f":"ROUND(IF(F$2+$B86>100,0,F85*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B85)),11)","v":0.22761807264},{"$f":"ROUND(IF(G$2+$B86>100,0,G85*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B85)),11)","v":0.18918972104000001},{"$f":"ROUND(IF(H$2+$B86>100,0,H85*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B85)),11)","v":0},{"$f":"ROUND(IF(I$2+$B86>100,0,I85*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B85)),11)","v":0},{"$f":"ROUND(IF(J$2+$B86>100,0,J85*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B85)),11)","v":0},{"$f":"ROUND(IF(K$2+$B86>100,0,K85*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B85)),11)","v":0},{"$f":"ROUND(IF(L$2+$B86>100,0,L85*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B85)),11)","v":0},{"$f":"ROUND(IF(M$2+$B86>100,0,M85*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B85)),11)","v":0},{"$f":"ROUND(IF(N$2+$B86>100,0,N85*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B85)),11)","v":0},{"$f":"ROUND(IF(O$2+$B86>100,0,O85*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B85)),11)","v":0},{"$f":"ROUND(IF(P$2+$B86>100,0,P85*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B85)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B86>100,0,Q85*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B85)),11)","v":0},{"$f":"ROUND(IF(R$2+$B86>100,0,R85*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B85)),11)","v":0},{"$f":"ROUND(IF(S$2+$B86>100,0,S85*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B85)),11)","v":0},{"$f":"ROUND(IF(T$2+$B86>100,0,T85*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B85)),11)","v":0},{"$f":"ROUND(IF(U$2+$B86>100,0,U85*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B85)),11)","v":0},{"$f":"ROUND(IF(V$2+$B86>100,0,V85*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B85)),11)","v":0},{"$f":"ROUND(IF(W$2+$B86>100,0,W85*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B85)),11)","v":0},{"$f":"ROUND(IF(X$2+$B86>100,0,X85*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B85)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B86>100,0,Y85*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B85)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B86>100,0,Z85*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B86>100,0,AA85*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B86>100,0,AB85*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B86>100,0,AC85*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B86>100,0,AD85*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B86>100,0,AE85*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B86>100,0,AF85*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B86>100,0,AG85*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B86>100,0,AH85*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B86>100,0,AI85*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B86>100,0,AJ85*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B86>100,0,AK85*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B86>100,0,AL85*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B86>100,0,AM85*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B86>100,0,AN85*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B86>100,0,AO85*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B86>100,0,AP85*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B86>100,0,AQ85*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B86>100,0,AR85*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B86>100,0,AS85*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B86>100,0,AT85*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B86>100,0,AU85*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B86>100,0,AV85*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B86>100,0,AW85*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B86>100,0,AX85*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B86>100,0,AY85*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B85)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B86>100,0,AZ85*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B86>100,0,BA85*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B86>100,0,BB85*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B86>100,0,BC85*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B86>100,0,BD85*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B86>100,0,BE85*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B86>100,0,BF85*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B86>100,0,BG85*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B86>100,0,BH85*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B86>100,0,BI85*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B86>100,0,BJ85*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B86>100,0,BK85*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B86>100,0,BL85*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B86>100,0,BM85*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B86>100,0,BN85*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B86>100,0,BO85*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B86>100,0,BP85*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B86>100,0,BQ85*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B86>100,0,BR85*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B86>100,0,BS85*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B86>100,0,BT85*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B86>100,0,BU85*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B86>100,0,BV85*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B86>100,0,BW85*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B86>100,0,BX85*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B86>100,0,BY85*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B85)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B86>100,0,BZ85*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B86>100,0,CA85*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B86>100,0,CB85*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B86>100,0,CC85*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B86>100,0,CD85*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B86>100,0,CE85*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B86>100,0,CF85*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B86>100,0,CG85*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B86>100,0,CH85*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B86>100,0,CI85*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B85)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B86>100,0,CJ85*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B85)),11)","v":0}]
[97,82,{"$f":"ROUND(IF(C$2+$B87>100,0,C86*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B86)),11)","v":0.30910947945},{"$f":"ROUND(IF(D$2+$B87>100,0,D86*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B86)),11)","v":0.26775555469000001},{"$f":"ROUND(IF(E$2+$B87>100,0,E86*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B86)),11)","v":0.22753965822},{"$f":"ROUND(IF(F$2+$B87>100,0,F86*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B86)),11)","v":0.18911888839999999},{"$f":"ROUND(IF(G$2+$B87>100,0,G86*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B86)),11)","v":0},{"$f":"ROUND(IF(H$2+$B87>100,0,H86*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B86)),11)","v":0},{"$f":"ROUND(IF(I$2+$B87>100,0,I86*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B86)),11)","v":0},{"$f":"ROUND(IF(J$2+$B87>100,0,J86*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B86)),11)","v":0},{"$f":"ROUND(IF(K$2+$B87>100,0,K86*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B86)),11)","v":0},{"$f":"ROUND(IF(L$2+$B87>100,0,L86*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B86)),11)","v":0},{"$f":"ROUND(IF(M$2+$B87>100,0,M86*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B86)),11)","v":0},{"$f":"ROUND(IF(N$2+$B87>100,0,N86*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B86)),11)","v":0},{"$f":"ROUND(IF(O$2+$B87>100,0,O86*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B86)),11)","v":0},{"$f":"ROUND(IF(P$2+$B87>100,0,P86*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B86)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B87>100,0,Q86*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B86)),11)","v":0},{"$f":"ROUND(IF(R$2+$B87>100,0,R86*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B86)),11)","v":0},{"$f":"ROUND(IF(S$2+$B87>100,0,S86*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B86)),11)","v":0},{"$f":"ROUND(IF(T$2+$B87>100,0,T86*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B86)),11)","v":0},{"$f":"ROUND(IF(U$2+$B87>100,0,U86*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B86)),11)","v":0},{"$f":"ROUND(IF(V$2+$B87>100,0,V86*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B86)),11)","v":0},{"$f":"ROUND(IF(W$2+$B87>100,0,W86*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B86)),11)","v":0},{"$f":"ROUND(IF(X$2+$B87>100,0,X86*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B86)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B87>100,0,Y86*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B86)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B87>100,0,Z86*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B87>100,0,AA86*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B87>100,0,AB86*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B87>100,0,AC86*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B87>100,0,AD86*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B87>100,0,AE86*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B87>100,0,AF86*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B87>100,0,AG86*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B87>100,0,AH86*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B87>100,0,AI86*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B87>100,0,AJ86*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B87>100,0,AK86*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B87>100,0,AL86*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B87>100,0,AM86*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B87>100,0,AN86*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B87>100,0,AO86*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B87>100,0,AP86*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B87>100,0,AQ86*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B87>100,0,AR86*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B87>100,0,AS86*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B87>100,0,AT86*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B87>100,0,AU86*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B87>100,0,AV86*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B87>100,0,AW86*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B87>100,0,AX86*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B87>100,0,AY86*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B86)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B87>100,0,AZ86*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B87>100,0,BA86*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B87>100,0,BB86*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B87>100,0,BC86*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B87>100,0,BD86*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B87>100,0,BE86*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B87>100,0,BF86*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B87>100,0,BG86*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B87>100,0,BH86*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B87>100,0,BI86*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B87>100,0,BJ86*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B87>100,0,BK86*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B87>100,0,BL86*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B87>100,0,BM86*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B87>100,0,BN86*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B87>100,0,BO86*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B87>100,0,BP86*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B87>100,0,BQ86*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B87>100,0,BR86*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B87>100,0,BS86*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B87>100,0,BT86*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B87>100,0,BU86*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B87>100,0,BV86*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B87>100,0,BW86*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B87>100,0,BX86*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B87>100,0,BY86*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B86)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B87>100,0,BZ86*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B87>100,0,CA86*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B87>100,0,CB86*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B87>100,0,CC86*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B87>100,0,CD86*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B87>100,0,CE86*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B87>100,0,CF86*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B87>100,0,CG86*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B87>100,0,CH86*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B87>100,0,CI86*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B86)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B87>100,0,CJ86*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B86)),11)","v":0}]
[98,83,{"$f":"ROUND(IF(C$2+$B88>100,0,C87*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B87)),11)","v":0.26769316765000001},{"$f":"ROUND(IF(D$2+$B88>100,0,D87*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B87)),11)","v":0.22746934846},{"$f":"ROUND(IF(E$2+$B88>100,0,E87*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B87)),11)","v":0.18905373695},{"$f":"ROUND(IF(F$2+$B88>100,0,F87*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B87)),11)","v":0},{"$f":"ROUND(IF(G$2+$B88>100,0,G87*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B87)),11)","v":0},{"$f":"ROUND(IF(H$2+$B88>100,0,H87*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B87)),11)","v":0},{"$f":"ROUND(IF(I$2+$B88>100,0,I87*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B87)),11)","v":0},{"$f":"ROUND(IF(J$2+$B88>100,0,J87*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B87)),11)","v":0},{"$f":"ROUND(IF(K$2+$B88>100,0,K87*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B87)),11)","v":0},{"$f":"ROUND(IF(L$2+$B88>100,0,L87*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B87)),11)","v":0},{"$f":"ROUND(IF(M$2+$B88>100,0,M87*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B87)),11)","v":0},{"$f":"ROUND(IF(N$2+$B88>100,0,N87*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B87)),11)","v":0},{"$f":"ROUND(IF(O$2+$B88>100,0,O87*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B87)),11)","v":0},{"$f":"ROUND(IF(P$2+$B88>100,0,P87*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B87)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B88>100,0,Q87*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B87)),11)","v":0},{"$f":"ROUND(IF(R$2+$B88>100,0,R87*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B87)),11)","v":0},{"$f":"ROUND(IF(S$2+$B88>100,0,S87*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B87)),11)","v":0},{"$f":"ROUND(IF(T$2+$B88>100,0,T87*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B87)),11)","v":0},{"$f":"ROUND(IF(U$2+$B88>100,0,U87*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B87)),11)","v":0},{"$f":"ROUND(IF(V$2+$B88>100,0,V87*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B87)),11)","v":0},{"$f":"ROUND(IF(W$2+$B88>100,0,W87*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B87)),11)","v":0},{"$f":"ROUND(IF(X$2+$B88>100,0,X87*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B87)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B88>100,0,Y87*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B87)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B88>100,0,Z87*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B88>100,0,AA87*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B88>100,0,AB87*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B88>100,0,AC87*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B88>100,0,AD87*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B88>100,0,AE87*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B88>100,0,AF87*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B88>100,0,AG87*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B88>100,0,AH87*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B88>100,0,AI87*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B88>100,0,AJ87*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B88>100,0,AK87*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B88>100,0,AL87*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B88>100,0,AM87*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B88>100,0,AN87*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B88>100,0,AO87*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B88>100,0,AP87*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B88>100,0,AQ87*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B88>100,0,AR87*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B88>100,0,AS87*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B88>100,0,AT87*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B88>100,0,AU87*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B88>100,0,AV87*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B88>100,0,AW87*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B88>100,0,AX87*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B88>100,0,AY87*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B87)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B88>100,0,AZ87*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B88>100,0,BA87*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B88>100,0,BB87*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B88>100,0,BC87*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B88>100,0,BD87*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B88>100,0,BE87*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B88>100,0,BF87*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B88>100,0,BG87*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B88>100,0,BH87*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B88>100,0,BI87*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B88>100,0,BJ87*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B88>100,0,BK87*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B88>100,0,BL87*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B88>100,0,BM87*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B88>100,0,BN87*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B88>100,0,BO87*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B88>100,0,BP87*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B88>100,0,BQ87*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B88>100,0,BR87*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B88>100,0,BS87*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B88>100,0,BT87*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B88>100,0,BU87*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B88>100,0,BV87*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B88>100,0,BW87*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B88>100,0,BX87*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B88>100,0,BY87*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B87)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B88>100,0,BZ87*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B88>100,0,CA87*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B88>100,0,CB87*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B88>100,0,CC87*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B88>100,0,CD87*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B88>100,0,CE87*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B88>100,0,CF87*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B88>100,0,CG87*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B88>100,0,CH87*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B88>100,0,CI87*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B87)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B88>100,0,CJ87*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B87)),11)","v":0}]
[99,84,{"$f":"ROUND(IF(C$2+$B89>100,0,C88*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B88)),11)","v":0.22741634811},{"$f":"ROUND(IF(D$2+$B89>100,0,D88*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B88)),11)","v":0.18899531934},{"$f":"ROUND(IF(E$2+$B89>100,0,E88*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B88)),11)","v":0},{"$f":"ROUND(IF(F$2+$B89>100,0,F88*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B88)),11)","v":0},{"$f":"ROUND(IF(G$2+$B89>100,0,G88*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B88)),11)","v":0},{"$f":"ROUND(IF(H$2+$B89>100,0,H88*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B88)),11)","v":0},{"$f":"ROUND(IF(I$2+$B89>100,0,I88*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B88)),11)","v":0},{"$f":"ROUND(IF(J$2+$B89>100,0,J88*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B88)),11)","v":0},{"$f":"ROUND(IF(K$2+$B89>100,0,K88*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B88)),11)","v":0},{"$f":"ROUND(IF(L$2+$B89>100,0,L88*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B88)),11)","v":0},{"$f":"ROUND(IF(M$2+$B89>100,0,M88*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B88)),11)","v":0},{"$f":"ROUND(IF(N$2+$B89>100,0,N88*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B88)),11)","v":0},{"$f":"ROUND(IF(O$2+$B89>100,0,O88*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B88)),11)","v":0},{"$f":"ROUND(IF(P$2+$B89>100,0,P88*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B88)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B89>100,0,Q88*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B88)),11)","v":0},{"$f":"ROUND(IF(R$2+$B89>100,0,R88*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B88)),11)","v":0},{"$f":"ROUND(IF(S$2+$B89>100,0,S88*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B88)),11)","v":0},{"$f":"ROUND(IF(T$2+$B89>100,0,T88*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B88)),11)","v":0},{"$f":"ROUND(IF(U$2+$B89>100,0,U88*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B88)),11)","v":0},{"$f":"ROUND(IF(V$2+$B89>100,0,V88*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B88)),11)","v":0},{"$f":"ROUND(IF(W$2+$B89>100,0,W88*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B88)),11)","v":0},{"$f":"ROUND(IF(X$2+$B89>100,0,X88*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B88)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B89>100,0,Y88*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B88)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B89>100,0,Z88*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B89>100,0,AA88*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B89>100,0,AB88*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B89>100,0,AC88*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B89>100,0,AD88*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B89>100,0,AE88*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B89>100,0,AF88*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B89>100,0,AG88*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B89>100,0,AH88*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B89>100,0,AI88*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B89>100,0,AJ88*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B89>100,0,AK88*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B89>100,0,AL88*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B89>100,0,AM88*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B89>100,0,AN88*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B89>100,0,AO88*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B89>100,0,AP88*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B89>100,0,AQ88*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B89>100,0,AR88*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B89>100,0,AS88*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B89>100,0,AT88*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B89>100,0,AU88*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B89>100,0,AV88*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B89>100,0,AW88*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B89>100,0,AX88*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B89>100,0,AY88*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B88)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B89>100,0,AZ88*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B89>100,0,BA88*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B89>100,0,BB88*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B89>100,0,BC88*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B89>100,0,BD88*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B89>100,0,BE88*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B89>100,0,BF88*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B89>100,0,BG88*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B89>100,0,BH88*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B89>100,0,BI88*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B89>100,0,BJ88*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B89>100,0,BK88*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B89>100,0,BL88*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B89>100,0,BM88*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B89>100,0,BN88*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B89>100,0,BO88*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B89>100,0,BP88*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B89>100,0,BQ88*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B89>100,0,BR88*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B89>100,0,BS88*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B89>100,0,BT88*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B89>100,0,BU88*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B89>100,0,BV88*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B89>100,0,BW88*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B89>100,0,BX88*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B89>100,0,BY88*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B88)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B89>100,0,BZ88*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B89>100,0,CA88*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B89>100,0,CB88*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B89>100,0,CC88*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B89>100,0,CD88*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B89>100,0,CE88*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B89>100,0,CF88*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B89>100,0,CG88*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B89>100,0,CH88*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B89>100,0,CI88*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B88)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B89>100,0,CJ88*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B88)),11)","v":0}]
[100,85,{"$f":"ROUND(IF(C$2+$B90>100,0,C89*INDEX(Sterbtab_mix!$J$4:$J$104,C$2+B89)),11)","v":0.18895128344000001},{"$f":"ROUND(IF(D$2+$B90>100,0,D89*INDEX(Sterbtab_mix!$J$4:$J$104,D$2+$B89)),11)","v":0},{"$f":"ROUND(IF(E$2+$B90>100,0,E89*INDEX(Sterbtab_mix!$J$4:$J$104,E$2+$B89)),11)","v":0},{"$f":"ROUND(IF(F$2+$B90>100,0,F89*INDEX(Sterbtab_mix!$J$4:$J$104,F$2+$B89)),11)","v":0},{"$f":"ROUND(IF(G$2+$B90>100,0,G89*INDEX(Sterbtab_mix!$J$4:$J$104,G$2+$B89)),11)","v":0},{"$f":"ROUND(IF(H$2+$B90>100,0,H89*INDEX(Sterbtab_mix!$J$4:$J$104,H$2+$B89)),11)","v":0},{"$f":"ROUND(IF(I$2+$B90>100,0,I89*INDEX(Sterbtab_mix!$J$4:$J$104,I$2+$B89)),11)","v":0},{"$f":"ROUND(IF(J$2+$B90>100,0,J89*INDEX(Sterbtab_mix!$J$4:$J$104,J$2+$B89)),11)","v":0},{"$f":"ROUND(IF(K$2+$B90>100,0,K89*INDEX(Sterbtab_mix!$J$4:$J$104,K$2+$B89)),11)","v":0},{"$f":"ROUND(IF(L$2+$B90>100,0,L89*INDEX(Sterbtab_mix!$J$4:$J$104,L$2+$B89)),11)","v":0},{"$f":"ROUND(IF(M$2+$B90>100,0,M89*INDEX(Sterbtab_mix!$J$4:$J$104,M$2+$B89)),11)","v":0},{"$f":"ROUND(IF(N$2+$B90>100,0,N89*INDEX(Sterbtab_mix!$J$4:$J$104,N$2+$B89)),11)","v":0},{"$f":"ROUND(IF(O$2+$B90>100,0,O89*INDEX(Sterbtab_mix!$J$4:$J$104,O$2+$B89)),11)","v":0},{"$f":"ROUND(IF(P$2+$B90>100,0,P89*INDEX(Sterbtab_mix!$J$4:$J$104,P$2+$B89)),11)","v":0},{"$f":"ROUND(IF(Q$2+$B90>100,0,Q89*INDEX(Sterbtab_mix!$J$4:$J$104,Q$2+$B89)),11)","v":0},{"$f":"ROUND(IF(R$2+$B90>100,0,R89*INDEX(Sterbtab_mix!$J$4:$J$104,R$2+$B89)),11)","v":0},{"$f":"ROUND(IF(S$2+$B90>100,0,S89*INDEX(Sterbtab_mix!$J$4:$J$104,S$2+$B89)),11)","v":0},{"$f":"ROUND(IF(T$2+$B90>100,0,T89*INDEX(Sterbtab_mix!$J$4:$J$104,T$2+$B89)),11)","v":0},{"$f":"ROUND(IF(U$2+$B90>100,0,U89*INDEX(Sterbtab_mix!$J$4:$J$104,U$2+$B89)),11)","v":0},{"$f":"ROUND(IF(V$2+$B90>100,0,V89*INDEX(Sterbtab_mix!$J$4:$J$104,V$2+$B89)),11)","v":0},{"$f":"ROUND(IF(W$2+$B90>100,0,W89*INDEX(Sterbtab_mix!$J$4:$J$104,W$2+$B89)),11)","v":0},{"$f":"ROUND(IF(X$2+$B90>100,0,X89*INDEX(Sterbtab_mix!$J$4:$J$104,X$2+$B89)),11)","v":0},{"$f":"ROUND(IF(Y$2+$B90>100,0,Y89*INDEX(Sterbtab_mix!$J$4:$J$104,Y$2+$B89)),11)","v":0},{"$f":"ROUND(IF(Z$2+$B90>100,0,Z89*INDEX(Sterbtab_mix!$J$4:$J$104,Z$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AA$2+$B90>100,0,AA89*INDEX(Sterbtab_mix!$J$4:$J$104,AA$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AB$2+$B90>100,0,AB89*INDEX(Sterbtab_mix!$J$4:$J$104,AB$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AC$2+$B90>100,0,AC89*INDEX(Sterbtab_mix!$J$4:$J$104,AC$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AD$2+$B90>100,0,AD89*INDEX(Sterbtab_mix!$J$4:$J$104,AD$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AE$2+$B90>100,0,AE89*INDEX(Sterbtab_mix!$J$4:$J$104,AE$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AF$2+$B90>100,0,AF89*INDEX(Sterbtab_mix!$J$4:$J$104,AF$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AG$2+$B90>100,0,AG89*INDEX(Sterbtab_mix!$J$4:$J$104,AG$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AH$2+$B90>100,0,AH89*INDEX(Sterbtab_mix!$J$4:$J$104,AH$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AI$2+$B90>100,0,AI89*INDEX(Sterbtab_mix!$J$4:$J$104,AI$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AJ$2+$B90>100,0,AJ89*INDEX(Sterbtab_mix!$J$4:$J$104,AJ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AK$2+$B90>100,0,AK89*INDEX(Sterbtab_mix!$J$4:$J$104,AK$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AL$2+$B90>100,0,AL89*INDEX(Sterbtab_mix!$J$4:$J$104,AL$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AM$2+$B90>100,0,AM89*INDEX(Sterbtab_mix!$J$4:$J$104,AM$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AN$2+$B90>100,0,AN89*INDEX(Sterbtab_mix!$J$4:$J$104,AN$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AO$2+$B90>100,0,AO89*INDEX(Sterbtab_mix!$J$4:$J$104,AO$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AP$2+$B90>100,0,AP89*INDEX(Sterbtab_mix!$J$4:$J$104,AP$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AQ$2+$B90>100,0,AQ89*INDEX(Sterbtab_mix!$J$4:$J$104,AQ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AR$2+$B90>100,0,AR89*INDEX(Sterbtab_mix!$J$4:$J$104,AR$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AS$2+$B90>100,0,AS89*INDEX(Sterbtab_mix!$J$4:$J$104,AS$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AT$2+$B90>100,0,AT89*INDEX(Sterbtab_mix!$J$4:$J$104,AT$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AU$2+$B90>100,0,AU89*INDEX(Sterbtab_mix!$J$4:$J$104,AU$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AV$2+$B90>100,0,AV89*INDEX(Sterbtab_mix!$J$4:$J$104,AV$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AW$2+$B90>100,0,AW89*INDEX(Sterbtab_mix!$J$4:$J$104,AW$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AX$2+$B90>100,0,AX89*INDEX(Sterbtab_mix!$J$4:$J$104,AX$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AY$2+$B90>100,0,AY89*INDEX(Sterbtab_mix!$J$4:$J$104,AY$2+$B89)),11)","v":0},{"$f":"ROUND(IF(AZ$2+$B90>100,0,AZ89*INDEX(Sterbtab_mix!$J$4:$J$104,AZ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BA$2+$B90>100,0,BA89*INDEX(Sterbtab_mix!$J$4:$J$104,BA$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BB$2+$B90>100,0,BB89*INDEX(Sterbtab_mix!$J$4:$J$104,BB$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BC$2+$B90>100,0,BC89*INDEX(Sterbtab_mix!$J$4:$J$104,BC$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BD$2+$B90>100,0,BD89*INDEX(Sterbtab_mix!$J$4:$J$104,BD$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BE$2+$B90>100,0,BE89*INDEX(Sterbtab_mix!$J$4:$J$104,BE$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BF$2+$B90>100,0,BF89*INDEX(Sterbtab_mix!$J$4:$J$104,BF$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BG$2+$B90>100,0,BG89*INDEX(Sterbtab_mix!$J$4:$J$104,BG$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BH$2+$B90>100,0,BH89*INDEX(Sterbtab_mix!$J$4:$J$104,BH$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BI$2+$B90>100,0,BI89*INDEX(Sterbtab_mix!$J$4:$J$104,BI$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BJ$2+$B90>100,0,BJ89*INDEX(Sterbtab_mix!$J$4:$J$104,BJ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BK$2+$B90>100,0,BK89*INDEX(Sterbtab_mix!$J$4:$J$104,BK$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BL$2+$B90>100,0,BL89*INDEX(Sterbtab_mix!$J$4:$J$104,BL$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BM$2+$B90>100,0,BM89*INDEX(Sterbtab_mix!$J$4:$J$104,BM$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BN$2+$B90>100,0,BN89*INDEX(Sterbtab_mix!$J$4:$J$104,BN$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BO$2+$B90>100,0,BO89*INDEX(Sterbtab_mix!$J$4:$J$104,BO$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BP$2+$B90>100,0,BP89*INDEX(Sterbtab_mix!$J$4:$J$104,BP$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BQ$2+$B90>100,0,BQ89*INDEX(Sterbtab_mix!$J$4:$J$104,BQ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BR$2+$B90>100,0,BR89*INDEX(Sterbtab_mix!$J$4:$J$104,BR$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BS$2+$B90>100,0,BS89*INDEX(Sterbtab_mix!$J$4:$J$104,BS$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BT$2+$B90>100,0,BT89*INDEX(Sterbtab_mix!$J$4:$J$104,BT$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BU$2+$B90>100,0,BU89*INDEX(Sterbtab_mix!$J$4:$J$104,BU$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BV$2+$B90>100,0,BV89*INDEX(Sterbtab_mix!$J$4:$J$104,BV$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BW$2+$B90>100,0,BW89*INDEX(Sterbtab_mix!$J$4:$J$104,BW$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BX$2+$B90>100,0,BX89*INDEX(Sterbtab_mix!$J$4:$J$104,BX$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BY$2+$B90>100,0,BY89*INDEX(Sterbtab_mix!$J$4:$J$104,BY$2+$B89)),11)","v":0},{"$f":"ROUND(IF(BZ$2+$B90>100,0,BZ89*INDEX(Sterbtab_mix!$J$4:$J$104,BZ$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CA$2+$B90>100,0,CA89*INDEX(Sterbtab_mix!$J$4:$J$104,CA$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CB$2+$B90>100,0,CB89*INDEX(Sterbtab_mix!$J$4:$J$104,CB$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CC$2+$B90>100,0,CC89*INDEX(Sterbtab_mix!$J$4:$J$104,CC$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CD$2+$B90>100,0,CD89*INDEX(Sterbtab_mix!$J$4:$J$104,CD$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CE$2+$B90>100,0,CE89*INDEX(Sterbtab_mix!$J$4:$J$104,CE$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CF$2+$B90>100,0,CF89*INDEX(Sterbtab_mix!$J$4:$J$104,CF$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CG$2+$B90>100,0,CG89*INDEX(Sterbtab_mix!$J$4:$J$104,CG$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CH$2+$B90>100,0,CH89*INDEX(Sterbtab_mix!$J$4:$J$104,CH$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CI$2+$B90>100,0,CI89*INDEX(Sterbtab_mix!$J$4:$J$104,CI$2+$B89)),11)","v":0},{"$f":"ROUND(IF(CJ$2+$B90>100,0,CJ89*INDEX(Sterbtab_mix!$J$4:$J$104,CJ$2+$B89)),11)","v":0}]

{"sheet":"Zizu","index":2,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["Zusatz und Zinsgewinnanteil"]
[]
[null,"Tarife 18",null,null,null,"Tarife 18EE"]
["AG-Jahr","Zi","Zu","Risiko",null,"AG-Jahr","Zi"]
[9601,0,0,0,null,9407,0]
[{"$f":"(A5/100+1)*100+6","v":9707},0,0,0,null,9408,0]
[{"$f":"(A6/100+1)*100-6","v":9801},0,0,0,null,9409,0]
[{"$f":"(A7/100+1)*100","v":9901},0,0,0,null,9410,0]
[10001,0,0,0,null,9411,0]
[10101,0,0,0,null,9412,0]
[10201,0,0,0,null,9501,0]
[10301,0,0,0,null,9502,0]
[10401,0,0,0,null,9503,0]
[10501,0,0,0,null,9504,0]
[10601,0,0,0,null,9505,0]
[10701,0,0,0,null,9506,0]
[10801,0,0,0,null,9507,0]
[10901,0,0,0,null,9508,0]
[11001,0,0,0,null,9509,0]
[11101,0,0,0,null,9510,0]
[11201,0,0,0,null,9511,0]
[11301,0,0,0,null,9512,0]
[11401,0,0,0,null,9601,0]
[{"$f":"(A23/100+1)*100","v":11501},0,0,0,null,9602,0]
[11601,0,0,0,null,9603,0]
[11701,0,0,0,null,9604,0]
[11801,0,0,0,null,9605,0]
[11901,0,0,0,null,9606,0]
[12001,0,0,0,null,9607,0]
[12101,0,0,0,null,9608,0]
[12201,0,0,0,null,9609,0]
[12301,0,0,0,null,9610,0]
[12401,0,0,0,null,9611,0]
[12501,0,0,0,null,9612,0]
[12601,0,0,0,null,9701,0]
[12701,0,0,0,null,9702,0]
[12801,0,0,0,null,9703,0]
[12901,0,0,0,null,9704,0]
[13001,0,0,0,null,9705,0]
[{"$f":"(A39/100+1)*100","v":13101},0,0,0,null,9706,0]
[13201,0,0,0,null,9707,0]
[13301,0,0,0,null,9708,0]
[13401,0,0,0,null,9709,0]
[13501,0,0,0,null,9710,0]
[13601,0,0,0,null,9711,0]
[13701,0,0,0,null,9712,0]
[13801,0,0,0,null,9801,0]
[13901,0,0,0,null,9802,0]
[null,null,null,null,null,9803,0]
[null,null,null,null,null,9804,0]
[null,null,null,null,null,9805,0]
[null,null,null,null,null,9806,0]
[null,null,null,null,null,9807,0]
[null,null,null,null,null,9808,0]
[null,null,null,null,null,9809,0]
[null,null,null,null,null,9810,0]
[null,null,null,null,null,9811,0]
[null,null,null,null,null,9812,0]
[null,null,null,null,null,9901,0]

{"sheet":"Datenblatt","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tabelle1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Einstiegsbild","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Eingabe_Benutzer","index":6,"n_rows":80,"n_cols":7,"rows_kept":80,"cut":false,"hidden":false,"merged":[[79,1,81,5],[79,0,81,0],[55,0,56,0],[55,1,56,5],[58,1,66,5],[42,1,53,5],[42,0,53,0],[58,0,66,0],[68,1,77,5],[68,0,77,0]]}
["Fondsname","Aufteilung in %","Risikoklasse",{"$f":"MAX(C2:C6)","v":0},"Versicherungsbeginn","2020-11-01",{"$f":"DATEDIF(B18,F1,\"y\")","v":20}]
[null,null,{"$f":"IF(ISNA(Eingabe!D2),\"\",Eingabe!D2)","v":""},{"$f":"IF(ISBLANK(A2),0,B2)","v":0},"Dauer der Ansparphase",15,{"$f":"DATEDIF(B18,F1,\"ym\")","v":10}]
[null,null,{"$f":"IF(ISNA(Eingabe!D3),\"\",Eingabe!D3)","v":""},{"$f":"IF(ISBLANK(A3),0,B3)","v":0},"%-Satz Ableben Anfangssumme (von Beitragssumme)",0.1]
[null,null,{"$f":"IF(ISNA(Eingabe!D4),\"\",Eingabe!D4)","v":""},{"$f":"IF(ISBLANK(A4),0,B4)","v":0},"Monatsprämie",120]
[null,null,{"$f":"IF(ISNA(Eingabe!D5),\"\",Eingabe!D5)","v":""},{"$f":"IF(ISBLANK(A5),0,B5)","v":0}]
[null,null,{"$f":"IF(ISNA(Eingabe!D6),\"\",Eingabe!D6)","v":""},{"$f":"IF(ISBLANK(A6),0,B6)","v":0},{"$f":"\"Modellrechnung (maximal \" & Eingabe!E8*100 & \"%)\"","v":"Modellrechnung (maximal 0%)"},0,{"$f":"Eingabe!E8","v":0}]
[]
["Gesamt",{"$f":"SUM(D2:D6)","v":0},null,null,"Zuwachsklausel (Prämiendynamisierung)",0.04]
[null,null,null,null,"KL87 Sahnehäubchen","ja"]
[null,null,null,null,"KL88 Reißleine","ja"]
["Risikobereitschaft (1-4)","Kein Risiko",{"$f":"VLOOKUP(B11,Eingabe!$F$42:$G$46,2,FALSE)","v":0},null,"KL94 Variable Zuzahlungen Fondsprodukte","ja"]
[]
[]
["Versicherungsnehmer",null,null,null,"2. versicherte Person"]
["Geschlecht","Frau",null,null,"Geschlecht"]
["Vorname",null,null,null,"Vorname"]
["Nachname",null,null,null,"Nachname"]
["Geburtsdatum","2000-01-01",null,null,"Geburtsdatum"]
["Beruf",null,null,null,"Beruf"]
[]
["Straße/Hausnummer",null,null,null,"Staatsbürgerschaft"]
["PLZ"]
["Wohnort"]
[]
["Geburtsland","Österreich"]
["Staatsbürgerschaft","Österreich"]
[]
["Land der steuerlichen Ansässigkeit","Österreich"]
[]
["Legitimation","Ausweiskopie beilegen"]
["Ausweisdokument","Personalausweis"]
["Ausweisnummer"]
["ausgestellt am","2000-01-01"]
["ausgestellt von"]
[]
["Bezugsdaten",null,null,null,"Daten des Anwerbers"]
["Bezugsrecht","namentlich",null,null,"Werbernummer",""]
[{"$f":"IF(B37=\"namentlich\",\"Name; Geb.Dat\",\"------\")","v":"Name; Geb.Dat"},"Name: _____________; Geb.Dat: ______________",null,null,"Werber Name"]
["Inkasso","Abbucher-Sepa"]
[{"$f":"IF(B39=\"Erlagschein\",\"------\",\"IBAN\")","v":"IBAN"},"AT____________________________________"]
[]
["Antragsfragen"]
["ja","1.      Datenverwendungsklausel: Alle Antragsteller und die zu versichernde(n) Person(en) stimmen zu, dass ihre personenbezogenen Daten (Titel, Vor- und Nachname, Geburtsdatum, Adresse, E-Mail-Adresse, Telefonnummer, Informationen aus dem laufenden Vertragsverhältnis (wie Produkt, Leistungsumfang, Schadensmeldungen, Segmentierungen), Mitgliedschaft im Allianz Bonus Klub, Nutzungsdaten des Kundenportals, Apps und weiterer Kontaktkanäle) zu Zwecken der (i) Marktforschung (z.B. entsprechende Umfragen über Auftragsverarbeiter), (ii) Zufriedenheitsumfragen zu unserem Service und Beratung und (iii) Kontaktaufnahme sowie Zusendung von Marketinginformationen und Vorschlägen in Zusammenhang mit Waren und Dienstleistungen aus dem Versicherungs- und Finanzierungsangebot der Allianz Gruppe (per E-Mail, Telefon oder im Kundenportal und Apps) von Unternehmen der Allianz Gruppe (Allianz Elementar Versicherungs-AG, Allianz Elementar Lebensversicherungs-AG, Allianz Pensionskasse AG, Allianz Vorsorgekasse AG, Allianz Worldwide Partners - MONDIAL Assistance GmbH, Allianz Global Corporate & Specialty SE Austria Branch und Allianz Investmentbank AG (jeweils Wien)) verarbeitet werden. Keinesfalls werden diese Daten an andere Unternehmen als die genannten weitergegeben oder verkauft. Diese Zustimmung kann jederzeit ohne Angabe von Gründen widerrufen werden."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["nein","2.      Besteht ein Treuhandschaftsverhältnis?                                                   "]
[]
[]
["nein","3.      natürliche Person:  Ich bin in den Vereinigten Staaten von Amerika (USA) steuerpflichtig.\n\njuristische Person:  Der Antragsteller hat seinen Sitz in den USA bzw. ist nach dem Recht der USA organisiert oder in den USA eingetragen ODER Der Antragsteller wird zu mehr als 25% direkt oder indirekt von einer US-Person gehalten ODER  Der Antragsteller ist ein Nicht US-Finanzinstitut im Sinne von FATCA Allgemein: Der Antragsteller verpflichtet sich, der Versicherung Änderungen unverzüglich mitzuteilen und nimmt zur Kenntnis, dass Zahlungen des Versicherers gemäß den Bestimmungen zum Punkt Angaben zur Steuerpflicht in den Allgemeinen Versicherungsbedingungen nur erfolgen, wenn der Empfänger über Aufforderung des Versicherers die dort genannten Auskünfte und Bestätigungen zu seiner Steuerpflicht abgibt."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["nein","4.      natürliche Person:  Ich bin (auch) außerhalb Österreichs steuerpflichtig. \n\njuristische Person:  Der Antragssteller ist außerhalb Österreichs steuerpflichtig. Der Antragssteller ist eine passive NFE (d.h. hat z.B. mehr als 50% der Einkünfte, die nicht aus Produktion, Handel oder Dienstleistungen außerhalb des Finanzsektors stammen), siehe § 94/95 GMSG. AllianzElementar LebensversicherungsAG ist gemäß § 5 Abs. 2 GMSG verpflichtet, die Informationen ihrer nicht in Österreich steuerlich ansässigen Kunden an das Bundesministerium für Finanzen zu übermitteln.Allgemein: Der Antragsteller verpflichtet sich, der Versicherung Änderungen unverzüglich mitzuteilen und nimmt zur Kenntnis, dass Zahlungen des Versicherers gemäß den Bestimmungen zum Punkt Angaben zur Steuerpflicht in den Allgemeinen Versicherungsbedingungen nur erfolgen, wenn der Empfänger über Aufforderung des Versicherers die dort genannten Auskünfte und Bestätigungen zu seiner Steuerpflicht abgibt."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ja","5.      Ich habe die nachfolgende in diesem Antrag enthaltene Vereinbarung zur Form von Erklärungen und anderen Informationen gelesen und stimme ihr zu."]

{"sheet":"Rechnungsgrundlagen_44_ASP","index":7,"n_rows":116,"n_cols":22,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(Work_44!$I$7=2002,\"Tafel 2002\",\"Tafel 2012\")","v":"Tafel 2012"},null,"Omega",100,null,null,"v=",{"$f":"1/(1+i_aph)","v":1},null,"ab hier Dx etc. männl u weibl"]
[null,null,"(linear verbinden, wo qx fallend wäre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"Tafel",null,2002,"Tafel"]
["x","lx","ly","qx","qy","px","py","qu","lu",null,"Dx","Du","Nx","Nu","Cx","Cu",null,"lx","ly",null,"lx","ly"]
[0,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U4,Rechnungsgrundlagen_44_ASP!R4)","v":100000},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V4,Rechnungsgrundlagen_44_ASP!S4)","v":100000},{"$f":"1-B5/B4","v":3.9490571626024096E-3},{"$f":"1-C5/C4","v":3.1508467900748238E-3},{"$f":"IF($A4<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D3)*Rechnungsgrundlagen_44_ASP!F3)","v":1},{"$f":"IF($A4<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E3)*Rechnungsgrundlagen_44_ASP!G3)","v":1},{"$f":"(F4*D4*tafel+Rechnungsgrundlagen_44_ASP!G4*Rechnungsgrundlagen_44_ASP!E4*(1-tafel))/(F4*tafel+G4*(1-tafel))","v":3.7095940508441337E-3},100000,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B4,Rechnungsgrundlagen_44_ASP!C4)*$H$1^$A4","v":100000},{"$f":"I4*$H$1^$A4","v":100000},{"$f":"M5+K4","v":7839091.5662510972},7990027.396342326,{"$f":"K4*$H$1-K5","v":394.9057162602403},370.95940508441709,null,100000,100000,null,100000,100000]
[1,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U5,Rechnungsgrundlagen_44_ASP!R5)","v":99605.09428373976},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V5,Rechnungsgrundlagen_44_ASP!S5)","v":99684.915320992513},{"$f":"1-B6/B5","v":2.6818720142929298E-4},1.9201816912106651E-4,{"$f":"IF($A5<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D4)*Rechnungsgrundlagen_44_ASP!F4)","v":1},{"$f":"IF($A5<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E4)*Rechnungsgrundlagen_44_ASP!G4)","v":1},{"$f":"(F5*D5*tafel+Rechnungsgrundlagen_44_ASP!G5*Rechnungsgrundlagen_44_ASP!E5*(1-tafel))/(F5*tafel+G5*(1-tafel))","v":2.4533649173682506E-4},{"$f":"I4*(1-H4)","v":99629.040594915583},null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B5,Rechnungsgrundlagen_44_ASP!C5)*$H$1^$A5","v":99605.09428373976},99629.040594915583,7739091.5662510972,7890027.396342326,26.712811484059785,24.442639294662513,null,99605.09428373976,99684.915320992513,null,99465.7,99623.93]
[2,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U6,Rechnungsgrundlagen_44_ASP!R6)","v":99578.3814722557},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V6,Rechnungsgrundlagen_44_ASP!S6)","v":99665.774006063584},2.1391679400095676E-4,1.5321636339071798E-4,{"$f":"IF($A6<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D5)*Rechnungsgrundlagen_44_ASP!F5)","v":1},{"$f":"IF($A6<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E5)*Rechnungsgrundlagen_44_ASP!G5)","v":1},{"$f":"(F6*D6*tafel+Rechnungsgrundlagen_44_ASP!G6*Rechnungsgrundlagen_44_ASP!E6*(1-tafel))/(F6*tafel+G6*(1-tafel))","v":1.9570666481788512E-4},{"$f":"I5*(1-H5)","v":99604.59795562092},null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B6,Rechnungsgrundlagen_44_ASP!C6)*$H$1^$A6","v":99578.3814722557},99604.59795562092,7639486.4719673572,7790398.3557474101,21.301488116354449,19.49328366642294,null,99578.3814722557,99665.774006063584,null,99431.360000000001,99591.39]
[3,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U7,Rechnungsgrundlagen_44_ASP!R7)","v":99557.079984139345},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V7,Rechnungsgrundlagen_44_ASP!S7)","v":99650.503578615855},1.6542160363430813E-4,1.1927649853593625E-4,{"$f":"IF($A7<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D6)*Rechnungsgrundlagen_44_ASP!F6)","v":1},{"$f":"IF($A7<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E6)*Rechnungsgrundlagen_44_ASP!G6)","v":1},{"$f":"(F7*D7*tafel+Rechnungsgrundlagen_44_ASP!G7*Rechnungsgrundlagen_44_ASP!E7*(1-tafel))/(F7*tafel+G7*(1-tafel))","v":1.5157807210479656E-4},99585.104671954497,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B7,Rechnungsgrundlagen_44_ASP!C7)*$H$1^$A7","v":99557.079984139345},99585.104671954497,7539908.0904951012,7690793.7577917892,16.468891824129969,15.094918176531792,null,99557.079984139345,99650.503578615855,null,99405.119999999995,99570.4]
[4,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U8,Rechnungsgrundlagen_44_ASP!R8)","v":99540.611092315216},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V8,Rechnungsgrundlagen_44_ASP!S8)","v":99638.617615471652},1.2432889795410684E-4,9.4159403905669237E-5,{"$f":"IF($A8<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D7)*Rechnungsgrundlagen_44_ASP!F7)","v":1},{"$f":"IF($A8<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E7)*Rechnungsgrundlagen_44_ASP!G7)","v":1},{"$f":"(F8*D8*tafel+Rechnungsgrundlagen_44_ASP!G8*Rechnungsgrundlagen_44_ASP!E8*(1-tafel))/(F8*tafel+G8*(1-tafel))","v":1.1527804973957557E-4},99570.009753777966,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B8,Rechnungsgrundlagen_44_ASP!C8)*$H$1^$A8","v":99540.611092315216},99570.009753777966,7440351.0105109615,7591208.6531198351,12.375774478787207,11.478236536961049,null,99540.611092315216,99638.617615471652,null,99385.4,99557.28]
[5,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U9,Rechnungsgrundlagen_44_ASP!R9)","v":99528.235317836428},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V9,Rechnungsgrundlagen_44_ASP!S9)","v":99629.235702630991},9.1445571364756617E-5,7.9971221899621803E-5,{"$f":"IF($A9<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D8)*Rechnungsgrundlagen_44_ASP!F8)","v":1},{"$f":"IF($A9<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E8)*Rechnungsgrundlagen_44_ASP!G8)","v":1},{"$f":"(F9*D9*tafel+Rechnungsgrundlagen_44_ASP!G9*Rechnungsgrundlagen_44_ASP!E9*(1-tafel))/(F9*tafel+G9*(1-tafel))","v":8.8003266525216167E-5},99558.531517241005,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B9,Rechnungsgrundlagen_44_ASP!C9)*$H$1^$A9","v":99528.235317836428},99558.531517241005,7340810.3994186465,7491638.6433660574,9.1014163455693051,8.7614759839780163,null,99528.235317836428,99629.235702630991,null,99370.38,99547.35]
[6,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U10,Rechnungsgrundlagen_44_ASP!R10)","v":99519.133901490859},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V10,Rechnungsgrundlagen_44_ASP!S10)","v":99621.268230914924},7.3134960781873204E-5,7.2409937589945628E-5,{"$f":"IF($A10<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D9)*Rechnungsgrundlagen_44_ASP!F9)","v":1},{"$f":"IF($A10<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E9)*Rechnungsgrundlagen_44_ASP!G9)","v":1},{"$f":"(F10*D10*tafel+Rechnungsgrundlagen_44_ASP!G10*Rechnungsgrundlagen_44_ASP!E10*(1-tafel))/(F10*tafel+G10*(1-tafel))","v":7.2917453824294936E-5},99549.770041257027,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B10,Rechnungsgrundlagen_44_ASP!C10)*$H$1^$A10","v":99519.133901490859},99549.770041257027,7241282.16410081,7392080.1118488163,7.2783279549330473,7.2589157602051273,null,99519.133901490859,99621.268230914924,null,99357.51,99538.81]
[7,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U11,Rechnungsgrundlagen_44_ASP!R11)","v":99511.855573535926},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V11,Rechnungsgrundlagen_44_ASP!S11)","v":99614.054661099697},6.9098948312640296E-5,6.872903503762906E-5,{"$f":"IF($A11<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D10)*Rechnungsgrundlagen_44_ASP!F10)","v":1},{"$f":"IF($A11<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E10)*Rechnungsgrundlagen_44_ASP!G10)","v":1},{"$f":"(F11*D11*tafel+Rechnungsgrundlagen_44_ASP!G11*Rechnungsgrundlagen_44_ASP!E11*(1-tafel))/(F11*tafel+G11*(1-tafel))","v":6.8987974330136925E-5},99542.511125496821,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B11,Rechnungsgrundlagen_44_ASP!C11)*$H$1^$A11","v":99511.855573535926},99542.511125496821,7141763.0301993191,7292530.3418075591,6.8761645647755358,6.8672362022771267,null,99511.855573535926,99614.054661099697,null,99345.33,99530.34]
[8,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U12,Rechnungsgrundlagen_44_ASP!R12)","v":99504.97940897115},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V12,Rechnungsgrundlagen_44_ASP!S12)","v":99607.208283246655},7.0237226151514953E-5,6.8792257122862743E-5,{"$f":"IF($A12<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D11)*Rechnungsgrundlagen_44_ASP!F11)","v":1},{"$f":"IF($A12<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E11)*Rechnungsgrundlagen_44_ASP!G11)","v":1},{"$f":"(F12*D12*tafel+Rechnungsgrundlagen_44_ASP!G12*Rechnungsgrundlagen_44_ASP!E12*(1-tafel))/(F12*tafel+G12*(1-tafel))","v":6.9803735442919288E-5},99535.643889294544,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B12,Rechnungsgrundlagen_44_ASP!C12)*$H$1^$A12","v":99504.97940897115},99535.643889294544,7042251.1746257832,7192987.8306820625,6.9889537419512635,6.9479597531899344,null,99504.97940897115,99607.208283246655,null,99333.7,99521.38]
[9,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U13,Rechnungsgrundlagen_44_ASP!R13)","v":99497.990455229199},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V13,Rechnungsgrundlagen_44_ASP!S13)","v":99600.356078563142},7.1088705455357726E-5,7.0364757047358673E-5,{"$f":"IF($A13<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D12)*Rechnungsgrundlagen_44_ASP!F12)","v":1},{"$f":"IF($A13<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E12)*Rechnungsgrundlagen_44_ASP!G12)","v":1},{"$f":"(F13*D13*tafel+Rechnungsgrundlagen_44_ASP!G13*Rechnungsgrundlagen_44_ASP!E13*(1-tafel))/(F13*tafel+G13*(1-tafel))","v":7.0871520932958004E-5},99528.695929541354,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B13,Rechnungsgrundlagen_44_ASP!C13)*$H$1^$A13","v":99497.990455229199},99528.695929541354,6942746.1952168122,7093452.1867927676,7.0731833368772641,7.0537500570062548,null,99497.990455229199,99600.356078563142,null,99322.72,99512.16]
[10,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U14,Rechnungsgrundlagen_44_ASP!R14)","v":99490.917271892322},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V14,Rechnungsgrundlagen_44_ASP!S14)","v":99593.34772370584},7.3467351056621943E-5,7.2869070767200839E-5,{"$f":"IF($A14<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D13)*Rechnungsgrundlagen_44_ASP!F13)","v":1},{"$f":"IF($A14<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E13)*Rechnungsgrundlagen_44_ASP!G13)","v":1},{"$f":"(F14*D14*tafel+Rechnungsgrundlagen_44_ASP!G14*Rechnungsgrundlagen_44_ASP!E14*(1-tafel))/(F14*tafel+G14*(1-tafel))","v":7.3287866969795615E-5},99521.642179484348,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B14,Rechnungsgrundlagen_44_ASP!C14)*$H$1^$A14","v":99490.917271892322},99521.642179484348,6843248.2047615834,6993923.4908632264,7.3093341461644741,7.2937288726679981,null,99490.917271892322,99593.34772370584,null,99311.65,99502.87]
[11,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U15,Rechnungsgrundlagen_44_ASP!R15)","v":99483.607937746157},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V15,Rechnungsgrundlagen_44_ASP!S15)","v":99586.090449002615},8.3122383907396902E-5,7.8446974361545685E-5,{"$f":"IF($A15<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D14)*Rechnungsgrundlagen_44_ASP!F14)","v":1},{"$f":"IF($A15<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E14)*Rechnungsgrundlagen_44_ASP!G14)","v":1},{"$f":"(F15*D15*tafel+Rechnungsgrundlagen_44_ASP!G15*Rechnungsgrundlagen_44_ASP!E15*(1-tafel))/(F15*tafel+G15*(1-tafel))","v":8.1719761043641539E-5},99514.34845061168,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B15,Rechnungsgrundlagen_44_ASP!C15)*$H$1^$A15","v":99483.607937746157},99514.34845061168,6743757.2874896908,6894401.8486837419,8.2693146514939144,8.1322887757996796,null,99483.607937746157,99586.090449002615,null,99300.35,99493.3]
[12,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U16,Rechnungsgrundlagen_44_ASP!R16)","v":99475.338623094663},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V16,Rechnungsgrundlagen_44_ASP!S16)","v":99578.278221518398},1.025974942512331E-4,8.8109729718288676E-5,{"$f":"IF($A16<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D15)*Rechnungsgrundlagen_44_ASP!F15)","v":1},{"$f":"IF($A16<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E15)*Rechnungsgrundlagen_44_ASP!G15)","v":1},{"$f":"(F16*D16*tafel+Rechnungsgrundlagen_44_ASP!G16*Rechnungsgrundlagen_44_ASP!E16*(1-tafel))/(F16*tafel+G16*(1-tafel))","v":9.8251164891349779E-5},99506.21616183588,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B16,Rechnungsgrundlagen_44_ASP!C16)*$H$1^$A16","v":99475.338623094663},99506.21616183588,6644273.6795519451,6794887.5002331305,10.205920482520014,9.7766016518289689,null,99475.338623094663,99578.278221518398,null,99289.13,99483.199999999997]
[13,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U17,Rechnungsgrundlagen_44_ASP!R17)","v":99465.132702612143},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V17,Rechnungsgrundlagen_44_ASP!S17)","v":99569.504406338485},1.3573014066736722E-4,1.0289313056410787E-4,{"$f":"IF($A17<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D16)*Rechnungsgrundlagen_44_ASP!F16)","v":1},{"$f":"IF($A17<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E16)*Rechnungsgrundlagen_44_ASP!G16)","v":1},{"$f":"(F17*D17*tafel+Rechnungsgrundlagen_44_ASP!G17*Rechnungsgrundlagen_44_ASP!E17*(1-tafel))/(F17*tafel+G17*(1-tafel))","v":1.2587903763638941E-4},99496.439560184052,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B17,Rechnungsgrundlagen_44_ASP!C17)*$H$1^$A17","v":99465.132702612143},99496.439560184052,6544798.3409288507,6695381.2840712946,13.500416453229263,12.524516060089809,null,99465.132702612143,99569.504406338485,null,99277.71,99472.29]
[14,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U18,Rechnungsgrundlagen_44_ASP!R18)","v":99451.632286158914},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V18,Rechnungsgrundlagen_44_ASP!S18)","v":99559.259388321399},1.9122109658364916E-4,1.2337058391975742E-4,{"$f":"IF($A18<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D17)*Rechnungsgrundlagen_44_ASP!F17)","v":1},{"$f":"IF($A18<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E17)*Rechnungsgrundlagen_44_ASP!G17)","v":1},{"$f":"(F18*D18*tafel+Rechnungsgrundlagen_44_ASP!G18*Rechnungsgrundlagen_44_ASP!E18*(1-tafel))/(F18*tafel+G18*(1-tafel))","v":1.7086594278448164E-4},99483.915044123962,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B18,Rechnungsgrundlagen_44_ASP!C18)*$H$1^$A18","v":99451.632286158914},99483.915044123962,6445333.2082262384,6595884.8445111103,19.017250182791031,16.998412935907254,null,99451.632286158914,99559.259388321399,null,99263.53,99459.42]
[15,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U19,Rechnungsgrundlagen_44_ASP!R19)","v":99432.615035976123},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V19,Rechnungsgrundlagen_44_ASP!S19)","v":99546.976704356042},2.6956633176478118E-4,1.4778536489501448E-4,{"$f":"IF($A19<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D18)*Rechnungsgrundlagen_44_ASP!F18)","v":1},{"$f":"IF($A19<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E18)*Rechnungsgrundlagen_44_ASP!G18)","v":1},{"$f":"(F19*D19*tafel+Rechnungsgrundlagen_44_ASP!G19*Rechnungsgrundlagen_44_ASP!E19*(1-tafel))/(F19*tafel+G19*(1-tafel))","v":2.3303204170385119E-4},99466.916631188054,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B19,Rechnungsgrundlagen_44_ASP!C19)*$H$1^$A19","v":99432.615035976123},99466.916631188054,6345881.5759400791,6496400.9294669861,26.803685293023591,23.178978664553142,null,99432.615035976123,99546.976704356042,null,99241.53,99442.82]
[16,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U20,Rechnungsgrundlagen_44_ASP!R20)","v":99405.8113506831},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V20,Rechnungsgrundlagen_44_ASP!S20)","v":99532.265118079595},3.6729502268317837E-4,1.7278537971721075E-4,{"$f":"IF($A20<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D19)*Rechnungsgrundlagen_44_ASP!F19)","v":1},{"$f":"IF($A20<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E19)*Rechnungsgrundlagen_44_ASP!G19)","v":1},{"$f":"(F20*D20*tafel+Rechnungsgrundlagen_44_ASP!G20*Rechnungsgrundlagen_44_ASP!E20*(1-tafel))/(F20*tafel+G20*(1-tafel))","v":3.089421297933881E-4},99443.737652523501,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B20,Rechnungsgrundlagen_44_ASP!C20)*$H$1^$A20","v":99405.8113506831},99443.737652523501,6246448.9609041028,6396934.0128357979,36.511259734892519,30.72236010497727,null,99405.8113506831,99532.265118079595,null,99205.02,99422.12]
[17,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U21,Rechnungsgrundlagen_44_ASP!R21)","v":99369.300090948207},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V21,Rechnungsgrundlagen_44_ASP!S21)","v":99515.067397857056},4.8093055074760471E-4,1.9323207203503223E-4,{"$f":"IF($A21<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D20)*Rechnungsgrundlagen_44_ASP!F20)","v":1},{"$f":"IF($A21<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E20)*Rechnungsgrundlagen_44_ASP!G20)","v":1},{"$f":"(F21*D21*tafel+Rechnungsgrundlagen_44_ASP!G21*Rechnungsgrundlagen_44_ASP!E21*(1-tafel))/(F21*tafel+G21*(1-tafel))","v":3.9462100713383297E-4},99413.015292418524,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B21,Rechnungsgrundlagen_44_ASP!C21)*$H$1^$A21","v":99369.300090948207},99413.015292418524,6147043.14955342,6297490.2751832744,47.789732220146107,39.230464216903783,null,99369.300090948207,99515.067397857056,null,99149.15,99397.43]
[18,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U22,Rechnungsgrundlagen_44_ASP!R22)","v":99321.510358728061},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V22,Rechnungsgrundlagen_44_ASP!S22)","v":99495.837895185061},5.9874058672781949E-4,2.0918989371843111E-4,{"$f":"IF($A22<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D21)*Rechnungsgrundlagen_44_ASP!F21)","v":1},{"$f":"IF($A22<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E21)*Rechnungsgrundlagen_44_ASP!G21)","v":1},{"$f":"(F22*D22*tafel+Rechnungsgrundlagen_44_ASP!G22*Rechnungsgrundlagen_44_ASP!E22*(1-tafel))/(F22*tafel+G22*(1-tafel))","v":4.8187537882500293E-4},99373.78482820162,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B22,Rechnungsgrundlagen_44_ASP!C22)*$H$1^$A22","v":99321.510358728061},99373.78482820162,6047673.8494624719,6198077.2598908562,59.467819386874908,47.885780209369841,null,99321.510358728061,99495.837895185061,null,99072.37,99367.73]
[19,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U23,Rechnungsgrundlagen_44_ASP!R23)","v":99262.042539341186},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V23,Rechnungsgrundlagen_44_ASP!S23)","v":99475.024371430336},6.9873056978209114E-4,2.2572958741673421E-4,{"$f":"IF($A23<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D22)*Rechnungsgrundlagen_44_ASP!F22)","v":1},{"$f":"IF($A23<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E22)*Rechnungsgrundlagen_44_ASP!G22)","v":1},{"$f":"(F23*D23*tafel+Rechnungsgrundlagen_44_ASP!G23*Rechnungsgrundlagen_44_ASP!E23*(1-tafel))/(F23*tafel+G23*(1-tafel))","v":5.5683027507248413E-4},99325.89904799225,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B23,Rechnungsgrundlagen_44_ASP!C23)*$H$1^$A23","v":99262.042539341186},99325.89904799225,5948352.3391037434,6098703.4750626544,69.357423541252501,55.307667688713991,null,99262.042539341186,99475.024371430336,null,98978.49,99334.5]
[20,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U24,Rechnungsgrundlagen_44_ASP!R24)","v":99192.685115799934},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V24,Rechnungsgrundlagen_44_ASP!S24)","v":99452.569915220709},7.6635909554811921E-4,2.4101374231810802E-4,{"$f":"IF($A24<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D23)*Rechnungsgrundlagen_44_ASP!F23)","v":1},{"$f":"IF($A24<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E23)*Rechnungsgrundlagen_44_ASP!G23)","v":1},{"$f":"(F24*D24*tafel+Rechnungsgrundlagen_44_ASP!G24*Rechnungsgrundlagen_44_ASP!E24*(1-tafel))/(F24*tafel+G24*(1-tafel))","v":6.0875548957911585E-4},99270.591380303536,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B24,Rechnungsgrundlagen_44_ASP!C24)*$H$1^$A24","v":99192.685115799934},99270.591380303536,5849090.2965644021,5999377.5760146622,76.017216450331034,60.431517456512665,null,99192.685115799934,99452.569915220709,null,98877.46,99300.92]
[21,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U25,Rechnungsgrundlagen_44_ASP!R25)","v":99116.667899349603},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V25,Rechnungsgrundlagen_44_ASP!S25)","v":99428.600479162284},7.9739712665971574E-4,2.5039034888574285E-4,{"$f":"IF($A25<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D24)*Rechnungsgrundlagen_44_ASP!F24)","v":1},{"$f":"IF($A25<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E24)*Rechnungsgrundlagen_44_ASP!G24)","v":1},{"$f":"(F25*D25*tafel+Rechnungsgrundlagen_44_ASP!G25*Rechnungsgrundlagen_44_ASP!E25*(1-tafel))/(F25*tafel+G25*(1-tafel))","v":6.3329509332752385E-4},99210.159862847024,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B25,Rechnungsgrundlagen_44_ASP!C25)*$H$1^$A25","v":99116.667899349603},99210.159862847024,5749897.6114486018,5900106.9846343584,79.035346187025425,62.829307449384942,null,99116.667899349603,99428.600479162284,null,98775.94,99267.23]
[22,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U26,Rechnungsgrundlagen_44_ASP!R26)","v":99037.632553162577},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V26,Rechnungsgrundlagen_44_ASP!S26)","v":99403.70451719909},7.9908272085393861E-4,2.5202694612547205E-4,{"$f":"IF($A26<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D25)*Rechnungsgrundlagen_44_ASP!F25)","v":1},{"$f":"IF($A26<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E25)*Rechnungsgrundlagen_44_ASP!G25)","v":1},{"$f":"(F26*D26*tafel+Rechnungsgrundlagen_44_ASP!G26*Rechnungsgrundlagen_44_ASP!E26*(1-tafel))/(F26*tafel+G26*(1-tafel))","v":6.3496598843539856E-4},99147.330555397639,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B26,Rechnungsgrundlagen_44_ASP!C26)*$H$1^$A26","v":99037.632553162577},99147.330555397639,5650780.9435492521,5800896.8247715114,79.139260887517594,62.955182746838545,null,99037.632553162577,99403.70451719909,null,98674.33,99233.43]
[23,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U27,Rechnungsgrundlagen_44_ASP!R27)","v":98958.49329227506},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V27,Rechnungsgrundlagen_44_ASP!S27)","v":99378.652105116067},8.0076831504827251E-4,2.5252107871709395E-4,{"$f":"IF($A27<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D26)*Rechnungsgrundlagen_44_ASP!F26)","v":1},{"$f":"IF($A27<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E26)*Rechnungsgrundlagen_44_ASP!G26)","v":1},{"$f":"(F27*D27*tafel+Rechnungsgrundlagen_44_ASP!G27*Rechnungsgrundlagen_44_ASP!E27*(1-tafel))/(F27*tafel+G27*(1-tafel))","v":6.3629414414891885E-4},99084.3753726508,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B27,Rechnungsgrundlagen_44_ASP!C27)*$H$1^$A27","v":98958.49329227506},99084.3753726508,5551743.3109960891,5701749.4942161134,79.242825933368294,63.04680782626383,null,98958.49329227506,99378.652105116067,null,98572.65,99199.51]
[24,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U28,Rechnungsgrundlagen_44_ASP!R28)","v":98879.250466341691},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V28,Rechnungsgrundlagen_44_ASP!S28)","v":99353.556900685027},8.0245390924249538E-4,2.5301521130871585E-4,{"$f":"IF($A28<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D27)*Rechnungsgrundlagen_44_ASP!F27)","v":1},{"$f":"IF($A28<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E27)*Rechnungsgrundlagen_44_ASP!G27)","v":1},{"$f":"(F28*D28*tafel+Rechnungsgrundlagen_44_ASP!G28*Rechnungsgrundlagen_44_ASP!E28*(1-tafel))/(F28*tafel+G28*(1-tafel))","v":6.3762229986236152E-4},99021.328564824536,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B28,Rechnungsgrundlagen_44_ASP!C28)*$H$1^$A28","v":98879.250466341691},99021.328564824536,5452784.8177038142,5602665.1188434623,79.346041079683346,63.138207254931331,null,98879.250466341691,99353.556900685027,null,98470.88,99165.49]
[25,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U29,Rechnungsgrundlagen_44_ASP!R29)","v":98799.904425262008},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V29,Rechnungsgrundlagen_44_ASP!S29)","v":99328.41893949153},8.0413950343671825E-4,2.5350934390044877E-4,{"$f":"IF($A29<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D28)*Rechnungsgrundlagen_44_ASP!F28)","v":1},{"$f":"IF($A29<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E28)*Rechnungsgrundlagen_44_ASP!G28)","v":1},{"$f":"(F29*D29*tafel+Rechnungsgrundlagen_44_ASP!G29*Rechnungsgrundlagen_44_ASP!E29*(1-tafel))/(F29*tafel+G29*(1-tafel))","v":6.3895045557583736E-4},98958.190357569605,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B29,Rechnungsgrundlagen_44_ASP!C29)*$H$1^$A29","v":98799.904425262008},98958.190357569605,5353905.5672374722,5503643.7902786378,79.448906084129703,63.229380811928422,null,98799.904425262008,99328.41893949153,null,98369.04,99131.34]
[26,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U30,Rechnungsgrundlagen_44_ASP!R30)","v":98720.455519177878},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V30,Rechnungsgrundlagen_44_ASP!S30)","v":99303.238257175515},8.0582509763105215E-4,2.5400347649195965E-4,{"$f":"IF($A30<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D29)*Rechnungsgrundlagen_44_ASP!F29)","v":1},{"$f":"IF($A30<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E29)*Rechnungsgrundlagen_44_ASP!G29)","v":1},{"$f":"(F30*D30*tafel+Rechnungsgrundlagen_44_ASP!G30*Rechnungsgrundlagen_44_ASP!E30*(1-tafel))/(F30*tafel+G30*(1-tafel))","v":6.4027861128932437E-4},98894.960976757677,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B30,Rechnungsgrundlagen_44_ASP!C30)*$H$1^$A30","v":98720.455519177878},98894.960976757677,5255105.6628122097,5404685.5999210682,79.551420706920908,63.32032827771036,null,98720.455519177878,99303.238257175515,null,98267.12,99097.09]
[27,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U31,Rechnungsgrundlagen_44_ASP!R31)","v":98640.904098470957},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V31,Rechnungsgrundlagen_44_ASP!S31)","v":99278.014889431288},8.0751069182527502E-4,2.5449760908358154E-4,{"$f":"IF($A31<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D30)*Rechnungsgrundlagen_44_ASP!F30)","v":1},{"$f":"IF($A31<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E30)*Rechnungsgrundlagen_44_ASP!G30)","v":1},{"$f":"(F31*D31*tafel+Rechnungsgrundlagen_44_ASP!G31*Rechnungsgrundlagen_44_ASP!E31*(1-tafel))/(F31*tafel+G31*(1-tafel))","v":6.4160676700276693E-4},98831.640648479966,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B31,Rechnungsgrundlagen_44_ASP!C31)*$H$1^$A31","v":98640.904098470957},98831.640648479966,5156385.2072930317,5305790.6389443101,79.653584710831637,63.411049434056622,null,98640.904098470957,99278.014889431288,null,98165.13,99062.720000000001]
[28,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U32,Rechnungsgrundlagen_44_ASP!R32)","v":98561.250513760126},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V32,Rechnungsgrundlagen_44_ASP!S32)","v":99252.74887200736},8.0919628601960891E-4,2.6233712922907326E-4,{"$f":"IF($A32<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D31)*Rechnungsgrundlagen_44_ASP!F31)","v":1},{"$f":"IF($A32<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E31)*Rechnungsgrundlagen_44_ASP!G31)","v":1},{"$f":"(F32*D32*tafel+Rechnungsgrundlagen_44_ASP!G32*Rechnungsgrundlagen_44_ASP!E32*(1-tafel))/(F32*tafel+G32*(1-tafel))","v":6.4513853898244826E-4},98768.22959904591,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B32,Rechnungsgrundlagen_44_ASP!C32)*$H$1^$A32","v":98561.250513760126},98768.22959904591,5057744.303194561,5206958.9982958306,79.755397861183155,63.719191341413534,null,98561.250513760126,99252.74887200736,null,98063.05,99028.24]
[29,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U33,Rechnungsgrundlagen_44_ASP!R33)","v":98481.495115898942},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V33,Rechnungsgrundlagen_44_ASP!S33)","v":99226.711190800183},8.1088188021394281E-4,2.715902285784777E-4,{"$f":"IF($A33<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D32)*Rechnungsgrundlagen_44_ASP!F32)","v":1},{"$f":"IF($A33<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E32)*Rechnungsgrundlagen_44_ASP!G32)","v":1},{"$f":"(F33*D33*tafel+Rechnungsgrundlagen_44_ASP!G33*Rechnungsgrundlagen_44_ASP!E33*(1-tafel))/(F33*tafel+G33*(1-tafel))","v":6.4909438472330314E-4},98704.510407704496,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B33,Rechnungsgrundlagen_44_ASP!C33)*$H$1^$A33","v":98481.495115898942},98704.510407704496,4959183.0526808007,5108190.768696785,79.856859925857862,64.068543452507583,null,98481.495115898942,99226.711190800183,null,97960.91,98993.65]
[30,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U34,Rechnungsgrundlagen_44_ASP!R34)","v":98401.638255973085},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V34,Rechnungsgrundlagen_44_ASP!S34)","v":99199.76218562678},8.1256747440816568E-4,2.8317514663112053E-4,{"$f":"IF($A34<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D33)*Rechnungsgrundlagen_44_ASP!F33)","v":1},{"$f":"IF($A34<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E33)*Rechnungsgrundlagen_44_ASP!G33)","v":1},{"$f":"(F34*D34*tafel+Rechnungsgrundlagen_44_ASP!G34*Rechnungsgrundlagen_44_ASP!E34*(1-tafel))/(F34*tafel+G34*(1-tafel))","v":6.5374977607505201E-4},98640.441864251989,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B34,Rechnungsgrundlagen_44_ASP!C34)*$H$1^$A34","v":98401.638255973085},98640.441864251989,4860701.5575649021,5009486.2582890801,79.957970675284741,64.486166780698113,null,98401.638255973085,99199.76218562678,null,97858.68,98958.94]
[31,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U35,Rechnungsgrundlagen_44_ASP!R35)","v":98321.6802852978},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V35,Rechnungsgrundlagen_44_ASP!S35)","v":99171.671278424095},8.1425306860249957E-4,2.9830078004777771E-4,{"$f":"IF($A35<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D34)*Rechnungsgrundlagen_44_ASP!F34)","v":1},{"$f":"IF($A35<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E34)*Rechnungsgrundlagen_44_ASP!G34)","v":1},{"$f":"(F35*D35*tafel+Rechnungsgrundlagen_44_ASP!G35*Rechnungsgrundlagen_44_ASP!E35*(1-tafel))/(F35*tafel+G35*(1-tafel))","v":6.5946738203608295E-4},98575.95569747129,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B35,Rechnungsgrundlagen_44_ASP!C35)*$H$1^$A35","v":98321.6802852978},98575.95569747129,4762299.9193089288,4910845.816424828,80.058729882453918,65.007627435508766,null,98321.6802852978,99171.671278424095,null,97756.38,98924.12]
[32,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U36,Rechnungsgrundlagen_44_ASP!R36)","v":98241.621555415346},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V36,Rechnungsgrundlagen_44_ASP!S36)","v":99142.088291523105},8.1593866279672245E-4,3.1623251531742724E-4,{"$f":"IF($A36<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D35)*Rechnungsgrundlagen_44_ASP!F35)","v":1},{"$f":"IF($A36<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E35)*Rechnungsgrundlagen_44_ASP!G35)","v":1},{"$f":"(F36*D36*tafel+Rechnungsgrundlagen_44_ASP!G36*Rechnungsgrundlagen_44_ASP!E36*(1-tafel))/(F36*tafel+G36*(1-tafel))","v":6.6602681855293389E-4},98510.948070035782,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B36,Rechnungsgrundlagen_44_ASP!C36)*$H$1^$A36","v":98241.621555415346},98510.948070035782,4663978.2390236314,4812269.8607273567,{"$f":"K36*$H$1-K37","v":80.159137322902097},65.610933335730806,null,98241.621555415346,99142.088291523105,null,97654.01,98889.19]
[33,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U37,Rechnungsgrundlagen_44_ASP!R37)","v":98161.462418092444},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V37,Rechnungsgrundlagen_44_ASP!S37)","v":99110.736339568859},8.1762425699094532E-4,3.3674665269811666E-4,{"$f":"IF($A37<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D36)*Rechnungsgrundlagen_44_ASP!F36)","v":1},{"$f":"IF($A37<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E36)*Rechnungsgrundlagen_44_ASP!G36)","v":1},{"$f":"(F37*D37*tafel+Rechnungsgrundlagen_44_ASP!G37*Rechnungsgrundlagen_44_ASP!E37*(1-tafel))/(F37*tafel+G37*(1-tafel))","v":6.7336097570309668E-4},98445.337136700051,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B37,Rechnungsgrundlagen_44_ASP!C37)*$H$1^$A37","v":98161.462418092444},98445.337136700051,4565736.6174682165,4713758.9126573214,80.259192774741678,66.289248267799849,null,98161.462418092444,99110.736339568859,null,97551.56,98849.97]
[34,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U38,Rechnungsgrundlagen_44_ASP!R38)","v":98081.203225317702},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V38,Rechnungsgrundlagen_44_ASP!S38)","v":99077.361130860067},8.1930985118516819E-4,3.6317411008413014E-4,{"$f":"IF($A38<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D37)*Rechnungsgrundlagen_44_ASP!F37)","v":1},{"$f":"IF($A38<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E37)*Rechnungsgrundlagen_44_ASP!G37)","v":1},{"$f":"(F38*D38*tafel+Rechnungsgrundlagen_44_ASP!G38*Rechnungsgrundlagen_44_ASP!E38*(1-tafel))/(F38*tafel+G38*(1-tafel))","v":6.8246912885485669E-4},98379.047888432251,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B38,Rechnungsgrundlagen_44_ASP!C38)*$H$1^$A38","v":98081.203225317702},98379.047888432251,4467575.155050124,4615313.5755206216,80.358896018602536,67.140663109981688,null,98081.203225317702,99077.361130860067,null,97449.04,98805.39]
[35,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U39,Rechnungsgrundlagen_44_ASP!R39)","v":98000.8443292991},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V39,Rechnungsgrundlagen_44_ASP!S39)","v":99041.378798401885},8.6946999676462688E-4,3.9475431608015921E-4,{"$f":"IF($A39<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D38)*Rechnungsgrundlagen_44_ASP!F38)","v":1},{"$f":"IF($A39<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E38)*Rechnungsgrundlagen_44_ASP!G38)","v":1},{"$f":"(F39*D39*tafel+Rechnungsgrundlagen_44_ASP!G39*Rechnungsgrundlagen_44_ASP!E39*(1-tafel))/(F39*tafel+G39*(1-tafel))","v":7.2705529255928658E-4},98311.907225322269,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B39,Rechnungsgrundlagen_44_ASP!C39)*$H$1^$A39","v":98000.8443292991},98311.907225322269,4369493.9518248066,4516934.527632189,85.208793801924912,71.478192469774513,null,98000.8443292991,99041.378798401885,null,97346.45,98755.99]
[36,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U40,Rechnungsgrundlagen_44_ASP!R40)","v":97915.635535497175},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V40,Rechnungsgrundlagen_44_ASP!S40)","v":99002.281786650681},9.2322214352036358E-4,4.30384646355364E-4,{"$f":"IF($A40<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D39)*Rechnungsgrundlagen_44_ASP!F39)","v":1},{"$f":"IF($A40<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E39)*Rechnungsgrundlagen_44_ASP!G39)","v":1},{"$f":"(F40*D40*tafel+Rechnungsgrundlagen_44_ASP!G40*Rechnungsgrundlagen_44_ASP!E40*(1-tafel))/(F40*tafel+G40*(1-tafel))","v":7.7537089437086366E-4},98240.429032852495,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B40,Rechnungsgrundlagen_44_ASP!C40)*$H$1^$A40","v":97915.635535497175},98240.429032852495,4271493.1074955072,4418622.620406867,90.397882923236466,76.172769322583918,null,97915.635535497175,99002.281786650681,null,97237.77,98702.720000000001]
[37,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U41,Rechnungsgrundlagen_44_ASP!R41)","v":97825.237652573938},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V41,Rechnungsgrundlagen_44_ASP!S41)","v":98959.672724615564},9.8543958723318337E-4,4.6828159542022796E-4,{"$f":"IF($A41<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D40)*Rechnungsgrundlagen_44_ASP!F40)","v":1},{"$f":"IF($A41<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E40)*Rechnungsgrundlagen_44_ASP!G40)","v":1},{"$f":"(F41*D41*tafel+Rechnungsgrundlagen_44_ASP!G41*Rechnungsgrundlagen_44_ASP!E41*(1-tafel))/(F41*tafel+G41*(1-tafel))","v":8.3029218968929677E-4},98164.256263529911,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B41,Rechnungsgrundlagen_44_ASP!C41)*$H$1^$A41","v":97825.237652573938},98164.256263529911,4173577.47196001,4320382.1913740141,96.400861813337542,81.505015282265958,null,97825.237652573938,98959.672724615564,null,97121.35,98644.98]
[38,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U42,Rechnungsgrundlagen_44_ASP!R42)","v":97728.836790760601},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V42,Rechnungsgrundlagen_44_ASP!S42)","v":98913.331731189814},1.0591495235500181E-3,5.0952067124843126E-4,{"$f":"IF($A42<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D41)*Rechnungsgrundlagen_44_ASP!F41)","v":1},{"$f":"IF($A42<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E41)*Rechnungsgrundlagen_44_ASP!G41)","v":1},{"$f":"(F42*D42*tafel+Rechnungsgrundlagen_44_ASP!G42*Rechnungsgrundlagen_44_ASP!E42*(1-tafel))/(F42*tafel+G42*(1-tafel))","v":8.9426086785954206E-4},98082.751248247645,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B42,Rechnungsgrundlagen_44_ASP!C42)*$H$1^$A42","v":97728.836790760601},98082.751248247645,4075752.2343074363,4222217.9351104842,103.50945092402981,87.711566253303317,null,97728.836790760601,98913.331731189814,null,96993.54,98580.54]
[39,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U43,Rechnungsgrundlagen_44_ASP!R43)","v":97625.327339836571},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V43,Rechnungsgrundlagen_44_ASP!S43)","v":98862.933344010715},1.1455159772643109E-3,5.573547851068783E-4,{"$f":"IF($A43<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D42)*Rechnungsgrundlagen_44_ASP!F42)","v":1},{"$f":"IF($A43<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E42)*Rechnungsgrundlagen_44_ASP!G42)","v":1},{"$f":"(F43*D43*tafel+Rechnungsgrundlagen_44_ASP!G43*Rechnungsgrundlagen_44_ASP!E43*(1-tafel))/(F43*tafel+G43*(1-tafel))","v":9.6906761961708106E-4},97995.039681994342,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B43,Rechnungsgrundlagen_44_ASP!C43)*$H$1^$A43","v":97625.327339836571},97995.039681994342,3978023.3975166758,4124135.1838622363,111.83137225343671,94.963819838914787,null,97625.327339836571,98862.933344010715,null,96851,98507.47]
[40,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U44,Rechnungsgrundlagen_44_ASP!R44)","v":97513.495967583134},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V44,Rechnungsgrundlagen_44_ASP!S44)","v":98807.831615041723},1.2475431703549145E-3,6.1696906171726518E-4,{"$f":"IF($A44<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D43)*Rechnungsgrundlagen_44_ASP!F43)","v":1},{"$f":"IF($A44<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E43)*Rechnungsgrundlagen_44_ASP!G43)","v":1},{"$f":"(F44*D44*tafel+Rechnungsgrundlagen_44_ASP!G44*Rechnungsgrundlagen_44_ASP!E44*(1-tafel))/(F44*tafel+G44*(1-tafel))","v":1.0583709377636197E-3},97900.075862155427,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B44,Rechnungsgrundlagen_44_ASP!C44)*$H$1^$A44","v":97513.495967583134},97900.075862155427,3880398.0701768394,4026140.144180242,121.6522959117865,103.61459509735869,null,97513.495967583134,98807.831615041723,null,96691.45,98424.6]
[41,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U45,Rechnungsgrundlagen_44_ASP!R45)","v":97391.843671671348},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V45,Rechnungsgrundlagen_44_ASP!S45)","v":98746.870239879878},1.3693690374528833E-3,6.9386327365372757E-4,{"$f":"IF($A45<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D44)*Rechnungsgrundlagen_44_ASP!F44)","v":1},{"$f":"IF($A45<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E44)*Rechnungsgrundlagen_44_ASP!G44)","v":1},{"$f":"(F45*D45*tafel+Rechnungsgrundlagen_44_ASP!G45*Rechnungsgrundlagen_44_ASP!E45*(1-tafel))/(F45*tafel+G45*(1-tafel))","v":1.1667173083131366E-3},97796.461267058068,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B45,Rechnungsgrundlagen_44_ASP!C45)*$H$1^$A45","v":97391.843671671348},97796.461267058068,3782884.5742092561,3928240.0683180867,133.36537522444269,114.10082405206049,null,97391.843671671348,98746.870239879878,null,96513.54,98331.08]
[42,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U46,Rechnungsgrundlagen_44_ASP!R46)","v":97258.478296446905},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V46,Rechnungsgrundlagen_44_ASP!S46)","v":98678.35341323218},1.5124831618968937E-3,7.8818427109095257E-4,{"$f":"IF($A46<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D45)*Rechnungsgrundlagen_44_ASP!F45)","v":1},{"$f":"IF($A46<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E45)*Rechnungsgrundlagen_44_ASP!G45)","v":1},{"$f":"(F46*D46*tafel+Rechnungsgrundlagen_44_ASP!G46*Rechnungsgrundlagen_44_ASP!E46*(1-tafel))/(F46*tafel+G46*(1-tafel))","v":1.2951934946551112E-3},97682.360443006008,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B46,Rechnungsgrundlagen_44_ASP!C46)*$H$1^$A46","v":97258.478296446905},97682.360443006008,3685492.7305375845,3830443.6070510284,147.10181077508605,126.51755778833467,null,97258.478296446905,98678.35341323218,null,96316.88,98226.52]
[43,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U47,Rechnungsgrundlagen_44_ASP!R47)","v":97111.376485671819},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V47,Rechnungsgrundlagen_44_ASP!S47)","v":98600.576687174718},1.6790591022185497E-3,8.9850348734543672E-4,{"$f":"IF($A47<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D46)*Rechnungsgrundlagen_44_ASP!F46)","v":1},{"$f":"IF($A47<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E46)*Rechnungsgrundlagen_44_ASP!G46)","v":1},{"$f":"(F47*D47*tafel+Rechnungsgrundlagen_44_ASP!G47*Rechnungsgrundlagen_44_ASP!E47*(1-tafel))/(F47*tafel+G47*(1-tafel))","v":1.4448924177566157E-3},97555.842885217673,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B47,Rechnungsgrundlagen_44_ASP!C47)*$H$1^$A47","v":97111.376485671819},97555.842885217673,3588234.2522411374,3732761.2466080226,163.05574061724474,140.95769769270555,null,97111.376485671819,98600.576687174718,null,96101.34,98110.73]
[44,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U48,Rechnungsgrundlagen_44_ASP!R48)","v":96948.320745054574},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V48,Rechnungsgrundlagen_44_ASP!S48)","v":98511.983725167025},1.8716759662897875E-3,1.0222885768791379E-3,{"$f":"IF($A48<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D47)*Rechnungsgrundlagen_44_ASP!F47)","v":1},{"$f":"IF($A48<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E47)*Rechnungsgrundlagen_44_ASP!G47)","v":1},{"$f":"(F48*D48*tafel+Rechnungsgrundlagen_44_ASP!G48*Rechnungsgrundlagen_44_ASP!E48*(1-tafel))/(F48*tafel+G48*(1-tafel))","v":1.6168597494665925E-3},97414.885187524967,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B48,Rechnungsgrundlagen_44_ASP!C48)*$H$1^$A48","v":96948.320745054574},97414.885187524967,3491122.8757554656,3635205.403722805,181.4558419106761,157.50620685861213,null,96948.320745054574,98511.983725167025,null,95866.07,97983.19]
[45,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U49,Rechnungsgrundlagen_44_ASP!R49)","v":96766.864903143898},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V49,Rechnungsgrundlagen_44_ASP!S49)","v":98411.276049519089},2.0938221071181706E-3,1.1572425559247534E-3,{"$f":"IF($A49<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D48)*Rechnungsgrundlagen_44_ASP!F48)","v":1},{"$f":"IF($A49<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E48)*Rechnungsgrundlagen_44_ASP!G48)","v":1},{"$f":"(F49*D49*tafel+Rechnungsgrundlagen_44_ASP!G49*Rechnungsgrundlagen_44_ASP!E49*(1-tafel))/(F49*tafel+G49*(1-tafel))","v":1.8128482417601455E-3},97257.378980666355,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B49,Rechnungsgrundlagen_44_ASP!C49)*$H$1^$A49","v":96766.864903143898},97257.378980666355,3394174.555010411,3537790.5185352801,202.61260097072227,176.31286848329182,null,96766.864903143898,98411.276049519089,null,95608.87,97843.48]
[46,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U50,Rechnungsgrundlagen_44_ASP!R50)","v":96564.252302173176},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V50,Rechnungsgrundlagen_44_ASP!S50)","v":98297.390332891722},2.3451079515939277E-3,1.3017349481729834E-3,{"$f":"IF($A50<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D49)*Rechnungsgrundlagen_44_ASP!F49)","v":1},{"$f":"IF($A50<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E49)*Rechnungsgrundlagen_44_ASP!G49)","v":1},{"$f":"(F50*D50*tafel+Rechnungsgrundlagen_44_ASP!G50*Rechnungsgrundlagen_44_ASP!E50*(1-tafel))/(F50*tafel+G50*(1-tafel))","v":2.0320960505676444E-3},97081.066112183064,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B50,Rechnungsgrundlagen_44_ASP!C50)*$H$1^$A50","v":96564.252302173176},97081.066112183064,3297407.6901072669,3440533.1395546137,226.45359591355373,197.27805103146238,null,96564.252302173176,98297.390332891722,null,95326.8,97690.35]
[47,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U51,Rechnungsgrundlagen_44_ASP!R51)","v":96337.798706259622},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V51,Rechnungsgrundlagen_44_ASP!S51)","v":98169.433184581198},2.6247351602997071E-3,1.4559125201251133E-3,{"$f":"IF($A51<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D50)*Rechnungsgrundlagen_44_ASP!F50)","v":1},{"$f":"IF($A51<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E50)*Rechnungsgrundlagen_44_ASP!G50)","v":1},{"$f":"(F51*D51*tafel+Rechnungsgrundlagen_44_ASP!G51*Rechnungsgrundlagen_44_ASP!E51*(1-tafel))/(F51*tafel+G51*(1-tafel))","v":2.274088368247329E-3},96883.788061151601,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B51,Rechnungsgrundlagen_44_ASP!C51)*$H$1^$A51","v":96337.798706259622},96883.788061151601,3200843.4378050938,3343452.0734424307,252.8612075301935,220.32229550159536,null,96337.798706259622,98169.433184581198,null,95016.46,97521.31]
[48,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U52,Rechnungsgrundlagen_44_ASP!R52)","v":96084.937498729429},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V52,Rechnungsgrundlagen_44_ASP!S52)","v":98026.507077714181},2.9350870597448786E-3,1.618826632119541E-3,{"$f":"IF($A52<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D51)*Rechnungsgrundlagen_44_ASP!F51)","v":1},{"$f":"IF($A52<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E51)*Rechnungsgrundlagen_44_ASP!G51)","v":1},{"$f":"(F52*D52*tafel+Rechnungsgrundlagen_44_ASP!G52*Rechnungsgrundlagen_44_ASP!E52*(1-tafel))/(F52*tafel+G52*(1-tafel))","v":2.5402089314572772E-3},96663.465765650006,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B52,Rechnungsgrundlagen_44_ASP!C52)*$H$1^$A52","v":96084.937498729429},96663.465765650006,3104505.6390988342,3246568.285381279,282.01765668891312,245.54539908350853,null,96084.937498729429,98026.507077714181,null,94674.73,97334]
[49,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U53,Rechnungsgrundlagen_44_ASP!R53)","v":95802.919842040516},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V53,Rechnungsgrundlagen_44_ASP!S53)","v":97867.819157403123},3.2811196348558891E-3,1.7899382441690648E-3,{"$f":"IF($A53<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D52)*Rechnungsgrundlagen_44_ASP!F52)","v":1},{"$f":"IF($A53<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E52)*Rechnungsgrundlagen_44_ASP!G52)","v":1},{"$f":"(F53*D53*tafel+Rechnungsgrundlagen_44_ASP!G53*Rechnungsgrundlagen_44_ASP!E53*(1-tafel))/(F53*tafel+G53*(1-tafel))","v":2.833765217649842E-3},96417.920366566497,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B53,Rechnungsgrundlagen_44_ASP!C53)*$H$1^$A53","v":95802.919842040516},96417.920366566497,3008420.701600105,3149904.819615629,314.34084137024183,273.2257490929187,null,95802.919842040516,97867.819157403123,null,94297.68,97127.28]
[50,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U54,Rechnungsgrundlagen_44_ASP!R54)","v":95488.579000670274},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V54,Rechnungsgrundlagen_44_ASP!S54)","v":97692.64180501987},3.6644261202279926E-3,1.9693730892895722E-3,{"$f":"IF($A54<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D53)*Rechnungsgrundlagen_44_ASP!F53)","v":1},{"$f":"IF($A54<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E53)*Rechnungsgrundlagen_44_ASP!G53)","v":1},{"$f":"(F54*D54*tafel+Rechnungsgrundlagen_44_ASP!G54*Rechnungsgrundlagen_44_ASP!E54*(1-tafel))/(F54*tafel+G54*(1-tafel))","v":3.1559102109464665E-3},96144.694617473579,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B54,Rechnungsgrundlagen_44_ASP!C54)*$H$1^$A54","v":95488.579000670274},96144.694617473579,2912617.7817580644,3053486.8992490624,349.91084307350684,303.4240234716126,null,95488.579000670274,97692.64180501987,null,93880.66,96900.37]
[51,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U55,Rechnungsgrundlagen_44_ASP!R55)","v":95138.668157596767},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V55,Rechnungsgrundlagen_44_ASP!S55)","v":97500.248545227456},4.0858396747379677E-3,2.1592757890444014E-3,{"$f":"IF($A55<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D54)*Rechnungsgrundlagen_44_ASP!F54)","v":1},{"$f":"IF($A55<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E54)*Rechnungsgrundlagen_44_ASP!G54)","v":1},{"$f":"(F55*D55*tafel+Rechnungsgrundlagen_44_ASP!G55*Rechnungsgrundlagen_44_ASP!E55*(1-tafel))/(F55*tafel+G55*(1-tafel))","v":3.5078705090298978E-3},95841.270594001966,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B55,Rechnungsgrundlagen_44_ASP!C55)*$H$1^$A55","v":95138.668157596767},95841.270594001966,2817129.2027573939,2957342.2046315889,388.72134496003855,336.19876666466007,null,95138.668157596767,97500.248545227456,null,93419.05,96651.76]
[52,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U56,Rechnungsgrundlagen_44_ASP!R56)","v":94749.946812636728},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V56,Rechnungsgrundlagen_44_ASP!S56)","v":97289.718619117935},4.54920888077881E-3,2.3620183216819246E-3,{"$f":"IF($A56<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D55)*Rechnungsgrundlagen_44_ASP!F55)","v":1},{"$f":"IF($A56<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E55)*Rechnungsgrundlagen_44_ASP!G55)","v":1},{"$f":"(F56*D56*tafel+Rechnungsgrundlagen_44_ASP!G56*Rechnungsgrundlagen_44_ASP!E56*(1-tafel))/(F56*tafel+G56*(1-tafel))","v":3.8930517130497445E-3},95505.071827337306,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B56,Rechnungsgrundlagen_44_ASP!C56)*$H$1^$A56","v":94749.946812636728},95505.071827337306,2721990.5345997973,2861500.9340375871,431.03729949337139,371.80618348236021,null,94749.946812636728,97289.718619117935,null,92909.34,96380.43]
[53,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U57,Rechnungsgrundlagen_44_ASP!R57)","v":94318.909513143357},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V57,Rechnungsgrundlagen_44_ASP!S57)","v":97059.918521228305},5.0582478762215555E-3,2.5825787086417584E-3,{"$f":"IF($A57<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D56)*Rechnungsgrundlagen_44_ASP!F56)","v":1},{"$f":"IF($A57<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E56)*Rechnungsgrundlagen_44_ASP!G56)","v":1},{"$f":"(F57*D57*tafel+Rechnungsgrundlagen_44_ASP!G57*Rechnungsgrundlagen_44_ASP!E57*(1-tafel))/(F57*tafel+G57*(1-tafel))","v":4.3155471259476164E-3},95133.265643854946,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B57,Rechnungsgrundlagen_44_ASP!C57)*$H$1^$A57","v":94318.909513143357},95133.265643854946,2627240.5877871606,2765995.86221025,477.08842373239168,410.55209113135061,null,94318.909513143357,97059.918521228305,null,92349.96,96086.14]
[54,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U58,Rechnungsgrundlagen_44_ASP!R58)","v":93841.821089410965},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V58,Rechnungsgrundlagen_44_ASP!S58)","v":96809.253642192882},5.6169917907366029E-3,2.8267428809902739E-3,{"$f":"IF($A58<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D57)*Rechnungsgrundlagen_44_ASP!F57)","v":1},{"$f":"IF($A58<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E57)*Rechnungsgrundlagen_44_ASP!G57)","v":1},{"$f":"(F58*D58*tafel+Rechnungsgrundlagen_44_ASP!G58*Rechnungsgrundlagen_44_ASP!E58*(1-tafel))/(F58*tafel+G58*(1-tafel))","v":4.7799171178127039E-3},94722.713552723595,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B58,Rechnungsgrundlagen_44_ASP!C58)*$H$1^$A58","v":93841.821089410965},94722.713552723595,2532921.6782740173,2670862.5965663949,527.10873868699127,452.76671995632933,null,93841.821089410965,96809.253642192882,null,91740.71,95769.46]
[55,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U59,Rechnungsgrundlagen_44_ASP!R59)","v":93314.712350723974},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V59,Rechnungsgrundlagen_44_ASP!S59)","v":96535.598773645834},6.2317833309273318E-3,3.1021881936726947E-3,{"$f":"IF($A59<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D58)*Rechnungsgrundlagen_44_ASP!F58)","v":1},{"$f":"IF($A59<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E58)*Rechnungsgrundlagen_44_ASP!G58)","v":1},{"$f":"(F59*D59*tafel+Rechnungsgrundlagen_44_ASP!G59*Rechnungsgrundlagen_44_ASP!E59*(1-tafel))/(F59*tafel+G59*(1-tafel))","v":5.2929047897509402E-3},94269.946832767266,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B59,Rechnungsgrundlagen_44_ASP!C59)*$H$1^$A59","v":93314.712350723974},94269.946832767266,2439079.8571846061,2576139.8830136713,581.51706895751704,498.96185312072339,null,93314.712350723974,96535.598773645834,null,91082.27,95430.9]
[56,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U60,Rechnungsgrundlagen_44_ASP!R60)","v":92733.195281766457},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V60,Rechnungsgrundlagen_44_ASP!S60)","v":96236.127178861105},6.9098447763781268E-3,3.4120627252878233E-3,{"$f":"IF($A60<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D59)*Rechnungsgrundlagen_44_ASP!F59)","v":1},{"$f":"IF($A60<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E59)*Rechnungsgrundlagen_44_ASP!G59)","v":1},{"$f":"(F60*D60*tafel+Rechnungsgrundlagen_44_ASP!G60*Rechnungsgrundlagen_44_ASP!E60*(1-tafel))/(F60*tafel+G60*(1-tafel))","v":5.8605101610510356E-3},93770.984979646542,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B60,Rechnungsgrundlagen_44_ASP!C60)*$H$1^$A60","v":92733.195281766457},93770.984979646542,2345765.1448338823,2481869.936180904,640.77198501456587,549.54581028498069,null,92733.195281766457,96236.127178861105,null,90375.41,95070.48]
[57,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U61,Rechnungsgrundlagen_44_ASP!R61)","v":92092.423296751891},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V61,Rechnungsgrundlagen_44_ASP!S61)","v":95907.763476488049},7.6533711194635146E-3,3.7547073310456591E-3,{"$f":"IF($A61<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D60)*Rechnungsgrundlagen_44_ASP!F60)","v":1},{"$f":"IF($A61<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E60)*Rechnungsgrundlagen_44_ASP!G60)","v":1},{"$f":"(F61*D61*tafel+Rechnungsgrundlagen_44_ASP!G61*Rechnungsgrundlagen_44_ASP!E61*(1-tafel))/(F61*tafel+G61*(1-tafel))","v":6.4837719829381572E-3},93221.439169361562,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B61,Rechnungsgrundlagen_44_ASP!C61)*$H$1^$A61","v":92092.423296751891},93221.439169361562,2253031.949552116,2388098.9512012573,704.81749278077041,604.42655549547635,null,92092.423296751891,95907.763476488049,null,89620.160000000003,94687.87]
[58,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U62,Rechnungsgrundlagen_44_ASP!R62)","v":91387.605803971121},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V62,Rechnungsgrundlagen_44_ASP!S62)","v":95547.65789385869},8.460441448927325E-3,4.132333760286433E-3,{"$f":"IF($A62<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D61)*Rechnungsgrundlagen_44_ASP!F61)","v":1},{"$f":"IF($A62<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E61)*Rechnungsgrundlagen_44_ASP!G61)","v":1},{"$f":"(F62*D62*tafel+Rechnungsgrundlagen_44_ASP!G62*Rechnungsgrundlagen_44_ASP!E62*(1-tafel))/(F62*tafel+G62*(1-tafel))","v":7.1620091423350574E-3},92617.012613866085,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B62,Rechnungsgrundlagen_44_ASP!C62)*$H$1^$A62","v":91387.605803971121},92617.012613866085,2160939.5262553641,2294877.5120318956,773.17948806214554,663.32389107625932,null,91387.605803971121,95547.65789385869,null,88815.86,94283.18]
[59,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U63,Rechnungsgrundlagen_44_ASP!R63)","v":90614.426315908975},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V63,Rechnungsgrundlagen_44_ASP!S63)","v":95152.823081427603},9.3253922871023853E-3,4.5463708993422891E-3,{"$f":"IF($A63<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D62)*Rechnungsgrundlagen_44_ASP!F62)","v":1},{"$f":"IF($A63<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E62)*Rechnungsgrundlagen_44_ASP!G62)","v":1},{"$f":"(F63*D63*tafel+Rechnungsgrundlagen_44_ASP!G63*Rechnungsgrundlagen_44_ASP!E63*(1-tafel))/(F63*tafel+G63*(1-tafel))","v":7.8916858707743561E-3},91953.688722789826,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B63,Rechnungsgrundlagen_44_ASP!C63)*$H$1^$A63","v":90614.426315908975},91953.688722789826,2069551.9204513929,2202260.4994180296,845.01507226658578,725.6696260592289,null,90614.426315908975,95152.823081427603,null,87961.12,93856.06]
[60,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U64,Rechnungsgrundlagen_44_ASP!R64)","v":89769.411243642389},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V64,Rechnungsgrundlagen_44_ASP!S64)","v":94720.223055579932},1.0239966255187083E-2,4.9934057284082289E-3,{"$f":"IF($A64<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D63)*Rechnungsgrundlagen_44_ASP!F63)","v":1},{"$f":"IF($A64<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E63)*Rechnungsgrundlagen_44_ASP!G63)","v":1},{"$f":"(F64*D64*tafel+Rechnungsgrundlagen_44_ASP!G64*Rechnungsgrundlagen_44_ASP!E64*(1-tafel))/(F64*tafel+G64*(1-tafel))","v":8.6659980971534271E-3},91228.019096730597,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B64,Rechnungsgrundlagen_44_ASP!C64)*$H$1^$A64","v":89769.411243642389},91228.019096730597,1978937.4941354839,2110306.8106952398,919.23574188290513,790.58183989934332,null,89769.411243642389,94720.223055579932,null,87052.88,93404.43]
[61,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U65,Rechnungsgrundlagen_44_ASP!R65)","v":88850.175501759484},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V65,Rechnungsgrundlagen_44_ASP!S65)","v":94247.24655117809},1.1194365627975267E-2,5.462799195551038E-3,{"$f":"IF($A65<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D64)*Rechnungsgrundlagen_44_ASP!F64)","v":1},{"$f":"IF($A65<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E64)*Rechnungsgrundlagen_44_ASP!G64)","v":1},{"$f":"(F65*D65*tafel+Rechnungsgrundlagen_44_ASP!G65*Rechnungsgrundlagen_44_ASP!E65*(1-tafel))/(F65*tafel+G65*(1-tafel))","v":9.4748956982479982E-3},90437.437256831254,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B65,Rechnungsgrundlagen_44_ASP!C65)*$H$1^$A65","v":88850.175501759484},90437.437256831254,1889168.0828918414,2019078.7915985091,994.62135067646159,856.88528522531851,null,88850.175501759484,94247.24655117809,null,86085.27,92924.12]
[62,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U66,Rechnungsgrundlagen_44_ASP!R66)","v":87855.554151083023},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V66,Rechnungsgrundlagen_44_ASP!S66)","v":93732.392768535414},1.2177302559820302E-2,5.949049297295228E-3,{"$f":"IF($A66<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D65)*Rechnungsgrundlagen_44_ASP!F65)","v":1},{"$f":"IF($A66<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E65)*Rechnungsgrundlagen_44_ASP!G65)","v":1},{"$f":"(F66*D66*tafel+Rechnungsgrundlagen_44_ASP!G66*Rechnungsgrundlagen_44_ASP!E66*(1-tafel))/(F66*tafel+G66*(1-tafel))","v":1.030882658106278E-2},89580.551971605935,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B66,Rechnungsgrundlagen_44_ASP!C66)*$H$1^$A66","v":87855.554151083023},89580.551971605935,1800317.907390082,1928641.3543416779,1069.8436644584144,923.47037531116803,null,87855.554151083023,93732.392768535414,null,85049.52,92409.97]
[63,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U67,Rechnungsgrundlagen_44_ASP!R67)","v":86785.710486624608},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V67,Rechnungsgrundlagen_44_ASP!S67)","v":93174.774143201954},1.3183943173313728E-2,6.4526395412660698E-3,{"$f":"IF($A67<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D66)*Rechnungsgrundlagen_44_ASP!F66)","v":1},{"$f":"IF($A67<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E66)*Rechnungsgrundlagen_44_ASP!G66)","v":1},{"$f":"(F67*D67*tafel+Rechnungsgrundlagen_44_ASP!G67*Rechnungsgrundlagen_44_ASP!E67*(1-tafel))/(F67*tafel+G67*(1-tafel))","v":1.1164552083699431E-2},88657.081596294767,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B67,Rechnungsgrundlagen_44_ASP!C67)*$H$1^$A67","v":86785.710486624608},88657.081596294767,1712462.3532389989,1839060.8023700719,1144.1778753113176,989.81660507062043,null,86785.710486624608,93174.774143201954,null,83934.83,91855.81]
[64,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U68,Rechnungsgrundlagen_44_ASP!R68)","v":85641.532611313291},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V68,Rechnungsgrundlagen_44_ASP!S68)","v":92573.550911316997},1.4213509815887426E-2,6.9757977962427997E-3,{"$f":"IF($A68<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D67)*Rechnungsgrundlagen_44_ASP!F67)","v":1},{"$f":"IF($A68<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E67)*Rechnungsgrundlagen_44_ASP!G67)","v":1},{"$f":"(F68*D68*tafel+Rechnungsgrundlagen_44_ASP!G68*Rechnungsgrundlagen_44_ASP!E68*(1-tafel))/(F68*tafel+G68*(1-tafel))","v":1.2042196209994038E-2},87667.264991224147,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B68,Rechnungsgrundlagen_44_ASP!C68)*$H$1^$A68","v":85641.532611313291},{"$f":"I68*$H$1^$A68","v":87667.264991224147},{"$f":"M69+K68","v":1625676.6427523743},1750403.720773777,{"$f":"K68*$H$1-K69","v":1217.2667644185422},1055.7064062178542,null,85641.532611313291,92573.550911316997,null,82728.87,91253.83]
[65,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U69,Rechnungsgrundlagen_44_ASP!R69)","v":84424.265846894748},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V69,Rechnungsgrundlagen_44_ASP!S69)","v":91927.776538879465},{"$f":"1-B70/B69","v":1.5273997156538988E-2},7.5205517195515714E-3,{"$f":"IF($A69<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D68)*Rechnungsgrundlagen_44_ASP!F68)","v":1},{"$f":"IF($A69<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E68)*Rechnungsgrundlagen_44_ASP!G68)","v":1},{"$f":"(F69*D69*tafel+Rechnungsgrundlagen_44_ASP!G69*Rechnungsgrundlagen_44_ASP!E69*(1-tafel))/(F69*tafel+G69*(1-tafel))","v":1.2947963525442762E-2},86611.558585006293,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B69,Rechnungsgrundlagen_44_ASP!C69)*$H$1^$A69","v":84424.265846894748},86611.558585006293,1540035.110141061,1662736.4557825529,1289.4959964883601,1121.4433014404203,null,84424.265846894748,91927.776538879465,null,81420.009999999995,90595.62]
[66,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U70,Rechnungsgrundlagen_44_ASP!R70)","v":83134.769850406388},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V70,Rechnungsgrundlagen_44_ASP!S70)","v":91236.428940955448},1.6384991812192107E-2,8.0936877088328973E-3,{"$f":"IF($A70<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D69)*Rechnungsgrundlagen_44_ASP!F69)","v":1},{"$f":"IF($A70<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E69)*Rechnungsgrundlagen_44_ASP!G69)","v":1},{"$f":"(F70*D70*tafel+Rechnungsgrundlagen_44_ASP!G70*Rechnungsgrundlagen_44_ASP!E70*(1-tafel))/(F70*tafel+G70*(1-tafel))","v":1.3897600581184343E-2},{"$f":"I69*(1-H69)","v":85490.115283565872},null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B70,Rechnungsgrundlagen_44_ASP!C70)*$H$1^$A70","v":83134.769850406388},85490.115283565872,1455610.8442941662,1576124.8971975467,1362.1625233073864,1188.107475850411,null,83134.769850406388,91236.428940955448,null,79999.17,89872.48]
[67,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U71,Rechnungsgrundlagen_44_ASP!R71)","v":81772.607327099002},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V71,Rechnungsgrundlagen_44_ASP!S71)","v":90497.989777438226},1.757075919724671E-2,8.7122369543352063E-3,{"$f":"IF($A71<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D70)*Rechnungsgrundlagen_44_ASP!F70)","v":1},{"$f":"IF($A71<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E70)*Rechnungsgrundlagen_44_ASP!G70)","v":1},{"$f":"(F71*D71*tafel+Rechnungsgrundlagen_44_ASP!G71*Rechnungsgrundlagen_44_ASP!E71*(1-tafel))/(F71*tafel+G71*(1-tafel))","v":1.4913202524373259E-2},84302.007807715461,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B71,Rechnungsgrundlagen_44_ASP!C71)*$H$1^$A71","v":81772.607327099002},84302.007807715461,1372476.0744437599,1490634.7819139808,1436.8067922754708,1257.2129156477604,null,81772.607327099002,90497.989777438226,null,78459.399999999994,89074.5]
[68,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U72,Rechnungsgrundlagen_44_ASP!R72)","v":80335.800534823531},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V72,Rechnungsgrundlagen_44_ASP!S72)","v":89709.549846606184},1.8864898521964379E-2,9.401584640740035E-3,{"$f":"IF($A72<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D71)*Rechnungsgrundlagen_44_ASP!F71)","v":1},{"$f":"IF($A72<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E71)*Rechnungsgrundlagen_44_ASP!G71)","v":1},{"$f":"(F72*D72*tafel+Rechnungsgrundlagen_44_ASP!G72*Rechnungsgrundlagen_44_ASP!E72*(1-tafel))/(F72*tafel+G72*(1-tafel))","v":1.6025904357597074E-2},83044.794892067701,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B72,Rechnungsgrundlagen_44_ASP!C72)*$H$1^$A72","v":80335.800534823531},83044.794892067701,1290703.4671166609,1406332.7741062653,1515.5267247702141,1330.8679403365386,null,80335.800534823531,89709.549846606184,null,76794.97,88191.55]
[69,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U73,Rechnungsgrundlagen_44_ASP!R73)","v":78820.273810053317},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V73,Rechnungsgrundlagen_44_ASP!S73)","v":88866.137920640627},2.0305213748758488E-2,1.0190930131309561E-2,{"$f":"IF($A73<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D72)*Rechnungsgrundlagen_44_ASP!F72)","v":1},{"$f":"IF($A73<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E72)*Rechnungsgrundlagen_44_ASP!G72)","v":1},{"$f":"(F73*D73*tafel+Rechnungsgrundlagen_44_ASP!G73*Rechnungsgrundlagen_44_ASP!E73*(1-tafel))/(F73*tafel+G73*(1-tafel))","v":1.727092866352381E-2},81713.926951731162,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B73,Rechnungsgrundlagen_44_ASP!C73)*$H$1^$A73","v":78820.273810053317},81713.926951731162,1210367.6665818375,1323287.9792141975,1600.4625074487994,1411.2754031997465,null,78820.273810053317,88866.137920640627,null,75000.84,87214.06]
[70,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U74,Rechnungsgrundlagen_44_ASP!R74)","v":77219.811302604518},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V74,Rechnungsgrundlagen_44_ASP!S74)","v":87960.509318052063},2.1935897285562556E-2,1.1113998167397665E-2,{"$f":"IF($A74<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D73)*Rechnungsgrundlagen_44_ASP!F73)","v":1},{"$f":"IF($A74<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E73)*Rechnungsgrundlagen_44_ASP!G73)","v":1},{"$f":"(F74*D74*tafel+Rechnungsgrundlagen_44_ASP!G74*Rechnungsgrundlagen_44_ASP!E74*(1-tafel))/(F74*tafel+G74*(1-tafel))","v":1.8689327550113089E-2},80302.651548531416,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B74,Rechnungsgrundlagen_44_ASP!C74)*$H$1^$A74","v":77219.811302604518},80302.651548531416,1131547.3927717842,1241574.0522624664,1693.8858491444553,1500.8025579331006,null,77219.811302604518,87960.509318052063,null,73073.009999999995,86132]
[71,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U75,Rechnungsgrundlagen_44_ASP!R75)","v":75525.925453460062},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V75,Rechnungsgrundlagen_44_ASP!S75)","v":86982.916378687863},2.3805668175605255E-2,1.2209787609649636E-2,{"$f":"IF($A75<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D74)*Rechnungsgrundlagen_44_ASP!F74)","v":0.97806410271443744},{"$f":"IF($A75<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E74)*Rechnungsgrundlagen_44_ASP!G74)","v":0.98888600183260233},{"$f":"(F75*D75*tafel+Rechnungsgrundlagen_44_ASP!G75*Rechnungsgrundlagen_44_ASP!E75*(1-tafel))/(F75*tafel+G75*(1-tafel))","v":2.0300049325470363E-2},78801.848990598315,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B75,Rechnungsgrundlagen_44_ASP!C75)*$H$1^$A75","v":75525.925453460062},78801.848990598315,1054327.5814691796,1161271.400713935,1797.9451200005715,1599.6814214474143,null,75525.925453460062,86982.916378687863,null,71008.42,84933.52]
[72,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U76,Rechnungsgrundlagen_44_ASP!R76)","v":73727.980333459491},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V76,Rechnungsgrundlagen_44_ASP!S76)","v":85920.873444036173},2.5966008959214748E-2,1.3523727974865341E-2,{"$f":"IF($A76<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D75)*Rechnungsgrundlagen_44_ASP!F75)","v":0.95478063323074647},{"$f":"IF($A76<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E75)*Rechnungsgrundlagen_44_ASP!G75)","v":0.97681191378007071},{"$f":"(F76*D76*tafel+Rechnungsgrundlagen_44_ASP!G76*Rechnungsgrundlagen_44_ASP!E76*(1-tafel))/(F76*tafel+G76*(1-tafel))","v":2.2173447746741296E-2},77202.167569150901,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B76,Rechnungsgrundlagen_44_ASP!C76)*$H$1^$A76","v":73727.980333459491},77202.167569150901,978801.65601571952,1082469.5517233368,1914.4213978834159,1711.8382285297412,null,73727.980333459491,85920.873444036173,null,68804.59,83605.22]
[73,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U77,Rechnungsgrundlagen_44_ASP!R77)","v":71813.558935576075},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V77,Rechnungsgrundlagen_44_ASP!S77)","v":84758.902924216192},2.847124372193055E-2,1.5106772456743522E-2,{"$f":"IF($A77<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D76)*Rechnungsgrundlagen_44_ASP!F76)","v":0.92998879075419216},{"$f":"IF($A77<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E76)*Rechnungsgrundlagen_44_ASP!G76)","v":0.96360177517550138},{"$f":"(F77*D77*tafel+Rechnungsgrundlagen_44_ASP!G77*Rechnungsgrundlagen_44_ASP!E77*(1-tafel))/(F77*tafel+G77*(1-tafel))","v":2.4361552495039945E-2},75490.32934062116,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B77,Rechnungsgrundlagen_44_ASP!C77)*$H$1^$A77","v":71813.558935576075},75490.32934062116,905073.67568226007,1005267.384154186,2044.6213389940094,1839.0616210993903,null,71813.558935576075,84758.902924216192,null,66459.27,82131.820000000007]
[74,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U78,Rechnungsgrundlagen_44_ASP!R78)","v":69768.937596582065},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V78,Rechnungsgrundlagen_44_ASP!S78)","v":83478.469464056849},3.1377679058872898E-2,1.7014990170515443E-2,{"$f":"IF($A78<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D77)*Rechnungsgrundlagen_44_ASP!F77)","v":0.90351085323396607},{"$f":"IF($A78<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E77)*Rechnungsgrundlagen_44_ASP!G77)","v":0.94904486241901098},{"$f":"(F78*D78*tafel+Rechnungsgrundlagen_44_ASP!G78*Rechnungsgrundlagen_44_ASP!E78*(1-tafel))/(F78*tafel+G78*(1-tafel))","v":2.6919131437574666E-2},73651.267719521769,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B78,Rechnungsgrundlagen_44_ASP!C78)*$H$1^$A78","v":69768.937596582065},73651.267719521769,833260.11674668395,929777.05481356487,2189.1873321840831,1982.6281562858057,null,69768.937596582065,83478.469464056849,null,63969.96,80496.479999999996]
[75,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U79,Rechnungsgrundlagen_44_ASP!R79)","v":67579.750264397982},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V79,Rechnungsgrundlagen_44_ASP!S79)","v":82058.084126676244},3.4744027871514871E-2,1.9309495819300748E-2,{"$f":"IF($A79<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D78)*Rechnungsgrundlagen_44_ASP!F78)","v":0.87516077965498229},{"$f":"IF($A79<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E78)*Rechnungsgrundlagen_44_ASP!G78)","v":0.9328968734135733},{"$f":"(F79*D79*tafel+Rechnungsgrundlagen_44_ASP!G79*Rechnungsgrundlagen_44_ASP!E79*(1-tafel))/(F79*tafel+G79*(1-tafel))","v":2.9903986384311403E-2},71668.639563235964,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B79,Rechnungsgrundlagen_44_ASP!C79)*$H$1^$A79","v":67579.750264397982},71668.639563235964,763491.17915010185,856125.7870940431,2347.9927267362582,2143.1780216811312,null,67579.750264397982,82058.084126676244,null,61334.15,78680.83]
[76,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U80,Rechnungsgrundlagen_44_ASP!R80)","v":65231.757537661724},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V80,Rechnungsgrundlagen_44_ASP!S80)","v":80473.583894292358},3.8631883432551861E-2,2.2056145843568631E-2,{"$f":"IF($A80<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D79)*Rechnungsgrundlagen_44_ASP!F79)","v":0.84475416913459289},{"$f":"IF($A80<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E79)*Rechnungsgrundlagen_44_ASP!G79)","v":0.91488310513655513},{"$f":"(F80*D80*tafel+Rechnungsgrundlagen_44_ASP!G80*Rechnungsgrundlagen_44_ASP!E80*(1-tafel))/(F80*tafel+G80*(1-tafel))","v":3.3377210004673696E-2},69525.461541554832,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B80,Rechnungsgrundlagen_44_ASP!C80)*$H$1^$A80","v":65231.757537661724},69525.461541554832,695911.42888570391,784457.14753080718,2520.0256532954372,2320.5659305443405,null,65231.757537661724,80473.583894292358,null,58549.68,76666.12]
[77,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U81,Rechnungsgrundlagen_44_ASP!R81)","v":62711.731884366287},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V81,Rechnungsgrundlagen_44_ASP!S81)","v":78698.646791365187},4.310568193328379E-2,2.5324796549391571E-2,{"$f":"IF($A81<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D80)*Rechnungsgrundlagen_44_ASP!F80)","v":0.81211972454342307},{"$f":"IF($A81<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E80)*Rechnungsgrundlagen_44_ASP!G80)","v":0.89470430993984629},{"$f":"(F81*D81*tafel+Rechnungsgrundlagen_44_ASP!G81*Rechnungsgrundlagen_44_ASP!E81*(1-tafel))/(F81*tafel+G81*(1-tafel))","v":3.7402947581835683E-2},67204.895611010492,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B81,Rechnungsgrundlagen_44_ASP!C81)*$H$1^$A81","v":62711.731884366287},67204.895611010492,630679.6713480422,714931.68598925241,2703.2319680928631,2513.661187781363,null,62711.731884366287,78698.646791365187,null,55615.56,74434.33]
[78,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U82,Rechnungsgrundlagen_44_ASP!R82)","v":60008.499916273424},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V82,Rechnungsgrundlagen_44_ASP!S82)","v":76705.619572661439},4.823201015036882E-2,2.9189424176797818E-2,{"$f":"IF($A82<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D81)*Rechnungsgrundlagen_44_ASP!F81)","v":0.77711275000550828},{"$f":"IF($A82<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E81)*Rechnungsgrundlagen_44_ASP!G81)","v":0.87204610531875593},{"$f":"(F82*D82*tafel+Rechnungsgrundlagen_44_ASP!G82*Rechnungsgrundlagen_44_ASP!E82*(1-tafel))/(F82*tafel+G82*(1-tafel))","v":4.2047987467414318E-2},64691.234423229129,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B82,Rechnungsgrundlagen_44_ASP!C82)*$H$1^$A82","v":60008.499916273424},64691.234423229129,567967.93946367595,647726.79037824192,2894.3305770701045,2720.1362142795042,null,60008.499916273424,76705.619572661439,null,52533,71968.789999999994]
[79,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U83,Rechnungsgrundlagen_44_ASP!R83)","v":57114.169339203319},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V83,Rechnungsgrundlagen_44_ASP!S83)","v":74466.62670621094},5.4078313711893644E-2,3.3727621833521848E-2,{"$f":"IF($A83<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D82)*Rechnungsgrundlagen_44_ASP!F82)","v":0.7396310399592616},{"$f":"IF($A83<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E82)*Rechnungsgrundlagen_44_ASP!G82)","v":0.84659158164888226},{"$f":"(F83*D83*tafel+Rechnungsgrundlagen_44_ASP!G83*Rechnungsgrundlagen_44_ASP!E83*(1-tafel))/(F83*tafel+G83*(1-tafel))","v":4.7380777469474319E-2},61971.098208949625,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B83,Rechnungsgrundlagen_44_ASP!C83)*$H$1^$A83","v":57114.169339203319},61971.098208949625,507959.43954740255,583035.55595501279,3088.637966919654,2936.238813777185,null,57114.169339203319,74466.62670621094,null,49306.02,69254.960000000006]
[80,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U84,Rechnungsgrundlagen_44_ASP!R84)","v":54025.531372283665},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V84,Rechnungsgrundlagen_44_ASP!S84)","v":71955.044481445817},6.0710758141271359E-2,3.9019505629280471E-2,{"$f":"IF($A84<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D83)*Rechnungsgrundlagen_44_ASP!F83)","v":0.69963304054929054},{"$f":"IF($A84<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E83)*Rechnungsgrundlagen_44_ASP!G83)","v":0.81803806093558562},{"$f":"(F84*D84*tafel+Rechnungsgrundlagen_44_ASP!G84*Rechnungsgrundlagen_44_ASP!E84*(1-tafel))/(F84*tafel+G84*(1-tafel))","v":5.3469721453952318E-2},59034.85939517244,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B84,Rechnungsgrundlagen_44_ASP!C84)*$H$1^$A84","v":54025.531372283665},59034.85939517244,450845.27020819922,521064.45774606313,3279.9309685963817,3156.5774879331148,null,54025.531372283665,71955.044481445817,null,45942.2,66280.89]
[81,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U85,Rechnungsgrundlagen_44_ASP!R85)","v":50745.600403687284},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V85,Rechnungsgrundlagen_44_ASP!S85)","v":69147.394218246918},6.8193396518550942E-2,4.5146016131137223E-2,{"$f":"IF($A85<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D84)*Rechnungsgrundlagen_44_ASP!F84)","v":0.65715778823686022},{"$f":"IF($A85<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E84)*Rechnungsgrundlagen_44_ASP!G84)","v":0.7861186202119439},{"$f":"(F85*D85*tafel+Rechnungsgrundlagen_44_ASP!G85*Rechnungsgrundlagen_44_ASP!E85*(1-tafel))/(F85*tafel+G85*(1-tafel))","v":6.0382196676339941E-2},55878.281907239325,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B85,Rechnungsgrundlagen_44_ASP!C85)*$H$1^$A85","v":50745.600403687284},55878.281907239325,396819.73883591557,462029.59835089068,3460.5148499005882,3374.0534080588914,null,50745.600403687284,69147.394218246918,null,42453.57,63038.879999999997]
[82,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U86,Rechnungsgrundlagen_44_ASP!R86)","v":47285.085553786696},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V86,Rechnungsgrundlagen_44_ASP!S86)","v":66025.664843443839},7.6587093279232299E-2,5.2187483928341827E-2,{"$f":"IF($A86<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D85)*Rechnungsgrundlagen_44_ASP!F85)","v":0.61234396660837009},{"$f":"IF($A86<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E85)*Rechnungsgrundlagen_44_ASP!G85)","v":0.7506284963028681},{"$f":"(F86*D86*tafel+Rechnungsgrundlagen_44_ASP!G86*Rechnungsgrundlagen_44_ASP!E86*(1-tafel))/(F86*tafel+G86*(1-tafel))","v":6.8183504745040147E-2},52504.228499180434,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B86,Rechnungsgrundlagen_44_ASP!C86)*$H$1^$A86","v":47285.085553786696},52504.228499180434,346074.1384322283,406151.31644365133,3621.4272580243414,3579.9223130085375,null,47285.085553786696,66025.664843443839,null,38857.839999999997,59527.01]
[83,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U87,Rechnungsgrundlagen_44_ASP!R87)","v":43663.658295762354},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V87,Rechnungsgrundlagen_44_ASP!S87)","v":62579.951520568531},8.5948682401348564E-2,6.0222067141417646E-2,{"$f":"IF($A87<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D86)*Rechnungsgrundlagen_44_ASP!F86)","v":0.56544632211875978},{"$f":"IF($A87<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E86)*Rechnungsgrundlagen_44_ASP!G86)","v":0.71145508371590682},{"$f":"(F87*D87*tafel+Rechnungsgrundlagen_44_ASP!G87*Rechnungsgrundlagen_44_ASP!E87*(1-tafel))/(F87*tafel+G87*(1-tafel))","v":7.6935947363141965E-2},48924.306186171896,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B87,Rechnungsgrundlagen_44_ASP!C87)*$H$1^$A87","v":43663.658295762354},48924.306186171896,298789.05287844158,353647.08794447093,3752.8338993434882,3764.0378455175596,null,43663.658295762354,62579.951520568531,null,35179.42,55750.46]
[84,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U88,Rechnungsgrundlagen_44_ASP!R88)","v":39910.824396418866},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V88,Rechnungsgrundlagen_44_ASP!S88)","v":58811.257478390195},9.6330147727079929E-2,6.9323588411282056E-2,{"$f":"IF($A88<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D87)*Rechnungsgrundlagen_44_ASP!F87)","v":0.51684695576396389},{"$f":"IF($A88<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E87)*Rechnungsgrundlagen_44_ASP!G87)","v":0.66860978789626457},{"$f":"(F88*D88*tafel+Rechnungsgrundlagen_44_ASP!G88*Rechnungsgrundlagen_44_ASP!E88*(1-tafel))/(F88*tafel+G88*(1-tafel))","v":8.6697701030880273E-2},45160.268340654336,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B88,Rechnungsgrundlagen_44_ASP!C88)*$H$1^$A88","v":39910.824396418866},45160.268340654336,255125.3945826792,304722.78175829904,3844.6156100165754,3915.2914430723758,null,39910.824396418866,58811.257478390195,null,31474.54,51723.11]
[85,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U89,Rechnungsgrundlagen_44_ASP!R89)","v":36066.208786402291},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V89,Rechnungsgrundlagen_44_ASP!S89)","v":54734.25007100834},0.10777685441370799,7.9559189253099349E-2,{"$f":"IF($A89<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D88)*Rechnungsgrundlagen_44_ASP!F88)","v":0.46705901216292972},{"$f":"IF($A89<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E88)*Rechnungsgrundlagen_44_ASP!G88)","v":0.62225935815238931},{"$f":"(F89*D89*tafel+Rechnungsgrundlagen_44_ASP!G89*Rechnungsgrundlagen_44_ASP!E89*(1-tafel))/(F89*tafel+G89*(1-tafel))","v":9.752098250446925E-2},41244.976897581961,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B89,Rechnungsgrundlagen_44_ASP!C89)*$H$1^$A89","v":36066.208786402291},41244.976897581961,215214.57018626033,259562.51341764472,3887.1025336264756,4022.2506704263287,null,36066.208786402291,54734.25007100834,null,27817.24,47469.48]
[86,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U90,Rechnungsgrundlagen_44_ASP!R90)","v":32179.106252775815},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V90,Rechnungsgrundlagen_44_ASP!S90)","v":50379.637510982524},0.12032569020017803,9.0987169832879244E-2,{"$f":"IF($A90<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D89)*Rechnungsgrundlagen_44_ASP!F89)","v":0.41672086100643535},{"$f":"IF($A90<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E89)*Rechnungsgrundlagen_44_ASP!G89)","v":0.57275290811263124},{"$f":"(F90*D90*tafel+Rechnungsgrundlagen_44_ASP!G90*Rechnungsgrundlagen_44_ASP!E90*(1-tafel))/(F90*tafel+G90*(1-tafel))","v":0.10945020923741371},37222.726227155632,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B90,Rechnungsgrundlagen_44_ASP!C90)*$H$1^$A90","v":32179.106252775815},37222.726227155632,179148.36139985803,218317.53652006274,3871.973169890116,4074.0351739491525,null,32179.106252775815,50379.637510982524,null,24265.41,43026.34]
[87,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U91,Rechnungsgrundlagen_44_ASP!R91)","v":28307.133082885699},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V91,Rechnungsgrundlagen_44_ASP!S91)","v":45795.736876651863},0.13400334473606301,0.10365413568978199,{"$f":"IF($A91<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D90)*Rechnungsgrundlagen_44_ASP!F90)","v":0.36657863578502359},{"$f":"IF($A91<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E90)*Rechnungsgrundlagen_44_ASP!G90)","v":0.52063974198991181},{"$f":"(F91*D91*tafel+Rechnungsgrundlagen_44_ASP!G91*Rechnungsgrundlagen_44_ASP!E91*(1-tafel))/(F91*tafel+G91*(1-tafel))","v":0.12251997232356122},33148.691053206479,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B91,Rechnungsgrundlagen_44_ASP!C91)*$H$1^$A91","v":28307.133082885699},33148.691053206479,146969.25514708221,181094.81029290712,3793.2505129955462,4061.3767104011422,null,28307.133082885699,45795.736876651863,null,20870.59,38443.86]
[88,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U92,Rechnungsgrundlagen_44_ASP!R92)","v":24513.882569890153},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V92,Rechnungsgrundlagen_44_ASP!S92)","v":41048.819352425839},0.14882449750541293,0.11759196960649798,{"$f":"IF($A92<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D91)*Rechnungsgrundlagen_44_ASP!F91)","v":0.3174558724810474},{"$f":"IF($A92<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E91)*Rechnungsgrundlagen_44_ASP!G91)","v":0.46667327952819643},{"$f":"(F92*D92*tafel+Rechnungsgrundlagen_44_ASP!G92*Rechnungsgrundlagen_44_ASP!E92*(1-tafel))/(F92*tafel+G92*(1-tafel))","v":0.13675282102933839},29087.314342805337,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B92,Rechnungsgrundlagen_44_ASP!C92)*$H$1^$A92","v":24513.882569890153},29087.314342805337,118662.12206419652,147946.11923970064,3648.2662553706032,3977.7722925457674,null,24513.882569890153,41048.819352425839,null,17674.29,33814.379999999997]
[89,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U93,Rechnungsgrundlagen_44_ASP!R93)","v":20865.61631451955},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V93,Rechnungsgrundlagen_44_ASP!S93)","v":36221.807834752755},0.16479049530427103,0.13281523824434593,{"$f":"IF($A93<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D92)*Rechnungsgrundlagen_44_ASP!F92)","v":0.27021066177891306},{"$f":"IF($A93<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E92)*Rechnungsgrundlagen_44_ASP!G92)","v":0.41179624942575199},{"$f":"(F93*D93*tafel+Rechnungsgrundlagen_44_ASP!G93*Rechnungsgrundlagen_44_ASP!E93*(1-tafel))/(F93*tafel+G93*(1-tafel))","v":0.15215742887784894},25109.54205025957,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B93,Rechnungsgrundlagen_44_ASP!C93)*$H$1^$A93","v":20865.61631451955},25109.54205025957,94148.23949430637,118858.80489689529,3438.4552472985561,3820.6033586677258,null,20865.61631451955,36221.807834752755,null,14710.6,29238.87]
[90,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U94,Rechnungsgrundlagen_44_ASP!R94)","v":17427.161067220994},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V94,Rechnungsgrundlagen_44_ASP!S94)","v":31410.999797539152},0.18188811276016903,0.14931869622448601,{"$f":"IF($A94<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D93)*Rechnungsgrundlagen_44_ASP!F93)","v":0.22568251298787112},{"$f":"IF($A94<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E93)*Rechnungsgrundlagen_44_ASP!G93)","v":0.35710343245014264},{"$f":"(F94*D94*tafel+Rechnungsgrundlagen_44_ASP!G94*Rechnungsgrundlagen_44_ASP!E94*(1-tafel))/(F94*tafel+G94*(1-tafel))","v":0.16872674173666793},21288.938691591844,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B94,Rechnungsgrundlagen_44_ASP!C94)*$H$1^$A94","v":17427.161067220994},21288.938691591844,73282.623179786824,93749.262846635727,3169.7934372843192,3592.013260463973,null,17427.161067220994,31410.999797539152,null,12004.91,24802.11]
[91,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U95,Rechnungsgrundlagen_44_ASP!R95)","v":14257.367629936674},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V95,Rechnungsgrundlagen_44_ASP!S95)","v":26720.750260663011},0.20008826984697703,0.16707527949112,{"$f":"IF($A95<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D94)*Rechnungsgrundlagen_44_ASP!F94)","v":0.18463354661753489},{"$f":"IF($A95<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E94)*Rechnungsgrundlagen_44_ASP!G94)","v":0.30378121349939852},{"$f":"(F95*D95*tafel+Rechnungsgrundlagen_44_ASP!G95*Rechnungsgrundlagen_44_ASP!E95*(1-tafel))/(F95*tafel+G95*(1-tafel))","v":0.18643618127836542},17696.925431127871,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B95,Rechnungsgrundlagen_44_ASP!C95)*$H$1^$A95","v":14257.367629936674},17696.925431127871,55855.46211256583,72460.324155043883,2852.7320216463249,3299.347197747471,null,14257.367629936674,26720.750260663011,null,9579.25,20590.419999999998]
[92,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U96,Rechnungsgrundlagen_44_ASP!R96)","v":11404.635608290349},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V96,Rechnungsgrundlagen_44_ASP!S96)","v":22256.373442650322},0.21934533468917694,0.18603469255816496,{"$f":"IF($A96<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D95)*Rechnungsgrundlagen_44_ASP!F95)","v":0.14769053971912116},{"$f":"IF($A96<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E95)*Rechnungsgrundlagen_44_ASP!G95)","v":0.25302688234983489},{"$f":"(F96*D96*tafel+Rechnungsgrundlagen_44_ASP!G96*Rechnungsgrundlagen_44_ASP!E96*(1-tafel))/(F96*tafel+G96*(1-tafel))","v":0.20524233934891267},14397.5782333804,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B96,Rechnungsgrundlagen_44_ASP!C96)*$H$1^$A96","v":11404.635608290349},14397.5782333804,41598.094482629152,54763.398723916012,2501.5536145085516,2954.9926375779778,null,11404.635608290349,22256.373442650322,null,7450.91,16688.490000000002]
[93,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U97,Rechnungsgrundlagen_44_ASP!R97)","v":8903.0819937817978},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V97,Rechnungsgrundlagen_44_ASP!S97)","v":18115.915851787162},0.23959670700635605,0.20612254885138603,{"$f":"IF($A97<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D96)*Rechnungsgrundlagen_44_ASP!F96)","v":0.11529530885400535},{"$f":"IF($A97<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E96)*Rechnungsgrundlagen_44_ASP!G96)","v":0.20595510408293238},{"$f":"(F97*D97*tafel+Rechnungsgrundlagen_44_ASP!G97*Rechnungsgrundlagen_44_ASP!E97*(1-tafel))/(F97*tafel+G97*(1-tafel))","v":0.22508196925226809},11442.585595802422,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B97,Rechnungsgrundlagen_44_ASP!C97)*$H$1^$A97","v":8903.0819937817978},11442.585595802422,30193.458874338805,40365.820490535611,2133.1491279177017,2575.5196992408473,null,8903.0819937817978,18115.915851787162,null,5632.53,13169.34]
[94,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U98,Rechnungsgrundlagen_44_ASP!R98)","v":6769.9328658640961},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V98,Rechnungsgrundlagen_44_ASP!S98)","v":14381.817101639564},0.26076286284329697,0.22724027657090407,{"$f":"IF($A98<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D97)*Rechnungsgrundlagen_44_ASP!F97)","v":8.7670932519304898E-2},{"$f":"IF($A98<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E97)*Rechnungsgrundlagen_44_ASP!G97)","v":0.16350311308040585},{"$f":"(F98*D98*tafel+Rechnungsgrundlagen_44_ASP!G98*Rechnungsgrundlagen_44_ASP!E98*(1-tafel))/(F98*tafel+G98*(1-tafel))","v":0.24587148965340117},8867.0658965615748,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B98,Rechnungsgrundlagen_44_ASP!C98)*$H$1^$A98","v":6769.9328658640961},8867.0658965615748,21290.376880557007,28923.234894733185,1765.3470753596475,2180.1587008424649,null,6769.9328658640961,14381.817101639564,null,4127.17,10089.18]
[95,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U99,Rechnungsgrundlagen_44_ASP!R99)","v":5004.5857905044486},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V99,Rechnungsgrundlagen_44_ASP!S99)","v":11113.689005870832},0.28274790699698404,0.24926595249291916,{"$f":"IF($A99<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D98)*Rechnungsgrundlagen_44_ASP!F98)","v":6.4809609167429449E-2},{"$f":"IF($A99<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E98)*Rechnungsgrundlagen_44_ASP!G98)","v":0.12634862044381062},{"$f":"(F99*D99*tafel+Rechnungsgrundlagen_44_ASP!G99*Rechnungsgrundlagen_44_ASP!E99*(1-tafel))/(F99*tafel+G99*(1-tafel))","v":0.26750712851594316},6686.90719571911,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B99,Rechnungsgrundlagen_44_ASP!C99)*$H$1^$A99","v":5004.5857905044486},6686.90719571911,14520.44401469291,20056.168998171612,1415.0361576519799,1788.7953425794167,null,5004.5857905044486,11113.689005870832,null,2924.4,7483.11]
[96,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U100,Rechnungsgrundlagen_44_ASP!R100)","v":3589.5496328524687},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V100,Rechnungsgrundlagen_44_ASP!S100)","v":8343.424730112356},0.30544064612019706,0.27205611419046494,{"$f":"IF($A100<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D99)*Rechnungsgrundlagen_44_ASP!F99)","v":4.6484827822046222E-2},{"$f":"IF($A100<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E99)*Rechnungsgrundlagen_44_ASP!G99)","v":9.4854211222717852E-2},{"$f":"(F100*D100*tafel+Rechnungsgrundlagen_44_ASP!G100*Rechnungsgrundlagen_44_ASP!E100*(1-tafel))/(F100*tafel+G100*(1-tafel))","v":0.28986577898702681},4898.1118531396933,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B100,Rechnungsgrundlagen_44_ASP!C100)*$H$1^$A100","v":3589.5496328524687},4898.1118531396933,9515.8582241884615,13369.261802452504,1096.3943591389743,1419.7950078759268,null,3589.5496328524687,8343.424730112356,null,1999.61,5360.28]
[97,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U101,Rechnungsgrundlagen_44_ASP!R101)","v":2493.1552737134944},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V101,Rechnungsgrundlagen_44_ASP!S101)","v":6073.5450189973599},0.32871624182116099,0.29544846191010798,{"$f":"IF($A101<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D100)*Rechnungsgrundlagen_44_ASP!F100)","v":3.2286471977294312E-2},{"$f":"IF($A101<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E100)*Rechnungsgrundlagen_44_ASP!G100)","v":6.9048543102863638E-2},{"$f":"(F101*D101*tafel+Rechnungsgrundlagen_44_ASP!G101*Rechnungsgrundlagen_44_ASP!E101*(1-tafel))/(F101*tafel+G101*(1-tafel))","v":0.31280660229836244},3478.3168452637665,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B101,Rechnungsgrundlagen_44_ASP!C101)*$H$1^$A101","v":2493.1552737134944},3478.3168452637665,5926.3085913359919,8471.1499493128103,819.54063185170776,1088.0404740841177,null,2493.1552737134944,6073.5450189973599,null,1316.78,3701.07]
[98,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U102,Rechnungsgrundlagen_44_ASP!R102)","v":1673.6146418617866},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V102,Rechnungsgrundlagen_44_ASP!S102)","v":4279.1254847927921},0.35243833995435803,0.31926528043441604,{"$f":"IF($A102<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D101)*Rechnungsgrundlagen_44_ASP!F101)","v":2.1673384247253898E-2},{"$f":"IF($A102<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E101)*Rechnungsgrundlagen_44_ASP!G101)","v":4.8648257245988778E-2},{"$f":"(F102*D102*tafel+Rechnungsgrundlagen_44_ASP!G102*Rechnungsgrundlagen_44_ASP!E102*(1-tafel))/(F102*tafel+G102*(1-tafel))","v":0.33617327369150535},2390.2763711796488,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B102,Rechnungsgrundlagen_44_ASP!C102)*$H$1^$A102","v":1673.6146418617866},2390.2763711796488,3433.1533176224975,4992.8331040490448,589.84596610107542,803.54703272691427,null,1673.6146418617866,4279.1254847927921,null,833.45,2458.3000000000002]
[99,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U103,Rechnungsgrundlagen_44_ASP!R103)","v":1083.7686757607112},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V103,Rechnungsgrundlagen_44_ASP!S103)","v":2912.949286876365},0.37646287892047781,0.34331846811818911,{"$f":"IF($A103<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D102)*Rechnungsgrundlagen_44_ASP!F102)","v":1.4034852681958801E-2},{"$f":"IF($A103<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E102)*Rechnungsgrundlagen_44_ASP!G102)","v":3.3116557753702557E-2},{"$f":"(F103*D103*tafel+Rechnungsgrundlagen_44_ASP!G103*Rechnungsgrundlagen_44_ASP!E103*(1-tafel))/(F103*tafel+G103*(1-tafel))","v":0.35979793793488152},1586.7293384527345,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B103,Rechnungsgrundlagen_44_ASP!C103)*$H$1^$A103","v":1083.7686757607112},1586.7293384527345,1759.5386757607112,2602.5567328693965,407.99867576071119,570.90194403607245,null,1083.7686757607112,2912.949286876365,null,506.01,1567.35]
[100,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U104,Rechnungsgrundlagen_44_ASP!R104)","v":675.77},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V104,Rechnungsgrundlagen_44_ASP!S104)","v":1912.88},1,1,{"$f":"IF($A104<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D103)*Rechnungsgrundlagen_44_ASP!F103)","v":8.7512516360838018E-3},{"$f":"IF($A104<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E103)*Rechnungsgrundlagen_44_ASP!G103)","v":2.1747031876353858E-2},{"$f":"(F104*D104*tafel+Rechnungsgrundlagen_44_ASP!G104*Rechnungsgrundlagen_44_ASP!E104*(1-tafel))/(F104*tafel+G104*(1-tafel))","v":1},1015.8273944166621,null,{"$f":"IF(sex=\"m\",Rechnungsgrundlagen_44_ASP!B104,Rechnungsgrundlagen_44_ASP!C104)*$H$1^$A104","v":675.77},1015.8273944166621,675.77,1015.8273944166621,675.77,1015.8273944166621,null,675.77,1912.88,null,294.06,957.05]
[101,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U105,Rechnungsgrundlagen_44_ASP!R105)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V105,Rechnungsgrundlagen_44_ASP!S105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A105<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D104)*Rechnungsgrundlagen_44_ASP!F104)","v":0},{"$f":"IF($A105<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E104)*Rechnungsgrundlagen_44_ASP!G104)","v":0},{"$f":"(F105*D105*tafel+Rechnungsgrundlagen_44_ASP!G105*Rechnungsgrundlagen_44_ASP!E105*(1-tafel))/(F105*tafel+G105*(1-tafel))","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,0,0,null,163.22,558.38]
[102,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U106,Rechnungsgrundlagen_44_ASP!R106)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V106,Rechnungsgrundlagen_44_ASP!S106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A106<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D105)*Rechnungsgrundlagen_44_ASP!F105)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A106<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E105)*Rechnungsgrundlagen_44_ASP!G105)","v":{"$error":"#DIV/0!"}},{"$f":"(F106*D106*tafel+Rechnungsgrundlagen_44_ASP!G106*Rechnungsgrundlagen_44_ASP!E106*(1-tafel))/(F106*tafel+G106*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,86.33,310.54000000000002]
[103,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U107,Rechnungsgrundlagen_44_ASP!R107)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V107,Rechnungsgrundlagen_44_ASP!S107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A107<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D106)*Rechnungsgrundlagen_44_ASP!F106)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A107<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E106)*Rechnungsgrundlagen_44_ASP!G106)","v":{"$error":"#DIV/0!"}},{"$f":"(F107*D107*tafel+Rechnungsgrundlagen_44_ASP!G107*Rechnungsgrundlagen_44_ASP!E107*(1-tafel))/(F107*tafel+G107*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,43.4,164.22]
[104,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U108,Rechnungsgrundlagen_44_ASP!R108)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V108,Rechnungsgrundlagen_44_ASP!S108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A108<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D107)*Rechnungsgrundlagen_44_ASP!F107)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A108<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E107)*Rechnungsgrundlagen_44_ASP!G107)","v":{"$error":"#DIV/0!"}},{"$f":"(F108*D108*tafel+Rechnungsgrundlagen_44_ASP!G108*Rechnungsgrundlagen_44_ASP!E108*(1-tafel))/(F108*tafel+G108*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,20.68,82.36]
[105,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U109,Rechnungsgrundlagen_44_ASP!R109)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V109,Rechnungsgrundlagen_44_ASP!S109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A109<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D108)*Rechnungsgrundlagen_44_ASP!F108)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A109<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E108)*Rechnungsgrundlagen_44_ASP!G108)","v":{"$error":"#DIV/0!"}},{"$f":"(F109*D109*tafel+Rechnungsgrundlagen_44_ASP!G109*Rechnungsgrundlagen_44_ASP!E109*(1-tafel))/(F109*tafel+G109*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,9.32,39.049999999999997]
[106,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U110,Rechnungsgrundlagen_44_ASP!R110)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V110,Rechnungsgrundlagen_44_ASP!S110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A110<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D109)*Rechnungsgrundlagen_44_ASP!F109)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A110<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E109)*Rechnungsgrundlagen_44_ASP!G109)","v":{"$error":"#DIV/0!"}},{"$f":"(F110*D110*tafel+Rechnungsgrundlagen_44_ASP!G110*Rechnungsgrundlagen_44_ASP!E110*(1-tafel))/(F110*tafel+G110*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,3.95,17.45]
[107,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U111,Rechnungsgrundlagen_44_ASP!R111)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V111,Rechnungsgrundlagen_44_ASP!S111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A111<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D110)*Rechnungsgrundlagen_44_ASP!F110)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A111<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E110)*Rechnungsgrundlagen_44_ASP!G110)","v":{"$error":"#DIV/0!"}},{"$f":"(F111*D111*tafel+Rechnungsgrundlagen_44_ASP!G111*Rechnungsgrundlagen_44_ASP!E111*(1-tafel))/(F111*tafel+G111*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,1.57,7.32]
[108,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U112,Rechnungsgrundlagen_44_ASP!R112)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V112,Rechnungsgrundlagen_44_ASP!S112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A112<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D111)*Rechnungsgrundlagen_44_ASP!F111)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A112<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E111)*Rechnungsgrundlagen_44_ASP!G111)","v":{"$error":"#DIV/0!"}},{"$f":"(F112*D112*tafel+Rechnungsgrundlagen_44_ASP!G112*Rechnungsgrundlagen_44_ASP!E112*(1-tafel))/(F112*tafel+G112*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.57999999999999996,2.87]
[109,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U113,Rechnungsgrundlagen_44_ASP!R113)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V113,Rechnungsgrundlagen_44_ASP!S113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A113<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D112)*Rechnungsgrundlagen_44_ASP!F112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A113<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E112)*Rechnungsgrundlagen_44_ASP!G112)","v":{"$error":"#DIV/0!"}},{"$f":"(F113*D113*tafel+Rechnungsgrundlagen_44_ASP!G113*Rechnungsgrundlagen_44_ASP!E113*(1-tafel))/(F113*tafel+G113*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.2,1.05]
[110,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U114,Rechnungsgrundlagen_44_ASP!R114)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V114,Rechnungsgrundlagen_44_ASP!S114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A114<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D113)*Rechnungsgrundlagen_44_ASP!F113)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A114<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E113)*Rechnungsgrundlagen_44_ASP!G113)","v":{"$error":"#DIV/0!"}},{"$f":"(F114*D114*tafel+Rechnungsgrundlagen_44_ASP!G114*Rechnungsgrundlagen_44_ASP!E114*(1-tafel))/(F114*tafel+G114*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.06,0.35]
[111,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U115,Rechnungsgrundlagen_44_ASP!R115)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V115,Rechnungsgrundlagen_44_ASP!S115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A115<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D114)*Rechnungsgrundlagen_44_ASP!F114)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A115<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E114)*Rechnungsgrundlagen_44_ASP!G114)","v":{"$error":"#DIV/0!"}},{"$f":"(F115*D115*tafel+Rechnungsgrundlagen_44_ASP!G115*Rechnungsgrundlagen_44_ASP!E115*(1-tafel))/(F115*tafel+G115*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.02,0.11]
[112,{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!U116,Rechnungsgrundlagen_44_ASP!R116)","v":0},{"$f":"IF(Work_44!$I$7=2002,Rechnungsgrundlagen_44_ASP!V116,Rechnungsgrundlagen_44_ASP!S116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A116<=omega,1,(1-Rechnungsgrundlagen_44_ASP!D115)*Rechnungsgrundlagen_44_ASP!F115)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A116<=omega,1,(1-Rechnungsgrundlagen_44_ASP!E115)*Rechnungsgrundlagen_44_ASP!G115)","v":{"$error":"#DIV/0!"}},{"$f":"(F116*D116*tafel+Rechnungsgrundlagen_44_ASP!G116*Rechnungsgrundlagen_44_ASP!E116*(1-tafel))/(F116*tafel+G116*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.01,0.03]

{"sheet":"Barwerte_44_ASP","index":8,"n_rows":125,"n_cols":19,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1,05xAn","1,05uAn"]
["x","t","axn","axm","aun","aum","s","A(s+h)","max","TFx","TFu","Axn","Aun","Aa(x,n,t,s,f)","Aa(u,n,t,s,f)","nEx","nEu","1,05 Axn -0,05 nEx","1,05 Aun -0,05 nEu"]
[{"$f":"x_44","v":21},0,{"$f":"IF($B4>l,0,(INDEX(Nx,$A4+1)-INDEX(Nx,x_44+l+1))/INDEX(Dx,$A4+1))","v":14.915801098704971},{"$f":"IF($B4>l,0,(INDEX(Nx,$A4+1)-INDEX(Nx,x_44+m_44+1))/INDEX(Dx,$A4+1))","v":14.915801098704971},{"$f":"IF($B4>l,0,(INDEX(Nu,$A4+1)-INDEX(Nu,x_44+l+1))/INDEX(Du,$A4+1))","v":14.932788801828037},{"$f":"IF($B4>l,0,(INDEX(Nu,$A4+1)-INDEX(Nu,x_44+m_44+1))/INDEX(Du,$A4+1))","v":14.932788801828037},1,0,{"$f":"IF($B4>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B4+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B4+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B4+1))*faktor/2))","v":1},{"$f":"IF($B4<l,INDEX(Cx,$A4+1)*$I4,0)","v":79.035346187025425},{"$f":"IF($B4<l,INDEX(Cu,$A4+1)*$I4,0)","v":62.829307449384942},{"$f":"IF($B4<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C4,1)","v":1},{"$f":"IF($B4<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E4,1)","v":1},{"$f":"IF($B4<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J4:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A4+1),1)","v":1.0006058680085332},{"$f":"IF($B4<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K4:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A4+1),1)","v":1.0004887255656756},{"$f":"IF($B4<=l,ROUND((INDEX(Dx,x_44+l+1))/INDEX(Dx,$A4+1),6),1)","v":0.98788299999999996},{"$f":"IF($B4<=l,ROUND((INDEX(Du,x_44+l+1))/INDEX(Du,$A4+1),6),1)","v":0.99022500000000002},{"$f":"IF($B4<=l,ROUND((1+sizu)*L4-sizu*P4,6),1)","v":1.0006060000000001},{"$f":"IF($B4<=l,ROUND((1+sizu)*M4-sizu*Q4,6),1)","v":1.000489}]
[{"$f":"A4+1","v":22},{"$f":"B4+1","v":1},13.926906373830722,13.926906373830722,13.941617960075201,13.941617960075201,2,0,{"$f":"IF($B5>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B5+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B5+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B5+1))*faktor/2))","v":1},79.139260887517594,62.955182746838545,{"$f":"IF($B5<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C5,1)","v":1},{"$f":"IF($B5<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E5,1)","v":1},{"$f":"IF($B5<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J5:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A5+1),1)","v":1.0005664498376732},{"$f":"IF($B5<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K5:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A5+1),1)","v":1.0004573504488044},0.98867099999999997,0.99085299999999998,{"$f":"IF($B5<=l,ROUND((1+sizu)*L5-sizu*P5,6),1)","v":1.0005660000000001},1.0004569999999999]
[{"$f":"A5+1","v":23},2,12.937244302208079,12.937244302208079,12.949840668455323,12.949840668455323,3,{"$f":"2/12","v":0.16666666666666666},{"$f":"IF($B6>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B6+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B6+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B6+1))*faktor/2))","v":1},79.242825933368294,63.04680782626383,{"$f":"IF($B6<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C6,1)","v":1},{"$f":"IF($B6<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E6,1)","v":1},{"$f":"IF($B6<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J6:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A6+1),1)","v":1.0005269167517021},{"$f":"IF($B6<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K6:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A6+1),1)","v":1.0004258725639761},0.98946199999999995,0.991483,1.0005269999999999,1.000426]
[24,3,11.94681092986659,11.94681092986659,11.957449123311441,11.957449123311441,4,{"$f":"2/12","v":0.16666666666666666},{"$f":"IF($B7>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B7+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B7+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B7+1))*faktor/2))","v":1},79.346041079683346,63.138207254931331,{"$f":"IF($B7<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C7,1)","v":1},{"$f":"IF($B7<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E7,1)","v":1},{"$f":"IF($B7<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J7:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A7+1),1)","v":1.0004872685251456},{"$f":"IF($B7<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K7:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A7+1),1)","v":1.0003943087531191},0.990255,0.99211400000000005,1.0004869999999999,1.000394]
[25,4,10.955602295756922,10.955602295756922,10.964440294949011,10.964440294949011,5,{"$f":"3/12","v":0.25},{"$f":"IF($B8>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B8+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B8+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B8+1))*faktor/2))","v":1},79.448906084129703,63.229380811928422,{"$f":"IF($B8<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C8,1)","v":1},{"$f":"IF($B8<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E8,1)","v":1},{"$f":"IF($B8<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J8:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A8+1),1)","v":1.0004475049317652},{"$f":"IF($B8<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K8:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A8+1),1)","v":1.0003626588775136},0.99104999999999999,0.99274700000000005,1.000448,1.0003629999999999]
[26,5,9.9636144317184741,9.9636144317184741,9.9708111492753009,9.9708111492753009,6,{"$f":"3/12","v":0.25},{"$f":"IF($B9>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B9+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B9+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B9+1))*faktor/2))","v":1},79.551420706920908,63.32032827771036,{"$f":"IF($B9<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C9,1)","v":1},{"$f":"IF($B9<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E9,1)","v":1},{"$f":"IF($B9<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J9:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A9+1),1)","v":1.0004076257445573},{"$f":"IF($B9<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K9:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A9+1),1)","v":1.0003309227980073},0.99184700000000003,0.99338199999999999,1.000408,1.0003310000000001]
[27,6,8.9708433624468498,8.9708433624468498,8.976558647780454,8.976558647780454,7,{"$f":"3/12","v":0.25},{"$f":"IF($B10>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B10+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B10+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B10+1))*faktor/2))","v":1},79.653584710831637,63.411049434056622,{"$f":"IF($B10<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C10,1)","v":1},{"$f":"IF($B10<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E10,1)","v":1},{"$f":"IF($B10<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J10:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A10+1),1)","v":1.0003676307357492},{"$f":"IF($B10<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K10:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A10+1),1)","v":1.0002991003750157},0.99264699999999995,0.99401799999999996,1.0003679999999999,1.000299]
[28,7,7.9772851054612524,7.9772851054612524,7.9816797475185162,7.9816797475185162,8,{"$f":"3/12","v":0.25},{"$f":"IF($B11>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B11+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B11+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B11+1))*faktor/2))","v":1},79.755397861183155,63.719191341413534,{"$f":"IF($B11<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C11,1)","v":1},{"$f":"IF($B11<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E11,1)","v":1},{"$f":"IF($B11<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J11:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A11+1),1)","v":1.0003275196767989},{"$f":"IF($B11<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K11:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A11+1),1)","v":1.0002671914685199},0.99345000000000006,0.99465599999999998,1.0003280000000001,1.000267]
[29,8,6.9829356710717949,6.9829356710717949,6.9861868058675149,6.9861868058675149,9,{"$f":"3/12","v":0.25},{"$f":"IF($B12>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B12+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B12+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B12+1))*faktor/2))","v":1},79.856859925857862,64.068543452507583,{"$f":"IF($B12<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C12,1)","v":1},{"$f":"IF($B12<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E12,1)","v":1},{"$f":"IF($B12<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J12:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A12+1),1)","v":1.000287292338391},{"$f":"IF($B12<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K12:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A12+1),1)","v":1.0002350862047413},0.99425399999999997,0.99529800000000002,1.0002869999999999,1.000235]
[30,9,5.9877910623467621,5.9877910623467621,5.9900749298685607,5.9900749298685607,10,{"$f":"4/12","v":0.33333333333333331},{"$f":"IF($B13>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B13+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B13+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B13+1))*faktor/2))","v":1},79.957970675284741,64.486166780698113,{"$f":"IF($B13<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C13,1)","v":1},{"$f":"IF($B13<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E13,1)","v":1},{"$f":"IF($B13<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J13:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A13+1),1)","v":1.0002469484904366},{"$f":"IF($B13<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K13:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A13+1),1)","v":1.0002027630978934},0.99506099999999997,0.99594499999999997,1.0002470000000001,1.000203]
[31,10,4.9918472750797029,4.9918472750797029,4.9933393243337099,4.9933393243337099,11,{"$f":"4/12","v":0.33333333333333331},{"$f":"IF($B14>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B14+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B14+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B14+1))*faktor/2))","v":1},80.058729882453918,65.007627435508766,{"$f":"IF($B14<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C14,1)","v":1},{"$f":"IF($B14<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E14,1)","v":1},{"$f":"IF($B14<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J14:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A14+1),1)","v":1.0002064879020691},{"$f":"IF($B14<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K14:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A14+1),1)","v":1.0001701868687169},0.99587000000000003,0.99659600000000004,1.0002070000000001,1.00017]
[32,11,3.9951002977565304,3.9951002977565304,3.99597453920176,3.99597453920176,12,{"$f":"4/12","v":0.33333333333333331},{"$f":"IF($B15>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B15+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B15+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B15+1))*faktor/2))","v":1},80.159137322902097,65.610933335730806,{"$f":"IF($B15<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C15,1)","v":1},{"$f":"IF($B15<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E15,1)","v":1},{"$f":"IF($B15<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J15:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A15+1),1)","v":1.0001659103416438},{"$f":"IF($B15<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K15:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A15+1),1)","v":1.0001373040471557},0.99668199999999996,0.99725399999999997,1.0001660000000001,1.0001370000000001]
[33,12,2.9975461115224409,2.9975461115224409,2.9979712684678157,2.9979712684678157,13,{"$f":"4/12","v":0.33333333333333331},{"$f":"IF($B16>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B16+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B16+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B16+1))*faktor/2))","v":1},80.259192774741678,66.289248267799849,{"$f":"IF($B16<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C16,1)","v":1},{"$f":"IF($B16<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E16,1)","v":1},{"$f":"IF($B16<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J16:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A16+1),1)","v":1.0001252155767342},{"$f":"IF($B16<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K16:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A16+1),1)","v":1.0001040720209851},0.99749600000000005,0.997919,1.0001249999999999,1.0001040000000001]
[34,13,1.9991806901488149,1.9991806901488149,1.9993175308711462,1.9993175308711462,14,{"$f":"4/12","v":0.33333333333333331},{"$f":"IF($B17>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B17+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B17+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B17+1))*faktor/2))","v":1},80.358896018602536,67.140663109981688,{"$f":"IF($B17<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C17,1)","v":1},{"$f":"IF($B17<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E17,1)","v":1},{"$f":"IF($B17<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J17:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A17+1),1)","v":1.0000844033741307},{"$f":"IF($B17<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K17:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A17+1),1)","v":1.0000704514114311},0.99831199999999998,0.99859100000000001,1.000084,1.00007]
[35,14,1.0000000000000031,1.0000000000000031,0.999999999999997,0.999999999999997,15,{"$f":"6/12","v":0.5},{"$f":"IF($B18>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B18+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B18+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B18+1))*faktor/2))","v":1},85.208793801924912,71.478192469774513,{"$f":"IF($B18<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C18,1)","v":1},{"$f":"IF($B18<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E18,1)","v":1},{"$f":"IF($B18<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J18:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A18+1),1)","v":1.0000434734998382},{"$f":"IF($B18<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K18:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A18+1),1)","v":1.0000363527646279},0.99913099999999999,0.99927299999999997,1.000043,1.0000359999999999]
[36,15,0,0,0,0,16,{"$f":"6/12","v":0.5},{"$f":"IF($B19>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B19+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B19+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B19+1))*faktor/2))","v":1},0,0,{"$f":"IF($B19<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C19,1)","v":1},{"$f":"IF($B19<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E19,1)","v":1},{"$f":"IF($B19<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J19:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A19+1),1)","v":1},{"$f":"IF($B19<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K19:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A19+1),1)","v":1},1,1,1,1]
[37,16,0,0,0,0,17,{"$f":"6/12","v":0.5},{"$f":"IF($B20>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B20+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B20+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B20+1))*faktor/2))","v":1},0,0,{"$f":"IF($B20<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C20,1)","v":1},{"$f":"IF($B20<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E20,1)","v":1},{"$f":"IF($B20<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J20:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A20+1),1)","v":1},{"$f":"IF($B20<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K20:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A20+1),1)","v":1},1,1,1,1]
[38,17,0,0,0,0,18,{"$f":"6/12","v":0.5},{"$f":"IF($B21>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B21+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B21+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B21+1))*faktor/2))","v":1},0,0,{"$f":"IF($B21<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C21,1)","v":1},{"$f":"IF($B21<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E21,1)","v":1},{"$f":"IF($B21<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J21:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A21+1),1)","v":1},{"$f":"IF($B21<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K21:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A21+1),1)","v":1},1,1,1,1]
[{"$f":"A21+1","v":39},18,0,0,0,0,19,{"$f":"6/12","v":0.5},{"$f":"IF($B22>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B22+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B22+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B22+1))*faktor/2))","v":1},0,0,{"$f":"IF($B22<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C22,1)","v":1},{"$f":"IF($B22<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E22,1)","v":1},{"$f":"IF($B22<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J22:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A22+1),1)","v":1},{"$f":"IF($B22<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K22:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A22+1),1)","v":1},1,1,1,1]
[40,19,0,0,0,0,20,{"$f":"9/12","v":0.75},{"$f":"IF($B23>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B23+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B23+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B23+1))*faktor/2))","v":1},0,0,{"$f":"IF($B23<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C23,1)","v":1},{"$f":"IF($B23<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E23,1)","v":1},{"$f":"IF($B23<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J23:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A23+1),1)","v":1},{"$f":"IF($B23<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K23:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A23+1),1)","v":1},1,1,1,1]
[41,20,0,0,0,0,21,{"$f":"9/12","v":0.75},{"$f":"IF($B24>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B24+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B24+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B24+1))*faktor/2))","v":1},0,0,{"$f":"IF($B24<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C24,1)","v":1},{"$f":"IF($B24<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E24,1)","v":1},{"$f":"IF($B24<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J24:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A24+1),1)","v":1},{"$f":"IF($B24<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K24:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A24+1),1)","v":1},1,1,1,1]
[42,21,0,0,0,0,22,{"$f":"9/12","v":0.75},{"$f":"IF($B25>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B25+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B25+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B25+1))*faktor/2))","v":1},0,0,{"$f":"IF($B25<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C25,1)","v":1},{"$f":"IF($B25<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E25,1)","v":1},{"$f":"IF($B25<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J25:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A25+1),1)","v":1},{"$f":"IF($B25<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K25:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A25+1),1)","v":1},1,1,1,1]
[43,22,0,0,0,0,23,{"$f":"9/12","v":0.75},{"$f":"IF($B26>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B26+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B26+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B26+1))*faktor/2))","v":1},0,0,{"$f":"IF($B26<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C26,1)","v":1},{"$f":"IF($B26<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E26,1)","v":1},{"$f":"IF($B26<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J26:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A26+1),1)","v":1},{"$f":"IF($B26<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K26:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A26+1),1)","v":1},1,1,1,1]
[44,23,0,0,0,0,24,{"$f":"9/12","v":0.75},{"$f":"IF($B27>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B27+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B27+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B27+1))*faktor/2))","v":1},0,0,{"$f":"IF($B27<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C27,1)","v":1},{"$f":"IF($B27<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E27,1)","v":1},{"$f":"IF($B27<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J27:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A27+1),1)","v":1},{"$f":"IF($B27<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K27:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A27+1),1)","v":1},1,1,1,1]
[45,24,0,0,0,0,25,{"$f":"12/12","v":1},{"$f":"IF($B28>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B28+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B28+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B28+1))*faktor/2))","v":1},0,0,{"$f":"IF($B28<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C28,1)","v":1},{"$f":"IF($B28<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E28,1)","v":1},{"$f":"IF($B28<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J28:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A28+1),1)","v":1},{"$f":"IF($B28<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K28:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A28+1),1)","v":1},1,1,1,1]
[46,25,0,0,0,0,26,1,{"$f":"IF($B29>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B29+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B29+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B29+1))*faktor/2))","v":1},0,0,{"$f":"IF($B29<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C29,1)","v":1},{"$f":"IF($B29<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E29,1)","v":1},{"$f":"IF($B29<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J29:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A29+1),1)","v":1},{"$f":"IF($B29<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K29:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A29+1),1)","v":1},1,1,1,1]
[47,26,0,0,0,0,27,1,{"$f":"IF($B30>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B30+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B30+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B30+1))*faktor/2))","v":1},0,0,{"$f":"IF($B30<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C30,1)","v":1},{"$f":"IF($B30<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E30,1)","v":1},{"$f":"IF($B30<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J30:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A30+1),1)","v":1},{"$f":"IF($B30<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K30:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A30+1),1)","v":1},1,1,1,1]
[48,27,0,0,0,0,28,1,{"$f":"IF($B31>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B31+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B31+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B31+1))*faktor/2))","v":1},0,0,{"$f":"IF($B31<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C31,1)","v":1},{"$f":"IF($B31<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E31,1)","v":1},{"$f":"IF($B31<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J31:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A31+1),1)","v":1},{"$f":"IF($B31<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K31:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A31+1),1)","v":1},1,1,1,1]
[49,28,0,0,0,0,29,1,{"$f":"IF($B32>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B32+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B32+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B32+1))*faktor/2))","v":1},0,0,{"$f":"IF($B32<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C32,1)","v":1},{"$f":"IF($B32<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E32,1)","v":1},{"$f":"IF($B32<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J32:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A32+1),1)","v":1},{"$f":"IF($B32<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K32:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A32+1),1)","v":1},1,1,1,1]
[50,29,0,0,0,0,30,1,{"$f":"IF($B33>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B33+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B33+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B33+1))*faktor/2))","v":1},0,0,{"$f":"IF($B33<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C33,1)","v":1},{"$f":"IF($B33<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E33,1)","v":1},{"$f":"IF($B33<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J33:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A33+1),1)","v":1},{"$f":"IF($B33<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K33:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A33+1),1)","v":1},1,1,1,1]
[51,30,0,0,0,0,31,1,{"$f":"IF($B34>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B34+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B34+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B34+1))*faktor/2))","v":1},0,0,{"$f":"IF($B34<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C34,1)","v":1},{"$f":"IF($B34<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E34,1)","v":1},{"$f":"IF($B34<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J34:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A34+1),1)","v":1},{"$f":"IF($B34<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K34:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A34+1),1)","v":1},1,1,1,1]
[52,31,0,0,0,0,32,1,{"$f":"IF($B35>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B35+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B35+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B35+1))*faktor/2))","v":1},0,0,{"$f":"IF($B35<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C35,1)","v":1},{"$f":"IF($B35<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E35,1)","v":1},{"$f":"IF($B35<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J35:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A35+1),1)","v":1},{"$f":"IF($B35<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K35:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A35+1),1)","v":1},1,1,1,1]
[53,32,{"$f":"IF($B36>l,0,(INDEX(Nx,$A36+1)-INDEX(Nx,x_44+l+1))/INDEX(Dx,$A36+1))","v":0},{"$f":"IF($B36>l,0,(INDEX(Nx,$A36+1)-INDEX(Nx,x_44+m_44+1))/INDEX(Dx,$A36+1))","v":0},{"$f":"IF($B36>l,0,(INDEX(Nu,$A36+1)-INDEX(Nu,x_44+l+1))/INDEX(Du,$A36+1))","v":0},{"$f":"IF($B36>l,0,(INDEX(Nu,$A36+1)-INDEX(Nu,x_44+m_44+1))/INDEX(Du,$A36+1))","v":0},33,1,{"$f":"IF($B36>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B36+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B36+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B36+1))*faktor/2))","v":1},{"$f":"IF($B36<l,INDEX(Cx,$A36+1)*$I36,0)","v":0},{"$f":"IF($B36<l,INDEX(Cu,$A36+1)*$I36,0)","v":0},{"$f":"IF($B36<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C36,1)","v":1},{"$f":"IF($B36<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E36,1)","v":1},{"$f":"IF($B36<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J36:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A36+1),1)","v":1},{"$f":"IF($B36<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K36:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A36+1),1)","v":1},{"$f":"IF($B36<=l,ROUND((INDEX(Dx,x_44+l+1))/INDEX(Dx,$A36+1),6),1)","v":1},{"$f":"IF($B36<=l,ROUND((INDEX(Du,x_44+l+1))/INDEX(Du,$A36+1),6),1)","v":1},{"$f":"IF($B36<=l,ROUND((1+sizu)*L36-sizu*P36,6),1)","v":1},{"$f":"IF($B36<=l,ROUND((1+sizu)*M36-sizu*Q36,6),1)","v":1}]
[54,33,0,0,0,0,34,1,{"$f":"IF($B37>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B37+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B37+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B37+1))*faktor/2))","v":1},0,0,{"$f":"IF($B37<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C37,1)","v":1},{"$f":"IF($B37<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E37,1)","v":1},{"$f":"IF($B37<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J37:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A37+1),1)","v":1},{"$f":"IF($B37<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K37:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A37+1),1)","v":1},1,1,1,1]
[{"$f":"A37+1","v":55},34,0,0,0,0,35,1,{"$f":"IF($B38>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B38+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B38+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B38+1))*faktor/2))","v":1},0,0,{"$f":"IF($B38<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C38,1)","v":1},{"$f":"IF($B38<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E38,1)","v":1},{"$f":"IF($B38<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J38:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A38+1),1)","v":1},{"$f":"IF($B38<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K38:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A38+1),1)","v":1},1,1,1,1]
[56,35,0,0,0,0,36,1,{"$f":"IF($B39>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B39+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B39+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B39+1))*faktor/2))","v":1},0,0,{"$f":"IF($B39<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C39,1)","v":1},{"$f":"IF($B39<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E39,1)","v":1},{"$f":"IF($B39<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J39:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A39+1),1)","v":1},{"$f":"IF($B39<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K39:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A39+1),1)","v":1},1,1,1,1]
[57,36,0,0,0,0,37,1,{"$f":"IF($B40>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B40+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B40+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B40+1))*faktor/2))","v":1},0,0,{"$f":"IF($B40<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C40,1)","v":1},{"$f":"IF($B40<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E40,1)","v":1},{"$f":"IF($B40<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J40:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A40+1),1)","v":1},{"$f":"IF($B40<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K40:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A40+1),1)","v":1},1,1,1,1]
[58,37,0,0,0,0,38,1,{"$f":"IF($B41>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B41+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B41+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B41+1))*faktor/2))","v":1},0,0,{"$f":"IF($B41<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C41,1)","v":1},{"$f":"IF($B41<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E41,1)","v":1},{"$f":"IF($B41<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J41:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A41+1),1)","v":1},{"$f":"IF($B41<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K41:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A41+1),1)","v":1},1,1,1,1]
[59,38,0,0,0,0,39,1,{"$f":"IF($B42>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B42+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B42+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B42+1))*faktor/2))","v":1},0,0,{"$f":"IF($B42<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C42,1)","v":1},{"$f":"IF($B42<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E42,1)","v":1},{"$f":"IF($B42<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J42:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A42+1),1)","v":1},{"$f":"IF($B42<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K42:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A42+1),1)","v":1},1,1,1,1]
[60,39,0,0,0,0,40,1,{"$f":"IF($B43>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B43+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B43+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B43+1))*faktor/2))","v":1},0,0,{"$f":"IF($B43<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C43,1)","v":1},{"$f":"IF($B43<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E43,1)","v":1},{"$f":"IF($B43<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J43:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A43+1),1)","v":1},{"$f":"IF($B43<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K43:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A43+1),1)","v":1},1,1,1,1]
[61,40,0,0,0,0,41,1,{"$f":"IF($B44>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B44+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B44+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B44+1))*faktor/2))","v":1},0,0,{"$f":"IF($B44<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C44,1)","v":1},{"$f":"IF($B44<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E44,1)","v":1},{"$f":"IF($B44<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J44:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A44+1),1)","v":1},{"$f":"IF($B44<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K44:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A44+1),1)","v":1},1,1,1,1]
[62,41,0,0,0,0,42,1,{"$f":"IF($B45>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B45+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B45+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B45+1))*faktor/2))","v":1},0,0,{"$f":"IF($B45<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C45,1)","v":1},{"$f":"IF($B45<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E45,1)","v":1},{"$f":"IF($B45<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J45:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A45+1),1)","v":1},{"$f":"IF($B45<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K45:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A45+1),1)","v":1},1,1,1,1]
[63,42,0,0,0,0,43,1,{"$f":"IF($B46>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B46+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B46+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B46+1))*faktor/2))","v":1},0,0,{"$f":"IF($B46<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C46,1)","v":1},{"$f":"IF($B46<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E46,1)","v":1},{"$f":"IF($B46<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J46:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A46+1),1)","v":1},{"$f":"IF($B46<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K46:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A46+1),1)","v":1},1,1,1,1]
[64,43,0,0,0,0,44,1,{"$f":"IF($B47>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B47+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B47+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B47+1))*faktor/2))","v":1},0,0,{"$f":"IF($B47<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C47,1)","v":1},{"$f":"IF($B47<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E47,1)","v":1},{"$f":"IF($B47<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J47:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A47+1),1)","v":1},{"$f":"IF($B47<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K47:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A47+1),1)","v":1},1,1,1,1]
[65,44,0,0,0,0,45,1,{"$f":"IF($B48>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B48+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B48+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B48+1))*faktor/2))","v":1},0,0,{"$f":"IF($B48<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C48,1)","v":1},{"$f":"IF($B48<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E48,1)","v":1},{"$f":"IF($B48<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J48:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A48+1),1)","v":1},{"$f":"IF($B48<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K48:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A48+1),1)","v":1},1,1,1,1]
[66,45,0,0,0,0,46,1,{"$f":"IF($B49>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B49+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B49+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B49+1))*faktor/2))","v":1},0,0,{"$f":"IF($B49<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C49,1)","v":1},{"$f":"IF($B49<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E49,1)","v":1},{"$f":"IF($B49<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J49:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A49+1),1)","v":1},{"$f":"IF($B49<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K49:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A49+1),1)","v":1},1,1,1,1]
[67,46,0,0,0,0,47,1,{"$f":"IF($B50>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B50+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B50+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B50+1))*faktor/2))","v":1},0,0,{"$f":"IF($B50<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C50,1)","v":1},{"$f":"IF($B50<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E50,1)","v":1},{"$f":"IF($B50<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J50:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A50+1),1)","v":1},{"$f":"IF($B50<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K50:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A50+1),1)","v":1},1,1,1,1]
[68,47,0,0,0,0,48,1,{"$f":"IF($B51>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B51+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B51+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B51+1))*faktor/2))","v":1},0,0,{"$f":"IF($B51<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C51,1)","v":1},{"$f":"IF($B51<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E51,1)","v":1},{"$f":"IF($B51<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J51:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A51+1),1)","v":1},{"$f":"IF($B51<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K51:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A51+1),1)","v":1},1,1,1,1]
[69,48,0,0,0,0,49,1,{"$f":"IF($B52>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B52+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B52+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B52+1))*faktor/2))","v":1},0,0,{"$f":"IF($B52<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C52,1)","v":1},{"$f":"IF($B52<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E52,1)","v":1},{"$f":"IF($B52<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J52:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A52+1),1)","v":1},{"$f":"IF($B52<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K52:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A52+1),1)","v":1},1,1,1,1]
[70,49,0,0,0,0,50,1,{"$f":"IF($B53>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B53+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B53+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B53+1))*faktor/2))","v":1},0,0,{"$f":"IF($B53<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C53,1)","v":1},{"$f":"IF($B53<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E53,1)","v":1},{"$f":"IF($B53<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J53:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A53+1),1)","v":1},{"$f":"IF($B53<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K53:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A53+1),1)","v":1},1,1,1,1]
[{"$f":"A53+1","v":71},50,0,0,0,0,51,1,{"$f":"IF($B54>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B54+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B54+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B54+1))*faktor/2))","v":1},0,0,{"$f":"IF($B54<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C54,1)","v":1},{"$f":"IF($B54<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E54,1)","v":1},{"$f":"IF($B54<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J54:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A54+1),1)","v":1},{"$f":"IF($B54<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K54:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A54+1),1)","v":1},1,1,1,1]
[72,51,0,0,0,0,52,1,{"$f":"IF($B55>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B55+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B55+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B55+1))*faktor/2))","v":1},0,0,{"$f":"IF($B55<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C55,1)","v":1},{"$f":"IF($B55<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E55,1)","v":1},{"$f":"IF($B55<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J55:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A55+1),1)","v":1},{"$f":"IF($B55<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K55:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A55+1),1)","v":1},1,1,1,1]
[73,52,0,0,0,0,53,1,{"$f":"IF($B56>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B56+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B56+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B56+1))*faktor/2))","v":1},0,0,{"$f":"IF($B56<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C56,1)","v":1},{"$f":"IF($B56<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E56,1)","v":1},{"$f":"IF($B56<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J56:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A56+1),1)","v":1},{"$f":"IF($B56<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K56:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A56+1),1)","v":1},1,1,1,1]
[{"$f":"A56+1","v":74},53,0,0,0,0,54,1,{"$f":"IF($B57>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B57+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B57+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B57+1))*faktor/2))","v":1},0,0,{"$f":"IF($B57<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C57,1)","v":1},{"$f":"IF($B57<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E57,1)","v":1},{"$f":"IF($B57<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J57:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A57+1),1)","v":1},{"$f":"IF($B57<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K57:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A57+1),1)","v":1},1,1,1,1]
[75,54,0,0,0,0,55,1,{"$f":"IF($B58>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B58+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B58+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B58+1))*faktor/2))","v":1},0,0,{"$f":"IF($B58<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C58,1)","v":1},{"$f":"IF($B58<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E58,1)","v":1},{"$f":"IF($B58<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J58:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A58+1),1)","v":1},{"$f":"IF($B58<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K58:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A58+1),1)","v":1},1,1,1,1]
[76,55,0,0,0,0,56,1,{"$f":"IF($B59>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B59+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B59+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B59+1))*faktor/2))","v":1},0,0,{"$f":"IF($B59<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C59,1)","v":1},{"$f":"IF($B59<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E59,1)","v":1},{"$f":"IF($B59<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J59:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A59+1),1)","v":1},{"$f":"IF($B59<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K59:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A59+1),1)","v":1},1,1,1,1]
[77,56,0,0,0,0,57,1,{"$f":"IF($B60>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B60+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B60+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B60+1))*faktor/2))","v":1},0,0,{"$f":"IF($B60<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C60,1)","v":1},{"$f":"IF($B60<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E60,1)","v":1},{"$f":"IF($B60<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J60:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A60+1),1)","v":1},{"$f":"IF($B60<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K60:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A60+1),1)","v":1},1,1,1,1]
[78,57,0,0,0,0,58,1,{"$f":"IF($B61>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B61+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B61+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B61+1))*faktor/2))","v":1},0,0,{"$f":"IF($B61<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C61,1)","v":1},{"$f":"IF($B61<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E61,1)","v":1},{"$f":"IF($B61<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J61:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A61+1),1)","v":1},{"$f":"IF($B61<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K61:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A61+1),1)","v":1},1,1,1,1]
[79,58,0,0,0,0,59,1,{"$f":"IF($B62>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B62+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B62+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B62+1))*faktor/2))","v":1},0,0,{"$f":"IF($B62<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C62,1)","v":1},{"$f":"IF($B62<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E62,1)","v":1},{"$f":"IF($B62<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J62:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A62+1),1)","v":1},{"$f":"IF($B62<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K62:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A62+1),1)","v":1},1,1,1,1]
[80,59,0,0,0,0,60,1,{"$f":"IF($B63>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B63+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B63+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B63+1))*faktor/2))","v":1},0,0,{"$f":"IF($B63<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C63,1)","v":1},{"$f":"IF($B63<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E63,1)","v":1},{"$f":"IF($B63<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J63:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A63+1),1)","v":1},{"$f":"IF($B63<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K63:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A63+1),1)","v":1},1,1,1,1]
[81,60,0,0,0,0,61,1,{"$f":"IF($B64>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B64+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B64+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B64+1))*faktor/2))","v":1},0,0,{"$f":"IF($B64<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C64,1)","v":1},{"$f":"IF($B64<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E64,1)","v":1},{"$f":"IF($B64<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J64:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A64+1),1)","v":1},{"$f":"IF($B64<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K64:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A64+1),1)","v":1},1,1,1,1]
[82,61,0,0,0,0,62,1,{"$f":"IF($B65>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B65+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B65+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B65+1))*faktor/2))","v":1},0,0,{"$f":"IF($B65<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C65,1)","v":1},{"$f":"IF($B65<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E65,1)","v":1},{"$f":"IF($B65<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J65:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A65+1),1)","v":1},{"$f":"IF($B65<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K65:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A65+1),1)","v":1},1,1,1,1]
[83,62,0,0,0,0,63,1,{"$f":"IF($B66>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B66+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B66+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B66+1))*faktor/2))","v":1},0,0,{"$f":"IF($B66<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C66,1)","v":1},{"$f":"IF($B66<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E66,1)","v":1},{"$f":"IF($B66<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J66:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A66+1),1)","v":1},{"$f":"IF($B66<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K66:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A66+1),1)","v":1},1,1,1,1]
[84,63,0,0,0,0,64,1,{"$f":"IF($B67>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B67+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B67+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B67+1))*faktor/2))","v":1},0,0,{"$f":"IF($B67<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C67,1)","v":1},{"$f":"IF($B67<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E67,1)","v":1},{"$f":"IF($B67<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J67:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A67+1),1)","v":1},{"$f":"IF($B67<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K67:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A67+1),1)","v":1},1,1,1,1]
[85,64,{"$f":"IF($B68>l,0,(INDEX(Nx,$A68+1)-INDEX(Nx,x_44+l+1))/INDEX(Dx,$A68+1))","v":0},{"$f":"IF($B68>l,0,(INDEX(Nx,$A68+1)-INDEX(Nx,x_44+m_44+1))/INDEX(Dx,$A68+1))","v":0},{"$f":"IF($B68>l,0,(INDEX(Nu,$A68+1)-INDEX(Nu,x_44+l+1))/INDEX(Du,$A68+1))","v":0},{"$f":"IF($B68>l,0,(INDEX(Nu,$A68+1)-INDEX(Nu,x_44+m_44+1))/INDEX(Du,$A68+1))","v":0},65,1,{"$f":"IF($B68>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B68+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B68+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B68+1))*faktor/2))","v":1},{"$f":"IF($B68<l,INDEX(Cx,$A68+1)*$I68,0)","v":0},{"$f":"IF($B68<l,INDEX(Cu,$A68+1)*$I68,0)","v":0},{"$f":"IF($B68<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C68,1)","v":1},{"$f":"IF($B68<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E68,1)","v":1},{"$f":"IF($B68<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J68:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A68+1),1)","v":1},{"$f":"IF($B68<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K68:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A68+1),1)","v":1},{"$f":"IF($B68<=l,ROUND((INDEX(Dx,x_44+l+1))/INDEX(Dx,$A68+1),6),1)","v":1},{"$f":"IF($B68<=l,ROUND((INDEX(Du,x_44+l+1))/INDEX(Du,$A68+1),6),1)","v":1},{"$f":"IF($B68<=l,ROUND((1+sizu)*L68-sizu*P68,6),1)","v":1},1]
[86,65,0,0,0,0,66,1,{"$f":"IF($B69>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B69+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B69+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B69+1))*faktor/2))","v":1},0,0,{"$f":"IF($B69<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C69,1)","v":1},{"$f":"IF($B69<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E69,1)","v":1},{"$f":"IF($B69<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J69:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A69+1),1)","v":1},{"$f":"IF($B69<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K69:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A69+1),1)","v":1},1,1,1,1]
[87,66,0,0,0,0,67,1,{"$f":"IF($B70>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B70+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B70+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B70+1))*faktor/2))","v":1},0,0,{"$f":"IF($B70<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C70,1)","v":1},{"$f":"IF($B70<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E70,1)","v":1},{"$f":"IF($B70<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J70:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A70+1),1)","v":1},{"$f":"IF($B70<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K70:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A70+1),1)","v":1},1,1,1,1]
[{"$f":"A70+1","v":88},{"$f":"B70+1","v":67},0,0,0,0,68,1,{"$f":"IF($B71>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B71+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B71+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B71+1))*faktor/2))","v":1},0,0,{"$f":"IF($B71<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C71,1)","v":1},{"$f":"IF($B71<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E71,1)","v":1},{"$f":"IF($B71<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J71:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A71+1),1)","v":1},{"$f":"IF($B71<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K71:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A71+1),1)","v":1},1,1,1,1]
[{"$f":"A71+1","v":89},68,0,0,0,0,69,1,{"$f":"IF($B72>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B72+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B72+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B72+1))*faktor/2))","v":1},0,0,{"$f":"IF($B72<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C72,1)","v":1},{"$f":"IF($B72<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E72,1)","v":1},{"$f":"IF($B72<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J72:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A72+1),1)","v":1},{"$f":"IF($B72<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K72:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A72+1),1)","v":1},1,1,{"$f":"IF($B72<=l,ROUND((1+sizu)*L72-sizu*P72,6),1)","v":1},{"$f":"IF($B72<=l,ROUND((1+sizu)*M72-sizu*Q72,6),1)","v":1}]
[90,69,0,0,0,0,70,1,{"$f":"IF($B73>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B73+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B73+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B73+1))*faktor/2))","v":1},0,0,{"$f":"IF($B73<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C73,1)","v":1},{"$f":"IF($B73<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E73,1)","v":1},{"$f":"IF($B73<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J73:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A73+1),1)","v":1},{"$f":"IF($B73<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K73:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A73+1),1)","v":1},1,1,1,1]
[91,70,0,0,0,0,71,1,{"$f":"IF($B74>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B74+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B74+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B74+1))*faktor/2))","v":1},0,0,{"$f":"IF($B74<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C74,1)","v":1},{"$f":"IF($B74<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E74,1)","v":1},{"$f":"IF($B74<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J74:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A74+1),1)","v":1},{"$f":"IF($B74<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K74:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A74+1),1)","v":1},1,1,1,1]
[92,71,0,0,0,0,72,1,{"$f":"IF($B75>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B75+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B75+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B75+1))*faktor/2))","v":1},0,0,{"$f":"IF($B75<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C75,1)","v":1},{"$f":"IF($B75<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E75,1)","v":1},{"$f":"IF($B75<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J75:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A75+1),1)","v":1},{"$f":"IF($B75<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K75:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A75+1),1)","v":1},1,1,1,1]
[93,72,0,0,0,0,73,1,{"$f":"IF($B76>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B76+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B76+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B76+1))*faktor/2))","v":1},0,0,{"$f":"IF($B76<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C76,1)","v":1},{"$f":"IF($B76<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E76,1)","v":1},{"$f":"IF($B76<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J76:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A76+1),1)","v":1},{"$f":"IF($B76<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K76:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A76+1),1)","v":1},1,1,1,1]
[94,73,0,0,0,0,74,1,{"$f":"IF($B77>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B77+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B77+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B77+1))*faktor/2))","v":1},0,0,{"$f":"IF($B77<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C77,1)","v":1},{"$f":"IF($B77<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E77,1)","v":1},{"$f":"IF($B77<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J77:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A77+1),1)","v":1},{"$f":"IF($B77<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K77:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A77+1),1)","v":1},1,1,1,1]
[95,74,0,0,0,0,75,1,{"$f":"IF($B78>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B78+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B78+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B78+1))*faktor/2))","v":1},0,0,{"$f":"IF($B78<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C78,1)","v":1},{"$f":"IF($B78<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E78,1)","v":1},{"$f":"IF($B78<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J78:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A78+1),1)","v":1},{"$f":"IF($B78<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K78:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A78+1),1)","v":1},1,1,1,1]
[96,75,0,0,0,0,76,1,{"$f":"IF($B79>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B79+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B79+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B79+1))*faktor/2))","v":1},0,0,{"$f":"IF($B79<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C79,1)","v":1},{"$f":"IF($B79<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E79,1)","v":1},{"$f":"IF($B79<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J79:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A79+1),1)","v":1},{"$f":"IF($B79<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K79:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A79+1),1)","v":1},1,1,1,1]
[97,76,0,0,0,0,77,1,{"$f":"IF($B80>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B80+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B80+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B80+1))*faktor/2))","v":1},0,0,{"$f":"IF($B80<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C80,1)","v":1},{"$f":"IF($B80<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E80,1)","v":1},{"$f":"IF($B80<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J80:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A80+1),1)","v":1},{"$f":"IF($B80<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K80:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A80+1),1)","v":1},1,1,1,1]
[98,77,0,0,0,0,78,1,{"$f":"IF($B81>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B81+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B81+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B81+1))*faktor/2))","v":1},0,0,{"$f":"IF($B81<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C81,1)","v":1},{"$f":"IF($B81<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E81,1)","v":1},{"$f":"IF($B81<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J81:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A81+1),1)","v":1},{"$f":"IF($B81<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K81:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A81+1),1)","v":1},1,1,1,1]
[99,78,0,0,0,0,79,1,{"$f":"IF($B82>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B82+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B82+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B82+1))*faktor/2))","v":1},0,0,{"$f":"IF($B82<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C82,1)","v":1},{"$f":"IF($B82<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E82,1)","v":1},{"$f":"IF($B82<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J82:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A82+1),1)","v":1},{"$f":"IF($B82<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K82:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A82+1),1)","v":1},1,1,1,1]
[100,79,0,0,0,0,80,1,{"$f":"IF($B83>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B83+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B83+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B83+1))*faktor/2))","v":1},0,0,{"$f":"IF($B83<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C83,1)","v":1},{"$f":"IF($B83<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E83,1)","v":1},{"$f":"IF($B83<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J83:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A83+1),1)","v":1},{"$f":"IF($B83<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K83:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A83+1),1)","v":1},1,1,1,1]
[101,80,0,0,0,0,81,1,{"$f":"IF($B84>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B84+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B84+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B84+1))*faktor/2))","v":1},0,0,{"$f":"IF($B84<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C84,1)","v":1},{"$f":"IF($B84<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E84,1)","v":1},{"$f":"IF($B84<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J84:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A84+1),1)","v":1},{"$f":"IF($B84<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K84:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A84+1),1)","v":1},1,1,1,1]
[102,81,0,0,0,0,82,1,{"$f":"IF($B85>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B85+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B85+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B85+1))*faktor/2))","v":1},0,0,{"$f":"IF($B85<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C85,1)","v":1},{"$f":"IF($B85<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E85,1)","v":1},{"$f":"IF($B85<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J85:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A85+1),1)","v":1},{"$f":"IF($B85<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K85:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A85+1),1)","v":1},1,1,1,1]
[103,82,0,0,0,0,83,1,{"$f":"IF($B86>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B86+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B86+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B86+1))*faktor/2))","v":1},0,0,{"$f":"IF($B86<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C86,1)","v":1},{"$f":"IF($B86<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E86,1)","v":1},{"$f":"IF($B86<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J86:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A86+1),1)","v":1},{"$f":"IF($B86<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K86:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A86+1),1)","v":1},1,1,1,1]
[104,83,0,0,0,0,84,1,{"$f":"IF($B87>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B87+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B87+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B87+1))*faktor/2))","v":1},0,0,{"$f":"IF($B87<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C87,1)","v":1},{"$f":"IF($B87<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E87,1)","v":1},{"$f":"IF($B87<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J87:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A87+1),1)","v":1},{"$f":"IF($B87<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K87:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A87+1),1)","v":1},1,1,1,1]
[{"$f":"A87+1","v":105},84,0,0,0,0,85,1,{"$f":"IF($B88>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B88+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B88+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B88+1))*faktor/2))","v":1},0,0,{"$f":"IF($B88<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C88,1)","v":1},{"$f":"IF($B88<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E88,1)","v":1},{"$f":"IF($B88<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J88:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A88+1),1)","v":1},{"$f":"IF($B88<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K88:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A88+1),1)","v":1},1,1,1,1]
[106,85,0,0,0,0,86,1,{"$f":"IF($B89>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B89+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B89+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B89+1))*faktor/2))","v":1},0,0,{"$f":"IF($B89<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C89,1)","v":1},{"$f":"IF($B89<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E89,1)","v":1},{"$f":"IF($B89<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J89:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A89+1),1)","v":1},{"$f":"IF($B89<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K89:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A89+1),1)","v":1},1,1,1,1]
[107,86,0,0,0,0,87,1,{"$f":"IF($B90>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B90+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B90+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B90+1))*faktor/2))","v":1},0,0,{"$f":"IF($B90<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C90,1)","v":1},{"$f":"IF($B90<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E90,1)","v":1},{"$f":"IF($B90<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J90:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A90+1),1)","v":1},{"$f":"IF($B90<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K90:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A90+1),1)","v":1},1,1,1,1]
[108,87,0,0,0,0,88,1,{"$f":"IF($B91>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B91+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B91+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B91+1))*faktor/2))","v":1},0,0,{"$f":"IF($B91<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C91,1)","v":1},{"$f":"IF($B91<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E91,1)","v":1},{"$f":"IF($B91<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J91:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A91+1),1)","v":1},{"$f":"IF($B91<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K91:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A91+1),1)","v":1},1,1,1,1]
[109,88,0,0,0,0,89,1,{"$f":"IF($B92>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B92+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B92+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B92+1))*faktor/2))","v":1},0,0,{"$f":"IF($B92<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C92,1)","v":1},{"$f":"IF($B92<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E92,1)","v":1},{"$f":"IF($B92<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J92:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A92+1),1)","v":1},{"$f":"IF($B92<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K92:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A92+1),1)","v":1},1,1,1,1]
[110,89,0,0,0,0,90,1,{"$f":"IF($B93>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B93+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B93+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B93+1))*faktor/2))","v":1},0,0,{"$f":"IF($B93<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C93,1)","v":1},{"$f":"IF($B93<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E93,1)","v":1},{"$f":"IF($B93<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J93:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A93+1),1)","v":1},{"$f":"IF($B93<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K93:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A93+1),1)","v":1},1,1,1,1]
[111,90,0,0,0,0,91,1,{"$f":"IF($B94>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B94+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B94+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B94+1))*faktor/2))","v":1},0,0,{"$f":"IF($B94<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C94,1)","v":1},{"$f":"IF($B94<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E94,1)","v":1},{"$f":"IF($B94<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J94:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A94+1),1)","v":1},{"$f":"IF($B94<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K94:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A94+1),1)","v":1},1,1,1,1]
[112,91,0,0,0,0,92,1,{"$f":"IF($B95>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B95+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B95+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B95+1))*faktor/2))","v":1},0,0,{"$f":"IF($B95<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C95,1)","v":1},{"$f":"IF($B95<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E95,1)","v":1},{"$f":"IF($B95<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J95:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A95+1),1)","v":1},{"$f":"IF($B95<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K95:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A95+1),1)","v":1},1,1,1,1]
[113,92,0,0,0,0,93,1,{"$f":"IF($B96>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B96+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B96+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B96+1))*faktor/2))","v":1},0,0,{"$f":"IF($B96<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C96,1)","v":1},{"$f":"IF($B96<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E96,1)","v":1},{"$f":"IF($B96<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J96:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A96+1),1)","v":1},{"$f":"IF($B96<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K96:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A96+1),1)","v":1},1,1,1,1]
[114,93,0,0,0,0,94,1,{"$f":"IF($B97>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B97+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B97+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B97+1))*faktor/2))","v":1},0,0,{"$f":"IF($B97<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C97,1)","v":1},{"$f":"IF($B97<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E97,1)","v":1},{"$f":"IF($B97<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J97:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A97+1),1)","v":1},{"$f":"IF($B97<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K97:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A97+1),1)","v":1},1,1,1,1]
[115,94,0,0,0,0,95,1,{"$f":"IF($B98>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B98+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B98+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B98+1))*faktor/2))","v":1},0,0,{"$f":"IF($B98<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C98,1)","v":1},{"$f":"IF($B98<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E98,1)","v":1},{"$f":"IF($B98<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J98:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A98+1),1)","v":1},{"$f":"IF($B98<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K98:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A98+1),1)","v":1},1,1,1,1]
[116,95,0,0,0,0,96,1,{"$f":"IF($B99>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B99+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B99+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B99+1))*faktor/2))","v":1},0,0,{"$f":"IF($B99<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C99,1)","v":1},{"$f":"IF($B99<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E99,1)","v":1},{"$f":"IF($B99<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J99:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A99+1),1)","v":1},{"$f":"IF($B99<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K99:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A99+1),1)","v":1},1,1,1,1]
[117,96,0,0,0,0,97,1,{"$f":"IF($B100>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B100+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B100+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B100+1))*faktor/2))","v":1},0,0,{"$f":"IF($B100<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C100,1)","v":1},{"$f":"IF($B100<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E100,1)","v":1},{"$f":"IF($B100<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J100:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A100+1),1)","v":1},{"$f":"IF($B100<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K100:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A100+1),1)","v":1},1,1,1,1]
[118,97,0,0,0,0,98,1,{"$f":"IF($B101>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B101+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B101+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B101+1))*faktor/2))","v":1},0,0,{"$f":"IF($B101<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C101,1)","v":1},{"$f":"IF($B101<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E101,1)","v":1},{"$f":"IF($B101<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J101:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A101+1),1)","v":1},{"$f":"IF($B101<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K101:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A101+1),1)","v":1},1,1,1,1]
[119,98,0,0,0,0,99,1,{"$f":"IF($B102>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B102+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B102+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B102+1))*faktor/2))","v":1},0,0,{"$f":"IF($B102<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C102,1)","v":1},{"$f":"IF($B102<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E102,1)","v":1},{"$f":"IF($B102<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J102:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A102+1),1)","v":1},{"$f":"IF($B102<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K102:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A102+1),1)","v":1},1,1,1,1]
[120,99,0,0,0,0,100,1,{"$f":"IF($B103>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B103+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B103+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B103+1))*faktor/2))","v":1},0,0,{"$f":"IF($B103<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C103,1)","v":1},{"$f":"IF($B103<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E103,1)","v":1},{"$f":"IF($B103<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J103:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A103+1),1)","v":1},{"$f":"IF($B103<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K103:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A103+1),1)","v":1},1,1,1,1]
[{"$f":"A103+1","v":121},100,0,0,0,0,101,1,{"$f":"IF($B104>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B104+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B104+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B104+1))*faktor/2))","v":1},0,0,{"$f":"IF($B104<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C104,1)","v":1},{"$f":"IF($B104<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E104,1)","v":1},{"$f":"IF($B104<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J104:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A104+1),1)","v":1},{"$f":"IF($B104<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K104:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A104+1),1)","v":1},1,1,1,1]
[122,101,0,0,0,0,102,1,{"$f":"IF($B105>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B105+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B105+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B105+1))*faktor/2))","v":1},0,0,{"$f":"IF($B105<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C105,1)","v":1},{"$f":"IF($B105<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E105,1)","v":1},{"$f":"IF($B105<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J105:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A105+1),1)","v":1},{"$f":"IF($B105<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K105:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A105+1),1)","v":1},1,1,1,1]
[123,102,0,0,0,0,103,1,{"$f":"IF($B106>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B106+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B106+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B106+1))*faktor/2))","v":1},0,0,{"$f":"IF($B106<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C106,1)","v":1},{"$f":"IF($B106<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E106,1)","v":1},{"$f":"IF($B106<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J106:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A106+1),1)","v":1},{"$f":"IF($B106<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K106:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A106+1),1)","v":1},1,1,1,1]
[124,103,0,0,0,0,104,1,{"$f":"IF($B107>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B107+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B107+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B107+1))*faktor/2))","v":1},0,0,{"$f":"IF($B107<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C107,1)","v":1},{"$f":"IF($B107<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E107,1)","v":1},{"$f":"IF($B107<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J107:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A107+1),1)","v":1},{"$f":"IF($B107<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K107:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A107+1),1)","v":1},1,1,1,1]
[125,104,0,0,0,0,105,1,{"$f":"IF($B108>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B108+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B108+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B108+1))*faktor/2))","v":1},0,0,{"$f":"IF($B108<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C108,1)","v":1},{"$f":"IF($B108<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E108,1)","v":1},{"$f":"IF($B108<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J108:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A108+1),1)","v":1},{"$f":"IF($B108<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K108:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A108+1),1)","v":1},1,1,1,1]
[126,105,0,0,0,0,106,1,{"$f":"IF($B109>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B109+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B109+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B109+1))*faktor/2))","v":1},0,0,{"$f":"IF($B109<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C109,1)","v":1},{"$f":"IF($B109<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E109,1)","v":1},{"$f":"IF($B109<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J109:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A109+1),1)","v":1},{"$f":"IF($B109<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K109:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A109+1),1)","v":1},1,1,1,1]
[127,106,0,0,0,0,107,1,{"$f":"IF($B110>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B110+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B110+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B110+1))*faktor/2))","v":1},0,0,{"$f":"IF($B110<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C110,1)","v":1},{"$f":"IF($B110<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E110,1)","v":1},{"$f":"IF($B110<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J110:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A110+1),1)","v":1},{"$f":"IF($B110<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K110:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A110+1),1)","v":1},1,1,1,1]
[128,107,0,0,0,0,108,1,{"$f":"IF($B111>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B111+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B111+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B111+1))*faktor/2))","v":1},0,0,{"$f":"IF($B111<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C111,1)","v":1},{"$f":"IF($B111<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E111,1)","v":1},{"$f":"IF($B111<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J111:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A111+1),1)","v":1},{"$f":"IF($B111<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K111:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A111+1),1)","v":1},1,1,1,1]
[129,108,0,0,0,0,109,1,{"$f":"IF($B112>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B112+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B112+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B112+1))*faktor/2))","v":1},0,0,{"$f":"IF($B112<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C112,1)","v":1},{"$f":"IF($B112<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E112,1)","v":1},{"$f":"IF($B112<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J112:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A112+1),1)","v":1},{"$f":"IF($B112<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K112:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A112+1),1)","v":1},1,1,1,1]
[130,109,0,0,0,0,110,1,{"$f":"IF($B113>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B113+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B113+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B113+1))*faktor/2))","v":1},0,0,{"$f":"IF($B113<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C113,1)","v":1},{"$f":"IF($B113<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E113,1)","v":1},{"$f":"IF($B113<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J113:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A113+1),1)","v":1},{"$f":"IF($B113<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K113:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A113+1),1)","v":1},1,1,1,1]
[131,110,0,0,0,0,111,1,{"$f":"IF($B114>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B114+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B114+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B114+1))*faktor/2))","v":1},0,0,{"$f":"IF($B114<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C114,1)","v":1},{"$f":"IF($B114<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E114,1)","v":1},{"$f":"IF($B114<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J114:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A114+1),1)","v":1},{"$f":"IF($B114<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K114:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A114+1),1)","v":1},1,1,1,1]
[132,111,0,0,0,0,112,1,{"$f":"IF($B115>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B115+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B115+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B115+1))*faktor/2))","v":1},0,0,{"$f":"IF($B115<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C115,1)","v":1},{"$f":"IF($B115<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E115,1)","v":1},{"$f":"IF($B115<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J115:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A115+1),1)","v":1},{"$f":"IF($B115<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K115:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A115+1),1)","v":1},1,1,1,1]
[133,112,0,0,0,0,113,1,{"$f":"IF($B116>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B116+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B116+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B116+1))*faktor/2))","v":1},0,0,{"$f":"IF($B116<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C116,1)","v":1},{"$f":"IF($B116<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E116,1)","v":1},{"$f":"IF($B116<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J116:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A116+1),1)","v":1},{"$f":"IF($B116<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K116:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A116+1),1)","v":1},1,1,1,1]
[134,113,0,0,0,0,114,1,{"$f":"IF($B117>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B117+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B117+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B117+1))*faktor/2))","v":1},0,0,{"$f":"IF($B117<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C117,1)","v":1},{"$f":"IF($B117<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E117,1)","v":1},{"$f":"IF($B117<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J117:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A117+1),1)","v":1},{"$f":"IF($B117<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K117:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A117+1),1)","v":1},1,1,1,1]
[135,114,0,0,0,0,115,1,{"$f":"IF($B118>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B118+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B118+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B118+1))*faktor/2))","v":1},0,0,{"$f":"IF($B118<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C118,1)","v":1},{"$f":"IF($B118<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E118,1)","v":1},{"$f":"IF($B118<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J118:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A118+1),1)","v":1},{"$f":"IF($B118<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K118:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A118+1),1)","v":1},1,1,1,1]
[136,115,0,0,0,0,116,1,{"$f":"IF($B119>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B119+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B119+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B119+1))*faktor/2))","v":1},0,0,{"$f":"IF($B119<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C119,1)","v":1},{"$f":"IF($B119<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E119,1)","v":1},{"$f":"IF($B119<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J119:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A119+1),1)","v":1},{"$f":"IF($B119<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K119:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A119+1),1)","v":1},1,1,1,1]
[{"$f":"A119+1","v":137},116,0,0,0,0,117,1,{"$f":"IF($B120>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B120+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B120+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B120+1))*faktor/2))","v":1},0,0,{"$f":"IF($B120<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C120,1)","v":1},{"$f":"IF($B120<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E120,1)","v":1},{"$f":"IF($B120<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J120:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A120+1),1)","v":1},{"$f":"IF($B120<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K120:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A120+1),1)","v":1},1,1,1,1]
[138,117,0,0,0,0,118,1,{"$f":"IF($B121>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B121+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B121+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B121+1))*faktor/2))","v":1},0,0,{"$f":"IF($B121<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C121,1)","v":1},{"$f":"IF($B121<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E121,1)","v":1},{"$f":"IF($B121<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J121:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A121+1),1)","v":1},{"$f":"IF($B121<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K121:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A121+1),1)","v":1},1,1,1,1]
[139,118,0,0,0,0,119,{"$f":"12/12","v":1},{"$f":"IF($B122>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B122+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B122+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B122+1))*faktor/2))","v":1},0,0,{"$f":"IF($B122<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C122,1)","v":1},{"$f":"IF($B122<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E122,1)","v":1},{"$f":"IF($B122<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J122:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A122+1),1)","v":1},{"$f":"IF($B122<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K122:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A122+1),1)","v":1},1,1,1,1]
[140,119,0,0,0,0,120,{"$f":"12/12","v":1},{"$f":"IF($B123>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B123+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B123+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B123+1))*faktor/2))","v":1},0,0,{"$f":"IF($B123<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C123,1)","v":1},{"$f":"IF($B123<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E123,1)","v":1},{"$f":"IF($B123<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J123:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A123+1),1)","v":1},{"$f":"IF($B123<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K123:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A123+1),1)","v":1},1,1,1,1]
[141,120,0,0,0,0,121,{"$f":"12/12","v":1},{"$f":"IF($B124>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B124+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B124+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B124+1))*faktor/2))","v":1},0,0,{"$f":"IF($B124<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C124,1)","v":1},{"$f":"IF($B124<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E124,1)","v":1},{"$f":"IF($B124<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J124:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A124+1),1)","v":1},{"$f":"IF($B124<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K124:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A124+1),1)","v":1},1,1,1,1]
[142,121,0,0,0,0,122,{"$f":"12/12","v":1},{"$f":"IF($B125>=l,1,MAX(IF(m_44=0,MIN(1,(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha+(1-(Rechnungsgrundlagen_44_ASP!$H$1^l+alpha))*($B125+1)/l)),MIN(1,DKE/(1+Work_44!$D$16)/vs+(1-DKE/(1+Work_44!$D$16)/vs)*($B125+1)/m_44)),(INDEX($H$4:$H$134,DJ+$B125+1))*faktor/2))","v":1},0,0,{"$f":"IF($B125<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!C125,1)","v":1},{"$f":"IF($B125<=l,1-(1-Rechnungsgrundlagen_44_ASP!$H$1)*Barwerte_44_ASP!E125,1)","v":1},{"$f":"IF($B125<=l,(INDEX(Dx,x_44+l+1)+(1+sizu)*SUM($J125:INDEX($J$4:$J$134,l+1)))/INDEX(Dx,$A125+1),1)","v":1},{"$f":"IF($B125<=l,(INDEX(Du,x_44+l+1)+(1+sizu)*SUM($K125:INDEX($K$4:$K$134,l+1)))/INDEX(Du,$A125+1),1)","v":1},1,1,1,1]

{"sheet":"Rechnungsgrundlagen GPH","index":9,"n_rows":116,"n_cols":22,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(Work_44!$I$7=2002,\"Tafel 2002\",\"Tafel 2012\")","v":"Tafel 2012"},null,null,null,null,null,"v=",{"$f":"1/(1+Work_44!$R$8)","v":0.99700897308075787},null,"ab hier Dx etc. männl u weibl"]
[null,null,"(linear verbinden, wo qx fallend wäre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,"Tafel",null,2002,"Tafel"]
["x","lx","ly","qx","qy","px","py","qu","lu",null,"Dx","Du","Nx","Nu","Cx","Cu",null,"lx","ly",null,"lx","ly"]
[0,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U4,'Rechnungsgrundlagen GPH'!R4)","v":100000},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V4,'Rechnungsgrundlagen GPH'!S4)","v":100000},{"$f":"1-B5/B4","v":3.9490571626024096E-3},3.1508467900748238E-3,{"$f":"IF($A4<=omega,1,(1-'Rechnungsgrundlagen GPH'!D3)*'Rechnungsgrundlagen GPH'!F3)","v":1},{"$f":"IF($A4<=omega,1,(1-'Rechnungsgrundlagen GPH'!E3)*'Rechnungsgrundlagen GPH'!G3)","v":1},{"$f":"(F4*D4*tafel+'Rechnungsgrundlagen GPH'!G4*'Rechnungsgrundlagen GPH'!E4*(1-tafel))/(F4*tafel+G4*(1-tafel))","v":3.7095940508441337E-3},100000,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B4,'Rechnungsgrundlagen GPH'!C4)*$H$1^$A4","v":100000},{"$f":"I4*$H$1^$A4","v":100000},{"$f":"M5+K4","v":6970559.1044632988},7091133.1017647469,{"$f":"K4*$H$1-K5","v":393.72454263234977},369.84985551786667,null,100000,100000,null,100000,100000]
[1,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U5,'Rechnungsgrundlagen GPH'!R5)","v":99605.09428373976},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V5,'Rechnungsgrundlagen GPH'!S5)","v":99684.915320992513},2.6818720142929298E-4,1.9201816912106651E-4,{"$f":"IF($A5<=omega,1,(1-'Rechnungsgrundlagen GPH'!D4)*'Rechnungsgrundlagen GPH'!F4)","v":1},{"$f":"IF($A5<=omega,1,(1-'Rechnungsgrundlagen GPH'!E4)*'Rechnungsgrundlagen GPH'!G4)","v":1},{"$f":"(F5*D5*tafel+'Rechnungsgrundlagen GPH'!G5*'Rechnungsgrundlagen GPH'!E5*(1-tafel))/(F5*tafel+G5*(1-tafel))","v":2.4533649173682506E-4},{"$f":"I4*(1-H4)","v":99629.040594915583},null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B5,'Rechnungsgrundlagen GPH'!C5)*$H$1^$A5","v":99307.172765443436},99331.047452557919,6870559.1044632988,6991133.1017647469,26.553252986850566,24.296640780215967,null,99605.09428373976,99684.915320992513,null,99465.7,99623.93]
[2,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U6,'Rechnungsgrundlagen GPH'!R6)","v":99578.3814722557},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V6,'Rechnungsgrundlagen GPH'!S6)","v":99665.774006063584},2.1391679400095676E-4,1.5321636339071798E-4,{"$f":"IF($A6<=omega,1,(1-'Rechnungsgrundlagen GPH'!D5)*'Rechnungsgrundlagen GPH'!F5)","v":1},{"$f":"IF($A6<=omega,1,(1-'Rechnungsgrundlagen GPH'!E5)*'Rechnungsgrundlagen GPH'!G5)","v":1},{"$f":"(F6*D6*tafel+'Rechnungsgrundlagen GPH'!G6*'Rechnungsgrundlagen GPH'!E6*(1-tafel))/(F6*tafel+G6*(1-tafel))","v":1.9570666481788512E-4},99604.59795562092,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B6,'Rechnungsgrundlagen GPH'!C6)*$H$1^$A6","v":98983.589085441316},99009.648974930591,6771251.9316978557,6891802.0543121891,21.110919278042275,19.318891511153197,null,99578.3814722557,99665.774006063584,null,99431.360000000001,99591.39]
[3,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U7,'Rechnungsgrundlagen GPH'!R7)","v":99557.079984139345},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V7,'Rechnungsgrundlagen GPH'!S7)","v":99650.503578615855},1.6542160363430813E-4,1.1927649853593625E-4,{"$f":"IF($A7<=omega,1,(1-'Rechnungsgrundlagen GPH'!D6)*'Rechnungsgrundlagen GPH'!F6)","v":1},{"$f":"IF($A7<=omega,1,(1-'Rechnungsgrundlagen GPH'!E6)*'Rechnungsgrundlagen GPH'!G6)","v":1},{"$f":"(F7*D7*tafel+'Rechnungsgrundlagen GPH'!G7*'Rechnungsgrundlagen GPH'!E7*(1-tafel))/(F7*tafel+G7*(1-tafel))","v":1.5157807210479656E-4},99585.104671954497,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B7,'Rechnungsgrundlagen GPH'!C7)*$H$1^$A7","v":98666.415586645511},98694.189558070706,6672268.3426124146,6792792.4053372582,16.272738475774531,14.915129592380254,null,99557.079984139345,99650.503578615855,null,99405.119999999995,99570.4]
[4,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U8,'Rechnungsgrundlagen GPH'!R8)","v":99540.611092315216},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V8,'Rechnungsgrundlagen GPH'!S8)","v":99638.617615471652},1.2432889795410684E-4,9.4159403905669237E-5,{"$f":"IF($A8<=omega,1,(1-'Rechnungsgrundlagen GPH'!D7)*'Rechnungsgrundlagen GPH'!F7)","v":1},{"$f":"IF($A8<=omega,1,(1-'Rechnungsgrundlagen GPH'!E7)*'Rechnungsgrundlagen GPH'!G7)","v":1},{"$f":"(F8*D8*tafel+'Rechnungsgrundlagen GPH'!G8*'Rechnungsgrundlagen GPH'!E8*(1-tafel))/(F8*tafel+G8*(1-tafel))","v":1.1527804973957557E-4},99570.009753777966,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B8,'Rechnungsgrundlagen GPH'!C8)*$H$1^$A8","v":98355.028943124955},98384.077450737357,6573601.9270257689,6694098.2157791872,12.191796965838876,11.30760176863987,null,99540.611092315216,99638.617615471652,null,99385.4,99557.28]
[5,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U9,'Rechnungsgrundlagen GPH'!R9)","v":99528.235317836428},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V9,'Rechnungsgrundlagen GPH'!S9)","v":99629.235702630991},9.1445571364756617E-5,7.9971221899621803E-5,{"$f":"IF($A9<=omega,1,(1-'Rechnungsgrundlagen GPH'!D8)*'Rechnungsgrundlagen GPH'!F8)","v":1},{"$f":"IF($A9<=omega,1,(1-'Rechnungsgrundlagen GPH'!E8)*'Rechnungsgrundlagen GPH'!G8)","v":1},{"$f":"(F9*D9*tafel+'Rechnungsgrundlagen GPH'!G9*'Rechnungsgrundlagen GPH'!E9*(1-tafel))/(F9*tafel+G9*(1-tafel))","v":8.8003266525216167E-5},99558.531517241005,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B9,'Rechnungsgrundlagen GPH'!C9)*$H$1^$A9","v":98048.654606947384},98078.500424888756,6475246.8980826437,6595714.1383284498,8.9392973500362132,8.6054121767665492,null,99528.235317836428,99629.235702630991,null,99370.38,99547.35]
[6,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U10,'Rechnungsgrundlagen GPH'!R10)","v":99519.133901490859},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V10,'Rechnungsgrundlagen GPH'!S10)","v":99621.268230914924},7.3134960781873204E-5,7.2409937589945628E-5,{"$f":"IF($A10<=omega,1,(1-'Rechnungsgrundlagen GPH'!D9)*'Rechnungsgrundlagen GPH'!F9)","v":1},{"$f":"IF($A10<=omega,1,(1-'Rechnungsgrundlagen GPH'!E9)*'Rechnungsgrundlagen GPH'!G9)","v":1},{"$f":"(F10*D10*tafel+'Rechnungsgrundlagen GPH'!G10*'Rechnungsgrundlagen GPH'!E10*(1-tafel))/(F10*tafel+G10*(1-tafel))","v":7.2917453824294936E-5},99549.770041257027,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B10,'Rechnungsgrundlagen GPH'!C10)*$H$1^$A10","v":97746.449144272498},97776.539577742253,6377198.2434756961,6497635.6379035609,7.1273008222633507,7.1082914354483364,null,99519.133901490859,99621.268230914924,null,99357.51,99538.81]
[7,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U11,'Rechnungsgrundlagen GPH'!R11)","v":99511.855573535926},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V11,'Rechnungsgrundlagen GPH'!S11)","v":99614.054661099697},6.9098948312640296E-5,6.872903503762906E-5,{"$f":"IF($A11<=omega,1,(1-'Rechnungsgrundlagen GPH'!D10)*'Rechnungsgrundlagen GPH'!F10)","v":1},{"$f":"IF($A11<=omega,1,(1-'Rechnungsgrundlagen GPH'!E10)*'Rechnungsgrundlagen GPH'!G10)","v":1},{"$f":"(F11*D11*tafel+'Rechnungsgrundlagen GPH'!G11*'Rechnungsgrundlagen GPH'!E11*(1-tafel))/(F11*tafel+G11*(1-tafel))","v":6.8987974330136925E-5},99542.511125496821,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B11,'Rechnungsgrundlagen GPH'!C11)*$H$1^$A11","v":97446.959582799376},97476.979024359433,6279451.7943314239,6399859.0983258188,6.7133423962513916,6.704625450365711,null,99511.855573535926,99614.054661099697,null,99345.33,99530.34]
[8,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U12,'Rechnungsgrundlagen GPH'!R12)","v":99504.97940897115},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V12,'Rechnungsgrundlagen GPH'!S12)","v":99607.208283246655},7.0237226151514953E-5,6.8792257122862743E-5,{"$f":"IF($A12<=omega,1,(1-'Rechnungsgrundlagen GPH'!D11)*'Rechnungsgrundlagen GPH'!F11)","v":1},{"$f":"IF($A12<=omega,1,(1-'Rechnungsgrundlagen GPH'!E11)*'Rechnungsgrundlagen GPH'!G11)","v":1},{"$f":"(F12*D12*tafel+'Rechnungsgrundlagen GPH'!G12*'Rechnungsgrundlagen GPH'!E12*(1-tafel))/(F12*tafel+G12*(1-tafel))","v":6.9803735442919288E-5},99535.643889294544,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B12,'Rechnungsgrundlagen GPH'!C12)*$H$1^$A12","v":97148.779761092665},97178.718130640802,6182004.8347486248,6302382.1193014598,6.8030516594444634,6.7631480868149083,null,99504.97940897115,99607.208283246655,null,99333.7,99521.38]
[9,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U13,'Rechnungsgrundlagen GPH'!R13)","v":99497.990455229199},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V13,'Rechnungsgrundlagen GPH'!S13)","v":99600.356078563142},7.1088705455357726E-5,7.0364757047358673E-5,{"$f":"IF($A13<=omega,1,(1-'Rechnungsgrundlagen GPH'!D12)*'Rechnungsgrundlagen GPH'!F12)","v":1},{"$f":"IF($A13<=omega,1,(1-'Rechnungsgrundlagen GPH'!E12)*'Rechnungsgrundlagen GPH'!G12)","v":1},{"$f":"(F13*D13*tafel+'Rechnungsgrundlagen GPH'!G13*'Rechnungsgrundlagen GPH'!E13*(1-tafel))/(F13*tafel+G13*(1-tafel))","v":7.0871520932958004E-5},99528.695929541354,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B13,'Rechnungsgrundlagen GPH'!C13)*$H$1^$A13","v":96851.402093996265},96881.290820647802,6084856.0549875321,6205203.4011708191,6.8644474540342344,6.8455876673979219,null,99497.990455229199,99600.356078563142,null,99322.72,99512.16]
[10,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U14,'Rechnungsgrundlagen GPH'!R14)","v":99490.917271892322},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V14,'Rechnungsgrundlagen GPH'!S14)","v":99593.34772370584},7.3467351056621943E-5,7.2869070767200839E-5,{"$f":"IF($A14<=omega,1,(1-'Rechnungsgrundlagen GPH'!D13)*'Rechnungsgrundlagen GPH'!F13)","v":1},{"$f":"IF($A14<=omega,1,(1-'Rechnungsgrundlagen GPH'!E13)*'Rechnungsgrundlagen GPH'!G13)","v":1},{"$f":"(F14*D14*tafel+'Rechnungsgrundlagen GPH'!G14*'Rechnungsgrundlagen GPH'!E14*(1-tafel))/(F14*tafel+G14*(1-tafel))","v":7.3287866969795615E-5},99521.642179484348,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B14,'Rechnungsgrundlagen GPH'!C14)*$H$1^$A14","v":96554.852495712737},96584.670684164914,5988004.6528935358,6108322.1103501711,7.0724120084923925,7.0573125587543473,null,99490.917271892322,99593.34772370584,null,99311.65,99502.87]
[11,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U15,'Rechnungsgrundlagen GPH'!R15)","v":99483.607937746157},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V15,'Rechnungsgrundlagen GPH'!S15)","v":99586.090449002615},8.3122383907396902E-5,7.8446974361545685E-5,{"$f":"IF($A15<=omega,1,(1-'Rechnungsgrundlagen GPH'!D14)*'Rechnungsgrundlagen GPH'!F14)","v":1},{"$f":"IF($A15<=omega,1,(1-'Rechnungsgrundlagen GPH'!E14)*'Rechnungsgrundlagen GPH'!G14)","v":1},{"$f":"(F15*D15*tafel+'Rechnungsgrundlagen GPH'!G15*'Rechnungsgrundlagen GPH'!E15*(1-tafel))/(F15*tafel+G15*(1-tafel))","v":8.1719761043641539E-5},99514.34845061168,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B15,'Rechnungsgrundlagen GPH'!C15)*$H$1^$A15","v":96258.981920706108},96288.726021603681,5891449.8003978226,6011737.4396660058,7.9773440177086741,7.845156213035807,null,99483.607937746157,99586.090449002615,null,99300.35,99493.3]
[12,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U16,'Rechnungsgrundlagen GPH'!R16)","v":99475.338623094663},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V16,'Rechnungsgrundlagen GPH'!S16)","v":99578.278221518398},1.025974942512331E-4,8.8109729718288676E-5,{"$f":"IF($A16<=omega,1,(1-'Rechnungsgrundlagen GPH'!D15)*'Rechnungsgrundlagen GPH'!F15)","v":1},{"$f":"IF($A16<=omega,1,(1-'Rechnungsgrundlagen GPH'!E15)*'Rechnungsgrundlagen GPH'!G15)","v":1},{"$f":"(F16*D16*tafel+'Rechnungsgrundlagen GPH'!G16*'Rechnungsgrundlagen GPH'!E16*(1-tafel))/(F16*tafel+G16*(1-tafel))","v":9.8251164891349779E-5},99506.21616183588,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B16,'Rechnungsgrundlagen GPH'!C16)*$H$1^$A16","v":95963.091370544731},95992.878693840496,5795190.8184771165,5915448.7136444021,9.8161243421782274,9.4032025453052483,null,99475.338623094663,99578.278221518398,null,99289.13,99483.199999999997]
[13,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U17,'Rechnungsgrundlagen GPH'!R17)","v":99465.132702612143},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V17,'Rechnungsgrundlagen GPH'!S17)","v":99569.504406338485},1.3573014066736722E-4,1.0289313056410787E-4,{"$f":"IF($A17<=omega,1,(1-'Rechnungsgrundlagen GPH'!D16)*'Rechnungsgrundlagen GPH'!F16)","v":1},{"$f":"IF($A17<=omega,1,(1-'Rechnungsgrundlagen GPH'!E16)*'Rechnungsgrundlagen GPH'!G16)","v":1},{"$f":"(F17*D17*tafel+'Rechnungsgrundlagen GPH'!G17*'Rechnungsgrundlagen GPH'!E17*(1-tafel))/(F17*tafel+G17*(1-tafel))","v":1.2587903763638941E-4},99496.439560184052,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B17,'Rechnungsgrundlagen GPH'!C17)*$H$1^$A17","v":95666.247056659558},95696.358207066369,5699227.7271065721,5819455.8349505616,12.945955304225208,12.010135071221157,null,99465.132702612143,99569.504406338485,null,99277.71,99472.29]
[14,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U18,'Rechnungsgrundlagen GPH'!R18)","v":99451.632286158914},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V18,'Rechnungsgrundlagen GPH'!S18)","v":99559.259388321399},1.9122109658364916E-4,1.2337058391975742E-4,{"$f":"IF($A18<=omega,1,(1-'Rechnungsgrundlagen GPH'!D17)*'Rechnungsgrundlagen GPH'!F17)","v":1},{"$f":"IF($A18<=omega,1,(1-'Rechnungsgrundlagen GPH'!E17)*'Rechnungsgrundlagen GPH'!G17)","v":1},{"$f":"(F18*D18*tafel+'Rechnungsgrundlagen GPH'!G18*'Rechnungsgrundlagen GPH'!E18*(1-tafel))/(F18*tafel+G18*(1-tafel))","v":1.7086594278448164E-4},99483.915044123962,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B18,'Rechnungsgrundlagen GPH'!C18)*$H$1^$A18","v":95367.160781145998},95398.117688524377,5603561.4800499128,5723759.4767434951,18.181668058459763,16.251534714581794,null,99451.632286158914,99559.259388321399,null,99263.53,99459.42]
[15,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U19,'Rechnungsgrundlagen GPH'!R19)","v":99432.615035976123},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V19,'Rechnungsgrundlagen GPH'!S19)","v":99546.976704356042},2.6956633176478118E-4,1.4778536489501448E-4,{"$f":"IF($A19<=omega,1,(1-'Rechnungsgrundlagen GPH'!D18)*'Rechnungsgrundlagen GPH'!F18)","v":1},{"$f":"IF($A19<=omega,1,(1-'Rechnungsgrundlagen GPH'!E18)*'Rechnungsgrundlagen GPH'!G18)","v":1},{"$f":"(F19*D19*tafel+'Rechnungsgrundlagen GPH'!G19*'Rechnungsgrundlagen GPH'!E19*(1-tafel))/(F19*tafel+G19*(1-tafel))","v":2.3303204170385119E-4},99466.916631188054,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B19,'Rechnungsgrundlagen GPH'!C19)*$H$1^$A19","v":95063.733367979439},95096.527815758396,5508194.3192687668,5628361.3590549706,25.549333886214299,22.094255270028953,null,99432.615035976123,99546.976704356042,null,99241.53,99442.82]
[16,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U20,'Rechnungsgrundlagen GPH'!R20)","v":99405.8113506831},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V20,'Rechnungsgrundlagen GPH'!S20)","v":99532.265118079595},3.6729502268317837E-4,1.7278537971721075E-4,{"$f":"IF($A20<=omega,1,(1-'Rechnungsgrundlagen GPH'!D19)*'Rechnungsgrundlagen GPH'!F19)","v":1},{"$f":"IF($A20<=omega,1,(1-'Rechnungsgrundlagen GPH'!E19)*'Rechnungsgrundlagen GPH'!G19)","v":1},{"$f":"(F20*D20*tafel+'Rechnungsgrundlagen GPH'!G20*'Rechnungsgrundlagen GPH'!E20*(1-tafel))/(F20*tafel+G20*(1-tafel))","v":3.089421297933881E-4},99443.737652523501,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B20,'Rechnungsgrundlagen GPH'!C20)*$H$1^$A20","v":94753.845848545941},94789.997285864971,5413130.5859007873,5533264.8312392123,34.698520399062545,29.197032546959235,null,99405.8113506831,99532.265118079595,null,99205.02,99422.12]
[17,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U21,'Rechnungsgrundlagen GPH'!R21)","v":99369.300090948207},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V21,'Rechnungsgrundlagen GPH'!S21)","v":99515.067397857056},4.8093055074760471E-4,1.9323207203503223E-4,{"$f":"IF($A21<=omega,1,(1-'Rechnungsgrundlagen GPH'!D20)*'Rechnungsgrundlagen GPH'!F20)","v":1},{"$f":"IF($A21<=omega,1,(1-'Rechnungsgrundlagen GPH'!E20)*'Rechnungsgrundlagen GPH'!G20)","v":1},{"$f":"(F21*D21*tafel+'Rechnungsgrundlagen GPH'!G21*'Rechnungsgrundlagen GPH'!E21*(1-tafel))/(F21*tafel+G21*(1-tafel))","v":3.9462100713383297E-4},99413.015292418524,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B21,'Rechnungsgrundlagen GPH'!C21)*$H$1^$A21","v":94435.736024512153},94477.280819761101,5318376.7400522409,5438474.8339533471,45.281186975596938,37.171206090089981,null,99369.300090948207,99515.067397857056,null,99149.15,99397.43]
[18,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U22,'Rechnungsgrundlagen GPH'!R22)","v":99321.510358728061},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V22,'Rechnungsgrundlagen GPH'!S22)","v":99495.837895185061},5.9874058672781949E-4,2.0918989371843111E-4,{"$f":"IF($A22<=omega,1,(1-'Rechnungsgrundlagen GPH'!D21)*'Rechnungsgrundlagen GPH'!F21)","v":1},{"$f":"IF($A22<=omega,1,(1-'Rechnungsgrundlagen GPH'!E21)*'Rechnungsgrundlagen GPH'!G21)","v":1},{"$f":"(F22*D22*tafel+'Rechnungsgrundlagen GPH'!G22*'Rechnungsgrundlagen GPH'!E22*(1-tafel))/(F22*tafel+G22*(1-tafel))","v":4.8187537882500293E-4},99373.78482820162,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B22,'Rechnungsgrundlagen GPH'!C22)*$H$1^$A22","v":94107.995008948797},94157.525523482313,5223941.0040277289,5343997.5531335855,56.177742918691365,45.236483829372446,null,99321.510358728061,99495.837895185061,null,99072.37,99367.73]
[19,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U23,'Rechnungsgrundlagen GPH'!R23)","v":99262.042539341186},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V23,'Rechnungsgrundlagen GPH'!S23)","v":99475.024371430336},6.9873056978209114E-4,2.2572958741673421E-4,{"$f":"IF($A23<=omega,1,(1-'Rechnungsgrundlagen GPH'!D22)*'Rechnungsgrundlagen GPH'!F22)","v":1},{"$f":"IF($A23<=omega,1,(1-'Rechnungsgrundlagen GPH'!E22)*'Rechnungsgrundlagen GPH'!G22)","v":1},{"$f":"(F23*D23*tafel+'Rechnungsgrundlagen GPH'!G23*'Rechnungsgrundlagen GPH'!E23*(1-tafel))/(F23*tafel+G23*(1-tafel))","v":5.5683027507248413E-4},99325.89904799225,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B23,'Rechnungsgrundlagen GPH'!C23)*$H$1^$A23","v":93770.337719642441},93830.661346162975,5129833.0090187797,5249840.0276101036,65.324228817044059,52.091478532020119,null,99262.042539341186,99475.024371430336,null,98978.49,99334.5]
[20,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U24,'Rechnungsgrundlagen GPH'!R24)","v":99192.685115799934},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V24,'Rechnungsgrundlagen GPH'!S24)","v":99452.569915220709},7.6635909554811921E-4,2.4101374231810802E-4,{"$f":"IF($A24<=omega,1,(1-'Rechnungsgrundlagen GPH'!D23)*'Rechnungsgrundlagen GPH'!F23)","v":1},{"$f":"IF($A24<=omega,1,(1-'Rechnungsgrundlagen GPH'!E23)*'Rechnungsgrundlagen GPH'!G23)","v":1},{"$f":"(F24*D24*tafel+'Rechnungsgrundlagen GPH'!G24*'Rechnungsgrundlagen GPH'!E24*(1-tafel))/(F24*tafel+G24*(1-tafel))","v":6.0875548957911585E-4},99270.591380303536,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B24,'Rechnungsgrundlagen GPH'!C24)*$H$1^$A24","v":93424.543886479514},93497.919833694294,5036062.6712991372,5156009.3662639409,71.382601151388371,56.747130571267917,null,99192.685115799934,99452.569915220709,null,98877.46,99300.92]
[21,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U25,'Rechnungsgrundlagen GPH'!R25)","v":99116.667899349603},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V25,'Rechnungsgrundlagen GPH'!S25)","v":99428.600479162284},7.9739712665971574E-4,2.5039034888574285E-4,{"$f":"IF($A25<=omega,1,(1-'Rechnungsgrundlagen GPH'!D24)*'Rechnungsgrundlagen GPH'!F24)","v":1},{"$f":"IF($A25<=omega,1,(1-'Rechnungsgrundlagen GPH'!E24)*'Rechnungsgrundlagen GPH'!G24)","v":1},{"$f":"(F25*D25*tafel+'Rechnungsgrundlagen GPH'!G25*'Rechnungsgrundlagen GPH'!E25*(1-tafel))/(F25*tafel+G25*(1-tafel))","v":6.3329509332752385E-4},99210.159862847024,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B25,'Rechnungsgrundlagen GPH'!C25)*$H$1^$A25","v":93073.725959645744},93161.517908007299,4942638.1274126573,5062511.4464302463,73.994737435423303,58.82226538193936,null,99116.667899349603,99428.600479162284,null,98775.94,99267.23]
[22,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U26,'Rechnungsgrundlagen GPH'!R26)","v":99037.632553162577},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V26,'Rechnungsgrundlagen GPH'!S26)","v":99403.70451719909},7.9908272085393861E-4,2.5202694612547205E-4,{"$f":"IF($A26<=omega,1,(1-'Rechnungsgrundlagen GPH'!D25)*'Rechnungsgrundlagen GPH'!F25)","v":1},{"$f":"IF($A26<=omega,1,(1-'Rechnungsgrundlagen GPH'!E25)*'Rechnungsgrundlagen GPH'!G25)","v":1},{"$f":"(F26*D26*tafel+'Rechnungsgrundlagen GPH'!G26*'Rechnungsgrundlagen GPH'!E26*(1-tafel))/(F26*tafel+G26*(1-tafel))","v":6.3496598843539856E-4},99147.330555397639,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B26,'Rechnungsgrundlagen GPH'!C26)*$H$1^$A26","v":92721.345202390861},92824.047034725052,4849564.4014530117,4969349.9285222394,73.870413564873161,58.763821312051732,null,99037.632553162577,99403.70451719909,null,98674.33,99233.43]
[23,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U27,'Rechnungsgrundlagen GPH'!R27)","v":98958.49329227506},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V27,'Rechnungsgrundlagen GPH'!S27)","v":99378.652105116067},8.0076831504827251E-4,2.5252107871709395E-4,{"$f":"IF($A27<=omega,1,(1-'Rechnungsgrundlagen GPH'!D26)*'Rechnungsgrundlagen GPH'!F26)","v":1},{"$f":"IF($A27<=omega,1,(1-'Rechnungsgrundlagen GPH'!E26)*'Rechnungsgrundlagen GPH'!G26)","v":1},{"$f":"(F27*D27*tafel+'Rechnungsgrundlagen GPH'!G27*'Rechnungsgrundlagen GPH'!E27*(1-tafel))/(F27*tafel+G27*(1-tafel))","v":6.3629414414891885E-4},99084.3753726508,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B27,'Rechnungsgrundlagen GPH'!C27)*$H$1^$A27","v":92370.14274933729},92487.643989979144,4756843.0562506206,4876525.8814875148,73.745846032063127,58.673326298056054,null,98958.49329227506,99378.652105116067,null,98572.65,99199.51]
[24,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U28,'Rechnungsgrundlagen GPH'!R28)","v":98879.250466341691},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V28,'Rechnungsgrundlagen GPH'!S28)","v":99353.556900685027},8.0245390924249538E-4,2.5301521130871585E-4,{"$f":"IF($A28<=omega,1,(1-'Rechnungsgrundlagen GPH'!D27)*'Rechnungsgrundlagen GPH'!F27)","v":1},{"$f":"IF($A28<=omega,1,(1-'Rechnungsgrundlagen GPH'!E27)*'Rechnungsgrundlagen GPH'!G27)","v":1},{"$f":"(F28*D28*tafel+'Rechnungsgrundlagen GPH'!G28*'Rechnungsgrundlagen GPH'!E28*(1-tafel))/(F28*tafel+G28*(1-tafel))","v":6.3762229986236152E-4},99021.328564824536,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B28,'Rechnungsgrundlagen GPH'!C28)*$H$1^$A28","v":92020.115319807723},92152.33763080978,4664472.9135012832,4784038.2374975355,73.621038152865367,58.58263754521613,null,98879.250466341691,99353.556900685027,null,98470.88,99165.49]
[25,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U29,'Rechnungsgrundlagen GPH'!R29)","v":98799.904425262008},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V29,'Rechnungsgrundlagen GPH'!S29)","v":99328.41893949153},8.0413950343671825E-4,2.5350934390044877E-4,{"$f":"IF($A29<=omega,1,(1-'Rechnungsgrundlagen GPH'!D28)*'Rechnungsgrundlagen GPH'!F28)","v":1},{"$f":"IF($A29<=omega,1,(1-'Rechnungsgrundlagen GPH'!E28)*'Rechnungsgrundlagen GPH'!G28)","v":1},{"$f":"(F29*D29*tafel+'Rechnungsgrundlagen GPH'!G29*'Rechnungsgrundlagen GPH'!E29*(1-tafel))/(F29*tafel+G29*(1-tafel))","v":6.3895045557583736E-4},98958.190357569605,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B29,'Rechnungsgrundlagen GPH'!C29)*$H$1^$A29","v":91671.259639621552},91818.124870739717,4572452.7981814751,4691885.8998667253,73.495993226359133,58.491757443945971,null,98799.904425262008,99328.41893949153,null,98369.04,99131.34]
[26,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U30,'Rechnungsgrundlagen GPH'!R30)","v":98720.455519177878},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V30,'Rechnungsgrundlagen GPH'!S30)","v":99303.238257175515},8.0582509763105215E-4,2.5400347649195965E-4,{"$f":"IF($A30<=omega,1,(1-'Rechnungsgrundlagen GPH'!D29)*'Rechnungsgrundlagen GPH'!F29)","v":1},{"$f":"IF($A30<=omega,1,(1-'Rechnungsgrundlagen GPH'!E29)*'Rechnungsgrundlagen GPH'!G29)","v":1},{"$f":"(F30*D30*tafel+'Rechnungsgrundlagen GPH'!G30*'Rechnungsgrundlagen GPH'!E30*(1-tafel))/(F30*tafel+G30*(1-tafel))","v":6.4027861128932437E-4},98894.960976757677,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B30,'Rechnungsgrundlagen GPH'!C30)*$H$1^$A30","v":91323.572441092256},91485.002630133051,4480781.5385418534,4600067.7749959854,73.370714534758008,58.400688372697914,null,98720.455519177878,99303.238257175515,null,98267.12,99097.09]
[27,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U31,'Rechnungsgrundlagen GPH'!R31)","v":98640.904098470957},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V31,'Rechnungsgrundlagen GPH'!S31)","v":99278.014889431288},8.0751069182527502E-4,2.5449760908358154E-4,{"$f":"IF($A31<=omega,1,(1-'Rechnungsgrundlagen GPH'!D30)*'Rechnungsgrundlagen GPH'!F30)","v":1},{"$f":"IF($A31<=omega,1,(1-'Rechnungsgrundlagen GPH'!E30)*'Rechnungsgrundlagen GPH'!G30)","v":1},{"$f":"(F31*D31*tafel+'Rechnungsgrundlagen GPH'!G31*'Rechnungsgrundlagen GPH'!E31*(1-tafel))/(F31*tafel+G31*(1-tafel))","v":6.4160676700276693E-4},98831.640648479966,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B31,'Rechnungsgrundlagen GPH'!C31)*$H$1^$A31","v":90977.050463024832},91152.967836186683,4389457.9661007607,4508582.7723658523,73.245205343599082,58.309432697991724,null,98640.904098470957,99278.014889431288,null,98165.13,99062.720000000001]
[28,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U32,'Rechnungsgrundlagen GPH'!R32)","v":98561.250513760126},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V32,'Rechnungsgrundlagen GPH'!S32)","v":99252.74887200736},8.0919628601960891E-4,2.6233712922907326E-4,{"$f":"IF($A32<=omega,1,(1-'Rechnungsgrundlagen GPH'!D31)*'Rechnungsgrundlagen GPH'!F31)","v":1},{"$f":"IF($A32<=omega,1,(1-'Rechnungsgrundlagen GPH'!E31)*'Rechnungsgrundlagen GPH'!G31)","v":1},{"$f":"(F32*D32*tafel+'Rechnungsgrundlagen GPH'!G32*'Rechnungsgrundlagen GPH'!E32*(1-tafel))/(F32*tafel+G32*(1-tafel))","v":6.4513853898244826E-4},98768.22959904591,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B32,'Rechnungsgrundlagen GPH'!C32)*$H$1^$A32","v":90631.690450713082},90822.017422921839,4298480.9156377362,4417429.804529666,73.119468901684741,58.417531034559943,null,98561.250513760126,99252.74887200736,null,98063.05,99028.24]
[29,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U33,'Rechnungsgrundlagen GPH'!R33)","v":98481.495115898942},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V33,'Rechnungsgrundlagen GPH'!S33)","v":99226.711190800183},8.1088188021394281E-4,2.715902285784777E-4,{"$f":"IF($A33<=omega,1,(1-'Rechnungsgrundlagen GPH'!D32)*'Rechnungsgrundlagen GPH'!F32)","v":1},{"$f":"IF($A33<=omega,1,(1-'Rechnungsgrundlagen GPH'!E32)*'Rechnungsgrundlagen GPH'!G32)","v":1},{"$f":"(F33*D33*tafel+'Rechnungsgrundlagen GPH'!G33*'Rechnungsgrundlagen GPH'!E33*(1-tafel))/(F33*tafel+G33*(1-tafel))","v":6.4909438472330314E-4},98704.510407704496,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B33,'Rechnungsgrundlagen GPH'!C33)*$H$1^$A33","v":90287.489155936899},90491.948792915442,4207849.2251870232,4326607.787106744,72.993508441242739,58.562129435842508,null,98481.495115898942,99226.711190800183,null,97960.91,98993.65]
[30,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U34,'Rechnungsgrundlagen GPH'!R34)","v":98401.638255973085},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V34,'Rechnungsgrundlagen GPH'!S34)","v":99199.76218562678},8.1256747440816568E-4,2.8317514663112053E-4,{"$f":"IF($A34<=omega,1,(1-'Rechnungsgrundlagen GPH'!D33)*'Rechnungsgrundlagen GPH'!F33)","v":1},{"$f":"IF($A34<=omega,1,(1-'Rechnungsgrundlagen GPH'!E33)*'Rechnungsgrundlagen GPH'!G33)","v":1},{"$f":"(F34*D34*tafel+'Rechnungsgrundlagen GPH'!G34*'Rechnungsgrundlagen GPH'!E34*(1-tafel))/(F34*tafel+G34*(1-tafel))","v":6.5374977607505201E-4},98640.441864251989,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B34,'Rechnungsgrundlagen GPH'!C34)*$H$1^$A34","v":89944.443336959463},90162.722808665305,4117561.7360310866,4236115.8383138282,72.867327177838888,58.767557174956892,null,98401.638255973085,99199.76218562678,null,97858.68,98958.94]
[31,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U35,'Rechnungsgrundlagen GPH'!R35)","v":98321.6802852978},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V35,'Rechnungsgrundlagen GPH'!S35)","v":99171.671278424095},8.1425306860249957E-4,2.9830078004777771E-4,{"$f":"IF($A35<=omega,1,(1-'Rechnungsgrundlagen GPH'!D34)*'Rechnungsgrundlagen GPH'!F34)","v":1},{"$f":"IF($A35<=omega,1,(1-'Rechnungsgrundlagen GPH'!E34)*'Rechnungsgrundlagen GPH'!G34)","v":1},{"$f":"(F35*D35*tafel+'Rechnungsgrundlagen GPH'!G35*'Rechnungsgrundlagen GPH'!E35*(1-tafel))/(F35*tafel+G35*(1-tafel))","v":6.5946738203608295E-4},98575.95569747129,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B35,'Rechnungsgrundlagen GPH'!C35)*$H$1^$A35","v":89602.549758524532},89834.276120457464,4027617.2926941272,4145953.1155051631,72.740928310551681,59.06557815578708,null,98321.6802852978,99171.671278424095,null,97756.38,98924.12]
[32,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U36,'Rechnungsgrundlagen GPH'!R36)","v":98241.621555415346},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V36,'Rechnungsgrundlagen GPH'!S36)","v":99142.088291523105},{"$f":"1-B37/B36","v":8.1593866279672245E-4},3.1623251531742724E-4,{"$f":"IF($A36<=omega,1,(1-'Rechnungsgrundlagen GPH'!D35)*'Rechnungsgrundlagen GPH'!F35)","v":1},{"$f":"IF($A36<=omega,1,(1-'Rechnungsgrundlagen GPH'!E35)*'Rechnungsgrundlagen GPH'!G35)","v":1},{"$f":"(F36*D36*tafel+'Rechnungsgrundlagen GPH'!G36*'Rechnungsgrundlagen GPH'!E36*(1-tafel))/(F36*tafel+G36*(1-tafel))","v":6.6602681855293389E-4},98510.948070035782,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B36,'Rechnungsgrundlagen GPH'!C36)*$H$1^$A36","v":89261.805191853506},89506.513804154762,{"$f":"M37+K36","v":3938014.7429356026},4056118.8393847058,{"$f":"K36*$H$1-K37","v":72.614315022001392},59.435432331767515,null,98241.621555415346,99142.088291523105,null,97654.01,98889.19]
[33,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U37,'Rechnungsgrundlagen GPH'!R37)","v":98161.462418092444},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V37,'Rechnungsgrundlagen GPH'!S37)","v":99110.736339568859},8.1762425699094532E-4,3.3674665269811666E-4,{"$f":"IF($A37<=omega,1,(1-'Rechnungsgrundlagen GPH'!D36)*'Rechnungsgrundlagen GPH'!F36)","v":1},{"$f":"IF($A37<=omega,1,(1-'Rechnungsgrundlagen GPH'!E36)*'Rechnungsgrundlagen GPH'!G36)","v":1},{"$f":"(F37*D37*tafel+'Rechnungsgrundlagen GPH'!G37*'Rechnungsgrundlagen GPH'!E37*(1-tafel))/(F37*tafel+G37*(1-tafel))","v":6.7336097570309668E-4},98445.337136700051,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B37,'Rechnungsgrundlagen GPH'!C37)*$H$1^$A37","v":88922.206414642525},89179.361979587251,3848752.937743749,3966612.3255805508,72.487490478320979,59.870291321203695,null,98161.462418092444,99110.736339568859,null,97551.56,98849.97]
[34,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U38,'Rechnungsgrundlagen GPH'!R38)","v":98081.203225317702},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V38,'Rechnungsgrundlagen GPH'!S38)","v":99077.361130860067},8.1930985118516819E-4,3.6317411008413014E-4,{"$f":"IF($A38<=omega,1,(1-'Rechnungsgrundlagen GPH'!D37)*'Rechnungsgrundlagen GPH'!F37)","v":1},{"$f":"IF($A38<=omega,1,(1-'Rechnungsgrundlagen GPH'!E37)*'Rechnungsgrundlagen GPH'!G37)","v":1},{"$f":"(F38*D38*tafel+'Rechnungsgrundlagen GPH'!G38*'Rechnungsgrundlagen GPH'!E38*(1-tafel))/(F38*tafel+G38*(1-tafel))","v":6.8246912885485669E-4},98379.047888432251,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B38,'Rechnungsgrundlagen GPH'!C38)*$H$1^$A38","v":88583.750211059596},88852.753815944263,3759830.7313291063,3877432.9636009634,72.360457829374354,60.457887829645188,null,98081.203225317702,99077.361130860067,null,97449.04,98805.39]
[35,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U39,'Rechnungsgrundlagen GPH'!R39)","v":98000.8443292991},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V39,'Rechnungsgrundlagen GPH'!S39)","v":99041.378798401885},8.6946999676462688E-4,3.9475431608015921E-4,{"$f":"IF($A39<=omega,1,(1-'Rechnungsgrundlagen GPH'!D38)*'Rechnungsgrundlagen GPH'!F38)","v":1},{"$f":"IF($A39<=omega,1,(1-'Rechnungsgrundlagen GPH'!E38)*'Rechnungsgrundlagen GPH'!G38)","v":1},{"$f":"(F39*D39*tafel+'Rechnungsgrundlagen GPH'!G39*'Rechnungsgrundlagen GPH'!E39*(1-tafel))/(F39*tafel+G39*(1-tafel))","v":7.2705529255928658E-4},98311.907225322269,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B39,'Rechnungsgrundlagen GPH'!C39)*$H$1^$A39","v":88246.433371741528},88526.534949602341,3671246.9811180467,3788580.209785019,76.498131742991973,64.171172250280506,null,98000.8443292991,99041.378798401885,null,97346.45,98755.99]
[36,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U40,'Rechnungsgrundlagen GPH'!R40)","v":97915.635535497175},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V40,'Rechnungsgrundlagen GPH'!S40)","v":99002.281786650681},9.2322214352036358E-4,4.30384646355364E-4,{"$f":"IF($A40<=omega,1,(1-'Rechnungsgrundlagen GPH'!D39)*'Rechnungsgrundlagen GPH'!F39)","v":1},{"$f":"IF($A40<=omega,1,(1-'Rechnungsgrundlagen GPH'!E39)*'Rechnungsgrundlagen GPH'!G39)","v":1},{"$f":"(F40*D40*tafel+'Rechnungsgrundlagen GPH'!G40*'Rechnungsgrundlagen GPH'!E40*(1-tafel))/(F40*tafel+G40*(1-tafel))","v":7.7537089437086366E-4},98240.429032852495,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B40,'Rechnungsgrundlagen GPH'!C40)*$H$1^$A40","v":87905.987782256547},88197.578528250568,3583000.5477463054,3700053.6748354165,80.914012431312585,68.181291470391443,null,97915.635535497175,99002.281786650681,null,97237.77,98702.720000000001]
[37,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U41,'Rechnungsgrundlagen GPH'!R41)","v":97825.237652573938},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V41,'Rechnungsgrundlagen GPH'!S41)","v":98959.672724615564},9.8543958723318337E-4,4.6828159542022796E-4,{"$f":"IF($A41<=omega,1,(1-'Rechnungsgrundlagen GPH'!D40)*'Rechnungsgrundlagen GPH'!F40)","v":1},{"$f":"IF($A41<=omega,1,(1-'Rechnungsgrundlagen GPH'!E40)*'Rechnungsgrundlagen GPH'!G40)","v":1},{"$f":"(F41*D41*tafel+'Rechnungsgrundlagen GPH'!G41*'Rechnungsgrundlagen GPH'!E41*(1-tafel))/(F41*tafel+G41*(1-tafel))","v":8.3029218968929677E-4},98164.256263529911,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B41,'Rechnungsgrundlagen GPH'!C41)*$H$1^$A41","v":87562.144594005935},87865.595905190203,3495094.5599640487,3611856.0963071659,86.029116277131834,72.735910291594337,null,97825.237652573938,98959.672724615564,null,97121.35,98644.98]
[38,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U42,'Rechnungsgrundlagen GPH'!R42)","v":97728.836790760601},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V42,'Rechnungsgrundlagen GPH'!S42)","v":98913.331731189814},1.0591495235500181E-3,5.0952067124843126E-4,{"$f":"IF($A42<=omega,1,(1-'Rechnungsgrundlagen GPH'!D41)*'Rechnungsgrundlagen GPH'!F41)","v":1},{"$f":"IF($A42<=omega,1,(1-'Rechnungsgrundlagen GPH'!E41)*'Rechnungsgrundlagen GPH'!G41)","v":1},{"$f":"(F42*D42*tafel+'Rechnungsgrundlagen GPH'!G42*'Rechnungsgrundlagen GPH'!E42*(1-tafel))/(F42*tafel+G42*(1-tafel))","v":8.9426086785954206E-4},98082.751248247645,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B42,'Rechnungsgrundlagen GPH'!C42)*$H$1^$A42","v":87214.214746141559},87530.05163227093,3407532.4153700429,3523990.5004019756,92.096604182617739,78.040578201849712,null,97728.836790760601,98913.331731189814,null,96993.54,98580.54]
[39,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U43,'Rechnungsgrundlagen GPH'!R43)","v":97625.327339836571},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V43,'Rechnungsgrundlagen GPH'!S43)","v":98862.933344010715},1.1455159772643109E-3,5.573547851068783E-4,{"$f":"IF($A43<=omega,1,(1-'Rechnungsgrundlagen GPH'!D42)*'Rechnungsgrundlagen GPH'!F42)","v":1},{"$f":"IF($A43<=omega,1,(1-'Rechnungsgrundlagen GPH'!E42)*'Rechnungsgrundlagen GPH'!G42)","v":1},{"$f":"(F43*D43*tafel+'Rechnungsgrundlagen GPH'!G43*'Rechnungsgrundlagen GPH'!E43*(1-tafel))/(F43*tafel+G43*(1-tafel))","v":9.6906761961708106E-4},97995.039681994342,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B43,'Rechnungsgrundlagen GPH'!C43)*$H$1^$A43","v":86861.258077912673},87190.206313394301,3320318.2006239016,3436460.4487697044,99.203348886861932,84.24048423334898,null,97625.327339836571,98862.933344010715,null,96851,98507.47]
[40,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U44,'Rechnungsgrundlagen GPH'!R44)","v":97513.495967583134},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V44,'Rechnungsgrundlagen GPH'!S44)","v":98807.831615041723},1.2475431703549145E-3,6.1696906171726518E-4,{"$f":"IF($A44<=omega,1,(1-'Rechnungsgrundlagen GPH'!D43)*'Rechnungsgrundlagen GPH'!F43)","v":1},{"$f":"IF($A44<=omega,1,(1-'Rechnungsgrundlagen GPH'!E43)*'Rechnungsgrundlagen GPH'!G43)","v":1},{"$f":"(F44*D44*tafel+'Rechnungsgrundlagen GPH'!G44*'Rechnungsgrundlagen GPH'!E44*(1-tafel))/(F44*tafel+G44*(1-tafel))","v":1.0583709377636197E-3},97900.075862155427,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B44,'Rechnungsgrundlagen GPH'!C44)*$H$1^$A44","v":86502.250367875531},86845.177574983318,3233456.9425459891,3349270.24245631,107.59251412439335,91.639493549620965,null,97513.495967583134,98807.831615041723,null,96691.45,98424.6]
[41,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U45,'Rechnungsgrundlagen GPH'!R45)","v":97391.843671671348},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V45,'Rechnungsgrundlagen GPH'!S45)","v":98746.870239879878},1.3693690374528833E-3,6.9386327365372757E-4,{"$f":"IF($A45<=omega,1,(1-'Rechnungsgrundlagen GPH'!D44)*'Rechnungsgrundlagen GPH'!F44)","v":1},{"$f":"IF($A45<=omega,1,(1-'Rechnungsgrundlagen GPH'!E44)*'Rechnungsgrundlagen GPH'!G44)","v":1},{"$f":"(F45*D45*tafel+'Rechnungsgrundlagen GPH'!G45*'Rechnungsgrundlagen GPH'!E45*(1-tafel))/(F45*tafel+G45*(1-tafel))","v":1.1667173083131366E-3},97796.461267058068,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B45,'Rechnungsgrundlagen GPH'!C45)*$H$1^$A45","v":86135.927294325797},86493.781817500552,3146954.6921781134,3262425.0648813266,117.59907462527917,100.6119564386463,null,97391.843671671348,98746.870239879878,null,96513.54,98331.08]
[42,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U46,'Rechnungsgrundlagen GPH'!R46)","v":97258.478296446905},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V46,'Rechnungsgrundlagen GPH'!S46)","v":98678.35341323218},1.5124831618968937E-3,7.8818427109095257E-4,{"$f":"IF($A46<=omega,1,(1-'Rechnungsgrundlagen GPH'!D45)*'Rechnungsgrundlagen GPH'!F45)","v":1},{"$f":"IF($A46<=omega,1,(1-'Rechnungsgrundlagen GPH'!E45)*'Rechnungsgrundlagen GPH'!G45)","v":1},{"$f":"(F46*D46*tafel+'Rechnungsgrundlagen GPH'!G46*'Rechnungsgrundlagen GPH'!E46*(1-tafel))/(F46*tafel+G46*(1-tafel))","v":1.2951934946551112E-3},97682.360443006008,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B46,'Rechnungsgrundlagen GPH'!C46)*$H$1^$A46","v":85760.693342449304},86134.464631298702,3060818.7648837874,3175931.2830638262,129.32363373185217,111.22711690534197,null,97258.478296446905,98678.35341323218,null,96316.88,98226.52]
[43,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U47,'Rechnungsgrundlagen GPH'!R47)","v":97111.376485671819},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V47,'Rechnungsgrundlagen GPH'!S47)","v":98600.576687174718},1.6790591022185497E-3,8.9850348734543672E-4,{"$f":"IF($A47<=omega,1,(1-'Rechnungsgrundlagen GPH'!D46)*'Rechnungsgrundlagen GPH'!F46)","v":1},{"$f":"IF($A47<=omega,1,(1-'Rechnungsgrundlagen GPH'!E46)*'Rechnungsgrundlagen GPH'!G46)","v":1},{"$f":"(F47*D47*tafel+'Rechnungsgrundlagen GPH'!G47*'Rechnungsgrundlagen GPH'!E47*(1-tafel))/(F47*tafel+G47*(1-tafel))","v":1.4448924177566157E-3},97555.842885217673,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B47,'Rechnungsgrundlagen GPH'!C47)*$H$1^$A47","v":85374.857166317321},85765.607012006643,2975058.0715413382,3089796.8184325276,142.92066901866929,123.55142101290403,null,97111.376485671819,98600.576687174718,null,96101.34,98110.73]
[44,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U48,'Rechnungsgrundlagen GPH'!R48)","v":96948.320745054574},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V48,'Rechnungsgrundlagen GPH'!S48)","v":98511.983725167025},1.8716759662897875E-3,1.0222885768791379E-3,{"$f":"IF($A48<=omega,1,(1-'Rechnungsgrundlagen GPH'!D47)*'Rechnungsgrundlagen GPH'!F47)","v":1},{"$f":"IF($A48<=omega,1,(1-'Rechnungsgrundlagen GPH'!E47)*'Rechnungsgrundlagen GPH'!G47)","v":1},{"$f":"(F48*D48*tafel+'Rechnungsgrundlagen GPH'!G48*'Rechnungsgrundlagen GPH'!E48*(1-tafel))/(F48*tafel+G48*(1-tafel))","v":1.6168597494665925E-3},97414.885187524967,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B48,'Rechnungsgrundlagen GPH'!C48)*$H$1^$A48","v":84976.578001287751},85385.52835167569,2889683.2143750209,3004031.2114205211,158.57290004243259,137.64349349826807,null,96948.320745054574,98511.983725167025,null,95866.07,97983.19]
[45,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U49,'Rechnungsgrundlagen GPH'!R49)","v":96766.864903143898},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V49,'Rechnungsgrundlagen GPH'!S49)","v":98411.276049519089},2.0938221071181706E-3,1.1572425559247534E-3,{"$f":"IF($A49<=omega,1,(1-'Rechnungsgrundlagen GPH'!D48)*'Rechnungsgrundlagen GPH'!F48)","v":1},{"$f":"IF($A49<=omega,1,(1-'Rechnungsgrundlagen GPH'!E48)*'Rechnungsgrundlagen GPH'!G48)","v":1},{"$f":"(F49*D49*tafel+'Rechnungsgrundlagen GPH'!G49*'Rechnungsgrundlagen GPH'!E49*(1-tafel))/(F49*tafel+G49*(1-tafel))","v":1.8128482417601455E-3},97257.378980666355,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B49,'Rechnungsgrundlagen GPH'!C49)*$H$1^$A49","v":84563.837868938383},84992.494444363852,2804706.6363737332,2918645.6830688454,176.53203708150249,153.61764119270083,null,96766.864903143898,98411.276049519089,null,95608.87,97843.48]
[46,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U50,'Rechnungsgrundlagen GPH'!R50)","v":96564.252302173176},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V50,'Rechnungsgrundlagen GPH'!S50)","v":98297.390332891722},2.3451079515939277E-3,1.3017349481729834E-3,{"$f":"IF($A50<=omega,1,(1-'Rechnungsgrundlagen GPH'!D49)*'Rechnungsgrundlagen GPH'!F49)","v":1},{"$f":"IF($A50<=omega,1,(1-'Rechnungsgrundlagen GPH'!E49)*'Rechnungsgrundlagen GPH'!G49)","v":1},{"$f":"(F50*D50*tafel+'Rechnungsgrundlagen GPH'!G50*'Rechnungsgrundlagen GPH'!E50*(1-tafel))/(F50*tafel+G50*(1-tafel))","v":2.0320960505676444E-3},97081.066112183064,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B50,'Rechnungsgrundlagen GPH'!C50)*$H$1^$A50","v":84134.373116396455},84584.661964354527,2720142.7985047949,2833653.1886244817,196.71404526184779,171.37004737423558,null,96564.252302173176,98297.390332891722,null,95326.8,97690.35]
[47,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U51,'Rechnungsgrundlagen GPH'!R51)","v":96337.798706259622},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V51,'Rechnungsgrundlagen GPH'!S51)","v":98169.433184581198},2.6247351602997071E-3,1.4559125201251133E-3,{"$f":"IF($A51<=omega,1,(1-'Rechnungsgrundlagen GPH'!D50)*'Rechnungsgrundlagen GPH'!F50)","v":1},{"$f":"IF($A51<=omega,1,(1-'Rechnungsgrundlagen GPH'!E50)*'Rechnungsgrundlagen GPH'!G50)","v":1},{"$f":"(F51*D51*tafel+'Rechnungsgrundlagen GPH'!G51*'Rechnungsgrundlagen GPH'!E51*(1-tafel))/(F51*tafel+G51*(1-tafel))","v":2.274088368247329E-3},96883.788061151601,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B51,'Rechnungsgrundlagen GPH'!C51)*$H$1^$A51","v":83686.010896309905},84160.296916089908,2636008.4253883986,2749068.5266601271,218.99662534872186,190.81550576780865,null,96337.798706259622,98169.433184581198,null,95016.46,97521.31]
[48,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U52,'Rechnungsgrundlagen GPH'!R52)","v":96084.937498729429},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V52,'Rechnungsgrundlagen GPH'!S52)","v":98026.507077714181},2.9350870597448786E-3,1.618826632119541E-3,{"$f":"IF($A52<=omega,1,(1-'Rechnungsgrundlagen GPH'!D51)*'Rechnungsgrundlagen GPH'!F51)","v":1},{"$f":"IF($A52<=omega,1,(1-'Rechnungsgrundlagen GPH'!E51)*'Rechnungsgrundlagen GPH'!G51)","v":1},{"$f":"(F52*D52*tafel+'Rechnungsgrundlagen GPH'!G52*'Rechnungsgrundlagen GPH'!E52*(1-tafel))/(F52*tafel+G52*(1-tafel))","v":2.5402089314572772E-3},96663.465765650006,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B52,'Rechnungsgrundlagen GPH'!C52)*$H$1^$A52","v":83216.707159606332},83717.755696714667,2552322.4144920888,2664908.2297440371,243.51772715726111,212.02451719077362,null,96084.937498729429,98026.507077714181,null,94674.73,97334]
[49,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U53,'Rechnungsgrundlagen GPH'!R53)","v":95802.919842040516},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V53,'Rechnungsgrundlagen GPH'!S53)","v":97867.819157403123},3.2811196348558891E-3,1.7899382441690648E-3,{"$f":"IF($A53<=omega,1,(1-'Rechnungsgrundlagen GPH'!D52)*'Rechnungsgrundlagen GPH'!F52)","v":1},{"$f":"IF($A53<=omega,1,(1-'Rechnungsgrundlagen GPH'!E52)*'Rechnungsgrundlagen GPH'!G52)","v":1},{"$f":"(F53*D53*tafel+'Rechnungsgrundlagen GPH'!G53*'Rechnungsgrundlagen GPH'!E53*(1-tafel))/(F53*tafel+G53*(1-tafel))","v":2.833765217649842E-3},96417.920366566497,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B53,'Rechnungsgrundlagen GPH'!C53)*$H$1^$A53","v":82724.286021203996},83255.329118616486,2469105.7073324826,2581190.4740473223,270.61642985405342,235.22039465636772,null,95802.919842040516,97867.819157403123,null,94297.68,97127.28]
[50,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U54,'Rechnungsgrundlagen GPH'!R54)","v":95488.579000670274},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V54,'Rechnungsgrundlagen GPH'!S54)","v":97692.64180501987},3.6644261202279926E-3,1.9693730892895722E-3,{"$f":"IF($A54<=omega,1,(1-'Rechnungsgrundlagen GPH'!D53)*'Rechnungsgrundlagen GPH'!F53)","v":1},{"$f":"IF($A54<=omega,1,(1-'Rechnungsgrundlagen GPH'!E53)*'Rechnungsgrundlagen GPH'!G53)","v":1},{"$f":"(F54*D54*tafel+'Rechnungsgrundlagen GPH'!G54*'Rechnungsgrundlagen GPH'!E54*(1-tafel))/(F54*tafel+G54*(1-tafel))","v":3.1559102109464665E-3},96144.694617473579,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B54,'Rechnungsgrundlagen GPH'!C54)*$H$1^$A54","v":82206.239024985436},82771.089793395979,2386381.4213112784,2497935.1449287059,300.33767649935908,260.43681699915032,null,95488.579000670274,97692.64180501987,null,93880.66,96900.37]
[51,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U55,'Rechnungsgrundlagen GPH'!R55)","v":95138.668157596767},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V55,'Rechnungsgrundlagen GPH'!S55)","v":97500.248545227456},4.0858396747379677E-3,2.1592757890444014E-3,{"$f":"IF($A55<=omega,1,(1-'Rechnungsgrundlagen GPH'!D54)*'Rechnungsgrundlagen GPH'!F54)","v":1},{"$f":"IF($A55<=omega,1,(1-'Rechnungsgrundlagen GPH'!E54)*'Rechnungsgrundlagen GPH'!G54)","v":1},{"$f":"(F55*D55*tafel+'Rechnungsgrundlagen GPH'!G55*'Rechnungsgrundlagen GPH'!E55*(1-tafel))/(F55*tafel+G55*(1-tafel))","v":3.5078705090298978E-3},95841.270594001966,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B55,'Rechnungsgrundlagen GPH'!C55)*$H$1^$A55","v":81660.020274632698},82263.082418689766,2304175.1822862928,2415164.0551353097,332.65179529212764,287.70512542214419,null,95138.668157596767,97500.248545227456,null,93419.05,96651.76]
[52,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U56,'Rechnungsgrundlagen GPH'!R56)","v":94749.946812636728},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V56,'Rechnungsgrundlagen GPH'!S56)","v":97289.718619117935},4.54920888077881E-3,2.3620183216819246E-3,{"$f":"IF($A56<=omega,1,(1-'Rechnungsgrundlagen GPH'!D55)*'Rechnungsgrundlagen GPH'!F55)","v":1},{"$f":"IF($A56<=omega,1,(1-'Rechnungsgrundlagen GPH'!E55)*'Rechnungsgrundlagen GPH'!G55)","v":1},{"$f":"(F56*D56*tafel+'Rechnungsgrundlagen GPH'!G56*'Rechnungsgrundlagen GPH'!E56*(1-tafel))/(F56*tafel+G56*(1-tafel))","v":3.8930517130497445E-3},95505.071827337306,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B56,'Rechnungsgrundlagen GPH'!C56)*$H$1^$A56","v":81083.121160473282},81729.326199293486,2222515.1620116602,2332900.9727166197,367.76077254685515,317.22481890986091,null,94749.946812636728,97289.718619117935,null,92909.34,96380.43]
[53,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U57,'Rechnungsgrundlagen GPH'!R57)","v":94318.909513143357},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V57,'Rechnungsgrundlagen GPH'!S57)","v":97059.918521228305},5.0582478762215555E-3,2.5825787086417584E-3,{"$f":"IF($A57<=omega,1,(1-'Rechnungsgrundlagen GPH'!D56)*'Rechnungsgrundlagen GPH'!F56)","v":1},{"$f":"IF($A57<=omega,1,(1-'Rechnungsgrundlagen GPH'!E56)*'Rechnungsgrundlagen GPH'!G56)","v":1},{"$f":"(F57*D57*tafel+'Rechnungsgrundlagen GPH'!G57*'Rechnungsgrundlagen GPH'!E57*(1-tafel))/(F57*tafel+G57*(1-tafel))","v":4.3155471259476164E-3},95133.265643854946,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B57,'Rechnungsgrundlagen GPH'!C57)*$H$1^$A57","v":80472.838589839273},81167.646765630023,2141432.040851187,2251171.6465173261,405.83406270245905,349.23509942107194,null,94318.909513143357,97059.918521228305,null,92349.96,96086.14]
[54,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U58,'Rechnungsgrundlagen GPH'!R58)","v":93841.821089410965},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V58,'Rechnungsgrundlagen GPH'!S58)","v":96809.253642192882},5.6169917907366029E-3,2.8267428809902739E-3,{"$f":"IF($A58<=omega,1,(1-'Rechnungsgrundlagen GPH'!D57)*'Rechnungsgrundlagen GPH'!F57)","v":1},{"$f":"IF($A58<=omega,1,(1-'Rechnungsgrundlagen GPH'!E57)*'Rechnungsgrundlagen GPH'!G57)","v":1},{"$f":"(F58*D58*tafel+'Rechnungsgrundlagen GPH'!G58*'Rechnungsgrundlagen GPH'!E58*(1-tafel))/(F58*tafel+G58*(1-tafel))","v":4.7799171178127039E-3},94722.713552723595,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B58,'Rechnungsgrundlagen GPH'!C58)*$H$1^$A58","v":79826.308100646784},80575.637049761412,2060959.2022613476,2170003.9997516959,447.04258951758675,383.99288814836473,null,93841.821089410965,96809.253642192882,null,91740.71,95769.46]
[55,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U59,'Rechnungsgrundlagen GPH'!R59)","v":93314.712350723974},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V59,'Rechnungsgrundlagen GPH'!S59)","v":96535.598773645834},6.2317833309273318E-3,3.1021881936726947E-3,{"$f":"IF($A59<=omega,1,(1-'Rechnungsgrundlagen GPH'!D58)*'Rechnungsgrundlagen GPH'!F58)","v":1},{"$f":"IF($A59<=omega,1,(1-'Rechnungsgrundlagen GPH'!E58)*'Rechnungsgrundlagen GPH'!G58)","v":1},{"$f":"(F59*D59*tafel+'Rechnungsgrundlagen GPH'!G59*'Rechnungsgrundlagen GPH'!E59*(1-tafel))/(F59*tafel+G59*(1-tafel))","v":5.2929047897509402E-3},94269.946832767266,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B59,'Rechnungsgrundlagen GPH'!C59)*$H$1^$A59","v":79140.502874736441},79950.640262162124,1981132.8941607007,2089428.3627019345,491.71133261814248,421.90541055559879,null,93314.712350723974,96535.598773645834,null,91082.27,95430.9]
[56,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U60,'Rechnungsgrundlagen GPH'!R60)","v":92733.195281766457},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V60,'Rechnungsgrundlagen GPH'!S60)","v":96236.127178861105},6.9098447763781268E-3,3.4120627252878233E-3,{"$f":"IF($A60<=omega,1,(1-'Rechnungsgrundlagen GPH'!D59)*'Rechnungsgrundlagen GPH'!F59)","v":1},{"$f":"IF($A60<=omega,1,(1-'Rechnungsgrundlagen GPH'!E59)*'Rechnungsgrundlagen GPH'!G59)","v":1},{"$f":"(F60*D60*tafel+'Rechnungsgrundlagen GPH'!G60*'Rechnungsgrundlagen GPH'!E60*(1-tafel))/(F60*tafel+G60*(1-tafel))","v":5.8605101610510356E-3},93770.984979646542,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B60,'Rechnungsgrundlagen GPH'!C60)*$H$1^$A60","v":78412.080167617605},79289.60033437176,1901992.3912859643,2009477.7224397724,540.19471839597099,463.28764548880281,null,92733.195281766457,96236.127178861105,null,90375.41,95070.48]
[57,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U61,'Rechnungsgrundlagen GPH'!R61)","v":92092.423296751891},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V61,'Rechnungsgrundlagen GPH'!S61)","v":95907.763476488049},7.6533711194635146E-3,3.7547073310456591E-3,{"$f":"IF($A61<=omega,1,(1-'Rechnungsgrundlagen GPH'!D60)*'Rechnungsgrundlagen GPH'!F60)","v":1},{"$f":"IF($A61<=omega,1,(1-'Rechnungsgrundlagen GPH'!E60)*'Rechnungsgrundlagen GPH'!G60)","v":1},{"$f":"(F61*D61*tafel+'Rechnungsgrundlagen GPH'!G61*'Rechnungsgrundlagen GPH'!E61*(1-tafel))/(F61*tafel+G61*(1-tafel))","v":6.4837719829381572E-3},93221.439169361562,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B61,'Rechnungsgrundlagen GPH'!C61)*$H$1^$A61","v":77637.352806646522},78589.155359866898,1823580.3111183466,1930188.1221054008,592.41024303289305,508.03007346468803,null,92092.423296751891,95907.763476488049,null,89620.160000000003,94687.87]
[58,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U62,'Rechnungsgrundlagen GPH'!R62)","v":91387.605803971121},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V62,'Rechnungsgrundlagen GPH'!S62)","v":95547.65789385869},8.460441448927325E-3,4.132333760286433E-3,{"$f":"IF($A62<=omega,1,(1-'Rechnungsgrundlagen GPH'!D61)*'Rechnungsgrundlagen GPH'!F61)","v":1},{"$f":"IF($A62<=omega,1,(1-'Rechnungsgrundlagen GPH'!E61)*'Rechnungsgrundlagen GPH'!G61)","v":1},{"$f":"(F62*D62*tafel+'Rechnungsgrundlagen GPH'!G62*'Rechnungsgrundlagen GPH'!E62*(1-tafel))/(F62*tafel+G62*(1-tafel))","v":7.1620091423350574E-3},92617.012613866085,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B62,'Rechnungsgrundlagen GPH'!C62)*$H$1^$A62","v":76812.727151430256},77846.063007160352,1745942.9583117,1851598.966745534,647.92580318755063,555.86661510673002,null,91387.605803971121,95547.65789385869,null,88815.86,94283.18]
[59,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U63,'Rechnungsgrundlagen GPH'!R63)","v":90614.426315908975},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V63,'Rechnungsgrundlagen GPH'!S63)","v":95152.823081427603},9.3253922871023853E-3,4.5463708993422891E-3,{"$f":"IF($A63<=omega,1,(1-'Rechnungsgrundlagen GPH'!D62)*'Rechnungsgrundlagen GPH'!F62)","v":1},{"$f":"IF($A63<=omega,1,(1-'Rechnungsgrundlagen GPH'!E62)*'Rechnungsgrundlagen GPH'!G62)","v":1},{"$f":"(F63*D63*tafel+'Rechnungsgrundlagen GPH'!G63*'Rechnungsgrundlagen GPH'!E63*(1-tafel))/(F63*tafel+G63*(1-tafel))","v":7.8916858707743561E-3},91953.688722789826,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B63,'Rechnungsgrundlagen GPH'!C63)*$H$1^$A63","v":75935.052413592377},77057.356722042183,1669130.2311602698,1773752.9037383737,706.00613369734492,606.29357256487128,null,90614.426315908975,95152.823081427603,null,87961.12,93856.06]
[60,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U64,'Rechnungsgrundlagen GPH'!R64)","v":89769.411243642389},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V64,'Rechnungsgrundlagen GPH'!S64)","v":94720.223055579932},1.0239966255187083E-2,4.9934057284082289E-3,{"$f":"IF($A64<=omega,1,(1-'Rechnungsgrundlagen GPH'!D63)*'Rechnungsgrundlagen GPH'!F63)","v":1},{"$f":"IF($A64<=omega,1,(1-'Rechnungsgrundlagen GPH'!E63)*'Rechnungsgrundlagen GPH'!G63)","v":1},{"$f":"(F64*D64*tafel+'Rechnungsgrundlagen GPH'!G64*'Rechnungsgrundlagen GPH'!E64*(1-tafel))/(F64*tafel+G64*(1-tafel))","v":8.6659980971534271E-3},91228.019096730597,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B64,'Rechnungsgrundlagen GPH'!C64)*$H$1^$A64","v":75001.922494011917},76220.582521196033,1593195.1787466775,1696695.5470163315,765.71999542653793,658.55176778923487,null,89769.411243642389,94720.223055579932,null,87052.88,93404.43]
[61,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U65,'Rechnungsgrundlagen GPH'!R65)","v":88850.175501759484},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V65,'Rechnungsgrundlagen GPH'!S65)","v":94247.24655117809},1.1194365627975267E-2,5.462799195551038E-3,{"$f":"IF($A65<=omega,1,(1-'Rechnungsgrundlagen GPH'!D64)*'Rechnungsgrundlagen GPH'!F64)","v":1},{"$f":"IF($A65<=omega,1,(1-'Rechnungsgrundlagen GPH'!E64)*'Rechnungsgrundlagen GPH'!G64)","v":1},{"$f":"(F65*D65*tafel+'Rechnungsgrundlagen GPH'!G65*'Rechnungsgrundlagen GPH'!E65*(1-tafel))/(F65*tafel+G65*(1-tafel))","v":9.4748956982479982E-3},90437.437256831254,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B65,'Rechnungsgrundlagen GPH'!C65)*$H$1^$A65","v":74011.869729410872},75334.052939285582,1518193.2562526655,1620474.9644951355,826.03781710976909,711.64735206982004,null,88850.175501759484,94247.24655117809,null,86085.27,92924.12]
[62,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U66,'Rechnungsgrundlagen GPH'!R66)","v":87855.554151083023},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V66,'Rechnungsgrundlagen GPH'!S66)","v":93732.392768535414},1.2177302559820302E-2,5.949049297295228E-3,{"$f":"IF($A66<=omega,1,(1-'Rechnungsgrundlagen GPH'!D65)*'Rechnungsgrundlagen GPH'!F65)","v":1},{"$f":"IF($A66<=omega,1,(1-'Rechnungsgrundlagen GPH'!E65)*'Rechnungsgrundlagen GPH'!G65)","v":1},{"$f":"(F66*D66*tafel+'Rechnungsgrundlagen GPH'!G66*'Rechnungsgrundlagen GPH'!E66*(1-tafel))/(F66*tafel+G66*(1-tafel))","v":1.030882658106278E-2},89580.551971605935,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B66,'Rechnungsgrundlagen GPH'!C66)*$H$1^$A66","v":72964.460417596987},74397.079406938748,1444181.3865232547,1545140.9115558499,885.85275236201414,764.65263184813375,null,87855.554151083023,93732.392768535414,null,85049.52,92409.97]
[63,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U67,'Rechnungsgrundlagen GPH'!R67)","v":86785.710486624608},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V67,'Rechnungsgrundlagen GPH'!S67)","v":93174.774143201954},1.3183943173313728E-2,6.4526395412660698E-3,{"$f":"IF($A67<=omega,1,(1-'Rechnungsgrundlagen GPH'!D66)*'Rechnungsgrundlagen GPH'!F66)","v":1},{"$f":"IF($A67<=omega,1,(1-'Rechnungsgrundlagen GPH'!E66)*'Rechnungsgrundlagen GPH'!G66)","v":1},{"$f":"(F67*D67*tafel+'Rechnungsgrundlagen GPH'!G67*'Rechnungsgrundlagen GPH'!E67*(1-tafel))/(F67*tafel+G67*(1-tafel))","v":1.1164552083699431E-2},88657.081596294767,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B67,'Rechnungsgrundlagen GPH'!C67)*$H$1^$A67","v":71860.36899997796},73409.903107871462,1371216.9261056576,1470743.8321489112,944.56931336896378,817.13727488250879,null,86785.710486624608,93174.774143201954,null,83934.83,91855.81]
[64,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U68,'Rechnungsgrundlagen GPH'!R68)","v":85641.532611313291},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V68,'Rechnungsgrundlagen GPH'!S68)","v":92573.550911316997},{"$f":"1-B69/B68","v":1.4213509815887426E-2},6.9757977962427997E-3,{"$f":"IF($A68<=omega,1,(1-'Rechnungsgrundlagen GPH'!D67)*'Rechnungsgrundlagen GPH'!F67)","v":1},{"$f":"IF($A68<=omega,1,(1-'Rechnungsgrundlagen GPH'!E67)*'Rechnungsgrundlagen GPH'!G67)","v":1},{"$f":"(F68*D68*tafel+'Rechnungsgrundlagen GPH'!G68*'Rechnungsgrundlagen GPH'!E68*(1-tafel))/(F68*tafel+G68*(1-tafel))","v":1.2042196209994038E-2},87667.264991224147,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B68,'Rechnungsgrundlagen GPH'!C68)*$H$1^$A68","v":70700.863388503392},{"$f":"I68*$H$1^$A68","v":72373.194836654351},{"$f":"M69+K68","v":1299356.5571056795},1397333.9290410397,{"$f":"K68*$H$1-K69","v":1001.9017106323154},868.92543625834514,null,85641.532611313291,92573.550911316997,null,82728.87,91253.83]
[65,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U69,'Rechnungsgrundlagen GPH'!R69)","v":84424.265846894748},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V69,'Rechnungsgrundlagen GPH'!S69)","v":91927.776538879465},1.5273997156538988E-2,7.5205517195515714E-3,{"$f":"IF($A69<=omega,1,(1-'Rechnungsgrundlagen GPH'!D68)*'Rechnungsgrundlagen GPH'!F68)","v":1},{"$f":"IF($A69<=omega,1,(1-'Rechnungsgrundlagen GPH'!E68)*'Rechnungsgrundlagen GPH'!G68)","v":1},{"$f":"(F69*D69*tafel+'Rechnungsgrundlagen GPH'!G69*'Rechnungsgrundlagen GPH'!E69*(1-tafel))/(F69*tafel+G69*(1-tafel))","v":1.2947963525442762E-2},{"$f":"I68*(1-H68)","v":86611.558585006293},null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B69,'Rechnungsgrundlagen GPH'!C69)*$H$1^$A69","v":69487.493492262409},71287.799226408024,1228655.6937171761,1324960.7342043854,1058.1772462770023,920.27101115915866,null,84424.265846894748,91927.776538879465,null,81420.009999999995,90595.62]
[66,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U70,'Rechnungsgrundlagen GPH'!R70)","v":83134.769850406388},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V70,'Rechnungsgrundlagen GPH'!S70)","v":91236.428940955448},1.6384991812192107E-2,8.0936877088328973E-3,{"$f":"IF($A70<=omega,1,(1-'Rechnungsgrundlagen GPH'!D69)*'Rechnungsgrundlagen GPH'!F69)","v":1},{"$f":"IF($A70<=omega,1,(1-'Rechnungsgrundlagen GPH'!E69)*'Rechnungsgrundlagen GPH'!G69)","v":1},{"$f":"(F70*D70*tafel+'Rechnungsgrundlagen GPH'!G70*'Rechnungsgrundlagen GPH'!E70*(1-tafel))/(F70*tafel+G70*(1-tafel))","v":1.3897600581184343E-2},85490.115283565872,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B70,'Rechnungsgrundlagen GPH'!C70)*$H$1^$A70","v":68221.477282399384},70154.304488749156,1159168.2002249137,1253672.9349779773,1114.464951832284,972.06032186982338,null,83134.769850406388,91236.428940955448,null,79999.17,89872.48]
[67,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U71,'Rechnungsgrundlagen GPH'!R71)","v":81772.607327099002},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V71,'Rechnungsgrundlagen GPH'!S71)","v":90497.989777438226},1.757075919724671E-2,8.7122369543352063E-3,{"$f":"IF($A71<=omega,1,(1-'Rechnungsgrundlagen GPH'!D70)*'Rechnungsgrundlagen GPH'!F70)","v":1},{"$f":"IF($A71<=omega,1,(1-'Rechnungsgrundlagen GPH'!E70)*'Rechnungsgrundlagen GPH'!G70)","v":1},{"$f":"(F71*D71*tafel+'Rechnungsgrundlagen GPH'!G71*'Rechnungsgrundlagen GPH'!E71*(1-tafel))/(F71*tafel+G71*(1-tafel))","v":1.4913202524373259E-2},84302.007807715461,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B71,'Rechnungsgrundlagen GPH'!C71)*$H$1^$A71","v":66902.960055544972},68972.410753652774,1090946.7229425143,1183518.6304892281,1172.0197414945069,1025.5229612796393,null,81772.607327099002,90497.989777438226,null,78459.399999999994,89074.5]
[68,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U72,'Rechnungsgrundlagen GPH'!R72)","v":80335.800534823531},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V72,'Rechnungsgrundlagen GPH'!S72)","v":89709.549846606184},1.8864898521964379E-2,9.401584640740035E-3,{"$f":"IF($A72<=omega,1,(1-'Rechnungsgrundlagen GPH'!D71)*'Rechnungsgrundlagen GPH'!F71)","v":1},{"$f":"IF($A72<=omega,1,(1-'Rechnungsgrundlagen GPH'!E71)*'Rechnungsgrundlagen GPH'!G71)","v":1},{"$f":"(F72*D72*tafel+'Rechnungsgrundlagen GPH'!G72*'Rechnungsgrundlagen GPH'!E72*(1-tafel))/(F72*tafel+G72*(1-tafel))","v":1.6025904357597074E-2},83044.794892067701,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B72,'Rechnungsgrundlagen GPH'!C72)*$H$1^$A72","v":65530.831759547356},67740.589455123933,1024043.7628869695,1114546.2197355754,1232.5348865441483,1082.3571363260999,null,80335.800534823531,89709.549846606184,null,76794.97,88191.55]
[69,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U73,'Rechnungsgrundlagen GPH'!R73)","v":78820.273810053317},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V73,'Rechnungsgrundlagen GPH'!S73)","v":88866.137920640627},2.0305213748758488E-2,1.0190930131309561E-2,{"$f":"IF($A73<=omega,1,(1-'Rechnungsgrundlagen GPH'!D72)*'Rechnungsgrundlagen GPH'!F72)","v":1},{"$f":"IF($A73<=omega,1,(1-'Rechnungsgrundlagen GPH'!E72)*'Rechnungsgrundlagen GPH'!G72)","v":1},{"$f":"(F73*D73*tafel+'Rechnungsgrundlagen GPH'!G73*'Rechnungsgrundlagen GPH'!E73*(1-tafel))/(F73*tafel+G73*(1-tafel))","v":1.727092866352381E-2},81713.926951731162,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B73,'Rechnungsgrundlagen GPH'!C73)*$H$1^$A73","v":64102.292391170071},66455.618392212229,958512.93112742214,1046805.6302804515,1297.7175960001114,1144.317292664251,null,78820.273810053317,88866.137920640627,null,75000.84,87214.06]
[70,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U74,'Rechnungsgrundlagen GPH'!R74)","v":77219.811302604518},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V74,'Rechnungsgrundlagen GPH'!S74)","v":87960.509318052063},2.1935897285562556E-2,1.1113998167397665E-2,{"$f":"IF($A74<=omega,1,(1-'Rechnungsgrundlagen GPH'!D73)*'Rechnungsgrundlagen GPH'!F73)","v":1},{"$f":"IF($A74<=omega,1,(1-'Rechnungsgrundlagen GPH'!E73)*'Rechnungsgrundlagen GPH'!G73)","v":1},{"$f":"(F74*D74*tafel+'Rechnungsgrundlagen GPH'!G74*'Rechnungsgrundlagen GPH'!E74*(1-tafel))/(F74*tafel+G74*(1-tafel))","v":1.8689327550113089E-2},80302.651548531416,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B74,'Rechnungsgrundlagen GPH'!C74)*$H$1^$A74","v":62612.843113042836},65112.530556001984,894410.63873625209,980350.0118882393,1369.3608128462147,1213.2696023707613,null,77219.811302604518,87960.509318052063,null,73073.009999999995,86132]
[71,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U75,'Rechnungsgrundlagen GPH'!R75)","v":75525.925453460062},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V75,'Rechnungsgrundlagen GPH'!S75)","v":86982.916378687863},2.3805668175605255E-2,1.2209787609649636E-2,{"$f":"IF($A75<=omega,1,(1-'Rechnungsgrundlagen GPH'!D74)*'Rechnungsgrundlagen GPH'!F74)","v":0.97806410271443744},{"$f":"IF($A75<=omega,1,(1-'Rechnungsgrundlagen GPH'!E74)*'Rechnungsgrundlagen GPH'!G74)","v":0.98888600183260233},{"$f":"(F75*D75*tafel+'Rechnungsgrundlagen GPH'!G75*'Rechnungsgrundlagen GPH'!E75*(1-tafel))/(F75*tafel+G75*(1-tafel))","v":2.0300049325470363E-2},78801.848990598315,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B75,'Rechnungsgrundlagen GPH'!C75)*$H$1^$A75","v":61056.205600955225},63704.507621958248,831797.79562320921,915237.48133223737,1449.1363615133378,1289.3366370693548,null,75525.925453460062,86982.916378687863,null,71008.42,84933.52]
[72,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U76,'Rechnungsgrundlagen GPH'!R76)","v":73727.980333459491},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V76,'Rechnungsgrundlagen GPH'!S76)","v":85920.873444036173},2.5966008959214748E-2,1.3523727974865341E-2,{"$f":"IF($A76<=omega,1,(1-'Rechnungsgrundlagen GPH'!D75)*'Rechnungsgrundlagen GPH'!F75)","v":0.95478063323074647},{"$f":"IF($A76<=omega,1,(1-'Rechnungsgrundlagen GPH'!E75)*'Rechnungsgrundlagen GPH'!G75)","v":0.97681191378007071},{"$f":"(F76*D76*tafel+'Rechnungsgrundlagen GPH'!G76*'Rechnungsgrundlagen GPH'!E76*(1-tafel))/(F76*tafel+G76*(1-tafel))","v":2.2173447746741296E-2},77202.167569150901,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B76,'Rechnungsgrundlagen GPH'!C76)*$H$1^$A76","v":59424.448484902648},62224.629087714551,770741.59002225404,851532.9737102791,1538.400560075148,1375.6077384215387,null,73727.980333459491,85920.873444036173,null,68804.59,83605.22]
[73,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U77,'Rechnungsgrundlagen GPH'!R77)","v":71813.558935576075},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V77,'Rechnungsgrundlagen GPH'!S77)","v":84758.902924216192},2.847124372193055E-2,1.5106772456743522E-2,{"$f":"IF($A77<=omega,1,(1-'Rechnungsgrundlagen GPH'!D76)*'Rechnungsgrundlagen GPH'!F76)","v":0.92998879075419216},{"$f":"IF($A77<=omega,1,(1-'Rechnungsgrundlagen GPH'!E76)*'Rechnungsgrundlagen GPH'!G76)","v":0.96360177517550138},{"$f":"(F77*D77*tafel+'Rechnungsgrundlagen GPH'!G77*'Rechnungsgrundlagen GPH'!E77*(1-tafel))/(F77*tafel+G77*(1-tafel))","v":2.4361552495039945E-2},75490.32934062116,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B77,'Rechnungsgrundlagen GPH'!C77)*$H$1^$A77","v":57708.307799748036},60662.905808651798,711317.14153735142,789308.3446225645,1638.1129572749851,1473.4222974667282,null,71813.558935576075,84758.902924216192,null,66459.27,82131.820000000007]
[74,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U78,'Rechnungsgrundlagen GPH'!R78)","v":69768.937596582065},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V78,'Rechnungsgrundlagen GPH'!S78)","v":83478.469464056849},3.1377679058872898E-2,1.7014990170515443E-2,{"$f":"IF($A78<=omega,1,(1-'Rechnungsgrundlagen GPH'!D77)*'Rechnungsgrundlagen GPH'!F77)","v":0.90351085323396607},{"$f":"IF($A78<=omega,1,(1-'Rechnungsgrundlagen GPH'!E77)*'Rechnungsgrundlagen GPH'!G77)","v":0.94904486241901098},{"$f":"(F78*D78*tafel+'Rechnungsgrundlagen GPH'!G78*'Rechnungsgrundlagen GPH'!E78*(1-tafel))/(F78*tafel+G78*(1-tafel))","v":2.6919131437574666E-2},73651.267719521769,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B78,'Rechnungsgrundlagen GPH'!C78)*$H$1^$A78","v":55897.587740380091},59008.039126911943,653608.83373760339,728645.43881391268,1748.6904967924565,1583.6940788942084,null,69768.937596582065,83478.469464056849,null,63969.96,80496.479999999996]
[75,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U79,'Rechnungsgrundlagen GPH'!R79)","v":67579.750264397982},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V79,'Rechnungsgrundlagen GPH'!S79)","v":82058.084126676244},3.4744027871514871E-2,1.9309495819300748E-2,{"$f":"IF($A79<=omega,1,(1-'Rechnungsgrundlagen GPH'!D78)*'Rechnungsgrundlagen GPH'!F78)","v":0.87516077965498229},{"$f":"IF($A79<=omega,1,(1-'Rechnungsgrundlagen GPH'!E78)*'Rechnungsgrundlagen GPH'!G78)","v":0.9328968734135733},{"$f":"(F79*D79*tafel+'Rechnungsgrundlagen GPH'!G79*'Rechnungsgrundlagen GPH'!E79*(1-tafel))/(F79*tafel+G79*(1-tafel))","v":2.9903986384311403E-2},71668.639563235964,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B79,'Rechnungsgrundlagen GPH'!C79)*$H$1^$A79","v":53981.706053935457},57247.850414537446,597711.2459972233,669637.39968700078,1869.9321033797096,1706.8184838757952,null,67579.750264397982,82058.084126676244,null,61334.15,78680.83]
[76,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U80,'Rechnungsgrundlagen GPH'!R80)","v":65231.757537661724},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V80,'Rechnungsgrundlagen GPH'!S80)","v":80473.583894292358},3.8631883432551861E-2,2.2056145843568631E-2,{"$f":"IF($A80<=omega,1,(1-'Rechnungsgrundlagen GPH'!D79)*'Rechnungsgrundlagen GPH'!F79)","v":0.84475416913459289},{"$f":"IF($A80<=omega,1,(1-'Rechnungsgrundlagen GPH'!E79)*'Rechnungsgrundlagen GPH'!G79)","v":0.91488310513655513},{"$f":"(F80*D80*tafel+'Rechnungsgrundlagen GPH'!G80*'Rechnungsgrundlagen GPH'!E80*(1-tafel))/(F80*tafel+G80*(1-tafel))","v":3.3377210004673696E-2},69525.461541554832,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B80,'Rechnungsgrundlagen GPH'!C80)*$H$1^$A80","v":51950.313214601811},55369.802069003024,543729.53994328785,612389.54927246331,2000.9356374786294,1842.56182609604,null,65231.757537661724,80473.583894292358,null,58549.68,76666.12]
[77,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U81,'Rechnungsgrundlagen GPH'!R81)","v":62711.731884366287},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V81,'Rechnungsgrundlagen GPH'!S81)","v":78698.646791365187},4.310568193328379E-2,2.5324796549391571E-2,{"$f":"IF($A81<=omega,1,(1-'Rechnungsgrundlagen GPH'!D80)*'Rechnungsgrundlagen GPH'!F80)","v":0.81211972454342307},{"$f":"IF($A81<=omega,1,(1-'Rechnungsgrundlagen GPH'!E80)*'Rechnungsgrundlagen GPH'!G80)","v":0.89470430993984629},{"$f":"(F81*D81*tafel+'Rechnungsgrundlagen GPH'!G81*'Rechnungsgrundlagen GPH'!E81*(1-tafel))/(F81*tafel+G81*(1-tafel))","v":3.7402947581835683E-2},67204.895611010492,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B81,'Rechnungsgrundlagen GPH'!C81)*$H$1^$A81","v":49793.992791835248},53361.627674405485,491779.22672868602,557019.74720346031,2139.9840632832274,1989.9124255106944,null,62711.731884366287,78698.646791365187,null,55615.56,74434.33]
[78,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U82,'Rechnungsgrundlagen GPH'!R82)","v":60008.499916273424},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V82,'Rechnungsgrundlagen GPH'!S82)","v":76705.619572661439},4.823201015036882E-2,2.9189424176797818E-2,{"$f":"IF($A82<=omega,1,(1-'Rechnungsgrundlagen GPH'!D81)*'Rechnungsgrundlagen GPH'!F81)","v":0.77711275000550828},{"$f":"IF($A82<=omega,1,(1-'Rechnungsgrundlagen GPH'!E81)*'Rechnungsgrundlagen GPH'!G81)","v":0.87204610531875593},{"$f":"(F82*D82*tafel+'Rechnungsgrundlagen GPH'!G82*'Rechnungsgrundlagen GPH'!E82*(1-tafel))/(F82*tafel+G82*(1-tafel))","v":4.2047987467414318E-2},64691.234423229129,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B82,'Rechnungsgrundlagen GPH'!C82)*$H$1^$A82","v":47505.073555695089},51212.109184066067,441985.23393685074,503658.11952905479,2284.4119540700922,2146.9253491041527,null,60008.499916273424,76705.619572661439,null,52533,71968.789999999994]
[79,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U83,'Rechnungsgrundlagen GPH'!R83)","v":57114.169339203319},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V83,'Rechnungsgrundlagen GPH'!S83)","v":74466.62670621094},5.4078313711893644E-2,3.3727621833521848E-2,{"$f":"IF($A83<=omega,1,(1-'Rechnungsgrundlagen GPH'!D82)*'Rechnungsgrundlagen GPH'!F82)","v":0.7396310399592616},{"$f":"IF($A83<=omega,1,(1-'Rechnungsgrundlagen GPH'!E82)*'Rechnungsgrundlagen GPH'!G82)","v":0.84659158164888226},{"$f":"(F83*D83*tafel+'Rechnungsgrundlagen GPH'!G83*'Rechnungsgrundlagen GPH'!E83*(1-tafel))/(F83*tafel+G83*(1-tafel))","v":4.7380777469474319E-2},61971.098208949625,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B83,'Rechnungsgrundlagen GPH'!C83)*$H$1^$A83","v":45078.572647819339},48912.007037801202,394480.16038115567,452446.01034498872,2430.481748088896,2310.5572492955325,null,57114.169339203319,74466.62670621094,null,49306.02,69254.960000000006]
[80,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U84,'Rechnungsgrundlagen GPH'!R84)","v":54025.531372283665},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V84,'Rechnungsgrundlagen GPH'!S84)","v":71955.044481445817},6.0710758141271359E-2,3.9019505629280471E-2,{"$f":"IF($A84<=omega,1,(1-'Rechnungsgrundlagen GPH'!D83)*'Rechnungsgrundlagen GPH'!F83)","v":0.69963304054929054},{"$f":"IF($A84<=omega,1,(1-'Rechnungsgrundlagen GPH'!E83)*'Rechnungsgrundlagen GPH'!G83)","v":0.81803806093558562},{"$f":"(F84*D84*tafel+'Rechnungsgrundlagen GPH'!G84*'Rechnungsgrundlagen GPH'!E84*(1-tafel))/(F84*tafel+G84*(1-tafel))","v":5.3469721453952318E-2},59034.85939517244,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B84,'Rechnungsgrundlagen GPH'!C84)*$H$1^$A84","v":42513.259675459805},46455.152658781444,349401.58773333632,403534.00330718752,2573.2923489071836,2476.5145291783483,null,54025.531372283665,71955.044481445817,null,45942.2,66280.89]
[81,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U85,'Rechnungsgrundlagen GPH'!R85)","v":50745.600403687284},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V85,'Rechnungsgrundlagen GPH'!S85)","v":69147.394218246918},6.8193396518550942E-2,4.5146016131137223E-2,{"$f":"IF($A85<=omega,1,(1-'Rechnungsgrundlagen GPH'!D84)*'Rechnungsgrundlagen GPH'!F84)","v":0.65715778823686022},{"$f":"IF($A85<=omega,1,(1-'Rechnungsgrundlagen GPH'!E84)*'Rechnungsgrundlagen GPH'!G84)","v":0.7861186202119439},{"$f":"(F85*D85*tafel+'Rechnungsgrundlagen GPH'!G85*'Rechnungsgrundlagen GPH'!E85*(1-tafel))/(F85*tafel+G85*(1-tafel))","v":6.0382196676339941E-2},55878.281907239325,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B85,'Rechnungsgrundlagen GPH'!C85)*$H$1^$A85","v":39812.809022438589},43839.689517463179,306888.3280578765,357078.85064840608,2706.8501218190431,2639.219097380992,null,50745.600403687284,69147.394218246918,null,42453.57,63038.879999999997]
[82,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U86,'Rechnungsgrundlagen GPH'!R86)","v":47285.085553786696},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V86,'Rechnungsgrundlagen GPH'!S86)","v":66025.664843443839},7.6587093279232299E-2,5.2187483928341827E-2,{"$f":"IF($A86<=omega,1,(1-'Rechnungsgrundlagen GPH'!D85)*'Rechnungsgrundlagen GPH'!F85)","v":0.61234396660837009},{"$f":"IF($A86<=omega,1,(1-'Rechnungsgrundlagen GPH'!E85)*'Rechnungsgrundlagen GPH'!G85)","v":0.7506284963028681},{"$f":"(F86*D86*tafel+'Rechnungsgrundlagen GPH'!G86*'Rechnungsgrundlagen GPH'!E86*(1-tafel))/(F86*tafel+G86*(1-tafel))","v":6.8183504745040147E-2},52504.228499180434,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B86,'Rechnungsgrundlagen GPH'!C86)*$H$1^$A86","v":36986.877717102783},41069.344728604236,267075.5190354379,313239.16113094293,2824.2447196682988,2791.8762324810377,null,47285.085553786696,66025.664843443839,null,38857.839999999997,59527.01]
[83,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U87,'Rechnungsgrundlagen GPH'!R87)","v":43663.658295762354},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V87,'Rechnungsgrundlagen GPH'!S87)","v":62579.951520568531},8.5948682401348564E-2,6.0222067141417646E-2,{"$f":"IF($A87<=omega,1,(1-'Rechnungsgrundlagen GPH'!D86)*'Rechnungsgrundlagen GPH'!F86)","v":0.56544632211875978},{"$f":"IF($A87<=omega,1,(1-'Rechnungsgrundlagen GPH'!E86)*'Rechnungsgrundlagen GPH'!G86)","v":0.71145508371590682},{"$f":"(F87*D87*tafel+'Rechnungsgrundlagen GPH'!G87*'Rechnungsgrundlagen GPH'!E87*(1-tafel))/(F87*tafel+G87*(1-tafel))","v":7.6935947363141965E-2},48924.306186171896,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B87,'Rechnungsgrundlagen GPH'!C87)*$H$1^$A87","v":34052.004250523911},38154.628980484311,230088.64131833514,272169.81640233868,2917.9709855011497,2926.6824794643544,null,43663.658295762354,62579.951520568531,null,35179.42,55750.46]
[84,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U88,'Rechnungsgrundlagen GPH'!R88)","v":39910.824396418866},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V88,'Rechnungsgrundlagen GPH'!S88)","v":58811.257478390195},9.6330147727079929E-2,6.9323588411282056E-2,{"$f":"IF($A88<=omega,1,(1-'Rechnungsgrundlagen GPH'!D87)*'Rechnungsgrundlagen GPH'!F87)","v":0.51684695576396389},{"$f":"IF($A88<=omega,1,(1-'Rechnungsgrundlagen GPH'!E87)*'Rechnungsgrundlagen GPH'!G87)","v":0.66860978789626457},{"$f":"(F88*D88*tafel+'Rechnungsgrundlagen GPH'!G88*'Rechnungsgrundlagen GPH'!E88*(1-tafel))/(F88*tafel+G88*(1-tafel))","v":8.6697701030880273E-2},45160.268340654336,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B88,'Rechnungsgrundlagen GPH'!C88)*$H$1^$A88","v":31032.182803655294},35113.824978645629,196036.63706781121,234015.18742185435,2980.3935730507146,3035.1823529903013,null,39910.824396418866,58811.257478390195,null,31474.54,51723.11]
[85,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U89,'Rechnungsgrundlagen GPH'!R89)","v":36066.208786402291},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V89,'Rechnungsgrundlagen GPH'!S89)","v":54734.25007100834},0.10777685441370799,7.9559189253099349E-2,{"$f":"IF($A89<=omega,1,(1-'Rechnungsgrundlagen GPH'!D88)*'Rechnungsgrundlagen GPH'!F88)","v":0.46705901216292972},{"$f":"IF($A89<=omega,1,(1-'Rechnungsgrundlagen GPH'!E88)*'Rechnungsgrundlagen GPH'!G88)","v":0.62225935815238931},{"$f":"(F89*D89*tafel+'Rechnungsgrundlagen GPH'!G89*'Rechnungsgrundlagen GPH'!E89*(1-tafel))/(F89*tafel+G89*(1-tafel))","v":9.752098250446925E-2},41244.976897581961,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B89,'Rechnungsgrundlagen GPH'!C89)*$H$1^$A89","v":27958.971136476004},31973.616229906638,165004.45426415591,198901.36244320872,3004.3170107009355,3108.7721525038287,null,36066.208786402291,54734.25007100834,null,27817.24,47469.48]
[86,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U90,'Rechnungsgrundlagen GPH'!R90)","v":32179.106252775815},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V90,'Rechnungsgrundlagen GPH'!S90)","v":50379.637510982524},0.12032569020017803,9.0987169832879244E-2,{"$f":"IF($A90<=omega,1,(1-'Rechnungsgrundlagen GPH'!D89)*'Rechnungsgrundlagen GPH'!F89)","v":0.41672086100643535},{"$f":"IF($A90<=omega,1,(1-'Rechnungsgrundlagen GPH'!E89)*'Rechnungsgrundlagen GPH'!G89)","v":0.57275290811263124},{"$f":"(F90*D90*tafel+'Rechnungsgrundlagen GPH'!G90*'Rechnungsgrundlagen GPH'!E90*(1-tafel))/(F90*tafel+G90*(1-tafel))","v":0.10945020923741371},37222.726227155632,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B90,'Rechnungsgrundlagen GPH'!C90)*$H$1^$A90","v":24871.028090471555},28769.210130553642,137045.48312767991,166927.74621330207,2983.6726031645157,3139.3779345804796,null,32179.106252775815,50379.637510982524,null,24265.41,43026.34]
[87,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U91,'Rechnungsgrundlagen GPH'!R91)","v":28307.133082885699},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V91,'Rechnungsgrundlagen GPH'!S91)","v":45795.736876651863},0.13400334473606301,0.10365413568978199,{"$f":"IF($A91<=omega,1,(1-'Rechnungsgrundlagen GPH'!D90)*'Rechnungsgrundlagen GPH'!F90)","v":0.36657863578502359},{"$f":"IF($A91<=omega,1,(1-'Rechnungsgrundlagen GPH'!E90)*'Rechnungsgrundlagen GPH'!G90)","v":0.52063974198991181},{"$f":"(F91*D91*tafel+'Rechnungsgrundlagen GPH'!G91*'Rechnungsgrundlagen GPH'!E91*(1-tafel))/(F91*tafel+G91*(1-tafel))","v":0.12251997232356122},33148.691053206479,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B91,'Rechnungsgrundlagen GPH'!C91)*$H$1^$A91","v":21812.965572779212},25543.782714027344,112174.45503720836,138158.53608274844,2914.267542736794,3120.2627628730734,null,28307.133082885699,45795.736876651863,null,20870.59,38443.86]
[88,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U92,'Rechnungsgrundlagen GPH'!R92)","v":24513.882569890153},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V92,'Rechnungsgrundlagen GPH'!S92)","v":41048.819352425839},0.14882449750541293,0.11759196960649798,{"$f":"IF($A92<=omega,1,(1-'Rechnungsgrundlagen GPH'!D91)*'Rechnungsgrundlagen GPH'!F91)","v":0.3174558724810474},{"$f":"IF($A92<=omega,1,(1-'Rechnungsgrundlagen GPH'!E91)*'Rechnungsgrundlagen GPH'!G91)","v":0.46667327952819643},{"$f":"(F92*D92*tafel+'Rechnungsgrundlagen GPH'!G92*'Rechnungsgrundlagen GPH'!E92*(1-tafel))/(F92*tafel+G92*(1-tafel))","v":0.13675282102933839},29087.314342805337,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B92,'Rechnungsgrundlagen GPH'!C92)*$H$1^$A92","v":18833.454862825733},22347.117809437343,90361.489464429149,112614.75336872108,2794.4959683458783,3046.8907301251529,null,24513.882569890153,41048.819352425839,null,17674.29,33814.379999999997]
[89,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U93,'Rechnungsgrundlagen GPH'!R93)","v":20865.61631451955},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V93,'Rechnungsgrundlagen GPH'!S93)","v":36221.807834752755},0.16479049530427103,0.13281523824434593,{"$f":"IF($A93<=omega,1,(1-'Rechnungsgrundlagen GPH'!D92)*'Rechnungsgrundlagen GPH'!F92)","v":0.27021066177891306},{"$f":"IF($A93<=omega,1,(1-'Rechnungsgrundlagen GPH'!E92)*'Rechnungsgrundlagen GPH'!G92)","v":0.41179624942575199},{"$f":"(F93*D93*tafel+'Rechnungsgrundlagen GPH'!G93*'Rechnungsgrundlagen GPH'!E93*(1-tafel))/(F93*tafel+G93*(1-tafel))","v":0.15215742887784894},25109.54205025957,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B93,'Rechnungsgrundlagen GPH'!C93)*$H$1^$A93","v":15982.62752400281},19233.386248376686,71528.034601603416,90267.635559283735,2625.9073837927208,2917.7493521112374,null,20865.61631451955,36221.807834752755,null,14710.6,29238.87]
[90,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U94,'Rechnungsgrundlagen GPH'!R94)","v":17427.161067220994},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V94,'Rechnungsgrundlagen GPH'!S94)","v":31410.999797539152},0.18188811276016903,0.14931869622448601,{"$f":"IF($A94<=omega,1,(1-'Rechnungsgrundlagen GPH'!D93)*'Rechnungsgrundlagen GPH'!F93)","v":0.22568251298787112},{"$f":"IF($A94<=omega,1,(1-'Rechnungsgrundlagen GPH'!E93)*'Rechnungsgrundlagen GPH'!G93)","v":0.35710343245014264},{"$f":"(F94*D94*tafel+'Rechnungsgrundlagen GPH'!G94*'Rechnungsgrundlagen GPH'!E94*(1-tafel))/(F94*tafel+G94*(1-tafel))","v":0.16872674173666793},21288.938691591844,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B94,'Rechnungsgrundlagen GPH'!C94)*$H$1^$A94","v":13308.915671045577},16258.109320248372,55545.407077600605,71034.249310907049,2413.493075065524,2734.972893722892,null,17427.161067220994,31410.999797539152,null,12004.91,24802.11]
[91,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U95,'Rechnungsgrundlagen GPH'!R95)","v":14257.367629936674},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V95,'Rechnungsgrundlagen GPH'!S95)","v":26720.750260663011},0.20008826984697703,0.16707527949112,{"$f":"IF($A95<=omega,1,(1-'Rechnungsgrundlagen GPH'!D94)*'Rechnungsgrundlagen GPH'!F94)","v":0.18463354661753489},{"$f":"IF($A95<=omega,1,(1-'Rechnungsgrundlagen GPH'!E94)*'Rechnungsgrundlagen GPH'!G94)","v":0.30378121349939852},{"$f":"(F95*D95*tafel+'Rechnungsgrundlagen GPH'!G95*'Rechnungsgrundlagen GPH'!E95*(1-tafel))/(F95*tafel+G95*(1-tafel))","v":0.18643618127836542},17696.925431127871,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B95,'Rechnungsgrundlagen GPH'!C95)*$H$1^$A95","v":10855.615270942033},13474.507983892636,42236.491406555026,54776.139990658674,2165.5845241148709,2504.6219472799494,null,14257.367629936674,26720.750260663011,null,9579.25,20590.419999999998]
[92,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U96,'Rechnungsgrundlagen GPH'!R96)","v":11404.635608290349},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V96,'Rechnungsgrundlagen GPH'!S96)","v":22256.373442650322},0.21934533468917694,0.18603469255816496,{"$f":"IF($A96<=omega,1,(1-'Rechnungsgrundlagen GPH'!D95)*'Rechnungsgrundlagen GPH'!F95)","v":0.14769053971912116},{"$f":"IF($A96<=omega,1,(1-'Rechnungsgrundlagen GPH'!E95)*'Rechnungsgrundlagen GPH'!G95)","v":0.25302688234983489},{"$f":"(F96*D96*tafel+'Rechnungsgrundlagen GPH'!G96*'Rechnungsgrundlagen GPH'!E96*(1-tafel))/(F96*tafel+G96*(1-tafel))","v":0.20524233934891267},14397.5782333804,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B96,'Rechnungsgrundlagen GPH'!C96)*$H$1^$A96","v":8657.5613093268385},10929.58342050932,31380.876135612991,41301.632006766042,1893.315735779026,2236.5037580602439,null,11404.635608290349,22256.373442650322,null,7450.91,16688.490000000002]
[93,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U97,'Rechnungsgrundlagen GPH'!R97)","v":8903.0819937817978},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V97,'Rechnungsgrundlagen GPH'!S97)","v":18115.915851787162},0.23959670700635605,0.20612254885138603,{"$f":"IF($A97<=omega,1,(1-'Rechnungsgrundlagen GPH'!D96)*'Rechnungsgrundlagen GPH'!F96)","v":0.11529530885400535},{"$f":"IF($A97<=omega,1,(1-'Rechnungsgrundlagen GPH'!E96)*'Rechnungsgrundlagen GPH'!G96)","v":0.20595510408293238},{"$f":"(F97*D97*tafel+'Rechnungsgrundlagen GPH'!G97*'Rechnungsgrundlagen GPH'!E97*(1-tafel))/(F97*tafel+G97*(1-tafel))","v":0.22508196925226809},11442.585595802422,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B97,'Rechnungsgrundlagen GPH'!C97)*$H$1^$A97","v":6738.3505746166265},8660.3889842222306,22723.31482628615,30372.048586256718,1609.6576354262525,1943.4670060412654,null,8903.0819937817978,18115.915851787162,null,5632.53,13169.34]
[94,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U98,'Rechnungsgrundlagen GPH'!R98)","v":6769.9328658640961},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V98,'Rechnungsgrundlagen GPH'!S98)","v":14381.817101639564},0.26076286284329697,0.22724027657090407,{"$f":"IF($A98<=omega,1,(1-'Rechnungsgrundlagen GPH'!D97)*'Rechnungsgrundlagen GPH'!F97)","v":8.7670932519304898E-2},{"$f":"IF($A98<=omega,1,(1-'Rechnungsgrundlagen GPH'!E97)*'Rechnungsgrundlagen GPH'!G97)","v":0.16350311308040585},{"$f":"(F98*D98*tafel+'Rechnungsgrundlagen GPH'!G98*'Rechnungsgrundlagen GPH'!E98*(1-tafel))/(F98*tafel+G98*(1-tafel))","v":0.24587148965340117},8867.0658965615748,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B98,'Rechnungsgrundlagen GPH'!C98)*$H$1^$A98","v":5108.5383512304052},6691.0185215980482,15984.964251669524,21711.659602034488,1328.1326873495686,1640.2100610207472,null,6769.9328658640961,14381.817101639564,null,4127.17,10089.18]
[95,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U99,'Rechnungsgrundlagen GPH'!R99)","v":5004.5857905044486},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V99,'Rechnungsgrundlagen GPH'!S99)","v":11113.689005870832},0.28274790699698404,0.24926595249291916,{"$f":"IF($A99<=omega,1,(1-'Rechnungsgrundlagen GPH'!D98)*'Rechnungsgrundlagen GPH'!F98)","v":6.4809609167429449E-2},{"$f":"IF($A99<=omega,1,(1-'Rechnungsgrundlagen GPH'!E98)*'Rechnungsgrundlagen GPH'!G98)","v":0.12634862044381062},{"$f":"(F99*D99*tafel+'Rechnungsgrundlagen GPH'!G99*'Rechnungsgrundlagen GPH'!E99*(1-tafel))/(F99*tafel+G99*(1-tafel))","v":0.26750712851594316},6686.90719571911,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B99,'Rechnungsgrundlagen GPH'!C99)*$H$1^$A99","v":3765.1258881543258},5030.7954440620533,10876.425900439119,15020.641080436439,1061.3972726378829,1341.7483981975365,null,5004.5857905044486,11113.689005870832,null,2924.4,7483.11]
[96,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U100,'Rechnungsgrundlagen GPH'!R100)","v":3589.5496328524687},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V100,'Rechnungsgrundlagen GPH'!S100)","v":8343.424730112356},{"$f":"1-B101/B100","v":0.30544064612019706},0.27205611419046494,{"$f":"IF($A100<=omega,1,(1-'Rechnungsgrundlagen GPH'!D99)*'Rechnungsgrundlagen GPH'!F99)","v":4.6484827822046222E-2},{"$f":"IF($A100<=omega,1,(1-'Rechnungsgrundlagen GPH'!E99)*'Rechnungsgrundlagen GPH'!G99)","v":9.4854211222717852E-2},{"$f":"(F100*D100*tafel+'Rechnungsgrundlagen GPH'!G100*'Rechnungsgrundlagen GPH'!E100*(1-tafel))/(F100*tafel+G100*(1-tafel))","v":0.28986577898702681},4898.1118531396933,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B100,'Rechnungsgrundlagen GPH'!C100)*$H$1^$A100","v":2692.467022630638},3673.9998012661263,7111.3000122847925,9989.8456363743862,819.92907981019493,1061.7814699822411,null,3589.5496328524687,8343.424730112356,null,1999.61,5360.28]
[97,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U101,'Rechnungsgrundlagen GPH'!R101)","v":2493.1552737134944},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V101,'Rechnungsgrundlagen GPH'!S101)","v":6073.5450189973599},0.32871624182116099,0.29544846191010798,{"$f":"IF($A101<=omega,1,(1-'Rechnungsgrundlagen GPH'!D100)*'Rechnungsgrundlagen GPH'!F100)","v":3.2286471977294312E-2},{"$f":"IF($A101<=omega,1,(1-'Rechnungsgrundlagen GPH'!E100)*'Rechnungsgrundlagen GPH'!G100)","v":6.9048543102863638E-2},{"$f":"(F101*D101*tafel+'Rechnungsgrundlagen GPH'!G101*'Rechnungsgrundlagen GPH'!E101*(1-tafel))/(F101*tafel+G101*(1-tafel))","v":0.31280660229836244},3478.3168452637665,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B101,'Rechnungsgrundlagen GPH'!C101)*$H$1^$A101","v":1864.484701476583},2601.2292989770081,4418.8329896541545,6315.8458351082591,611.05324426962261,811.2479549471077,null,2493.1552737134944,6073.5450189973599,null,1316.78,3701.07]
[98,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U102,'Rechnungsgrundlagen GPH'!R102)","v":1673.6146418617866},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V102,'Rechnungsgrundlagen GPH'!S102)","v":4279.1254847927921},0.35243833995435803,0.31926528043441604,{"$f":"IF($A102<=omega,1,(1-'Rechnungsgrundlagen GPH'!D101)*'Rechnungsgrundlagen GPH'!F101)","v":2.1673384247253898E-2},{"$f":"IF($A102<=omega,1,(1-'Rechnungsgrundlagen GPH'!E101)*'Rechnungsgrundlagen GPH'!G101)","v":4.8648257245988778E-2},{"$f":"(F102*D102*tafel+'Rechnungsgrundlagen GPH'!G102*'Rechnungsgrundlagen GPH'!E102*(1-tafel))/(F102*tafel+G102*(1-tafel))","v":0.33617327369150535},2390.2763711796488,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B102,'Rechnungsgrundlagen GPH'!C102)*$H$1^$A102","v":1247.8547332743287},1782.2009971735388,2554.3482881775717,3714.6165361312515,438.47642143508745,597.33633459231714,null,1673.6146418617866,4279.1254847927921,null,833.45,2458.3000000000002]
[99,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U103,'Rechnungsgrundlagen GPH'!R103)","v":1083.7686757607112},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V103,'Rechnungsgrundlagen GPH'!S103)","v":2912.949286876365},0.37646287892047781,0.34331846811818911,{"$f":"IF($A103<=omega,1,(1-'Rechnungsgrundlagen GPH'!D102)*'Rechnungsgrundlagen GPH'!F102)","v":1.4034852681958801E-2},{"$f":"IF($A103<=omega,1,(1-'Rechnungsgrundlagen GPH'!E102)*'Rechnungsgrundlagen GPH'!G102)","v":3.3116557753702557E-2},{"$f":"(F103*D103*tafel+'Rechnungsgrundlagen GPH'!G103*'Rechnungsgrundlagen GPH'!E103*(1-tafel))/(F103*tafel+G103*(1-tafel))","v":0.35979793793488152},1586.7293384527345,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B103,'Rechnungsgrundlagen GPH'!C103)*$H$1^$A103","v":805.64594474071407},1179.5340514231755,1306.4935549032432,1932.4155389577127,302.38862587008725,423.12454578866902,null,1083.7686757607112,2912.949286876365,null,506.01,1567.35]
[100,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U104,'Rechnungsgrundlagen GPH'!R104)","v":675.77},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V104,'Rechnungsgrundlagen GPH'!S104)","v":1912.88},1,1,{"$f":"IF($A104<=omega,1,(1-'Rechnungsgrundlagen GPH'!D103)*'Rechnungsgrundlagen GPH'!F103)","v":8.7512516360838018E-3},{"$f":"IF($A104<=omega,1,(1-'Rechnungsgrundlagen GPH'!E103)*'Rechnungsgrundlagen GPH'!G103)","v":2.1747031876353858E-2},{"$f":"(F104*D104*tafel+'Rechnungsgrundlagen GPH'!G104*'Rechnungsgrundlagen GPH'!E104*(1-tafel))/(F104*tafel+G104*(1-tafel))","v":1},1015.8273944166621,null,{"$f":"IF(sex=\"m\",'Rechnungsgrundlagen GPH'!B104,'Rechnungsgrundlagen GPH'!C104)*$H$1^$A104","v":500.84761016252912},752.88148753453709,500.84761016252912,752.88148753453709,499.34956147809493,750.62959873832222,null,675.77,1912.88,null,294.06,957.05]
[101,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U105,'Rechnungsgrundlagen GPH'!R105)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V105,'Rechnungsgrundlagen GPH'!S105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A105<=omega,1,(1-'Rechnungsgrundlagen GPH'!D104)*'Rechnungsgrundlagen GPH'!F104)","v":0},{"$f":"IF($A105<=omega,1,(1-'Rechnungsgrundlagen GPH'!E104)*'Rechnungsgrundlagen GPH'!G104)","v":0},{"$f":"(F105*D105*tafel+'Rechnungsgrundlagen GPH'!G105*'Rechnungsgrundlagen GPH'!E105*(1-tafel))/(F105*tafel+G105*(1-tafel))","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,0,0,null,163.22,558.38]
[102,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U106,'Rechnungsgrundlagen GPH'!R106)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V106,'Rechnungsgrundlagen GPH'!S106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A106<=omega,1,(1-'Rechnungsgrundlagen GPH'!D105)*'Rechnungsgrundlagen GPH'!F105)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A106<=omega,1,(1-'Rechnungsgrundlagen GPH'!E105)*'Rechnungsgrundlagen GPH'!G105)","v":{"$error":"#DIV/0!"}},{"$f":"(F106*D106*tafel+'Rechnungsgrundlagen GPH'!G106*'Rechnungsgrundlagen GPH'!E106*(1-tafel))/(F106*tafel+G106*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,86.33,310.54000000000002]
[103,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U107,'Rechnungsgrundlagen GPH'!R107)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V107,'Rechnungsgrundlagen GPH'!S107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A107<=omega,1,(1-'Rechnungsgrundlagen GPH'!D106)*'Rechnungsgrundlagen GPH'!F106)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A107<=omega,1,(1-'Rechnungsgrundlagen GPH'!E106)*'Rechnungsgrundlagen GPH'!G106)","v":{"$error":"#DIV/0!"}},{"$f":"(F107*D107*tafel+'Rechnungsgrundlagen GPH'!G107*'Rechnungsgrundlagen GPH'!E107*(1-tafel))/(F107*tafel+G107*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,43.4,164.22]
[104,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U108,'Rechnungsgrundlagen GPH'!R108)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V108,'Rechnungsgrundlagen GPH'!S108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A108<=omega,1,(1-'Rechnungsgrundlagen GPH'!D107)*'Rechnungsgrundlagen GPH'!F107)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A108<=omega,1,(1-'Rechnungsgrundlagen GPH'!E107)*'Rechnungsgrundlagen GPH'!G107)","v":{"$error":"#DIV/0!"}},{"$f":"(F108*D108*tafel+'Rechnungsgrundlagen GPH'!G108*'Rechnungsgrundlagen GPH'!E108*(1-tafel))/(F108*tafel+G108*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,20.68,82.36]
[105,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U109,'Rechnungsgrundlagen GPH'!R109)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V109,'Rechnungsgrundlagen GPH'!S109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A109<=omega,1,(1-'Rechnungsgrundlagen GPH'!D108)*'Rechnungsgrundlagen GPH'!F108)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A109<=omega,1,(1-'Rechnungsgrundlagen GPH'!E108)*'Rechnungsgrundlagen GPH'!G108)","v":{"$error":"#DIV/0!"}},{"$f":"(F109*D109*tafel+'Rechnungsgrundlagen GPH'!G109*'Rechnungsgrundlagen GPH'!E109*(1-tafel))/(F109*tafel+G109*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,9.32,39.049999999999997]
[106,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U110,'Rechnungsgrundlagen GPH'!R110)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V110,'Rechnungsgrundlagen GPH'!S110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A110<=omega,1,(1-'Rechnungsgrundlagen GPH'!D109)*'Rechnungsgrundlagen GPH'!F109)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A110<=omega,1,(1-'Rechnungsgrundlagen GPH'!E109)*'Rechnungsgrundlagen GPH'!G109)","v":{"$error":"#DIV/0!"}},{"$f":"(F110*D110*tafel+'Rechnungsgrundlagen GPH'!G110*'Rechnungsgrundlagen GPH'!E110*(1-tafel))/(F110*tafel+G110*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,3.95,17.45]
[107,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U111,'Rechnungsgrundlagen GPH'!R111)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V111,'Rechnungsgrundlagen GPH'!S111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A111<=omega,1,(1-'Rechnungsgrundlagen GPH'!D110)*'Rechnungsgrundlagen GPH'!F110)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A111<=omega,1,(1-'Rechnungsgrundlagen GPH'!E110)*'Rechnungsgrundlagen GPH'!G110)","v":{"$error":"#DIV/0!"}},{"$f":"(F111*D111*tafel+'Rechnungsgrundlagen GPH'!G111*'Rechnungsgrundlagen GPH'!E111*(1-tafel))/(F111*tafel+G111*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,1.57,7.32]
[108,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U112,'Rechnungsgrundlagen GPH'!R112)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V112,'Rechnungsgrundlagen GPH'!S112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A112<=omega,1,(1-'Rechnungsgrundlagen GPH'!D111)*'Rechnungsgrundlagen GPH'!F111)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A112<=omega,1,(1-'Rechnungsgrundlagen GPH'!E111)*'Rechnungsgrundlagen GPH'!G111)","v":{"$error":"#DIV/0!"}},{"$f":"(F112*D112*tafel+'Rechnungsgrundlagen GPH'!G112*'Rechnungsgrundlagen GPH'!E112*(1-tafel))/(F112*tafel+G112*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.57999999999999996,2.87]
[109,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U113,'Rechnungsgrundlagen GPH'!R113)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V113,'Rechnungsgrundlagen GPH'!S113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A113<=omega,1,(1-'Rechnungsgrundlagen GPH'!D112)*'Rechnungsgrundlagen GPH'!F112)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A113<=omega,1,(1-'Rechnungsgrundlagen GPH'!E112)*'Rechnungsgrundlagen GPH'!G112)","v":{"$error":"#DIV/0!"}},{"$f":"(F113*D113*tafel+'Rechnungsgrundlagen GPH'!G113*'Rechnungsgrundlagen GPH'!E113*(1-tafel))/(F113*tafel+G113*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.2,1.05]
[110,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U114,'Rechnungsgrundlagen GPH'!R114)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V114,'Rechnungsgrundlagen GPH'!S114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A114<=omega,1,(1-'Rechnungsgrundlagen GPH'!D113)*'Rechnungsgrundlagen GPH'!F113)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A114<=omega,1,(1-'Rechnungsgrundlagen GPH'!E113)*'Rechnungsgrundlagen GPH'!G113)","v":{"$error":"#DIV/0!"}},{"$f":"(F114*D114*tafel+'Rechnungsgrundlagen GPH'!G114*'Rechnungsgrundlagen GPH'!E114*(1-tafel))/(F114*tafel+G114*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.06,0.35]
[111,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U115,'Rechnungsgrundlagen GPH'!R115)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V115,'Rechnungsgrundlagen GPH'!S115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A115<=omega,1,(1-'Rechnungsgrundlagen GPH'!D114)*'Rechnungsgrundlagen GPH'!F114)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A115<=omega,1,(1-'Rechnungsgrundlagen GPH'!E114)*'Rechnungsgrundlagen GPH'!G114)","v":{"$error":"#DIV/0!"}},{"$f":"(F115*D115*tafel+'Rechnungsgrundlagen GPH'!G115*'Rechnungsgrundlagen GPH'!E115*(1-tafel))/(F115*tafel+G115*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.02,0.11]
[112,{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!U116,'Rechnungsgrundlagen GPH'!R116)","v":0},{"$f":"IF(Work_44!$I$7=2002,'Rechnungsgrundlagen GPH'!V116,'Rechnungsgrundlagen GPH'!S116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($A116<=omega,1,(1-'Rechnungsgrundlagen GPH'!D115)*'Rechnungsgrundlagen GPH'!F115)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A116<=omega,1,(1-'Rechnungsgrundlagen GPH'!E115)*'Rechnungsgrundlagen GPH'!G115)","v":{"$error":"#DIV/0!"}},{"$f":"(F116*D116*tafel+'Rechnungsgrundlagen GPH'!G116*'Rechnungsgrundlagen GPH'!E116*(1-tafel))/(F116*tafel+G116*(1-tafel))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,0,0,null,0.01,0.03]

{"sheet":"Barwerte GPH","index":10,"n_rows":125,"n_cols":13,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
[]
[]
["x","t","axn","axm","aun","aum","s","A(s+h)","max","TFx","TFu","Axn","Aun"]
[{"$f":"x_44+l","v":36},0,{"$f":"INDEX(Nx_GPH,$A4+1)/INDEX(Dx_GPH,$A4+1)","v":40.7594594878043},null,{"$f":"INDEX(Nu_GPH,$A4+1)/INDEX(Du_GPH,$A4+1)","v":41.951873697419622},null,1,0,1,{"$f":"INDEX(Cx_GPH,$A4+1)*$I4","v":80.914012431312585},{"$f":"INDEX(Cu_GPH,$A4+1)*$I4","v":68.181291470391443},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C4","v":0.87808735945821814},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E4","v":0.87452081645837187}]
[{"$f":"A4+1","v":37},1,39.91558882173959,null,41.106602181409826,null,2,0,1,86.029116277131834,72.735910291594337,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C5","v":0.88061139933677646},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E5","v":0.87704904631682579}]
[38,2,39.070837538221319,null,40.260349841982006,null,3,{"$f":"2/12","v":0.16666666666666666},1,92.096604182617739,78.040578201849712,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C6","v":0.88313807316584392},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E6","v":0.87958020984452601}]
[39,3,38.225536609723612,null,39.413376731989565,null,4,{"$f":"2/12","v":0.16666666666666666},1,99.203348886861932,84.24048423334898,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C7","v":0.88566639099784095},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E7","v":0.88211352921638764}]
[40,4,37.380032644177348,null,38.565989914229881,null,5,{"$f":"3/12","v":0.25},1,107.59251412439335,91.639493549620965,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C8","v":0.88819531611911584},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E8","v":0.88464808599931777}]
[41,5,36.534751421726661,null,37.718608162664822,null,6,{"$f":"3/12","v":0.25},1,117.59907462527917,100.6119564386463,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C9","v":0.89072357500979571},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E9","v":0.88718262762912337}]
[42,6,35.690228770209373,null,36.871782934490859,null,7,{"$f":"3/12","v":0.25},1,129.32363373185217,111.22711690534197,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C10","v":0.89324956499439367},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E10","v":0.88971550468248506}]
[43,7,34.847004964771742,null,36.0260590005499,null,8,{"$f":"3/12","v":0.25},1,142.92066901866929,123.55142101290403,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C11","v":0.89577167009540337},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E11","v":0.89224508773514988}]
[44,8,34.005643464852518,null,35.181971341184152,null,9,{"$f":"3/12","v":0.25},1,158.57290004243259,137.64349349826807,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C12","v":0.89828820499047579},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E12","v":0.89476977664651292}]
[45,9,33.166737781232442,null,34.340040284138183,null,10,{"$f":"4/12","v":0.33333333333333331},1,176.53203708150249,153.61764119270083,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C13","v":0.90079739447288865},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E13","v":0.8972880151022834}]
[46,10,32.330933217290259,null,33.500792257331867,null,11,{"$f":"4/12","v":0.33333333333333331},1,196.71404526184779,171.37004737423558,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C14","v":0.90329730842286515},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E14","v":0.89979822854238189}]
[47,11,31.498794089426863,null,32.664672385852235,null,12,{"$f":"4/12","v":0.33333333333333331},1,218.99662534872186,190.81550576780865,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C15","v":0.9057862589548592},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E15","v":0.90229908558569072}]
[48,12,30.670793180951463,null,31.832055309727039,null,13,{"$f":"4/12","v":0.33333333333333331},1,243.51772715726111,212.02451719077362,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C16","v":0.90826283196126611},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E16","v":0.90478946567380192}]
[49,13,29.847410308256975,null,31.003306351354627,null,14,{"$f":"4/12","v":0.33333333333333331},1,270.61642985405342,235.22039465636772,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C17","v":0.91072559229833816},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E17","v":0.90726827611758765}]
[50,14,29.029200819976342,null,30.178836006192196,null,15,{"$f":"6/12","v":0.5},1,300.33767649935908,260.43681699915032,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C18","v":0.91317287890336496},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E18","v":0.90973428911408538}]
[51,15,28.216686385051926,null,29.359026967200009,null,16,{"$f":"6/12","v":0.5},1,332.65179529212764,287.70512542214419,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C19","v":0.91560313145049665},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E19","v":0.91218636001834896}]
[52,16,27.410330660718333,null,28.544233523080074,null,17,{"$f":"6/12","v":0.5},1,367.76077254685515,317.22481890986091,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C20","v":0.91801496312846342},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E20","v":0.91462342914333372}]
[{"$f":"A20+1","v":53},17,26.610618916598902,null,27.734839387638523,null,18,{"$f":"6/12","v":0.5},1,405.83406270245905,349.23509942107194,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C21","v":0.92040692248275868},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E21","v":0.91704434879071617}]
[54,18,25.818044843848277,null,26.931267057951501,null,19,{"$f":"6/12","v":0.5},1,447.04258951758675,383.99288814836473,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C22","v":0.9227775328698492},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E22","v":0.9194478552603681}]
[55,19,25.033109750344106,null,26.13397911324531,null,20,{"$f":"9/12","v":0.75},1,491.71133261814248,421.90541055559879,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C23","v":0.925125294864378},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E23","v":0.92183256496537158}]
[56,20,24.256369518831406,null,25.343521899033597,null,21,{"$f":"9/12","v":0.75},1,540.19471839597099,463.28764548880281,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C24","v":0.92744854580609093},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E24","v":0.92419684377158795}]
[57,21,23.488440102535673,null,24.560489462787753,null,22,{"$f":"9/12","v":0.75},1,592.41024303289305,508.03007346468803,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C25","v":0.92974544336230935},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E25","v":0.9265389148670391}]
[58,22,22.729865519156881,null,23.785389976307759,null,23,{"$f":"9/12","v":0.75},1,647.92580318755063,555.86661510673002,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C26","v":0.93201436036144814},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E26","v":0.92885725829619148}]
[59,23,21.981024284662183,null,23.018605610059726,null,24,{"$f":"9/12","v":0.75},1,706.00613369734492,606.29357256487128,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C27","v":0.93425416465206035},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E27","v":0.93115073097689338}]
[60,24,21.242057880234693,null,22.26033298216398,null,25,{"$f":"12/12","v":1},1,765.71999542653793,658.55176778923487,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C28","v":0.93646443306011851},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E28","v":0.93341874481905396}]
[61,25,20.512834789922422,null,21.510524142397255,null,26,1,1,826.03781710976909,711.64735206982004,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C29","v":0.93864555895337543},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E29","v":0.93566144324308198}]
[62,26,19.792942732088765,null,20.768838291409327,null,27,1,1,885.85275236201414,764.65263184813375,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C30","v":0.94079877547730451},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E30","v":0.93787984558900783}]
[63,27,19.081685012027673,null,20.034678836011281,null,28,1,1,944.56931336896378,817.13727488250879,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C31","v":0.94292616646452609},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E31","v":0.94007573628311958}]
[64,28,18.3782275750393,null,19.307340683174342,null,29,1,1,1001.9017106323154,868.92543625834514,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C32","v":0.94503022659509939},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E32","v":0.94225122427764674}]
[65,29,17.68168100428014,null,18.586079926473083,null,30,1,1,1058.1772462770023,920.27101115915866,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C33","v":0.94711361613874578},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E33","v":0.94440853461673313}]
[66,30,16.991250356930781,null,17.870221137735495,null,31,1,1,1114.464951832284,972.06032186982338,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C34","v":0.94917871279083754},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E34","v":0.9465496875242233}]
[67,31,16.306404410758141,null,17.159304967842509,null,32,1,1,1172.0197414945069,1025.5229612796393,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C35","v":0.95122710545137368},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E35","v":0.94867605692569779}]
[68,32,{"$f":"INDEX(Nx_GPH,$A36+1)/INDEX(Dx_GPH,$A36+1)","v":15.626900123051986},null,{"$f":"INDEX(Nu_GPH,$A36+1)/INDEX(Du_GPH,$A36+1)","v":16.453152071756449},null,33,1,1,{"$f":"INDEX(Cx_GPH,$A36+1)*$I36","v":1232.5348865441483},{"$f":"INDEX(Cu_GPH,$A36+1)*$I36","v":1082.3571363260999},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C36","v":0.95325952106764333},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E36","v":0.95078817924699199}]
[{"$f":"A36+1","v":69},33,14.95286510626342,null,15.751950784692783,null,34,1,1,1297.7175960001114,1144.317292664251,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C37","v":0.95527557794736973},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E37","v":0.95288549117240662}]
[70,34,14.284779196521393,null,15.056241917138513,null,35,1,1,1369.3608128462147,1213.2696023707613,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C38","v":0.95727384088777445},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E38","v":0.95496637512321692}]
[71,35,13.623476720115665,null,14.366918692214568,null,36,1,1,1449.1363615133378,1289.3366370693548,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C39","v":0.95925181439646545},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E39","v":0.95702815944502317}]
[72,36,12.970109267704323,null,13.684822010106659,null,37,1,1,1538.400560075148,1375.6077384215387,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C40","v":0.96120605403478443},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E40","v":0.95906832898273375}]
[73,37,12.326078664542944,null,13.011383713010211,null,38,1,1,1638.1129572749851,1473.4222974667282,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C41","v":0.96313236690565596},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E41","v":0.96108260105779775}]
[74,38,11.692970308009198,null,12.348240165153998,null,39,1,1,1748.6904967924565,1583.6940788942084,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C42","v":0.96502601104284547},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E42","v":0.96306608126075743}]
[75,39,11.072477876116478,null,11.697162336019414,null,40,1,1,1869.9321033797096,1706.8184838757952,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C43","v":0.96688192060982259},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E43","v":0.96501347257422077}]
[76,40,10.46633805069072,null,11.059991663132378,null,41,1,1,2000.9356374786294,1842.56182609604,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C44","v":0.96869490114449586},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E44","v":0.96691926720897747}]
[77,41,9.8762762163817346,null,10.438582394866316,null,42,1,1,2139.9840632832274,1989.9124255106944,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C45","v":0.97045979197493137},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E45","v":0.96877791905822785}]
[78,42,9.3039585217916976,null,9.8347466556944898,null,43,1,1,2284.4119540700922,2146.9253491041527,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C46","v":0.97217160960580873},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E46","v":0.97058400800889122}]
[79,43,8.7509461194139764,null,9.2502033293240231,null,44,1,1,2430.481748088896,2310.5572492955325,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C47","v":0.97382568458799534},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E47","v":0.97233239283352868}]
[80,44,8.2186496730812575,null,8.6865284088331851,null,45,1,1,2573.2923489071836,2476.5145291783483,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C48","v":0.97541779758799341},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E48","v":0.97401835969441841}]
[81,45,7.7082812188638474,null,8.1451044607915541,null,46,1,1,2706.8501218190431,2639.219097380992,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C49","v":0.97694432337328962},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E49","v":0.97563777329773327}]
[82,46,7.2208181798471145,null,7.6270795943032459,null,47,1,1,2824.2447196682988,2791.8762324810377,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C50","v":0.97840233844512425},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E50","v":0.97718719961823663}]
[83,47,6.7569779336790461,null,7.1333367320004779,null,48,1,1,2917.9709855011497,2926.6824794643544,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C51","v":0.97978969710764086},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E51","v":0.9786639978105679}]
[84,48,6.3172042491551696,null,6.6644743933242818,null,49,1,1,2980.3935730507146,3035.1823529903013,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C52","v":0.98110507203642605},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E52","v":0.98006637768696714}]
[{"$f":"A52+1","v":85},49,5.901664029721279,null,6.2207965784353663,null,50,1,1,3004.3170107009355,3108.7721525038287,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C53","v":0.98234796401878066},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E53","v":0.98139342997477041}]
[86,50,5.5102460030666762,null,5.802305501464585,null,51,1,1,2983.6726031645157,3139.3779345804796,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C54","v":0.98351870587318124},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E54","v":0.98264514805145264}]
[87,51,5.1425586614042453,null,5.4086952441416916,null,52,1,1,2914.267542736794,3120.2627628730734,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C55","v":0.98461846860995805},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E55","v":0.98382244692679532}]
[88,52,4.7979242323079268,null,5.0393412845912096,null,53,1,1,2794.4959683458783,3046.8907301251529,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C56","v":0.98564927946468284},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E56","v":0.98492719456253941}]
[89,53,4.4753614194025459,null,4.6932783646926657,null,54,1,1,2625.9073837927208,2917.7493521112374,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C57","v":0.98661407352122932},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E57","v":0.98596227807170755}]
[90,54,4.1735486534371313,null,4.369158055939427,null,55,1,1,2413.493075065524,2734.972893722892,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C58","v":0.98751680362880279},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E58","v":0.98693173064026152}]
[91,55,3.8907505795283965,null,4.0651680978732445,null,56,1,1,2165.5845241148709,2504.6219472799494,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C59","v":0.98836266028057362},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E59","v":0.98784097278801675}]
[92,56,3.6246784763517876,null,3.7788843744276379,null,57,1,1,1893.315735779026,2236.5037580602439,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C60","v":0.98915848910363424},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E60","v":0.98869725511138351}]
[93,57,3.3722369554182743,null,3.5070074383020753,null,58,1,1,1609.6576354262525,1943.4670060412654,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C61","v":0.98991354848828084},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E61","v":0.98951044634605612}]
[94,58,3.1290680724398405,null,3.2448960546067935,null,59,1,1,1328.1326873495686,1640.2100610207472,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C62","v":0.99064087316319138},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E62","v":0.99029442855052852}]
[95,59,2.8887283515959066,null,2.9857387857352848,null,60,1,1,1061.3972726378829,1341.7483981975365,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C63","v":0.99135973573799874},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E63","v":0.99106957491804049}]
[96,60,2.6411836997493823,null,2.7190653720045672,null,61,1,1,819.92907981019493,1061.7814699822411,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C64","v":0.99210014845538608},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E64","v":0.99186720227715519}]
[97,61,2.370002277924109,null,2.4280234878148219,null,62,1,1,611.05324426962261,811.2479549471077,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C65","v":0.99291125938806379},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E65","v":0.99273771638739372}]
[98,62,2.0469917050961919,null,2.0842859711235739,null,63,1,1,438.47642143508745,597.33633459231714,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C66","v":0.99387739270659192},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E66","v":0.99376584455297068}]
[99,63,1.6216721047652265,null,1.6382872004637277,null,64,1,1,302.38862587008725,423.12454578866902,{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C67","v":0.99514953508046311},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E67","v":0.99509983888196318}]
[100,64,{"$f":"INDEX(Nx_GPH,$A68+1)/INDEX(Dx_GPH,$A68+1)","v":1},null,{"$f":"INDEX(Nu_GPH,$A68+1)/INDEX(Du_GPH,$A68+1)","v":1},null,65,1,1,{"$f":"INDEX(Cx_GPH,$A68+1)*$I68","v":499.34956147809493},{"$f":"INDEX(Cu_GPH,$A68+1)*$I68","v":750.62959873832222},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C68","v":0.99700897308075787},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E68","v":0.99700897308075787}]
[{"$f":"A68+1","v":101},65,{"$error":"#REF!"},null,{"$error":"#REF!"},null,66,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C69","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E69","v":{"$error":"#REF!"}}]
[102,66,{"$error":"#REF!"},null,{"$error":"#REF!"},null,67,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C70","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E70","v":{"$error":"#REF!"}}]
[103,67,{"$error":"#REF!"},null,{"$error":"#REF!"},null,68,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C71","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E71","v":{"$error":"#REF!"}}]
[104,68,{"$error":"#REF!"},null,{"$error":"#REF!"},null,69,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C72","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E72","v":{"$error":"#REF!"}}]
[105,69,{"$error":"#REF!"},null,{"$error":"#REF!"},null,70,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C73","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E73","v":{"$error":"#REF!"}}]
[106,70,{"$error":"#REF!"},null,{"$error":"#REF!"},null,71,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C74","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E74","v":{"$error":"#REF!"}}]
[107,71,{"$error":"#REF!"},null,{"$error":"#REF!"},null,72,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C75","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E75","v":{"$error":"#REF!"}}]
[108,72,{"$error":"#REF!"},null,{"$error":"#REF!"},null,73,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C76","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E76","v":{"$error":"#REF!"}}]
[109,73,{"$error":"#REF!"},null,{"$error":"#REF!"},null,74,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C77","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E77","v":{"$error":"#REF!"}}]
[110,74,{"$error":"#REF!"},null,{"$error":"#REF!"},null,75,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C78","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E78","v":{"$error":"#REF!"}}]
[111,75,{"$error":"#REF!"},null,{"$error":"#REF!"},null,76,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C79","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E79","v":{"$error":"#REF!"}}]
[112,76,{"$error":"#REF!"},null,{"$error":"#REF!"},null,77,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C80","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E80","v":{"$error":"#REF!"}}]
[113,77,{"$error":"#REF!"},null,{"$error":"#REF!"},null,78,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C81","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E81","v":{"$error":"#REF!"}}]
[114,78,{"$error":"#REF!"},null,{"$error":"#REF!"},null,79,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C82","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E82","v":{"$error":"#REF!"}}]
[115,79,{"$error":"#REF!"},null,{"$error":"#REF!"},null,80,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C83","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E83","v":{"$error":"#REF!"}}]
[116,80,{"$error":"#REF!"},null,{"$error":"#REF!"},null,81,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C84","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E84","v":{"$error":"#REF!"}}]
[{"$f":"A84+1","v":117},81,{"$error":"#REF!"},null,{"$error":"#REF!"},null,82,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C85","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E85","v":{"$error":"#REF!"}}]
[118,82,{"$error":"#REF!"},null,{"$error":"#REF!"},null,83,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C86","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E86","v":{"$error":"#REF!"}}]
[119,83,{"$error":"#REF!"},null,{"$error":"#REF!"},null,84,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C87","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E87","v":{"$error":"#REF!"}}]
[120,84,{"$error":"#REF!"},null,{"$error":"#REF!"},null,85,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C88","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E88","v":{"$error":"#REF!"}}]
[121,85,{"$error":"#REF!"},null,{"$error":"#REF!"},null,86,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C89","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E89","v":{"$error":"#REF!"}}]
[122,86,{"$error":"#REF!"},null,{"$error":"#REF!"},null,87,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C90","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E90","v":{"$error":"#REF!"}}]
[123,87,{"$error":"#REF!"},null,{"$error":"#REF!"},null,88,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C91","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E91","v":{"$error":"#REF!"}}]
[124,88,{"$error":"#REF!"},null,{"$error":"#REF!"},null,89,{"$f":"12/12","v":1},1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C92","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E92","v":{"$error":"#REF!"}}]
[125,89,{"$error":"#REF!"},null,{"$error":"#REF!"},null,90,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C93","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E93","v":{"$error":"#REF!"}}]
[126,90,{"$error":"#REF!"},null,{"$error":"#REF!"},null,91,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C94","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E94","v":{"$error":"#REF!"}}]
[127,91,{"$error":"#REF!"},null,{"$error":"#REF!"},null,92,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C95","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E95","v":{"$error":"#REF!"}}]
[128,92,{"$error":"#REF!"},null,{"$error":"#REF!"},null,93,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C96","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E96","v":{"$error":"#REF!"}}]
[129,93,{"$error":"#REF!"},null,{"$error":"#REF!"},null,94,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C97","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E97","v":{"$error":"#REF!"}}]
[130,94,{"$error":"#REF!"},null,{"$error":"#REF!"},null,95,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C98","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E98","v":{"$error":"#REF!"}}]
[131,95,{"$error":"#REF!"},null,{"$error":"#REF!"},null,96,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C99","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E99","v":{"$error":"#REF!"}}]
[132,96,{"$error":"#REF!"},null,{"$error":"#REF!"},null,97,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C100","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E100","v":{"$error":"#REF!"}}]
[{"$f":"A100+1","v":133},97,{"$error":"#REF!"},null,{"$error":"#REF!"},null,98,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C101","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E101","v":{"$error":"#REF!"}}]
[134,98,{"$error":"#REF!"},null,{"$error":"#REF!"},null,99,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C102","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E102","v":{"$error":"#REF!"}}]
[135,99,{"$error":"#REF!"},null,{"$error":"#REF!"},null,100,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C103","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E103","v":{"$error":"#REF!"}}]
[136,100,{"$error":"#REF!"},null,{"$error":"#REF!"},null,101,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C104","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E104","v":{"$error":"#REF!"}}]
[137,101,{"$error":"#REF!"},null,{"$error":"#REF!"},null,102,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C105","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E105","v":{"$error":"#REF!"}}]
[138,102,{"$error":"#REF!"},null,{"$error":"#REF!"},null,103,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C106","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E106","v":{"$error":"#REF!"}}]
[139,103,{"$error":"#REF!"},null,{"$error":"#REF!"},null,104,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C107","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E107","v":{"$error":"#REF!"}}]
[140,104,{"$error":"#REF!"},null,{"$error":"#REF!"},null,105,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C108","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E108","v":{"$error":"#REF!"}}]
[141,105,{"$error":"#REF!"},null,{"$error":"#REF!"},null,106,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C109","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E109","v":{"$error":"#REF!"}}]
[142,106,{"$error":"#REF!"},null,{"$error":"#REF!"},null,107,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C110","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E110","v":{"$error":"#REF!"}}]
[143,107,{"$error":"#REF!"},null,{"$error":"#REF!"},null,108,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C111","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E111","v":{"$error":"#REF!"}}]
[144,108,{"$error":"#REF!"},null,{"$error":"#REF!"},null,109,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C112","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E112","v":{"$error":"#REF!"}}]
[145,109,{"$error":"#REF!"},null,{"$error":"#REF!"},null,110,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C113","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E113","v":{"$error":"#REF!"}}]
[146,110,{"$error":"#REF!"},null,{"$error":"#REF!"},null,111,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C114","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E114","v":{"$error":"#REF!"}}]
[147,111,{"$error":"#REF!"},null,{"$error":"#REF!"},null,112,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C115","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E115","v":{"$error":"#REF!"}}]
[148,112,{"$error":"#REF!"},null,{"$error":"#REF!"},null,113,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C116","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E116","v":{"$error":"#REF!"}}]
[{"$f":"A116+1","v":149},113,{"$error":"#REF!"},null,{"$error":"#REF!"},null,114,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C117","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E117","v":{"$error":"#REF!"}}]
[150,114,{"$error":"#REF!"},null,{"$error":"#REF!"},null,115,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C118","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E118","v":{"$error":"#REF!"}}]
[151,115,{"$error":"#REF!"},null,{"$error":"#REF!"},null,116,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C119","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E119","v":{"$error":"#REF!"}}]
[152,116,{"$error":"#REF!"},null,{"$error":"#REF!"},null,117,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C120","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E120","v":{"$error":"#REF!"}}]
[153,117,{"$error":"#REF!"},null,{"$error":"#REF!"},null,118,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C121","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E121","v":{"$error":"#REF!"}}]
[154,118,{"$error":"#REF!"},null,{"$error":"#REF!"},null,119,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C122","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E122","v":{"$error":"#REF!"}}]
[155,119,{"$error":"#REF!"},null,{"$error":"#REF!"},null,120,1,1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C123","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E123","v":{"$error":"#REF!"}}]
[156,120,{"$error":"#REF!"},null,{"$error":"#REF!"},null,121,{"$f":"12/12","v":1},1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C124","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E124","v":{"$error":"#REF!"}}]
[157,121,{"$error":"#REF!"},null,{"$error":"#REF!"},null,122,{"$f":"12/12","v":1},1,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!C125","v":{"$error":"#REF!"}},{"$f":"1-(1-'Rechnungsgrundlagen GPH'!$H$1)*'Barwerte GPH'!E125","v":{"$error":"#REF!"}}]

{"sheet":"drucken","index":11,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["Seite","Von","Bis","Drucken"]
["Leistungen",1,6,{"$f":"TRUE","v":true}]
["Ableben_Anspar",1,6,{"$f":"TRUE","v":true}]
["Rückkauf_Anspar",1,1,{"$f":"TRUE","v":true}]
["Prämienfrei_Anspar",1,1,{"$f":"TRUE","v":true}]
["Kapital_Anspar",1,2,{"$f":"TRUE","v":true}]
["Ableben_Genuss",1,2,{"$f":"TRUE","v":true}]
["Rückkauf_Genuss",1,2,{"$f":"TRUE","v":true}]
["Abzüge_Genuss",1,2,{"$f":"TRUE","v":true}]
["Kostentabelle",1,3,{"$f":"TRUE","v":true}]
["Wichtige Hinweise",1,7,{"$f":"TRUE","v":true}]
["Fragen _Unterschrift",1,4,{"$f":"TRUE","v":true}]
["Info _Datenschutz",1,6,{"$f":"TRUE","v":true}]
["Risikofragen",1,4,{"$f":"OR(Leistungen!$E$48>10000,Eingabe_Benutzer!B14=\"JUNIOR\",Eingabe_Benutzer!F3>0.1)","v":false}]

{"sheet":"Eingabe","index":12,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":true,"merged":[[51,1,51,8],[7,9,7,20],[47,1,47,8],[48,1,48,8],[49,1,49,8],[50,1,50,8],[4,0,4,1],[5,0,5,1],[6,0,6,1],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1]]}
["Fondsname",null,"Aufteilung in % *)","Risikoklasse","Max Perf.","ISIN","Kosten","KB","Perf.abh. Kosten","Text Perf. Abh. Kosten"]
[{"$f":"Eingabe_Benutzer!A2 & \"\"","v":""},null,{"$f":"Eingabe_Benutzer!B2","v":0},{"$f":"IF(A2=\"\",\"\",VLOOKUP(F2,Fondsliste!$B$2:$F$37,3,FALSE))","v":""},{"$f":"IF(A2=\"\",\"\",VLOOKUP(D2,$F$11:$G$14,2,FALSE))","v":""},{"$f":"IF(A2=\"\",\"\",VLOOKUP(A2,Fondsliste!$A$2:$B$36,2,FALSE))","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F2,Fondsliste!$B$2:$F$37,5,FALSE)),VLOOKUP(F2,Fondsliste!$B$2:$F$37,5,FALSE),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F2,Fondsliste!$B$2:$F$37,4,FALSE)),VLOOKUP(F2,Fondsliste!$B$2:$F$37,4,FALSE),\"\")","v":""},{"$f":"IF(F2=\"\",\"\",VLOOKUP(F2,Fondsliste!$B$2:$H$37,6,FALSE))","v":""},{"$f":"IF(OR(F2=\"\",I2=\"keine\"),\"\",CONCATENATE(A2,\": \",\nVLOOKUP(F2,Fondsliste!$B$2:$H$37,7,FALSE),\" \"))","v":""}]
[{"$f":"Eingabe_Benutzer!A3 & \"\"","v":""},null,{"$f":"Eingabe_Benutzer!B3","v":0},{"$f":"IF(A3=\"\",\"\",VLOOKUP(F3,Fondsliste!$B$2:$F$37,3,FALSE))","v":""},{"$f":"IF(A3=\"\",\"\",VLOOKUP(D3,$F$11:$G$14,2,FALSE))","v":""},{"$f":"IF(A3=\"\",\"\",VLOOKUP(A3,Fondsliste!$A$2:$B$36,2,FALSE))","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F3,Fondsliste!$B$2:$F$37,5,FALSE)),VLOOKUP(F3,Fondsliste!$B$2:$F$37,5,FALSE),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F3,Fondsliste!$B$2:$F$37,4,FALSE)),VLOOKUP(F3,Fondsliste!$B$2:$F$37,4,FALSE),\"\")","v":""},{"$f":"IF(F3=\"\",\"\",VLOOKUP(F3,Fondsliste!$B$2:$H$37,6,FALSE))","v":""},{"$f":"IF(OR(F3=\"\",I3=\"keine\"),\"\",CONCATENATE(A3,\": \",\nVLOOKUP(F3,Fondsliste!$B$2:$H$37,7,FALSE),\" \"))","v":""}]
[{"$f":"Eingabe_Benutzer!A4 & \"\"","v":""},null,{"$f":"Eingabe_Benutzer!B4","v":0},{"$f":"IF(A4=\"\",\"\",VLOOKUP(F4,Fondsliste!$B$2:$F$37,3,FALSE))","v":""},{"$f":"IF(A4=\"\",\"\",VLOOKUP(D4,$F$11:$G$14,2,FALSE))","v":""},{"$f":"IF(A4=\"\",\"\",VLOOKUP(A4,Fondsliste!$A$2:$B$36,2,FALSE))","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F4,Fondsliste!$B$2:$F$37,5,FALSE)),VLOOKUP(F4,Fondsliste!$B$2:$F$37,5,FALSE),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F4,Fondsliste!$B$2:$F$37,4,FALSE)),VLOOKUP(F4,Fondsliste!$B$2:$F$37,4,FALSE),\"\")","v":""},{"$f":"IF(F4=\"\",\"\",VLOOKUP(F4,Fondsliste!$B$2:$H$37,6,FALSE))","v":""},{"$f":"IF(OR(F4=\"\",I4=\"keine\"),\"\",CONCATENATE(A4,\": \",\nVLOOKUP(F4,Fondsliste!$B$2:$H$37,7,FALSE),\" \"))","v":""}]
[{"$f":"Eingabe_Benutzer!A5 & \"\"","v":""},null,{"$f":"Eingabe_Benutzer!B5","v":0},{"$f":"IF(A5=\"\",\"\",VLOOKUP(F5,Fondsliste!$B$2:$F$37,3,FALSE))","v":""},{"$f":"IF(A5=\"\",\"\",VLOOKUP(D5,$F$11:$G$14,2,FALSE))","v":""},{"$f":"IF(A5=\"\",\"\",VLOOKUP(A5,Fondsliste!$A$2:$B$36,2,FALSE))","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F5,Fondsliste!$B$2:$F$37,5,FALSE)),VLOOKUP(F5,Fondsliste!$B$2:$F$37,5,FALSE),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F5,Fondsliste!$B$2:$F$37,4,FALSE)),VLOOKUP(F5,Fondsliste!$B$2:$F$37,4,FALSE),\"\")","v":""},{"$f":"IF(F5=\"\",\"\",VLOOKUP(F5,Fondsliste!$B$2:$H$37,6,FALSE))","v":""},{"$f":"IF(OR(F5=\"\",I5=\"keine\"),\"\",CONCATENATE(A5,\": \",\nVLOOKUP(F5,Fondsliste!$B$2:$H$37,7,FALSE),\" \"))","v":""}]
[{"$f":"Eingabe_Benutzer!A6 & \"\"","v":""},null,{"$f":"Eingabe_Benutzer!B6","v":0},{"$f":"IF(A6=\"\",\"\",VLOOKUP(F6,Fondsliste!$B$2:$F$37,3,FALSE))","v":""},{"$f":"IF(A6=\"\",\"\",VLOOKUP(D6,$F$11:$G$14,2,FALSE))","v":""},{"$f":"IF(A6=\"\",\"\",VLOOKUP(A6,Fondsliste!$A$2:$B$36,2,FALSE))","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F6,Fondsliste!$B$2:$F$37,5,FALSE)),VLOOKUP(F6,Fondsliste!$B$2:$F$37,5,FALSE),\"\")","v":""},{"$f":"IF(ISNUMBER(VLOOKUP(F6,Fondsliste!$B$2:$F$37,4,FALSE)),VLOOKUP(F6,Fondsliste!$B$2:$F$37,4,FALSE),\"\")","v":""},{"$f":"IF(F6=\"\",\"\",VLOOKUP(F6,Fondsliste!$B$2:$H$37,6,FALSE))","v":""},{"$f":"IF(OR(F6=\"\",I6=\"keine\"),\"\",CONCATENATE(A6,\": \",\nVLOOKUP(F6,Fondsliste!$B$2:$H$37,7,FALSE),\" \"))","v":""}]
["Gesamt",null,{"$f":"SUM(C2:C6)","v":0},null,null,null,{"$f":"ROUND(SUMPRODUCT(C2:C6,G2:G6),4)","v":0},{"$f":"SUMPRODUCT(C2:C6,H2:H6)","v":0},null,{"$f":"IF(OR(F7=\"\",I7=\"keine\"),\"\",CONCATENATE(A7,\": \",\nVLOOKUP(F7,Fondsliste!$B$2:$H$37,7,FALSE),\" \"))","v":""}]
[null,null,null,{"$f":"MAX(D2:D6)","v":0},{"$f":"SUMPRODUCT(C2:C6,E2:E6)","v":0},null,null,null,null,{"$f":"J2&IF(J2=\"\",\"\",\"\n\")&J3&IF(J3=\"\",\"\",\"\n\")&J4&IF(J4=\"\",\"\",\"\n\")&J5&IF(J5=\"\",\"\",\"\n\")&J6","v":""}]
[]
["WerberNr.",{"$f":"Eingabe_Benutzer!F37 & \"\"","v":""},null,null,null,"Risikoklasse","Mafperf"]
["Werber Name",{"$f":"Eingabe_Benutzer!F38 & \"\"","v":""},null,null,null,1,0.06]
["Versicherungsnehmer",{"$f":"Eingabe_Benutzer!B15 & \"\"","v":"Frau"},null,{"$f":"IF(B12=\"Herr\",\"Herrn\",B12)","v":"Frau"},null,2,0.06]
["Vorname",{"$f":"Eingabe_Benutzer!B16 & \"\"","v":""},null,{"$f":"CONCATENATE(D12,\" \",B13,\" \",B14)","v":"Frau  "},null,3,0.06]
["Nachname",{"$f":"Eingabe_Benutzer!B17 & \"\"","v":""},null,{"$f":"CONCATENATE(B12,\" \",B13,\" \",B14,\", geb. \",TEXT(B15,\"TT.MM.JJJJ\"))","v":"Frau  , geb. 01.01.2000"},null,4,0.06]
["Geb.Datum",{"$f":"Eingabe_Benutzer!B18","v":"2000-01-01"},"Tagesaktuell größer gleich 18)",{"$f":"CONCATENATE(D13,\", geb. \",TEXT(B15,\"TT.MM.JJJJ\"))","v":"Frau  , geb. 01.01.2000"}]
["Beruf",{"$f":"Eingabe_Benutzer!B19 & \"\"","v":""},null,{"$f":"ROUND(DAYS360(B15,B23,TRUE)/360,0)","v":21}]
["Straße / Hausnummer",{"$f":"Eingabe_Benutzer!B21 & \"\"","v":""}]
["PLZ ",{"$f":"Eingabe_Benutzer!B22 & \"\"","v":""}]
["Ort",{"$f":"Eingabe_Benutzer!B23 &\"\"","v":""}]
["Geburtsland:",{"$f":"Eingabe_Benutzer!B25 & \"\"","v":"Österreich"}]
["Staatsbürgerschaft:",{"$f":"Eingabe_Benutzer!B26 & \"\"","v":"Österreich"}]
["Land der steuerlichen Ansässigkeit:",{"$f":"Eingabe_Benutzer!B28 & \"\"","v":"Österreich"}]
["Beginn",{"$f":"Eingabe_Benutzer!F1","v":"2020-11-01"},"muss immer der 01 sein; nächstes Monatserster Vorbelegen"]
["Dauer Ansparphase",{"$f":"Eingabe_Benutzer!F2","v":15},"mind. 15; max. 35",{"$f":"EDATE(B23,B24*12)","v":"2035-11-01"}]
["Prozentsatz Ableben Anfangssumme (von Beitragssumme)",{"$f":"Eingabe_Benutzer!F3","v":0.1},"Junior fix 100 %, sonst 10-100",{"$f":"EDATE(B23,(90-D16)*12)","v":"2089-11-01"}]
["Monatsprämie",{"$f":"Eingabe_Benutzer!F4","v":120}]
["2. versicherte Person",{"$f":"Eingabe_Benutzer!F15 & \"\"","v":""},"Junior pflicht, sonst auswahl",{"$f":"IF(B27=\"Herr\",\"Herrn\",B27)","v":""}]
["Vorname",{"$f":"Eingabe_Benutzer!F16 & \"\"","v":""},"Junior pflicht, sonst auswahl",{"$f":"CONCATENATE(D27,\" \",B28,\" \",B29)","v":"  "}]
["Nachname",{"$f":"Eingabe_Benutzer!F17 & \"\"","v":""},"Junior pflicht, sonst auswahl",{"$f":"CONCATENATE(B27,\" \",B28,\" \",B29,\", geb. \",TEXT(B30,\"TT.MM.JJJJ\"))","v":"  , geb. 00.01.1900"}]
["Geb.Datum",{"$f":"Eingabe_Benutzer!F18","v":"00:00:00"},"Junior pflicht, sonst auswahl",{"$f":"CONCATENATE(D28,\", geb. \",TEXT(B30,\"TT.MM.JJJJ\"))","v":"  , geb. 00.01.1900"}]
["Beruf 2. VP",{"$f":"Eingabe_Benutzer!F19 & \"\"","v":""},"Junior pflicht, sonst auswahl",{"$f":"ROUND(DAYS360(B30,B23,TRUE)/360,0)","v":121}]
["Staatsbürgerschaft 2. VP:",{"$f":"Eingabe_Benutzer!F21 & \"\"","v":""},"Junior pflicht, sonst auswahl"]
[{"$f":"\"Modellrechnung%-Satz (maximal: \"&E8*100&\"%)\"","v":"Modellrechnung%-Satz (maximal: 0%)"},{"$f":"Eingabe_Benutzer!F6","v":0},"maximaler Wert prüfen (E8)"]
["Zuwachsklausel (Prämiendynamisierung)",{"$f":"Eingabe_Benutzer!F8","v":0.04},"Prozent 2,3,4,5,6; Vorbelegung 4, Nein"]
["KL87 Sahnehäubchen",{"$f":"Eingabe_Benutzer!F9","v":"ja"},"Vorbelegung mit Ja"]
["KL88 Reißleine",{"$f":"Eingabe_Benutzer!F10","v":"ja"},"Vorbelegung mit Ja"]
["KL94 Variable Zuzahlungen Fondsprodukte",{"$f":"Eingabe_Benutzer!F11","v":"ja"},"Vorbelegung mit Ja"]
["Bezugsrecht",{"$f":"Eingabe_Benutzer!B37","v":"namentlich"}]
[{"$f":"IF(B38=\"namentlich\",\"Name; Geb.Dat\",\"------\")","v":"Name; Geb.Dat"},{"$f":"Eingabe_Benutzer!B38 & \"\"","v":"Name: _____________; Geb.Dat: ______________"},null,{"$f":"IF(B38=\"namentlich\",B39,B38)","v":"Name: _____________; Geb.Dat: ______________"}]
["Inkasso",{"$f":"Eingabe_Benutzer!B39","v":"Abbucher-Sepa"}]
[{"$f":"IF(B40=\"Erlagschein\",\"------\",\"IBAN\")","v":"IBAN"},{"$f":"Eingabe_Benutzer!B40 & \"\"","v":"AT____________________________________"}]
["Legitimation",{"$f":"Eingabe_Benutzer!B31","v":"Personalausweis"},"Pflicht für Druck",null,null,"Kein Risiko",0]
["Nummer",{"$f":"Eingabe_Benutzer!B32 & \"\"","v":""},"Pflicht für Druck",null,null,"Anlageklasse 1 (sicherheitsorientiert)",1]
["ausgestellt am",{"$f":"Eingabe_Benutzer!B33","v":"2000-01-01"},"Pflicht für Druck",null,null,"Anlageklasse 2 (konservativ)",2]
["ausgestellt von",{"$f":"Eingabe_Benutzer!B34 & \"\"","v":""},"Pflicht für Druck",null,null,"Anlageklasse 3 (gewinnorientiert)",3]
["Risikobereitschaft (1-4)",{"$f":"Eingabe_Benutzer!B11&\"\"","v":"Kein Risiko"},{"$f":"VLOOKUP(B46,F42:G46,2,FALSE)","v":0},null,null,"Anlageklasse 4 (risikobewusst)",4]
["Antragsfragen"]
[{"$f":"Eingabe_Benutzer!A43","v":"ja"},"1.      Datenverwendungsklausel: Alle Antragsteller und die zu versichernde(n) Person(en) stimmen zu, dass ihre personenbezogenen Daten (Titel, Vor- und Nachname, Geburtsdatum, Adresse, E-Mail-Adresse, Telefonnummer, Informationen aus dem laufenden Vertragsverhältnis (wie Produkt, Leistungsumfang, Schadensmeldungen, Segmentierungen), Mitgliedschaft im Allianz Bonus Klub, Nutzungsdaten des Kundenportals, Apps und weiterer Kontaktkanäle) zu Zwecken der (i) Marktforschung (z.B. entsprechende Umfragen über Auftragsverarbeiter), (ii) Zufriedenheitsumfragen zu unserem Service und Beratung und (iii) Kontaktaufnahme sowie Zusendung von Marketinginformationen und Vorschlägen in Zusammenhang mit Waren und Dienstleistungen aus dem Versicherungs- und Finanzierungsangebot der Allianz Gruppe (per E-Mail, Telefon oder im Kundenportal und Apps) von Unternehmen der Allianz Gruppe (Allianz Elementar Versicherungs-AG, Allianz Elementar Lebensversicherungs-AG, Allianz Pensionskasse AG, Allianz Vorsorgekasse AG, Allianz Worldwide Partners - MONDIAL Assistance GmbH, Allianz Global Corporate & Specialty SE Austria Branch und Allianz Investmentbank AG (jeweils Wien)) verarbeitet werden. Keinesfalls werden diese Daten an andere Unternehmen als die genannten weitergegeben oder verkauft. Diese Zustimmung kann jederzeit ohne Angabe von Gründen widerrufen werden."]
[{"$f":"Eingabe_Benutzer!A56","v":"nein"},"2.      Besteht ein Treuhandschaftsverhältnis ?                                                   "]
[{"$f":"Eingabe_Benutzer!A59","v":"nein"},"3.      natürliche Person:  Ich bin in den Vereinigten Staaten von Amerika (USA) steuerpflichtig\n\njuristische Person:  Der Antragsteller hat seinen Sitz in den USA bzw. ist nach dem Recht der USA organisiert oder in den USA eingetragen ODER Der Antragsteller wird zu mehr als 25% direkt oder indirekt von einer US-Person gehalten ODER  Der Antragsteller ist ein Nicht US-Finanzinstitut im Sinne von FATCA Allgemein: Der Antragsteller verpflichtet sich, der Versicherung Änderungen unverzüglich mitzuteilen und nimmt zur Kenntnis, dass Zahlungen des Versicherers gemäß den Bestimmungen zum Punkt Angaben zur Steuerpflicht in den Allgemeinen Versicherungsbedingungen nur erfolgen, wenn der Empfänger über Aufforderung des Versicherers die dort genannten Auskünfte und Bestätigungen zu seiner Steuerpflicht abgibt."]
[{"$f":"Eingabe_Benutzer!A69","v":"nein"},"4.      natürliche Person:  Ich bin (auch) außerhalb Österreichs steuerpflichtig. \n\njuristische Person:  Der Antragssteller ist außerhalb Österreichs steuerpflichtig. Der Antragssteller ist eine passive NFE (d.h. hat z.B. mehr als 50% der Einkünfte, die nicht aus Produktion, Handel oder Dienstleistungen außerhalb des Finanzsektors stammen), siehe § 94/95 GMSG. AllianzElementar LebensversicherungsAG ist gemäß § 5 Abs. 2 GMSG verpflichtet, die Informationen ihrer nicht in Österreich steuerlich ansässigen Kunden an das Bundesministerium für Finanzen zu übermitteln.Allgemein: Der Antragsteller verpflichtet sich, der Versicherung Änderungen unverzüglich mitzuteilen und nimmt zur Kenntnis, dass Zahlungen des Versicherers gemäß den Bestimmungen zum Punkt Angaben zur Steuerpflicht in den Allgemeinen Versicherungsbedingungen nur erfolgen, wenn der Empfänger über Aufforderung des Versicherers die dort genannten Auskünfte und Bestätigungen zu seiner Steuerpflicht abgibt."]
[{"$f":"Eingabe_Benutzer!A80","v":"ja"},"5.      Ich habe die nachfolgende in diesem Antrag enthaltene Vereinbarung zur Form von Erklärungen und anderen Informationen gelesen und stimme ihr zu."]

{"sheet":"Maske","index":13,"n_rows":71,"n_cols":14,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
["Eingabeparameter für FLV und ILV mit laufender Prämienzahlung und Einmalerlag",null,null,null,null,null,null,null,null,null,null,"T909",0,{"$f":"IF(EE=1,1,1)","v":1}]
["sterbetafel (1=Männer;2=Frauen;u=Unisex)","u",null,null,"Anteil Mann falls Unisex:",0.7,null,null,null,null,null,{"$f":"Kosten!J6","v":"T919"},1,{"$f":"IF(EE=1,2,1)","v":2}]
["sterbetafel (1=Männer;2=Frauen)",2,{"$f":"Tarif","v":"T929"},null,null,null,null,null,"Pro 1.000 Euro","aus Datei",null,{"$f":"Kosten!J7","v":"T929"},2,{"$f":"IF(EE=1,4,1)","v":4}]
["i (Zins)",0,null,null,null,"Ablebensumme Genussphase:",null,null,"XXXXXXXXXXXXXXXXXXX",{"$f":"Work_44!Q14","v":1116.6986326940732},null,0,3,{"$f":"IF(EE=1,12,1)","v":12}]
["Tarbereich (e=1;a=0;g=2;f=3;sk0=4;sk1=5)",1,{"$f":"IF(Kosten_je_Tarif!AB3=\"nein\",\"\",Tarif &\" hat immer TB = \"&Kosten_je_Tarif!AB3)","v":""},null,null,"Garantierte JahresRentenhöhe",null,null,"XXXXXXXXXXXXXXXXXXX",null,null,0,4]
["TBEG  (bzw. Umwandlungsdatum)",12001,null,null,null,null,null,null,null,null,null,0,5]
["x (Beitragsalter)",{"$f":"MAX(D7,15)","v":21},"Eintrittsalter",{"$f":"Eingabe!D16","v":21},null," ",null,null,null,null,null,{"$f":"Kosten!J12","v":0},6]
["n (Versicherungsdauer)",{"$f":"Eingabe!B24","v":15},null,null,{"$f":"IF(Kosten_je_Tarif!Z3=\"nein\",\"\",\"Fixe Lfz = \"&Kosten_je_Tarif!Z3)","v":""},null,null,null,null,null,null,{"$f":"Kosten!J13","v":0}]
["m (Prämienzahlungsdauer); m=0=>EE",{"$f":"n","v":15},{"$f":"IF(AND(m>0,m<5),\"ACHTUNG AK-Rückerstattung unter 5 Jahren Prämienzahlungsdauer nicht korrekt!\",\" \")","v":" "},null,{"$f":"IF(AND(Kosten_je_Tarif!AA3=\"ja\",B9>0),\"Nur EE => m=0 !!\",\"\")","v":""},null,null,null,null,null,null,{"$f":"Kosten!J14","v":0}]
["k (abgelaufene Jahre seit TBEG)",0,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J15","v":0}]
["vertr Versicherungssumme (auch für EE)",{"$f":"MAX(Kosten_je_Tarif!$AI$3*B64,IF(Kosten_je_Tarif!$AE$3=\"Prämiensumme\",MAX(m,1),1)*BPr_jeZW*ZW*IF(Kosten!L5=0,B26,Kosten!L5))","v":2160},null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J16","v":0}]
["prämienfreie Versicherungssumme",0,null,null,"Ablaufleistung",{"$f":"Fond!AY18","v":92812.84},null,null,null,null,null,{"$f":"Kosten!J17","v":0}]
["AG_Jahr   /   AG_Betrag",{"$f":"B6","v":12001},0,null,"FoPr (inkl.AK)",{"$f":"SUM(Kosten_Fond!$T$18:$X$18)/Kosten_Fond!$B$15","v":3.8185333333333333},null,null,"ACHTUNG: qx 2. Ordnung, also reduzierte für Risikoprämie",null,null,{"$f":"Kosten!J18","v":0}]
[null,null,null,null,"FoPr (exkl.AK)",{"$f":"SUM(Kosten_Fond!$T$78:$X$78)/Kosten_Fond!$B$15","v":4.7185666666666668},null,null,"nicht auf Unisex umgestellt, da nicht in Verwendung!",null,null,{"$f":"Kosten!J19","v":0}]
["SB_Res (0 bei pf)",{"$f":"IF($B$11=0,0,Tflex!$E$5)","v":2160},null,null,null,null,null,null,"wurde ausgeblendetin Sterbtab_mix!",null,null,{"$f":"Kosten!J20","v":0}]
["SB_Pr (0 bei pf)",{"$f":"IF($B$11=0,0,Tflex!$E$5)","v":2160},null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J21","v":0}]
["SB_Gar (0 bei pf)",{"$f":"IF($B$11=0,0,Tflex!$E$5)","v":2160},null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J22","v":0}]
["SB_Gew (0 bei pf)",{"$f":"IF($B$11=0,0,Tflex!$E$3)","v":2160},null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J23","v":0}]
["SB_Res_DD",0,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J24","v":0}]
["SB_Pr_DD",0,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!J25","v":0}]
["Provisionseinrechnung",1,{"$f":"IF(OR(TarBer=0,TarBer=3), \"Bei diesem Tarifbereich ist keine Provisionseinrechnung möglich\",\"\")","v":""}]
[]
["EZ Klasse",5]
["Staffeljahre",5]
["Tarif (T 909, T919,  T929)","T929"]
["Prozent Anfangssumme (von Beitragssumme)",{"$f":"Eingabe!B25","v":0.1},{"$f":"IF(AND(Kosten_je_Tarif!AC3<>\"nein\",B26<>Kosten_je_Tarif!AC3),\"wird intern auf \"&Kosten_je_Tarif!AC3*100&\"% gesetzt => keine Eingabe nötig\",\"\")","v":""}]
["Prozent Mindestsumme",0.05,{"$f":"IF(AND(Kosten_je_Tarif!AC3<>\"nein\",Kosten_je_Tarif!AC3<>B27),\"wird intern auf \"&Kosten_je_Tarif!AC3*100&\"% gesetzt => keine Eingabe nötig\",\"\")","v":""}]
[{"$f":"\"Prämie inkl. Vers.steuer (\" & Kosten_je_Tarif!P3*100 & \"%), exkl. Umwandlungskapital\"","v":"Prämie inkl. Vers.steuer (4%), exkl. Umwandlungskapital"},{"$f":"Eingabe!B26","v":120}]
["Einmalerlag (EE=0; laufend =1)",1,null,null,null,null,"KBs in TF =",{"$f":"Eingabe!H7/100","v":0}]
["Zahlweise (bei laufend: 1,2,4,12; bei EE: 1 !!!!)",12,{"$f":"IF(AND(B29=0,B30>1),\"Falsche Zahlweise!\",\"\")","v":""}]
[]
["Fondanteile",null,"Performance",null,null,null,"Performance"]
["Fond1",1,{"$f":"G33+$H$29","v":-0.03},null,null,null,{"$f":"H33","v":-0.03},-0.03,"Ablaufleistung 1",{"$f":"'GFB-Ausgabe'!B4","v":14861.98},"Rendite1",{"$f":"(1+RATE(m*ZW,BPr_jeZW,0,-J33,1))^ZW-1","v":-5.1674210467715143E-2},"RiY 1",{"$f":"H33-L33","v":2.1674210467715144E-2}]
["Fond2",1,{"$f":"G34+$H$29","v":0},null,null,null,{"$f":"H34","v":0},0,"Ablaufleistung 2",{"$f":"'GFB-Ausgabe'!C4","v":18354},"Rendite2",{"$f":"(1+RATE(m*ZW,BPr_jeZW,0,-J34,1))^ZW-1","v":-2.196043734173303E-2},"RiY 2",{"$f":"H34-L34","v":2.196043734173303E-2}]
["Fond3",1,{"$f":"G35+$H$29","v":0.03},null,null,null,{"$f":"H35","v":0.03},0.03,"Ablaufleistung 3",{"$f":"'GFB-Ausgabe'!D4","v":22888.86},"Rendite3",{"$f":"(1+RATE(m*ZW,BPr_jeZW,0,-J35,1))^ZW-1","v":7.6419251081505379E-3},"RiY 3",{"$f":"H35-L35","v":2.2358074891849461E-2}]
["Fond4",1,{"$f":"G36+$H$29","v":0},null,null,null,{"$f":"H36","v":0},{"$f":"Eingabe!B33","v":0},"Ablaufleistung 4",{"$f":"'GFB-Ausgabe'!E4","v":18354},"Rendite4",{"$f":"(1+RATE(m*ZW,BPr_jeZW,0,-J36,1))^ZW-1","v":-2.196043734173303E-2},"RiY 4",{"$f":"H36-L36","v":2.196043734173303E-2}]
["Fond5",1,0,null,null,null,{"$f":"H37","v":0},0,"Ablaufleistung 5",{"$f":"'GFB-Ausgabe'!F4","v":18354},"Rendite5",{"$f":"(1+RATE(m*ZW,BPr_jeZW,0,-J37,1))^ZW-1","v":-2.196043734173303E-2},"RiY 5",{"$f":"H37-L37","v":2.196043734173303E-2}]
[null,null,null,null,null,null,null,null,"Pr.Summe inkl Steuer",{"$f":"BPr_jeZW*ZW*MAX(m,1)","v":21600}]
[null,null,null,null,null,null,null,null,"Pr.Summe exkl Steuer",{"$f":"SUM(Kosten_Fond!C18:C870)","v":20768.399999999987},{"$f":"(J38-J39)/J38","v":3.8500000000000603E-2}]
["Umwandlungskapital (bei TopFuture flexibel [Prolongation])",0,{"$f":"IF(B40<3000,\"Umwandlungskapital zu klein!\",\"\")","v":"Umwandlungskapital zu klein!"},null,null,null,null,null,"Kosten",null,{"$f":"K41+K43","v":0.1110865384619445},{"$f":"1-K44-K39-K42","v":0.11110416666694624}]
[{"$f":"\"DK-Einschuss zu Vers.beginn inkl. Vers.steuer (\" & Kosten_je_Tarif!P3*100 & \"%)\"","v":"DK-Einschuss zu Vers.beginn inkl. Vers.steuer (4%)"},0,null,null,null,null,null,null,"Abschluss",{"$f":"SUM(Kosten_Fond!F18:F870)","v":1246.1999999999994},{"$f":"J41/$J$38","v":5.7694444444444416E-2}]
[null,null,null,null,null,null,null,null,"Risiko",{"$f":"SUM(Kosten_Fond!D18:D870)","v":14.549999993999958},{"$f":"J42/$J$38","v":6.736111108333314E-4}]
[null,null,null,null,null,null,null,null,"Gamma",{"$f":"SUM(Kosten_Fond!G18:H870)","v":1153.2692307780017},{"$f":"J43/$J$38","v":5.3392094017500079E-2}]
[null,null,null,null,null,null,null,null,"Investment",{"$f":"SUM(Kosten_Fond!I18:I870)-IF(EE=1,0,SUM(Kosten_Fond!D19:D870)+SUM(Kosten_Fond!H19:H870))","v":18353.999999999949},{"$f":"J44/$J$38","v":0.84972222222221983}]
[]
["Ausgabeaufschlag Fond1",0]
["Ausgabeaufschlag Fond2",{"$f":"B46","v":0}]
["Ausgabeaufschlag Fond3",{"$f":"B47","v":0}]
["Ausgabeaufschlag Fond4",{"$f":"B48","v":0}]
["Ausgabeaufschlag Fond5",{"$f":"B49","v":0}]
["Ausgabeaufschlag Aufteilung in Prozent"]
["Eigen  Fond1 (z.B. 0,8)",1]
["Eigen  Fond2 (z.B. 0,8)",1]
["Eigen  Fond3 (z.B. 0,8)",1]
["Eigen  Fond4 (z.B. 0,8)",1]
["Eigen  Fond5 (z.B. 0,8)",1]
["KAG Fond1 (fehlende Differenz auf 100%, also 0,2)",{"$f":"1-B52","v":0}]
["KAG Fond2 (fehlende Differenz auf 100%, also 0,2)",{"$f":"1-B53","v":0}]
["KAG Fond3 (fehlende Differenz auf 100%, also 0,2)",{"$f":"1-B54","v":0}]
["KAG Fond4 (fehlende Differenz auf 100%, also 0,2)",{"$f":"1-B55","v":0}]
["KAG Fond5 (fehlende Differenz auf 100%, also 0,2)",{"$f":"1-B56","v":0}]
[]
[null,null,{"$f":"IF(OR(Tarif=\"T639\",Tarif=\"T649\"),\"ACHTUNG: Höhe von Prämie und DKE wird nicht mit Förderungsgrenze validiert!\",\"\")","v":""}]
["Anzahl Verträge",1]
["Garantiezeit für T639 (15);Garantiezeit für T449 (10)",15]
[]
[]
["Verhältnis Anteil Mann",{"$f":"IF($B$2=1,1,IF($B$2=2,0,$F$2))","v":0.7}]
["Frau",{"$f":"1-Mix_m","v":0.30000000000000004}]
[]
["Endalter fix",70]

{"sheet":"Break_Even","index":14,"n_rows":88,"n_cols":5,"rows_kept":88,"cut":false,"hidden":true,"merged":[[0,0,0,4]]}
["BreakEven inkl. Steuer"]
[{"$f":"'GFB-Ausgabe'!D7","v":-0.03},{"$f":"'GFB-Ausgabe'!E7","v":0},{"$f":"'GFB-Ausgabe'!F7","v":0.03},{"$f":"'GFB-Ausgabe'!G7","v":0},{"$f":"'GFB-Ausgabe'!H7","v":0}]
[{"$f":"MIN(A5:A88)","v":99},{"$f":"MIN(B5:B88)","v":99},{"$f":"MIN(C5:C88)","v":13},{"$f":"MIN(D5:D88)","v":99},{"$f":"MIN(E5:E88)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!$A8>n,'GFB-Ausgabe'!I8<'GFB-Ausgabe'!$O8),99,'GFB-Ausgabe'!$A8)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A8>n,'GFB-Ausgabe'!J8<'GFB-Ausgabe'!$O8),99,'GFB-Ausgabe'!$A8)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A8>n,'GFB-Ausgabe'!K8<'GFB-Ausgabe'!$O8),99,'GFB-Ausgabe'!$A8)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A8>n,'GFB-Ausgabe'!L8<'GFB-Ausgabe'!$O8),99,'GFB-Ausgabe'!$A8)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A8>n,'GFB-Ausgabe'!M8<'GFB-Ausgabe'!$O8),99,'GFB-Ausgabe'!$A8)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A9>n,'GFB-Ausgabe'!I9<'GFB-Ausgabe'!$O9),99,'GFB-Ausgabe'!A9)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A9>n,'GFB-Ausgabe'!J9<'GFB-Ausgabe'!$O9),99,'GFB-Ausgabe'!$A9)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A9>n,'GFB-Ausgabe'!K9<'GFB-Ausgabe'!$O9),99,'GFB-Ausgabe'!$A9)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A9>n,'GFB-Ausgabe'!L9<'GFB-Ausgabe'!$O9),99,'GFB-Ausgabe'!$A9)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A9>n,'GFB-Ausgabe'!M9<'GFB-Ausgabe'!$O9),99,'GFB-Ausgabe'!$A9)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A10>n,'GFB-Ausgabe'!I10<'GFB-Ausgabe'!$O10),99,'GFB-Ausgabe'!A10)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A10>n,'GFB-Ausgabe'!J10<'GFB-Ausgabe'!$O10),99,'GFB-Ausgabe'!$A10)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A10>n,'GFB-Ausgabe'!K10<'GFB-Ausgabe'!$O10),99,'GFB-Ausgabe'!$A10)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A10>n,'GFB-Ausgabe'!L10<'GFB-Ausgabe'!$O10),99,'GFB-Ausgabe'!$A10)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A10>n,'GFB-Ausgabe'!M10<'GFB-Ausgabe'!$O10),99,'GFB-Ausgabe'!$A10)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A11>n,'GFB-Ausgabe'!I11<'GFB-Ausgabe'!$O11),99,'GFB-Ausgabe'!A11)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A11>n,'GFB-Ausgabe'!J11<'GFB-Ausgabe'!$O11),99,'GFB-Ausgabe'!$A11)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A11>n,'GFB-Ausgabe'!K11<'GFB-Ausgabe'!$O11),99,'GFB-Ausgabe'!$A11)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A11>n,'GFB-Ausgabe'!L11<'GFB-Ausgabe'!$O11),99,'GFB-Ausgabe'!$A11)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A11>n,'GFB-Ausgabe'!M11<'GFB-Ausgabe'!$O11),99,'GFB-Ausgabe'!$A11)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A12>n,'GFB-Ausgabe'!I12<'GFB-Ausgabe'!$O12),99,'GFB-Ausgabe'!A12)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A12>n,'GFB-Ausgabe'!J12<'GFB-Ausgabe'!$O12),99,'GFB-Ausgabe'!$A12)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A12>n,'GFB-Ausgabe'!K12<'GFB-Ausgabe'!$O12),99,'GFB-Ausgabe'!$A12)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A12>n,'GFB-Ausgabe'!L12<'GFB-Ausgabe'!$O12),99,'GFB-Ausgabe'!$A12)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A12>n,'GFB-Ausgabe'!M12<'GFB-Ausgabe'!$O12),99,'GFB-Ausgabe'!$A12)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A13>n,'GFB-Ausgabe'!I13<'GFB-Ausgabe'!$O13),99,'GFB-Ausgabe'!A13)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A13>n,'GFB-Ausgabe'!J13<'GFB-Ausgabe'!$O13),99,'GFB-Ausgabe'!$A13)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A13>n,'GFB-Ausgabe'!K13<'GFB-Ausgabe'!$O13),99,'GFB-Ausgabe'!$A13)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A13>n,'GFB-Ausgabe'!L13<'GFB-Ausgabe'!$O13),99,'GFB-Ausgabe'!$A13)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A13>n,'GFB-Ausgabe'!M13<'GFB-Ausgabe'!$O13),99,'GFB-Ausgabe'!$A13)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A14>n,'GFB-Ausgabe'!I14<'GFB-Ausgabe'!$O14),99,'GFB-Ausgabe'!A14)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A14>n,'GFB-Ausgabe'!J14<'GFB-Ausgabe'!$O14),99,'GFB-Ausgabe'!$A14)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A14>n,'GFB-Ausgabe'!K14<'GFB-Ausgabe'!$O14),99,'GFB-Ausgabe'!$A14)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A14>n,'GFB-Ausgabe'!L14<'GFB-Ausgabe'!$O14),99,'GFB-Ausgabe'!$A14)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A14>n,'GFB-Ausgabe'!M14<'GFB-Ausgabe'!$O14),99,'GFB-Ausgabe'!$A14)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A15>n,'GFB-Ausgabe'!I15<'GFB-Ausgabe'!$O15),99,'GFB-Ausgabe'!A15)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A15>n,'GFB-Ausgabe'!J15<'GFB-Ausgabe'!$O15),99,'GFB-Ausgabe'!$A15)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A15>n,'GFB-Ausgabe'!K15<'GFB-Ausgabe'!$O15),99,'GFB-Ausgabe'!$A15)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A15>n,'GFB-Ausgabe'!L15<'GFB-Ausgabe'!$O15),99,'GFB-Ausgabe'!$A15)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A15>n,'GFB-Ausgabe'!M15<'GFB-Ausgabe'!$O15),99,'GFB-Ausgabe'!$A15)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A16>n,'GFB-Ausgabe'!I16<'GFB-Ausgabe'!$O16),99,'GFB-Ausgabe'!A16)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A16>n,'GFB-Ausgabe'!J16<'GFB-Ausgabe'!$O16),99,'GFB-Ausgabe'!$A16)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A16>n,'GFB-Ausgabe'!K16<'GFB-Ausgabe'!$O16),99,'GFB-Ausgabe'!$A16)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A16>n,'GFB-Ausgabe'!L16<'GFB-Ausgabe'!$O16),99,'GFB-Ausgabe'!$A16)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A16>n,'GFB-Ausgabe'!M16<'GFB-Ausgabe'!$O16),99,'GFB-Ausgabe'!$A16)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A17>n,'GFB-Ausgabe'!I17<'GFB-Ausgabe'!$O17),99,'GFB-Ausgabe'!A17)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A17>n,'GFB-Ausgabe'!J17<'GFB-Ausgabe'!$O17),99,'GFB-Ausgabe'!$A17)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A17>n,'GFB-Ausgabe'!K17<'GFB-Ausgabe'!$O17),99,'GFB-Ausgabe'!$A17)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A17>n,'GFB-Ausgabe'!L17<'GFB-Ausgabe'!$O17),99,'GFB-Ausgabe'!$A17)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A17>n,'GFB-Ausgabe'!M17<'GFB-Ausgabe'!$O17),99,'GFB-Ausgabe'!$A17)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A18>n,'GFB-Ausgabe'!I18<'GFB-Ausgabe'!$O18),99,'GFB-Ausgabe'!A18)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A18>n,'GFB-Ausgabe'!J18<'GFB-Ausgabe'!$O18),99,'GFB-Ausgabe'!$A18)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A18>n,'GFB-Ausgabe'!K18<'GFB-Ausgabe'!$O18),99,'GFB-Ausgabe'!$A18)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A18>n,'GFB-Ausgabe'!L18<'GFB-Ausgabe'!$O18),99,'GFB-Ausgabe'!$A18)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A18>n,'GFB-Ausgabe'!M18<'GFB-Ausgabe'!$O18),99,'GFB-Ausgabe'!$A18)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A19>n,'GFB-Ausgabe'!I19<'GFB-Ausgabe'!$O19),99,'GFB-Ausgabe'!A19)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A19>n,'GFB-Ausgabe'!J19<'GFB-Ausgabe'!$O19),99,'GFB-Ausgabe'!$A19)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A19>n,'GFB-Ausgabe'!K19<'GFB-Ausgabe'!$O19),99,'GFB-Ausgabe'!$A19)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A19>n,'GFB-Ausgabe'!L19<'GFB-Ausgabe'!$O19),99,'GFB-Ausgabe'!$A19)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A19>n,'GFB-Ausgabe'!M19<'GFB-Ausgabe'!$O19),99,'GFB-Ausgabe'!$A19)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A20>n,'GFB-Ausgabe'!I20<'GFB-Ausgabe'!$O20),99,'GFB-Ausgabe'!A20)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A20>n,'GFB-Ausgabe'!J20<'GFB-Ausgabe'!$O20),99,'GFB-Ausgabe'!$A20)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A20>n,'GFB-Ausgabe'!K20<'GFB-Ausgabe'!$O20),99,'GFB-Ausgabe'!$A20)","v":13},{"$f":"IF(OR('GFB-Ausgabe'!$A20>n,'GFB-Ausgabe'!L20<'GFB-Ausgabe'!$O20),99,'GFB-Ausgabe'!$A20)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A20>n,'GFB-Ausgabe'!M20<'GFB-Ausgabe'!$O20),99,'GFB-Ausgabe'!$A20)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A21>n,'GFB-Ausgabe'!I21<'GFB-Ausgabe'!$O21),99,'GFB-Ausgabe'!A21)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A21>n,'GFB-Ausgabe'!J21<'GFB-Ausgabe'!$O21),99,'GFB-Ausgabe'!$A21)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A21>n,'GFB-Ausgabe'!K21<'GFB-Ausgabe'!$O21),99,'GFB-Ausgabe'!$A21)","v":14},{"$f":"IF(OR('GFB-Ausgabe'!$A21>n,'GFB-Ausgabe'!L21<'GFB-Ausgabe'!$O21),99,'GFB-Ausgabe'!$A21)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A21>n,'GFB-Ausgabe'!M21<'GFB-Ausgabe'!$O21),99,'GFB-Ausgabe'!$A21)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A22>n,'GFB-Ausgabe'!I22<'GFB-Ausgabe'!$O22),99,'GFB-Ausgabe'!A22)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A22>n,'GFB-Ausgabe'!J22<'GFB-Ausgabe'!$O22),99,'GFB-Ausgabe'!$A22)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A22>n,'GFB-Ausgabe'!K22<'GFB-Ausgabe'!$O22),99,'GFB-Ausgabe'!$A22)","v":15},{"$f":"IF(OR('GFB-Ausgabe'!$A22>n,'GFB-Ausgabe'!L22<'GFB-Ausgabe'!$O22),99,'GFB-Ausgabe'!$A22)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A22>n,'GFB-Ausgabe'!M22<'GFB-Ausgabe'!$O22),99,'GFB-Ausgabe'!$A22)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A23>n,'GFB-Ausgabe'!I23<'GFB-Ausgabe'!$O23),99,'GFB-Ausgabe'!A23)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A23>n,'GFB-Ausgabe'!J23<'GFB-Ausgabe'!$O23),99,'GFB-Ausgabe'!$A23)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A23>n,'GFB-Ausgabe'!K23<'GFB-Ausgabe'!$O23),99,'GFB-Ausgabe'!$A23)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A23>n,'GFB-Ausgabe'!L23<'GFB-Ausgabe'!$O23),99,'GFB-Ausgabe'!$A23)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A23>n,'GFB-Ausgabe'!M23<'GFB-Ausgabe'!$O23),99,'GFB-Ausgabe'!$A23)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A24>n,'GFB-Ausgabe'!I24<'GFB-Ausgabe'!$O24),99,'GFB-Ausgabe'!A24)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A24>n,'GFB-Ausgabe'!J24<'GFB-Ausgabe'!$O24),99,'GFB-Ausgabe'!$A24)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A24>n,'GFB-Ausgabe'!K24<'GFB-Ausgabe'!$O24),99,'GFB-Ausgabe'!$A24)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A24>n,'GFB-Ausgabe'!L24<'GFB-Ausgabe'!$O24),99,'GFB-Ausgabe'!$A24)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A24>n,'GFB-Ausgabe'!M24<'GFB-Ausgabe'!$O24),99,'GFB-Ausgabe'!$A24)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A25>n,'GFB-Ausgabe'!I25<'GFB-Ausgabe'!$O25),99,'GFB-Ausgabe'!A25)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A25>n,'GFB-Ausgabe'!J25<'GFB-Ausgabe'!$O25),99,'GFB-Ausgabe'!$A25)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A25>n,'GFB-Ausgabe'!K25<'GFB-Ausgabe'!$O25),99,'GFB-Ausgabe'!$A25)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A25>n,'GFB-Ausgabe'!L25<'GFB-Ausgabe'!$O25),99,'GFB-Ausgabe'!$A25)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A25>n,'GFB-Ausgabe'!M25<'GFB-Ausgabe'!$O25),99,'GFB-Ausgabe'!$A25)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A26>n,'GFB-Ausgabe'!I26<'GFB-Ausgabe'!$O26),99,'GFB-Ausgabe'!A26)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A26>n,'GFB-Ausgabe'!J26<'GFB-Ausgabe'!$O26),99,'GFB-Ausgabe'!$A26)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A26>n,'GFB-Ausgabe'!K26<'GFB-Ausgabe'!$O26),99,'GFB-Ausgabe'!$A26)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A26>n,'GFB-Ausgabe'!L26<'GFB-Ausgabe'!$O26),99,'GFB-Ausgabe'!$A26)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A26>n,'GFB-Ausgabe'!M26<'GFB-Ausgabe'!$O26),99,'GFB-Ausgabe'!$A26)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A27>n,'GFB-Ausgabe'!I27<'GFB-Ausgabe'!$O27),99,'GFB-Ausgabe'!A27)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A27>n,'GFB-Ausgabe'!J27<'GFB-Ausgabe'!$O27),99,'GFB-Ausgabe'!$A27)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A27>n,'GFB-Ausgabe'!K27<'GFB-Ausgabe'!$O27),99,'GFB-Ausgabe'!$A27)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A27>n,'GFB-Ausgabe'!L27<'GFB-Ausgabe'!$O27),99,'GFB-Ausgabe'!$A27)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A27>n,'GFB-Ausgabe'!M27<'GFB-Ausgabe'!$O27),99,'GFB-Ausgabe'!$A27)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A28>n,'GFB-Ausgabe'!I28<'GFB-Ausgabe'!$O28),99,'GFB-Ausgabe'!A28)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A28>n,'GFB-Ausgabe'!J28<'GFB-Ausgabe'!$O28),99,'GFB-Ausgabe'!$A28)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A28>n,'GFB-Ausgabe'!K28<'GFB-Ausgabe'!$O28),99,'GFB-Ausgabe'!$A28)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A28>n,'GFB-Ausgabe'!L28<'GFB-Ausgabe'!$O28),99,'GFB-Ausgabe'!$A28)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A28>n,'GFB-Ausgabe'!M28<'GFB-Ausgabe'!$O28),99,'GFB-Ausgabe'!$A28)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A29>n,'GFB-Ausgabe'!I29<'GFB-Ausgabe'!$O29),99,'GFB-Ausgabe'!A29)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A29>n,'GFB-Ausgabe'!J29<'GFB-Ausgabe'!$O29),99,'GFB-Ausgabe'!$A29)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A29>n,'GFB-Ausgabe'!K29<'GFB-Ausgabe'!$O29),99,'GFB-Ausgabe'!$A29)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A29>n,'GFB-Ausgabe'!L29<'GFB-Ausgabe'!$O29),99,'GFB-Ausgabe'!$A29)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A29>n,'GFB-Ausgabe'!M29<'GFB-Ausgabe'!$O29),99,'GFB-Ausgabe'!$A29)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A30>n,'GFB-Ausgabe'!I30<'GFB-Ausgabe'!$O30),99,'GFB-Ausgabe'!A30)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A30>n,'GFB-Ausgabe'!J30<'GFB-Ausgabe'!$O30),99,'GFB-Ausgabe'!$A30)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A30>n,'GFB-Ausgabe'!K30<'GFB-Ausgabe'!$O30),99,'GFB-Ausgabe'!$A30)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A30>n,'GFB-Ausgabe'!L30<'GFB-Ausgabe'!$O30),99,'GFB-Ausgabe'!$A30)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A30>n,'GFB-Ausgabe'!M30<'GFB-Ausgabe'!$O30),99,'GFB-Ausgabe'!$A30)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A31>n,'GFB-Ausgabe'!I31<'GFB-Ausgabe'!$O31),99,'GFB-Ausgabe'!A31)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A31>n,'GFB-Ausgabe'!J31<'GFB-Ausgabe'!$O31),99,'GFB-Ausgabe'!$A31)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A31>n,'GFB-Ausgabe'!K31<'GFB-Ausgabe'!$O31),99,'GFB-Ausgabe'!$A31)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A31>n,'GFB-Ausgabe'!L31<'GFB-Ausgabe'!$O31),99,'GFB-Ausgabe'!$A31)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A31>n,'GFB-Ausgabe'!M31<'GFB-Ausgabe'!$O31),99,'GFB-Ausgabe'!$A31)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A32>n,'GFB-Ausgabe'!I32<'GFB-Ausgabe'!$O32),99,'GFB-Ausgabe'!A32)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A32>n,'GFB-Ausgabe'!J32<'GFB-Ausgabe'!$O32),99,'GFB-Ausgabe'!$A32)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A32>n,'GFB-Ausgabe'!K32<'GFB-Ausgabe'!$O32),99,'GFB-Ausgabe'!$A32)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A32>n,'GFB-Ausgabe'!L32<'GFB-Ausgabe'!$O32),99,'GFB-Ausgabe'!$A32)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A32>n,'GFB-Ausgabe'!M32<'GFB-Ausgabe'!$O32),99,'GFB-Ausgabe'!$A32)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A33>n,'GFB-Ausgabe'!I33<'GFB-Ausgabe'!$O33),99,'GFB-Ausgabe'!A33)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A33>n,'GFB-Ausgabe'!J33<'GFB-Ausgabe'!$O33),99,'GFB-Ausgabe'!$A33)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A33>n,'GFB-Ausgabe'!K33<'GFB-Ausgabe'!$O33),99,'GFB-Ausgabe'!$A33)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A33>n,'GFB-Ausgabe'!L33<'GFB-Ausgabe'!$O33),99,'GFB-Ausgabe'!$A33)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A33>n,'GFB-Ausgabe'!M33<'GFB-Ausgabe'!$O33),99,'GFB-Ausgabe'!$A33)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A34>n,'GFB-Ausgabe'!I34<'GFB-Ausgabe'!$O34),99,'GFB-Ausgabe'!A34)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A34>n,'GFB-Ausgabe'!J34<'GFB-Ausgabe'!$O34),99,'GFB-Ausgabe'!$A34)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A34>n,'GFB-Ausgabe'!K34<'GFB-Ausgabe'!$O34),99,'GFB-Ausgabe'!$A34)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A34>n,'GFB-Ausgabe'!L34<'GFB-Ausgabe'!$O34),99,'GFB-Ausgabe'!$A34)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A34>n,'GFB-Ausgabe'!M34<'GFB-Ausgabe'!$O34),99,'GFB-Ausgabe'!$A34)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A35>n,'GFB-Ausgabe'!I35<'GFB-Ausgabe'!$O35),99,'GFB-Ausgabe'!A35)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A35>n,'GFB-Ausgabe'!J35<'GFB-Ausgabe'!$O35),99,'GFB-Ausgabe'!$A35)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A35>n,'GFB-Ausgabe'!K35<'GFB-Ausgabe'!$O35),99,'GFB-Ausgabe'!$A35)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A35>n,'GFB-Ausgabe'!L35<'GFB-Ausgabe'!$O35),99,'GFB-Ausgabe'!$A35)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A35>n,'GFB-Ausgabe'!M35<'GFB-Ausgabe'!$O35),99,'GFB-Ausgabe'!$A35)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A36>n,'GFB-Ausgabe'!I36<'GFB-Ausgabe'!$O36),99,'GFB-Ausgabe'!A36)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A36>n,'GFB-Ausgabe'!J36<'GFB-Ausgabe'!$O36),99,'GFB-Ausgabe'!$A36)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A36>n,'GFB-Ausgabe'!K36<'GFB-Ausgabe'!$O36),99,'GFB-Ausgabe'!$A36)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A36>n,'GFB-Ausgabe'!L36<'GFB-Ausgabe'!$O36),99,'GFB-Ausgabe'!$A36)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A36>n,'GFB-Ausgabe'!M36<'GFB-Ausgabe'!$O36),99,'GFB-Ausgabe'!$A36)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A37>n,'GFB-Ausgabe'!I37<'GFB-Ausgabe'!$O37),99,'GFB-Ausgabe'!A37)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A37>n,'GFB-Ausgabe'!J37<'GFB-Ausgabe'!$O37),99,'GFB-Ausgabe'!$A37)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A37>n,'GFB-Ausgabe'!K37<'GFB-Ausgabe'!$O37),99,'GFB-Ausgabe'!$A37)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A37>n,'GFB-Ausgabe'!L37<'GFB-Ausgabe'!$O37),99,'GFB-Ausgabe'!$A37)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A37>n,'GFB-Ausgabe'!M37<'GFB-Ausgabe'!$O37),99,'GFB-Ausgabe'!$A37)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A38>n,'GFB-Ausgabe'!I38<'GFB-Ausgabe'!$O38),99,'GFB-Ausgabe'!A38)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A38>n,'GFB-Ausgabe'!J38<'GFB-Ausgabe'!$O38),99,'GFB-Ausgabe'!$A38)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A38>n,'GFB-Ausgabe'!K38<'GFB-Ausgabe'!$O38),99,'GFB-Ausgabe'!$A38)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A38>n,'GFB-Ausgabe'!L38<'GFB-Ausgabe'!$O38),99,'GFB-Ausgabe'!$A38)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A38>n,'GFB-Ausgabe'!M38<'GFB-Ausgabe'!$O38),99,'GFB-Ausgabe'!$A38)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A39>n,'GFB-Ausgabe'!I39<'GFB-Ausgabe'!$O39),99,'GFB-Ausgabe'!A39)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A39>n,'GFB-Ausgabe'!J39<'GFB-Ausgabe'!$O39),99,'GFB-Ausgabe'!$A39)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A39>n,'GFB-Ausgabe'!K39<'GFB-Ausgabe'!$O39),99,'GFB-Ausgabe'!$A39)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A39>n,'GFB-Ausgabe'!L39<'GFB-Ausgabe'!$O39),99,'GFB-Ausgabe'!$A39)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A39>n,'GFB-Ausgabe'!M39<'GFB-Ausgabe'!$O39),99,'GFB-Ausgabe'!$A39)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A40>n,'GFB-Ausgabe'!I40<'GFB-Ausgabe'!$O40),99,'GFB-Ausgabe'!A40)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A40>n,'GFB-Ausgabe'!J40<'GFB-Ausgabe'!$O40),99,'GFB-Ausgabe'!$A40)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A40>n,'GFB-Ausgabe'!K40<'GFB-Ausgabe'!$O40),99,'GFB-Ausgabe'!$A40)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A40>n,'GFB-Ausgabe'!L40<'GFB-Ausgabe'!$O40),99,'GFB-Ausgabe'!$A40)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A40>n,'GFB-Ausgabe'!M40<'GFB-Ausgabe'!$O40),99,'GFB-Ausgabe'!$A40)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A41>n,'GFB-Ausgabe'!I41<'GFB-Ausgabe'!$O41),99,'GFB-Ausgabe'!A41)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A41>n,'GFB-Ausgabe'!J41<'GFB-Ausgabe'!$O41),99,'GFB-Ausgabe'!$A41)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A41>n,'GFB-Ausgabe'!K41<'GFB-Ausgabe'!$O41),99,'GFB-Ausgabe'!$A41)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A41>n,'GFB-Ausgabe'!L41<'GFB-Ausgabe'!$O41),99,'GFB-Ausgabe'!$A41)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A41>n,'GFB-Ausgabe'!M41<'GFB-Ausgabe'!$O41),99,'GFB-Ausgabe'!$A41)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A42>n,'GFB-Ausgabe'!I42<'GFB-Ausgabe'!$O42),99,'GFB-Ausgabe'!A42)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A42>n,'GFB-Ausgabe'!J42<'GFB-Ausgabe'!$O42),99,'GFB-Ausgabe'!$A42)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A42>n,'GFB-Ausgabe'!K42<'GFB-Ausgabe'!$O42),99,'GFB-Ausgabe'!$A42)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A42>n,'GFB-Ausgabe'!L42<'GFB-Ausgabe'!$O42),99,'GFB-Ausgabe'!$A42)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A42>n,'GFB-Ausgabe'!M42<'GFB-Ausgabe'!$O42),99,'GFB-Ausgabe'!$A42)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A43>n,'GFB-Ausgabe'!I43<'GFB-Ausgabe'!$O43),99,'GFB-Ausgabe'!A43)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A43>n,'GFB-Ausgabe'!J43<'GFB-Ausgabe'!$O43),99,'GFB-Ausgabe'!$A43)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A43>n,'GFB-Ausgabe'!K43<'GFB-Ausgabe'!$O43),99,'GFB-Ausgabe'!$A43)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A43>n,'GFB-Ausgabe'!L43<'GFB-Ausgabe'!$O43),99,'GFB-Ausgabe'!$A43)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A43>n,'GFB-Ausgabe'!M43<'GFB-Ausgabe'!$O43),99,'GFB-Ausgabe'!$A43)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A44>n,'GFB-Ausgabe'!I44<'GFB-Ausgabe'!$O44),99,'GFB-Ausgabe'!A44)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A44>n,'GFB-Ausgabe'!J44<'GFB-Ausgabe'!$O44),99,'GFB-Ausgabe'!$A44)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A44>n,'GFB-Ausgabe'!K44<'GFB-Ausgabe'!$O44),99,'GFB-Ausgabe'!$A44)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A44>n,'GFB-Ausgabe'!L44<'GFB-Ausgabe'!$O44),99,'GFB-Ausgabe'!$A44)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A44>n,'GFB-Ausgabe'!M44<'GFB-Ausgabe'!$O44),99,'GFB-Ausgabe'!$A44)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A45>n,'GFB-Ausgabe'!I45<'GFB-Ausgabe'!$O45),99,'GFB-Ausgabe'!A45)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A45>n,'GFB-Ausgabe'!J45<'GFB-Ausgabe'!$O45),99,'GFB-Ausgabe'!$A45)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A45>n,'GFB-Ausgabe'!K45<'GFB-Ausgabe'!$O45),99,'GFB-Ausgabe'!$A45)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A45>n,'GFB-Ausgabe'!L45<'GFB-Ausgabe'!$O45),99,'GFB-Ausgabe'!$A45)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A45>n,'GFB-Ausgabe'!M45<'GFB-Ausgabe'!$O45),99,'GFB-Ausgabe'!$A45)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A46>n,'GFB-Ausgabe'!I46<'GFB-Ausgabe'!$O46),99,'GFB-Ausgabe'!A46)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A46>n,'GFB-Ausgabe'!J46<'GFB-Ausgabe'!$O46),99,'GFB-Ausgabe'!$A46)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A46>n,'GFB-Ausgabe'!K46<'GFB-Ausgabe'!$O46),99,'GFB-Ausgabe'!$A46)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A46>n,'GFB-Ausgabe'!L46<'GFB-Ausgabe'!$O46),99,'GFB-Ausgabe'!$A46)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A46>n,'GFB-Ausgabe'!M46<'GFB-Ausgabe'!$O46),99,'GFB-Ausgabe'!$A46)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A47>n,'GFB-Ausgabe'!I47<'GFB-Ausgabe'!$O47),99,'GFB-Ausgabe'!A47)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A47>n,'GFB-Ausgabe'!J47<'GFB-Ausgabe'!$O47),99,'GFB-Ausgabe'!$A47)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A47>n,'GFB-Ausgabe'!K47<'GFB-Ausgabe'!$O47),99,'GFB-Ausgabe'!$A47)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A47>n,'GFB-Ausgabe'!L47<'GFB-Ausgabe'!$O47),99,'GFB-Ausgabe'!$A47)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A47>n,'GFB-Ausgabe'!M47<'GFB-Ausgabe'!$O47),99,'GFB-Ausgabe'!$A47)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A48>n,'GFB-Ausgabe'!I48<'GFB-Ausgabe'!$O48),99,'GFB-Ausgabe'!A48)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A48>n,'GFB-Ausgabe'!J48<'GFB-Ausgabe'!$O48),99,'GFB-Ausgabe'!$A48)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A48>n,'GFB-Ausgabe'!K48<'GFB-Ausgabe'!$O48),99,'GFB-Ausgabe'!$A48)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A48>n,'GFB-Ausgabe'!L48<'GFB-Ausgabe'!$O48),99,'GFB-Ausgabe'!$A48)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A48>n,'GFB-Ausgabe'!M48<'GFB-Ausgabe'!$O48),99,'GFB-Ausgabe'!$A48)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A49>n,'GFB-Ausgabe'!I49<'GFB-Ausgabe'!$O49),99,'GFB-Ausgabe'!A49)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A49>n,'GFB-Ausgabe'!J49<'GFB-Ausgabe'!$O49),99,'GFB-Ausgabe'!$A49)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A49>n,'GFB-Ausgabe'!K49<'GFB-Ausgabe'!$O49),99,'GFB-Ausgabe'!$A49)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A49>n,'GFB-Ausgabe'!L49<'GFB-Ausgabe'!$O49),99,'GFB-Ausgabe'!$A49)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A49>n,'GFB-Ausgabe'!M49<'GFB-Ausgabe'!$O49),99,'GFB-Ausgabe'!$A49)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A50>n,'GFB-Ausgabe'!I50<'GFB-Ausgabe'!$O50),99,'GFB-Ausgabe'!A50)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A50>n,'GFB-Ausgabe'!J50<'GFB-Ausgabe'!$O50),99,'GFB-Ausgabe'!$A50)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A50>n,'GFB-Ausgabe'!K50<'GFB-Ausgabe'!$O50),99,'GFB-Ausgabe'!$A50)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A50>n,'GFB-Ausgabe'!L50<'GFB-Ausgabe'!$O50),99,'GFB-Ausgabe'!$A50)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A50>n,'GFB-Ausgabe'!M50<'GFB-Ausgabe'!$O50),99,'GFB-Ausgabe'!$A50)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A51>n,'GFB-Ausgabe'!I51<'GFB-Ausgabe'!$O51),99,'GFB-Ausgabe'!A51)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A51>n,'GFB-Ausgabe'!J51<'GFB-Ausgabe'!$O51),99,'GFB-Ausgabe'!$A51)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A51>n,'GFB-Ausgabe'!K51<'GFB-Ausgabe'!$O51),99,'GFB-Ausgabe'!$A51)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A51>n,'GFB-Ausgabe'!L51<'GFB-Ausgabe'!$O51),99,'GFB-Ausgabe'!$A51)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A51>n,'GFB-Ausgabe'!M51<'GFB-Ausgabe'!$O51),99,'GFB-Ausgabe'!$A51)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A52>n,'GFB-Ausgabe'!I52<'GFB-Ausgabe'!$O52),99,'GFB-Ausgabe'!A52)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A52>n,'GFB-Ausgabe'!J52<'GFB-Ausgabe'!$O52),99,'GFB-Ausgabe'!$A52)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A52>n,'GFB-Ausgabe'!K52<'GFB-Ausgabe'!$O52),99,'GFB-Ausgabe'!$A52)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A52>n,'GFB-Ausgabe'!L52<'GFB-Ausgabe'!$O52),99,'GFB-Ausgabe'!$A52)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A52>n,'GFB-Ausgabe'!M52<'GFB-Ausgabe'!$O52),99,'GFB-Ausgabe'!$A52)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A53>n,'GFB-Ausgabe'!I53<'GFB-Ausgabe'!$O53),99,'GFB-Ausgabe'!A53)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A53>n,'GFB-Ausgabe'!J53<'GFB-Ausgabe'!$O53),99,'GFB-Ausgabe'!$A53)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A53>n,'GFB-Ausgabe'!K53<'GFB-Ausgabe'!$O53),99,'GFB-Ausgabe'!$A53)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A53>n,'GFB-Ausgabe'!L53<'GFB-Ausgabe'!$O53),99,'GFB-Ausgabe'!$A53)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A53>n,'GFB-Ausgabe'!M53<'GFB-Ausgabe'!$O53),99,'GFB-Ausgabe'!$A53)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A54>n,'GFB-Ausgabe'!I54<'GFB-Ausgabe'!$O54),99,'GFB-Ausgabe'!A54)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A54>n,'GFB-Ausgabe'!J54<'GFB-Ausgabe'!$O54),99,'GFB-Ausgabe'!$A54)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A54>n,'GFB-Ausgabe'!K54<'GFB-Ausgabe'!$O54),99,'GFB-Ausgabe'!$A54)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A54>n,'GFB-Ausgabe'!L54<'GFB-Ausgabe'!$O54),99,'GFB-Ausgabe'!$A54)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A54>n,'GFB-Ausgabe'!M54<'GFB-Ausgabe'!$O54),99,'GFB-Ausgabe'!$A54)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A55>n,'GFB-Ausgabe'!I55<'GFB-Ausgabe'!$O55),99,'GFB-Ausgabe'!A55)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A55>n,'GFB-Ausgabe'!J55<'GFB-Ausgabe'!$O55),99,'GFB-Ausgabe'!$A55)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A55>n,'GFB-Ausgabe'!K55<'GFB-Ausgabe'!$O55),99,'GFB-Ausgabe'!$A55)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A55>n,'GFB-Ausgabe'!L55<'GFB-Ausgabe'!$O55),99,'GFB-Ausgabe'!$A55)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A55>n,'GFB-Ausgabe'!M55<'GFB-Ausgabe'!$O55),99,'GFB-Ausgabe'!$A55)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A56>n,'GFB-Ausgabe'!I56<'GFB-Ausgabe'!$O56),99,'GFB-Ausgabe'!A56)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A56>n,'GFB-Ausgabe'!J56<'GFB-Ausgabe'!$O56),99,'GFB-Ausgabe'!$A56)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A56>n,'GFB-Ausgabe'!K56<'GFB-Ausgabe'!$O56),99,'GFB-Ausgabe'!$A56)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A56>n,'GFB-Ausgabe'!L56<'GFB-Ausgabe'!$O56),99,'GFB-Ausgabe'!$A56)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A56>n,'GFB-Ausgabe'!M56<'GFB-Ausgabe'!$O56),99,'GFB-Ausgabe'!$A56)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A57>n,'GFB-Ausgabe'!I57<'GFB-Ausgabe'!$O57),99,'GFB-Ausgabe'!A57)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A57>n,'GFB-Ausgabe'!J57<'GFB-Ausgabe'!$O57),99,'GFB-Ausgabe'!$A57)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A57>n,'GFB-Ausgabe'!K57<'GFB-Ausgabe'!$O57),99,'GFB-Ausgabe'!$A57)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A57>n,'GFB-Ausgabe'!L57<'GFB-Ausgabe'!$O57),99,'GFB-Ausgabe'!$A57)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A57>n,'GFB-Ausgabe'!M57<'GFB-Ausgabe'!$O57),99,'GFB-Ausgabe'!$A57)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A58>n,'GFB-Ausgabe'!I58<'GFB-Ausgabe'!$O58),99,'GFB-Ausgabe'!A58)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A58>n,'GFB-Ausgabe'!J58<'GFB-Ausgabe'!$O58),99,'GFB-Ausgabe'!$A58)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A58>n,'GFB-Ausgabe'!K58<'GFB-Ausgabe'!$O58),99,'GFB-Ausgabe'!$A58)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A58>n,'GFB-Ausgabe'!L58<'GFB-Ausgabe'!$O58),99,'GFB-Ausgabe'!$A58)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A58>n,'GFB-Ausgabe'!M58<'GFB-Ausgabe'!$O58),99,'GFB-Ausgabe'!$A58)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A59>n,'GFB-Ausgabe'!I59<'GFB-Ausgabe'!$O59),99,'GFB-Ausgabe'!A59)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A59>n,'GFB-Ausgabe'!J59<'GFB-Ausgabe'!$O59),99,'GFB-Ausgabe'!$A59)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A59>n,'GFB-Ausgabe'!K59<'GFB-Ausgabe'!$O59),99,'GFB-Ausgabe'!$A59)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A59>n,'GFB-Ausgabe'!L59<'GFB-Ausgabe'!$O59),99,'GFB-Ausgabe'!$A59)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A59>n,'GFB-Ausgabe'!M59<'GFB-Ausgabe'!$O59),99,'GFB-Ausgabe'!$A59)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A60>n,'GFB-Ausgabe'!I60<'GFB-Ausgabe'!$O60),99,'GFB-Ausgabe'!A60)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A60>n,'GFB-Ausgabe'!J60<'GFB-Ausgabe'!$O60),99,'GFB-Ausgabe'!$A60)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A60>n,'GFB-Ausgabe'!K60<'GFB-Ausgabe'!$O60),99,'GFB-Ausgabe'!$A60)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A60>n,'GFB-Ausgabe'!L60<'GFB-Ausgabe'!$O60),99,'GFB-Ausgabe'!$A60)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A60>n,'GFB-Ausgabe'!M60<'GFB-Ausgabe'!$O60),99,'GFB-Ausgabe'!$A60)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A61>n,'GFB-Ausgabe'!I61<'GFB-Ausgabe'!$O61),99,'GFB-Ausgabe'!A61)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A61>n,'GFB-Ausgabe'!J61<'GFB-Ausgabe'!$O61),99,'GFB-Ausgabe'!$A61)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A61>n,'GFB-Ausgabe'!K61<'GFB-Ausgabe'!$O61),99,'GFB-Ausgabe'!$A61)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A61>n,'GFB-Ausgabe'!L61<'GFB-Ausgabe'!$O61),99,'GFB-Ausgabe'!$A61)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A61>n,'GFB-Ausgabe'!M61<'GFB-Ausgabe'!$O61),99,'GFB-Ausgabe'!$A61)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A62>n,'GFB-Ausgabe'!I62<'GFB-Ausgabe'!$O62),99,'GFB-Ausgabe'!A62)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A62>n,'GFB-Ausgabe'!J62<'GFB-Ausgabe'!$O62),99,'GFB-Ausgabe'!$A62)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A62>n,'GFB-Ausgabe'!K62<'GFB-Ausgabe'!$O62),99,'GFB-Ausgabe'!$A62)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A62>n,'GFB-Ausgabe'!L62<'GFB-Ausgabe'!$O62),99,'GFB-Ausgabe'!$A62)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A62>n,'GFB-Ausgabe'!M62<'GFB-Ausgabe'!$O62),99,'GFB-Ausgabe'!$A62)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A63>n,'GFB-Ausgabe'!I63<'GFB-Ausgabe'!$O63),99,'GFB-Ausgabe'!A63)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A63>n,'GFB-Ausgabe'!J63<'GFB-Ausgabe'!$O63),99,'GFB-Ausgabe'!$A63)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A63>n,'GFB-Ausgabe'!K63<'GFB-Ausgabe'!$O63),99,'GFB-Ausgabe'!$A63)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A63>n,'GFB-Ausgabe'!L63<'GFB-Ausgabe'!$O63),99,'GFB-Ausgabe'!$A63)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A63>n,'GFB-Ausgabe'!M63<'GFB-Ausgabe'!$O63),99,'GFB-Ausgabe'!$A63)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A64>n,'GFB-Ausgabe'!I64<'GFB-Ausgabe'!$O64),99,'GFB-Ausgabe'!A64)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A64>n,'GFB-Ausgabe'!J64<'GFB-Ausgabe'!$O64),99,'GFB-Ausgabe'!$A64)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A64>n,'GFB-Ausgabe'!K64<'GFB-Ausgabe'!$O64),99,'GFB-Ausgabe'!$A64)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A64>n,'GFB-Ausgabe'!L64<'GFB-Ausgabe'!$O64),99,'GFB-Ausgabe'!$A64)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A64>n,'GFB-Ausgabe'!M64<'GFB-Ausgabe'!$O64),99,'GFB-Ausgabe'!$A64)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A65>n,'GFB-Ausgabe'!I65<'GFB-Ausgabe'!$O65),99,'GFB-Ausgabe'!A65)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A65>n,'GFB-Ausgabe'!J65<'GFB-Ausgabe'!$O65),99,'GFB-Ausgabe'!$A65)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A65>n,'GFB-Ausgabe'!K65<'GFB-Ausgabe'!$O65),99,'GFB-Ausgabe'!$A65)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A65>n,'GFB-Ausgabe'!L65<'GFB-Ausgabe'!$O65),99,'GFB-Ausgabe'!$A65)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A65>n,'GFB-Ausgabe'!M65<'GFB-Ausgabe'!$O65),99,'GFB-Ausgabe'!$A65)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A66>n,'GFB-Ausgabe'!I66<'GFB-Ausgabe'!$O66),99,'GFB-Ausgabe'!A66)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A66>n,'GFB-Ausgabe'!J66<'GFB-Ausgabe'!$O66),99,'GFB-Ausgabe'!$A66)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A66>n,'GFB-Ausgabe'!K66<'GFB-Ausgabe'!$O66),99,'GFB-Ausgabe'!$A66)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A66>n,'GFB-Ausgabe'!L66<'GFB-Ausgabe'!$O66),99,'GFB-Ausgabe'!$A66)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A66>n,'GFB-Ausgabe'!M66<'GFB-Ausgabe'!$O66),99,'GFB-Ausgabe'!$A66)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A67>n,'GFB-Ausgabe'!I67<'GFB-Ausgabe'!$O67),99,'GFB-Ausgabe'!A67)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A67>n,'GFB-Ausgabe'!J67<'GFB-Ausgabe'!$O67),99,'GFB-Ausgabe'!$A67)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A67>n,'GFB-Ausgabe'!K67<'GFB-Ausgabe'!$O67),99,'GFB-Ausgabe'!$A67)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A67>n,'GFB-Ausgabe'!L67<'GFB-Ausgabe'!$O67),99,'GFB-Ausgabe'!$A67)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A67>n,'GFB-Ausgabe'!M67<'GFB-Ausgabe'!$O67),99,'GFB-Ausgabe'!$A67)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A68>n,'GFB-Ausgabe'!I68<'GFB-Ausgabe'!$O68),99,'GFB-Ausgabe'!A68)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A68>n,'GFB-Ausgabe'!J68<'GFB-Ausgabe'!$O68),99,'GFB-Ausgabe'!$A68)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A68>n,'GFB-Ausgabe'!K68<'GFB-Ausgabe'!$O68),99,'GFB-Ausgabe'!$A68)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A68>n,'GFB-Ausgabe'!L68<'GFB-Ausgabe'!$O68),99,'GFB-Ausgabe'!$A68)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A68>n,'GFB-Ausgabe'!M68<'GFB-Ausgabe'!$O68),99,'GFB-Ausgabe'!$A68)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A69>n,'GFB-Ausgabe'!I69<'GFB-Ausgabe'!$O69),99,'GFB-Ausgabe'!A69)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A69>n,'GFB-Ausgabe'!J69<'GFB-Ausgabe'!$O69),99,'GFB-Ausgabe'!$A69)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A69>n,'GFB-Ausgabe'!K69<'GFB-Ausgabe'!$O69),99,'GFB-Ausgabe'!$A69)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A69>n,'GFB-Ausgabe'!L69<'GFB-Ausgabe'!$O69),99,'GFB-Ausgabe'!$A69)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A69>n,'GFB-Ausgabe'!M69<'GFB-Ausgabe'!$O69),99,'GFB-Ausgabe'!$A69)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A70>n,'GFB-Ausgabe'!I70<'GFB-Ausgabe'!$O70),99,'GFB-Ausgabe'!A70)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A70>n,'GFB-Ausgabe'!J70<'GFB-Ausgabe'!$O70),99,'GFB-Ausgabe'!$A70)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A70>n,'GFB-Ausgabe'!K70<'GFB-Ausgabe'!$O70),99,'GFB-Ausgabe'!$A70)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A70>n,'GFB-Ausgabe'!L70<'GFB-Ausgabe'!$O70),99,'GFB-Ausgabe'!$A70)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A70>n,'GFB-Ausgabe'!M70<'GFB-Ausgabe'!$O70),99,'GFB-Ausgabe'!$A70)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A71>n,'GFB-Ausgabe'!I71<'GFB-Ausgabe'!$O71),99,'GFB-Ausgabe'!A71)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A71>n,'GFB-Ausgabe'!J71<'GFB-Ausgabe'!$O71),99,'GFB-Ausgabe'!$A71)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A71>n,'GFB-Ausgabe'!K71<'GFB-Ausgabe'!$O71),99,'GFB-Ausgabe'!$A71)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A71>n,'GFB-Ausgabe'!L71<'GFB-Ausgabe'!$O71),99,'GFB-Ausgabe'!$A71)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A71>n,'GFB-Ausgabe'!M71<'GFB-Ausgabe'!$O71),99,'GFB-Ausgabe'!$A71)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A72>n,'GFB-Ausgabe'!I72<'GFB-Ausgabe'!$O72),99,'GFB-Ausgabe'!A72)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A72>n,'GFB-Ausgabe'!J72<'GFB-Ausgabe'!$O72),99,'GFB-Ausgabe'!$A72)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A72>n,'GFB-Ausgabe'!K72<'GFB-Ausgabe'!$O72),99,'GFB-Ausgabe'!$A72)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A72>n,'GFB-Ausgabe'!L72<'GFB-Ausgabe'!$O72),99,'GFB-Ausgabe'!$A72)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A72>n,'GFB-Ausgabe'!M72<'GFB-Ausgabe'!$O72),99,'GFB-Ausgabe'!$A72)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A73>n,'GFB-Ausgabe'!I73<'GFB-Ausgabe'!$O73),99,'GFB-Ausgabe'!A73)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A73>n,'GFB-Ausgabe'!J73<'GFB-Ausgabe'!$O73),99,'GFB-Ausgabe'!$A73)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A73>n,'GFB-Ausgabe'!K73<'GFB-Ausgabe'!$O73),99,'GFB-Ausgabe'!$A73)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A73>n,'GFB-Ausgabe'!L73<'GFB-Ausgabe'!$O73),99,'GFB-Ausgabe'!$A73)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A73>n,'GFB-Ausgabe'!M73<'GFB-Ausgabe'!$O73),99,'GFB-Ausgabe'!$A73)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A74>n,'GFB-Ausgabe'!I74<'GFB-Ausgabe'!$O74),99,'GFB-Ausgabe'!A74)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A74>n,'GFB-Ausgabe'!J74<'GFB-Ausgabe'!$O74),99,'GFB-Ausgabe'!$A74)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A74>n,'GFB-Ausgabe'!K74<'GFB-Ausgabe'!$O74),99,'GFB-Ausgabe'!$A74)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A74>n,'GFB-Ausgabe'!L74<'GFB-Ausgabe'!$O74),99,'GFB-Ausgabe'!$A74)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A74>n,'GFB-Ausgabe'!M74<'GFB-Ausgabe'!$O74),99,'GFB-Ausgabe'!$A74)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A75>n,'GFB-Ausgabe'!I75<'GFB-Ausgabe'!$O75),99,'GFB-Ausgabe'!A75)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A75>n,'GFB-Ausgabe'!J75<'GFB-Ausgabe'!$O75),99,'GFB-Ausgabe'!$A75)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A75>n,'GFB-Ausgabe'!K75<'GFB-Ausgabe'!$O75),99,'GFB-Ausgabe'!$A75)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A75>n,'GFB-Ausgabe'!L75<'GFB-Ausgabe'!$O75),99,'GFB-Ausgabe'!$A75)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A75>n,'GFB-Ausgabe'!M75<'GFB-Ausgabe'!$O75),99,'GFB-Ausgabe'!$A75)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A76>n,'GFB-Ausgabe'!I76<'GFB-Ausgabe'!$O76),99,'GFB-Ausgabe'!A76)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A76>n,'GFB-Ausgabe'!J76<'GFB-Ausgabe'!$O76),99,'GFB-Ausgabe'!$A76)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A76>n,'GFB-Ausgabe'!K76<'GFB-Ausgabe'!$O76),99,'GFB-Ausgabe'!$A76)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A76>n,'GFB-Ausgabe'!L76<'GFB-Ausgabe'!$O76),99,'GFB-Ausgabe'!$A76)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A76>n,'GFB-Ausgabe'!M76<'GFB-Ausgabe'!$O76),99,'GFB-Ausgabe'!$A76)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A77>n,'GFB-Ausgabe'!I77<'GFB-Ausgabe'!$O77),99,'GFB-Ausgabe'!A77)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A77>n,'GFB-Ausgabe'!J77<'GFB-Ausgabe'!$O77),99,'GFB-Ausgabe'!$A77)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A77>n,'GFB-Ausgabe'!K77<'GFB-Ausgabe'!$O77),99,'GFB-Ausgabe'!$A77)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A77>n,'GFB-Ausgabe'!L77<'GFB-Ausgabe'!$O77),99,'GFB-Ausgabe'!$A77)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A77>n,'GFB-Ausgabe'!M77<'GFB-Ausgabe'!$O77),99,'GFB-Ausgabe'!$A77)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A78>n,'GFB-Ausgabe'!I78<'GFB-Ausgabe'!$O78),99,'GFB-Ausgabe'!A78)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A78>n,'GFB-Ausgabe'!J78<'GFB-Ausgabe'!$O78),99,'GFB-Ausgabe'!$A78)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A78>n,'GFB-Ausgabe'!K78<'GFB-Ausgabe'!$O78),99,'GFB-Ausgabe'!$A78)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A78>n,'GFB-Ausgabe'!L78<'GFB-Ausgabe'!$O78),99,'GFB-Ausgabe'!$A78)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A78>n,'GFB-Ausgabe'!M78<'GFB-Ausgabe'!$O78),99,'GFB-Ausgabe'!$A78)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A79>n,'GFB-Ausgabe'!I79<'GFB-Ausgabe'!$O79),99,'GFB-Ausgabe'!A79)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A79>n,'GFB-Ausgabe'!J79<'GFB-Ausgabe'!$O79),99,'GFB-Ausgabe'!$A79)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A79>n,'GFB-Ausgabe'!K79<'GFB-Ausgabe'!$O79),99,'GFB-Ausgabe'!$A79)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A79>n,'GFB-Ausgabe'!L79<'GFB-Ausgabe'!$O79),99,'GFB-Ausgabe'!$A79)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A79>n,'GFB-Ausgabe'!M79<'GFB-Ausgabe'!$O79),99,'GFB-Ausgabe'!$A79)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A80>n,'GFB-Ausgabe'!I80<'GFB-Ausgabe'!$O80),99,'GFB-Ausgabe'!A80)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A80>n,'GFB-Ausgabe'!J80<'GFB-Ausgabe'!$O80),99,'GFB-Ausgabe'!$A80)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A80>n,'GFB-Ausgabe'!K80<'GFB-Ausgabe'!$O80),99,'GFB-Ausgabe'!$A80)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A80>n,'GFB-Ausgabe'!L80<'GFB-Ausgabe'!$O80),99,'GFB-Ausgabe'!$A80)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A80>n,'GFB-Ausgabe'!M80<'GFB-Ausgabe'!$O80),99,'GFB-Ausgabe'!$A80)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A81>n,'GFB-Ausgabe'!I81<'GFB-Ausgabe'!$O81),99,'GFB-Ausgabe'!A81)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A81>n,'GFB-Ausgabe'!J81<'GFB-Ausgabe'!$O81),99,'GFB-Ausgabe'!$A81)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A81>n,'GFB-Ausgabe'!K81<'GFB-Ausgabe'!$O81),99,'GFB-Ausgabe'!$A81)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A81>n,'GFB-Ausgabe'!L81<'GFB-Ausgabe'!$O81),99,'GFB-Ausgabe'!$A81)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A81>n,'GFB-Ausgabe'!M81<'GFB-Ausgabe'!$O81),99,'GFB-Ausgabe'!$A81)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A82>n,'GFB-Ausgabe'!I82<'GFB-Ausgabe'!$O82),99,'GFB-Ausgabe'!A82)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A82>n,'GFB-Ausgabe'!J82<'GFB-Ausgabe'!$O82),99,'GFB-Ausgabe'!$A82)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A82>n,'GFB-Ausgabe'!K82<'GFB-Ausgabe'!$O82),99,'GFB-Ausgabe'!$A82)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A82>n,'GFB-Ausgabe'!L82<'GFB-Ausgabe'!$O82),99,'GFB-Ausgabe'!$A82)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A82>n,'GFB-Ausgabe'!M82<'GFB-Ausgabe'!$O82),99,'GFB-Ausgabe'!$A82)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A83>n,'GFB-Ausgabe'!I83<'GFB-Ausgabe'!$O83),99,'GFB-Ausgabe'!A83)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A83>n,'GFB-Ausgabe'!J83<'GFB-Ausgabe'!$O83),99,'GFB-Ausgabe'!$A83)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A83>n,'GFB-Ausgabe'!K83<'GFB-Ausgabe'!$O83),99,'GFB-Ausgabe'!$A83)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A83>n,'GFB-Ausgabe'!L83<'GFB-Ausgabe'!$O83),99,'GFB-Ausgabe'!$A83)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A83>n,'GFB-Ausgabe'!M83<'GFB-Ausgabe'!$O83),99,'GFB-Ausgabe'!$A83)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A84>n,'GFB-Ausgabe'!I84<'GFB-Ausgabe'!$O84),99,'GFB-Ausgabe'!A84)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A84>n,'GFB-Ausgabe'!J84<'GFB-Ausgabe'!$O84),99,'GFB-Ausgabe'!$A84)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A84>n,'GFB-Ausgabe'!K84<'GFB-Ausgabe'!$O84),99,'GFB-Ausgabe'!$A84)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A84>n,'GFB-Ausgabe'!L84<'GFB-Ausgabe'!$O84),99,'GFB-Ausgabe'!$A84)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A84>n,'GFB-Ausgabe'!M84<'GFB-Ausgabe'!$O84),99,'GFB-Ausgabe'!$A84)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A85>n,'GFB-Ausgabe'!I85<'GFB-Ausgabe'!$O85),99,'GFB-Ausgabe'!A85)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A85>n,'GFB-Ausgabe'!J85<'GFB-Ausgabe'!$O85),99,'GFB-Ausgabe'!$A85)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A85>n,'GFB-Ausgabe'!K85<'GFB-Ausgabe'!$O85),99,'GFB-Ausgabe'!$A85)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A85>n,'GFB-Ausgabe'!L85<'GFB-Ausgabe'!$O85),99,'GFB-Ausgabe'!$A85)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A85>n,'GFB-Ausgabe'!M85<'GFB-Ausgabe'!$O85),99,'GFB-Ausgabe'!$A85)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A86>n,'GFB-Ausgabe'!I86<'GFB-Ausgabe'!$O86),99,'GFB-Ausgabe'!A86)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A86>n,'GFB-Ausgabe'!J86<'GFB-Ausgabe'!$O86),99,'GFB-Ausgabe'!$A86)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A86>n,'GFB-Ausgabe'!K86<'GFB-Ausgabe'!$O86),99,'GFB-Ausgabe'!$A86)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A86>n,'GFB-Ausgabe'!L86<'GFB-Ausgabe'!$O86),99,'GFB-Ausgabe'!$A86)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A86>n,'GFB-Ausgabe'!M86<'GFB-Ausgabe'!$O86),99,'GFB-Ausgabe'!$A86)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A87>n,'GFB-Ausgabe'!I87<'GFB-Ausgabe'!$O87),99,'GFB-Ausgabe'!A87)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A87>n,'GFB-Ausgabe'!J87<'GFB-Ausgabe'!$O87),99,'GFB-Ausgabe'!$A87)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A87>n,'GFB-Ausgabe'!K87<'GFB-Ausgabe'!$O87),99,'GFB-Ausgabe'!$A87)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A87>n,'GFB-Ausgabe'!L87<'GFB-Ausgabe'!$O87),99,'GFB-Ausgabe'!$A87)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A87>n,'GFB-Ausgabe'!M87<'GFB-Ausgabe'!$O87),99,'GFB-Ausgabe'!$A87)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A88>n,'GFB-Ausgabe'!I88<'GFB-Ausgabe'!$O88),99,'GFB-Ausgabe'!A88)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A88>n,'GFB-Ausgabe'!J88<'GFB-Ausgabe'!$O88),99,'GFB-Ausgabe'!$A88)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A88>n,'GFB-Ausgabe'!K88<'GFB-Ausgabe'!$O88),99,'GFB-Ausgabe'!$A88)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A88>n,'GFB-Ausgabe'!L88<'GFB-Ausgabe'!$O88),99,'GFB-Ausgabe'!$A88)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A88>n,'GFB-Ausgabe'!M88<'GFB-Ausgabe'!$O88),99,'GFB-Ausgabe'!$A88)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A89>n,'GFB-Ausgabe'!I89<'GFB-Ausgabe'!$O89),99,'GFB-Ausgabe'!A89)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A89>n,'GFB-Ausgabe'!J89<'GFB-Ausgabe'!$O89),99,'GFB-Ausgabe'!$A89)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A89>n,'GFB-Ausgabe'!K89<'GFB-Ausgabe'!$O89),99,'GFB-Ausgabe'!$A89)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A89>n,'GFB-Ausgabe'!L89<'GFB-Ausgabe'!$O89),99,'GFB-Ausgabe'!$A89)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A89>n,'GFB-Ausgabe'!M89<'GFB-Ausgabe'!$O89),99,'GFB-Ausgabe'!$A89)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A90>n,'GFB-Ausgabe'!I90<'GFB-Ausgabe'!$O90),99,'GFB-Ausgabe'!A90)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A90>n,'GFB-Ausgabe'!J90<'GFB-Ausgabe'!$O90),99,'GFB-Ausgabe'!$A90)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A90>n,'GFB-Ausgabe'!K90<'GFB-Ausgabe'!$O90),99,'GFB-Ausgabe'!$A90)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A90>n,'GFB-Ausgabe'!L90<'GFB-Ausgabe'!$O90),99,'GFB-Ausgabe'!$A90)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A90>n,'GFB-Ausgabe'!M90<'GFB-Ausgabe'!$O90),99,'GFB-Ausgabe'!$A90)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A91>n,'GFB-Ausgabe'!I91<'GFB-Ausgabe'!$O91),99,'GFB-Ausgabe'!A91)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A91>n,'GFB-Ausgabe'!J91<'GFB-Ausgabe'!$O91),99,'GFB-Ausgabe'!$A91)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A91>n,'GFB-Ausgabe'!K91<'GFB-Ausgabe'!$O91),99,'GFB-Ausgabe'!$A91)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A91>n,'GFB-Ausgabe'!L91<'GFB-Ausgabe'!$O91),99,'GFB-Ausgabe'!$A91)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A91>n,'GFB-Ausgabe'!M91<'GFB-Ausgabe'!$O91),99,'GFB-Ausgabe'!$A91)","v":99}]
[{"$f":"IF(OR('GFB-Ausgabe'!A92>n,'GFB-Ausgabe'!I92<'GFB-Ausgabe'!$O92),99,'GFB-Ausgabe'!A92)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A92>n,'GFB-Ausgabe'!J92<'GFB-Ausgabe'!$O92),99,'GFB-Ausgabe'!$A92)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A92>n,'GFB-Ausgabe'!K92<'GFB-Ausgabe'!$O92),99,'GFB-Ausgabe'!$A92)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A92>n,'GFB-Ausgabe'!L92<'GFB-Ausgabe'!$O92),99,'GFB-Ausgabe'!$A92)","v":99},{"$f":"IF(OR('GFB-Ausgabe'!$A92>n,'GFB-Ausgabe'!M92<'GFB-Ausgabe'!$O92),99,'GFB-Ausgabe'!$A92)","v":99}]

{"sheet":"GP","index":15,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Tarif","v":"T929"},{"$f":"IF(EE=0,\"Einmalerlag\",\"laufend\")","v":"laufend"},null,null,null,null,null,null,null,null,"Vorgaben GP"]
[null,"Gamma","Gamma laufend","v",{"$f":"\"lx_\"&GP_x","v":"lx_35"},{"$f":"\"Dx_\"&GP_x","v":"Dx_35"},{"$f":"\"D_\"&$L$2+1","v":"D_36"},{"$f":"\"Dx_\"&GP_x+GP_k","v":"Dx_45"},{"$f":"\"D_\"&$L$2+GP_n","v":"D_65"},null,"x",35]
[null,{"$f":"Kosten_Fond!H18/B5*(L5/1.04)","v":29.662274454166667},{"$f":"Kosten_Fond!G18","v":0},{"$f":"Komm_mix!D1","v":1},{"$f":"INDEX(Sterbtab_mix!$B$5:$B$116,GP_x)","v":98385.702631755048},{"$f":"INDEX(Komm_mix!$D$5:$D$104,GP_x)","v":98385.702999999994},{"$f":"INDEX(Komm_mix!$D$5:$D$104,$L$2+1)","v":98314.171000000002},{"$f":"INDEX(Komm_mix!$D$5:$D$104,GP_x+GP_k)","v":97330.383000000002},{"$f":"INDEX(Komm_mix!$D$5:$D$104,$L$2+GP_n)","v":86676.570999999996},null,"n",30]
[null,"BSn",null,null,null,null,null,null,null,null,"k",10]
[null,{"$f":"Kosten_Fond!E15","v":20769.23076923077},{"$f":"IF(ROUND(B5,2)=ROUND(L5/1.04,2),\"OK\",\"falsche PR-Summe\")","v":"falsche PR-Summe"},null,null,{"$f":"\"Nx_\"&GP_x","v":"Nx_35"},null,{"$f":"\"Nx_\"&GP_x+GP_k","v":"Nx_45"},{"$f":"\"Nx_\"&GP_x+GP_n","v":"Nx_65"},null,"VS",100000]
[null,null,null,null,null,{"$f":"INDEX(Komm_mix!$E$5:$E$104,GP_x)","v":4520325.0520000001},null,{"$f":"INDEX(Komm_mix!$E$5:$E$104,GP_x+GP_k)","v":3540446.0720000002},{"$f":"INDEX(Komm_mix!$E$5:$E$104,GP_x+GP_n)","v":1663984.548},null,"PR laufend",3333.33]
[null,"aproz","eproz"]
[null,{"$f":"Maske!B26*100","v":10},{"$f":"Maske!B27*100","v":5},null,null,{"$f":"\"Cx_\"&GP_x","v":"Cx_35"}]
[null,null,null,null,null,{"$f":"INDEX(Komm_mix!$F$5:$F$104,GP_x)","v":71.531999999999996},null,null,null,null,"Kontrolle 35 / 30 / 10"]
[null,"KP","KPk10",null,null,{"$f":"\"Mx_\"&GP_x","v":"Mx_35"},{"$f":"\"Mx_\"&GP_x+GP_k","v":"Mx_45"},{"$f":"\"Mx_\"&GP_x+GP_n","v":"Mx_65"},null,null,"lx",{"$f":"Sterbtab_mix!B39","v":98385.702631755048}]
[null,{"$f":"Kosten_Fond!F18+Kosten_Fond!H18+Kosten_Fond!G18","v":27.177051282099999},{"$f":"Kosten_Fond!F138+Kosten_Fond!H138+Kosten_Fond!G138","v":6.4070512821000003},null,null,{"$f":"INDEX(Komm_mix!$G$5:$G$104,GP_x)","v":98385.702999999994},{"$f":"INDEX(Komm_mix!$G$5:$G$104,GP_x+GP_k)","v":97330.383000000002},{"$f":"INDEX(Komm_mix!$G$5:$G$104,GP_x+GP_n)","v":86676.570999999996},null,null,"Dx",{"$f":"Komm_mix!D39","v":98385.702999999994},{"$f":"Komm_mix!D40","v":98314.171000000002}]
[null,null,null,null,null,null,null,null,null,null,"Nx",{"$f":"Komm_mix!E39","v":4520325.0520000001}]
[null,"RP","PRnetto","PRnettok>2 bzw. 3",null,{"$f":"\"äxn_\"&GP_x&\",\"&GP_n","v":"äxn_35,30"},{"$f":"\"äx+,kn-k_\"&GP_x+GP_k&\",\"&GP_n-GP_k","v":"äx+,kn-k_45,20"},null,null,null,"Cx",{"$f":"Komm_mix!F39","v":71.531999999999996}]
[null,{"$f":"Tflex!H5","v":0.97},{"$f":"(B11+B14+B20+B23)","v":116.2670512821},{"$f":"ROUND((C11+C20+C23+B14),2)","v":0},null,{"$f":"(F6-I6)/F3","v":29.03206885658987},{"$f":"Renten_mix!C14","v":4.9939},null,null,null,"Mx",{"$f":"Komm_mix!G39","v":98385.702999999994}]
[null,null,null,null,null,null,null,null,null,null,"äxn,35,30",{"$f":"Renten_mix!C4","v":14.937900000000001}]
[null,"VS","PR",null,null,"an(3)","an(4)",null,null,null,"kVx",{"$f":"Tflex!F23","v":-0.9}]
[null,{"$f":"BPr_jeZW*Maske!B30*IF(EE=0,1,n)","v":21600},{"$f":"ROUND(C14*1.04,2)","v":120.92},null,null,{"$f":"Renten_mix!E4","v":5},{"$f":"Renten_mix!J4","v":5}]
[]
[null,"FP","FPk>2 bzw. 3",null,null,{"$f":"GP_n&\"_nA^x_\"&$L$2","v":"30_nA^x_35"},{"$f":"GP_n-GP_k&\"_nA^x_\"&$L$2+GP_k","v":"20_nA^x_45"}]
[null,{"$f":"Kosten_Fond!I18-B23","v":88.12},{"$f":"-(B14+C11)","v":-7.3770512821000001},null,null,{"$f":"Barwerte_mix!I4/GP!B17","v":6.7332416666666668E-4},{"$f":"Barwerte_mix!I14/GP!B17","v":1.8363924410304166E-4},null,{"$f":"(F11-H11)/F3","v":0.11901253579496199}]
[]
[null,"Ausgabeaufschlag","k>2 bzw. 3",null,null,"10kVx35",{"$f":"\"RP_prfr_k_\"&GP_k","v":"RP_prfr_k_10"}]
[null,{"$f":"Kosten_Fond!O18+Kosten_Fond!P18","v":0},{"$f":"Kosten_Fond!O138+Kosten_Fond!P138","v":0},null,null,{"$f":"L5*G20-B14*G14","v":13.519841410304165},{"$f":"(G20*L6*GP_k-F23)/G14","v":-1.4815153276686051}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"(G11-H11)/H3","v":0.10946029052408029},null,{"$f":"I26*0.5*C14-I27*4.73","v":-84.827770126447319}]
[null,null,null,null,null,null,null,null,{"$f":"(H6-I6)/H3","v":19.27929867490607}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"60*0.35","v":21}]

{"sheet":"Leistungen","index":16,"n_rows":124,"n_cols":5,"rows_kept":124,"cut":false,"hidden":false,"merged":[[66,0,66,4],[62,0,62,3],[41,0,41,5],[42,0,42,4],[44,0,44,4],[46,5,46,6],[50,5,50,6],[54,1,54,2],[54,3,54,4],[56,1,56,2],[55,1,55,2],[37,0,37,2],[60,0,60,4],[45,0,45,4],[51,1,51,2],[51,3,51,4],[46,0,46,2],[52,1,52,2],[52,3,52,4],[53,1,53,2],[53,3,53,4],[47,0,47,2],[48,0,48,2],[50,0,50,3],[56,3,56,4],[57,1,57,2],[57,3,57,4],[0,0,0,2],[0,3,0,4],[1,0,1,4],[2,0,2,4],[36,0,36,2],[14,0,14,4],[35,0,35,4],[123,0,123,4],[114,0,114,4],[115,0,115,4],[116,0,116,4],[90,0,90,4],[98,0,98,4],[92,0,92,4],[91,0,91,4],[93,0,93,4],[94,0,94,4],[95,0,95,4],[97,0,97,4],[121,0,121,4],[109,0,109,4],[67,0,67,4],[55,3,55,4],[81,0,81,4],[82,0,82,4],[74,0,74,2],[72,0,72,4],[80,0,80,4],[79,0,79,4],[64,0,64,3],[65,0,65,3],[70,0,70,4],[58,0,58,4],[59,0,59,4],[63,0,63,3],[61,0,61,3],[71,0,71,4],[73,0,73,4],[84,0,84,4],[118,0,118,4],[88,0,88,4],[75,0,75,4],[83,0,83,2]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,{"$f":"\"AntragID: \" & (ROUND(NOW()*1000000,0))","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[null,null,null,"Ihr persönlicher Berater"]
["Versicherungsnehmer",null,null,{"$f":"Eingabe!B11","v":""}]
[{"$f":"Eingabe!B12","v":"Frau"},null,null,{"$f":"Eingabe!B10","v":""}]
[{"$f":"CONCATENATE(Eingabe!B13,\" \",Eingabe!B14)","v":" "}]
[{"$f":"Eingabe!B17","v":""}]
[{"$f":"CONCATENATE(Eingabe!B18,\" \",Eingabe!B19)","v":" "}]
[]
[]
["Meine Zukunft - Flexinvest",null,null,{"$f":"OR(ISBLANK(Eingabe_Benutzer!F15),ISBLANK(Eingabe_Benutzer!F16),ISBLANK(Eingabe_Benutzer!F17),ISBLANK(Eingabe_Benutzer!F18),ISBLANK(Eingabe_Benutzer!F19),ISBLANK(Eingabe_Benutzer!F21))","v":true}]
[]
["Produktkategorie: lebenslange Lebensversicherung mit fondsgebundener Ansparphase"]
["Die lebenslange Lebensversicherung mit fondsgebundener Ansparphase bietet Leistungen bei Ableben und bei Kündigung. Die Veranlagung erfolgt in der Ansparphase in vereinbarten Investmentfonds. Sie profitieren von Kurssteigerungen der gewählten Investmentfonds, tragen jedoch auch das Risiko von Kursrückgängen, d.h. Sie tragen das Veranlagungsrisiko. In der anschließenden lebenslangen Genussphase erfolgt die Veranlagung im klassischen Deckungsstock für alle Versicherungsverträge gemeinsam."]
[]
["Neuabschluss der beantragten Versicherung"]
[]
["Versicherungsdauer"]
["Beginn der Versicherung:                                      ",null,null,{"$f":"Eingabe!B23","v":"2020-11-01"}]
["Ende der Ansparphase, Beginn der Genussphase ",null,null,{"$f":"Eingabe!D24","v":"2035-11-01"}]
["Prämienzahlungsdauer / Versicherungsdauer:           ",null,null,{"$f":"CONCATENATE(Eingabe!B24,\" / lebenslang\")","v":"15 / lebenslang"}]
[]
["Angaben zur Steuerpflicht"]
["Geburtsland:",null,{"$f":"Eingabe!B20","v":"Österreich"}]
["Staatsbürgerschaft:",null,{"$f":"Eingabe!B21","v":"Österreich"}]
["Land der steuerlichen Ansässigkeit:",null,{"$f":"Eingabe!B22","v":"Österreich"}]
[]
["Versicherte Personen"]
[{"$f":"CONCATENATE(Eingabe!B12,\" \"&Eingabe!B13&\" \",Eingabe!B14,\", geb. \",TEXT(Eingabe!B15,\"TT.MM.JJJJ\"))","v":"Frau  , geb. 01.01.2000"}]
[{"$f":"CONCATENATE(\"Beruf: \",Eingabe!B16,\"; Staatsbürgerschaft: \",Eingabe!B21)","v":"Beruf: ; Staatsbürgerschaft: Österreich"}]
[{"$f":"IF(D12,\"\",CONCATENATE(Eingabe!B27,\" \"&Eingabe!B28&\" \",Eingabe!B29,\", geb. \",TEXT(Eingabe!B30,\"TT.MM.JJJJ\")))","v":""}]
[{"$f":"IF(D12,\"\",CONCATENATE(\"Beruf: \",Eingabe!B31,\"; Staatsbürgerschaft: \",Eingabe!B32))","v":""}]
[]
["Geltende Bedingungen"]
["AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase"]
[{"$f":"\"KL53 Zuwachsklausel Fondsgebundene Lebensversicherung (Prämiendynamisierung) \"&IF(Eingabe!B34=\"keine\",\"\",Eingabe!B34*100&\"%\")","v":"KL53 Zuwachsklausel Fondsgebundene Lebensversicherung (Prämiendynamisierung) 4%"},null,null,null,{"$f":"IF(Eingabe!B34<>\"keine\",\"☒ ja    ☐ nein\",\"☐ ja    ☒ nein\")","v":"☒ ja    ☐ nein"}]
["KL87 Sahnehäubchen",null,null,null,{"$f":"IF(Eingabe!B35=\"ja\",\"☒ ja    ☐ nein\",\"☐ ja    ☒ nein\")","v":"☒ ja    ☐ nein"}]
["KL88 Reißleine",null,null,null,{"$f":"IF(Eingabe!B36=\"ja\",\"☒ ja    ☐ nein\",\"☐ ja    ☒ nein\")","v":"☒ ja    ☐ nein"}]
["KL94 Variable Zuzahlungen Fondsprodukte",null,null,null,{"$f":"IF(Eingabe!B37=\"ja\",\"☒ ja    ☐ nein\",\"☐ ja    ☒ nein\")","v":"☒ ja    ☐ nein"}]
["Finanzamtsbestätigungen werden nicht ausgestellt."]
[]
["Versicherungsleistung"]
["Ihre Vertragsdauer teilt sich in eine vereinbarte Anspar- und Genussphase:"]
[{"$f":"CONCATENATE(\"In der Ansparphase bis zum \",TEXT(Eingabe!D24,\"TT.MM.JJJJ\"),\" werden bei Ableben von \",Eingabe!D15,\" die jeweils aktuelle Ablebenssumme und der Wert der rechnerisch zugeordneten Fondsanteile fällig. \")","v":"In der Ansparphase bis zum 01.11.2035 werden bei Ableben von Frau  , geb. 01.01.2000 die jeweils aktuelle Ablebenssumme und der Wert der rechnerisch zugeordneten Fondsanteile fällig. "}]
["Die jährliche Entwicklung der Ablebenssumme entnehmen Sie den Tabellen auf den Folgeseiten. Die Ansparphase kann über die vereinbarte Prämienzahlungsdauer hinausgehen. \nIn der anschließenden lebenslangen Genussphase sind flexible begünstigte Entnahmen möglich (siehe \"teilweise Kündigung\" in § 11 in den Allgemeinen Versicherungsbedingungen). Bitte beachten Sie die unterschiedlichen Veranlagungsformen der Deckungsrückstellung in der Anspar- und Genussphase. In der Ansparphase erfolgt die Veranlagung in Investmentfondsanteilen, die Ihrem Vertrag rechnerisch zugeordnet werden. Dem Wesen der fondsgebundenen Ansparphase entspricht es, dass ausschließlich der Versicherungsnehmer und nicht der Versicherer das volle Veranlagungsrisiko trägt. Es gibt keine garantierten Leistungen. In der Genussphase erfolgt die Veranlagung im klassischen Deckungsstock. Der garantierte Rechnungszins für die Genussphase beträgt 0,30%."]
["Vereinbarte Prämiensumme",null,null,"Euro",{"$f":"VS_prpfl/Maske!B26","v":21600}]
["Versicherungssumme für den Ablebensfall in der Ansparphase im ersten Jahr",null,null,"Euro",{"$f":"VS_prpfl","v":2160}]
["jährlich linear fallend im letzten Jahr auf",null,null,"Euro",{"$f":"VS_prpfl/Maske!B26*Maske!B27","v":1080}]
[]
["Fondsaufteilung\nDie Veranlagung wird folgendermaßen vereinbart:"]
[null,"Fondsname",null,"Aufteilung für zukünftige Veranlagungen Anteile in %*)"]
[{"$f":"IF(Eingabe!F2=\"\",\"\",CONCATENATE(\"Fonds 1: \",Eingabe!F2))","v":""},{"$f":"IF(Eingabe!F2=\"\",\"\",Eingabe!A2)","v":""},null,{"$f":"IF(Eingabe!F2=\"\",\"\",Eingabe!C2)","v":""}]
[{"$f":"IF(Eingabe!F3=\"\",\"\",CONCATENATE(\"Fonds 2: \",Eingabe!F3))","v":""},{"$f":"IF(Eingabe!F3=\"\",\"\",Eingabe!A3)","v":""},null,{"$f":"IF(Eingabe!F3=\"\",\"\",Eingabe!C3)","v":""}]
[{"$f":"IF(Eingabe!F4=\"\",\"\",CONCATENATE(\"Fonds 3: \",Eingabe!F4))","v":""},{"$f":"IF(Eingabe!F4=\"\",\"\",Eingabe!A4)","v":""},null,{"$f":"IF(Eingabe!F4=\"\",\"\",Eingabe!C4)","v":""}]
[{"$f":"IF(Eingabe!F5=\"\",\"\",CONCATENATE(\"Fonds 4: \",Eingabe!F5))","v":""},{"$f":"IF(Eingabe!F5=\"\",\"\",Eingabe!A5)","v":""},null,{"$f":"IF(Eingabe!F5=\"\",\"\",Eingabe!C5)","v":""}]
[{"$f":"IF(Eingabe!F6=\"\",\"\",CONCATENATE(\"Fonds 5: \",Eingabe!F6))","v":""},{"$f":"IF(Eingabe!F6=\"\",\"\",Eingabe!A6)","v":""},null,{"$f":"IF(Eingabe!F6=\"\",\"\",Eingabe!C6)","v":""}]
[null,"Gesamt",null,"100%"]
["*) Der %-Satz je Fonds muss ganzzahlig sein und mindestens 10% betragen. Details zu den gewählten Fonds entnehmen Sie bitte den beiliegenden Informationsblättern."]
["Die Allianz Elementar Lebensversicherungs-Aktiengesellschaft bzw. Allianz Gruppe in Österreich garantiert bei Wertpapieren keinen bestimmten Anlageerfolg."]
["ANLAGEKLASSE / RISIKOBEREITSCHAFT:"]
["Keine Verlusttoleranz: Ich möchte keine Wertschwankung der Anlage.\n",null,null,null,{"$f":"IF(Eingabe!$C$46=0,\"☒\",\"☐\")","v":"☒"}]
["Anlageklasse 1 Sehr geringe Verlusttoleranz: Prinzipiell toleriere ich keine Wertschwankungen meiner Anlage, bei einer Veranlagung in Investmentfonds toleriere ich minimale Kursschwankungen für den Wert meiner Anlage. Die Fondswerte dieser Anlageklasse weisen derzeit eine Schwankungsbreite  bis zu 2 % p.a. auf und haben einen SRRI von 1 oder 2*.  Aufgrund der anfallenden Kosten und Steuern akzeptiere ich, dass insbesondere in den ersten Jahren nach Vertragsabschluss der Wert der Veranlagung deutlich unter den geleisteten Beiträgen liegt.\n",null,null,null,{"$f":"IF(Eingabe!$C$46=1,\"☒\",\"☐\")","v":"☐"}]
["Anlageklasse 2 Geringe Verlusttoleranz: Ich toleriere kurzfristige, moderate Kursschwankungen, aber für Renditevorteile nehme ich auch Verlustrisiken in Kauf. Die Fondswerte dieser Anlageklasse weisen derzeit eine Schwankungsbreite bis zu 10 % p.a. auf und haben einen SRRI von 3 oder 4*. Aufgrund der anfallenden Kosten und Steuern akzeptiere ich, dass insbesondere in den ersten Jahren nach Vertragsabschluss der Wert der Veranlagung deutlich unter den geleisteten Beiträgen liegt.",null,null,null,{"$f":"IF(Eingabe!$C$46=2,\"☒\",\"☐\")","v":"☐"}]
["Anlageklasse 3 Mittlere Verlusttoleranz: Für die Erwirtschaftung einer langfristig höheren Rendite nehme ich höhere Schwankungen aus Aktien-, Zins und Währungskursen – auch in die Verlustzone – in Kauf. Die Fondswerte dieser Anlageklasse weisen derzeit eine Schwankungsbreite bis zu 25 % p.a. auf und haben einen SRRI von 5 oder 6*. Aufgrund der anfallenden Kosten und Steuern akzeptiere ich, dass insbesondere in den ersten Jahren nach Vertragsabschluss der Wert der Veranlagung deutlich unter den geleisteten Beiträgen liegt.",null,null,null,{"$f":"IF(Eingabe!$C$46=3,\"☒\",\"☐\")","v":"☐"}]
["Anlageklasse 4 Hohe Verlusttoleranz: Ich nehme für Vermögenszuwächse, die vorrangig aus Marktchancen resultieren und dabei Verlustrisiken – bis hin zum Totalverlust – aufweisen, in Kauf. Die Fondswerte dieser Anlageklasse weisen derzeit eine Schwankungsbreite über 25 % p.a. auf und haben einen SRRI von 7*. Aufgrund der anfallenden Kosten und Steuern akzeptiere ich, dass insbesondere in den ersten Jahren nach Vertragsabschluss der Wert der Veranlagung deutlich unter den geleisteten Beiträgen liegt.\n",null,null,null,{"$f":"IF(Eingabe!$C$46=4,\"☒\",\"☐\")","v":"☐"}]
["* Der SRRI (Synthetic Risk Reward Indicator, deutsch: Risiko- und Ertragsindikator) wird EU-weit einheitlich berechnet und basiert auf der Wertschwankung des Fonds in den letzten 5 Jahren. Diese Angabe stellt  keinen verlässlichen Hinweis auf die künftige Entwicklung dar und kann sich im Lauf der Zeit ändern.\n"]
["Unverbindliche Modellrechnung unter Annahme gleichbleibender Wertentwicklung der Fonds (die Prozentsätze -3%,0%,3% und 6 % werden nicht aus Ihrer aktuellen Fondsauswahl abgeleitet) und konstanter Bestandsprovisionen während der Ansparphase:"]
["Jährliche Wertentwicklung V1)",{"$f":"Maske!H33","v":-0.03},{"$f":"Maske!H34","v":0},{"$f":"Maske!H35","v":0.03},{"$f":"Maske!H36","v":0}]
[{"$f":"CONCATENATE(\"Vertragswert am \",TEXT(Eingabe!D24,\"TT.MM.JJJJ\"), \" (Ende der Ansparphase)\")","v":"Vertragswert am 01.11.2035 (Ende der Ansparphase)"},{"$f":"Maske!J33","v":14861.98},{"$f":"Maske!J34","v":18354},{"$f":"Maske!J35","v":22888.86},{"$f":"Maske!J36","v":18354}]
[{"$f":"CONCATENATE(\"Zum Stichtag \",TEXT(Eingabe!D24,\"TT.MM.JJJJ\"),\" (Beginn der Genussphase) wird der vorhandene Vertragswert in den klassischen Deckungsstock umgeschichtet. Ab diesem Zeitpunkt erfolgt eine laufende Verzinsung. Überschüsse werden im Wege einer jährlichen Gewinnbeteiligung zugewiesen.\")","v":"Zum Stichtag 01.11.2035 (Beginn der Genussphase) wird der vorhandene Vertragswert in den klassischen Deckungsstock umgeschichtet. Ab diesem Zeitpunkt erfolgt eine laufende Verzinsung. Überschüsse werden im Wege einer jährlichen Gewinnbeteiligung zugewiesen."}]
["Kapital kann flexibel teilweise oder zur Gänze  V2) entnommen werden. Die prognostizierte Kapitalentwicklung in der Genussphase entnehmen Sie den Tabellen auf den Folgeseiten."]
[{"$f":"CONCATENATE(\"Bei Ableben von \",Eingabe!D15,\" werden die Ablebenssumme für die Genussphase und die bereits vorhandene Gewinnbeteiligung fällig.\")","v":"Bei Ableben von Frau  , geb. 01.01.2000 werden die Ablebenssumme für die Genussphase und die bereits vorhandene Gewinnbeteiligung fällig."}]
["Aufgrund der nicht vorhersehbaren Entwicklungen in der Ansparphase können die Garantiewerte für die Genussphase nur exemplarisch für den Wert von je EUR 1.000,- Vertragswert am Ende der Ansparphase dargestellt werden."]
[{"$f":"CONCATENATE(\"Garantierte Versicherungssumme für den Ablebensfall in der Genussphase ab dem \",TEXT(Eingabe!D24,\"TT.MM.JJJJ\"),\" je EUR 1.000,- Vertragswert am Ende der Ansparphase\")","v":"Garantierte Versicherungssumme für den Ablebensfall in der Genussphase ab dem 01.11.2035 je EUR 1.000,- Vertragswert am Ende der Ansparphase"},null,null,"Euro",{"$f":"Maske!J4","v":1116.6986326940732}]
["Unverbindliche Modellrechnung für die Genussphase unter Annahme gleichbleibender Wertentwicklung der Fonds (die Prozentsätze -3%,0%,3% und 6 % werden nicht aus Ihrer aktuellen Fondsauswahl abgeleitet)  und konstanter Bestandsprovisionen während der Ansparphase:"]
["Jährliche Wertentwicklung V1)",{"$f":"Maske!H33","v":-0.03},{"$f":"Maske!H34","v":0},{"$f":"Maske!H35","v":0.03},{"$f":"Maske!H36","v":0}]
["Versicherungssumme für den\nAblebensfall in der Genussphase",{"$f":"B70/1000*$E$75","v":16596.35274512666},{"$f":"C70/1000*$E$75","v":20495.886704467019},{"$f":"D70/1000*$E$75","v":25559.958665926068},{"$f":"E70/1000*$E$75","v":20495.886704467019}]
[]
["Zum Ende der Ansparphase haben Sie das Recht, anstelle der Genussphase die Auszahlung einer laufenden Rente zu vereinbaren. "]
[{"$f":"CONCATENATE(\"Die Rentenzahlung erfolgt mindestens bis zum \",TEXT(Eingabe!D25,\"TT.MM.JJJJ\"),\", darüber hinaus erlischt sie mit dem Tod von \",Eingabe!D15,\".\")","v":"Die Rentenzahlung erfolgt mindestens bis zum 01.11.2089, darüber hinaus erlischt sie mit dem Tod von Frau  , geb. 01.01.2000."}]
[{"$f":"CONCATENATE(\"Die Rente werden wir aus dem zum \",TEXT(Eingabe!D24,\"TT.MM.JJJJ\"),\" verfügbaren Vertragswert am Ende der Ansparphase auf Basis der zu diesem Zeitpunkt gültigen Tarife und den darin enthaltenen Rechnungsgrundlagen (Sterbetafel und Rechnungszins) berechnen.\")","v":"Die Rente werden wir aus dem zum 01.11.2035 verfügbaren Vertragswert am Ende der Ansparphase auf Basis der zu diesem Zeitpunkt gültigen Tarife und den darin enthaltenen Rechnungsgrundlagen (Sterbetafel und Rechnungszins) berechnen."}]
["Wenn die zum Rentenbeginn berechnete Rente niedriger sein sollte als die Rente die mit dem nachstehend genannten Rentenfaktor berechnet wird, so erhalten Sie diese höhere Rente."]
["garantierte jährliche Rente je EUR 1.000,- Vertragswert am Ende der Ansparphase (Rentenfaktor)",null,null,"Euro",{"$f":"1000/Rentenbarwerte!$B$7","v":15.079339947131833}]
["Unverbindliche Modellrechnung für die Rentenoption unter Annahme gleichbleibender Wertentwicklung der Fonds und konstanter Bestandsprovisionen während der Ansparphase:"]
["Jährliche Wertentwicklung V1)",{"$f":"Maske!H33","v":-0.03},{"$f":"Maske!H34","v":0},{"$f":"Maske!H35","v":0.03},{"$f":"Maske!H36","v":0}]
["Jahresrente aus garantiertem Rentenfaktor",{"$f":"B70/Rentenbarwerte!$B$7","v":224.10884870747438},{"$f":"C70/Rentenbarwerte!$B$7","v":276.76620538965767},{"$f":"D70/Rentenbarwerte!$B$7","v":345.14890094230799},{"$f":"E70/Rentenbarwerte!$B$7","v":276.76620538965767}]
["Jahresente auf Basis des aktuellen\nRententarifes V5)",{"$f":"B70/Rentenbarwerte!$B$5","v":433.29914294409542},{"$f":"C70/Rentenbarwerte!$B$5","v":535.10854338358195},{"$f":"D70/Rentenbarwerte!$B$5","v":667.32181182906913},{"$f":"E70/Rentenbarwerte!$B$5","v":535.10854338358195}]
["Darüber hinaus bestehen weitere Möglichkeiten der Verrentung – siehe Rentenwahlrecht in den Produktinformationen."]
["Sowohl für die Anspar- als auch für die Genussphase gilt:"]
[{"$f":"CONCATENATE(\"Lebt \",Eingabe!D29,\" zum Zeitpunkt des Ablebens von \",Eingabe!D15,\", wird der Vertrag mit \",Eingabe!D28,\" als alleiniger versicherter Person und ohne weitere Prämienzahlung fortgeführt.\")","v":"Lebt   , geb. 00.01.1900 zum Zeitpunkt des Ablebens von Frau  , geb. 01.01.2000, wird der Vertrag mit    als alleiniger versicherter Person und ohne weitere Prämienzahlung fortgeführt."}]
["Der Vertrag geht in die Genussphase über und es gelten in Folge die für die Genussphase vereinbarten Bestimmungen (Tarif und Bedingungen). Anstelle der Auszahlung der Ablebensleistung wird der Geldwert der Deckungsrückstellung aus den rechnerisch zugeordneten Fondsanteilen ermittelt und um die jeweils aktuelle Ablebenssumme erhöht. "]
[{"$f":"CONCATENATE(\"Aus dieser erhöhten Deckungsrückstellung und dem aktuellen Alter von \",Eingabe!D30,\" errechnet sich die neue Ablebenssumme für den Todesfall von \", Eingabe!D28,\".\")","v":"Aus dieser erhöhten Deckungsrückstellung und dem aktuellen Alter von   , geb. 00.01.1900 errechnet sich die neue Ablebenssumme für den Todesfall von   ."}]
[{"$f":"CONCATENATE(\"Stirbt \",Eingabe!D29,\" vor \",Eingabe!D15,\", wird keine Ablebenssumme fällig und der Vertrag läuft mit \",Eingabe!D15,\" als alleiniger versicherter Person weiter.\")","v":"Stirbt   , geb. 00.01.1900 vor Frau  , geb. 01.01.2000, wird keine Ablebenssumme fällig und der Vertrag läuft mit Frau  , geb. 01.01.2000 als alleiniger versicherter Person weiter."}]
["Bezugsrecht und Eintrittsvereinbarung bei Ableben einer versicherten Person, die auch Versicherungsnehmer ist:"]
["Sofern der Versicherungsnehmer auch versicherte Person ist und nichts anderes bestimmt hat, ist bei seinem Ableben die verbleibende versicherte Person bezugsberechtigt."]
[]
["Die andere versicherte Person erklärt hiermit, bei Ableben des Versicherungsnehmers, der auch versicherte Person war, in den Vertrag als neuer Versicherungsnehmer einzutreten."]
["Das Bezugsrecht im Ablebensfall gilt ausschließlich für den Fall, dass beide versicherte Personen verstorben sind."]
[]
[{"$f":"CONCATENATE(\"Bezugsberechtigt im Ablebensfall: \",Eingabe!D39)","v":"Bezugsberechtigt im Ablebensfall: Name: _____________; Geb.Dat: ______________"}]
["Fehlt das Bezugsrecht, dann gelten „Die Erben über den Weg der Verlassenschaft“ als bezugsberechtigt."]
["Vertrags- und Prämienzahlungsdauer",null,"Beginn","Ablauf Prämienzahlung","Vertragsablauf"]
[]
["für Meine Zukunft ",null,{"$f":"Eingabe!B23","v":"2020-11-01"},{"$f":"Eingabe!D24","v":"2035-11-01"},"lebenslang"]
[]
["Prämie bei monatlicher Zahlweise V4)",null,null,"Euro",{"$f":"Eingabe!B26","v":120}]
[]
["Inkasso"]
[{"$f":"IF(Eingabe!B40=\"Erlagschein\",\"Die Zahlung der Prämie erfolgt mittels Erlagschein. \",\"Die Zahlung der Prämie erfolgt mittels Abbuchungsauftrag. (Sofern der IBAN nicht angegeben wurde, erfolgt die Zahlung mittels Erlagschein.)\")","v":"Die Zahlung der Prämie erfolgt mittels Abbuchungsauftrag. (Sofern der IBAN nicht angegeben wurde, erfolgt die Zahlung mittels Erlagschein.)"}]
[{"$f":"CONCATENATE(Eingabe!B12,\" \",Eingabe!B13,\" \",Eingabe!B14)","v":"Frau  "}]
[{"$f":"IF(Eingabe!B40=\"Erlagschein\",CONCATENATE(Eingabe!B18,\" \",Eingabe!B19,\", \",Eingabe!B17),\"IBAN: \"&Eingabe!B41)","v":"IBAN: AT____________________________________"}]
[]
["Erläuterungen (Fußnoten):"]
["V1) Die Wertentwicklung der Fondsanteile hängt von der Entwicklung der Aktien- und Rentenmärkte und von schwankenden Wechselkursen ab. Sie kann steigen, aber auch fallen. Die angeführten Werte sind für Illustrationszwecke und basieren auf fix gewählten Wertentwicklungen, die von Ihrer individuellen Fondsauswahl unabhängig sind. Sie stellen keine Ober- und auch keine Untergrenze dar. Sie sollen Ihnen aufzeigen, welche Leistungen und Kosten sich bei diesen Wertentwicklungen basierend auf unserem aktuellen Fondsangebot und der Möglichkeit von Fondswechseln ergeben können. Der Versicherungsnehmer trägt das Veranlagungsrisiko. Es kann nicht von gleichbleibenden Wertsteigerungen ausgegangen werden, da die Fondsentwicklung in aller Regel Schwankungen unterworfen ist. \nBestandsprovisionen, die die Allianz Elementar Lebensversicherungs-Aktiengesellschaft für das Ihrem Vertrag zugeordnete Fondsvermögen erhält, geben wir zur Gänze an Sie weiter, indem wir die Ihrem Vertrag rechnerisch zugeordneten Investmentfondsanteile erhöhen (siehe §5.6 der Allgemeinen Versicherungsbedingungen). Bei den Werten in der unverbindlichen Modellrechnung sind abhängig von den vereinbarten Fonds Bestandsprovisionen von jährlich bis zu 0,6% des jeweiligen Fondsvolumens berücksichtigt. Bestandsprovisionen können während der Vertragslaufzeit steigen oder fallen oder auch gänzlich entfallen. Über die jeweils aktuelle Höhe werden wir Sie jährlich informieren."]
["V2) Die Entnahme in der Genussphase entspricht einem (Teil-) Rückkauf. Der Rückkaufswert während der  enussphase ist der jeweils aktuelle Wert der Deckungsrückstellung (kurz Deckungsrückstellung), vermindert um einen Abzug. Zusätzlich gelangt die vorhandene Gewinnbeteiligung (bei Teilentnahmen anteilig) zur Auszahlung. Der Abzug bei einer Entnahme entfällt für jenen Teil der entnommenen Deckungsrückstellung, der 20% der garantierten Ablebenssumme zu Beginn der Genussphase nicht übersteigt. Für den übersteigenden Teil der Deckungsrückstellung beträgt der Abzug 3% dieses Deckungsrückstellungteiles. Mehrmalige Entnahmen innerhalb von 12 Monaten werden dabei wie eine Entnahme gewertet. Die Mindestentnahme beträgt EUR 300,-. Durch die Entnahmen reduziert sich auch die verbleibende Ablebenssumme. Bei Entnahmen zu bestimmten Anlassfällen entfällt der Abzug zur Gänze (siehe dazu § 11 in den Allgemeinen Versicherungsbedingungen)."]
["V3) Die Rente wurde mit dem aktuell gültigen Tarif und den darin enthaltenen Rechnungsgrundlagen (Sterbetafel und garantierter Rechnungszinssatz 0,00%) hochgerechnet. Unter Annahme einer Gesamtverzinsung von 2,25% nach Rentenbeginn, würde die Rente jährlich um 0,00% steigen. Die Höhe der tatsächlichen Rente ist von den bei Rentenbeginn gültigen Tarifen und den darin enthaltenen Rechnungsgrundlagen (Sterbetafel und garantierter Rechnungszinssatz), der Gesamtverzinsung und dem vorhandenen Verrentungskapital (vorhandener Vertragswert) abhängig. Das heißt im Anfallszeitpunkt kann die Rente höher oder - wenn zum Beispiel die durchschnittliche Lebenserwartung stärker steigt als angenommen oder weniger Kapital zur Verrentung zur Verfügung steht - niedriger als die prognostizierte Rentenleistung sein."]
["V4) Diese Prämie enthält 4,00% Versicherungssteuer."]
["V5) Die Rente wurde mit dem aktuell gültigen Tarif und den darin enthaltenen Rechnungsgrundlagen (Sterbetafel und garantierter Rechnungszinssatz 0,00%) hochgerechnet. Unter Annahme einer Gesamtverzinsung von 2,25% nach Rentenbeginn, würde die Rente jährlich um 0,00% steigen. Die Höhe der tatsächlichen Rente ist von den bei Rentenbeginn gültigen Tarifen und den darin enthaltenen Rechnungsgrundlagen (Sterbetafel und garantierter Rechnungszinssatz), der Gesamtverzinsung und dem vorhandenen Verrentungskapital (vorhandener Vertragswert) abhängig. Das heißt im Anfallszeitpunkt kann die Rente höher oder - wenn zum Beispiel die durchschnittliche Lebenserwartung stärker steigt als angenommen oder weniger Kapital zur Verrentung zur Verfügung steht - niedriger als die prognostizierte Rentenleistung sein."]
[]
[]
["Durch Rundungsdifferenzen kann es in der Versicherungsurkunde zu Abweichungen kommen."]
[]
["Aktiengesellschaft mit Sitz in A-1130 Wien, Hietzinger Kai 101-105,\nTelefon 05 9009-0, Telefax 05 9009 70700, Internet: http://www.allianz.at, \neingetragen im Firmenbuch des Handelsgerichts Wien unter FN31532x, UID: ATU 1536 2701, DVR: 0075787\nZuständige Aufsichtsbehörde: Finanzmarktaufsicht, A-1090 Wien, Otto-Wagner-Platz 5"]

{"sheet":"Ableben_Anspar","index":17,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,0,54,7],[0,6,0,7],[1,0,1,4],[0,0,0,5],[2,0,2,7],[6,0,6,7],[51,0,51,7],[52,0,52,7],[53,0,53,7],[1,6,1,7]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Modellrechnung gemäß § 3 Abs. 1 LV-InfoV 2018",null,null,null,null,null,"Alle Beträge in Euro"]
["Ablebensleistung in der Ansparphase"]
["unter der Voraussetzung, dass die Prämien bis zum Stichtag (ohne Berücksichtigung einer eventuellen Wertanpassung) bezahlt werden."]
[]
[]
["Stichtag    ","Leistung bei","Leistung bei","Leistung bei","Leistung bei","Leistung bei","Prämie pro","Prämiensumme"]
[null,"Ableben garantiert","Ableben bei jährlicher Wertentwicklung","Ableben bei jährlicher Wertentwicklung","Ableben bei jährlicher Wertentwicklung","Ableben bei jährlicher Wertentwicklung","Jahr A2)","bis Stichtag A1)                     "]
[null,null,{"$f":"CONCATENATE(\"von \",Maske!H33*100,\"% A3)\")","v":"von -3% A3)"},{"$f":"CONCATENATE(\"von \",Maske!H34*100,\"% A3)\")","v":"von 0% A3)"},{"$f":"CONCATENATE(\"von \",Maske!H35*100,\"% A3)\")","v":"von 3% A3)"},{"$f":"CONCATENATE(\"von \",Maske!H36*100,\"% A3)\")","v":"von 0% A3)"}]
[]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2021-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C9,\"\")","v":2082.8571428571427},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C9+'GFB-Ausgabe'!D8,\"\")","v":3123.0371428571425},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C9+'GFB-Ausgabe'!E8,\"\")","v":3140.2971428571427},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C9+'GFB-Ausgabe'!F8,\"\")","v":3157.4071428571424},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C9+'GFB-Ausgabe'!G8,\"\")","v":3140.2971428571427},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW,\"\")","v":1440},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW*(ROW()-13),\"\")","v":1440}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2022-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C10,\"\")","v":2005.7142857142858},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C10+'GFB-Ausgabe'!D9,\"\")","v":4054.8642857142859},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C10+'GFB-Ausgabe'!E9,\"\")","v":4120.5942857142854},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C10+'GFB-Ausgabe'!F9,\"\")","v":4187.0442857142862},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C10+'GFB-Ausgabe'!G9,\"\")","v":4120.5942857142854},1440,2880]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2023-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C11,\"\")","v":1928.5714285714287},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C11+'GFB-Ausgabe'!D10,\"\")","v":4956.4214285714288},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C11+'GFB-Ausgabe'!E10,\"\")","v":5100.8914285714291},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C11+'GFB-Ausgabe'!F10,\"\")","v":5249.8814285714288},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C11+'GFB-Ausgabe'!G10,\"\")","v":5100.8914285714291},1440,4320]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2024-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C12,\"\")","v":1851.4285714285716},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C12+'GFB-Ausgabe'!D11,\"\")","v":5828.6185714285712},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C12+'GFB-Ausgabe'!E11,\"\")","v":6081.1885714285718},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C12+'GFB-Ausgabe'!F11,\"\")","v":6346.9285714285716},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C12+'GFB-Ausgabe'!G11,\"\")","v":6081.1885714285718},1440,5760]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2025-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C13,\"\")","v":1774.2857142857142},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C13+'GFB-Ausgabe'!D12,\"\")","v":6672.3357142857149},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C13+'GFB-Ausgabe'!E12,\"\")","v":7061.4857142857145},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C13+'GFB-Ausgabe'!F12,\"\")","v":7479.1957142857136},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C13+'GFB-Ausgabe'!G12,\"\")","v":7061.4857142857145},1440,7200]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2026-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C14,\"\")","v":1697.1428571428571},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C14+'GFB-Ausgabe'!D13,\"\")","v":7733.6028571428569},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C14+'GFB-Ausgabe'!E13,\"\")","v":8291.0228571428579},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C14+'GFB-Ausgabe'!F13,\"\")","v":8901.0128571428577},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C14+'GFB-Ausgabe'!G13,\"\")","v":8291.0228571428579},1440,8640]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2027-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C15,\"\")","v":1620},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C15+'GFB-Ausgabe'!D14,\"\")","v":8760.7099999999991},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C15+'GFB-Ausgabe'!E14,\"\")","v":9520.5600000000013},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C15+'GFB-Ausgabe'!F14,\"\")","v":10367.81},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C15+'GFB-Ausgabe'!G14,\"\")","v":9520.5600000000013},1440,10080]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2028-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C16,\"\")","v":1542.8571428571429},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C16+'GFB-Ausgabe'!D15,\"\")","v":9754.6971428571433},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C16+'GFB-Ausgabe'!E15,\"\")","v":10750.097142857143},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C16+'GFB-Ausgabe'!F15,\"\")","v":11880.917142857143},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C16+'GFB-Ausgabe'!G15,\"\")","v":10750.097142857143},1440,11520]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2029-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C17,\"\")","v":1465.7142857142858},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C17+'GFB-Ausgabe'!D16,\"\")","v":10716.544285714286},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C17+'GFB-Ausgabe'!E16,\"\")","v":11979.634285714286},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C17+'GFB-Ausgabe'!F16,\"\")","v":13441.734285714287},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C17+'GFB-Ausgabe'!G16,\"\")","v":11979.634285714286},1440,12960]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2030-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C18,\"\")","v":1388.5714285714287},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C18+'GFB-Ausgabe'!D17,\"\")","v":11647.221428571429},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C18+'GFB-Ausgabe'!E17,\"\")","v":13209.17142857143},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C18+'GFB-Ausgabe'!F17,\"\")","v":15051.69142857143},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C18+'GFB-Ausgabe'!G17,\"\")","v":13209.17142857143},1440,14400]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2031-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C19,\"\")","v":1311.4285714285716},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C19+'GFB-Ausgabe'!D18,\"\")","v":12547.66857142857},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C19+'GFB-Ausgabe'!E18,\"\")","v":14438.708571428571},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C19+'GFB-Ausgabe'!F18,\"\")","v":16712.258571428571},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C19+'GFB-Ausgabe'!G18,\"\")","v":14438.708571428571},1440,15840]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2032-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C20,\"\")","v":1234.2857142857142},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C20+'GFB-Ausgabe'!D19,\"\")","v":13418.785714285714},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C20+'GFB-Ausgabe'!E19,\"\")","v":15668.245714285713},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C20+'GFB-Ausgabe'!F19,\"\")","v":18424.955714285712},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C20+'GFB-Ausgabe'!G19,\"\")","v":15668.245714285713},1440,17280]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2033-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C21,\"\")","v":1157.1428571428573},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C21+'GFB-Ausgabe'!D20,\"\")","v":14261.452857142856},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C21+'GFB-Ausgabe'!E20,\"\")","v":16897.782857142858},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C21+'GFB-Ausgabe'!F20,\"\")","v":20191.352857142858},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C21+'GFB-Ausgabe'!G20,\"\")","v":16897.782857142858},1440,18720]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2034-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C22,\"\")","v":1080},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C22+'GFB-Ausgabe'!D21,\"\")","v":15076.53},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C22+'GFB-Ausgabe'!E21,\"\")","v":18127.32},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C22+'GFB-Ausgabe'!F21,\"\")","v":22013.05},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C22+'GFB-Ausgabe'!G21,\"\")","v":18127.32},1440,20160]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2035-11-01"},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C23,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C23+'GFB-Ausgabe'!D22,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C23+'GFB-Ausgabe'!E22,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C23+'GFB-Ausgabe'!F22,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C23+'GFB-Ausgabe'!G22,\"\")","v":""},1440,21600]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C24,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C24+'GFB-Ausgabe'!D23,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C24+'GFB-Ausgabe'!E23,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C24+'GFB-Ausgabe'!F23,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C24+'GFB-Ausgabe'!G23,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C25,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C25+'GFB-Ausgabe'!D24,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C25+'GFB-Ausgabe'!E24,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C25+'GFB-Ausgabe'!F24,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C25+'GFB-Ausgabe'!G24,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C26,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C26+'GFB-Ausgabe'!D25,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C26+'GFB-Ausgabe'!E25,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C26+'GFB-Ausgabe'!F25,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C26+'GFB-Ausgabe'!G25,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C27,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C27+'GFB-Ausgabe'!D26,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C27+'GFB-Ausgabe'!E26,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C27+'GFB-Ausgabe'!F26,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C27+'GFB-Ausgabe'!G26,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C28,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C28+'GFB-Ausgabe'!D27,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C28+'GFB-Ausgabe'!E27,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C28+'GFB-Ausgabe'!F27,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C28+'GFB-Ausgabe'!G27,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C29,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C29+'GFB-Ausgabe'!D28,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C29+'GFB-Ausgabe'!E28,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C29+'GFB-Ausgabe'!F28,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C29+'GFB-Ausgabe'!G28,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C30,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C30+'GFB-Ausgabe'!D29,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C30+'GFB-Ausgabe'!E29,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C30+'GFB-Ausgabe'!F29,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C30+'GFB-Ausgabe'!G29,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C31,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C31+'GFB-Ausgabe'!D30,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C31+'GFB-Ausgabe'!E30,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C31+'GFB-Ausgabe'!F30,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C31+'GFB-Ausgabe'!G30,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C32,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C32+'GFB-Ausgabe'!D31,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C32+'GFB-Ausgabe'!E31,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C32+'GFB-Ausgabe'!F31,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C32+'GFB-Ausgabe'!G31,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C33,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C33+'GFB-Ausgabe'!D32,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C33+'GFB-Ausgabe'!E32,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C33+'GFB-Ausgabe'!F32,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C33+'GFB-Ausgabe'!G32,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C34,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C34+'GFB-Ausgabe'!D33,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C34+'GFB-Ausgabe'!E33,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C34+'GFB-Ausgabe'!F33,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C34+'GFB-Ausgabe'!G33,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C35,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C35+'GFB-Ausgabe'!D34,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C35+'GFB-Ausgabe'!E34,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C35+'GFB-Ausgabe'!F34,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C35+'GFB-Ausgabe'!G34,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C36,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C36+'GFB-Ausgabe'!D35,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C36+'GFB-Ausgabe'!E35,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C36+'GFB-Ausgabe'!F35,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C36+'GFB-Ausgabe'!G35,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C37,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C37+'GFB-Ausgabe'!D36,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C37+'GFB-Ausgabe'!E36,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C37+'GFB-Ausgabe'!F36,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C37+'GFB-Ausgabe'!G36,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C38,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C38+'GFB-Ausgabe'!D37,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C38+'GFB-Ausgabe'!E37,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C38+'GFB-Ausgabe'!F37,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C38+'GFB-Ausgabe'!G37,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C39,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C39+'GFB-Ausgabe'!D38,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C39+'GFB-Ausgabe'!E38,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C39+'GFB-Ausgabe'!F38,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C39+'GFB-Ausgabe'!G38,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C40,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C40+'GFB-Ausgabe'!D39,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C40+'GFB-Ausgabe'!E39,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C40+'GFB-Ausgabe'!F39,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C40+'GFB-Ausgabe'!G39,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C41,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C41+'GFB-Ausgabe'!D40,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C41+'GFB-Ausgabe'!E40,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C41+'GFB-Ausgabe'!F40,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C41+'GFB-Ausgabe'!G40,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C42,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C42+'GFB-Ausgabe'!D41,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C42+'GFB-Ausgabe'!E41,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C42+'GFB-Ausgabe'!F41,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C42+'GFB-Ausgabe'!G41,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C43,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C43+'GFB-Ausgabe'!D42,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C43+'GFB-Ausgabe'!E42,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C43+'GFB-Ausgabe'!F42,\"\")","v":""},{"$f":"IF(ROW()-13<=n-1,'GFB-Ausgabe'!C43+'GFB-Ausgabe'!G42,\"\")","v":""},"",""]
[]
[]
["Erläuterungen (Fußnoten):"]
["A1)      Die Prämiensumme entspricht der Summe der monatlichen Prämien inklusive 4,00% Versicherungssteuer ohne etwaige Zusatzversicherungen und Wertanpassungen. Die Prämiensumme etwaiger Zusatzversicherungen ist als Summe über die gesamte Vertragslaufzeit gesondert ausgewiesen."]
["A2)      Diese Prämie enthält 4,00% Versicherungssteuer und berücksichtigt keine Prämienteile für etwaige"]
["Zusatzversicherungen und Wertanpassungen. Es handelt sich um eine volle Jahresprämie bis zum angegebenen Stichtag."]
["A3)    Die Wertentwicklung der Fondsanteile hängt von der Entwicklung der Aktien- und Rentenmärkte und von schwankenden Wechselkursen ab. Sie kann steigen, aber auch fallen. Die angeführten Werte sind für Illustrationszwecke und basieren auf fix gewählten Wertentwicklungen, die von Ihrer individuellen Fondsauswahl unabhängig sind. Sie stellen keine Ober- und auch keine Untergrenze dar. Sie sollen Ihnen aufzeigen, welche Leistungen und Kosten sich bei diesen Wertentwicklungen basierend auf unserem aktuellen Fondsangebot und der Möglichkeit von Fondswechseln ergeben können. Der Versicherungsnehmer trägt das Veranlagungsrisiko. Es kann nicht von gleichbleibenden Wertsteigerungen ausgegangen werden, da die Fondsentwicklung in aller Regel Schwankungen unterworfen ist.  Bestandsprovisionen, die die Allianz Elementar Lebensversicherungs-Aktiengesellschaft für das Ihrem Vertrag zugeordnete Fondsvermögen erhält, geben wir zur Gänze an Sie weiter, indem wir die Ihrem Vertrag rechnerisch zugeordneten Investmentfondsanteile erhöhen (siehe §5.6 der Allgemeinen Versicherungsbedingungen). Bei den Werten in der unverbindlichen Modellrechnung sind abhängig von den vereinbarten Fonds Bestandsprovisionen von jährlich bis zu 0,6% des jeweiligen Fondsvolumens berücksichtigt. Bestandsprovisionen können während der Vertragslaufzeit steigen oder fallen oder auch gänzlich entfallen. Über die jeweils aktuelle Höhe werden wir Sie jährlich informieren."]

{"sheet":"Rückkauf_Anspar","index":18,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[57,0,57,7],[0,0,0,5],[0,6,0,7],[1,0,1,4],[2,0,2,7],[50,0,50,7],[51,0,51,7],[48,0,48,7],[53,0,53,7],[54,0,54,7],[55,0,55,7],[56,0,56,7],[3,0,3,5],[4,6,4,7],[6,0,6,7],[52,0,52,7]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Modellrechnung gemäß § 3 Abs. 1 LV-InfoV 2018",null,null,null,null,null,"Alle Beträge in Euro"]
["Rückkaufswertentwicklung in der Ansparphase"]
["unter der Voraussetzung, dass die Prämien bis zum Stichtag (ohne Berücksichtigung einer eventuellen Wertanpassung) bezahlt werden."]
[]
["Stichtag     ","Rückkaufswert R2) ","Rückkaufswert R2) ","Rückkaufswert R2) ","Rückkaufswert R2) ","Rückkaufswert R2) ","Prämie pro","Prämiensumme"]
[null,"garantiert","bei jährlicher","bei jährlicher","bei jährlicher","bei jährlicher","Jahr R3)","bis Stichtag R1)"]
[null,null,"Wertentwicklung","Wertentwicklung","Wertentwicklung","Wertentwicklung"]
[null,null,{"$f":"CONCATENATE(\"von \",Maske!H33*100,\"% R4)\")","v":"von -3% R4)"},{"$f":"CONCATENATE(\"von \",Maske!H34*100,\"% R4)\")","v":"von 0% R4)"},{"$f":"CONCATENATE(\"von \",Maske!H35*100,\"% R4)\")","v":"von 3% R4)"},{"$f":"CONCATENATE(\"von \",Maske!H36*100,\"% R4)\")","v":"von 0% R4)"}]
[]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2021-11-01"},{"$f":"IF(ROW()-13<=n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I8,\"\")","v":1150.96},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J8,\"\")","v":1168.22},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K8,\"\")","v":1185.33},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L8,\"\")","v":1168.22},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW,\"\")","v":1440},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW*(ROW()-13),\"\")","v":1440}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2022-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I9,\"\")","v":1910.69},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J9,\"\")","v":1976.42},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K9,\"\")","v":2042.87},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L9,\"\")","v":1976.42},1440,2880]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2023-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I10,\"\")","v":2889.39},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J10,\"\")","v":3033.86},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K10,\"\")","v":3182.85},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L10,\"\")","v":3033.86},1440,4320]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2024-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I11,\"\")","v":3838.73},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J11,\"\")","v":4091.3},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K11,\"\")","v":4357.04},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L11,\"\")","v":4091.3},1440,5760]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2025-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I12,\"\")","v":4759.59},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J12,\"\")","v":5148.74},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K12,\"\")","v":5566.45},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L12,\"\")","v":5148.74},1440,7200]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2026-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I13,\"\")","v":5898},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J13,\"\")","v":6455.42},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K13,\"\")","v":7065.41},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L13,\"\")","v":6455.42},1440,8640]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2027-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I14,\"\")","v":7002.25},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J14,\"\")","v":7762.1},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K14,\"\")","v":8609.35},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L14,\"\")","v":7762.1},1440,10080]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2028-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I15,\"\")","v":8073.38},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J15,\"\")","v":9068.7800000000007},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K15,\"\")","v":10199.6},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L15,\"\")","v":9068.7800000000007},1440,11520]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2029-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I16,\"\")","v":9112.3700000000008},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J16,\"\")","v":10375.459999999999},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K16,\"\")","v":11837.56},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L16,\"\")","v":10375.459999999999},1440,12960]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2030-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I17,\"\")","v":10120.19},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J17,\"\")","v":11682.14},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K17,\"\")","v":13524.66},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L17,\"\")","v":11682.14},1440,14400]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2031-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I18,\"\")","v":11097.78},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J18,\"\")","v":12988.82},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K18,\"\")","v":15262.37},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L18,\"\")","v":12988.82},1440,15840]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2032-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I19,\"\")","v":12184.5},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J19,\"\")","v":14433.96},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K19,\"\")","v":17190.669999999998},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L19,\"\")","v":14433.96},1440,17280]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2033-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I20,\"\")","v":13104.31},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J20,\"\")","v":15740.64},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K20,\"\")","v":19034.21},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L20,\"\")","v":15740.64},1440,18720]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2034-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I21,\"\")","v":13996.53},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J21,\"\")","v":17047.32},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K21,\"\")","v":20933.05},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L21,\"\")","v":17047.32},1440,20160]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2035-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I22,\"\")","v":14861.98},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J22,\"\")","v":18354},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K22,\"\")","v":22888.86},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L22,\"\")","v":18354},1440,21600]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I23,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J23,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K23,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L23,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I24,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J24,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K24,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L24,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I25,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J25,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K25,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L25,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I26,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J26,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K26,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L26,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I27,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J27,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K27,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L27,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I28,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J28,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K28,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L28,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I29,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J29,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K29,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L29,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I30,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J30,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K30,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L30,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I31,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J31,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K31,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L31,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I32,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J32,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K32,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L32,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I33,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J33,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K33,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L33,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I34,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J34,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K34,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L34,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I35,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J35,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K35,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L35,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I36,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J36,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K36,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L36,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I37,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J37,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K37,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L37,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I38,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J38,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K38,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L38,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I39,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J39,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K39,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L39,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I40,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J40,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K40,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L40,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I41,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J41,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K41,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L41,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!I42,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!J42,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!K42,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!L42,\"\")","v":""},"",""]
[]
[]
["Erläuterungen (Fußnoten):"]
[]
["R1) Die Prämiensumme entspricht der Summe der monatlichen Prämien inklusive 4,00% Versicherungssteuer ohne etwaige Zusatzversicherungen und Wertanpassungen. Die Prämiensumme etwaiger Zusatzversicherungen ist als Summe über die gesamte Vertragslaufzeit gesondert ausgewiesen."]
["R2) Der Rückkaufswert entspricht dem Wert der rechnerisch zugeordneten Fonds vermindert um einen Abzug. Die Höhe des Abzugs beträgt 10% der Jahresprämie ohne Versicherungssteuer, maximal EUR 200,-. Dieser Abzug wird auch bei Prämienfreistellung fällig. Im letzten Viertel der Vertragslaufzeit und bei prämienfreien Verträgen wird kein Abzug berechnet. Bei Rückkauf bzw. Prämienfreistellung innerhalb der ersten 5 Jahre wird § 176 Abs.5 VersVG (Regelung der Abschlusskostenverrechnung) berücksichtigt."]
["R3) Diese Prämie enthält 4,00% Versicherungssteuer und berücksichtigt keine Prämienteile für etwaige Zusatzversicherungen und Wertanpassungen. Es handelt sich um eine volle Jahresprämie bis zum angegebenen Stichtag."]
["R4) Die Wertentwicklung der Fondsanteile hängt von der Entwicklung der Aktien- und Rentenmärkte und von schwankenden Wechselkursen ab. Sie kann steigen, aber auch fallen. Die angeführten Werte sind für Illustrationszwecke und basieren auf fix gewählten Wertentwicklungen, die von Ihrer individuellen Fondsauswahl unabhängig sind. Sie stellen keine Ober- und auch keine Untergrenze dar. Sie sollen Ihnen aufzeigen, welche Leistungen und Kosten sich bei diesen Wertentwicklungen basierend auf unserem aktuellen Fondsangebot und der Möglichkeit von Fondswechseln ergeben können. Der Versicherungsnehmer trägt das Veranlagungsrisiko. Es kann nicht von gleichbleibenden Wertsteigerungen ausgegangen werden, da die Fondsentwicklung in aller Regel Schwankungen unterworfen ist.  Bestandsprovisionen, die die Allianz Elementar Lebensversicherungs-Aktiengesellschaft für das Ihrem Vertrag zugeordnete Fondsvermögen erhält, geben wir zur Gänze an Sie weiter, indem wir die Ihrem Vertrag rechnerisch zugeordneten Investmentfondsanteile erhöhen (siehe §5.6 der Allgemeinen Versicherungsbedingungen). Bei den Werten in der unverbindlichen Modellrechnung sind abhängig von den vereinbarten Fonds Bestandsprovisionen von jährlich bis zu 0,6% des jeweiligen Fondsvolumens berücksichtigt. Bestandsprovisionen können während der Vertragslaufzeit steigen oder fallen oder auch gänzlich entfallen. Über die jeweils aktuelle Höhe werden wir Sie jährlich informieren."]

{"sheet":"Prämienfrei_Anspar","index":19,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[53,0,53,7],[54,0,54,7],[55,0,55,7],[56,0,56,7],[0,0,0,5],[0,6,0,7],[1,0,1,4],[2,0,2,7],[3,0,3,5],[4,6,4,7],[48,0,48,7],[49,0,49,7],[52,0,52,7]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Modellrechnung gemäß § 3 Abs. 1 LV-InfoV 2018",null,null,null,null,null,"Alle Beträge in Euro"]
[{"$f":"\"Prämienfreie Leistung bei Rückkauf am Ende der Ansparphase zum \"&TEXT(Eingabe!D24,\"TT.MM.JJJJ\")","v":"Prämienfreie Leistung bei Rückkauf am Ende der Ansparphase zum 01.11.2035"}]
["unter der Voraussetzung, dass die Prämien bis zum Stichtag (ohne Berücksichtigung einer eventuellen"]
["Wertanpassung) bezahlt werden."]
[]
["Stichtag der","prämienfreie","prämienfreie","prämienfreie","prämienfreie","prämienfreie","Prämie pro","Prämiensumme"]
["Prämien-\nfreistellung","Leistung garantiert","Leistung bei jährlicher Wertentwicklung ","Leistung bei jährlicher Wertentwicklung","Leistung bei jährlicher Wertentwicklung","Leistung bei jährlicher Wertentwicklung ","Jahr P2)","bis Stichtag P1)"]
[null,null,{"$f":"CONCATENATE(\"von \",Maske!H33*100,\"% P3)\")","v":"von -3% P3)"},{"$f":"CONCATENATE(\"von \",Maske!H34*100,\"% P3)\")","v":"von 0% P3)"},{"$f":"CONCATENATE(\"von \",Maske!H35*100,\"% P3)\")","v":"von 3% P3)"},{"$f":"CONCATENATE(\"von \",Maske!H36*100,\"% P3)\")","v":"von 0% P3)"}]
[]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2021-11-01"},{"$f":"IF(ROW()-13<=n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z8,\"\")","v":210.61886311601467},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA8,\"\")","v":447.46000000000004},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB8,\"\")","v":823.18869583582989},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC8,\"\")","v":447.46000000000004},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW,\"\")","v":1440},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW*(ROW()-13),\"\")","v":1440}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2022-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z9,\"\")","v":848.68307876748668},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA9,\"\")","v":1438.7400000000002},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB9,\"\")","v":2334.6930998652174},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC9,\"\")","v":1438.7400000000002},1440,2880]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2023-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z10,\"\")","v":1519.3294628272679},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA10,\"\")","v":2445.38},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB10,\"\")","v":3821.1265951095365},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC10,\"\")","v":2445.38},1440,4320]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2024-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z11,\"\")","v":2223.726912265015},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA11,\"\")","v":3467.38},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB11,\"\")","v":5282.9104273707298},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC11,\"\")","v":3467.38},1440,5760]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2025-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z12,\"\")","v":2963.0835120902448},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA12,\"\")","v":4504.74},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB12,\"\")","v":6720.4212873116103},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC12,\"\")","v":4504.74},1440,7200]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2026-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z13,\"\")","v":3925.0404861641728},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA13,\"\")","v":5806.7},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB13,\"\")","v":8464.5210799881734},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC13,\"\")","v":5806.7},1440,8640]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2027-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z14,\"\")","v":4930.2612465655448},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA14,\"\")","v":7124.02},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB14,\"\")","v":10175.536695453788},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC14,\"\")","v":7124.02},1440,10080]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2028-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z15,\"\")","v":5980.2765177068177},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA15,\"\")","v":8456.7000000000007},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB15,\"\")","v":11854.115613903068},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC15,\"\")","v":8456.7000000000007},1440,11520]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2029-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z16,\"\")","v":7076.646715074241},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA16,\"\")","v":9804.74},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB16,\"\")","v":13500.932300659375},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC16,\"\")","v":9804.74},1440,12960]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2030-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z17,\"\")","v":8221.0022364389224},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA17,\"\")","v":11168.14},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB17,\"\")","v":15116.635165616197},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC17,\"\")","v":11168.14},1440,14400]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2031-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z18,\"\")","v":9415.0293462730006},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA18,\"\")","v":12546.9},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB18,\"\")","v":16701.8585721909},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC18,\"\")","v":12546.9},1440,15840]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2032-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z19,\"\")","v":10786.83078282},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA19,\"\")","v":14079.48},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB19,\"\")","v":18408.531890769998},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC19,\"\")","v":14079.48},1440,17280]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2033-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z20,\"\")","v":12089.377622999998},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA20,\"\")","v":15488.96},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB20,\"\")","v":19930.274532999996},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC20,\"\")","v":15488.96},1440,18720]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2034-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z21,\"\")","v":13447.119700000001},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA21,\"\")","v":16913.8},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB21,\"\")","v":21423.515899999999},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC21,\"\")","v":16913.8},1440,20160]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2035-11-01"},0,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z22,\"\")","v":14861.98},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA22,\"\")","v":18354},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB22,\"\")","v":22888.86},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC22,\"\")","v":18354},1440,21600]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z23,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA23,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB23,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC23,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z24,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA24,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB24,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC24,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z25,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA25,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB25,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC25,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z26,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA26,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB26,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC26,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z27,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA27,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB27,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC27,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z28,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA28,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB28,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC28,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z29,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA29,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB29,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC29,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z30,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA30,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB30,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC30,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z31,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA31,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB31,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC31,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z32,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA32,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB32,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC32,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z33,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA33,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB33,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC33,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z34,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA34,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB34,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC34,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z35,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA35,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB35,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC35,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z36,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA36,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB36,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC36,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z37,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA37,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB37,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC37,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z38,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA38,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB38,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC38,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z39,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA39,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB39,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC39,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z40,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA40,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB40,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC40,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z41,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA41,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB41,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC41,\"\")","v":""},"",""]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!Z42,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AA42,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AB42,\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!AC42,\"\")","v":""},"",""]
[]
[]
["Erläuterungen (Fußnoten):"]
[]
["P1) Die Prämiensumme entspricht der Summe der monatlichen Prämien inklusive 4,00%Versicherungssteuer ohne etwaige Zusatzversicherungen und Wertanpassungen. Die Prämiensumme etwaiger Zusatzversicherungen ist als Summe über die gesamte Vertragslaufzeit gesondert ausgewiesen."]
["P2) Diese Prämie enthält 4,00% Versicherungssteuer und berücksichtigt keine Prämienteile für etwaige Zusatzversicherungen und Wertanpassungen. Es handelt sich um eine volle Jahresprämie bis zum angegebenen Stichtag."]
["P3)    Die Wertentwicklung der Fondsanteile hängt von der Entwicklung der Aktien- und Rentenmärkte und von schwankenden Wechselkursen ab. Sie kann steigen, aber auch fallen. Die angeführten Werte sind für Illustrationszwecke und basieren auf fix gewählten Wertentwicklungen, die von Ihrer individuellen Fondsauswahl unabhängig sind. Sie stellen keine Ober- und auch keine Untergrenze dar. Sie sollen Ihnen aufzeigen, welche Leistungen und Kosten sich bei diesen Wertentwicklungen basierend auf unserem aktuellen Fondsangebot und der Möglichkeit von Fondswechseln ergeben können. Der Versicherungsnehmer trägt das Veranlagungsrisiko. Es kann nicht von gleichbleibenden Wertsteigerungen ausgegangen werden, da die Fondsentwicklung in aller Regel Schwankungen unterworfen ist.  Bestandsprovisionen, die die Allianz Elementar Lebensversicherungs-Aktiengesellschaft für das Ihrem Vertrag zugeordnete Fondsvermögen erhält, geben wir zur Gänze an Sie weiter, indem wir die Ihrem Vertrag rechnerisch zugeordneten Investmentfondsanteile erhöhen (siehe §5.6 der Allgemeinen Versicherungsbedingungen). Bei den Werten in der unverbindlichen Modellrechnung sind abhängig von den vereinbarten Fonds Bestandsprovisionen von jährlich bis zu 0,6% des jeweiligen Fondsvolumens berücksichtigt. Bestandsprovisionen können während der Vertragslaufzeit steigen oder fallen oder auch gänzlich entfallen. Über die jeweils aktuelle Höhe werden wir Sie jährlich informieren."]

{"sheet":"Kapital_Anspar","index":20,"n_rows":53,"n_cols":4,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,0,52,3],[0,0,0,2],[5,0,5,2],[3,0,3,3],[51,0,51,3],[7,0,7,3],[2,0,2,4]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
[]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Veranlagtes Kapital und Abzüge bei Rückkauf und Prämienfreistellung in der",null,null,"Alle Beträge in Euro"]
["Ansparphase"]
["unter der Voraussetzung, dass die Prämien bis zum Stichtag (ohne Berücksichtigung einer eventuellen Wertanpassung) bezahlt werden."]
[]
["Stichtag                             ","   Abzug bei Rückkauf und","Prämiensumme VK1)               ","Summe veranlagtes Kapital VK2)"]
[null,"Prämienfreistellung \n(in den Werten bereits"]
[null,"berücksichtigt)"]
[]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2021-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N8,\"\")","v":138.46000000000009},{"$f":"IF(ROW()-13<=n,BPr_jeZW*ZW*(ROW()-13),\"\")","v":1440},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H8,\"\")","v":1057.44}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2022-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N9,\"\")","v":138.46000000000058},2880,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H9,\"\")","v":2114.88}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2023-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N10,\"\")","v":138.4599999999995},4320,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H10,\"\")","v":3172.32}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2024-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N11,\"\")","v":138.46000000000058},5760,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H11,\"\")","v":4229.76}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2025-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N12,\"\")","v":138.46000000000132},7200,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H12,\"\")","v":5287.2}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2026-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N13,\"\")","v":138.46000000000058},8640,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H13,\"\")","v":6593.88}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2027-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N14,\"\")","v":138.46000000000058},10080,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H14,\"\")","v":7900.56}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2028-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N15,\"\")","v":138.45999999999913},11520,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H15,\"\")","v":9207.24}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2029-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N16,\"\")","v":138.46000000000058},12960,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H16,\"\")","v":10513.92}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2030-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N17,\"\")","v":138.45999999999913},14400,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H17,\"\")","v":11820.6}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2031-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N18,\"\")","v":138.46000000000058},15840,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H18,\"\")","v":13127.28}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2032-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N19,\"\")","v":0},17280,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H19,\"\")","v":14433.96}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2033-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N20,\"\")","v":0},18720,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H20,\"\")","v":15740.64}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2034-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N21,\"\")","v":0},20160,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H21,\"\")","v":17047.32}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":"2035-11-01"},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N22,\"\")","v":0},21600,{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H22,\"\")","v":18354}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N23,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H23,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N24,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H24,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N25,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H25,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N26,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H26,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N27,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H27,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N28,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H28,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N29,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H29,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N30,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H30,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N31,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H31,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N32,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H32,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N33,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H33,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N34,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H34,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N35,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H35,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N36,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H36,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N37,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H37,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N38,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H38,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N39,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H39,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N40,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H40,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N41,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H41,\"\")","v":""}]
[{"$f":"IF(ROW()-13<=n,EDATE(Eingabe!$B$23,12*(ROW()-13)),\"\")","v":""},{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!N42,\"\")","v":""},"",{"$f":"IF(ROW()-13<=n,'GFB-Ausgabe'!H42,\"\")","v":""}]
[]
["Erläuterungen (Fußnoten):"]
[]
["VK1) Die Prämiensumme entspricht der Summe der monatlichen Prämien inklusive 4,00%Versicherungssteuer ohne etwaige Zusatzversicherungen und Wertanpassungen. Die Prämiensumme etwaiger Zusatzversicherungen ist als Summe über die gesamte Vertragslaufzeit gesondert ausgewiesen."]
["VK2) Prämien nach Abzug der Versicherungssteuer, Kosten und Risikoprämien."]

{"sheet":"Rückkauf_Genuss","index":21,"n_rows":74,"n_cols":7,"rows_kept":74,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,5,0,6],[1,0,1,4],[2,0,2,6],[5,0,5,5],[3,0,3,5],[11,0,12,6],[71,0,71,6],[72,0,72,6],[73,0,73,6],[74,0,74,6],[70,0,70,6]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Modellrechnung gemäß § 3 Abs. 1 LV-InfoV 2018",null,null,null,null,null,"Alle Beträge in Euro"]
["Rückkaufswertentwicklung in der Genussphase je EUR 1000.- Vertragswert zum Ende der Ansparphase"]
[]
[]
[]
["Stichtag    ","Rückkaufswert RG2)","Rückkaufswert RG2)","Rückkaufswert RG2)","Rückkaufswert RG2)","  Prämie RG4)  ","Prämiensumme"]
[null,"garantiert","zuzügl. Gewinnbeteiligung RG3) mit vermindertem Zinsgewinn um -1%","zuzügl. Gewinnbeteiligung RG3) auf Basis der gegenwärtigen Verhältnisse","zuzügl. Gewinnbeteiligung RG3) mit erhöhtem Zinsgewinn um +1%","pro Jahr ","bis Stichtag (bzw. weitere veranlagtes Kapital) RG1)"]
[]
[]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2035-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1000},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1000},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1000},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1000},{"$f":"IF(ROW()-13<=100-x-n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,1000,\"\")","v":1000}]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2036-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":978.9809664275549},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":990.48980606690918},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1000.4898060669092},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1010.4898060669092},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2037-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":981.26438758982636},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1004.4533987378304},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1024.8170002747538},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1045.380601811677},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2038-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":983.549753588979},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1018.5925140789758},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1049.6932403268429},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1081.4077386054487},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2039-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":985.83623588527666},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1032.908602091552},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1075.1301363239975},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1118.6074047031377},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2040-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":988.12270451159043},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1047.4028607348009},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":998.63108791614161},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1157.0166937984632},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2041-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":990.40767148499344},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1062.076182104749},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1022.9176038229476},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1196.6735835935356},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2042-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":992.68966686418025},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1076.9294861357744},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1047.7478391724264},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1237.6173018325342},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2043-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":994.9672471253009},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1091.9637284574533},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1073.1327325793006},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1279.8883744480993},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2044-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":997.23900828123737},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1107.1799126026931},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1099.0835042886358},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1323.5286795307427},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2045-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":999.50352988492318},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1122.5790403521476},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1125.6116122703731},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1368.5814410440573},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2046-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1001.7596108666585},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1138.1623233147541},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1152.7289691654901},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1415.0914841578513},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2047-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1004.0062403447862},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1153.9311592877671},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1180.4479263211254},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1463.1052611602265},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2048-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1006.2424325791703},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1169.8869864379026},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1208.7811355740816},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1512.6707563103575},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2049-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1008.4670799403605},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1186.0311518791559},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1237.7414240928165},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1563.8374037163005},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2050-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1010.679149817676},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1202.3650872445937},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1267.3419749946577},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1616.6563110896377},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2051-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1012.877686242924},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1218.8903111744612},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1297.5963368094749},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1671.1803156156159},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2052-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1015.0616538509018},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1235.608290376957},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1328.5182916983499},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1727.4639001816317},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2053-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1017.229912628495},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1252.5204163502544},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1360.1218380568944},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1785.5632241846124},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2054-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1019.3812144099434},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1269.6280013330347},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1392.4211922388208},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1845.5361748435027},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2055-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1021.5140850050443},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1286.9321715936676},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1425.4306877064751},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1907.4423175665079},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2056-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1023.6269215106165},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1304.4339524908828},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1459.164864981175},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":1971.343037737734},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2057-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1025.7183527396169},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1322.1345906382585},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1493.6387996880906},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2037.3019232126489},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2058-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1027.7873474911983},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1340.0356537336384},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1528.8682117314745},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2105.3849331054626},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2059-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1029.8333752356878},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1358.1391786275212},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1564.8696239509295},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2175.6606191201708},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2060-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1031.8565653559526},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1376.4478198930885},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1601.6605230479186},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2248.2003528250398},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2061-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1033.8578374222113},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1394.9649742106112},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1639.2594981396292},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2323.0785343692596},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2062-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1035.838801206691},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1413.6946996698982},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1677.6861758338221},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2400.3726014267086},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2063-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1037.8013592439761},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1432.6413672169804},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1716.9608869649001},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2480.1627715215022},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2064-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1039.7475187978523},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1451.8094957601766},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1757.1045137249157},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2562.5319637495777},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2065-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1041.6791023589763},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1471.2034942384385},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1798.1382423203236},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2647.5656268633738},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2066-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1043.5973493773918},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1490.8273029770237},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1840.0832124854512},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2735.3514641016695},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2067-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1045.5027437752522},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1510.6842332674437},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1882.9603616941702},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2825.9793515373594},{"$f":"IF(ROW()-13<=100-x-n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,1000,\"\")","v":1000}]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2068-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1047.3947773724362},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1530.7767475001588},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":1926.7902083709866},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":2919.5411962228468},0,1000]
[]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2070-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1051.1319742380049},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1571.6742557022171},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2017.3881009858799},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3115.8451223562433},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2071-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1052.9724583655805},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1592.4810029388732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2064.196170519378},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3218.7829443150758},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2072-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1054.789579793113},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1613.5262547781458},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2112.0364111014342},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3325.0458041935181},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2073-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1056.5789231606273},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1634.8090388471717},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2160.9280856746659},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3434.7377975924082},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2074-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1058.335709906218},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1656.3280462314592},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2210.8905648453597},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3547.9660761014911},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2075-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1060.0549713258467},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1678.0817826620869},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2261.9434845875376},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3664.84110178837},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2076-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1061.7317041482927},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1700.0687058469271},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2314.1068918030805},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3785.4768943195741},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2077-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1063.3610187641827},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1722.2873578753613},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2367.4013865619181},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":3909.9912795661485},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2078-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1064.9382771533308},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1744.7364899854183},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2421.8482582958331},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4038.5061370879775},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2079-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1066.459226853701},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1767.4151852926448},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2477.4696215014287},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4171.1476521488057},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2080-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1067.9201373210856},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1790.3229851530602},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2534.2885566378127},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4308.0465781045896},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2081-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1069.317910641892},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1813.4599940490482},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2592.3292311800628},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4449.3384843472122},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2082-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1070.6501644484399},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1836.8269608087817},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2651.6169984530861},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4595.1639873973199},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2083-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1071.9152837709448},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1860.4253329425464},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2712.1784708165469},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4745.66896166061},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2084-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1073.1124483335063},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1884.2572896088247},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2774.0415724630438},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":4901.0047350163331},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2085-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1074.2416521617911},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1908.3257680852173},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2837.2355865054542},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":5061.3282838720661},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2086-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1075.3037207072866},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CX$18:$CX$110,n+ROW()-13),\"\")","v":1932.6344883354943},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CY$18:$CY$110,n+ROW()-13),\"\")","v":2901.7912008950457},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CZ$18:$CZ$110,n+ROW()-13),\"\")","v":5226.8024323351337},0,1000]
[]
[]
[]
["Erläuterungen (Fußnoten):"]
[]
["RG1) In der Genussphase erfolgt keine weitere Prämienzahlung. Der Vertragswert am Ende der Ansparphase wird weiter veranlagt. Wie groß dieser Vertragswert sein wird, steht nicht fest. Daher erfolgen die Angaben in dieser Tabelle je EUR 1.000,- Vertragswert. Durch den Vergleich dieser EUR 1.000,- mit den jeweiligen Leistungen pro Jahr, können Sie die weitere Wertentwicklung beurteilen."]
["RG2) Die Entnahme in der Genussphase entspricht einem (Teil-) Rückkauf. Der Rückkaufswert während der Genussphase ist der jeweils aktuelle Wert der Deckungsrückstellung (kurz Deckungsrückstellung), vermindert um einen Abzug. Zusätzlich gelangt die vorhandene Gewinnbeteiligung (bei Teilentnahmen anteilig) zur Auszahlung. Der Abzug bei einer Entnahme entfällt für jenen Teil der entnommenen Deckungsrückstellung, der 20% der garantierten Ablebenssumme zu Beginn der Genussphase nicht übersteigt. Für den übersteigenden Teil der Deckungsrückstellung beträgt der Abzug 3% dieses Deckungsrückstellungteiles. Mehrmalige Entnahmen innerhalb von 12 Monaten werden dabei wie eine Entnahme gewertet. Die Mindestentnahme beträgt EUR 300,-. Durch die Entnahmen reduziert sich auch die verbleibende Ablebenssumme. Bei Entnahmen zu bestimmten Anlassfällen entfällt der Abzug zur Gänze (siehe dazu § 11 in den Allgemeinen Versicherungsbedingungen)."]
["RG3) Da die in den künftigen Jahren erzielbaren Überschussanteile nicht vorausgesehen werden können, beruhen die Angaben über die Gewinnbeteiligung auf Berechnungen, denen die gegenwärtigen Verhältnisse zugrunde liegen. Die Genauigkeit von Gewinnbeteiligungshochrechnungen sinkt daher, je weiter man in die Zukunft blickt. Die Höhe der zukünftigen Gewinne hängt von der Entwicklung der Kapitalmärkte, den tatsächlichen Kapitalerträgen sowie dem künftigen Risiko- und Kostenverlauf ab. Die Angaben sind daher unverbindlich. Die angeführten Werte dienen Illustrationszwecken, sie stellen keine Ober bzw. Untergrenze dar."]
["RG4) Diese Prämie enthält 4,00% Versicherungssteuer und berücksichtigt keine Prämienteile für etwaige Zusatzversicherungen und Wertanpassungen. Es handelt sich um eine volle Jahresprämie bis zum angegebenen Stichtag."]

{"sheet":"Ableben_Genuss","index":22,"n_rows":72,"n_cols":7,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,0,71,6],[72,0,72,6],[0,5,0,6],[1,0,1,4],[0,0,0,4],[2,0,2,6],[3,0,3,5],[4,0,4,5],[69,0,69,6],[70,0,70,6],[5,0,5,5]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Modellrechnung gemäß § 3 Abs. 1 LV-InfoV 2018",null,null,null,null,null,"Alle Beträge in Euro"]
["Ablebensleistung in der Genussphase je EUR 1000.- Vertragswert zum Ende der\nAnsparphase"]
[]
[]
[]
["Stichtag     ","Leistung bei","Leistung bei","Leistung bei","Leistung bei","Prämie pro","Prämiensumme"]
[null,"Ableben garantiert","Ableben zuzügl. Gewinnbeteiligung AG3) mit vermindertem Zinsgewinn um -1%","Ableben zuzügl. Gewinnbeteiligung AG3) auf Basis der gegenwärtigen Verhältnisse","Ableben zuzügl. Gewinnbeteiligung AG3) mit erhöhtem Zinsgewinn um +1%","Jahr AG2)","bis Stichtag (bzw. weiter veranlagtes Kapital) AG1)"]
[]
[]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2035-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,1000,\"\")","v":1000}]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2036-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1128.2074723334276},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1138.2074723334276},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1148.2074723334276},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2037-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1139.8876438420773},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1160.2512453790005},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1180.8148469159239},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2038-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1151.7413931840699},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1182.8421194319371},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1214.5566177105429},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2039-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1163.7709989003486},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1205.9925331327941},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1249.4698015119343},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2040-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1175.9787889172837},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1127.2070160986245},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1285.5926219809458},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2041-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1188.3671433138288},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1149.2085650320275},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1322.9645448026154},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2042-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1200.9384519656674},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1171.7568050023194},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1361.6262676624272},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2043-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1213.6951140262258},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1194.864118148073},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1401.6197600168716},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2044-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1226.639537015529},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1218.5431287014717},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1442.9883039435786},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2045-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1239.7741431612976},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1242.8067150795232},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1485.7765438532074},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2046-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1253.1013451421688},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1267.6679909929048},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1530.030505985266},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2047-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1266.6235516370539},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1293.1403186704124},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1575.7976535095136},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2048-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1280.3431865528055},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1319.2373356889846},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1623.1269564252605},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2049-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1294.2627046328687},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1345.9729768465293},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1672.0689564700133},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2050-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1308.3845701209909},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1373.3614578710549},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1722.6757939660347},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2051-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1322.7112576256104},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1401.4172832606241},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1775.0012620667651},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2052-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1337.2452692201282},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1430.1552705415213},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1829.1008790248031},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2053-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1351.9891364158327},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1459.5905581224724},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1885.0319442501905},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2054-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1366.9454196171646},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1489.7386105229507},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":1942.8535931276326},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2055-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1382.1167192826965},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1520.615235395504},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2002.6268652555368},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2056-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1397.5056636743395},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1552.2365761646317},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2064.4147489211909},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2057-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1413.1148705927149},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1584.6190796425469},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2128.2822031671053},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2058-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1428.9469389365133},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1617.7794969343495},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2194.2962183083373},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2059-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1445.0044360859067},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1651.7348814093148},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2262.5258765785561},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2060-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1461.2898872312091},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1686.5025903860392},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2333.0424201631604},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2061-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1477.8057694824734},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1722.1002934114913},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2405.9193296411213},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2062-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1494.5545311572805},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1758.5460073212043},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2481.2324329140906},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2063-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1511.5386406670775},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1795.8581604149972},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2559.0600449715994},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2064-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1528.7606096563977},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1834.0556276211366},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2639.4830776457984},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2065-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1546.2230245735354},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1873.1577726554206},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2722.5851571984708},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2066-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1563.9285862937052},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1913.1844958021327},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2808.452747418351},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2067-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1581.8801221862645},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1954.1562506129912},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2897.1752404561803},{"$f":"IF(ROW()-13<=100-x-n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,1000,\"\")","v":1000}]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2068-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1600.0806028217958},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":1996.0940636926236},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":2988.8450515444838},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2069-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1618.5331274772057},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2039.0195210794845},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3083.5576805070959},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2070-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1637.2409141582857},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2082.9547594419482},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3181.4117808123119},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2071-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1656.2071772673662},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2127.922344847871},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3282.5091186435684},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2072-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1675.4353076791058},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2173.9454640023941},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3386.954857094478},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2073-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1694.9287483806177},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2221.0477952081119},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3494.8575071258542},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2074-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1714.6909690193143},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2269.2534876332147},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3606.3289988893466},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2075-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1734.7254440303136},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2318.5871459557643},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3721.4847631565963},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2076-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1755.0356343927078},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2369.0738203488609},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3840.4438228653544},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2077-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1775.6249718052518},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2420.7390004918084},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":3963.3288934960387},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2078-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1796.496845526161},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2473.6086138365758},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4090.2664926287202},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2079-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1817.654591133017},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2527.7090273418007},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4221.3870579891782},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2080-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1839.1014805260479},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2583.0670520108006},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4356.8250734775775},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2081-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1860.8407161012294},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2639.7099532322441},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4496.7192063993934},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2082-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1882.8754290544152},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2697.6654666987197},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4641.2124556429535},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2083-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1905.2086818656749},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2756.9618197396753},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4790.4523105837379},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2084-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1927.8434739693917},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2817.6277568236105},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":4944.5909193769003},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2085-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$AL$18:$AL$110,n+ROW()-13),\"\")","v":1116.6986326940732},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CT$18:$CT$110,n+ROW()-13),\"\")","v":1950.7827486174995},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CU$18:$CU$110,n+ROW()-13),\"\")","v":2879.6925670377364},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CV$18:$CV$110,n+ROW()-13),\"\")","v":5103.7852644043478},0,1000]
[]
[]
[]
["Erläuterungen (Fußnoten):"]
[]
["AG1) In der Genussphase erfolgt keine weitere Prämienzahlung. Der Vertragswert am Ende der Ansparphase wird weiter veranlagt. Wie groß dieser Vertragswert sein wird, steht nicht fest. Daher erfolgen die Angaben in dieser Tabelle je EUR 1.000,- Vertragswert. Durch den Vergleich dieser EUR 1.000,- mit den jeweiligen Leistungen pro Jahr, können Sie die weitere Wertentwicklung beurteilen."]
["AG2) Diese Prämie enthält 4,00% Versicherungssteuer und berücksichtigt keine Prämienteile für etwaige Zusatzversicherungen und Wertanpassungen. Es handelt sich um eine volle Jahresprämie bis zum angegebenen Stichtag."]
["AG3) Da die in den künftigen Jahren erzielbaren Überschussanteile nicht vorausgesehen werden können, beruhen die Angaben über die Gewinnbeteiligung auf Berechnungen, denen die gegenwärtigen Verhältnisse zugrunde liegen. Die Genauigkeit von Gewinnbeteiligungshochrechnungen sinkt daher, je weiter man in die Zukunft blickt. Die Höhe der zukünftigen Gewinne hängt von der Entwicklung der Kapitalmärkte, den tatsächlichen Kapitalerträgen sowie dem künftigen Risiko- und Kostenverlauf ab. Die Angaben sind daher unverbindlich. Die angeführten Werte dienen Illustrationszwecken, sie stellen keine Ober bzw. Untergrenze dar."]

{"sheet":"Abzüge_Genuss","index":23,"n_rows":72,"n_cols":5,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,0,0,3],[72,0,72,4],[3,0,3,3],[69,0,69,4],[70,0,70,4],[71,0,71,4],[4,0,4,5],[5,0,5,3],[12,0,12,3],[2,0,2,4]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
[]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Abzüge bei Rückkauf in der Genussphase je EUR 1000.- Vertragswert zum Ende",null,null,null,"Alle Beträge in Euro"]
["der Ansparphase"]
[]
[]
[]
["Stichtag   ","Rückkaufswert ARG2)      "," Abzug bei Rückkauf (in den","PrämieARG3) pro Jahr     ","Prämiensumme"]
[null,"garantiert","Werten bereits berücksichtigt)","pro Jahr     ","bis Stichtag (bzw. weiter veranlagtes Kapital) ARG1)"]
[]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2035-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1000},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,1000,\"\")","v":1000}]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2036-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":978.9809664275549},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.370347625425097},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2037-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":981.26438758982636},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.440968898485039},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2038-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":983.549753588979},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.511650321139086},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2039-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":985.83623588527666},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.582366268447345},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2040-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":988.12270451159043},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.653081792972444},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2041-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":990.40767148499344},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.723750874624216},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2042-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":992.68966686418025},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.794328051300113},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2043-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":994.9672471253009},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.864768677932489},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2044-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":997.23900828123737},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":23.935029332239765},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2045-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":999.50352988492318},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.005066082869234},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2046-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1001.7596108666585},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.074841783335387},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2047-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1004.0062403447862},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.144325169256717},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2048-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1006.2424325791703},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.213485753825353},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2049-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1008.4670799403605},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.282289280460191},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2050-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1010.679149817676},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.350703812748179},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2051-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1012.877686242924},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.418699784663204},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2052-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1015.0616538509018},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.486245174600526},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2053-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1017.229912628495},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.553304724423015},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2054-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1019.3812144099434},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.619839831065747},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2055-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1021.5140850050443},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.685804901017491},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2056-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1023.6269215106165},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.751150359952589},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2057-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1025.7183527396169},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.815833800024848},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2058-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1027.7873474911983},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.879823328424209},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2059-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1029.8333752356878},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":24.943102537016557},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2060-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1031.8565653559526},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.005675427334154},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2061-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1033.8578374222113},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.067570439692645},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2062-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1035.838801206691},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.128837360862235},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2063-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1037.8013592439761},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.189535032118329},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2064-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1039.7475187978523},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.249725533784613},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2065-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1041.6791023589763},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.309465231551258},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2066-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1043.5973493773918},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.3687924589251},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2067-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1045.5027437752522},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.427722182570278},{"$f":"IF(ROW()-13<=100-x-n,0,\"\")","v":0},{"$f":"IF(ROW()-13<=100-x-n,1000,\"\")","v":1000}]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2068-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1047.3947773724362},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.486238685575927},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2069-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1049.2719909137629},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.544296836338617},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2070-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1051.1319742380049},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.601822093789451},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2071-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1052.9724583655805},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.658744283301985},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2072-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1054.789579793113},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.714943915081449},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2073-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1056.5789231606273},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.770284431602477},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2074-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1058.335709906218},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.824618042290695},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2075-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1060.0549713258467},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.877791075887671},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2076-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1061.7317041482927},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.929648792045782},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2077-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1063.3610187641827},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":25.980039965732885},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2078-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1064.9382771533308},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.028821153026229},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2079-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1066.459226853701},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.075860834481091},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2080-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1067.9201373210856},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.121043632441342},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2081-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1069.317910641892},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.164273735146708},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2082-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1070.6501644484399},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.205477461122427},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2083-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1071.9152837709448},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.244604862849428},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2084-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1073.1124483335063},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.28163057096981},0,1000]
[{"$f":"IF(ROW()-13<=100-x-n,EDATE(Eingabe!$B$23,12*(ROW()-13+n-1)),\"\")","v":"2085-11-01"},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$CW$18:$CW$110,n+ROW()-13),\"\")","v":1074.2416521617911},{"$f":"IF(ROW()-13<=100-x-n,INDEX(Work_44!$J$18:$J$110,n+ROW()-13)-INDEX(Work_44!$P$18:$P$110,n+ROW()-13),\"\")","v":26.316554400710629},0,1000]
[]
[]
[]
["Erläuterungen (Fußnoten):"]
[]
["ARG1) In der Genussphase erfolgt keine weitere Prämienzahlung. Der Vertragswert am Ende der Ansparphase wird weiter veranlagt. Wie groß dieser Vertragswert sein wird, steht nicht fest. Daher erfolgen die Angaben in dieser Tabelle je EUR 1.000,- Vertragswert. Durch den Vergleich dieser EUR 1.000,- mit den jeweiligen Leistungen pro Jahr, können Sie die weitere Wertentwicklung beurteilen."]
["ARG2) Die Entnahme in der Genussphase entspricht einem (Teil-) Rückkauf. Der Rückkaufswert während der Genussphase ist der jeweils aktuelle Wert der Deckungsrückstellung (kurz Deckungsrückstellung), vermindert um einen Abzug. Zusätzlich gelangt die vorhandene Gewinnbeteiligung (bei Teilentnahmen anteilig) zur Auszahlung. Der Abzug bei einer Entnahme entfällt für jenen Teil der entnommenen Deckungsrückstellung, der 20% der garantierten Ablebenssumme zu Beginn der Genussphase nicht übersteigt. Für den übersteigenden Teil der Deckungsrückstellung beträgt der Abzug 3% dieses Deckungsrückstellungteiles. Mehrmalige Entnahmen innerhalb von 12 Monaten werden dabei wie eine Entnahme gewertet. Die Mindestentnahme beträgt EUR 300,-. Durch die Entnahmen reduziert sich auch die verbleibende Ablebenssumme. Bei Entnahmen zu bestimmten Anlassfällen entfällt der Abzug zur Gänze (siehe dazu § 11 in den Allgemeinen Versicherungsbedingungen)."]
["ARG3) Diese Prämie enthält 4,00% Versicherungssteuer und berücksichtigt keine Prämienteile für etwaige Zusatzversicherungen und Wertanpassungen. Es handelt sich um eine volle Jahresprämie bis zum angegebenen Stichtag."]

{"sheet":"Kostentabelle","index":24,"n_rows":83,"n_cols":7,"rows_kept":83,"cut":false,"hidden":false,"merged":[[2,0,2,4],[71,1,71,6],[73,1,73,6],[74,1,74,6],[80,1,80,6],[32,4,32,5],[33,4,33,5],[24,1,24,4],[24,5,24,6],[28,2,28,3],[28,4,28,5],[29,2,29,3],[29,4,29,5],[21,1,21,4],[21,5,21,6],[22,1,22,4],[82,1,82,6],[70,1,70,6],[30,2,30,3],[30,4,30,5],[37,1,37,6],[41,1,41,6],[68,1,68,6],[46,2,46,3],[46,4,46,5],[47,2,47,3],[47,4,47,5],[39,1,39,6],[42,1,42,6],[31,2,31,3],[31,4,31,5],[32,2,32,3],[0,0,0,5],[3,0,3,6],[65,1,65,6],[67,1,67,6],[54,1,54,6],[56,1,56,6],[59,1,59,6],[61,1,61,6],[48,2,48,3],[48,4,48,5],[49,2,49,3],[49,4,49,5],[51,1,51,6],[45,2,45,3],[45,4,45,5],[33,2,33,3],[22,5,22,6],[23,1,23,4],[23,5,23,6],[15,1,15,2],[15,3,15,5],[19,1,19,4],[19,5,19,6],[20,1,20,4],[20,5,20,6],[12,1,12,2],[12,3,12,5],[13,1,13,2],[13,3,13,5],[14,1,14,2],[14,3,14,5],[4,0,4,5],[5,0,5,5],[8,0,8,6],[9,0,9,6],[11,1,11,2],[11,3,11,5]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,null,null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
[]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Information über die Kosten und Gebühren gemäß § 2 Abs. 5 LV-InfoV 2018                                                     "]
[]
[]
["In die Prämie einkalkulierte Versicherungssteuer, Risikoprämie (zur Deckung versicherungstechnischer"]
["Risiken) und Kosten, ohne Berücksichtigung etwaiger Zusatzversicherungen und Wertanpassungen:"]
[]
[null,"Bestandteile der gesamten einbezahlten Prämien",null,"Voraussichtlicher prozentueller Anteil an der Prämiensumme"]
[null,"Sparprämie (veranlagte Beträge)",null,{"$f":"Maske!K44","v":0.84972222222221983}]
[null,"Versicherungssteuer",null,{"$f":"Maske!K39","v":3.8500000000000603E-2}]
[null,"Risikoprämie für das Ablebensrisiko",null,{"$f":"Maske!K42","v":6.736111108333314E-4}]
[null,"Kosten",null,{"$f":"Maske!L40","v":0.11110416666694624}]
[]
[null,"Kosten, die nicht in die Prämie einkalkuliert sind:"]
[]
[null,"Kostenbestandteile",null,null,null,"voraussichtlicher prozentueller Anteil an der Bemessungsgrundlage"]
[null,"Kosten in der Ansparphase, die jährlich am Fondsvermögen der vereinbarten Fonds bemessen sind und von der jeweiligen Kapitalanlagegesellschaft derzeit verrechnet werden",null,null,null,{"$f":"CONCATENATE(Eingabe!G7*100,\"%\nDetails: siehe nachstehende Tabelle\")","v":"0%\nDetails: siehe nachstehende Tabelle"}]
[null,"Kosten in der Genussphase, die jährlich am verwalteten Vermögen bemessen sind",null,null,null,"0,29%"]
[null,"Kosten in der Genussphase, die jährlich an der garantierten Ablebenssumme für die Genussphase bemessen sind",null,null,null,"0,05%"]
[null,"Kosten bei Bezug einer Rente anstelle der Genussphase, die jährlich an der laufenden Rente bemessen sind",null,null,null,"1,00%"]
[null,"Anteil des Versicherers an der jährlichen Bemessungsgrundlage gemäß Gewinnbeteiligungsverordnung (LV-GBV) in der Genussphase",null,null,null,"15,00%; das entspricht 0,13% der Summe der Vertragswerte aller gewinnberechtigten Verträge gemäß LV-GBV im Geschäftsjahr 2019"]
[]
[null,"Fondsaufteilung und Fondskosten:"]
[]
[null,"Fondsbezeichnung /   ISIN","Aufteilung*)",null,"Laufende Kosten des Fonds jährlich in % des Fondsvolumens",null,"An die Wertentwicklung der Fonds gebundene Kosten"]
[null,{"$f":"IF(Eingabe!F2=\"\",\"\",CONCATENATE(Eingabe!A2,\" / \",Eingabe!F2))","v":""},{"$f":"IF(Eingabe!F2=\"\",\"\",Eingabe!C2*100)","v":""},null,{"$f":"IF(Eingabe!F2=\"\",\"\",CONCATENATE(Eingabe!G2*100,\"%\"))","v":""},null,{"$f":"IF(Eingabe!F2=\"\",\"\",Eingabe!I2)","v":""}]
[null,{"$f":"IF(Eingabe!F3=\"\",\"\",CONCATENATE(Eingabe!A3,\" / \",Eingabe!F3))","v":""},{"$f":"IF(Eingabe!F3=\"\",\"\",Eingabe!C3*100)","v":""},null,{"$f":"IF(Eingabe!F3=\"\",\"\",CONCATENATE(Eingabe!G3*100,\"%\"))","v":""},null,{"$f":"IF(Eingabe!F3=\"\",\"\",Eingabe!I3)","v":""}]
[null,{"$f":"IF(Eingabe!F4=\"\",\"\",CONCATENATE(Eingabe!A4,\" / \",Eingabe!F4))","v":""},{"$f":"IF(Eingabe!F4=\"\",\"\",Eingabe!C4*100)","v":""},null,{"$f":"IF(Eingabe!F4=\"\",\"\",CONCATENATE(Eingabe!G4*100,\"%\"))","v":""},null,{"$f":"IF(Eingabe!F4=\"\",\"\",Eingabe!I4)","v":""}]
[null,{"$f":"IF(Eingabe!F5=\"\",\"\",CONCATENATE(Eingabe!A5,\" / \",Eingabe!F5))","v":""},{"$f":"IF(Eingabe!F5=\"\",\"\",Eingabe!C5*100)","v":""},null,{"$f":"IF(Eingabe!F5=\"\",\"\",CONCATENATE(Eingabe!G5*100,\"%\"))","v":""},null,{"$f":"IF(Eingabe!F5=\"\",\"\",Eingabe!I5)","v":""}]
[null,{"$f":"IF(Eingabe!F6=\"\",\"\",CONCATENATE(Eingabe!A6,\" / \",Eingabe!F6))","v":""},{"$f":"IF(Eingabe!F6=\"\",\"\",Eingabe!C6*100)","v":""},null,{"$f":"IF(Eingabe!F6=\"\",\"\",CONCATENATE(Eingabe!G6*100,\"%\"))","v":""},null,{"$f":"IF(Eingabe!F6=\"\",\"\",Eingabe!I6)","v":""}]
[]
[null,"*) Die Aufteilung gibt an, in welchem Verhältnis die Fondszuteilung erfolgt"]
[]
[null,{"$f":"IF(Eingabe!J8=\"\",\"\",\"Erläuterung: \n\"&Eingabe!J8)","v":""}]
[]
[null,"Erläuterung zum Anteil des Versicherers gemäß Gewinnbeteiligungsverordnung:\nDie Veranlagung in der Genussphase erfolgt für alle Versicherungsverträge gemeinsam innerhalb des klassischen Deckungsstocks. Zusätzlich zu den garantierten Leistungen sind Sie an den erwirtschafteten Erträgen in Form einer unverbindlichen Gewinnbeteiligung beteiligt. Die nicht in die Prämie einkalkulierten Kosten für die Vermögensverwaltung und der Anteil des Versicherers am erwirtschafteten Ertrag beeinflussen im Gegensatz zu den tariflichen Kosten nicht die garantierten Leistungen, sondern die Höhe der Gewinnbeteiligung. In Österreich sind Lebensversicherungsgesellschaften derzeit verpflichtet, mindestens 85% der aus gewinnberechtigten Lebensversicherungsverträgen erwirtschafteten Erträge an das Kollektiv der Versicherungsnehmer in Form von Gewinnbeteiligung weiter zu geben. Somit verbleiben als Anteil des Versicherers nach Maßgabe der Gewinnbeteiligungsverordnung höchstens 15% der erwirtschafteten Erträge. Nähere Angaben zu diesem Prozentsatz sowie zu der Bemessungsgrundlage sind dem Anhang des Geschäftsberichtes zu entnehmen."]
[]
[null,"Im Rahmen der lebenslangen Lebensversicherung mit Fondsveranlagung in der Ansparphase erwerben Sie während der Ansparphase einen Anspruch auf eine Versicherungsleistung, deren Höhe sich nach der Wertentwicklung der Ihrem Vertrag rechnerisch zugeordneten Fondsanteile bemisst. Wir halten zur Sicherstellung der Erfüllung aller Ansprüche unserer Versicherungsnehmer eine ausreichende Anzahl von Fondsanteilen."]
[null,"Als institutioneller Großanleger erhalten wir von Kapitalanlagegesellschaften, Depotbanken und Wertpapierdienstleistern als Abgeltung für deren geringeren Aufwand in der Regel einen Anteil an der Verwaltungsgebühr des Fonds als Rückvergütung in Form einer laufenden Bestandsprovision. Diese geben wir zur Gänze an Sie weiter. Dazu rechnen wir sie in Fondsanteile um und ordnen sie rechnerisch Ihrem Vertrag zu. Die Höhe der Bestandsprovision ist vom Fonds abhängig und kann sich in Zukunft ändern oder auch entfallen. An den Kosten, die Ihnen verrechnet werden, ändert sich dadurch nichts."]
[]
[null,"Kumulative Wirkung der Gesamtkosten auf die Anlagerendite:"]
[null,null,"angenommene Wertentwicklung",null,"effektive Wertentwicklung",null,"Zinsminderung"]
[null,"Szenario 1",{"$f":"Maske!H35","v":0.03},null,{"$f":"Maske!L35","v":7.6419251081505379E-3},null,{"$f":"C47-E47+Eingabe!$G$7","v":2.2358074891849461E-2}]
[null,"Szenario 2",{"$f":"Maske!H34","v":0},null,{"$f":"Maske!L34","v":-2.196043734173303E-2},null,{"$f":"C48-E48+Eingabe!$G$7","v":2.196043734173303E-2}]
[null,"Szenario 3",{"$f":"Maske!H33","v":-0.03},null,{"$f":"Maske!L33","v":-5.1674210467715143E-2},null,{"$f":"C49-E49+Eingabe!$G$7","v":2.1674210467715144E-2}]
[null,"Szenario 4",{"$f":"Maske!H36","v":0},null,{"$f":"Maske!L36","v":-2.196043734173303E-2},null,{"$f":"C50-E50+Eingabe!$G$7","v":2.196043734173303E-2}]
[]
[null,"Die angenommene Wertentwicklung entspricht dem durchschnittlichen jährlichen Ertrag in Prozent auf das vom Versicherungsunternehmen veranlagte Vermögen, der dem Versicherungsnehmer zugutekommt. Da die Wertentwicklung nicht vorhersehbar ist, wird die mögliche Entwicklung in zumindest drei vorgegebenen Szenarien (2 %, 0 % und -2 %) dargestellt. Die Angaben der Wertentwicklung sind unverbindlich und stellen nur beispielhaft mögliche Wertentwicklungen dar."]
[]
[null,"Hinweis:"]
[null,"Bei der angenommenen Wertentwicklung sind die Kosten des/der vereinbarten Fonds bereits abgezogen. Die aktuellen Kosten pro Fonds finden sie oben unter „Fondsaufteilung und Fondskosten. Sie finden die Kostensätze auch in den „wesentlichen Anlegerinformationen des jeweiligen Fonds."]
[]
[null,"Die effektive Wertentwicklung ist der durchschnittliche jährliche Ertrag in Prozent auf die gesamte einbezahlte Prämie unter der Annahme, dass der Vertrag nicht vorzeitig beendet wird und daher die in der Modellrechnung - siehe Tabellen Modellrechnung gemäß § 3 Abs. 1 LV-InfoV 2018 - angegebene Leistung zum Ende der vereinbarten Ansparphase erbracht wird. Die effektive Wertentwicklung berücksichtigt bereits den Effekt sämtlicher renditemindernder Größen (Versicherungssteuer, Risikoprämie und Kosten) auf den Vertragswert am Ende der Ansparphase."]
[]
[null,"Hinweis:"]
[null,"Die effektive Wertentwicklung berücksichtigt neben Versicherungssteuer, Risikoprämie und Kosten auch Gutschriften von Bestandsprovisionen. Diese reduzieren die Belastung durch Versicherungssteuer, Risikoprämien und Kosten."]
[]
[null,"Die Zinsminderung gibt an, um wie viele Prozentpunkte die effektive Wertentwicklung höher wäre, wenn Versicherungssteuer, Risikoprämie und sämtliche Kosten den Vertragswert am Ende der Ansparphase nicht mindern würden. Da die Höhe der Risikoprämie die Zinsminderung beeinflusst, hängt die Höhe der Zinsminderung auch vom Umfang des vereinbarten Versicherungsschutzes ab."]
[]
[null,"Gebühren"]
[]
[null,"Bestimmte Leistungen sind von der Versicherungsprämie nicht umfasst. Für diese durch den Versicherungsnehmer veranlassten Mehraufwendungen verrechnen wir angemessene Gebühren. Die betroffenen Leistungen und die Höhe der Gebühren sind nachfolgend angeführt."]
[]
[null,"Rückläufer im Lastschriftverfahren: EUR 6,00 zuzüglich der uns von der Bank in Rechnung gestellten Gebühr"]
[null,"Diese Gebühr wird verrechnet, wenn die Bank die angeforderte Überweisung ablehnt und die Prämieneinhebung nochmals gestartet werden muss."]
[]
[null,"Anforderung von Antragskopie bzw. Kopie der Versicherungsurkunde: EUR 15,00"]
[null,"Die Polizzendokumente sind für Sie unentgeltlich, in elektronischer Form und ausdruckbar am Kundenportal (www.allianz.at/portal) hinterlegt. Die Gebühr wird für die Bearbeitung einer Anforderung und den Versand verrechnet."]
[]
[null,"Bearbeitung von Abtretung, Verpfändung oder Vinkulierung in der Lebensversicherung: EUR 25,00"]
[null,"Die Gebühr wird für jede Einrichtung bzw. Bearbeitung einer Abtretung, Verpfändung oder Vinkulierung verrechnet. Ausnahme: wird die Sperre gleichzeitig mit der Neupolizzierung der Lebensversicherung bearbeitet, so fällt keine Gebühr an."]
[]
[null,"Mahngebühren bei nicht rechtzeitiger Zahlung der Prämie:"]
[null,"1. Mahnung  € 15,--"]
[null,"2. Mahnung  € 30,--"]
[]
[null,"Diese Gebühren sind wertgesichert und verändern sich ab Beginn eines jeden Kalenderjahres in demselben Ausmaß, in dem sich der von der STATISTIK AUSTRIA monatlich verlautbarte Verbraucherpreisindex 2000 bzw. der von Amts wegen an seine Stelle tretende Index gegenüber dem 01.04.2011 verändert hat. Der Versicherer ist dessen unbeschadet berechtigt, eine geringere als die sich nach dieser Indexklausel ergebende Gebühr zu verlangen. Der Unterschied kann bei einer späteren Gebührenanpassung nachgeholt werden. Das Recht für die Zukunft wieder die indexkonforme Gebühr zu verlangen geht dadurch nicht verloren."]
[]
[null,"Auf Ihren Wunsch stellen wir Ihnen zusätzlich eine Aufstellung der Kosten und Gebühren nach Posten zur Verfügung."]

{"sheet":"Wichtige Hinweise","index":25,"n_rows":101,"n_cols":4,"rows_kept":101,"cut":false,"hidden":false,"merged":[[76,0,76,4],[86,0,86,4],[87,0,87,4],[78,0,78,4],[79,0,79,4],[84,0,84,4],[85,0,85,4],[81,0,81,4],[82,0,82,4],[83,0,83,4],[46,0,46,4],[47,0,47,4],[99,0,99,4],[100,0,100,4],[89,0,89,4],[91,0,91,4],[92,0,92,4],[94,0,94,4],[96,0,96,4],[97,0,97,4],[88,0,88,4],[62,0,62,4],[63,0,63,4],[65,0,65,4],[67,0,67,4],[72,0,72,4],[41,0,41,4],[43,0,43,4],[44,0,44,4],[45,0,45,4],[36,0,36,4],[37,0,37,4],[39,0,39,4],[0,0,0,1],[1,0,1,4],[2,0,2,4],[5,0,5,4],[6,0,6,4],[0,2,0,4],[7,0,7,4],[9,0,9,4],[10,0,10,4],[11,0,11,4],[13,0,13,4],[8,0,8,4],[31,3,31,4],[32,0,32,1],[74,0,74,4],[30,3,30,4],[16,0,16,2],[55,0,55,4],[53,0,53,4],[33,0,33,4],[34,0,34,4],[35,0,35,4],[49,0,49,4],[48,0,48,4],[51,0,51,4],[57,0,57,4],[59,0,59,4],[61,0,61,4],[15,0,15,4],[20,0,20,4],[21,0,21,4],[28,3,28,4],[29,3,29,4],[29,1,29,2],[22,0,22,4],[23,0,23,4],[25,0,25,4],[24,0,24,4],[26,0,26,4]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
["Wichtige Hinweise und Erklärungen"]
[]
["1 Alle Antragsteller bestätigen, dass keine mündlichen Nebenabreden getroffen wurden und in diesem Formular alles, was beantragt, auch schriftlich festgehalten wurde. Alle Antragsteller nehmen zur Kenntnis, dass Deckungs- und sonstige Zusagen des Vermittlers rechtsunwirksam sind."]
["2 Alle Antragsteller erklären sich einverstanden, dass die gesamte Korrespondenz rechtsverbindlich mit dem erstgenannten Antragsteller oder über die Inkassoadresse bzw. die Zustelladresse geführt wird."]
["3 Alle Antragsteller sind an diesen Antrag sechs Wochen gebunden."]
["4 Sofern der Versicherungsnehmer nichts anderes bestimmt, wird bei Ableben des Versicherungsnehmers die versicherte Person Versicherungsnehmer (außer bei Firmenversicherungen)."]
["5 Gemäß Finanzmarkt-Geldwäschegesetz sind Versicherungsunternehmen verpflichtet, Sorgfaltspflichten zur Verhinderung von Geldwäscherei und Terrorismusfinanzierung zu erfüllen. Es wird darauf hingewiesen, dass übermittelte personenbezogene Daten zum Zweck der Erfüllung dieser gesetzlich vorgeschriebenen Pflichten verarbeitet werden."]
["6 Änderungen in der Person des wirtschaftlichen Eigentümers, des Treugebers, sowie hinsichtlich der Vertretungsbefugnis sind der Allianz Elementar Lebensversicherungs-Aktiengesellschaft unverzüglich bekannt zu geben."]
["7 Nach den gesetzlichen Bestimmungen des Bundesbehindertengleichstellungsgesetzes und des Versicherungsvertragsgesetzes können Sie von uns die Gründe für eine risikobedingte Ablehnung oder Vereinbarung eines Prämienzuschlags, eines Risikoausschlusses, einer Verminderung der Leistung oder einer Wartefrist verlangen, sofern Sie uns einen Nachweis für das Vorliegen einer Behinderung erbringen (z. B. durch einen gültigen Behindertenpass des Bundessozialamts oder einen gültigen Einstellungsschein gemäß Behinderteneinstellungsgesetz). Sofern das Vorliegen einer Behinderung auf Grund der vorliegenden Unterlagen klar erkennbar ist, werden wir Sie jedenfalls informieren."]
[]
["Vorvertragliche Anzeigepflicht\n\nUnrichtige oder unvollständige Angaben können zum Rücktritt des Versicherers vom Versicherungsvertrag und zu Leistungsfreiheit führen. Bitte beachten Sie daher die folgenden Hinweise: \n\nAlle Antragsteller und zu versichernden Personen sind gemäß § 16 Versicherungsvertragsgesetz (VersVG) verpflichtet, die im Antrag gestellten Antragsfragen richtig und vollständig zu beantworten. Unvollständige oder unrichtige Angaben hindern den Versicherer, die Risikoverhältnisse der zu versichernden Personen richtig einzuschätzen. Bei schuldhafter Verletzung dieser Pflicht kann der Versicherer unter den in §§ 16 ff sowie 162 und 163 VersVG bestimmten Umständen vom Vertrag zurücktreten oder ihn anfechten und gegebenenfalls die Leistung verweigern."]
[]
["Verwendung personenbezogener Daten im Rahmen des ZIS\nBeim Verband der Versicherungsunternehmen Österreichs, Schwarzenbergplatz 7, 1030 Wien, wird von der Versicherungswirtschaft im Bereich der Kranken-, Lebens- und Berufsunfähigkeitsversicherung ein zentrales Informationssystem zum Zweck der koordinierten wechselseitigen Information zwischen den teilnehmenden Versicherungsunternehmen zur Ermittlung nicht versicherbarer Risiken und zur Gewährleistung eines beitrags- und leistungsumfangangepassten Versicherungsschutzes betrieben. Dieses System wird von uns in der Sparte der Lebensversicherung genutzt. Zur Wahrung der berechtigten Interessen der Versichertengemeinschaft und der teilnehmenden Versicherungen dient das System dem Erkennen, Überwachen und Managen der von den teilnehmenden Versicherungen eingegangenen Versicherungsrisiken. Unter bestimmten Voraussetzungen können ab Unterfertigung des Versicherungsantrags (auch bei nachträglicher Antragsrückziehung) Daten der zu versichernden bzw versicherten Person in dieses Informationssystem für längstens sieben Jahre eingetragen werden. Es handelt sich hierbei um Fälle der dauerhaften oder vorübergehenden Ablehnung des Versicherungsantrags, der potentiellen Annahme des Antrags unter erschwerten Bedingungen und der vorzeitigen Vertragsbeendigung aufgrund einer Verletzung der Anzeigepflicht. Die Eintragung umfasst den Namen und das Geburtsdatum, die Information ob es sich um eine Neu-, Änderungs- oder Stornomeldung handelt, das Meldedatum, die betroffene Versicherungssparte, den Meldefall in Form einer numerischen Codierung und einen allfällig gesetzten Bestreitungsvermerk. Eine Abfrage aus dem Informationssystem ist anlässlich der Prüfung eines Antrags auf Versicherungsabschluss und anlässlich der Prüfung eines Leistungsfalls möglich. Ein zu einer versicherten oder zu versichernden Person bestehender Eintrag kann, wie auch jeder sonstige Hinweis auf risikoerhöhende Besonderheiten, zur Folge haben, dass zur abschließenden Prüfung des Antrags oder Leistungsfalls von der versicherten oder zu versichernden Person zusätzliche Informationen eingeholt werden müssen. Es besteht die Möglichkeit, Auskunft über die in dem Informationsverbund zur Person des Auskunftswerbers verarbeiteten Daten sowie im Fall der Unrichtigkeit der verarbeiteten Daten deren Berichtigung oder Löschung zu verlangen oder der Datenverarbeitung zu widersprechen. In diesen Fällen ersuchen wir um Kontaktaufnahme unter 05 9009 -9001."]
[]
["Allgemeine Informationen"]
[]
["Aufsichtsbehörde\nAufsichtsbehörde ist die Finanzmarktaufsicht.\nA-1090 Wien, Otto-Wagner-Platz 5 (www.fma.gv.at)"]
["Beschwerdestelle\nBei etwaigen Beschwerden können Sie sich per Mail an feedback@allianz.at und per Telefon an +43 5 9009 582 wenden. Darüber hinaus können etwaige Beschwerden an die Informations- und Beschwerdestelle des Verbands der Versicherungsunternehmen Österreichs (VVO; www.vvo.at), Schwarzenbergplatz 7, 1030 Wien, per Mail an info@vvo.at und per Telefon an +43 1 711 56 gerichtet werden. Außerdem können KonsumentInnen etwaige Beschwerden auch an die Beschwerdestelle über Versicherungsunternehmen im Bundesministerium für Arbeit, Soziales, Gesundheit und Konsumentenschutz (Adresse: Stubenring 1, 1010 Wien Telefon: +43 1 71100/862501 oder 862504, E-Mail: versicherungsbeschwerde@sozialministerium.at) richten. Ihr Recht, den Rechtsweg zu beschreiten, bleibt davon unberührt."]
["Anwendbares Recht\nFür sämtliche Rechtsbeziehungen gilt österreichisches Recht ohne die Verweisungsnormen des österreichischen internationalen Privatrechts. Ist der Versicherungsnehmer Unternehmer, so gilt darüber hinaus Gerichtsstand Wien als vereinbart."]
["Beginn des Versicherungsschutzes\nDer Versicherungsschutz beginnt, sobald wir die Annahme Ihres Antrages schriftlich oder durch Zustellung der Versicherungsurkunde erklärt und Sie die erste oder einmalige Prämie rechtzeitig innerhalb von 14 Tagen ab Fälligkeit bezahlt haben. Die erste oder einmalige Prämie wird mit Zustellung der Versicherungsurkunde, nicht aber vor dem Versicherungsbeginn fällig. Vor dem in der Versicherungsurkunde angegebenen Versicherungsbeginn besteht kein Versicherungsschutz."]
["Sofortschutz (vorläufiger Versicherungsschutz)\nIhre Lebensversicherung ist mit vorläufigem Sofortschutz ausgestattet. Der vorläufige Sofortschutz erstreckt sich auf die für den Todesfall beantragte Versicherungssumme im Ablebensfall, höchstens auf EUR 100.000,--, auch wenn insgesamt höhere Summen auf das Leben desselben Versicherten beantragt sind.\nDer vorläufige Sofortschutz gilt,\n•     wenn der Versicherte zum Zeitpunkt der Antragstellung voll arbeitsfähig ist, nicht in ärztlicher Behandlung oder Kontrolle steht und\n•     die Versicherungsbedingungen keine Einschränkungen oder Ausschlüsse vorsehen.\nDer vorläufige Sofortschutz beginnt mit Eingang Ihres Antrages bei uns, frühestens aber mit dem beantragten Versicherungsbeginn. Der vorläufige Sofortschutz endet mit Zustellung der Versicherungsurkunde, wenn wir Ihren Antrag ablehnen oder den vorläufigen Sofortschutz als beendet erklären, spätestens jedoch sechs Wochen nach Antragstellung. Für den vorläufigen Sofortschutz berechnen wir keine gesonderte Prämie. Wenn wir auf Grund des vorläufigen Sofortschutzes leisten, verrechnen wir die auf diese Leistung entfallende erste Jahresprämie bzw. einmalige Prämie."]
["Information zum Versicherungsunternehmen\nDen Jahresabschluss (\"Geschäftsbericht\") und den \"Bericht zur Solvabilität und Finanzlage\" der Allianz Elementar Lebensversicherungs-AG können Sie im Internet unter https://www.allianz.at/privatkunden/service/sonstiges/downloads einsehen. Auf Verlangen übersenden wir Ihnen auch Auszüge der Dokumente."]
["Produktinformationen"]
["Meine Zukunft ist eine lebenslange Lebensversicherung mit fondsgebundener Ansparphase, bei der wir Ihre Prämie nach Abzug derVersicherungssteuer, der Risikoprämie und den Kosten zur rechnerischen Zuordnung von Anteilen der von Ihnen ausgewählten Fonds verwenden. Ergänzend zur Fondsveranlagung bietet Ihnen Meine Zukunft auch einen linear fallenden Ablebensschutz. Da die Wertentwicklung der Fondsanteile nicht vorauszusehen ist, kann ein bestimmter Geldwert der Leistungen nicht garantiert werden. Es besteht die Chance, im Falle von Kurssteigerungen der Wertpapiere einen Wertzuwachs zu erzielen, im Falle eines Kursrückgangs kommt es zu einer Wertminderung. Bei Meine Zukunft entscheiden Sie je nach Anlageziel und Risikobereitschaft, in welche der zur Verfügung stehenden Investmentfonds Ihr Geld investiert wird. So bestimmen Sie entscheidend über Ihren Anlageerfolg mit. Die Anzahl der Fonds, die im Rahmen von Meine Zukunft zur Verfügung stehen, ermöglicht Ihnen, entsprechend Ihrer Anlagestrategie Ihr Vermögen zu veranlagen. Sie können bis zu 10 Investmentfonds in Meine Zukunft kombinieren. Ebenso können Sie während der Vertragsdauer Ihre Anlagestrategie ändern und zu Beginn jedes Folgemonats die Fonds wechseln (switchen). Für den Fondsswitch verrechnen wir keine Kosten."]
["Rechnungsgrundlagen"]
[null,"Rechnungszins                                     ",null,"Biometrische Grundlagen /  \nSterbetafel    "]
["für die Ansparphase  ","-",null,"ÖV 2010/2012 \nAEL FLV"]
["für die Genussphase                                                       ",3.0000000000000001E-3,null,"ÖV 2010/2012 AEL Kapital"]
["für die garantierte Rente je EUR 1.000,00 Vertragswert  zum Ende der Ansparphase",0,null,"AVÖ 2005 R Unisex"]
["Kosten für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase"]
["Die Versicherungssteuer wird entsprechend den gesetzlichen Bestimmungen von Ihren Prämien in Abzug gebracht. Weiters ziehen wir von Ihren Prämien Risikoprämien, Abschlusskosten und Verwaltungskosten entsprechend dem vereinbarten Tarif ab. Bei Versicherungen gegen Einmalprämie und prämienfreien Versicherungen entnehmen wir die Risiko- und die Verwaltungskosten monatlich von der Deckungsrückstellung gleichmäßig verteilt auf alle gewählten Investmentfonds. Bei Kündigung oder Prämienfreistellung erfolgt ein Abzug vom Vertragswert (siehe Rückkauf, Prämienfreistellung, Entnahmen)."]
["Die kalkulatorischen Kosten zur Deckung des Ablebensrisikos (Risikoprämien) richten sich nach dem Alter der versicherten Person (beginnend mit dem Alter zu dem Geburtstag, der dem Versicherungsbeginn am nächsten liegt) sowie der für den Todesfall vereinbarten Versicherungssumme und sind unabhängig vom Geschlecht der versicherten Person. Der Berechnung der jährlichen Risikoprämien wird die Sterbetafel ÖV 2010/2012 AEL FLV zugrunde gelegt. Für die Übernahme erhöhter Risiken insbesondere wegen Krankheit, Beruf, Sport, etc. werden wir Risikozuschläge zur Prämie und/oder besondere Bedingungen mit Ihnen vereinbaren."]
["Bei Verträgen mit laufender Prämienzahlung werden die kalkulatorischen Abschlusskosten innerhalb der ersten fünf Jahre ab Vertragsabschluss von den Prämien in Abzug gebracht. Die Abschlusskosten betragen in den ersten fünf Jahren pro Jahr 1,20% der vereinbarten Nettoprämiensumme (das sind die aufsummierten vereinbarten Prämien ohne Versicherungssteuer). Dabei wird eine maximale Prämienzahlungsdauer von 33 Jahren zugrunde gelegt. Liegt die Dauer der Ansparphase unter 15 Jahren, so reduzieren sich die so errechneten kalkulatorischen Abschlusskosten anteilig: Erhöht sich die vereinbarte Nettoprämiensumme, werden für den Erhöhungsbetrag kalkulatorische Abschlusskosten wie für einen Neuabschluss unter Berücksichtigung der verbleibenden Prämienzahlungsdauer und der verbleibenden Dauer der Ansparphase fällig. Es werden in den ersten fünf Jahren ab Erhöhung pro Jahr 1,20% der zusätzlichen Nettoprämiensumme als Abschlusskosten verrechnet.\nBei einmaligen Prämien und Zuzahlungen betragen die Abschlusskosten einmalig 6,00% der Nettoprämie.  Auf Grund dieses Verfahrens steht in den ersten Jahren nur ein geringer Rückkaufswert zur Verfügung. Sie finden in Ihren Antragsunterlagen und der Versicherungsurkunde eine Modellrechnung, welcher Sie die Rückkaufswerte bei bestimmten jährlichen Wertentwicklungen entnehmen können. Bei Rückkauf innerhalb der ersten 5 Jahre wird § 176 Abs.5 VersVG berücksichtigt (siehe Rückkauf, Prämienfreistellung, Entnahmen)."]
["Die kalkulatorischen Verwaltungskosten in der Ansparphase entsprechen für Versicherungsverträge mit laufender Prämienzahlung der Summe aus EUR 26,00 und 0,245% der vereinbarten Nettoprämiensumme, wobei die Nettoprämiensumme mit EUR 300.000,00 maximiert wird. Die Nettoprämiensumme wird mit mindestens EUR 500,00 mal der Prämienzahlungsdauer in Jahren angesetzt, wobei für diesen Mindestwert maximal 20 Jahre herangezogen werden. Beträgt die tatsächliche Jahresnettoprämie weniger als EUR 400,00, so werden die ermittelten jährlichen Verwaltungskosten im Verhältnis Jahresnettoprämie zu EUR 400,00 gekürzt. Für Einmalprämien und prämienfreie Versicherungsverträge entsprechen die jährlichen Verwaltungskosten der Summe aus EUR 26,00 und 0,55% der Summe der bezahlten Nettoprämien ohne einmalige Zuzahlungen. Für einmalige Zuzahlungen betragen die Verwaltungskosten 0,55% der einmaligen Nettoprämie pro Jahr bis zum Ende der Ansparphase. Es werden jedoch maximal 10 Jahre berücksichtigt. Der Abzug der Verwaltungskosten bei einmaligen Zuzahlungen erfolgt einmalig bei Zuzahlung. Bei Verträgen gegen laufende Prämienzahlung ziehen wir die Kosten von Ihrer Prämie vor der Veranlagung in Investmentfonds ab. Bei Verträgen gegen Einmalprämien und prämienfreien Verträgen entnehmen wir die Risiko- und die Verwaltungskosten jährlich zu Beginn des Versicherungsjahres der Deckungsrückstellung anteilig im Verhältnis des Geldwertes verteilt auf alle gewählten Investmentfonds. Bei Kursrückgängen kann dies dazu führen, dass die Deckungsrückstellung vor Ende der Ansparphase aufgebraucht ist."]
["Während der Genussphase betragen die kalkulatorischen Verwaltungskosten jährlich 0,050% der garantierten Ablebenssumme für die Genussphase. Wird anstatt der Genussphase, die Auszahlung einer Rente vereinbart, so betragen die kalkulatorischen Kosten während der Rentenauszahlungsdauer 1,00% der laufenden Rente."]
["Gewinnbeteiligung in der Genussphase"]
["Im Wege der Gewinnbeteiligung nehmen Sie in der Genussphase an den aus dem Geschäftsverlauf nach unserem Geschäftsplan festgestellten Überschüssen teil. Generell setzen sich diese Überschüsse aus dem Kapitalanlageergebnis (ergibt sich aus der Gegenüberstellung der tatsächlichen Anlageergebnisse zu den aufgrund der Garantieverzinsung garantierten Erträgen), dem Risikoergebnis (ergibt sich aus der Gegenüberstellung der tatsächlichen Sterblichkeitsergebnisse mit den kalkulierten Sterblichkeitsergebnissen) und dem Kostenergebnis (ergibt sich aus der Gegenüberstellung der tatsächlichen Kosten mit den kalkulatorischen Kosten) zusammen. \nDa wir zur Sicherstellung der Finanzierbarkeit von langfristigen Garantiezusagen in der klassischen Lebensversicherung zur Bildung einer Rückstellung verpflichtet sind (\"Zinszusatzrückstellung\"), werden bei der Feststellung der Überschüsse auch allfällige Dotierungen bzw. Auflösungen dieser Zinszusatzrückstellung berücksichtigt. Der jährliche Gewinnanteil ist die Summe aus Zinsgewinnanteil und Risikogewinnanteil (entfällt bei Rentenversicherungen). Der Zinsgewinnanteil wird in Prozent der Deckungsrückstellung zu Beginn des vorangegangenen Versicherungsjahres festgesetzt. Der Risikogewinnanteil wird in Prozent der Risikoprämie zu Beginn des vorangegangenen Versicherungsjahres festgesetzt. Der jährliche Gewinnanteil wird zur Gänze dem Vertrag als \"laufender Gewinnanteil\" zugeteilt. Ab Beginn der Genussphase ist der Vertrag folgendem Gewinnverband zugeordnet: Großleben; Teilabrechnungsverband Vorsorge Genussphase 2017 Ansammlungs- und Schlussgewinn\nAls Versicherer sind wir dazu verpflichtet, im Anhang zum Jahresabschluss die Bemessungsgrundlage entsprechend der Gewinnbeteiligungsverordnung anzuführen und zu erläutern. Die Gewinnanteilsätze für die einzelnen Gewinnverbände sind ebenso dort anzugeben. Den Jahresabschluss (Geschäftsbericht) können Sie über unsere Homepage www.allianz.at einsehen. Auf Verlangen übersenden wir Ihnen auch Auszüge aus dem Jahresabschluss. Der jährliche Stichtag der Gewinnzuteilung ist jeweils der 01. desselben Monats wie jener bei Umwandlung in die Genussphase. Über Gewinnverband, Zeitpunkt der Zuteilung und Höhe der Gewinnanteile geben die Vertragsunterlagen Auskunft. Bereits zugeteilte, laufende Gewinnanteile sind garantiert, zukünftige Gewinne werden auf Basis der gegenwärtigen Verhältnisse berechnet und sind unverbindlich. Die Genauigkeit von Gewinnprognosen sinkt daher, je weiter man in die Zukunft blickt. Die Zuteilung der laufenden Gewinne erfolgt nach dem Ansammlungssystem. Beim Ansammlungssystem werden die laufenden Gewinnanteile verzinslich angesammelt."]
["Deckungsstock"]
["Als Deckungsstock bezeichnet man ein Sondervermögen, das getrennt vom übrigen Vermögen des Unternehmens verwaltet wird. Der Deckungsstock gewährleistet die Erfüllbarkeit Ihrer rechtlichen Ansprüche als Versicherungsnehmer. Wir haben dafür zu sorgen, dass diese Erfüllbarkeit durch die dem Deckungsstock gewidmeten Vermögenswerte stets voll gewährleistet wird. Zur Überwachung des Deckungsstockes hat die FMA (Finanzmarktaufsichtsbehörde) einen Treuhänder und dessen Stellvertreter bestellt. Der Deckungsstock bildet im Konkurs eines Versicherungsunternehmens eine Sondermasse und darf nur zur Auszahlung von Kundenansprüchen herangezogen werden. Die Vermögenswerte des Deckungsstockes für die klassische Lebensversicherung sind nach gesetzlichen Anlagegrundsätzen im Sinne der Sicherheit und Rentabilität vorzunehmen. In der fonds- und indexgebundenen Lebensversicherung umfasst die Sicherheit des Deckungsstockes die den Verträgen zugeordneten Anteile, nicht aber den Wert dieser Anteile."]
["Rückkauf, Prämienfreistellung, Entnahmen"]
["Rückkauf: Der Vertrag wird aufgelöst und der vorhandene Vertragswert kommt zur Auszahlung. Nach Rentenbeginn ist ein Rückkauf nicht möglich."]
["Prämienfreistellung: Der Vertrag wird ohne weitere Prämienzahlungen mit reduzierten Leistungen fortgeführt."]
["Der Rückkauf bzw. die Prämienfreistellung Ihres Vertrages ist jederzeit schriftlich auf den Schluss des laufenden Versicherungsjahres möglich. Innerhalb des Versicherungsjahres können Sie schriftlich mit dreimonatiger Frist auf den Monatsschluss rückkaufen oder prämienfrei stellen. Bei lebenslangen Lebensversicherungen mit fondsgebundener Ansparphase ist ein Rückkauf in der Genussphase mit Wirkung zum Monatsende möglich. Bei Rückkauf erhalten Sie den Rückkaufswert."]
["Eine vorzeitige Beendigung oder Prämienfreistellung des Lebensversicherungsvertrages kann unter anderem wegen der Deckung der Abschlusskosten, insbesondere in den ersten Jahren nach Vertragsabschluss, sowie wegen der laufenden Kosten für den Versicherungsnehmer zu Verlusten führen. Der Rückkaufswert entspricht daher nicht der Summe der einbezahlten Prämien, sondern ergibt sich aus den einbezahlten Prämien abzüglich Versicherungssteuer, Kosten und Risikoprämie sowie unter Berücksichtigung der Wertentwicklung der zu Grunde liegenden Fonds und eines Abzugs für die vorzeitige Vertragsbeendigung. Der Rückkaufswert in der Ansparphase entspricht dem Geldwert der Deckungsrückstellung aus den rechnerisch zugeordneten Fonds (Vertragswert) vermindert um einen Abzug. Die Höhe des Abzugs beträgt 10% der Jahresprämie ohne Versicherungssteuer, maximal EUR 200,-. Dieser Abzug wird auch bei Prämienfreistellung fällig. Im letzten Viertel der Ansparphase und bei prämienfreien Verträgen wird kein Abzug berechnet. Bei Rückkauf bzw. Prämienfreistellung innerhalb der ersten 5 Jahre wird § 176 Abs.5 VersVG (Regelung der Abschlusskostenverrechnung) berücksichtigt."]
["Die Entnahme in der Genussphase entspricht einem (Teil-) Rückkauf. Der Rückkaufswert während der Genussphase ist der jeweils aktuelle Wert der Deckungsrückstellung (kurz Deckungsrückstellung), vermindert um einen Abzug. Zusätzlich gelangt die vorhandene Gewinnbeteiligung (bei Teilentnahmen anteilig) zur Auszahlung. Der Abzug bei einer Entnahme entfällt für jenen Teil der entnommenen Deckungsrückstellung, der 20% der garantierten Ablebenssumme zu Beginn der Genussphase nicht übersteigt. Für den übersteigenden Teil der Deckungsrückstellung beträgt der Abzug 3% dieses Deckungsrückstellungteiles. Mehrmalige Entnahmen innerhalb von 12 Monaten werden dabei wie eine Entnahme gewertet. Die Mindestentnahme beträgt EUR 300,-. Durch die Entnahmen reduziert sich auch die verbleibende Ablebenssumme. Bei Entnahmen zu bestimmten Anlassfällen entfällt der Abzug zur Gänze (siehe dazu § 11 in den Allgemeinen Versicherungsbedingungen)."]
["Im Falle einer Prämienfreistellung wird der ermittelte Rückkaufswert als Basis für eine prämienfreie Fortführung des Vertrages mit reduzierten Leistungen herangezogen. Voraussetzung für die Prämienfreistellung ist, dass der um einen Abzug verminderte Geldwert der Deckungsrückstellung die Mindestsumme von EUR 1.000,00 nicht unterschreitet. Im Falle der Unterschreitung wird der Rückkaufswert ausbezahlt."]
["Bei Einmalerlägen können Sie jederzeit nach Ablauf des ersten Versicherungsjahres auf den Schluss des laufenden Monats eine Entnahme vornehmen. Die Entnahme darf 25% der Einmalprämie nicht übersteigen."]
["Vertragswert zum Ende der Ansparphase"]
["In der lebenslangen Lebensversicherung mit fondsgebundener Ansparphase trägt der Versicherungsnehmer während der Ansparphase das Veranlagungsrisiko. Es kann nicht von gleichbleibenden Wertsteigerungen ausgegangen werden, da die Fondsentwicklung in aller Regel Schwankungen unterworfen ist.\nAngaben über die Fondsentwicklung aus der Vergangenheit lassen keine Rückschlüsse auf die zukünftige Entwicklung zu. Der Vertragswert am Ende der Ansparphase kann auch unter der Summe der einbezahlten Prämie liegen."]
["Prämienpause"]
["Nach Ablauf des 1. Versicherungsjahres haben Sie die Möglichkeit, ohne Angabe von Gründen eine Unterbrechung der Prämienzahlung bei vollem Versicherungsschutz für mindestens 3 Monate und maximal 12 Monate zu beantragen. Nach Weiterzahlung mindestens einer Jahresprämie haben Sie die Möglichkeit, eine weitere Unterbrechung für maximal 12 Monate zu beantragen. Bei Nachweis eines Karenzurlaubes auf Grund der Geburt oder Adoption eines Kindes ist eine Prämienpause bis zu 24 Monaten möglich. Insgesamt sind bis zu 3 Prämienpausen möglich. Am Ende der Prämienpause kann der Vertrag mit oder ohne Nachzahlung der gestundeten Prämien fortgeführt werden. Die Risikokosten für den Unterbrechungszeitraum werden Ihnen jedenfalls verrechnet. Ein Rechtsanspruch auf Prämienpause besteht nicht."]
["Kapitalentnahme"]
["Jeweils zum Monatsletzten können Sie in der Ansparphase ohne Verrechnung von Abzügen bei sonst unverändertem Vertragsverhältnis (insbesondere Prämienzahlungspflicht) Kapital aus der Deckungsrückstellung entnehmen. Dies gilt bei Verträgen mit laufender Prämienzahlung, wobei der verbleibende Geldwert der Deckungsrückstellung den Wert einer Jahresprämie nicht unterschreiten darf. Eine entsprechende Erklärung muss spätestens eine Woche vor dem Monatsletzten bei uns einlangen."]
["Verlängerung der Ansparphase"]
["Sie haben ab dem vollendeten 55. Lebensjahr der versicherten Person und nach mindestens 10 Versicherungsjahren das Recht, die Ansparphase prämienfrei oder prämienpflichtig zu verlängern und den ursprünglich vereinbarten Start der Genussphase auf einen späteren Zeitpunkt vor Vollendung des 85. Lebensjahres zu verlegen. Es finden der zum Zeitpunkt der Verlängerung gültige Tarif und die zu diesem Zeitpunkt gültigen Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase Anwendung. Steigt zum Verlängerungsstichtag die garantierte Ablebenssumme um mehr als EUR 10.000,--, so kann das Verlängerungsrecht vom Ergebnis einer Risikoprüfung abhängig gemacht werden. Das Verlängerungsrecht gilt nicht für etwaige eingeschlossene Zusatzversicherungen."]
["Vorgezogener Wechsel in die Genussphase"]
["Sie haben ab dem vollendeten 55. Lebensjahr der versicherten Person, bei deren Tod bereits in der Ansparphase eine Todesfallleistung vorgesehen ist, und soweit mindestens 15 Jahre Versicherungsdauer abgelaufen sind, das Recht, die Umwandlung in die Genussphase zum nächsten Monatsersten zu verlangen. Für die Umwandlung steht der jeweils aktuelle Geldwert der Deckungsrückstellung ohne Abschläge zur Verfügung. Eine entsprechende Erklärung muss spätestens eine Woche vor dem Monatsersten bei uns einlangen."]
["Rentenwahlrecht zur Altersvorsorge"]
["Sie haben anstelle der Genussphase das Recht, den Vertrag in eine Rentenversicherung mit sofort beginnender Rentenzahlung umzuwandeln. Neben dem zur Verfügung stehenden Vertragswert richtet sich die Höhe der Rente nach dem Alter der versicherten Person bei Rentenbeginn, der vereinbarten Rentenzahlungsdauer, der vereinbarten Mindestauszahlungsdauer und insbesondere den zu diesem Zeitpunkt gültigen Rententarifen. Es finden die dann gültigen Versicherungsbedingungen für Rentenversicherung Anwendung. Für die lebenslange Rente begin-nend mit Ende der Ansparphase garantieren wir eine Mindestrente pro EUR 1.000,- Vertragswert."]
["Steuerinformationen für im privaten Bereich abgeschlossene Lebensversicherungen (Stand Juli 2019)\n(Vorbehaltlich Änderungen durch den Gesetzgeber)"]
["Es ist nicht möglich, hier auf alle steuerlichen Detailbestimmungen im Zusammenhang mit Lebensversicherungen einzugehen. Die jeweilige abgabenrechtliche Behandlung hängt von Ihren persönlichen Verhältnissen ab und kann künftigen Änderungen unterliegen. Fragen richten Sie bitte an uns oder an Ihren Steuerberater."]
["1) Versicherungssteuer:"]
["Prämien für Lebensversicherungen unterliegen der österreichischen Versicherungssteuer wenn der Versicherungsnehmer bei Zahlung der Prämie seinen Wohnsitz oder gewöhnlichen Aufenthalt in Österreich hat. Sie beträgt 4% der Prämie."]
["Ausnahme Verträge mit \"Einmalerlagscharakter\":"]
["Bei kapitalbildenden Verträgen (inkl. Rentenversicherungen) mit\n•     Einmalerlag oder\n•     nicht laufender, im Wesentlichen gleichbleibender Prämienzahlung mit einer Laufzeit unter 15 Jahren*) beträgt die Steuer 11%.\nEine nachträgliche Versicherungssteuer von 7% der einbezahlten Prämie wird vorgeschrieben, wenn eine Kapitalversicherung oder Rentenversicherung\n•     mit Einmalprämie oder\n•     nicht laufender im Wesentlichen gleich bleibender Prämienzahlung oder\n•     bei einer Prämienfreistellung in den ersten 3 Jahren ab Vertragsabschluss oder\n•     nach einer Prämienreduktion um mehr als 50% der vereinbarten Prämie innerhalb der ersten 3 Jahre ab Vertragsabschluss innerhalb von 15 Jahren*) ab Vertragsabschluss rückgekauft bzw. mit einer Kapitalzahlung abgefunden wird.\nDie nachträgliche Versicherungssteuer von 7% der Prämie wird auch vorgeschrieben, wenn ein Vertrag mit einer Laufzeit, die kürzer als 15 Jahre*) ist, innerhalb von 3 Jahren ab Vertragsabschluss prämienfrei gestellt wird oder nach einer Prämienreduktion um mehr als 50% der vereinbarten Prämie innerhalb der ersten 3 Jahre ab Vertragsabschluss.\n\n*) Wenn der Versicherungsnehmer und die versicherten Personen im Zeitpunkt des Abschlusses des Versicherungsvertrages jeweils das 50. Lebensjahr vollendet haben oder der Vertragsabschluss bis 31.12.2010 erfolgt ist, treten anstelle der 15 Jahre 10 Jahre."]
["2) Besteuerung der Versicherungsleistung:"]
["a) Einmalige Versicherungsleistungen:"]
["Einmalige Versicherungsleistungen sind steuerfrei."]
["Ausnahme Verträge mit \"Einmalerlagscharakter\":"]
["Erfolgt bei Verträgen mit\n•     Einmalerlag oder\n•     nicht laufender, im Wesentlichen gleich bleibender Prämienzahlung oder\n•     nach Prämienfreistellung\neine Versicherungsleistung aufgrund von Rückkauf, Erlebensfall oder Kapitalabfindung, ist der Unterschiedsbetrag zwischen der eingezahlten Versicherungsprämie und der Versicherungsleistung einkommensteuerpflichtig, wenn die Leistungserbringung innerhalb von 15 Jahren ab Vertragsabschluss erfolgt. Wenn der Versicherungsnehmer und die versicherten Personen im Zeitpunkt des Abschlusses des Versicherungsvertrages jeweils das 50. Lebensjahr vollendet haben oder der Vertragsabschluss bis 31.12.2010 erfolgt ist, treten anstelle der 15 Jahre 10 Jahre."]
["b) Laufende Renten:"]
["Laufende Renten sind einkommensteuerpflichtig, sobald die Summe der bereits erbrachten Rentenzahlungen den Wert der Gegenleistung \nübersteigt."]
["Investmentfonds-Informationen"]
["Rechenschaftsberichte oder Prospekte zu den Investmentfonds finden Sie unter: www.allianz.at/fonds oder können Sie bei den jeweiligen Anbietern kostenlos anfordern."]
["Allgemeine Informationen zu Investmentfonds Exkurs"]
["Anleihen (= Schuldverschreibungen, Renten) sind Wertpapiere, in denen sich der Aussteller (= Schuldner, Emittent) dem Inhaber (= Gläubiger, Käufer) zur Verzinsung des erhaltenen Kapitals und zu dessen Rückzahlung gemäß den Anleihebedingungen verpflichtet. Aktien sind Wertpapiere, welche die Beteiligung an einem Unternehmen (Aktiengesellschaft) verbriefen. Die wesentlichsten Rechte des Aktionärs sind die Beteiligung am Gewinn des Unternehmens und das Stimmrecht in der Hauptversammlung (Ausnahme: Vorzugsaktien)."]
["Optionsscheine (OS) sind zins- und dividendenlose Wertpapiere, die dem Inhaber das Recht einräumen, zu einem bestimmten Zeitpunkt oder innerhalb eines bestimmten Zeitraumes einen bestimmten Basiswert (z. B. Aktien) zu einem im Vorhinein festgelegten Preis (Ausübungspreis) zu kaufen (Kaufoptionsscheine/Call-OS) oder zu verkaufen (Verkaufsoptionsscheine/Put-OS)."]
["Arten von Investmentfonds"]
["Anteilscheine an Investmentfonds (Investmentzertifikate) sind Wertpapiere, die Miteigentum an einem Investmentfonds verbriefen. Investmentfonds investieren die Gelder der Anteilinhaber nach dem Prinzip der Risikostreuung."]
["Die drei Haupttypen sind Anleihefonds, Aktienfonds sowie gemischte Fonds, die sowohl in Anleihen als auch in Aktien investieren. Das Anlagespektrum von Investmentfonds beinhaltet neben Wertpapieren auch Geldmarktinstrumente, liquide Finanzanlagen, derivative Produkte (wie z.B. Optionsscheine) und Investmentfondsanteile. Investmentfonds können in in- und ausländische Werte investieren."]
["Garantiefonds sind mit einer verbindlichen Zusage, die Ausschüttungen während einer bestimmten Laufzeit, die Rückzahlung des Kapitals oder die Wertentwicklung betreffen, ausgestattet. Diese Zusage wird von einem von der Fondsgesellschaft bestellten Garantiegeber gewährleistet."]
["Geldmarktfonds legen das ihnen übertragene Anlagekapital in Tages- und Termingeldern sowie in Geldmarktpapieren an."]
["Nach der Eingrenzung des geographischen Anlagehorizonts lassen sich Länderfonds, Regionenfonds und Emerging Market-Fonds unterscheiden. Das Anlagerisiko steigt mit einer zunehmenden Spezialisierung des Fonds: Regionale Fonds und Länderfonds etwa sind einem höheren Verlustrisiko ausgesetzt, weil sie sich von der Entwicklung eines bestimmten Marktes abhängig machen und auf eine größere Risikostreuung durch Nutzung von Märkten vieler Länder verzichten."]
["Branchenfonds wie z. B. Rohstoff-, Energie- und Technologiefonds beinhalten ein erhebliches Verlustrisiko, weil eine breite, branchenübergreifende Risikostreuung von vornherein ausgeschlossen wird."]
["Immobilienfonds nach österreichischem Recht sind Sondervermögen, die im Eigentum einer Kapitalanlagegesellschaft stehen, die das Sondervermögen treuhändig für die Anteilinhaber hält und verwaltet. Die Anteilscheine verbriefen eine schuldrechtliche Teilhabe an diesem Sondervermögen. Immobilienfonds investieren die zufließenden Gelder nach dem Grundsatz der Risikostreuung, insbesondere in Grundstücke, Gebäude, eigene Bauprojekte und Anteile an Grundstücks-Gesellschaften und vergleichbaren Vermögenswerten. Sie halten daneben liquide Finanzanlagen (Liquiditätsanlagen), die die anstehenden Zahlungsverpflichtungen des Immobilienfonds sowie Rücknahmen von Anteilscheinen gewährleisten."]
["Alternative Investments sind andere Sondervermögen im Sinne des österreichischen Investmentfondsgesetzes (\"Veranlagungen gemäß §20a Abs. 1 Z 3 InvFG\"). Sie dürfen in Anlagen investieren, die nur beschränkt marktgängig sind, hohen Kursschwankungen unterliegen, eine begrenzte Risikostreuung aufweisen oder deren Bewertung erschwert ist, wobei eine Nachzahlungspflicht der Anleger nicht vorgesehen werden darf. Bei Alternativen Investments (z. B. Hedgefonds) besteht im Vergleich zu traditionellen Anlagen ein erhöhtes Anlagerisiko, das zu einem Verlust bis hin zum Totalausfall des darin veranlagten Kapitals führen kann."]
["Hedgefonds sind Fonds, die hinsichtlich der Veranlagungsgrundsätze keinerlei bzw. nur geringen gesetzlichen oder sonstigen Beschränkungen unterliegen. Sie streben unter Verwendung sämtlicher Anlageformen eine Vermehrung ihres Kapitals durch alternative, fallweise intransparente Anlagestrategien an."]
["Dachfonds veranlagen in andere inländische und/oder ausländische Fonds."]
["Indexfonds sind Investmentfonds, die einen bestimmten Börsenindex (z. B. DAX, Dow Jones Industrial Average) möglichst exakt nachbilden. Um das zu erreichen, investieren die Fonds zum Beispiel in die dem Index zugrunde liegenden Wertpapiere im gleichen Verhältnis wie der Index. Andere Fonds nutzen Derivate (Swaps), um die Fondsperformance an den Index zu binden."]
["Der Großteil der Indexfonds wird in Form von börsengehandelten Fonds (ETF) angeboten. Es gibt aber auch Indexfonds, die als konventionelle Fonds aufgelegt wurden."]
["Wertentwicklung von Investmentfonds"]
["Die Wertentwicklung ist von der in den Fondsbestimmungen festgelegten Anlagepolitik sowie von der Marktentwicklung der einzelnen Vermögensbestandteile des Fonds abhängig. Je nach Zusammensetzung eines Fonds sind daher auch die Risikohinweise für Anleihen, Aktien sowie für Optionsscheine zu beachten."]
["Kurs-, Währungs- und Bewertungsrisiko"]
["Unter Kursrisiko versteht man die möglichen Wertschwankungen einzelner lnvestments."]
["Die Laufzeit des Fonds richtet sich nach den Fondsbestimmungen und ist in der Regel unbegrenzt. Zu beachten ist, dass es im Gegensatz zu Anleihen bei Investmentfondsanteilen in der Regel keine Tilgung und daher auch keinen fixen Tilgungskurs gibt. Das Risiko bei einer Fondsveranlagung hängt von der Anlagepolitik und der Marktentwicklung ab. Bei lnvestmentfonds, die auch in auf fremde Währung lautende Wertpapiere investieren, ist ferner zu berücksichtigen, dass sich neben der normalen Kursentwicklung der Wertpapiere auch die Währungsentwicklung negativ im Anteilspreis niederschlagen kann und Länderrisiken auftreten können. Ein Verlust ist nicht auszuschließen. Performanceergebnisse der Vergangenheit lassen keine Rückschlüsse auf die zukünftige Entwicklung eines Investmentfonds zu."]
["Risikohinweise"]
["In der fondsgebundenen und fondsorientierten Lebensversicherung sowie in der Ansparphase der lebenslangen Lebensversicherung mit fondsgebundener Ansparphase tragen Sie als Versicherungsnehmer das Veranlagungsrisiko. Es kann nicht von gleichbleibenden Wertsteigerungen ausgegangen werden, da die Fondsentwicklung in aller Regel Schwankungen unterworfen ist. Angaben über die Fondsentwicklung beziehen sich immer auf die Vergangenheit; diese ermöglichen keine Rückschlüsse auf die zukünftige Entwicklung. Die Ablaufleistung aus dem Versicherungsvertrag kann auch unter der Summe der einbezahlten Prämie liegen; es besteht auch die Möglichkeit, dass ein gänzlicher Verlust des Fondsvermögens eintritt."]
["In diesem Zusammenhang ist zu beachten, dass Wertpapiere neben Chancen auf Kurssteigerungen auch Risiken enthalten: Aktienkurse können ebenso wie die Kurse festverzinslicher Wertpapiere gegenüber dem Einstandspreis steigen oder fallen. Entwicklungen der Vergangenheit lassen keine Rückschlüsse auf die zukünftige Entwicklung eines Investmentfonds zu."]

{"sheet":"Fragen _Unterschrift","index":26,"n_rows":127,"n_cols":5,"rows_kept":127,"cut":false,"hidden":false,"merged":[[111,0,111,5],[115,0,115,5],[116,0,116,5],[118,0,118,5],[120,0,120,5],[22,0,22,5],[101,0,101,5],[104,0,104,5],[105,0,105,5],[106,0,106,5],[49,0,49,5],[50,0,50,5],[52,0,52,5],[54,0,54,5],[55,0,55,5],[74,2,74,4],[73,2,73,4],[107,0,107,5],[108,0,108,5],[24,0,24,5],[61,0,61,5],[68,0,68,4],[60,0,60,5],[59,0,59,5],[56,0,56,5],[53,0,53,5],[1,0,1,4],[0,0,0,2],[0,3,0,5],[2,0,2,5],[6,4,6,5],[125,2,125,3],[39,4,39,5],[33,0,33,5],[3,0,3,5],[6,0,6,3],[9,0,9,3],[10,0,10,3],[8,0,8,3],[8,4,8,5],[9,4,9,5],[10,4,10,5],[20,0,20,5],[25,0,25,5],[100,0,100,5],[7,4,7,5],[94,0,94,5]]}
["Allianz Elementar Lebensversicherungs-Aktiengesellschaft \nWir gratulieren Ihnen zu Ihrem Entschluss, Ihre finanzielle Zukunft zu sichern.\nUnsere Zugehörigkeit zur Nr.1 in Europa ermöglicht Ihnen folgende Leistungen.",null,null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Antrag für eine Meine Zukunft - Flexinvest"]
["lebenslange Lebensversicherung mit fondsgebundener Ansparphase nach Tarif 929 und AVB 147 Allgemeine Versicherungsbedingungen für die lebenslange Lebensversicherung mit fondsgebundener Ansparphase (ABL147)"]
[]
["Allgemeine Fragen"]
[]
["1.      Datenverwendungsklausel: Alle Antragsteller und die zu versichernde(n) Person(en) stimmen zu, dass ihre personenbezogenen Daten (Titel, Vor- und Nachname, Geburtsdatum, Adresse, E-Mail-Adresse, Telefonnummer, Informationen aus dem laufenden Vertragsverhältnis (wie Produkt, Leistungsumfang, Schadensmeldungen, Segmentierungen), Mitgliedschaft im Allianz Bonus Klub, Nutzungsdaten des Kundenportals, Apps und weiterer Kontaktkanäle) zu Zwecken der (i) Marktforschung (z.B. entsprechende Umfragen über Auftragsverarbeiter), (ii) Zufriedenheitsumfragen zu unserem Service und Beratung und (iii) Kontaktaufnahme sowie Zusendung von Marketinginformationen und Vorschlägen in Zusammenhang mit Waren und Dienstleistungen aus dem Versicherungs- und Finanzierungsangebot der Allianz Gruppe (per E-Mail, Telefon oder im Kundenportal und Apps) von Unternehmen der Allianz Gruppe (Allianz Elementar Versicherungs-AG, Allianz Elementar Lebensversicherungs-AG, Allianz Pensionskasse AG, Allianz Vorsorgekasse AG, Allianz Worldwide Partners - MONDIAL Assistance GmbH, Allianz Global Corporate & Specialty SE Austria Branch und Allianz Investmentbank AG (jeweils Wien)) verarbeitet werden. Keinesfalls werden diese Daten an andere Unternehmen als die genannten weitergegeben oder verkauft. Diese Zustimmung kann jederzeit ohne Angabe von Gründen widerrufen werden.",null,null,null,{"$f":"IF(Eingabe!A48=\"ja\",\"☒ ja   ☐ nein\",\"☐ ja    ☒ nein\")","v":"☒ ja   ☐ nein"}]
["2.      Besteht ein Treuhandschaftsverhältnis ?                                                   ",null,null,null,{"$f":"IF(Eingabe!A49=\"ja\",\"☒ ja   ☐ nein\",\"☐ ja    ☒ nein\")","v":"☐ ja    ☒ nein"}]
["3.      natürliche Person:  Ich bin in den Vereinigten Staaten von Amerika (USA) steuerpflichtig\n\njuristische Person:  Der Antragsteller hat seinen Sitz in den USA bzw. ist nach dem Recht der USA organisiert oder in den USA eingetragen ODER Der Antragsteller wird zu mehr als 25% direkt oder indirekt von einer US-Person gehalten ODER  Der Antragsteller ist ein Nicht US-Finanzinstitut im Sinne von FATCA Allgemein: Der Antragsteller verpflichtet sich, der Versicherung Änderungen unverzüglich mitzuteilen und nimmt zur Kenntnis, dass Zahlungen des Versicherers gemäß den Bestimmungen zum Punkt Angaben zur Steuerpflicht in den Allgemeinen Versicherungsbedingungen nur erfolgen, wenn der Empfänger über Aufforderung des Versicherers die dort genannten Auskünfte und Bestätigungen zu seiner Steuerpflicht abgibt.",null,null,null,{"$f":"IF(Eingabe!A50=\"ja\",\"☒ ja   ☐ nein\",\"☐ ja    ☒ nein\")","v":"☐ ja    ☒ nein"}]
["4.      natürliche Person:  Ich bin (auch) außerhalb Österreichs steuerpflichtig. \n\njuristische Person:  Der Antragssteller ist außerhalb Österreichs steuerpflichtig. Der Antragssteller ist eine passive NFE (d.h. hat z.B. mehr als 50% der Einkünfte, die nicht aus Produktion, Handel oder Dienstleistungen außerhalb des Finanzsektors stammen), siehe § 94/95 GMSG. AllianzElementar LebensversicherungsAG ist gemäß § 5 Abs. 2 GMSG verpflichtet, die Informationen ihrer nicht in Österreich steuerlich ansässigen Kunden an das Bundesministerium für Finanzen zu übermitteln.Allgemein: Der Antragsteller verpflichtet sich, der Versicherung Änderungen unverzüglich mitzuteilen und nimmt zur Kenntnis, dass Zahlungen des Versicherers gemäß den Bestimmungen zum Punkt Angaben zur Steuerpflicht in den Allgemeinen Versicherungsbedingungen nur erfolgen, wenn der Empfänger über Aufforderung des Versicherers die dort genannten Auskünfte und Bestätigungen zu seiner Steuerpflicht abgibt.",null,null,null,{"$f":"IF(Eingabe!A51=\"ja\",\"☒ ja   ☐ nein\",\"☐ ja    ☒ nein\")","v":"☐ ja    ☒ nein"}]
["5.      Ich habe die nachfolgende in diesem Antrag enthaltene Vereinbarung zur Form von Erklärungen und anderen Informationen gelesen und stimme ihr zu.",null,null,null,{"$f":"IF(Eingabe!A52=\"ja\",\"☒ ja   ☐ nein\",\"☐ ja    ☒ nein\")","v":"☒ ja   ☐ nein"}]
[]
["Vereinbarung zur Form von Erklärungen und anderen Informationen:"]
[]
["Schriftform: Folgende Erklärungen und Informationen zwischen dem Versicherer und allen Antragstellern bzw."]
["zu versichernden Personen oder sonstigen Dritten sind nur in Schriftform wirksam:"]
["•     Kündigungen"]
["•     Anträge auf Prämienfreistellung und Rückkauf von Lebensversicherungen"]
["•     Anzeigen des Wegfalls des versicherten Interesses"]
["•     Anträge auf Änderung des Versicherungsvertrages"]
["•     Anzeige der Änderung des Anspruchsberechtigten für den Erhalt der Versicherungsleistungen (z.B. Bezugsrechtsänderungen) sowie Abtretungen und Verpfändungen der Versicherungsleistungen"]
[]
["Schriftform bedeutet, dass dem Empfänger das Original der Erklärung mit eigenhändiger Unterschrift des Erklärenden zugehen muss."]
[]
["Geschriebene Form: Für alle anderen Erklärungen und Informationen der Antragsteller bzw. der zu versichernden Personen oder sonstigen Dritten im Zusammenhang mit den beantragten Versicherungen genügt es zur Wirksamkeit, wenn sie in geschriebener Form erfolgen und zugehen. Der geschriebenen Form wird durch einen Text in Schriftzeichen, aus dem die Person des Erklärenden hervorgeht (z.B. Brief, Fax oder E-Mail) entsprochen. Bloß mündlich abgegebene Erklärungen und Informationen der Antragsteller, der zu versichernden Personen oder sonstiger Dritter sind nicht wirksam."]
["Bitte beachten Sie, dass sich die Formerfordernisse für Rücktrittserklärungen in der Belehrung über das jeweilige Rücktrittsrecht finden und die dort angeführte Form maßgeblich ist."]
["Gesetzliche Schriftformgebote bleiben von dieser Vereinbarung unberührt."]
[]
["SEPA Lastschriftmandat"]
["Zahlungsempfänger: ","Allianz Elementar Lebensversicherungs-Aktiengesellschaft"]
[null,"Hietzinger Kai 101-105"]
[null,"1130 Wien"]
["Creditor-ID: ","AT52AEL00000004432"]
["Ich ermächtige/Wir ermächtigen die Allianz Elementar Lebensversicherungs-Aktiengesellschaft, Zahlungen vonmeinem/unserem Konto mittels SEPA-Lastschrift einzuziehen. Zugleich weise ich mein/weisen wir unserKreditinstitut an, die von der Allianz Elementar Lebensversicherungs-Aktiengesellschaft auf mein/unser Kontoeingezogenen SEPA-Lastschriften einzulösen.\n\nIch kann/wir können innerhalb von acht Wochen, beginnend mit dem Belastungsdatum, die Erstattung desbelasteten Betrages verlangen. Es gelten dabei die mit meinem/unseren Kreditinstitut vereinbarten Bedingungen.\n\nEine Lastschrift muss dem Zahlungspflichtigen angekündigt werden (Pre-Notification).Ich stimme zu, dass die 14-tägige Frist für die Vorabinformation(Pre-Notification) auf 5 Tage vor Belastung desKontos verkürzt wird."]
["Name: ",{"$f":"IF(Eingabe!B40=\"Erlagschein\",\"------\",Eingabe!D14)","v":"Frau  , geb. 01.01.2000"}]
["Anschrift: ",{"$f":"IF(Eingabe!B40=\"Erlagschein\",\"------\",Eingabe!B17)","v":""}]
[null,{"$f":"IF(Eingabe!B40=\"Erlagschein\",\"------\",Eingabe!B18&\" \"&Eingabe!B19)","v":" "}]
["IBAN: ",{"$f":"IF(Eingabe!B40=\"Erlagschein\",\"------\",Eingabe!B41)","v":"AT____________________________________"}]
[]
["Der/die Kontobezeichnungsberechtigte bestätigt die Erteilung der Einzugsermächtigung. ",null,null,null,{"$f":"IF(Eingabe!B40=\"Erlagschein\",\"☐ ja    ☒ nein\",\"☒ ja    ☐ nein\")","v":"☒ ja    ☐ nein"}]
["(SEPA Lastschriftmandat)."]
[]
["Identifizierung des Versicherungsnehmers nach §§ 1, 2 sowie 5-24 Finanzmarkt-"]
["Geldwäschegesetz (FM-GwG)"]
[{"$f":"CONCATENATE(\"ausgewiesen durch: \",Eingabe!B42,\" Nummer: \",Eingabe!B43,\" ausgestellt am: \",TEXT(Eingabe!B44,\"TT.MM.JJJJ\"),\" von: \",Eingabe!B45)","v":"ausgewiesen durch: Personalausweis Nummer:  ausgestellt am: 01.01.2000 von: "}]
[]
["Rücktrittsrechte"]
[]
["§ 5c VersVG Belehrung über das Rücktrittsrecht"]
["(1) Sie können von Ihrem Versicherungsvertrag innerhalb von 30 Tagen ohne Angabe von Gründen in geschriebener Form (z. B. Brief, Fax, E-Mail) zurücktreten."]
["(2) Die Rücktrittsfrist beginnt mit der Verständigung vom Zustandekommen des Versicherungsvertrages (= Zusendung der Polizze bzw. Versicherungsschein), jedoch nicht, bevor Sie den Versicherungsschein und die Versicherungsbedingungen einschließlich der Bestimmungen über die Prämienfestsetzung oder -änderung und diese Belehrung über das Rücktrittsrecht erhalten haben."]
["(3) Die Rücktrittserklärung ist zu richten an:"]
["Allianz Elementar Lebensversicherungs-AG, Hietzinger Kai 101-105, 1130 Wien Telefax +43 (0)5 9009-70000 E-Mail: person@allianz.at"]
["Zur Wahrung der Rücktrittsfrist reicht es aus, dass Sie die Rücktrittserklärung vor Ablauf der"]
["Rücktrittsfrist absenden. Die Erklärung ist auch wirksam, wenn sie in den Machtbereich Ihres Versicherungsvertreters gelangt."]
["(4) Mit dem Rücktritt enden ein allfällig bereits gewährter Versicherungsschutz und Ihre künftigen Verpflichtungen aus dem Versicherungsvertrag. Hat der Versicherer bereits Deckung gewährt, so gebührt ihm eine der Deckungsdauer entsprechende Prämie. Wenn Sie bereits Prämien an den Versicherer geleistet haben, die über diese Prämie hinausgehen, so hat sie Ihnen der Versicherer ohne Abzüge zurückzuzahlen."]
["(5) Ihr Rücktrittsrecht erlischt spätestens einen Monat, nachdem Sie den Versicherungsschein einschließlich dieser Belehrung über das Rücktrittsrecht erhalten haben."]
[]
["Rücktrittsrecht nach § 8 Fern-Finanzdienstleistungs-Gesetz (gilt nur für Verbraucher)"]
["Wenn der Versicherungsnehmer Verbraucher im Sinne des Konsumentenschutzgesetzes ist und der Vertrag ausschließlich im Wege des Fernabsatzes (d.h. z.B. über Internet, E-Mail, Direct-Mail, Telefon) abgeschlossen wurde, kann er innerhalb von 30 Tagen vom Vertrag oder seiner Vertragserklärung zurücktreten. Die Rücktrittsfrist beginnt mit dem Zeitpunkt, zu dem der Verbraucher über den Abschluss des Vertrags informiert wird. Hat aber der Verbraucher die Vertragsbedingungen und Vertriebsinformationen erst nach Vertragsabschluss erhalten, so beginnt die Rücktrittsfrist mit dem Erhalt aller dieser Bedingungen und Informationen. Die Frist ist jedenfalls gewahrt, wenn der Rücktritt schriftlich oder auf einem anderen, dem Empfänger zur Verfügung stehenden und zugänglichen dauerhaften Datenträger erklärt und diese Erklärung vor dem Ablauf der Frist abgesendet wird. Hat der Versicherer vorläufige Deckung gewährt, so gebührt ihm dafür die ihrer Dauer entsprechende Prämie."]
["Macht der Verbraucher von seinem Rücktrittsrecht nicht Gebrauch, kommt der Vertrag zustande bzw. bleibt der Vertrag aufrecht."]
[]
["Mit meiner Unterschrift bestätige ich, dass ich"]
["1) alle Angaben zu meiner Person wahrheitsgemäß und vollständig gemacht habe,"]
["2) alle Antragsfragen wahrheitsgemäß und vollständig beantwortet habe,"]
["3) meine gesonderte und ausdrückliche Angabe zur Datenverwendungsklausel richtig und vollständig gemacht habe."]
[]
["Weiters bestätige ich, dass sämtliche im Antrag enthaltenen Hinweise, Erklärungen und Belehrungen sowie"]
["meine gemachten Angaben zum Inhalt des Antrages werden und ich eine Zweitabschrift des Antrags (inklusive der Bestimmungen über die Versicherungsleistungen, der Vertragswertentwicklung bei Rückkauf und Prämienfreistellung, der verrechneten Abzüge und der Datenschutzerklärung) erhalten habe."]
[]
[]
[]
[".   ."]
["....................","..................................................",{"$f":"IF(Leistungen!D12,\"\",\"..................................................\")","v":""}]
["Datum",{"$f":"Eingabe!D14","v":"Frau  , geb. 01.01.2000"},{"$f":"IF(Leistungen!D12,\"\",Eingabe!D29)","v":""}]
[]
[]
["Angaben zu gegebenenfalls vorhandenen gesetzlichen Vertretern"]
[]
["Vorname:   _____________________________   Name ____________________________ Geburtsdatum _________________"]
[]
["Adresse:     ________________________________________________________________________"]
[]
["Identifizierung"]
[]
["ausgewiesen durch: ___________ Nummer:  ______________  ausgestellt am:   ______________ von: _____________                   "]
[]
["vertritt"]
[]
["Vorname:  _____________________   Name:  ____________________________   Geburtsdatum: ________________"]
[]
["als   ________________________________ (z.B Mutter/Vater)   "]
[null,null,"Unterschrift"]
[]
[]
["Zustimmungserklärungen zum Datenschutz"]
[]
["1. Zustimmung zur Ermittlung und Übermittlung von Daten"]
[]
["1.1 bei Vertragsabschluss"]
["Alle Antragsteller und zu versichernden Personen stimmen zu, dass der Versicherer zur Beurteilung, ob und zu welchen Bedingungen dieser Versicherungsvertrag abgeschlossen oder geändert wird, personenbezogene Gesundheitsdaten durch unerlässliche Auskünfte von den untersuchenden oder behandelnden Ärzten, Krankenanstalten, sonstigen Einrichtungen der Krankenversorgung oder Gesundheitsvorsorge, sowie den bekanntgegebenen Sozialversicherungsträgern ermitteln darf."]
["Unerlässliche Auskünfte im Sinne des vorstehenden Absatzes sind die zur Vertragsbeurteilung erforderlichen Auskünfte und Unterlagen der genannten Ärzte und Einrichtungen. Davon umfasst sind die zu dieser Beurteilung erforderlichen medizinischen Unterlagen (Anamnese, Entlassungsberichte, sämtliche diagnostische Befunde, Infusionsblatt, klinische oder ärztliche Aufnahme- und Behandlungsdaten, wobei in Einzelfällen auch mit weniger Unterlagen das Auslangen gefunden werden kann)."]
[]
["1.2 im Versicherungsfall"]
["Alle Antragsteller und zu versichernden Personen stimmen zu, dass der Versicherer zur Beurteilung und Erfüllung von Ansprüchen aus einem konkreten Versicherungsfall personenbezogene Gesundheitsdaten durch unerlässliche Auskünfte von untersuchenden oder behandelnden Ärzten, Krankenanstalten oder sonstigen Einrichtungen der Krankenversorgung oder Gesundheitsvorsorge über Diagnose sowie Art und Dauer der Behandlung einholen darf."]
["Unerlässliche Auskünfte im Sinne des vorstehenden Absatzes sind die im Einzelfall zur Beurteilung der Leistungspflicht erforderlichen Auskünfte über die mit dem konkreten Versicherungsfall im Zusammenhang stehenden Krankheiten, Unfallfolgen und Gebrechen von den genannten Ärzten, Krankenanstalten sowie sonstigen Einrichtungen der Krankenversorgung oder Gesundheitsvorsorge. Davon umfasst sind die zur Beurteilung unerlässlichen medizinischen Unterlagen (Daten zum Grund der stationären Aufnahme oder ambulanten Behandlung, zu allfälligen Unfallgründen, zur erbrachten Behandlungsleistung, über die Aufenthalts- oder Behandlungsdauer sowie zur Behandlungsentlassung oder –beendigung; etwa Anamnese der aktuellen Behandlung/Aufnahme und Statusblatt, Fieberkurve mit Infusionsplan, sämtliche diagnostische Befunde, OP- Bericht, ärztlicher Verlaufsbericht, Anästhesieprotokoll, Verlaufsbericht der pflegerischen Maßnahmen, Entlassungsbericht, gerichtsmedizinische und pathologische Befunde, Einsatz-, Behördenprotokolle, wobei in Einzelfällen auch mit weniger Unterlagen das Auslangen gefunden werden kann)."]
["Im Fall einer solchen Datenermittlung werden die Antragsteller und zu versichernden Personen 14 Tage im Voraus über die beabsichtigte Datenermittlung und deren Zweck und konkretes Ausmaß verständigt. Dieser Datenermittlung kann binnen der 14tägigen Frist dem Versicherer gegenüber widersprochen werden.   Nach § 11a VersVG besteht für die Antragsteller und zu versichernden Personen auch die Möglichkeit, der Datenermittlung jeweils im Einzelfall zuzustimmen. Machen die Antragsteller und zu versichernden Personen von diesem Recht auf Einzelfallzustimmung Gebrauch, so haben sie dies dem Versicherer in geschriebener Form mitzuteilen. Alle Antragsteller und zu versichernden Personen nehmen zur Kenntnis, dass es dadurch zu Verzögerungen in der Leistungsfallprüfung kommen kann."]
[]
["Alle Antragsteller und zu versichernden Personen stimmen zu, dass der Versicherer Auskünfte über zum Zeitpunkt des Versicherungsfalles beantragte, bestehende oder beendete Personenversicherungen bei Sozialversicherungsträgern, öffentlichen Fonds zur Gesundheitsfinanzierung und privaten Versicherungsunternehmen (bei Doppelversicherungen) zur Beurteilung der Leistungspflicht im unerlässlichen Ausmaß einholt."]
["2. Entbindung von der Schweigepflicht"]
[]
["Alle Antragsteller und zu versichernden Personen entbinden die in Punkt 1 genannten Befragten im Voraus von der ärztlichen und sonstigen beruflichen Schweigepflicht im Umfang der Zustimmungserklärung gemäß Punkt 1."]
[]
["3. Zustimmung der zu versichernden Personen"]
[]
["Die zu versichernden Personen stimmen zu, dass der Antragsteller (bzw. der von ihm bevollmächtigte"]
["Versicherungsvermittler) über eventuelle Ablehnungen, Risikozuschläge bzw. den Inhalt leistungseinschränkender Klauseln, die sich auf den Ausschluss bestehender Leiden (z.B. Ausschluss auf Grund einer Wirbelsäulenerkrankung, Allergie,...) beziehen, informiert werden darf."]
[]
["Die Zustimmungserklärungen gemäß Punkt 1 bis Punkt 3 können jederzeit – auch einzeln – widerrufen werden."]
[]
["Ein Widerruf vor Vertragsabschluss kann zur Folge haben, dass der Versicherer die Antragsprüfung nicht vornehmen kann und sich die Einholung weiterer Unterlagen vorbehält oder den Antrag ablehnt. Bei Widerspruch nach Vertragsabschluss oder bei Verweigerung der Zustimmung im Einzelfall sind die für die Leistungsfallprüfung benötigten Unterlagen von Antragstellern, Bezugsberechtigten oder den zu versichernden Personen in vollem Umfang beizubringen. Bis zum Erhalt aller benötigten Unterlagen können Leistungsansprüche nicht fällig werden."]
[]
[]
[]
[".   ."]
["....................","..................................................",{"$f":"IF(Leistungen!D12,\"\",\"..................................................\")","v":""}]
["Datum",{"$f":"Eingabe!D14","v":"Frau  , geb. 01.01.2000"},{"$f":"IF(Leistungen!D12,\"\",Eingabe!D29)","v":""}]

{"sheet":"Info _Datenschutz","index":27,"n_rows":160,"n_cols":2,"rows_kept":160,"cut":false,"hidden":false,"merged":[[16,0,16,1],[18,0,18,1],[28,0,28,1],[30,0,30,1],[0,0,0,1],[11,0,11,1],[12,0,12,1],[14,0,14,1],[9,0,9,1],[2,0,2,1],[4,0,4,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[46,0,46,1],[48,0,48,1],[50,0,50,1],[52,0,52,1],[32,0,32,1],[74,0,74,1],[76,0,76,1],[78,0,78,1],[56,0,56,1],[90,0,90,1],[72,0,72,1],[80,0,80,1],[81,0,81,1],[86,0,86,1],[88,0,88,1],[89,0,89,1],[92,0,92,1],[94,0,94,1],[96,0,96,1],[151,0,151,1],[153,0,153,1],[132,0,132,1],[133,0,133,1],[135,0,135,1],[137,0,137,1],[98,0,98,1],[130,0,130,1],[100,0,100,1],[102,0,102,1],[104,0,104,1],[106,0,106,1],[108,0,108,1],[54,0,54,1],[64,0,64,1],[66,0,66,1],[68,0,68,1],[70,0,70,1],[110,0,110,1],[120,0,120,1],[122,0,122,1],[124,0,124,1],[126,0,126,1],[128,0,128,1],[112,0,112,1],[114,0,114,1],[116,0,116,1],[118,0,118,1],[159,0,159,1],[139,0,139,1],[141,0,141,1],[143,0,143,1],[145,0,145,1],[147,0,147,1],[149,0,149,1],[155,0,155,1],[157,0,157,1]]}
[]
[null,{"$f":"Leistungen!D1","v":"AntragID: 44196444647"}]
["Datenschutzerklärung Allianz Elementar Lebensversicherungs-Aktiengesellschaft"]
[]
["Stand: 28.08.2019"]
[]
["Wer wir sind"]
["Wir, die Allianz Elementar Lebensversicherungs- Aktiengesellschaft, Hietzinger Kai 101-105, 1130 Wien, sind – als Teil der Allianz Gruppe in Österreich – ein nach österreichischem Recht konzessioniertes Versicherungsunternehmen, das Lebensversicherungsprodukte und –dienstleistungen in Österreich und zum Teil in der europäischen Union anbietet."]
["Der Schutz Ihrer Privatsphäre und somit auch Ihrer personenbezogenen Daten ist uns ein großes Anliegen. Mit dieser Datenschutzerklärung wollen wir Sie darüber aufklären, wie und welche Kategorien von Daten wir als Verantwortlicher über Sie sammeln, wozu wir diese benötigen und an wen wir sie übermitteln bzw. mit wem wir sie teilen."]
["Sollten Sie Anliegen oder Fragen zur Verarbeitung Ihrer personenbezogenen Daten durch unser Unternehmen haben, ersuchen wir Sie um Kontaktaufnahme mit unserem Datenschutzbeauftragten unter datenschutz@allianz.at oder an oben angeführte Adresse zu Handen unseres Datenschutzbeauftragten."]
[]
["1. Erhebung und Verarbeitung Ihrer personenbezogenen Daten"]
["Personenbezogene Daten sind sämtliche Informationen, die sich auf eine identifizierte oder identifizierbare natürliche Person beziehen. Hierunter fallen zum einen versicherungstechnische Daten wie Kundennummer, Polizzennummer, Versicherungbeginn und -dauer, Prämienhöhe, Bankverbindung, Ausweisdaten zur Identifikation und Angaben zu einem Versicherungsfall sowie zum anderen Ihr Name, Geschlecht, Geburtsdatum, Adresse, Staatsbürgerschaft, Kontaktdaten, Interessen und andere personenbezogene Informationen, die Sie uns im Zuge Ihres Antrages auf Abschluss eines Versicherungsvertrages bekannt gegeben haben oder die uns von Seiten Dritter (z.B. Makler, Sachverständige, Ärzte, Bonitätsauskünfte) zur Verfügung gestellt wurden."]
[]
["Wir erheben und verarbeiten Ihre personenbezogenen Daten – entweder in Ihrer Rolle als Versicherungsnehmer oder versicherte Person – im Einklang mit den gesetzlichen Vorschriften des Datenschutzgesetzes 2018 in der gebundenen Fassung (DSG) und der EU-Datenschutzgrundverordnung (DSGVO), den besonderen Bestimmungen des Versicherungsvertragsgesetzes (VersVG) sowie allen weiteren maßgeblichen Vorschriften. Dabei beachten wir im Besonderen die Grundsätze der Rechtmäßigkeit, Verarbeitung nach Treu und Glauben, Transparenz, Zweckbindung, Datenminimierung, Speicherbegrenzung sowie Integrität und Vertraulichkeit."]
[]
["a)    Verarbeitung Ihrer Daten zur Durchführung vorvertraglicher Maßnahmen sowie zur Erfüllung des Vertrages (Art 6 Abs 1 lit b DSGVO sowie Sonderbestimmungen)"]
[]
["Wir verarbeiten Ihre personenbezogenen Daten gemäß Art 6 Abs 1 lit b DSGVO sowie den anwendbaren Sonderbestimmungen für die Verarbeitung von besonderen Kategorien personenbezogener Daten (wie insbesondere Gesundheitsdaten) gemäß Art 9 Abs 2 lit g und h sowie Abs 4 DSGVO iVm §§ 11a ff VersVG zur Durchführung vorvertraglicher Maßnahmen sowie zur Erfüllung des Vertrags für die folgenden Zwecke:"]
[]
["· ","Einschätzung des von uns zu übernehmenden Risikos,"]
["· ","Beurteilung, ob und zu welchen Bedingungen ein Vertrag abgeschlossen oder vertragliche Änderungen vorgenommen werden  können (z.B. anhand Ihrer Angaben zum Alter oder Gesundheitszustand),"]
["· ","Offert- und Antragsbearbeitung,"]
["· ","Polizzierung des Vertrages,"]
["· ","Vertragsverwaltung (d.h. für die umfassende Bearbeitung von Leistungsfällen, Prüfung von Leistungsansprüchen sowie umfassende Betreuung und Beratung in Versicherungsangelegenheiten),"]
["· ","Führung eines etwaigen Beschwerdeverfahrens und/oder"]
["· ","Verwaltung Ihrer Stamm- und Vertragsdaten"]
[]
["Sollten Sie uns die für diese Zwecke erforderlichen Daten nicht oder nicht im benötigten Umfang bereitstellen, so können wir unter Umständen das von Ihnen gewünschte Versicherungsverhältnis nicht begründen oder Ihren Leistungsfall nicht erfüllen. Bitte beachten Sie, dass dies nicht als vertragliche Nichterfüllung unsererseits gelten würde."]
[]
["b)    Verarbeitung Ihrer Daten zur Wahrung unserer berechtigten Interessen oder eines Dritten (Art 6 Abs 1 lit f DSGVO)"]
[]
["Ferner können wir Ihre Daten auch zur Wahrung unserer berechtigten Interessen oder denen Dritter gemäß \nArt 6 Abs 1 lit f DSGVO verarbeiten. Dies ist im Besonderen für folgende Zwecke erforderlich:"]
[]
["· ","kontinuierliche Verbesserung interner Geschäftsprozesse zum Zwecke der Kundenzufriedenheit,"]
["· ","gerichtliche und außergerichtliche Geltendmachung, Ausübung und/oder Abwehr von Rechtsansprüchen,"]
["· ","Bekämpfung von Versicherungsmissbrauch im Interesse der Versichertengemeinschaft,"]
["· ","Gewährleistung der IT-Sicherheit und des IT-Betriebes"]
["· ","Übermittlung von Daten und Einholung von Auskünften bei spezialisierten Bonitätsauskunfteien (Kreditschutzverband KSV 1860, CRIF GmbH),"]
["· ","versicherungsspezifische Statistiken zur Entwicklung neuer Tarife, Offert- und Antragsbearbeitung, Verwaltung ihrer Verträge und Minimierung des Risikos,"]
["· ","Modellierung von Abschluss-, Storno- und Konvertierungsaffinitäten"]
["· ","Verhinderung und Aufklärung von Straftaten"]
["· ","Erfüllung interner Berichtspflichten, Audits, Compliance-Richtlinien,"]
["· ","Maßnahmen im Rahmen von Direktmarketing, sofern diese als eine unserem berechtigten Interesse dienende Verarbeitung betrachtet werden können (z.B. Willkommens-E-Mails, Informationen zum Kundenportal oder zu unseren Produkten und Produktneuheiten oder Apps über Newsletter, Gewinnspielaussendungen, Veranstaltungseinladungen, Durchführung von Zufriedenheitsumfragen)"]
["· ","Marktforschungsumfragen und –studien, sofern ohne Ihre ausdrückliche Einwilligung gesetzlich zulässig und/oder"]
[]
["c)     Verarbeitung Ihrer Daten zur Erfüllung einer rechtlichen Verpflichtung, der wir unterliegen (Art 6 Abs 1 lit c DSGVO)"]
[]
["Zur Erfüllung gesetzlicher Verpflichtungen - insbesondere aufsichtsrechtliche Vorgaben (z.B. revisionsseitige Untersuchungen), Beratungspflichten z.B. nach IDD, steuer- und unternehmensrechtlichen Vorgaben und/oder Erfüllung der Pflichten nach dem Finanzmarkt-Geldwäschegesetz (FM-GwG) – verarbeiten wir Ihre personenbezogenen Daten gemäß Art 6 Abs 1 lit c DSGVO ausschließlich in dem vom jeweiligen Gesetz erforderlichen Umfang. "]
[]
["Sofern Sie die gesetzlich erforderlichen Daten nicht zur Verfügung stellen, kann kein Versicherungsvertrag begründet werden."]
[]
["d)    Verarbeitung Ihrer Daten auf Basis Ihrer Einwilligung (Art 6 Abs 1 lit a DSGVO)"]
[]
["Soweit Ihre personenbezogenen Daten nicht aufgrund einer der unter a), b) oder c) genannten Rechtsgrundlagen oder in Ihrem oder eines Dritten lebenswichtigen Interesse(s) (Art 6 Abs 1 lit d DSGVO) verarbeitet werden, holen wir gemäß Art 6 Abs 1 lit a DSGVO bzw. im Hinblick auf besondere Kategorien personenbezogener Daten gemäß Art 9 Abs 2 lit a DSGVO Ihre Einwilligung für die Verarbeitung Ihrer personenbezogenen Daten ein."]
[]
["Dies betrifft insbesondere folgende Zwecke:"]
[]
["1) ","die Verarbeitung Ihrer Daten zu Marketingzwecken, sofern diese nicht in unserem berechtigten Interesse erfolgt (z.B. bei einer Kontaktaufnahme per Telefon);"]
["2) ","Übermittlung von Updates zu einem Schadensfall (sog. Claims Tracker) mittels E-Mail und/oder SMS."]
["3) ","die eigene Verarbeitung und Ermittlung von Gesundheitsdaten, die für einen Vertragsabschluss bzw. eine Vertragsänderung sowie die Leistungserbringung unerlässlich sind, über Dritte (wie Gesundheitsdienstleister, Krankenanstalten oder Ärzte) gemäß den §§ 11a bis 11d VersVG;"]
["4) ","die Verarbeitung von Gesundheitsdaten im Rahmen der Kranken- und Unfallversicherung zum Zweck der Beurteilung, ob und zu welchen Bedingungen Ihr Versicherungsvertrag abgeschlossen oder abgeändert werden kann. Im Hinblick darauf ermitteln wir – vorbehaltlich Ihrer ausdrücklichen Einwilligung – die zur Vertragsbeurteilung erforderlichen Gesundheitsdaten im Rahmen Ihrer Angaben auf unseren Antragsformularen durch unerlässliche Auskünfte und Unterlagen von untersuchenden oder behandelnden Ärzten, Krankenanstalten oder sonstigen Ein- richtungen der Kranken- oder Gesundheitsversorgung. Davon umfasst sind die zu dieser Beurteilung erforderlichen medizinischen Unterlagen (beispielsweise Anamnese, diagnostische Befunde oder Entlassungsberichte). Näheres entnehmen Sie bitte dem konkreten Antragsformular;"]
["5) ","im Versicherungsfall holen wir zum Zweck der Beurteilung und Erfüllung von Ansprüchen aus einem konkreten Versicherungsfall gegebenenfalls Ihre Gesundheitsdaten durch unerlässliche Auskünfte von den untersuchenden oder behandelnden Ärzten, Krankenanstalten oder sonstigen Einrichtungen der Krankenversorgung ein. Auch hierbei werden wir aufgrund Ihrer ausdrücklichen Einwilligung tätig, die wir uns von Ihnen vorab im Zuge der Antragstellung einholen. Näheres entnehmen Sie bitte wiederum dem konkreten Antragsformular;"]
[]
["Bitte beachten Sie, dass Sie Ihre Einwilligung für die unter d) beschriebenen Verarbeitungen Ihrer Daten jederzeit widerrufen können. Durch den Widerruf der Einwilligung wird die Rechtmäßigkeit der aufgrund der Einwilligung bis zum Widerruf erfolgten Verarbeitung nicht berührt. Hierzu wenden Sie sich bitte an datenschutz@allianz.at."]
[]
["In den Punkten 3 bis 5 ist ein Vertragsabschluss bzw. die Bearbeitung Ihres Versicherungsfalles in der Regel nicht mehr möglich, sofern Sie nicht selbst nach Aufforderung durch uns die benötigten Informationen beibringen."]
[]
["Bitte beachten Sie, dass wir Sie – bevor wir Ihre personenbezogenen Daten für andere als die hier genannten Zwecke verarbeiten – darüber gesondert informieren."]
[]
["2. Automatisierte Einzelfallentscheidung/Profiling"]
[]
["Um Ihnen eine möglichst effiziente Geschäftsfallbearbeitung zu bieten, verwenden wir zum Teil automatisierte Prüfprogramme, welche auf Basis Ihrer Angaben im Versicherungsantrag (wie z.B. Alter, Gesundheitsangaben, etc.) das Versicherungsrisiko bestimmen und beispielsweise die Höhe Ihrer Versicherungsprämien oder auch Ihre allfälligen Risikoausschlüsse festlegen. Die in diesen Programmen verwendeten Prüfparameter bemessen sich an versicherungsmathematischen Erfahrungssätzen (z.B. Altersklasse, Sterberisiko etc.) und sichern insofern einen objektiven Beurteilungsmaßstab."]
[]
["Sie können die Vornahme solcher automatisierter Verfahren zu Ihrer Person und zu Ihren Geschäftsfällen ablehnen und stattdessen die manuelle Bearbeitung Ihrer Angelegenheit durch unsere Mitarbeiter verlangen. Diesfalls ersuchen wir Sie um Kontaktaufnahme unter datenschutz@allianz.at."]
[]
["Bitte beachten Sie, dass dies mitunter zu einer verzögerten Bearbeitung Ihres Geschäftsfalls führen kann."]
[]
["3. Weitergabe personenbezogener Daten"]
[]
["a) Auftragsverarbeiter"]
["Der Komplexität heutiger Datenverarbeitungsprozesse ist es geschuldet, dass wir uns zur Erfüllung unserer Aufgaben mitunter Auftragsverarbeitern bedienen und diese, soweit erforderlich, mit der Verarbeitung Ihrer personenbezogenen Daten beauftragen. Dies betrifft insbesondere die Bereiche IT/EDV, Kundenbetreuung, Vertragsverwaltung und Schadenabwicklung:"]
["· ","Unsere gesamte IT-Landschaft wurde an unsere konzerneigene Gesellschaft Allianz Technology GmbH (Wien) ausgelagert. Es handelt sich dabei um ein nach ISO-Normen zertifiziertes IT-Unternehmen, welches die technisch sichere Verarbeitung Ihrer personenbezogenen Daten sicherstellt."]
["· ","Zum Zwecke der Wahrung der Anliegen unserer Kunden wurde eine eigene Gesellschaft – die Top Versicherungsservice GmbH mit Sitz in Wien – gegründet, welche die zeitgerechte und effiziente Bearbeitung Ihrer Fragen und Anliegen zum Vertrag, die Bearbeitung von Schäden oder Entgegennahme etwaiger Beschwerden zur Aufgabe hat."]
["· ","Soweit diese nicht selbst Ihre personenbezogene Daten als Datenverantwortliche iSd DSGVO verarbeiten, nehmen wir zur Vertragsanbahnung zu einem großen Teil unsere Allianz Agenturen in Anspruch, welche Ihnen in der Folge zur Beratung und Betreuung Ihres Versicherungsverhältnisses jederzeit zur Verfügung stehen. In diesem Zusammenhang werden an Ihren Betreuer auch personenbezogene Daten in jenem Ausmaß übermittelt, als dies zur Betreuung notwendig ist."]
[]
["Bitte beachten Sie, dass wir sämtliche Auftragsverarbeiter unter höchster Sorgfalt auswählen und diese zur Einhaltung gleichartiger oder ebenbürtiger Sicherheitsvorkehrungen verpflichten. Ihre personenbezogenen Daten werden nur zu den in dieser Datenschutzerklärung genannten Zwecken und in unserem Auftrag weisungsgebunden verarbeitet."]
[]
["Eine detaillierte Übersicht über die von uns als Auftragsverarbeiter eingesetzten Dienstleister finden Sie unter \nwww.allianz.at/datenschutz (unter „Übersicht Datenempfänger“)."]
["b) Rückversicherer"]
["Die Versicherung bestimmter Risiken erfordert die Mitwirkung und Zusammenarbeit mit unseren Rückversicherern, welche uns in unserer Risiko- und Leistungsfallprüfung unterstützen. Hierzu ist es daher erforderlich, dass wir Daten zu Ihrer Person und zu Ihrem Versicherungsverhältnis mit unseren Rückversicherern austauschen. Dieser Datenaustausch erfolgt stets nur zum Zweck der gemeinschaftlichen Prüfung Ihres Versicherungsrisikos und Ihrer Leistungsfälle. Die Übermittlung an die mitwirkenden Rückversicherungsunternehmen erfolgt soweit sie im Rahmen der Vertragserfüllung sowie aufgrund unserer berechtigten Interessen erforderlich ist, und stets im Einklang mit den anwendbaren Bestimmungen des VersVG, der DSGVO und sonstigen relevanten Bestimmungen."]
[]
["c) Versicherungsvermittler"]
[]
["Soweit dies zur Vertragserfüllung oder der Wahrung unserer berechtigten Interessen erforderlich ist, tauschen wir Ihre personenbezogenen Daten zur Prüfung des Versicherungsrisikos, zum Abschluss und zur weiteren Betreuung des Versicherungsvertrags mit uns sowie zur Leistungsfallprüfung mit Versicherungsvermittlern, insbesondere einem von Ihnen beauftragten Versicherungsmakler, aus."]
[]
["d) Aufsichtsbehörde, sonstige Behörden und Gerichte"]
[]
["Zumal wir als Versicherungsunternehmen hohen Regulierungsanforderungen der Finanzmarktaufsicht und sonstiger Behörden und Gerichte unterliegen, sind wir zum Teil gesetzlich verpflichtet, Behörden (z.B. Sozialversicherungsträger, Finanzbehörden) oder Gerichten personenbezogene Daten unserer Versicherungsnehmer offenzulegen und zu übermitteln. Eine etwaige Übermittlung Ihrer Daten erfolgt stets im Einklang mit den relevanten gesetzlichen Bestimmungen."]
[]
["e) Zentrales Informationssystem (ZIS)"]
[]
["Beim Verband der Versicherungsunternehmen Österreichs (VVO), Schwarzenbergplatz 7, 1030 Wien, wird von der Versicherungswirtschaft im Bereich der Kranken-, Unfall- und Lebensversicherung ein zentrales Informationssystem zum Zweck der koordinierten wechselseitigen Information zwischen den teilnehmenden Versicherungsunternehmen zur Ermittlung nicht versicherbarer Risiken und zur Gewährleistung eines beitrags- und leistungsumfangangepassten Versicherungsschutzes betrieben. Der VVO agiert als Auftragsverarbeiter, die teilnehmenden Versicherungsunternehmen als gemeinschaftlich zur Verarbeitung Verantwortliche. "]
[]
["Dieses System wird von uns in der Sparte der Lebensversicherung genutzt. Zur Wahrung der berechtigten Interessen (Art 6 Abs 1 lit f DSGVO) der Versichertengemeinschaft und der teilnehmenden Versicherungen dient das System dem Erkennen, Überwachen und Managen der von den teilnehmenden Versicherungen eingegangenen Versicherungsrisiken. Unter bestimmten Voraussetzungen können ab Unterfertigung des Versicherungsantrags (auch bei nachträglicher Antragsrückziehung) Daten der zu versichernden bzw. versicherten Person in dieses Informationssystem für längstens sieben Jahre eingetragen werden. Es handelt sich hierbei um Fälle der dauerhaften oder vorübergehenden Ablehnung des Versicherungsantrags, der potentiellen Annahme des Antrags unter erschwerten Bedingungen und der vorzeitigen Vertragsbeendigung aufgrund einer Verletzung der Anzeigepflicht. Die Eintragung umfasst den Namen und das Geburtsdatum, die Information ob es sich um eine Neu-, Änderungs- oder Stornomeldung handelt, das Meldedatum, die betroffene Versicherungssparte, den Meldefall in Form einer numerischen Codierung und einen allfällig gesetzten Bestreitungsvermerk. Eine Abfrage aus dem Informationssystem ist anlässlich der Prüfung eines Antrags auf Versicherungsabschluss und anlässlich der Prüfung eines Leistungsfalls möglich."]
[]
["Ein zu einer versicherten oder zu versichernden Person bestehender Eintrag kann, wie auch jeder sonstige Hinweis auf risikoerhöhende Besonderheiten, zur Folge haben, dass zur abschließenden Prüfung des Antrags oder Leistungsfalls von der versicherten oder zu versichernden Person zusätzliche Informationen eingeholt werden müssen."]
[]
["Es besteht die Möglichkeit, Auskunft über die in dem Informationsverbund zur Person des Auskunftswerbers verarbeiteten Daten sowie im Fall der Unrichtigkeit der verarbeiteten Daten deren Berichtigung oder Löschung zu verlangen oder der Datenverarbeitung zu widersprechen. In diesen Fällen ersuchen wir um Kontaktaufnahme unter 05 9009 -9001 oder datenschutz@allianz.at."]
[]
["Die zur Person des Versicherten oder zu Versichernden im System gespeicherten Daten sind zur Erfüllung des Versicherungsvertrags erforderlich. Werden diese nicht bereitgestellt, so kann das Versicherungsverhältnis nicht begründet werden."]
[]
["f) Bonitätsauskünfte/Mahnwesen"]
[]
["Mitunter ist es erforderlich, dass Zahlungserfahrungsdaten, insbesondere über unbestrittene und nach Eintritt der Fälligkeit unbezahlte Forderungen, und Ihre Stammdaten (Name, Adresse, Geburtsdatum) an die CRIF GmbH (Wien) oder den KSV 1870 (Wien) zum Zwecke der Geltendmachung unserer Rechtsansprüche sowie zur Überprüfung Ihrer Bonität übermittelt und abgefragt werden. Letzteres dient der Wahrung unserer als auch der berechtigten Interessen der Versichertengemeinschaft sowie des Gläubigerschutzes oder der Durchführung vorvertraglicher Maßnahmen. Nähere Informationen zu den beiden Unternehmen finden Sie unter www.crif.at bzw. www.ksv.at."]
[]
["g) Sonstige Empfänger"]
[]
["Zur Vertragserfüllung kann es notwendig sein, dass wir zur Prüfung und Einschätzung des Antrages oder Leistungsfalles Dritte wie Mitversicherer, Ärzte, Krankenanstalten, Banken oder Vinkulargläubiger im Falle einer Vinkulierung eines Vertrages, beiziehen müssen und diesen Ihre personenbezogenen Daten im gesetzlich notwendigen Umfang übermitteln."]
[]
["In all diesen Fällen achten wir stets darauf, dass die gesetzlichen Grundlagen eingehalten werden und der Schutz Ihrer Daten gewahrt bleibt. Nähere Informationen zu den Kategorien von Empfängern können Sie jederzeit unter www.allianz.at/datenschutz (unter „Übersicht Datenempfänger“) abrufen."]
[]
["Wir dürfen Sie darüber informieren, dass wir im Falle von Übermittlungen an in einem Drittland gelegene Allianz Gesellschaften geeignete Garantien im Sinne des Art 46 im Zusammenhang mit der Übermittlung treffen. Diese bestehen in verbindlichen internen Datenschutzvorschriften der weltweiten Allianz Gruppe („Allianz Privacy Standard“). Nähere Informationen hierzu können Sie jederzeit unter  https://www.allianz.com/de/info/datenschutzprinzipien/ entnehmen."]
[]
["4. Datensicherheit"]
[]
["Die Sicherheit Ihrer Daten steht für uns an oberster Stelle. Die von uns bzw. unserer Tochtergesellschaft Allianz Technology GmbH unternehmensintern betriebenen IT-Systeme sind nach ISO- Normen zertifiziert. Die Verarbeitung Ihrer Daten erfolgt auf Servern innerhalb der Europäischen Union."]
[]
["Unser Sicherheitsverständnis überbinden wir auch an sämtliche von uns als Auftragsverarbeiter im Sinne des Art 4 Z 8 DSGVO in Anspruch genommenen Dienstleister, welche für die Einhaltung der gesetzlichen Bestimmungen (z.B. iSd Art 28 DSGVO) sowie unserer unternehmensinternen Datenschutz-Richtlinien Gewähr leisten müssen."]
[]
["Wir verfügen zudem über Verschlüsselungsoptionen im internen und externen Datenverkehr, um Ihre Daten – im Besonderen Gesundheitsdaten – bestmöglich vor Verlust oder Missbrauch zu schützen (z.B. durch unser Kundenportal). Zugleich sind sämtliche unserer Mitarbeiter an das Datengeheimnis vertraglich gebunden und werden regelmäßig über den rechtmäßigen und vertrauensvollen Umgang mit personenbezogenen Daten geschult."]
[]
["5. Datenspeicherung"]
["Solange zwischen Ihnen und uns ein Vertragsverhältnis besteht, ist die Verarbeitung der Vertragsdaten (inklusive der zugehörigen Stamm- und Kontaktdaten) sowie sonstiger in diesem Zusammenhang erhobener personenbezogenen Daten insbesondere für die Vertrags- bzw. Leistungsabwicklung zwingend erforderlich."]
[]
["Die nachfolgende Aufbewahrung nach der Beendigung der Vertragsbeziehung richtet sich nach den allgemeinen rechtlichen Aufbewahrungspflichten. Die Speicherung nach Vertragsende erfolgt insbesondere aufgrund gesetzlicher Mindestaufbewahrungspflichten (zB nach § 212 UGB oder § 132 BAO), zur Geltendmachung, Ausübung und Verteidigung von Rechtsansprüchen sowie zur Erfüllung nachvertraglicher Verpflichtungen. In Anwendung des Versicherungsvertragsgesetzes (insbesondere § 12 VersVG) bewahrt der Versicherer die Daten während des Zeitraums, in dem Ansprüche gegen ihn erhoben werden, daher zehn Jahre nach Vertragsende auf."]
[]
["In bestimmten Konstellationen bzw. in einigen Sparten (z.B. bei bereicherungsrechtlichen Ansprüchen) können Ansprüche gegen den Versicherer nach aktueller Rechtsprechung bis zu dreißig Jahre nach Vertragsende oder noch länger geltend gemacht werden (zeitlich unbegrenzte Nachhaftung). In diesen Fällen muss der Versicherer die Daten aus dem zugrundeliegenden Versicherungsvertrag daher mindestens dreißig Jahre aufbewahren."]
[]
["Ebenso führen Leistungsfälle nach Beendigung des Versicherungsvertrages zu einer Verlängerung der oben genannten Aufbewahrungsfristen um jedenfalls zehn Jahre ab Erledigung, da diesbezüglich die Verjährungsfrist neu zu laufen beginnt. "]
[]
["Unabhängig von den oben genannten Fristen ist die Löschung von personenbezogenen Daten in bestimmten Fällen vorläufig ausgesetzt, z.B. wenn diese in gerichtlichen, außergerichtlichen oder verwaltungsbehördlichen Verfahren relevant sind. In diesem Fall richtet sich die konkrete Speicherdauer nach dem jeweiligen Anlassfall."]
[]
["Schadensdaten sind von den Vertragsdaten getrennt und werden nach Ablauf oben genannter Aufbewahrungsfristen separat gelöscht."]
[]
["Soweit keine gesetzlichen Aufbewahrungspflichten dem entgegenstehen, löschen wir sämtliche personenbezogene Daten, sobald diese von uns nicht mehr für die oben genannten Zwecke gebraucht werden."]
[]
["6. Ihre Rechte"]
[]
["Sie haben nach Art 15 DSGVO ein Recht auf Auskunft sowie – unter bestimmten Voraussetzungen – auf Berichtigung, Löschung oder Einschränkung der Verarbeitung nach den Art 16 bis 18 DSGVO. Des Weiteren haben Sie ein Recht auf Datenübertragbarkeit nach Art 20 DSGVO."]
[]
["Sie können jederzeit der Verwendung Ihrer personenbezogenen Daten widersprechen, sofern wir Ihre Daten zum Zweck der Direktwerbung verarbeiten."]
[]
["Ebenso können Sie der Verarbeitung Ihrer Daten widersprechen, wenn wir diese in unserem berechtigten Interesse bzw. eines Dritten verarbeiten und sich dies aus Ihrer besonderen Situation ergibt. Bitte beachten Sie, dass ein Widerspruch gegen eine gesetzlich notwendige Datenverarbeitung von uns nicht beachtet werden kann."]
[]
["Bei all Ihren Anliegen ersuchen wir Sie, uns unter datenschutz@allianz.at zu kontaktieren. Zur Verhinderung von Missbrauch und Datenschutzverletzungen werden wir bei Geltendmachung der oben genannten Rechte in der Regel einen Identitätsnachweis (zB Übermittlung einer elektronischen Ausweiskopie) von Ihnen verlangen, soweit wir Sie nicht anderweitig eindeutig identifizieren können."]
[]
["Auch wenn wir uns bestmöglich um den Schutz und die Integrität Ihrer Daten bemühen, können Meinungsverschiedenheiten über die Art, wie wir Ihre Daten verwenden nicht ausgeschlossen werden. Sind Sie der Ansicht, dass wir Ihre Daten in nicht zulässiger Weise verwenden, so steht Ihnen jederzeit das Recht auf Erhebung einer Beschwerde an die österreichische Datenschutzbehörde, Barichgasse 40-42, 1030 Wien, offen."]
[]
["Für sämtliche Fragen zum Thema Datenschutz steht Ihnen unser Datenschutzbeauftragter unter datenschutz@allianz.at oder postialisch zur Verfügung."]

{"sheet":"Risikofragen","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"GFB-Ausgabe","index":29,"n_rows":97,"n_cols":30,"rows_kept":97,"cut":false,"hidden":true,"merged":[[5,3,5,7],[5,8,5,12],[5,16,5,20],[5,22,5,24],[5,25,5,29]]}
["Jahr",{"$f":"ROUNDDOWN(Maske!B6/100,0)","v":120},null,null,null,null,null,{"$f":"IF(mw =1,\"Alter x\",\"Alter y\")","v":"Alter y"},{"$f":"x","v":21},"TarBer",{"$f":"TarBer","v":1}]
[null,null,null,null,null,null,null,"n",{"$f":"n","v":15},"Prov einr",{"$f":"ProvEinr","v":1}]
["Performance",{"$f":"VLOOKUP(B1,Performance_Vektoren!A5:G77,3,TRUE)","v":-0.03},{"$f":"VLOOKUP(B1,Performance_Vektoren!A5:G77,4,TRUE)","v":0},{"$f":"VLOOKUP(B1,Performance_Vektoren!A5:G77,5,TRUE)","v":0.03},{"$f":"VLOOKUP(B1,Performance_Vektoren!A5:G77,6,TRUE)","v":0},{"$f":"VLOOKUP(B1,Performance_Vektoren!A5:G77,7,TRUE)","v":0},null,"m",{"$f":"m","v":15}]
["Kapital Ablauf",{"$f":"INDEX(Fond!W18:AA870,n*12+1,1)","v":14861.98},{"$f":"INDEX(Fond!W18:AA870,n*12+1,2)","v":18354},{"$f":"INDEX(Fond!W18:AA870,n*12+1,3)","v":22888.86},{"$f":"INDEX(Fond!W18:AA870,n*12+1,4)","v":18354},{"$f":"INDEX(Fond!W18:AA870,n*12+1,5)","v":18354},null,"Prämie",{"$f":"BPr_jeZW","v":120},"Zw",{"$f":"ZW","v":12},null,22036.799999999999,23012.62,31058.43,42656.17,47579.18]
["ACHTUNG: Verlaufswerte in prämienfreier Phase bei abgek. PZD in xls und TCD unterschiedlich modelliert -> daher Abweichung, ABER korrekt (in xls. gammaAbzug bereits drin, TCD zieht erst am Tag danach ab"]
[null,null,null,"Fondswert",null,null,null,null,"Rückkaufswert",null,null,null,null,"RKF-Abschlag","Prämiensumme","Kosten","Zeta",null,null,null,null,"RKW Gph Gar","RKW GPh Aus Gewinn",null,null,"Prämienfreigestellte Endleistung"]
["k","Jahr","Ableben",{"$f":"B3","v":-0.03},{"$f":"C3","v":0},{"$f":"D3","v":0.03},{"$f":"E3","v":0},{"$f":"F3","v":0},{"$f":"B3","v":-0.03},{"$f":"C3","v":0},{"$f":"D3","v":0.03},{"$f":"E3","v":0},{"$f":"F3","v":0},null,null,null,{"$f":"SUM(Q8:Q92)","v":0},{"$f":"SUM(R8:R92)","v":0},{"$f":"SUM(S8:S92)","v":0},{"$f":"SUM(T8:T92)","v":0},{"$f":"SUM(U8:U92)","v":0},"Pro 1000 Euro",-0.01,0,"+1%",{"$f":"I7","v":-0.03},{"$f":"J7","v":0},{"$f":"K7","v":0.03},{"$f":"L7","v":0},{"$f":"M7","v":0}]
[1,{"$f":"B1+1900+1","v":2021},{"$f":"IF(B8=\"\",\"\",Tflex!P13)","v":2160},{"$f":"IF(B8=\"\",\"\",Fond!AJ19)","v":1040.18},{"$f":"IF(C8=\"\",\"\",Fond!AK19)","v":1057.44},{"$f":"IF(D8=\"\",\"\",Fond!AL19)","v":1074.55},{"$f":"IF(E8=\"\",\"\",Fond!AM19)","v":1057.44},{"$f":"IF(F8=\"\",\"\",Fond!AN19)","v":1057.44},{"$f":"IF(G8=\"\",\"\",Fond!AO19)","v":1150.96},{"$f":"IF(H8=\"\",\"\",Fond!AP19)","v":1168.22},{"$f":"IF(I8=\"\",\"\",Fond!AQ19)","v":1185.33},{"$f":"IF(J8=\"\",\"\",Fond!AR19)","v":1168.22},{"$f":"IF(K8=\"\",\"\",Fond!AS19)","v":1168.22},{"$f":"IF(B8=\"\",\"\",(SUM(D8:H8)-SUM(I8:M8))/SUM(Maske!$B$33:$B$37))+Fond!AH30","v":138.46000000000009},{"$f":"IF(B8=\"\",\"\",BPr_jeZW*ZW*MIN(m,A8))","v":1440},{"$f":"IF(B8=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A8-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A8-1),)))","v":327.09461538480002},{"$f":"IF($B8=\"\",\"\",IF($A8<=m,D8/(1-Zeta_ppf)*Zeta_ppf,D8/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":0},{"$f":"IF($B8=\"\",\"\",IF($A8<=m,E8/(1-Zeta_ppf)*Zeta_ppf,E8/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":0},{"$f":"IF($B8=\"\",\"\",IF($A8<=m,F8/(1-Zeta_ppf)*Zeta_ppf,F8/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":0},{"$f":"IF($B8=\"\",\"\",IF($A8<=m,G8/(1-Zeta_ppf)*Zeta_ppf,G8/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":0},{"$f":"IF($B8=\"\",\"\",IF($A8<=m,H8/(1-Zeta_ppf)*Zeta_ppf,H8/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":0},null,null,null,null,{"$f":"IFERROR(IF(D8=\"\",\"\",MAX(0,FV((1+Z$7)-1,n-$A8,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O8/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O8*Maske!$B$26,2)),-D8+$N8,1))),\"\")","v":210.61886311601467},{"$f":"IFERROR(IF(E8=\"\",\"\",MAX(0,FV((1+AA$7)-1,n-$A8,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O8/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O8*Maske!$B$26,2)),-E8+$N8,1))),\"\")","v":447.46000000000004},{"$f":"IFERROR(IF(F8=\"\",\"\",MAX(0,FV((1+AB$7)-1,n-$A8,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O8/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O8*Maske!$B$26,2)),-F8+$N8,1))),\"\")","v":823.18869583582989},{"$f":"IFERROR(IF(G8=\"\",\"\",MAX(0,FV((1+AC$7)-1,n-$A8,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O8/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O8*Maske!$B$26,2)),-G8+$N8,1))),\"\")","v":447.46000000000004},{"$f":"IFERROR(IF(H8=\"\",\"\",MAX(0,FV((1+AD$7)-1,n-$A8,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O8/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O8*Maske!$B$26,2)),-H8+$N8,1))),\"\")","v":447.46000000000004}]
[2,{"$f":"IF(A9<=n,B8+1,\"\")","v":2022},{"$f":"IF(B9=\"\",\"\",Tflex!P14)","v":2082.8571428571427},{"$f":"IF(B9=\"\",\"\",Fond!AJ20)","v":2049.15},{"$f":"IF(C9=\"\",\"\",Fond!AK20)","v":2114.88},{"$f":"IF(D9=\"\",\"\",Fond!AL20)","v":2181.33},{"$f":"IF(E9=\"\",\"\",Fond!AM20)","v":2114.88},{"$f":"IF(F9=\"\",\"\",Fond!AN20)","v":2114.88},{"$f":"IF(G9=\"\",\"\",Fond!AO20)","v":1910.69},{"$f":"IF(H9=\"\",\"\",Fond!AP20)","v":1976.42},{"$f":"IF(I9=\"\",\"\",Fond!AQ20)","v":2042.87},{"$f":"IF(J9=\"\",\"\",Fond!AR20)","v":1976.42},{"$f":"IF(K9=\"\",\"\",Fond!AS20)","v":1976.42},{"$f":"IF(B9=\"\",\"\",(SUM(D9:H9)-SUM(I9:M9))/SUM(Maske!$B$33:$B$37))+Fond!AH42","v":138.46000000000058},{"$f":"IF(B9=\"\",\"\",BPr_jeZW*ZW*MIN(m,A9))","v":2880},{"$f":"IF(B9=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A9-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A9-1),)))","v":654.18923076959993},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I9=\"\",\"\",FV((1+Z$7)-1,n-$A9,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O9/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O9*Maske!$B$26,2)),-I9,1)),\"\")","v":848.68307876748668},{"$f":"IFERROR(IF(J9=\"\",\"\",FV((1+AA$7)-1,n-$A9,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O9/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O9*Maske!$B$26,2)),-J9,1)),\"\")","v":1438.7400000000002},{"$f":"IFERROR(IF(K9=\"\",\"\",FV((1+AB$7)-1,n-$A9,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O9/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O9*Maske!$B$26,2)),-K9,1)),\"\")","v":2334.6930998652174},{"$f":"IFERROR(IF(L9=\"\",\"\",FV((1+AC$7)-1,n-$A9,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O9/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O9*Maske!$B$26,2)),-L9,1)),\"\")","v":1438.7400000000002},{"$f":"IFERROR(IF(M9=\"\",\"\",FV((1+AD$7)-1,n-$A9,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O9/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O9*Maske!$B$26,2)),-M9,1)),\"\")","v":1438.7400000000002}]
[3,2023,{"$f":"IF(B10=\"\",\"\",Tflex!P15)","v":2005.7142857142858},{"$f":"IF(B10=\"\",\"\",Fond!AJ21)","v":3027.85},{"$f":"IF(C10=\"\",\"\",Fond!AK21)","v":3172.32},{"$f":"IF(D10=\"\",\"\",Fond!AL21)","v":3321.31},{"$f":"IF(E10=\"\",\"\",Fond!AM21)","v":3172.32},{"$f":"IF(F10=\"\",\"\",Fond!AN21)","v":3172.32},{"$f":"IF(G10=\"\",\"\",Fond!AO21)","v":2889.39},{"$f":"IF(H10=\"\",\"\",Fond!AP21)","v":3033.86},{"$f":"IF(I10=\"\",\"\",Fond!AQ21)","v":3182.85},{"$f":"IF(J10=\"\",\"\",Fond!AR21)","v":3033.86},{"$f":"IF(K10=\"\",\"\",Fond!AS21)","v":3033.86},{"$f":"IF(B10=\"\",\"\",(SUM(D10:H10)-SUM(I10:M10))/SUM(Maske!$B$33:$B$37))+Fond!AH54","v":138.4599999999995},4320,{"$f":"IF(B10=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A10-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A10-1),)))","v":981.28384615440018},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I10=\"\",\"\",FV((1+Z$7)-1,n-$A10,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O10/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O10*Maske!$B$26,2)),-I10,1)),\"\")","v":1519.3294628272679},{"$f":"IFERROR(IF(J10=\"\",\"\",FV((1+AA$7)-1,n-$A10,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O10/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O10*Maske!$B$26,2)),-J10,1)),\"\")","v":2445.38},{"$f":"IFERROR(IF(K10=\"\",\"\",FV((1+AB$7)-1,n-$A10,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O10/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O10*Maske!$B$26,2)),-K10,1)),\"\")","v":3821.1265951095365},{"$f":"IFERROR(IF(L10=\"\",\"\",FV((1+AC$7)-1,n-$A10,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O10/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O10*Maske!$B$26,2)),-L10,1)),\"\")","v":2445.38},{"$f":"IFERROR(IF(M10=\"\",\"\",FV((1+AD$7)-1,n-$A10,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O10/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O10*Maske!$B$26,2)),-M10,1)),\"\")","v":2445.38}]
[4,2024,{"$f":"IF(B11=\"\",\"\",Tflex!P16)","v":1928.5714285714287},{"$f":"IF(B11=\"\",\"\",Fond!AJ22)","v":3977.19},{"$f":"IF(C11=\"\",\"\",Fond!AK22)","v":4229.76},{"$f":"IF(D11=\"\",\"\",Fond!AL22)","v":4495.5},{"$f":"IF(E11=\"\",\"\",Fond!AM22)","v":4229.76},{"$f":"IF(F11=\"\",\"\",Fond!AN22)","v":4229.76},{"$f":"IF(G11=\"\",\"\",Fond!AO22)","v":3838.73},{"$f":"IF(H11=\"\",\"\",Fond!AP22)","v":4091.3},{"$f":"IF(I11=\"\",\"\",Fond!AQ22)","v":4357.04},{"$f":"IF(J11=\"\",\"\",Fond!AR22)","v":4091.3},{"$f":"IF(K11=\"\",\"\",Fond!AS22)","v":4091.3},{"$f":"IF(B11=\"\",\"\",(SUM(D11:H11)-SUM(I11:M11))/SUM(Maske!$B$33:$B$37))+Fond!AH66","v":138.46000000000058},5760,{"$f":"IF(B11=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A11-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A11-1),)))","v":1308.3784615391994},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I11=\"\",\"\",FV((1+Z$7)-1,n-$A11,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O11/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O11*Maske!$B$26,2)),-I11,1)),\"\")","v":2223.726912265015},{"$f":"IFERROR(IF(J11=\"\",\"\",FV((1+AA$7)-1,n-$A11,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O11/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O11*Maske!$B$26,2)),-J11,1)),\"\")","v":3467.38},{"$f":"IFERROR(IF(K11=\"\",\"\",FV((1+AB$7)-1,n-$A11,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O11/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O11*Maske!$B$26,2)),-K11,1)),\"\")","v":5282.9104273707298},{"$f":"IFERROR(IF(L11=\"\",\"\",FV((1+AC$7)-1,n-$A11,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O11/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O11*Maske!$B$26,2)),-L11,1)),\"\")","v":3467.38},{"$f":"IFERROR(IF(M11=\"\",\"\",FV((1+AD$7)-1,n-$A11,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O11/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O11*Maske!$B$26,2)),-M11,1)),\"\")","v":3467.38}]
[5,2025,{"$f":"IF(B12=\"\",\"\",Tflex!P17)","v":1851.4285714285716},{"$f":"IF(B12=\"\",\"\",Fond!AJ23)","v":4898.05},{"$f":"IF(C12=\"\",\"\",Fond!AK23)","v":5287.2},{"$f":"IF(D12=\"\",\"\",Fond!AL23)","v":5704.91},{"$f":"IF(E12=\"\",\"\",Fond!AM23)","v":5287.2},{"$f":"IF(F12=\"\",\"\",Fond!AN23)","v":5287.2},{"$f":"IF(G12=\"\",\"\",Fond!AO23)","v":4759.59},{"$f":"IF(H12=\"\",\"\",Fond!AP23)","v":5148.74},{"$f":"IF(I12=\"\",\"\",Fond!AQ23)","v":5566.45},{"$f":"IF(J12=\"\",\"\",Fond!AR23)","v":5148.74},{"$f":"IF(K12=\"\",\"\",Fond!AS23)","v":5148.74},{"$f":"IF(B12=\"\",\"\",(SUM(D12:H12)-SUM(I12:M12))/SUM(Maske!$B$33:$B$37))+Fond!AH78","v":138.46000000000132},7200,{"$f":"IF(B12=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A12-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A12-1),)))","v":1635.4730769239982},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I12=\"\",\"\",FV((1+Z$7)-1,n-$A12,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O12/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O12*Maske!$B$26,2)),-I12,1)),\"\")","v":2963.0835120902448},{"$f":"IFERROR(IF(J12=\"\",\"\",FV((1+AA$7)-1,n-$A12,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O12/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O12*Maske!$B$26,2)),-J12,1)),\"\")","v":4504.74},{"$f":"IFERROR(IF(K12=\"\",\"\",FV((1+AB$7)-1,n-$A12,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O12/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O12*Maske!$B$26,2)),-K12,1)),\"\")","v":6720.4212873116103},{"$f":"IFERROR(IF(L12=\"\",\"\",FV((1+AC$7)-1,n-$A12,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O12/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O12*Maske!$B$26,2)),-L12,1)),\"\")","v":4504.74},{"$f":"IFERROR(IF(M12=\"\",\"\",FV((1+AD$7)-1,n-$A12,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O12/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O12*Maske!$B$26,2)),-M12,1)),\"\")","v":4504.74}]
[6,2026,{"$f":"IF(B13=\"\",\"\",Tflex!P18)","v":1774.2857142857142},{"$f":"IF(B13=\"\",\"\",Fond!AJ24)","v":6036.46},{"$f":"IF(C13=\"\",\"\",Fond!AK24)","v":6593.88},{"$f":"IF(D13=\"\",\"\",Fond!AL24)","v":7203.87},{"$f":"IF(E13=\"\",\"\",Fond!AM24)","v":6593.88},{"$f":"IF(F13=\"\",\"\",Fond!AN24)","v":6593.88},{"$f":"IF(G13=\"\",\"\",Fond!AO24)","v":5898},{"$f":"IF(H13=\"\",\"\",Fond!AP24)","v":6455.42},{"$f":"IF(I13=\"\",\"\",Fond!AQ24)","v":7065.41},{"$f":"IF(J13=\"\",\"\",Fond!AR24)","v":6455.42},{"$f":"IF(K13=\"\",\"\",Fond!AS24)","v":6455.42},{"$f":"IF(B13=\"\",\"\",(SUM(D13:H13)-SUM(I13:M13))/SUM(Maske!$B$33:$B$37))","v":138.46000000000058},8640,{"$f":"IF(B13=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A13-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A13-1),)))","v":1713.3276923087974},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I13=\"\",\"\",FV((1+Z$7)-1,n-$A13,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O13/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O13*Maske!$B$26,2)),-I13,1)),\"\")","v":3925.0404861641728},{"$f":"IFERROR(IF(J13=\"\",\"\",FV((1+AA$7)-1,n-$A13,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O13/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O13*Maske!$B$26,2)),-J13,1)),\"\")","v":5806.7},{"$f":"IFERROR(IF(K13=\"\",\"\",FV((1+AB$7)-1,n-$A13,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O13/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O13*Maske!$B$26,2)),-K13,1)),\"\")","v":8464.5210799881734},{"$f":"IFERROR(IF(L13=\"\",\"\",FV((1+AC$7)-1,n-$A13,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O13/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O13*Maske!$B$26,2)),-L13,1)),\"\")","v":5806.7},{"$f":"IFERROR(IF(M13=\"\",\"\",FV((1+AD$7)-1,n-$A13,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O13/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O13*Maske!$B$26,2)),-M13,1)),\"\")","v":5806.7}]
[7,2027,{"$f":"IF(B14=\"\",\"\",Tflex!P19)","v":1697.1428571428571},{"$f":"IF(B14=\"\",\"\",Fond!AJ25)","v":7140.71},{"$f":"IF(C14=\"\",\"\",Fond!AK25)","v":7900.56},{"$f":"IF(D14=\"\",\"\",Fond!AL25)","v":8747.81},{"$f":"IF(E14=\"\",\"\",Fond!AM25)","v":7900.56},{"$f":"IF(F14=\"\",\"\",Fond!AN25)","v":7900.56},{"$f":"IF(G14=\"\",\"\",Fond!AO25)","v":7002.25},{"$f":"IF(H14=\"\",\"\",Fond!AP25)","v":7762.1},{"$f":"IF(I14=\"\",\"\",Fond!AQ25)","v":8609.35},{"$f":"IF(J14=\"\",\"\",Fond!AR25)","v":7762.1},{"$f":"IF(K14=\"\",\"\",Fond!AS25)","v":7762.1},{"$f":"IF(B14=\"\",\"\",(SUM(D14:H14)-SUM(I14:M14))/SUM(Maske!$B$33:$B$37))","v":138.46000000000058},10080,{"$f":"IF(B14=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A14-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A14-1),)))","v":1791.1823076935966},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I14=\"\",\"\",FV((1+Z$7)-1,n-$A14,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O14/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O14*Maske!$B$26,2)),-I14,1)),\"\")","v":4930.2612465655448},{"$f":"IFERROR(IF(J14=\"\",\"\",FV((1+AA$7)-1,n-$A14,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O14/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O14*Maske!$B$26,2)),-J14,1)),\"\")","v":7124.02},{"$f":"IFERROR(IF(K14=\"\",\"\",FV((1+AB$7)-1,n-$A14,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O14/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O14*Maske!$B$26,2)),-K14,1)),\"\")","v":10175.536695453788},{"$f":"IFERROR(IF(L14=\"\",\"\",FV((1+AC$7)-1,n-$A14,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O14/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O14*Maske!$B$26,2)),-L14,1)),\"\")","v":7124.02},{"$f":"IFERROR(IF(M14=\"\",\"\",FV((1+AD$7)-1,n-$A14,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O14/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O14*Maske!$B$26,2)),-M14,1)),\"\")","v":7124.02}]
[8,2028,{"$f":"IF(B15=\"\",\"\",Tflex!P20)","v":1620},{"$f":"IF(B15=\"\",\"\",Fond!AJ26)","v":8211.84},{"$f":"IF(C15=\"\",\"\",Fond!AK26)","v":9207.24},{"$f":"IF(D15=\"\",\"\",Fond!AL26)","v":10338.06},{"$f":"IF(E15=\"\",\"\",Fond!AM26)","v":9207.24},{"$f":"IF(F15=\"\",\"\",Fond!AN26)","v":9207.24},{"$f":"IF(G15=\"\",\"\",Fond!AO26)","v":8073.38},{"$f":"IF(H15=\"\",\"\",Fond!AP26)","v":9068.7800000000007},{"$f":"IF(I15=\"\",\"\",Fond!AQ26)","v":10199.6},{"$f":"IF(J15=\"\",\"\",Fond!AR26)","v":9068.7800000000007},{"$f":"IF(K15=\"\",\"\",Fond!AS26)","v":9068.7800000000007},{"$f":"IF(B15=\"\",\"\",(SUM(D15:H15)-SUM(I15:M15))/SUM(Maske!$B$33:$B$37))","v":138.45999999999913},11520,{"$f":"IF(B15=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A15-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A15-1),)))","v":1869.0369230783956},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I15=\"\",\"\",FV((1+Z$7)-1,n-$A15,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O15/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O15*Maske!$B$26,2)),-I15,1)),\"\")","v":5980.2765177068177},{"$f":"IFERROR(IF(J15=\"\",\"\",FV((1+AA$7)-1,n-$A15,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O15/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O15*Maske!$B$26,2)),-J15,1)),\"\")","v":8456.7000000000007},{"$f":"IFERROR(IF(K15=\"\",\"\",FV((1+AB$7)-1,n-$A15,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O15/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O15*Maske!$B$26,2)),-K15,1)),\"\")","v":11854.115613903068},{"$f":"IFERROR(IF(L15=\"\",\"\",FV((1+AC$7)-1,n-$A15,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O15/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O15*Maske!$B$26,2)),-L15,1)),\"\")","v":8456.7000000000007},{"$f":"IFERROR(IF(M15=\"\",\"\",FV((1+AD$7)-1,n-$A15,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O15/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O15*Maske!$B$26,2)),-M15,1)),\"\")","v":8456.7000000000007}]
[9,2029,{"$f":"IF(B16=\"\",\"\",Tflex!P21)","v":1542.8571428571429},{"$f":"IF(B16=\"\",\"\",Fond!AJ27)","v":9250.83},{"$f":"IF(C16=\"\",\"\",Fond!AK27)","v":10513.92},{"$f":"IF(D16=\"\",\"\",Fond!AL27)","v":11976.02},{"$f":"IF(E16=\"\",\"\",Fond!AM27)","v":10513.92},{"$f":"IF(F16=\"\",\"\",Fond!AN27)","v":10513.92},{"$f":"IF(G16=\"\",\"\",Fond!AO27)","v":9112.3700000000008},{"$f":"IF(H16=\"\",\"\",Fond!AP27)","v":10375.459999999999},{"$f":"IF(I16=\"\",\"\",Fond!AQ27)","v":11837.56},{"$f":"IF(J16=\"\",\"\",Fond!AR27)","v":10375.459999999999},{"$f":"IF(K16=\"\",\"\",Fond!AS27)","v":10375.459999999999},{"$f":"IF(B16=\"\",\"\",(SUM(D16:H16)-SUM(I16:M16))/SUM(Maske!$B$33:$B$37))","v":138.46000000000058},12960,{"$f":"IF(B16=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A16-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A16-1),)))","v":1946.8915384631948},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I16=\"\",\"\",FV((1+Z$7)-1,n-$A16,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O16/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O16*Maske!$B$26,2)),-I16,1)),\"\")","v":7076.646715074241},{"$f":"IFERROR(IF(J16=\"\",\"\",FV((1+AA$7)-1,n-$A16,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O16/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O16*Maske!$B$26,2)),-J16,1)),\"\")","v":9804.74},{"$f":"IFERROR(IF(K16=\"\",\"\",FV((1+AB$7)-1,n-$A16,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O16/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O16*Maske!$B$26,2)),-K16,1)),\"\")","v":13500.932300659375},{"$f":"IFERROR(IF(L16=\"\",\"\",FV((1+AC$7)-1,n-$A16,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O16/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O16*Maske!$B$26,2)),-L16,1)),\"\")","v":9804.74},{"$f":"IFERROR(IF(M16=\"\",\"\",FV((1+AD$7)-1,n-$A16,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O16/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O16*Maske!$B$26,2)),-M16,1)),\"\")","v":9804.74}]
[10,2030,{"$f":"IF(B17=\"\",\"\",Tflex!P22)","v":1465.7142857142858},{"$f":"IF(B17=\"\",\"\",Fond!AJ28)","v":10258.65},{"$f":"IF(C17=\"\",\"\",Fond!AK28)","v":11820.6},{"$f":"IF(D17=\"\",\"\",Fond!AL28)","v":13663.12},{"$f":"IF(E17=\"\",\"\",Fond!AM28)","v":11820.6},{"$f":"IF(F17=\"\",\"\",Fond!AN28)","v":11820.6},{"$f":"IF(G17=\"\",\"\",Fond!AO28)","v":10120.19},{"$f":"IF(H17=\"\",\"\",Fond!AP28)","v":11682.14},{"$f":"IF(I17=\"\",\"\",Fond!AQ28)","v":13524.66},{"$f":"IF(J17=\"\",\"\",Fond!AR28)","v":11682.14},{"$f":"IF(K17=\"\",\"\",Fond!AS28)","v":11682.14},{"$f":"IF(B17=\"\",\"\",(SUM(D17:H17)-SUM(I17:M17))/SUM(Maske!$B$33:$B$37))","v":138.45999999999913},14400,{"$f":"IF(B17=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A17-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A17-1),)))","v":2024.746153847994},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I17=\"\",\"\",FV((1+Z$7)-1,n-$A17,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O17/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O17*Maske!$B$26,2)),-I17,1)),\"\")","v":8221.0022364389224},{"$f":"IFERROR(IF(J17=\"\",\"\",FV((1+AA$7)-1,n-$A17,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O17/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O17*Maske!$B$26,2)),-J17,1)),\"\")","v":11168.14},{"$f":"IFERROR(IF(K17=\"\",\"\",FV((1+AB$7)-1,n-$A17,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O17/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O17*Maske!$B$26,2)),-K17,1)),\"\")","v":15116.635165616197},{"$f":"IFERROR(IF(L17=\"\",\"\",FV((1+AC$7)-1,n-$A17,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O17/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O17*Maske!$B$26,2)),-L17,1)),\"\")","v":11168.14},{"$f":"IFERROR(IF(M17=\"\",\"\",FV((1+AD$7)-1,n-$A17,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O17/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O17*Maske!$B$26,2)),-M17,1)),\"\")","v":11168.14}]
[11,2031,{"$f":"IF(B18=\"\",\"\",Tflex!P23)","v":1388.5714285714287},{"$f":"IF(B18=\"\",\"\",Fond!AJ29)","v":11236.24},{"$f":"IF(C18=\"\",\"\",Fond!AK29)","v":13127.28},{"$f":"IF(D18=\"\",\"\",Fond!AL29)","v":15400.83},{"$f":"IF(E18=\"\",\"\",Fond!AM29)","v":13127.28},{"$f":"IF(F18=\"\",\"\",Fond!AN29)","v":13127.28},{"$f":"IF(G18=\"\",\"\",Fond!AO29)","v":11097.78},{"$f":"IF(H18=\"\",\"\",Fond!AP29)","v":12988.82},{"$f":"IF(I18=\"\",\"\",Fond!AQ29)","v":15262.37},{"$f":"IF(J18=\"\",\"\",Fond!AR29)","v":12988.82},{"$f":"IF(K18=\"\",\"\",Fond!AS29)","v":12988.82},{"$f":"IF(B18=\"\",\"\",(SUM(D18:H18)-SUM(I18:M18))/SUM(Maske!$B$33:$B$37))","v":138.46000000000058},15840,{"$f":"IF(B18=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A18-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A18-1),)))","v":2102.600769232793},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I18=\"\",\"\",FV((1+Z$7)-1,n-$A18,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O18/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O18*Maske!$B$26,2)),-I18,1)),\"\")","v":9415.0293462730006},{"$f":"IFERROR(IF(J18=\"\",\"\",FV((1+AA$7)-1,n-$A18,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O18/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O18*Maske!$B$26,2)),-J18,1)),\"\")","v":12546.9},{"$f":"IFERROR(IF(K18=\"\",\"\",FV((1+AB$7)-1,n-$A18,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O18/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O18*Maske!$B$26,2)),-K18,1)),\"\")","v":16701.8585721909},{"$f":"IFERROR(IF(L18=\"\",\"\",FV((1+AC$7)-1,n-$A18,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O18/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O18*Maske!$B$26,2)),-L18,1)),\"\")","v":12546.9},{"$f":"IFERROR(IF(M18=\"\",\"\",FV((1+AD$7)-1,n-$A18,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O18/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O18*Maske!$B$26,2)),-M18,1)),\"\")","v":12546.9}]
[12,2032,{"$f":"IF(B19=\"\",\"\",Tflex!P24)","v":1311.4285714285716},{"$f":"IF(B19=\"\",\"\",Fond!AJ30)","v":12184.5},{"$f":"IF(C19=\"\",\"\",Fond!AK30)","v":14433.96},{"$f":"IF(D19=\"\",\"\",Fond!AL30)","v":17190.669999999998},{"$f":"IF(E19=\"\",\"\",Fond!AM30)","v":14433.96},{"$f":"IF(F19=\"\",\"\",Fond!AN30)","v":14433.96},{"$f":"IF(G19=\"\",\"\",Fond!AO30)","v":12184.5},{"$f":"IF(H19=\"\",\"\",Fond!AP30)","v":14433.96},{"$f":"IF(I19=\"\",\"\",Fond!AQ30)","v":17190.669999999998},{"$f":"IF(J19=\"\",\"\",Fond!AR30)","v":14433.96},{"$f":"IF(K19=\"\",\"\",Fond!AS30)","v":14433.96},{"$f":"IF(B19=\"\",\"\",(SUM(D19:H19)-SUM(I19:M19))/SUM(Maske!$B$33:$B$37))","v":0},17280,{"$f":"IF(B19=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A19-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A19-1),)))","v":2180.4553846175922},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I19=\"\",\"\",FV((1+Z$7)-1,n-$A19,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O19/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O19*Maske!$B$26,2)),-I19,1)),\"\")","v":10786.83078282},{"$f":"IFERROR(IF(J19=\"\",\"\",FV((1+AA$7)-1,n-$A19,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O19/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O19*Maske!$B$26,2)),-J19,1)),\"\")","v":14079.48},{"$f":"IFERROR(IF(K19=\"\",\"\",FV((1+AB$7)-1,n-$A19,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O19/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O19*Maske!$B$26,2)),-K19,1)),\"\")","v":18408.531890769998},{"$f":"IFERROR(IF(L19=\"\",\"\",FV((1+AC$7)-1,n-$A19,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O19/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O19*Maske!$B$26,2)),-L19,1)),\"\")","v":14079.48},{"$f":"IFERROR(IF(M19=\"\",\"\",FV((1+AD$7)-1,n-$A19,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O19/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O19*Maske!$B$26,2)),-M19,1)),\"\")","v":14079.48}]
[13,2033,{"$f":"IF(B20=\"\",\"\",Tflex!P25)","v":1234.2857142857142},{"$f":"IF(B20=\"\",\"\",Fond!AJ31)","v":13104.31},{"$f":"IF(C20=\"\",\"\",Fond!AK31)","v":15740.64},{"$f":"IF(D20=\"\",\"\",Fond!AL31)","v":19034.21},{"$f":"IF(E20=\"\",\"\",Fond!AM31)","v":15740.64},{"$f":"IF(F20=\"\",\"\",Fond!AN31)","v":15740.64},{"$f":"IF(G20=\"\",\"\",Fond!AO31)","v":13104.31},{"$f":"IF(H20=\"\",\"\",Fond!AP31)","v":15740.64},{"$f":"IF(I20=\"\",\"\",Fond!AQ31)","v":19034.21},{"$f":"IF(J20=\"\",\"\",Fond!AR31)","v":15740.64},{"$f":"IF(K20=\"\",\"\",Fond!AS31)","v":15740.64},{"$f":"IF(B20=\"\",\"\",(SUM(D20:H20)-SUM(I20:M20))/SUM(Maske!$B$33:$B$37))","v":0},18720,{"$f":"IF(B20=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A20-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A20-1),)))","v":2258.3100000023915},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I20=\"\",\"\",FV((1+Z$7)-1,n-$A20,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O20/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O20*Maske!$B$26,2)),-I20,1)),\"\")","v":12089.377622999998},{"$f":"IFERROR(IF(J20=\"\",\"\",FV((1+AA$7)-1,n-$A20,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O20/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O20*Maske!$B$26,2)),-J20,1)),\"\")","v":15488.96},{"$f":"IFERROR(IF(K20=\"\",\"\",FV((1+AB$7)-1,n-$A20,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O20/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O20*Maske!$B$26,2)),-K20,1)),\"\")","v":19930.274532999996},{"$f":"IFERROR(IF(L20=\"\",\"\",FV((1+AC$7)-1,n-$A20,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O20/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O20*Maske!$B$26,2)),-L20,1)),\"\")","v":15488.96},{"$f":"IFERROR(IF(M20=\"\",\"\",FV((1+AD$7)-1,n-$A20,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O20/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O20*Maske!$B$26,2)),-M20,1)),\"\")","v":15488.96}]
[14,2034,{"$f":"IF(B21=\"\",\"\",Tflex!P26)","v":1157.1428571428573},{"$f":"IF(B21=\"\",\"\",Fond!AJ32)","v":13996.53},{"$f":"IF(C21=\"\",\"\",Fond!AK32)","v":17047.32},{"$f":"IF(D21=\"\",\"\",Fond!AL32)","v":20933.05},{"$f":"IF(E21=\"\",\"\",Fond!AM32)","v":17047.32},{"$f":"IF(F21=\"\",\"\",Fond!AN32)","v":17047.32},{"$f":"IF(G21=\"\",\"\",Fond!AO32)","v":13996.53},{"$f":"IF(H21=\"\",\"\",Fond!AP32)","v":17047.32},{"$f":"IF(I21=\"\",\"\",Fond!AQ32)","v":20933.05},{"$f":"IF(J21=\"\",\"\",Fond!AR32)","v":17047.32},{"$f":"IF(K21=\"\",\"\",Fond!AS32)","v":17047.32},{"$f":"IF(B21=\"\",\"\",(SUM(D21:H21)-SUM(I21:M21))/SUM(Maske!$B$33:$B$37))","v":0},20160,{"$f":"IF(B21=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A21-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A21-1),)))","v":2336.1646153871907},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I21=\"\",\"\",FV((1+Z$7)-1,n-$A21,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O21/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O21*Maske!$B$26,2)),-I21,1)),\"\")","v":13447.119700000001},{"$f":"IFERROR(IF(J21=\"\",\"\",FV((1+AA$7)-1,n-$A21,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O21/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O21*Maske!$B$26,2)),-J21,1)),\"\")","v":16913.8},{"$f":"IFERROR(IF(K21=\"\",\"\",FV((1+AB$7)-1,n-$A21,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O21/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O21*Maske!$B$26,2)),-K21,1)),\"\")","v":21423.515899999999},{"$f":"IFERROR(IF(L21=\"\",\"\",FV((1+AC$7)-1,n-$A21,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O21/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O21*Maske!$B$26,2)),-L21,1)),\"\")","v":16913.8},{"$f":"IFERROR(IF(M21=\"\",\"\",FV((1+AD$7)-1,n-$A21,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O21/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O21*Maske!$B$26,2)),-M21,1)),\"\")","v":16913.8}]
[15,2035,{"$f":"IF(B22=\"\",\"\",Tflex!P27)","v":1080},{"$f":"IF(B22=\"\",\"\",Fond!AJ33)","v":14861.98},{"$f":"IF(C22=\"\",\"\",Fond!AK33)","v":18354},{"$f":"IF(D22=\"\",\"\",Fond!AL33)","v":22888.86},{"$f":"IF(E22=\"\",\"\",Fond!AM33)","v":18354},{"$f":"IF(F22=\"\",\"\",Fond!AN33)","v":18354},{"$f":"IF(G22=\"\",\"\",Fond!AO33)","v":14861.98},{"$f":"IF(H22=\"\",\"\",Fond!AP33)","v":18354},{"$f":"IF(I22=\"\",\"\",Fond!AQ33)","v":22888.86},{"$f":"IF(J22=\"\",\"\",Fond!AR33)","v":18354},{"$f":"IF(K22=\"\",\"\",Fond!AS33)","v":18354},{"$f":"IF(B22=\"\",\"\",(SUM(D22:H22)-SUM(I22:M22))/SUM(Maske!$B$33:$B$37))","v":0},21600,{"$f":"IF(B22=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A22-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A22-1),)))","v":2414.0192307719894},0,0,0,0,0,null,null,null,null,{"$f":"IFERROR(IF(I22=\"\",\"\",FV((1+Z$7)-1,n-$A22,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O22/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O22*Maske!$B$26,2)),-I22,1)),\"\")","v":14861.98},{"$f":"IFERROR(IF(J22=\"\",\"\",FV((1+AA$7)-1,n-$A22,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O22/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O22*Maske!$B$26,2)),-J22,1)),\"\")","v":18354},{"$f":"IFERROR(IF(K22=\"\",\"\",FV((1+AB$7)-1,n-$A22,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O22/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O22*Maske!$B$26,2)),-K22,1)),\"\")","v":22888.86},{"$f":"IFERROR(IF(L22=\"\",\"\",FV((1+AC$7)-1,n-$A22,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O22/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O22*Maske!$B$26,2)),-L22,1)),\"\")","v":18354},{"$f":"IFERROR(IF(M22=\"\",\"\",FV((1+AD$7)-1,n-$A22,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O22/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O22*Maske!$B$26,2)),-M22,1)),\"\")","v":18354}]
[16,"",{"$f":"IF(B23=\"\",\"\",Tflex!P28)","v":""},{"$f":"IF(B23=\"\",\"\",Fond!AJ34)","v":""},{"$f":"IF(C23=\"\",\"\",Fond!AK34)","v":""},{"$f":"IF(D23=\"\",\"\",Fond!AL34)","v":""},{"$f":"IF(E23=\"\",\"\",Fond!AM34)","v":""},{"$f":"IF(F23=\"\",\"\",Fond!AN34)","v":""},{"$f":"IF(G23=\"\",\"\",Fond!AO34)","v":""},{"$f":"IF(H23=\"\",\"\",Fond!AP34)","v":""},{"$f":"IF(I23=\"\",\"\",Fond!AQ34)","v":""},{"$f":"IF(J23=\"\",\"\",Fond!AR34)","v":""},{"$f":"IF(K23=\"\",\"\",Fond!AS34)","v":""},{"$f":"IF(B23=\"\",\"\",(SUM(D23:H23)-SUM(I23:M23))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B23=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A23-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A23-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I23=\"\",\"\",FV((1+Z$7)-1,n-$A23,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O23/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O23*Maske!$B$26,2)),-I23,1)),\"\")","v":""},{"$f":"IFERROR(IF(J23=\"\",\"\",FV((1+AA$7)-1,n-$A23,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O23/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O23*Maske!$B$26,2)),-J23,1)),\"\")","v":""},{"$f":"IFERROR(IF(K23=\"\",\"\",FV((1+AB$7)-1,n-$A23,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O23/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O23*Maske!$B$26,2)),-K23,1)),\"\")","v":""},{"$f":"IFERROR(IF(L23=\"\",\"\",FV((1+AC$7)-1,n-$A23,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O23/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O23*Maske!$B$26,2)),-L23,1)),\"\")","v":""},{"$f":"IFERROR(IF(M23=\"\",\"\",FV((1+AD$7)-1,n-$A23,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O23/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O23*Maske!$B$26,2)),-M23,1)),\"\")","v":""}]
[17,"",{"$f":"IF(B24=\"\",\"\",Tflex!P29)","v":""},{"$f":"IF(B24=\"\",\"\",Fond!AJ35)","v":""},{"$f":"IF(C24=\"\",\"\",Fond!AK35)","v":""},{"$f":"IF(D24=\"\",\"\",Fond!AL35)","v":""},{"$f":"IF(E24=\"\",\"\",Fond!AM35)","v":""},{"$f":"IF(F24=\"\",\"\",Fond!AN35)","v":""},{"$f":"IF(G24=\"\",\"\",Fond!AO35)","v":""},{"$f":"IF(H24=\"\",\"\",Fond!AP35)","v":""},{"$f":"IF(I24=\"\",\"\",Fond!AQ35)","v":""},{"$f":"IF(J24=\"\",\"\",Fond!AR35)","v":""},{"$f":"IF(K24=\"\",\"\",Fond!AS35)","v":""},{"$f":"IF(B24=\"\",\"\",(SUM(D24:H24)-SUM(I24:M24))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B24=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A24-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A24-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I24=\"\",\"\",FV((1+Z$7)-1,n-$A24,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O24/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O24*Maske!$B$26,2)),-I24,1)),\"\")","v":""},{"$f":"IFERROR(IF(J24=\"\",\"\",FV((1+AA$7)-1,n-$A24,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O24/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O24*Maske!$B$26,2)),-J24,1)),\"\")","v":""},{"$f":"IFERROR(IF(K24=\"\",\"\",FV((1+AB$7)-1,n-$A24,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O24/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O24*Maske!$B$26,2)),-K24,1)),\"\")","v":""},{"$f":"IFERROR(IF(L24=\"\",\"\",FV((1+AC$7)-1,n-$A24,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O24/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O24*Maske!$B$26,2)),-L24,1)),\"\")","v":""},{"$f":"IFERROR(IF(M24=\"\",\"\",FV((1+AD$7)-1,n-$A24,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O24/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O24*Maske!$B$26,2)),-M24,1)),\"\")","v":""}]
[18,"",{"$f":"IF(B25=\"\",\"\",Tflex!P30)","v":""},{"$f":"IF(B25=\"\",\"\",Fond!AJ36)","v":""},{"$f":"IF(C25=\"\",\"\",Fond!AK36)","v":""},{"$f":"IF(D25=\"\",\"\",Fond!AL36)","v":""},{"$f":"IF(E25=\"\",\"\",Fond!AM36)","v":""},{"$f":"IF(F25=\"\",\"\",Fond!AN36)","v":""},{"$f":"IF(G25=\"\",\"\",Fond!AO36)","v":""},{"$f":"IF(H25=\"\",\"\",Fond!AP36)","v":""},{"$f":"IF(I25=\"\",\"\",Fond!AQ36)","v":""},{"$f":"IF(J25=\"\",\"\",Fond!AR36)","v":""},{"$f":"IF(K25=\"\",\"\",Fond!AS36)","v":""},{"$f":"IF(B25=\"\",\"\",(SUM(D25:H25)-SUM(I25:M25))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B25=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A25-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A25-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I25=\"\",\"\",FV((1+Z$7)-1,n-$A25,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O25/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O25*Maske!$B$26,2)),-I25,1)),\"\")","v":""},{"$f":"IFERROR(IF(J25=\"\",\"\",FV((1+AA$7)-1,n-$A25,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O25/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O25*Maske!$B$26,2)),-J25,1)),\"\")","v":""},{"$f":"IFERROR(IF(K25=\"\",\"\",FV((1+AB$7)-1,n-$A25,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O25/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O25*Maske!$B$26,2)),-K25,1)),\"\")","v":""},{"$f":"IFERROR(IF(L25=\"\",\"\",FV((1+AC$7)-1,n-$A25,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O25/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O25*Maske!$B$26,2)),-L25,1)),\"\")","v":""},{"$f":"IFERROR(IF(M25=\"\",\"\",FV((1+AD$7)-1,n-$A25,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O25/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O25*Maske!$B$26,2)),-M25,1)),\"\")","v":""}]
[19,"",{"$f":"IF(B26=\"\",\"\",Tflex!P31)","v":""},{"$f":"IF(B26=\"\",\"\",Fond!AJ37)","v":""},{"$f":"IF(C26=\"\",\"\",Fond!AK37)","v":""},{"$f":"IF(D26=\"\",\"\",Fond!AL37)","v":""},{"$f":"IF(E26=\"\",\"\",Fond!AM37)","v":""},{"$f":"IF(F26=\"\",\"\",Fond!AN37)","v":""},{"$f":"IF(G26=\"\",\"\",Fond!AO37)","v":""},{"$f":"IF(H26=\"\",\"\",Fond!AP37)","v":""},{"$f":"IF(I26=\"\",\"\",Fond!AQ37)","v":""},{"$f":"IF(J26=\"\",\"\",Fond!AR37)","v":""},{"$f":"IF(K26=\"\",\"\",Fond!AS37)","v":""},{"$f":"IF(B26=\"\",\"\",(SUM(D26:H26)-SUM(I26:M26))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B26=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A26-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A26-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I26=\"\",\"\",FV((1+Z$7)-1,n-$A26,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O26/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O26*Maske!$B$26,2)),-I26,1)),\"\")","v":""},{"$f":"IFERROR(IF(J26=\"\",\"\",FV((1+AA$7)-1,n-$A26,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O26/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O26*Maske!$B$26,2)),-J26,1)),\"\")","v":""},{"$f":"IFERROR(IF(K26=\"\",\"\",FV((1+AB$7)-1,n-$A26,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O26/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O26*Maske!$B$26,2)),-K26,1)),\"\")","v":""},{"$f":"IFERROR(IF(L26=\"\",\"\",FV((1+AC$7)-1,n-$A26,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O26/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O26*Maske!$B$26,2)),-L26,1)),\"\")","v":""},{"$f":"IFERROR(IF(M26=\"\",\"\",FV((1+AD$7)-1,n-$A26,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O26/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O26*Maske!$B$26,2)),-M26,1)),\"\")","v":""}]
[20,"",{"$f":"IF(B27=\"\",\"\",Tflex!P32)","v":""},{"$f":"IF(B27=\"\",\"\",Fond!AJ38)","v":""},{"$f":"IF(C27=\"\",\"\",Fond!AK38)","v":""},{"$f":"IF(D27=\"\",\"\",Fond!AL38)","v":""},{"$f":"IF(E27=\"\",\"\",Fond!AM38)","v":""},{"$f":"IF(F27=\"\",\"\",Fond!AN38)","v":""},{"$f":"IF(G27=\"\",\"\",Fond!AO38)","v":""},{"$f":"IF(H27=\"\",\"\",Fond!AP38)","v":""},{"$f":"IF(I27=\"\",\"\",Fond!AQ38)","v":""},{"$f":"IF(J27=\"\",\"\",Fond!AR38)","v":""},{"$f":"IF(K27=\"\",\"\",Fond!AS38)","v":""},{"$f":"IF(B27=\"\",\"\",(SUM(D27:H27)-SUM(I27:M27))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B27=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A27-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A27-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I27=\"\",\"\",FV((1+Z$7)-1,n-$A27,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O27/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O27*Maske!$B$26,2)),-I27,1)),\"\")","v":""},{"$f":"IFERROR(IF(J27=\"\",\"\",FV((1+AA$7)-1,n-$A27,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O27/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O27*Maske!$B$26,2)),-J27,1)),\"\")","v":""},{"$f":"IFERROR(IF(K27=\"\",\"\",FV((1+AB$7)-1,n-$A27,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O27/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O27*Maske!$B$26,2)),-K27,1)),\"\")","v":""},{"$f":"IFERROR(IF(L27=\"\",\"\",FV((1+AC$7)-1,n-$A27,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O27/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O27*Maske!$B$26,2)),-L27,1)),\"\")","v":""},{"$f":"IFERROR(IF(M27=\"\",\"\",FV((1+AD$7)-1,n-$A27,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O27/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O27*Maske!$B$26,2)),-M27,1)),\"\")","v":""}]
[21,"",{"$f":"IF(B28=\"\",\"\",Tflex!P33)","v":""},{"$f":"IF(B28=\"\",\"\",Fond!AJ39)","v":""},{"$f":"IF(C28=\"\",\"\",Fond!AK39)","v":""},{"$f":"IF(D28=\"\",\"\",Fond!AL39)","v":""},{"$f":"IF(E28=\"\",\"\",Fond!AM39)","v":""},{"$f":"IF(F28=\"\",\"\",Fond!AN39)","v":""},{"$f":"IF(G28=\"\",\"\",Fond!AO39)","v":""},{"$f":"IF(H28=\"\",\"\",Fond!AP39)","v":""},{"$f":"IF(I28=\"\",\"\",Fond!AQ39)","v":""},{"$f":"IF(J28=\"\",\"\",Fond!AR39)","v":""},{"$f":"IF(K28=\"\",\"\",Fond!AS39)","v":""},{"$f":"IF(B28=\"\",\"\",(SUM(D28:H28)-SUM(I28:M28))/SUM(Maske!$B$33:$B$37))","v":""},{"$f":"IF(B28=\"\",\"\",BPr_jeZW*ZW*MIN(m,A28))","v":""},{"$f":"IF(B28=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A28-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A28-1),)))","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28<=m,D28/(1-Zeta_ppf)*Zeta_ppf,D28/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28<=m,E28/(1-Zeta_ppf)*Zeta_ppf,E28/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28<=m,F28/(1-Zeta_ppf)*Zeta_ppf,F28/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28<=m,G28/(1-Zeta_ppf)*Zeta_ppf,G28/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28<=m,H28/(1-Zeta_ppf)*Zeta_ppf,H28/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},null,null,null,null,{"$f":"IFERROR(IF(I28=\"\",\"\",FV((1+Z$7)-1,n-$A28,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O28/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O28*Maske!$B$26,2)),-I28,1)),\"\")","v":""},{"$f":"IFERROR(IF(J28=\"\",\"\",FV((1+AA$7)-1,n-$A28,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O28/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O28*Maske!$B$26,2)),-J28,1)),\"\")","v":""},{"$f":"IFERROR(IF(K28=\"\",\"\",FV((1+AB$7)-1,n-$A28,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O28/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O28*Maske!$B$26,2)),-K28,1)),\"\")","v":""},{"$f":"IFERROR(IF(L28=\"\",\"\",FV((1+AC$7)-1,n-$A28,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O28/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O28*Maske!$B$26,2)),-L28,1)),\"\")","v":""},{"$f":"IFERROR(IF(M28=\"\",\"\",FV((1+AD$7)-1,n-$A28,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O28/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O28*Maske!$B$26,2)),-M28,1)),\"\")","v":""}]
[22,"",{"$f":"IF(B29=\"\",\"\",Tflex!P34)","v":""},{"$f":"IF(B29=\"\",\"\",Fond!AJ40)","v":""},{"$f":"IF(C29=\"\",\"\",Fond!AK40)","v":""},{"$f":"IF(D29=\"\",\"\",Fond!AL40)","v":""},{"$f":"IF(E29=\"\",\"\",Fond!AM40)","v":""},{"$f":"IF(F29=\"\",\"\",Fond!AN40)","v":""},{"$f":"IF(G29=\"\",\"\",Fond!AO40)","v":""},{"$f":"IF(H29=\"\",\"\",Fond!AP40)","v":""},{"$f":"IF(I29=\"\",\"\",Fond!AQ40)","v":""},{"$f":"IF(J29=\"\",\"\",Fond!AR40)","v":""},{"$f":"IF(K29=\"\",\"\",Fond!AS40)","v":""},{"$f":"IF(B29=\"\",\"\",(SUM(D29:H29)-SUM(I29:M29))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B29=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A29-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A29-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I29=\"\",\"\",FV((1+Z$7)-1,n-$A29,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O29/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O29*Maske!$B$26,2)),-I29,1)),\"\")","v":""},{"$f":"IFERROR(IF(J29=\"\",\"\",FV((1+AA$7)-1,n-$A29,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O29/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O29*Maske!$B$26,2)),-J29,1)),\"\")","v":""},{"$f":"IFERROR(IF(K29=\"\",\"\",FV((1+AB$7)-1,n-$A29,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O29/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O29*Maske!$B$26,2)),-K29,1)),\"\")","v":""},{"$f":"IFERROR(IF(L29=\"\",\"\",FV((1+AC$7)-1,n-$A29,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O29/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O29*Maske!$B$26,2)),-L29,1)),\"\")","v":""},{"$f":"IFERROR(IF(M29=\"\",\"\",FV((1+AD$7)-1,n-$A29,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O29/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O29*Maske!$B$26,2)),-M29,1)),\"\")","v":""}]
[23,"",{"$f":"IF(B30=\"\",\"\",Tflex!P35)","v":""},{"$f":"IF(B30=\"\",\"\",Fond!AJ41)","v":""},{"$f":"IF(C30=\"\",\"\",Fond!AK41)","v":""},{"$f":"IF(D30=\"\",\"\",Fond!AL41)","v":""},{"$f":"IF(E30=\"\",\"\",Fond!AM41)","v":""},{"$f":"IF(F30=\"\",\"\",Fond!AN41)","v":""},{"$f":"IF(G30=\"\",\"\",Fond!AO41)","v":""},{"$f":"IF(H30=\"\",\"\",Fond!AP41)","v":""},{"$f":"IF(I30=\"\",\"\",Fond!AQ41)","v":""},{"$f":"IF(J30=\"\",\"\",Fond!AR41)","v":""},{"$f":"IF(K30=\"\",\"\",Fond!AS41)","v":""},{"$f":"IF(B30=\"\",\"\",(SUM(D30:H30)-SUM(I30:M30))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B30=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A30-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A30-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I30=\"\",\"\",FV((1+Z$7)-1,n-$A30,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O30/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O30*Maske!$B$26,2)),-I30,1)),\"\")","v":""},{"$f":"IFERROR(IF(J30=\"\",\"\",FV((1+AA$7)-1,n-$A30,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O30/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O30*Maske!$B$26,2)),-J30,1)),\"\")","v":""},{"$f":"IFERROR(IF(K30=\"\",\"\",FV((1+AB$7)-1,n-$A30,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O30/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O30*Maske!$B$26,2)),-K30,1)),\"\")","v":""},{"$f":"IFERROR(IF(L30=\"\",\"\",FV((1+AC$7)-1,n-$A30,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O30/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O30*Maske!$B$26,2)),-L30,1)),\"\")","v":""},{"$f":"IFERROR(IF(M30=\"\",\"\",FV((1+AD$7)-1,n-$A30,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O30/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O30*Maske!$B$26,2)),-M30,1)),\"\")","v":""}]
[24,"",{"$f":"IF(B31=\"\",\"\",Tflex!P36)","v":""},{"$f":"IF(B31=\"\",\"\",Fond!AJ42)","v":""},{"$f":"IF(C31=\"\",\"\",Fond!AK42)","v":""},{"$f":"IF(D31=\"\",\"\",Fond!AL42)","v":""},{"$f":"IF(E31=\"\",\"\",Fond!AM42)","v":""},{"$f":"IF(F31=\"\",\"\",Fond!AN42)","v":""},{"$f":"IF(G31=\"\",\"\",Fond!AO42)","v":""},{"$f":"IF(H31=\"\",\"\",Fond!AP42)","v":""},{"$f":"IF(I31=\"\",\"\",Fond!AQ42)","v":""},{"$f":"IF(J31=\"\",\"\",Fond!AR42)","v":""},{"$f":"IF(K31=\"\",\"\",Fond!AS42)","v":""},{"$f":"IF(B31=\"\",\"\",(SUM(D31:H31)-SUM(I31:M31))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B31=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A31-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A31-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I31=\"\",\"\",FV((1+Z$7)-1,n-$A31,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O31/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O31*Maske!$B$26,2)),-I31,1)),\"\")","v":""},{"$f":"IFERROR(IF(J31=\"\",\"\",FV((1+AA$7)-1,n-$A31,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O31/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O31*Maske!$B$26,2)),-J31,1)),\"\")","v":""},{"$f":"IFERROR(IF(K31=\"\",\"\",FV((1+AB$7)-1,n-$A31,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O31/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O31*Maske!$B$26,2)),-K31,1)),\"\")","v":""},{"$f":"IFERROR(IF(L31=\"\",\"\",FV((1+AC$7)-1,n-$A31,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O31/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O31*Maske!$B$26,2)),-L31,1)),\"\")","v":""},{"$f":"IFERROR(IF(M31=\"\",\"\",FV((1+AD$7)-1,n-$A31,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O31/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O31*Maske!$B$26,2)),-M31,1)),\"\")","v":""}]
[25,"",{"$f":"IF(B32=\"\",\"\",Tflex!P37)","v":""},{"$f":"IF(B32=\"\",\"\",Fond!AJ43)","v":""},{"$f":"IF(C32=\"\",\"\",Fond!AK43)","v":""},{"$f":"IF(D32=\"\",\"\",Fond!AL43)","v":""},{"$f":"IF(E32=\"\",\"\",Fond!AM43)","v":""},{"$f":"IF(F32=\"\",\"\",Fond!AN43)","v":""},{"$f":"IF(G32=\"\",\"\",Fond!AO43)","v":""},{"$f":"IF(H32=\"\",\"\",Fond!AP43)","v":""},{"$f":"IF(I32=\"\",\"\",Fond!AQ43)","v":""},{"$f":"IF(J32=\"\",\"\",Fond!AR43)","v":""},{"$f":"IF(K32=\"\",\"\",Fond!AS43)","v":""},{"$f":"IF(B32=\"\",\"\",(SUM(D32:H32)-SUM(I32:M32))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B32=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A32-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A32-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I32=\"\",\"\",FV((1+Z$7)-1,n-$A32,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O32/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O32*Maske!$B$26,2)),-I32,1)),\"\")","v":""},{"$f":"IFERROR(IF(J32=\"\",\"\",FV((1+AA$7)-1,n-$A32,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O32/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O32*Maske!$B$26,2)),-J32,1)),\"\")","v":""},{"$f":"IFERROR(IF(K32=\"\",\"\",FV((1+AB$7)-1,n-$A32,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O32/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O32*Maske!$B$26,2)),-K32,1)),\"\")","v":""},{"$f":"IFERROR(IF(L32=\"\",\"\",FV((1+AC$7)-1,n-$A32,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O32/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O32*Maske!$B$26,2)),-L32,1)),\"\")","v":""},{"$f":"IFERROR(IF(M32=\"\",\"\",FV((1+AD$7)-1,n-$A32,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O32/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O32*Maske!$B$26,2)),-M32,1)),\"\")","v":""}]
[26,"",{"$f":"IF(B33=\"\",\"\",Tflex!P38)","v":""},{"$f":"IF(B33=\"\",\"\",Fond!AJ44)","v":""},{"$f":"IF(C33=\"\",\"\",Fond!AK44)","v":""},{"$f":"IF(D33=\"\",\"\",Fond!AL44)","v":""},{"$f":"IF(E33=\"\",\"\",Fond!AM44)","v":""},{"$f":"IF(F33=\"\",\"\",Fond!AN44)","v":""},{"$f":"IF(G33=\"\",\"\",Fond!AO44)","v":""},{"$f":"IF(H33=\"\",\"\",Fond!AP44)","v":""},{"$f":"IF(I33=\"\",\"\",Fond!AQ44)","v":""},{"$f":"IF(J33=\"\",\"\",Fond!AR44)","v":""},{"$f":"IF(K33=\"\",\"\",Fond!AS44)","v":""},{"$f":"IF(B33=\"\",\"\",(SUM(D33:H33)-SUM(I33:M33))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B33=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A33-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A33-1),)))","v":""},{"$f":"IF($B33=\"\",\"\",IF($A33<=m,D33/(1-Zeta_ppf)*Zeta_ppf,D33/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},"","","","",null,null,null,null,{"$f":"IFERROR(IF(I33=\"\",\"\",FV((1+Z$7)-1,n-$A33,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O33/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O33*Maske!$B$26,2)),-I33,1)),\"\")","v":""},{"$f":"IFERROR(IF(J33=\"\",\"\",FV((1+AA$7)-1,n-$A33,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O33/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O33*Maske!$B$26,2)),-J33,1)),\"\")","v":""},{"$f":"IFERROR(IF(K33=\"\",\"\",FV((1+AB$7)-1,n-$A33,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O33/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O33*Maske!$B$26,2)),-K33,1)),\"\")","v":""},{"$f":"IFERROR(IF(L33=\"\",\"\",FV((1+AC$7)-1,n-$A33,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O33/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O33*Maske!$B$26,2)),-L33,1)),\"\")","v":""},{"$f":"IFERROR(IF(M33=\"\",\"\",FV((1+AD$7)-1,n-$A33,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O33/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O33*Maske!$B$26,2)),-M33,1)),\"\")","v":""}]
[27,"",{"$f":"IF(B34=\"\",\"\",Tflex!P39)","v":""},{"$f":"IF(B34=\"\",\"\",Fond!AJ45)","v":""},{"$f":"IF(C34=\"\",\"\",Fond!AK45)","v":""},{"$f":"IF(D34=\"\",\"\",Fond!AL45)","v":""},{"$f":"IF(E34=\"\",\"\",Fond!AM45)","v":""},{"$f":"IF(F34=\"\",\"\",Fond!AN45)","v":""},{"$f":"IF(G34=\"\",\"\",Fond!AO45)","v":""},{"$f":"IF(H34=\"\",\"\",Fond!AP45)","v":""},{"$f":"IF(I34=\"\",\"\",Fond!AQ45)","v":""},{"$f":"IF(J34=\"\",\"\",Fond!AR45)","v":""},{"$f":"IF(K34=\"\",\"\",Fond!AS45)","v":""},{"$f":"IF(B34=\"\",\"\",(SUM(D34:H34)-SUM(I34:M34))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B34=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A34-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A34-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I34=\"\",\"\",FV((1+Z$7)-1,n-$A34,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O34/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O34*Maske!$B$26,2)),-I34,1)),\"\")","v":""},{"$f":"IFERROR(IF(J34=\"\",\"\",FV((1+AA$7)-1,n-$A34,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O34/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O34*Maske!$B$26,2)),-J34,1)),\"\")","v":""},{"$f":"IFERROR(IF(K34=\"\",\"\",FV((1+AB$7)-1,n-$A34,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O34/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O34*Maske!$B$26,2)),-K34,1)),\"\")","v":""},{"$f":"IFERROR(IF(L34=\"\",\"\",FV((1+AC$7)-1,n-$A34,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O34/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O34*Maske!$B$26,2)),-L34,1)),\"\")","v":""},{"$f":"IFERROR(IF(M34=\"\",\"\",FV((1+AD$7)-1,n-$A34,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O34/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O34*Maske!$B$26,2)),-M34,1)),\"\")","v":""}]
[28,"",{"$f":"IF(B35=\"\",\"\",Tflex!P40)","v":""},{"$f":"IF(B35=\"\",\"\",Fond!AJ46)","v":""},{"$f":"IF(C35=\"\",\"\",Fond!AK46)","v":""},{"$f":"IF(D35=\"\",\"\",Fond!AL46)","v":""},{"$f":"IF(E35=\"\",\"\",Fond!AM46)","v":""},{"$f":"IF(F35=\"\",\"\",Fond!AN46)","v":""},{"$f":"IF(G35=\"\",\"\",Fond!AO46)","v":""},{"$f":"IF(H35=\"\",\"\",Fond!AP46)","v":""},{"$f":"IF(I35=\"\",\"\",Fond!AQ46)","v":""},{"$f":"IF(J35=\"\",\"\",Fond!AR46)","v":""},{"$f":"IF(K35=\"\",\"\",Fond!AS46)","v":""},{"$f":"IF(B35=\"\",\"\",(SUM(D35:H35)-SUM(I35:M35))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B35=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A35-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A35-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I35=\"\",\"\",FV((1+Z$7)-1,n-$A35,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O35/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O35*Maske!$B$26,2)),-I35,1)),\"\")","v":""},{"$f":"IFERROR(IF(J35=\"\",\"\",FV((1+AA$7)-1,n-$A35,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O35/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O35*Maske!$B$26,2)),-J35,1)),\"\")","v":""},{"$f":"IFERROR(IF(K35=\"\",\"\",FV((1+AB$7)-1,n-$A35,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O35/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O35*Maske!$B$26,2)),-K35,1)),\"\")","v":""},{"$f":"IFERROR(IF(L35=\"\",\"\",FV((1+AC$7)-1,n-$A35,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O35/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O35*Maske!$B$26,2)),-L35,1)),\"\")","v":""},{"$f":"IFERROR(IF(M35=\"\",\"\",FV((1+AD$7)-1,n-$A35,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O35/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O35*Maske!$B$26,2)),-M35,1)),\"\")","v":""}]
[29,"",{"$f":"IF(B36=\"\",\"\",Tflex!P41)","v":""},{"$f":"IF(B36=\"\",\"\",Fond!AJ47)","v":""},{"$f":"IF(C36=\"\",\"\",Fond!AK47)","v":""},{"$f":"IF(D36=\"\",\"\",Fond!AL47)","v":""},{"$f":"IF(E36=\"\",\"\",Fond!AM47)","v":""},{"$f":"IF(F36=\"\",\"\",Fond!AN47)","v":""},{"$f":"IF(G36=\"\",\"\",Fond!AO47)","v":""},{"$f":"IF(H36=\"\",\"\",Fond!AP47)","v":""},{"$f":"IF(I36=\"\",\"\",Fond!AQ47)","v":""},{"$f":"IF(J36=\"\",\"\",Fond!AR47)","v":""},{"$f":"IF(K36=\"\",\"\",Fond!AS47)","v":""},{"$f":"IF(B36=\"\",\"\",(SUM(D36:H36)-SUM(I36:M36))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B36=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A36-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A36-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I36=\"\",\"\",FV((1+Z$7)-1,n-$A36,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O36/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O36*Maske!$B$26,2)),-I36,1)),\"\")","v":""},{"$f":"IFERROR(IF(J36=\"\",\"\",FV((1+AA$7)-1,n-$A36,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O36/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O36*Maske!$B$26,2)),-J36,1)),\"\")","v":""},{"$f":"IFERROR(IF(K36=\"\",\"\",FV((1+AB$7)-1,n-$A36,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O36/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O36*Maske!$B$26,2)),-K36,1)),\"\")","v":""},{"$f":"IFERROR(IF(L36=\"\",\"\",FV((1+AC$7)-1,n-$A36,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O36/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O36*Maske!$B$26,2)),-L36,1)),\"\")","v":""},{"$f":"IFERROR(IF(M36=\"\",\"\",FV((1+AD$7)-1,n-$A36,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O36/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O36*Maske!$B$26,2)),-M36,1)),\"\")","v":""}]
[30,"",{"$f":"IF(B37=\"\",\"\",Tflex!P42)","v":""},{"$f":"IF(B37=\"\",\"\",Fond!AJ48)","v":""},{"$f":"IF(C37=\"\",\"\",Fond!AK48)","v":""},{"$f":"IF(D37=\"\",\"\",Fond!AL48)","v":""},{"$f":"IF(E37=\"\",\"\",Fond!AM48)","v":""},{"$f":"IF(F37=\"\",\"\",Fond!AN48)","v":""},{"$f":"IF(G37=\"\",\"\",Fond!AO48)","v":""},{"$f":"IF(H37=\"\",\"\",Fond!AP48)","v":""},{"$f":"IF(I37=\"\",\"\",Fond!AQ48)","v":""},{"$f":"IF(J37=\"\",\"\",Fond!AR48)","v":""},{"$f":"IF(K37=\"\",\"\",Fond!AS48)","v":""},{"$f":"IF(B37=\"\",\"\",(SUM(D37:H37)-SUM(I37:M37))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B37=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A37-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A37-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I37=\"\",\"\",FV((1+Z$7)-1,n-$A37,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O37/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O37*Maske!$B$26,2)),-I37,1)),\"\")","v":""},{"$f":"IFERROR(IF(J37=\"\",\"\",FV((1+AA$7)-1,n-$A37,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O37/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O37*Maske!$B$26,2)),-J37,1)),\"\")","v":""},{"$f":"IFERROR(IF(K37=\"\",\"\",FV((1+AB$7)-1,n-$A37,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O37/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O37*Maske!$B$26,2)),-K37,1)),\"\")","v":""},{"$f":"IFERROR(IF(L37=\"\",\"\",FV((1+AC$7)-1,n-$A37,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O37/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O37*Maske!$B$26,2)),-L37,1)),\"\")","v":""},{"$f":"IFERROR(IF(M37=\"\",\"\",FV((1+AD$7)-1,n-$A37,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O37/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O37*Maske!$B$26,2)),-M37,1)),\"\")","v":""}]
[31,"",{"$f":"IF(B38=\"\",\"\",Tflex!P43)","v":""},{"$f":"IF(B38=\"\",\"\",Fond!AJ49)","v":""},{"$f":"IF(C38=\"\",\"\",Fond!AK49)","v":""},{"$f":"IF(D38=\"\",\"\",Fond!AL49)","v":""},{"$f":"IF(E38=\"\",\"\",Fond!AM49)","v":""},{"$f":"IF(F38=\"\",\"\",Fond!AN49)","v":""},{"$f":"IF(G38=\"\",\"\",Fond!AO49)","v":""},{"$f":"IF(H38=\"\",\"\",Fond!AP49)","v":""},{"$f":"IF(I38=\"\",\"\",Fond!AQ49)","v":""},{"$f":"IF(J38=\"\",\"\",Fond!AR49)","v":""},{"$f":"IF(K38=\"\",\"\",Fond!AS49)","v":""},{"$f":"IF(B38=\"\",\"\",(SUM(D38:H38)-SUM(I38:M38))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B38=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A38-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A38-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I38=\"\",\"\",FV((1+Z$7)-1,n-$A38,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O38/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O38*Maske!$B$26,2)),-I38,1)),\"\")","v":""},{"$f":"IFERROR(IF(J38=\"\",\"\",FV((1+AA$7)-1,n-$A38,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O38/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O38*Maske!$B$26,2)),-J38,1)),\"\")","v":""},{"$f":"IFERROR(IF(K38=\"\",\"\",FV((1+AB$7)-1,n-$A38,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O38/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O38*Maske!$B$26,2)),-K38,1)),\"\")","v":""},{"$f":"IFERROR(IF(L38=\"\",\"\",FV((1+AC$7)-1,n-$A38,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O38/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O38*Maske!$B$26,2)),-L38,1)),\"\")","v":""},{"$f":"IFERROR(IF(M38=\"\",\"\",FV((1+AD$7)-1,n-$A38,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O38/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O38*Maske!$B$26,2)),-M38,1)),\"\")","v":""}]
[32,"",{"$f":"IF(B39=\"\",\"\",Tflex!P44)","v":""},{"$f":"IF(B39=\"\",\"\",Fond!AJ50)","v":""},{"$f":"IF(C39=\"\",\"\",Fond!AK50)","v":""},{"$f":"IF(D39=\"\",\"\",Fond!AL50)","v":""},{"$f":"IF(E39=\"\",\"\",Fond!AM50)","v":""},{"$f":"IF(F39=\"\",\"\",Fond!AN50)","v":""},{"$f":"IF(G39=\"\",\"\",Fond!AO50)","v":""},{"$f":"IF(H39=\"\",\"\",Fond!AP50)","v":""},{"$f":"IF(I39=\"\",\"\",Fond!AQ50)","v":""},{"$f":"IF(J39=\"\",\"\",Fond!AR50)","v":""},{"$f":"IF(K39=\"\",\"\",Fond!AS50)","v":""},{"$f":"IF(B39=\"\",\"\",(SUM(D39:H39)-SUM(I39:M39))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B39=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A39-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A39-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I39=\"\",\"\",FV((1+Z$7)-1,n-$A39,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O39/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O39*Maske!$B$26,2)),-I39,1)),\"\")","v":""},{"$f":"IFERROR(IF(J39=\"\",\"\",FV((1+AA$7)-1,n-$A39,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O39/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O39*Maske!$B$26,2)),-J39,1)),\"\")","v":""},{"$f":"IFERROR(IF(K39=\"\",\"\",FV((1+AB$7)-1,n-$A39,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O39/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O39*Maske!$B$26,2)),-K39,1)),\"\")","v":""},{"$f":"IFERROR(IF(L39=\"\",\"\",FV((1+AC$7)-1,n-$A39,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O39/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O39*Maske!$B$26,2)),-L39,1)),\"\")","v":""},{"$f":"IFERROR(IF(M39=\"\",\"\",FV((1+AD$7)-1,n-$A39,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O39/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O39*Maske!$B$26,2)),-M39,1)),\"\")","v":""}]
[33,"",{"$f":"IF(B40=\"\",\"\",Tflex!P45)","v":""},{"$f":"IF(B40=\"\",\"\",Fond!AJ51)","v":""},{"$f":"IF(C40=\"\",\"\",Fond!AK51)","v":""},{"$f":"IF(D40=\"\",\"\",Fond!AL51)","v":""},{"$f":"IF(E40=\"\",\"\",Fond!AM51)","v":""},{"$f":"IF(F40=\"\",\"\",Fond!AN51)","v":""},{"$f":"IF(G40=\"\",\"\",Fond!AO51)","v":""},{"$f":"IF(H40=\"\",\"\",Fond!AP51)","v":""},{"$f":"IF(I40=\"\",\"\",Fond!AQ51)","v":""},{"$f":"IF(J40=\"\",\"\",Fond!AR51)","v":""},{"$f":"IF(K40=\"\",\"\",Fond!AS51)","v":""},{"$f":"IF(B40=\"\",\"\",(SUM(D40:H40)-SUM(I40:M40))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B40=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A40-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A40-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I40=\"\",\"\",FV((1+Z$7)-1,n-$A40,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O40/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O40*Maske!$B$26,2)),-I40,1)),\"\")","v":""},{"$f":"IFERROR(IF(J40=\"\",\"\",FV((1+AA$7)-1,n-$A40,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O40/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O40*Maske!$B$26,2)),-J40,1)),\"\")","v":""},{"$f":"IFERROR(IF(K40=\"\",\"\",FV((1+AB$7)-1,n-$A40,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O40/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O40*Maske!$B$26,2)),-K40,1)),\"\")","v":""},{"$f":"IFERROR(IF(L40=\"\",\"\",FV((1+AC$7)-1,n-$A40,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O40/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O40*Maske!$B$26,2)),-L40,1)),\"\")","v":""},{"$f":"IFERROR(IF(M40=\"\",\"\",FV((1+AD$7)-1,n-$A40,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O40/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O40*Maske!$B$26,2)),-M40,1)),\"\")","v":""}]
[34,"",{"$f":"IF(B41=\"\",\"\",Tflex!P46)","v":""},{"$f":"IF(B41=\"\",\"\",Fond!AJ52)","v":""},{"$f":"IF(C41=\"\",\"\",Fond!AK52)","v":""},{"$f":"IF(D41=\"\",\"\",Fond!AL52)","v":""},{"$f":"IF(E41=\"\",\"\",Fond!AM52)","v":""},{"$f":"IF(F41=\"\",\"\",Fond!AN52)","v":""},{"$f":"IF(G41=\"\",\"\",Fond!AO52)","v":""},{"$f":"IF(H41=\"\",\"\",Fond!AP52)","v":""},{"$f":"IF(I41=\"\",\"\",Fond!AQ52)","v":""},{"$f":"IF(J41=\"\",\"\",Fond!AR52)","v":""},{"$f":"IF(K41=\"\",\"\",Fond!AS52)","v":""},{"$f":"IF(B41=\"\",\"\",(SUM(D41:H41)-SUM(I41:M41))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B41=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A41-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A41-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I41=\"\",\"\",FV((1+Z$7)-1,n-$A41,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O41/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O41*Maske!$B$26,2)),-I41,1)),\"\")","v":""},{"$f":"IFERROR(IF(J41=\"\",\"\",FV((1+AA$7)-1,n-$A41,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O41/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O41*Maske!$B$26,2)),-J41,1)),\"\")","v":""},{"$f":"IFERROR(IF(K41=\"\",\"\",FV((1+AB$7)-1,n-$A41,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O41/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O41*Maske!$B$26,2)),-K41,1)),\"\")","v":""},{"$f":"IFERROR(IF(L41=\"\",\"\",FV((1+AC$7)-1,n-$A41,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O41/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O41*Maske!$B$26,2)),-L41,1)),\"\")","v":""},{"$f":"IFERROR(IF(M41=\"\",\"\",FV((1+AD$7)-1,n-$A41,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O41/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O41*Maske!$B$26,2)),-M41,1)),\"\")","v":""}]
[35,"",{"$f":"IF(B42=\"\",\"\",Tflex!P47)","v":""},{"$f":"IF(B42=\"\",\"\",Fond!AJ53)","v":""},{"$f":"IF(C42=\"\",\"\",Fond!AK53)","v":""},{"$f":"IF(D42=\"\",\"\",Fond!AL53)","v":""},{"$f":"IF(E42=\"\",\"\",Fond!AM53)","v":""},{"$f":"IF(F42=\"\",\"\",Fond!AN53)","v":""},{"$f":"IF(G42=\"\",\"\",Fond!AO53)","v":""},{"$f":"IF(H42=\"\",\"\",Fond!AP53)","v":""},{"$f":"IF(I42=\"\",\"\",Fond!AQ53)","v":""},{"$f":"IF(J42=\"\",\"\",Fond!AR53)","v":""},{"$f":"IF(K42=\"\",\"\",Fond!AS53)","v":""},{"$f":"IF(B42=\"\",\"\",(SUM(D42:H42)-SUM(I42:M42))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B42=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A42-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A42-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I42=\"\",\"\",FV((1+Z$7)-1,n-$A42,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O42/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O42*Maske!$B$26,2)),-I42,1)),\"\")","v":""},{"$f":"IFERROR(IF(J42=\"\",\"\",FV((1+AA$7)-1,n-$A42,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O42/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O42*Maske!$B$26,2)),-J42,1)),\"\")","v":""},{"$f":"IFERROR(IF(K42=\"\",\"\",FV((1+AB$7)-1,n-$A42,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O42/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O42*Maske!$B$26,2)),-K42,1)),\"\")","v":""},{"$f":"IFERROR(IF(L42=\"\",\"\",FV((1+AC$7)-1,n-$A42,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O42/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O42*Maske!$B$26,2)),-L42,1)),\"\")","v":""},{"$f":"IFERROR(IF(M42=\"\",\"\",FV((1+AD$7)-1,n-$A42,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O42/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O42*Maske!$B$26,2)),-M42,1)),\"\")","v":""}]
[36,"",{"$f":"IF(B43=\"\",\"\",Tflex!P48)","v":""},{"$f":"IF(B43=\"\",\"\",Fond!AJ54)","v":""},{"$f":"IF(C43=\"\",\"\",Fond!AK54)","v":""},{"$f":"IF(D43=\"\",\"\",Fond!AL54)","v":""},{"$f":"IF(E43=\"\",\"\",Fond!AM54)","v":""},{"$f":"IF(F43=\"\",\"\",Fond!AN54)","v":""},{"$f":"IF(G43=\"\",\"\",Fond!AO54)","v":""},{"$f":"IF(H43=\"\",\"\",Fond!AP54)","v":""},{"$f":"IF(I43=\"\",\"\",Fond!AQ54)","v":""},{"$f":"IF(J43=\"\",\"\",Fond!AR54)","v":""},{"$f":"IF(K43=\"\",\"\",Fond!AS54)","v":""},{"$f":"IF(B43=\"\",\"\",(SUM(D43:H43)-SUM(I43:M43))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B43=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A43-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A43-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I43=\"\",\"\",FV((1+Z$7)-1,n-$A43,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O43/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O43*Maske!$B$26,2)),-I43,1)),\"\")","v":""},{"$f":"IFERROR(IF(J43=\"\",\"\",FV((1+AA$7)-1,n-$A43,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O43/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O43*Maske!$B$26,2)),-J43,1)),\"\")","v":""},{"$f":"IFERROR(IF(K43=\"\",\"\",FV((1+AB$7)-1,n-$A43,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O43/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O43*Maske!$B$26,2)),-K43,1)),\"\")","v":""},{"$f":"IFERROR(IF(L43=\"\",\"\",FV((1+AC$7)-1,n-$A43,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O43/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O43*Maske!$B$26,2)),-L43,1)),\"\")","v":""},{"$f":"IFERROR(IF(M43=\"\",\"\",FV((1+AD$7)-1,n-$A43,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O43/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O43*Maske!$B$26,2)),-M43,1)),\"\")","v":""}]
[37,"",{"$f":"IF(B44=\"\",\"\",Tflex!P49)","v":""},{"$f":"IF(B44=\"\",\"\",Fond!AJ55)","v":""},{"$f":"IF(C44=\"\",\"\",Fond!AK55)","v":""},{"$f":"IF(D44=\"\",\"\",Fond!AL55)","v":""},{"$f":"IF(E44=\"\",\"\",Fond!AM55)","v":""},{"$f":"IF(F44=\"\",\"\",Fond!AN55)","v":""},{"$f":"IF(G44=\"\",\"\",Fond!AO55)","v":""},{"$f":"IF(H44=\"\",\"\",Fond!AP55)","v":""},{"$f":"IF(I44=\"\",\"\",Fond!AQ55)","v":""},{"$f":"IF(J44=\"\",\"\",Fond!AR55)","v":""},{"$f":"IF(K44=\"\",\"\",Fond!AS55)","v":""},{"$f":"IF(B44=\"\",\"\",(SUM(D44:H44)-SUM(I44:M44))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B44=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A44-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A44-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I44=\"\",\"\",FV((1+Z$7)-1,n-$A44,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O44/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O44*Maske!$B$26,2)),-I44,1)),\"\")","v":""},{"$f":"IFERROR(IF(J44=\"\",\"\",FV((1+AA$7)-1,n-$A44,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O44/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O44*Maske!$B$26,2)),-J44,1)),\"\")","v":""},{"$f":"IFERROR(IF(K44=\"\",\"\",FV((1+AB$7)-1,n-$A44,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O44/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O44*Maske!$B$26,2)),-K44,1)),\"\")","v":""},{"$f":"IFERROR(IF(L44=\"\",\"\",FV((1+AC$7)-1,n-$A44,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O44/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O44*Maske!$B$26,2)),-L44,1)),\"\")","v":""},{"$f":"IFERROR(IF(M44=\"\",\"\",FV((1+AD$7)-1,n-$A44,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O44/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O44*Maske!$B$26,2)),-M44,1)),\"\")","v":""}]
[38,"",{"$f":"IF(B45=\"\",\"\",Tflex!P50)","v":""},{"$f":"IF(B45=\"\",\"\",Fond!AJ56)","v":""},{"$f":"IF(C45=\"\",\"\",Fond!AK56)","v":""},{"$f":"IF(D45=\"\",\"\",Fond!AL56)","v":""},{"$f":"IF(E45=\"\",\"\",Fond!AM56)","v":""},{"$f":"IF(F45=\"\",\"\",Fond!AN56)","v":""},{"$f":"IF(G45=\"\",\"\",Fond!AO56)","v":""},{"$f":"IF(H45=\"\",\"\",Fond!AP56)","v":""},{"$f":"IF(I45=\"\",\"\",Fond!AQ56)","v":""},{"$f":"IF(J45=\"\",\"\",Fond!AR56)","v":""},{"$f":"IF(K45=\"\",\"\",Fond!AS56)","v":""},{"$f":"IF(B45=\"\",\"\",(SUM(D45:H45)-SUM(I45:M45))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B45=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A45-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A45-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I45=\"\",\"\",FV((1+Z$7)-1,n-$A45,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O45/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O45*Maske!$B$26,2)),-I45,1)),\"\")","v":""},{"$f":"IFERROR(IF(J45=\"\",\"\",FV((1+AA$7)-1,n-$A45,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O45/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O45*Maske!$B$26,2)),-J45,1)),\"\")","v":""},{"$f":"IFERROR(IF(K45=\"\",\"\",FV((1+AB$7)-1,n-$A45,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O45/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O45*Maske!$B$26,2)),-K45,1)),\"\")","v":""},{"$f":"IFERROR(IF(L45=\"\",\"\",FV((1+AC$7)-1,n-$A45,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O45/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O45*Maske!$B$26,2)),-L45,1)),\"\")","v":""},{"$f":"IFERROR(IF(M45=\"\",\"\",FV((1+AD$7)-1,n-$A45,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O45/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O45*Maske!$B$26,2)),-M45,1)),\"\")","v":""}]
[39,"",{"$f":"IF(B46=\"\",\"\",Tflex!P51)","v":""},{"$f":"IF(B46=\"\",\"\",Fond!AJ57)","v":""},{"$f":"IF(C46=\"\",\"\",Fond!AK57)","v":""},{"$f":"IF(D46=\"\",\"\",Fond!AL57)","v":""},{"$f":"IF(E46=\"\",\"\",Fond!AM57)","v":""},{"$f":"IF(F46=\"\",\"\",Fond!AN57)","v":""},{"$f":"IF(G46=\"\",\"\",Fond!AO57)","v":""},{"$f":"IF(H46=\"\",\"\",Fond!AP57)","v":""},{"$f":"IF(I46=\"\",\"\",Fond!AQ57)","v":""},{"$f":"IF(J46=\"\",\"\",Fond!AR57)","v":""},{"$f":"IF(K46=\"\",\"\",Fond!AS57)","v":""},{"$f":"IF(B46=\"\",\"\",(SUM(D46:H46)-SUM(I46:M46))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B46=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A46-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A46-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I46=\"\",\"\",FV((1+Z$7)-1,n-$A46,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O46/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O46*Maske!$B$26,2)),-I46,1)),\"\")","v":""},{"$f":"IFERROR(IF(J46=\"\",\"\",FV((1+AA$7)-1,n-$A46,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O46/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O46*Maske!$B$26,2)),-J46,1)),\"\")","v":""},{"$f":"IFERROR(IF(K46=\"\",\"\",FV((1+AB$7)-1,n-$A46,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O46/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O46*Maske!$B$26,2)),-K46,1)),\"\")","v":""},{"$f":"IFERROR(IF(L46=\"\",\"\",FV((1+AC$7)-1,n-$A46,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O46/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O46*Maske!$B$26,2)),-L46,1)),\"\")","v":""},{"$f":"IFERROR(IF(M46=\"\",\"\",FV((1+AD$7)-1,n-$A46,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O46/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O46*Maske!$B$26,2)),-M46,1)),\"\")","v":""}]
[40,"",{"$f":"IF(B47=\"\",\"\",Tflex!P52)","v":""},{"$f":"IF(B47=\"\",\"\",Fond!AJ58)","v":""},{"$f":"IF(C47=\"\",\"\",Fond!AK58)","v":""},{"$f":"IF(D47=\"\",\"\",Fond!AL58)","v":""},{"$f":"IF(E47=\"\",\"\",Fond!AM58)","v":""},{"$f":"IF(F47=\"\",\"\",Fond!AN58)","v":""},{"$f":"IF(G47=\"\",\"\",Fond!AO58)","v":""},{"$f":"IF(H47=\"\",\"\",Fond!AP58)","v":""},{"$f":"IF(I47=\"\",\"\",Fond!AQ58)","v":""},{"$f":"IF(J47=\"\",\"\",Fond!AR58)","v":""},{"$f":"IF(K47=\"\",\"\",Fond!AS58)","v":""},{"$f":"IF(B47=\"\",\"\",(SUM(D47:H47)-SUM(I47:M47))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B47=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A47-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A47-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I47=\"\",\"\",FV((1+Z$7)-1,n-$A47,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O47/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O47*Maske!$B$26,2)),-I47,1)),\"\")","v":""},{"$f":"IFERROR(IF(J47=\"\",\"\",FV((1+AA$7)-1,n-$A47,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O47/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O47*Maske!$B$26,2)),-J47,1)),\"\")","v":""},{"$f":"IFERROR(IF(K47=\"\",\"\",FV((1+AB$7)-1,n-$A47,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O47/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O47*Maske!$B$26,2)),-K47,1)),\"\")","v":""},{"$f":"IFERROR(IF(L47=\"\",\"\",FV((1+AC$7)-1,n-$A47,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O47/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O47*Maske!$B$26,2)),-L47,1)),\"\")","v":""},{"$f":"IFERROR(IF(M47=\"\",\"\",FV((1+AD$7)-1,n-$A47,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O47/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O47*Maske!$B$26,2)),-M47,1)),\"\")","v":""}]
[41,"",{"$f":"IF(B48=\"\",\"\",Tflex!P53)","v":""},{"$f":"IF(B48=\"\",\"\",Fond!AJ59)","v":""},{"$f":"IF(C48=\"\",\"\",Fond!AK59)","v":""},{"$f":"IF(D48=\"\",\"\",Fond!AL59)","v":""},{"$f":"IF(E48=\"\",\"\",Fond!AM59)","v":""},{"$f":"IF(F48=\"\",\"\",Fond!AN59)","v":""},{"$f":"IF(G48=\"\",\"\",Fond!AO59)","v":""},{"$f":"IF(H48=\"\",\"\",Fond!AP59)","v":""},{"$f":"IF(I48=\"\",\"\",Fond!AQ59)","v":""},{"$f":"IF(J48=\"\",\"\",Fond!AR59)","v":""},{"$f":"IF(K48=\"\",\"\",Fond!AS59)","v":""},{"$f":"IF(B48=\"\",\"\",(SUM(D48:H48)-SUM(I48:M48))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B48=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A48-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A48-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I48=\"\",\"\",FV((1+Z$7)-1,n-$A48,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O48/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O48*Maske!$B$26,2)),-I48,1)),\"\")","v":""},{"$f":"IFERROR(IF(J48=\"\",\"\",FV((1+AA$7)-1,n-$A48,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O48/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O48*Maske!$B$26,2)),-J48,1)),\"\")","v":""},{"$f":"IFERROR(IF(K48=\"\",\"\",FV((1+AB$7)-1,n-$A48,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O48/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O48*Maske!$B$26,2)),-K48,1)),\"\")","v":""},{"$f":"IFERROR(IF(L48=\"\",\"\",FV((1+AC$7)-1,n-$A48,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O48/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O48*Maske!$B$26,2)),-L48,1)),\"\")","v":""},{"$f":"IFERROR(IF(M48=\"\",\"\",FV((1+AD$7)-1,n-$A48,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O48/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O48*Maske!$B$26,2)),-M48,1)),\"\")","v":""}]
[42,"",{"$f":"IF(B49=\"\",\"\",Tflex!P54)","v":""},{"$f":"IF(B49=\"\",\"\",Fond!AJ60)","v":""},{"$f":"IF(C49=\"\",\"\",Fond!AK60)","v":""},{"$f":"IF(D49=\"\",\"\",Fond!AL60)","v":""},{"$f":"IF(E49=\"\",\"\",Fond!AM60)","v":""},{"$f":"IF(F49=\"\",\"\",Fond!AN60)","v":""},{"$f":"IF(G49=\"\",\"\",Fond!AO60)","v":""},{"$f":"IF(H49=\"\",\"\",Fond!AP60)","v":""},{"$f":"IF(I49=\"\",\"\",Fond!AQ60)","v":""},{"$f":"IF(J49=\"\",\"\",Fond!AR60)","v":""},{"$f":"IF(K49=\"\",\"\",Fond!AS60)","v":""},{"$f":"IF(B49=\"\",\"\",(SUM(D49:H49)-SUM(I49:M49))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B49=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A49-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A49-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I49=\"\",\"\",FV((1+Z$7)-1,n-$A49,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O49/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O49*Maske!$B$26,2)),-I49,1)),\"\")","v":""},{"$f":"IFERROR(IF(J49=\"\",\"\",FV((1+AA$7)-1,n-$A49,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O49/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O49*Maske!$B$26,2)),-J49,1)),\"\")","v":""},{"$f":"IFERROR(IF(K49=\"\",\"\",FV((1+AB$7)-1,n-$A49,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O49/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O49*Maske!$B$26,2)),-K49,1)),\"\")","v":""},{"$f":"IFERROR(IF(L49=\"\",\"\",FV((1+AC$7)-1,n-$A49,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O49/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O49*Maske!$B$26,2)),-L49,1)),\"\")","v":""},{"$f":"IFERROR(IF(M49=\"\",\"\",FV((1+AD$7)-1,n-$A49,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O49/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O49*Maske!$B$26,2)),-M49,1)),\"\")","v":""}]
[43,"",{"$f":"IF(B50=\"\",\"\",Tflex!P55)","v":""},{"$f":"IF(B50=\"\",\"\",Fond!AJ61)","v":""},{"$f":"IF(C50=\"\",\"\",Fond!AK61)","v":""},{"$f":"IF(D50=\"\",\"\",Fond!AL61)","v":""},{"$f":"IF(E50=\"\",\"\",Fond!AM61)","v":""},{"$f":"IF(F50=\"\",\"\",Fond!AN61)","v":""},{"$f":"IF(G50=\"\",\"\",Fond!AO61)","v":""},{"$f":"IF(H50=\"\",\"\",Fond!AP61)","v":""},{"$f":"IF(I50=\"\",\"\",Fond!AQ61)","v":""},{"$f":"IF(J50=\"\",\"\",Fond!AR61)","v":""},{"$f":"IF(K50=\"\",\"\",Fond!AS61)","v":""},{"$f":"IF(B50=\"\",\"\",(SUM(D50:H50)-SUM(I50:M50))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B50=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A50-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A50-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I50=\"\",\"\",FV((1+Z$7)-1,n-$A50,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O50/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O50*Maske!$B$26,2)),-I50,1)),\"\")","v":""},{"$f":"IFERROR(IF(J50=\"\",\"\",FV((1+AA$7)-1,n-$A50,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O50/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O50*Maske!$B$26,2)),-J50,1)),\"\")","v":""},{"$f":"IFERROR(IF(K50=\"\",\"\",FV((1+AB$7)-1,n-$A50,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O50/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O50*Maske!$B$26,2)),-K50,1)),\"\")","v":""},{"$f":"IFERROR(IF(L50=\"\",\"\",FV((1+AC$7)-1,n-$A50,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O50/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O50*Maske!$B$26,2)),-L50,1)),\"\")","v":""},{"$f":"IFERROR(IF(M50=\"\",\"\",FV((1+AD$7)-1,n-$A50,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O50/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O50*Maske!$B$26,2)),-M50,1)),\"\")","v":""}]
[44,"",{"$f":"IF(B51=\"\",\"\",Tflex!P56)","v":""},{"$f":"IF(B51=\"\",\"\",Fond!AJ62)","v":""},{"$f":"IF(C51=\"\",\"\",Fond!AK62)","v":""},{"$f":"IF(D51=\"\",\"\",Fond!AL62)","v":""},{"$f":"IF(E51=\"\",\"\",Fond!AM62)","v":""},{"$f":"IF(F51=\"\",\"\",Fond!AN62)","v":""},{"$f":"IF(G51=\"\",\"\",Fond!AO62)","v":""},{"$f":"IF(H51=\"\",\"\",Fond!AP62)","v":""},{"$f":"IF(I51=\"\",\"\",Fond!AQ62)","v":""},{"$f":"IF(J51=\"\",\"\",Fond!AR62)","v":""},{"$f":"IF(K51=\"\",\"\",Fond!AS62)","v":""},{"$f":"IF(B51=\"\",\"\",(SUM(D51:H51)-SUM(I51:M51))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B51=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A51-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A51-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I51=\"\",\"\",FV((1+Z$7)-1,n-$A51,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O51/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O51*Maske!$B$26,2)),-I51,1)),\"\")","v":""},{"$f":"IFERROR(IF(J51=\"\",\"\",FV((1+AA$7)-1,n-$A51,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O51/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O51*Maske!$B$26,2)),-J51,1)),\"\")","v":""},{"$f":"IFERROR(IF(K51=\"\",\"\",FV((1+AB$7)-1,n-$A51,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O51/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O51*Maske!$B$26,2)),-K51,1)),\"\")","v":""},{"$f":"IFERROR(IF(L51=\"\",\"\",FV((1+AC$7)-1,n-$A51,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O51/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O51*Maske!$B$26,2)),-L51,1)),\"\")","v":""},{"$f":"IFERROR(IF(M51=\"\",\"\",FV((1+AD$7)-1,n-$A51,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O51/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O51*Maske!$B$26,2)),-M51,1)),\"\")","v":""}]
[45,"",{"$f":"IF(B52=\"\",\"\",Tflex!P57)","v":""},{"$f":"IF(B52=\"\",\"\",Fond!AJ63)","v":""},{"$f":"IF(C52=\"\",\"\",Fond!AK63)","v":""},{"$f":"IF(D52=\"\",\"\",Fond!AL63)","v":""},{"$f":"IF(E52=\"\",\"\",Fond!AM63)","v":""},{"$f":"IF(F52=\"\",\"\",Fond!AN63)","v":""},{"$f":"IF(G52=\"\",\"\",Fond!AO63)","v":""},{"$f":"IF(H52=\"\",\"\",Fond!AP63)","v":""},{"$f":"IF(I52=\"\",\"\",Fond!AQ63)","v":""},{"$f":"IF(J52=\"\",\"\",Fond!AR63)","v":""},{"$f":"IF(K52=\"\",\"\",Fond!AS63)","v":""},{"$f":"IF(B52=\"\",\"\",(SUM(D52:H52)-SUM(I52:M52))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B52=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A52-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A52-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I52=\"\",\"\",FV((1+Z$7)-1,n-$A52,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O52/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O52*Maske!$B$26,2)),-I52,1)),\"\")","v":""},{"$f":"IFERROR(IF(J52=\"\",\"\",FV((1+AA$7)-1,n-$A52,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O52/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O52*Maske!$B$26,2)),-J52,1)),\"\")","v":""},{"$f":"IFERROR(IF(K52=\"\",\"\",FV((1+AB$7)-1,n-$A52,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O52/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O52*Maske!$B$26,2)),-K52,1)),\"\")","v":""},{"$f":"IFERROR(IF(L52=\"\",\"\",FV((1+AC$7)-1,n-$A52,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O52/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O52*Maske!$B$26,2)),-L52,1)),\"\")","v":""},{"$f":"IFERROR(IF(M52=\"\",\"\",FV((1+AD$7)-1,n-$A52,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O52/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O52*Maske!$B$26,2)),-M52,1)),\"\")","v":""}]
[46,"",{"$f":"IF(B53=\"\",\"\",Tflex!P58)","v":""},{"$f":"IF(B53=\"\",\"\",Fond!AJ64)","v":""},{"$f":"IF(C53=\"\",\"\",Fond!AK64)","v":""},{"$f":"IF(D53=\"\",\"\",Fond!AL64)","v":""},{"$f":"IF(E53=\"\",\"\",Fond!AM64)","v":""},{"$f":"IF(F53=\"\",\"\",Fond!AN64)","v":""},{"$f":"IF(G53=\"\",\"\",Fond!AO64)","v":""},{"$f":"IF(H53=\"\",\"\",Fond!AP64)","v":""},{"$f":"IF(I53=\"\",\"\",Fond!AQ64)","v":""},{"$f":"IF(J53=\"\",\"\",Fond!AR64)","v":""},{"$f":"IF(K53=\"\",\"\",Fond!AS64)","v":""},{"$f":"IF(B53=\"\",\"\",(SUM(D53:H53)-SUM(I53:M53))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B53=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A53-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A53-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I53=\"\",\"\",FV((1+Z$7)-1,n-$A53,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O53/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O53*Maske!$B$26,2)),-I53,1)),\"\")","v":""},{"$f":"IFERROR(IF(J53=\"\",\"\",FV((1+AA$7)-1,n-$A53,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O53/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O53*Maske!$B$26,2)),-J53,1)),\"\")","v":""},{"$f":"IFERROR(IF(K53=\"\",\"\",FV((1+AB$7)-1,n-$A53,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O53/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O53*Maske!$B$26,2)),-K53,1)),\"\")","v":""},{"$f":"IFERROR(IF(L53=\"\",\"\",FV((1+AC$7)-1,n-$A53,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O53/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O53*Maske!$B$26,2)),-L53,1)),\"\")","v":""},{"$f":"IFERROR(IF(M53=\"\",\"\",FV((1+AD$7)-1,n-$A53,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O53/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O53*Maske!$B$26,2)),-M53,1)),\"\")","v":""}]
[47,"",{"$f":"IF(B54=\"\",\"\",Tflex!P59)","v":""},{"$f":"IF(B54=\"\",\"\",Fond!AJ65)","v":""},{"$f":"IF(C54=\"\",\"\",Fond!AK65)","v":""},{"$f":"IF(D54=\"\",\"\",Fond!AL65)","v":""},{"$f":"IF(E54=\"\",\"\",Fond!AM65)","v":""},{"$f":"IF(F54=\"\",\"\",Fond!AN65)","v":""},{"$f":"IF(G54=\"\",\"\",Fond!AO65)","v":""},{"$f":"IF(H54=\"\",\"\",Fond!AP65)","v":""},{"$f":"IF(I54=\"\",\"\",Fond!AQ65)","v":""},{"$f":"IF(J54=\"\",\"\",Fond!AR65)","v":""},{"$f":"IF(K54=\"\",\"\",Fond!AS65)","v":""},{"$f":"IF(B54=\"\",\"\",(SUM(D54:H54)-SUM(I54:M54))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B54=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A54-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A54-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I54=\"\",\"\",FV((1+Z$7)-1,n-$A54,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O54/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O54*Maske!$B$26,2)),-I54,1)),\"\")","v":""},{"$f":"IFERROR(IF(J54=\"\",\"\",FV((1+AA$7)-1,n-$A54,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O54/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O54*Maske!$B$26,2)),-J54,1)),\"\")","v":""},{"$f":"IFERROR(IF(K54=\"\",\"\",FV((1+AB$7)-1,n-$A54,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O54/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O54*Maske!$B$26,2)),-K54,1)),\"\")","v":""},{"$f":"IFERROR(IF(L54=\"\",\"\",FV((1+AC$7)-1,n-$A54,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O54/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O54*Maske!$B$26,2)),-L54,1)),\"\")","v":""},{"$f":"IFERROR(IF(M54=\"\",\"\",FV((1+AD$7)-1,n-$A54,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O54/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O54*Maske!$B$26,2)),-M54,1)),\"\")","v":""}]
[48,"",{"$f":"IF(B55=\"\",\"\",Tflex!P60)","v":""},{"$f":"IF(B55=\"\",\"\",Fond!AJ66)","v":""},{"$f":"IF(C55=\"\",\"\",Fond!AK66)","v":""},{"$f":"IF(D55=\"\",\"\",Fond!AL66)","v":""},{"$f":"IF(E55=\"\",\"\",Fond!AM66)","v":""},{"$f":"IF(F55=\"\",\"\",Fond!AN66)","v":""},{"$f":"IF(G55=\"\",\"\",Fond!AO66)","v":""},{"$f":"IF(H55=\"\",\"\",Fond!AP66)","v":""},{"$f":"IF(I55=\"\",\"\",Fond!AQ66)","v":""},{"$f":"IF(J55=\"\",\"\",Fond!AR66)","v":""},{"$f":"IF(K55=\"\",\"\",Fond!AS66)","v":""},{"$f":"IF(B55=\"\",\"\",(SUM(D55:H55)-SUM(I55:M55))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B55=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A55-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A55-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I55=\"\",\"\",FV((1+Z$7)-1,n-$A55,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O55/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O55*Maske!$B$26,2)),-I55,1)),\"\")","v":""},{"$f":"IFERROR(IF(J55=\"\",\"\",FV((1+AA$7)-1,n-$A55,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O55/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O55*Maske!$B$26,2)),-J55,1)),\"\")","v":""},{"$f":"IFERROR(IF(K55=\"\",\"\",FV((1+AB$7)-1,n-$A55,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O55/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O55*Maske!$B$26,2)),-K55,1)),\"\")","v":""},{"$f":"IFERROR(IF(L55=\"\",\"\",FV((1+AC$7)-1,n-$A55,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O55/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O55*Maske!$B$26,2)),-L55,1)),\"\")","v":""},{"$f":"IFERROR(IF(M55=\"\",\"\",FV((1+AD$7)-1,n-$A55,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O55/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O55*Maske!$B$26,2)),-M55,1)),\"\")","v":""}]
[49,"",{"$f":"IF(B56=\"\",\"\",Tflex!P61)","v":""},{"$f":"IF(B56=\"\",\"\",Fond!AJ67)","v":""},{"$f":"IF(C56=\"\",\"\",Fond!AK67)","v":""},{"$f":"IF(D56=\"\",\"\",Fond!AL67)","v":""},{"$f":"IF(E56=\"\",\"\",Fond!AM67)","v":""},{"$f":"IF(F56=\"\",\"\",Fond!AN67)","v":""},{"$f":"IF(G56=\"\",\"\",Fond!AO67)","v":""},{"$f":"IF(H56=\"\",\"\",Fond!AP67)","v":""},{"$f":"IF(I56=\"\",\"\",Fond!AQ67)","v":""},{"$f":"IF(J56=\"\",\"\",Fond!AR67)","v":""},{"$f":"IF(K56=\"\",\"\",Fond!AS67)","v":""},{"$f":"IF(B56=\"\",\"\",(SUM(D56:H56)-SUM(I56:M56))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B56=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A56-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A56-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I56=\"\",\"\",FV((1+Z$7)-1,n-$A56,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O56/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O56*Maske!$B$26,2)),-I56,1)),\"\")","v":""},{"$f":"IFERROR(IF(J56=\"\",\"\",FV((1+AA$7)-1,n-$A56,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O56/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O56*Maske!$B$26,2)),-J56,1)),\"\")","v":""},{"$f":"IFERROR(IF(K56=\"\",\"\",FV((1+AB$7)-1,n-$A56,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O56/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O56*Maske!$B$26,2)),-K56,1)),\"\")","v":""},{"$f":"IFERROR(IF(L56=\"\",\"\",FV((1+AC$7)-1,n-$A56,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O56/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O56*Maske!$B$26,2)),-L56,1)),\"\")","v":""},{"$f":"IFERROR(IF(M56=\"\",\"\",FV((1+AD$7)-1,n-$A56,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O56/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O56*Maske!$B$26,2)),-M56,1)),\"\")","v":""}]
[50,"",{"$f":"IF(B57=\"\",\"\",Tflex!P62)","v":""},{"$f":"IF(B57=\"\",\"\",Fond!AJ68)","v":""},{"$f":"IF(C57=\"\",\"\",Fond!AK68)","v":""},{"$f":"IF(D57=\"\",\"\",Fond!AL68)","v":""},{"$f":"IF(E57=\"\",\"\",Fond!AM68)","v":""},{"$f":"IF(F57=\"\",\"\",Fond!AN68)","v":""},{"$f":"IF(G57=\"\",\"\",Fond!AO68)","v":""},{"$f":"IF(H57=\"\",\"\",Fond!AP68)","v":""},{"$f":"IF(I57=\"\",\"\",Fond!AQ68)","v":""},{"$f":"IF(J57=\"\",\"\",Fond!AR68)","v":""},{"$f":"IF(K57=\"\",\"\",Fond!AS68)","v":""},{"$f":"IF(B57=\"\",\"\",(SUM(D57:H57)-SUM(I57:M57))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B57=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A57-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A57-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I57=\"\",\"\",FV((1+Z$7)-1,n-$A57,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O57/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O57*Maske!$B$26,2)),-I57,1)),\"\")","v":""},{"$f":"IFERROR(IF(J57=\"\",\"\",FV((1+AA$7)-1,n-$A57,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O57/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O57*Maske!$B$26,2)),-J57,1)),\"\")","v":""},{"$f":"IFERROR(IF(K57=\"\",\"\",FV((1+AB$7)-1,n-$A57,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O57/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O57*Maske!$B$26,2)),-K57,1)),\"\")","v":""},{"$f":"IFERROR(IF(L57=\"\",\"\",FV((1+AC$7)-1,n-$A57,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O57/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O57*Maske!$B$26,2)),-L57,1)),\"\")","v":""},{"$f":"IFERROR(IF(M57=\"\",\"\",FV((1+AD$7)-1,n-$A57,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O57/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O57*Maske!$B$26,2)),-M57,1)),\"\")","v":""}]
[51,"",{"$f":"IF(B58=\"\",\"\",Tflex!P63)","v":""},{"$f":"IF(B58=\"\",\"\",Fond!AJ69)","v":""},{"$f":"IF(C58=\"\",\"\",Fond!AK69)","v":""},{"$f":"IF(D58=\"\",\"\",Fond!AL69)","v":""},{"$f":"IF(E58=\"\",\"\",Fond!AM69)","v":""},{"$f":"IF(F58=\"\",\"\",Fond!AN69)","v":""},{"$f":"IF(G58=\"\",\"\",Fond!AO69)","v":""},{"$f":"IF(H58=\"\",\"\",Fond!AP69)","v":""},{"$f":"IF(I58=\"\",\"\",Fond!AQ69)","v":""},{"$f":"IF(J58=\"\",\"\",Fond!AR69)","v":""},{"$f":"IF(K58=\"\",\"\",Fond!AS69)","v":""},{"$f":"IF(B58=\"\",\"\",(SUM(D58:H58)-SUM(I58:M58))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B58=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A58-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A58-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I58=\"\",\"\",FV((1+Z$7)-1,n-$A58,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O58/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O58*Maske!$B$26,2)),-I58,1)),\"\")","v":""},{"$f":"IFERROR(IF(J58=\"\",\"\",FV((1+AA$7)-1,n-$A58,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O58/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O58*Maske!$B$26,2)),-J58,1)),\"\")","v":""},{"$f":"IFERROR(IF(K58=\"\",\"\",FV((1+AB$7)-1,n-$A58,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O58/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O58*Maske!$B$26,2)),-K58,1)),\"\")","v":""},{"$f":"IFERROR(IF(L58=\"\",\"\",FV((1+AC$7)-1,n-$A58,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O58/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O58*Maske!$B$26,2)),-L58,1)),\"\")","v":""},{"$f":"IFERROR(IF(M58=\"\",\"\",FV((1+AD$7)-1,n-$A58,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O58/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O58*Maske!$B$26,2)),-M58,1)),\"\")","v":""}]
[52,"",{"$f":"IF(B59=\"\",\"\",Tflex!P64)","v":""},{"$f":"IF(B59=\"\",\"\",Fond!AJ70)","v":""},{"$f":"IF(C59=\"\",\"\",Fond!AK70)","v":""},{"$f":"IF(D59=\"\",\"\",Fond!AL70)","v":""},{"$f":"IF(E59=\"\",\"\",Fond!AM70)","v":""},{"$f":"IF(F59=\"\",\"\",Fond!AN70)","v":""},{"$f":"IF(G59=\"\",\"\",Fond!AO70)","v":""},{"$f":"IF(H59=\"\",\"\",Fond!AP70)","v":""},{"$f":"IF(I59=\"\",\"\",Fond!AQ70)","v":""},{"$f":"IF(J59=\"\",\"\",Fond!AR70)","v":""},{"$f":"IF(K59=\"\",\"\",Fond!AS70)","v":""},{"$f":"IF(B59=\"\",\"\",(SUM(D59:H59)-SUM(I59:M59))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B59=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A59-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A59-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I59=\"\",\"\",FV((1+Z$7)-1,n-$A59,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O59/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O59*Maske!$B$26,2)),-I59,1)),\"\")","v":""},{"$f":"IFERROR(IF(J59=\"\",\"\",FV((1+AA$7)-1,n-$A59,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O59/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O59*Maske!$B$26,2)),-J59,1)),\"\")","v":""},{"$f":"IFERROR(IF(K59=\"\",\"\",FV((1+AB$7)-1,n-$A59,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O59/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O59*Maske!$B$26,2)),-K59,1)),\"\")","v":""},{"$f":"IFERROR(IF(L59=\"\",\"\",FV((1+AC$7)-1,n-$A59,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O59/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O59*Maske!$B$26,2)),-L59,1)),\"\")","v":""},{"$f":"IFERROR(IF(M59=\"\",\"\",FV((1+AD$7)-1,n-$A59,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O59/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O59*Maske!$B$26,2)),-M59,1)),\"\")","v":""}]
[53,null,{"$f":"IF(B60=\"\",\"\",Tflex!P65)","v":""},{"$f":"IF(B60=\"\",\"\",Fond!AJ71)","v":""},{"$f":"IF(C60=\"\",\"\",Fond!AK71)","v":""},{"$f":"IF(D60=\"\",\"\",Fond!AL71)","v":""},{"$f":"IF(E60=\"\",\"\",Fond!AM71)","v":""},{"$f":"IF(F60=\"\",\"\",Fond!AN71)","v":""},{"$f":"IF(G60=\"\",\"\",Fond!AO71)","v":""},{"$f":"IF(H60=\"\",\"\",Fond!AP71)","v":""},{"$f":"IF(I60=\"\",\"\",Fond!AQ71)","v":""},{"$f":"IF(J60=\"\",\"\",Fond!AR71)","v":""},{"$f":"IF(K60=\"\",\"\",Fond!AS71)","v":""},{"$f":"IF(B60=\"\",\"\",(SUM(D60:H60)-SUM(I60:M60))/SUM(Maske!$B$33:$B$37))","v":""},{"$f":"IF(B60=\"\",\"\",BPr_jeZW*ZW*MIN(m,A60))","v":""},{"$f":"IF(B60=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A60-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A60-1),)))","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60<=m,D60/(1-Zeta_ppf)*Zeta_ppf,D60/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60<=m,E60/(1-Zeta_ppf)*Zeta_ppf,E60/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60<=m,F60/(1-Zeta_ppf)*Zeta_ppf,F60/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60<=m,G60/(1-Zeta_ppf)*Zeta_ppf,G60/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60<=m,H60/(1-Zeta_ppf)*Zeta_ppf,H60/(1-Zeta_pfr)*Zeta_pfr+Zet_pfr_Fix))","v":""},null,null,null,null,{"$f":"IFERROR(IF(I60=\"\",\"\",FV((1+Z$7)-1,n-$A60,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O60/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O60*Maske!$B$26,2)),-I60,1)),\"\")","v":""},{"$f":"IFERROR(IF(J60=\"\",\"\",FV((1+AA$7)-1,n-$A60,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O60/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O60*Maske!$B$26,2)),-J60,1)),\"\")","v":""},{"$f":"IFERROR(IF(K60=\"\",\"\",FV((1+AB$7)-1,n-$A60,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O60/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O60*Maske!$B$26,2)),-K60,1)),\"\")","v":""},{"$f":"IFERROR(IF(L60=\"\",\"\",FV((1+AC$7)-1,n-$A60,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O60/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O60*Maske!$B$26,2)),-L60,1)),\"\")","v":""},{"$f":"IFERROR(IF(M60=\"\",\"\",FV((1+AD$7)-1,n-$A60,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O60/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O60*Maske!$B$26,2)),-M60,1)),\"\")","v":""}]
[54,null,{"$f":"IF(B61=\"\",\"\",Tflex!P66)","v":""},{"$f":"IF(B61=\"\",\"\",Fond!AJ72)","v":""},{"$f":"IF(C61=\"\",\"\",Fond!AK72)","v":""},{"$f":"IF(D61=\"\",\"\",Fond!AL72)","v":""},{"$f":"IF(E61=\"\",\"\",Fond!AM72)","v":""},{"$f":"IF(F61=\"\",\"\",Fond!AN72)","v":""},{"$f":"IF(G61=\"\",\"\",Fond!AO72)","v":""},{"$f":"IF(H61=\"\",\"\",Fond!AP72)","v":""},{"$f":"IF(I61=\"\",\"\",Fond!AQ72)","v":""},{"$f":"IF(J61=\"\",\"\",Fond!AR72)","v":""},{"$f":"IF(K61=\"\",\"\",Fond!AS72)","v":""},{"$f":"IF(B61=\"\",\"\",(SUM(D61:H61)-SUM(I61:M61))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B61=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A61-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A61-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I61=\"\",\"\",FV((1+Z$7)-1,n-$A61,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O61/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O61*Maske!$B$26,2)),-I61,1)),\"\")","v":""},{"$f":"IFERROR(IF(J61=\"\",\"\",FV((1+AA$7)-1,n-$A61,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O61/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O61*Maske!$B$26,2)),-J61,1)),\"\")","v":""},{"$f":"IFERROR(IF(K61=\"\",\"\",FV((1+AB$7)-1,n-$A61,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O61/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O61*Maske!$B$26,2)),-K61,1)),\"\")","v":""},{"$f":"IFERROR(IF(L61=\"\",\"\",FV((1+AC$7)-1,n-$A61,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O61/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O61*Maske!$B$26,2)),-L61,1)),\"\")","v":""},{"$f":"IFERROR(IF(M61=\"\",\"\",FV((1+AD$7)-1,n-$A61,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O61/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O61*Maske!$B$26,2)),-M61,1)),\"\")","v":""}]
[55,null,{"$f":"IF(B62=\"\",\"\",Tflex!P67)","v":""},{"$f":"IF(B62=\"\",\"\",Fond!AJ73)","v":""},{"$f":"IF(C62=\"\",\"\",Fond!AK73)","v":""},{"$f":"IF(D62=\"\",\"\",Fond!AL73)","v":""},{"$f":"IF(E62=\"\",\"\",Fond!AM73)","v":""},{"$f":"IF(F62=\"\",\"\",Fond!AN73)","v":""},{"$f":"IF(G62=\"\",\"\",Fond!AO73)","v":""},{"$f":"IF(H62=\"\",\"\",Fond!AP73)","v":""},{"$f":"IF(I62=\"\",\"\",Fond!AQ73)","v":""},{"$f":"IF(J62=\"\",\"\",Fond!AR73)","v":""},{"$f":"IF(K62=\"\",\"\",Fond!AS73)","v":""},{"$f":"IF(B62=\"\",\"\",(SUM(D62:H62)-SUM(I62:M62))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B62=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A62-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A62-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I62=\"\",\"\",FV((1+Z$7)-1,n-$A62,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O62/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O62*Maske!$B$26,2)),-I62,1)),\"\")","v":""},{"$f":"IFERROR(IF(J62=\"\",\"\",FV((1+AA$7)-1,n-$A62,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O62/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O62*Maske!$B$26,2)),-J62,1)),\"\")","v":""},{"$f":"IFERROR(IF(K62=\"\",\"\",FV((1+AB$7)-1,n-$A62,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O62/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O62*Maske!$B$26,2)),-K62,1)),\"\")","v":""},{"$f":"IFERROR(IF(L62=\"\",\"\",FV((1+AC$7)-1,n-$A62,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O62/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O62*Maske!$B$26,2)),-L62,1)),\"\")","v":""},{"$f":"IFERROR(IF(M62=\"\",\"\",FV((1+AD$7)-1,n-$A62,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O62/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O62*Maske!$B$26,2)),-M62,1)),\"\")","v":""}]
[56,null,{"$f":"IF(B63=\"\",\"\",Tflex!P68)","v":""},{"$f":"IF(B63=\"\",\"\",Fond!AJ74)","v":""},{"$f":"IF(C63=\"\",\"\",Fond!AK74)","v":""},{"$f":"IF(D63=\"\",\"\",Fond!AL74)","v":""},{"$f":"IF(E63=\"\",\"\",Fond!AM74)","v":""},{"$f":"IF(F63=\"\",\"\",Fond!AN74)","v":""},{"$f":"IF(G63=\"\",\"\",Fond!AO74)","v":""},{"$f":"IF(H63=\"\",\"\",Fond!AP74)","v":""},{"$f":"IF(I63=\"\",\"\",Fond!AQ74)","v":""},{"$f":"IF(J63=\"\",\"\",Fond!AR74)","v":""},{"$f":"IF(K63=\"\",\"\",Fond!AS74)","v":""},{"$f":"IF(B63=\"\",\"\",(SUM(D63:H63)-SUM(I63:M63))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B63=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A63-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A63-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I63=\"\",\"\",FV((1+Z$7)-1,n-$A63,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O63/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O63*Maske!$B$26,2)),-I63,1)),\"\")","v":""},{"$f":"IFERROR(IF(J63=\"\",\"\",FV((1+AA$7)-1,n-$A63,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O63/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O63*Maske!$B$26,2)),-J63,1)),\"\")","v":""},{"$f":"IFERROR(IF(K63=\"\",\"\",FV((1+AB$7)-1,n-$A63,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O63/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O63*Maske!$B$26,2)),-K63,1)),\"\")","v":""},{"$f":"IFERROR(IF(L63=\"\",\"\",FV((1+AC$7)-1,n-$A63,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O63/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O63*Maske!$B$26,2)),-L63,1)),\"\")","v":""},{"$f":"IFERROR(IF(M63=\"\",\"\",FV((1+AD$7)-1,n-$A63,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O63/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O63*Maske!$B$26,2)),-M63,1)),\"\")","v":""}]
[57,null,{"$f":"IF(B64=\"\",\"\",Tflex!P69)","v":""},{"$f":"IF(B64=\"\",\"\",Fond!AJ75)","v":""},{"$f":"IF(C64=\"\",\"\",Fond!AK75)","v":""},{"$f":"IF(D64=\"\",\"\",Fond!AL75)","v":""},{"$f":"IF(E64=\"\",\"\",Fond!AM75)","v":""},{"$f":"IF(F64=\"\",\"\",Fond!AN75)","v":""},{"$f":"IF(G64=\"\",\"\",Fond!AO75)","v":""},{"$f":"IF(H64=\"\",\"\",Fond!AP75)","v":""},{"$f":"IF(I64=\"\",\"\",Fond!AQ75)","v":""},{"$f":"IF(J64=\"\",\"\",Fond!AR75)","v":""},{"$f":"IF(K64=\"\",\"\",Fond!AS75)","v":""},{"$f":"IF(B64=\"\",\"\",(SUM(D64:H64)-SUM(I64:M64))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B64=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A64-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A64-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I64=\"\",\"\",FV((1+Z$7)-1,n-$A64,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O64/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O64*Maske!$B$26,2)),-I64,1)),\"\")","v":""},{"$f":"IFERROR(IF(J64=\"\",\"\",FV((1+AA$7)-1,n-$A64,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O64/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O64*Maske!$B$26,2)),-J64,1)),\"\")","v":""},{"$f":"IFERROR(IF(K64=\"\",\"\",FV((1+AB$7)-1,n-$A64,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O64/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O64*Maske!$B$26,2)),-K64,1)),\"\")","v":""},{"$f":"IFERROR(IF(L64=\"\",\"\",FV((1+AC$7)-1,n-$A64,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O64/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O64*Maske!$B$26,2)),-L64,1)),\"\")","v":""},{"$f":"IFERROR(IF(M64=\"\",\"\",FV((1+AD$7)-1,n-$A64,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O64/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O64*Maske!$B$26,2)),-M64,1)),\"\")","v":""}]
[58,null,{"$f":"IF(B65=\"\",\"\",Tflex!P70)","v":""},{"$f":"IF(B65=\"\",\"\",Fond!AJ76)","v":""},{"$f":"IF(C65=\"\",\"\",Fond!AK76)","v":""},{"$f":"IF(D65=\"\",\"\",Fond!AL76)","v":""},{"$f":"IF(E65=\"\",\"\",Fond!AM76)","v":""},{"$f":"IF(F65=\"\",\"\",Fond!AN76)","v":""},{"$f":"IF(G65=\"\",\"\",Fond!AO76)","v":""},{"$f":"IF(H65=\"\",\"\",Fond!AP76)","v":""},{"$f":"IF(I65=\"\",\"\",Fond!AQ76)","v":""},{"$f":"IF(J65=\"\",\"\",Fond!AR76)","v":""},{"$f":"IF(K65=\"\",\"\",Fond!AS76)","v":""},{"$f":"IF(B65=\"\",\"\",(SUM(D65:H65)-SUM(I65:M65))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B65=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A65-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A65-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I65=\"\",\"\",FV((1+Z$7)-1,n-$A65,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O65/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O65*Maske!$B$26,2)),-I65,1)),\"\")","v":""},{"$f":"IFERROR(IF(J65=\"\",\"\",FV((1+AA$7)-1,n-$A65,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O65/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O65*Maske!$B$26,2)),-J65,1)),\"\")","v":""},{"$f":"IFERROR(IF(K65=\"\",\"\",FV((1+AB$7)-1,n-$A65,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O65/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O65*Maske!$B$26,2)),-K65,1)),\"\")","v":""},{"$f":"IFERROR(IF(L65=\"\",\"\",FV((1+AC$7)-1,n-$A65,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O65/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O65*Maske!$B$26,2)),-L65,1)),\"\")","v":""},{"$f":"IFERROR(IF(M65=\"\",\"\",FV((1+AD$7)-1,n-$A65,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O65/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O65*Maske!$B$26,2)),-M65,1)),\"\")","v":""}]
[59,null,{"$f":"IF(B66=\"\",\"\",Tflex!P71)","v":""},{"$f":"IF(B66=\"\",\"\",Fond!AJ77)","v":""},{"$f":"IF(C66=\"\",\"\",Fond!AK77)","v":""},{"$f":"IF(D66=\"\",\"\",Fond!AL77)","v":""},{"$f":"IF(E66=\"\",\"\",Fond!AM77)","v":""},{"$f":"IF(F66=\"\",\"\",Fond!AN77)","v":""},{"$f":"IF(G66=\"\",\"\",Fond!AO77)","v":""},{"$f":"IF(H66=\"\",\"\",Fond!AP77)","v":""},{"$f":"IF(I66=\"\",\"\",Fond!AQ77)","v":""},{"$f":"IF(J66=\"\",\"\",Fond!AR77)","v":""},{"$f":"IF(K66=\"\",\"\",Fond!AS77)","v":""},{"$f":"IF(B66=\"\",\"\",(SUM(D66:H66)-SUM(I66:M66))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B66=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A66-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A66-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I66=\"\",\"\",FV((1+Z$7)-1,n-$A66,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O66/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O66*Maske!$B$26,2)),-I66,1)),\"\")","v":""},{"$f":"IFERROR(IF(J66=\"\",\"\",FV((1+AA$7)-1,n-$A66,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O66/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O66*Maske!$B$26,2)),-J66,1)),\"\")","v":""},{"$f":"IFERROR(IF(K66=\"\",\"\",FV((1+AB$7)-1,n-$A66,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O66/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O66*Maske!$B$26,2)),-K66,1)),\"\")","v":""},{"$f":"IFERROR(IF(L66=\"\",\"\",FV((1+AC$7)-1,n-$A66,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O66/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O66*Maske!$B$26,2)),-L66,1)),\"\")","v":""},{"$f":"IFERROR(IF(M66=\"\",\"\",FV((1+AD$7)-1,n-$A66,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O66/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O66*Maske!$B$26,2)),-M66,1)),\"\")","v":""}]
[60,null,{"$f":"IF(B67=\"\",\"\",Tflex!P72)","v":""},{"$f":"IF(B67=\"\",\"\",Fond!AJ78)","v":""},{"$f":"IF(C67=\"\",\"\",Fond!AK78)","v":""},{"$f":"IF(D67=\"\",\"\",Fond!AL78)","v":""},{"$f":"IF(E67=\"\",\"\",Fond!AM78)","v":""},{"$f":"IF(F67=\"\",\"\",Fond!AN78)","v":""},{"$f":"IF(G67=\"\",\"\",Fond!AO78)","v":""},{"$f":"IF(H67=\"\",\"\",Fond!AP78)","v":""},{"$f":"IF(I67=\"\",\"\",Fond!AQ78)","v":""},{"$f":"IF(J67=\"\",\"\",Fond!AR78)","v":""},{"$f":"IF(K67=\"\",\"\",Fond!AS78)","v":""},{"$f":"IF(B67=\"\",\"\",(SUM(D67:H67)-SUM(I67:M67))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B67=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A67-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A67-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I67=\"\",\"\",FV((1+Z$7)-1,n-$A67,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O67/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O67*Maske!$B$26,2)),-I67,1)),\"\")","v":""},{"$f":"IFERROR(IF(J67=\"\",\"\",FV((1+AA$7)-1,n-$A67,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O67/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O67*Maske!$B$26,2)),-J67,1)),\"\")","v":""},{"$f":"IFERROR(IF(K67=\"\",\"\",FV((1+AB$7)-1,n-$A67,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O67/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O67*Maske!$B$26,2)),-K67,1)),\"\")","v":""},{"$f":"IFERROR(IF(L67=\"\",\"\",FV((1+AC$7)-1,n-$A67,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O67/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O67*Maske!$B$26,2)),-L67,1)),\"\")","v":""},{"$f":"IFERROR(IF(M67=\"\",\"\",FV((1+AD$7)-1,n-$A67,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O67/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O67*Maske!$B$26,2)),-M67,1)),\"\")","v":""}]
[61,null,{"$f":"IF(B68=\"\",\"\",Tflex!P73)","v":""},{"$f":"IF(B68=\"\",\"\",Fond!AJ79)","v":""},{"$f":"IF(C68=\"\",\"\",Fond!AK79)","v":""},{"$f":"IF(D68=\"\",\"\",Fond!AL79)","v":""},{"$f":"IF(E68=\"\",\"\",Fond!AM79)","v":""},{"$f":"IF(F68=\"\",\"\",Fond!AN79)","v":""},{"$f":"IF(G68=\"\",\"\",Fond!AO79)","v":""},{"$f":"IF(H68=\"\",\"\",Fond!AP79)","v":""},{"$f":"IF(I68=\"\",\"\",Fond!AQ79)","v":""},{"$f":"IF(J68=\"\",\"\",Fond!AR79)","v":""},{"$f":"IF(K68=\"\",\"\",Fond!AS79)","v":""},{"$f":"IF(B68=\"\",\"\",(SUM(D68:H68)-SUM(I68:M68))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B68=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A68-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A68-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I68=\"\",\"\",FV((1+Z$7)-1,n-$A68,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O68/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O68*Maske!$B$26,2)),-I68,1)),\"\")","v":""},{"$f":"IFERROR(IF(J68=\"\",\"\",FV((1+AA$7)-1,n-$A68,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O68/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O68*Maske!$B$26,2)),-J68,1)),\"\")","v":""},{"$f":"IFERROR(IF(K68=\"\",\"\",FV((1+AB$7)-1,n-$A68,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O68/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O68*Maske!$B$26,2)),-K68,1)),\"\")","v":""},{"$f":"IFERROR(IF(L68=\"\",\"\",FV((1+AC$7)-1,n-$A68,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O68/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O68*Maske!$B$26,2)),-L68,1)),\"\")","v":""},{"$f":"IFERROR(IF(M68=\"\",\"\",FV((1+AD$7)-1,n-$A68,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O68/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O68*Maske!$B$26,2)),-M68,1)),\"\")","v":""}]
[62,null,{"$f":"IF(B69=\"\",\"\",Tflex!P74)","v":""},{"$f":"IF(B69=\"\",\"\",Fond!AJ80)","v":""},{"$f":"IF(C69=\"\",\"\",Fond!AK80)","v":""},{"$f":"IF(D69=\"\",\"\",Fond!AL80)","v":""},{"$f":"IF(E69=\"\",\"\",Fond!AM80)","v":""},{"$f":"IF(F69=\"\",\"\",Fond!AN80)","v":""},{"$f":"IF(G69=\"\",\"\",Fond!AO80)","v":""},{"$f":"IF(H69=\"\",\"\",Fond!AP80)","v":""},{"$f":"IF(I69=\"\",\"\",Fond!AQ80)","v":""},{"$f":"IF(J69=\"\",\"\",Fond!AR80)","v":""},{"$f":"IF(K69=\"\",\"\",Fond!AS80)","v":""},{"$f":"IF(B69=\"\",\"\",(SUM(D69:H69)-SUM(I69:M69))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B69=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A69-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A69-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I69=\"\",\"\",FV((1+Z$7)-1,n-$A69,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O69/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O69*Maske!$B$26,2)),-I69,1)),\"\")","v":""},{"$f":"IFERROR(IF(J69=\"\",\"\",FV((1+AA$7)-1,n-$A69,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O69/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O69*Maske!$B$26,2)),-J69,1)),\"\")","v":""},{"$f":"IFERROR(IF(K69=\"\",\"\",FV((1+AB$7)-1,n-$A69,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O69/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O69*Maske!$B$26,2)),-K69,1)),\"\")","v":""},{"$f":"IFERROR(IF(L69=\"\",\"\",FV((1+AC$7)-1,n-$A69,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O69/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O69*Maske!$B$26,2)),-L69,1)),\"\")","v":""},{"$f":"IFERROR(IF(M69=\"\",\"\",FV((1+AD$7)-1,n-$A69,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O69/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O69*Maske!$B$26,2)),-M69,1)),\"\")","v":""}]
[63,null,{"$f":"IF(B70=\"\",\"\",Tflex!P75)","v":""},{"$f":"IF(B70=\"\",\"\",Fond!AJ81)","v":""},{"$f":"IF(C70=\"\",\"\",Fond!AK81)","v":""},{"$f":"IF(D70=\"\",\"\",Fond!AL81)","v":""},{"$f":"IF(E70=\"\",\"\",Fond!AM81)","v":""},{"$f":"IF(F70=\"\",\"\",Fond!AN81)","v":""},{"$f":"IF(G70=\"\",\"\",Fond!AO81)","v":""},{"$f":"IF(H70=\"\",\"\",Fond!AP81)","v":""},{"$f":"IF(I70=\"\",\"\",Fond!AQ81)","v":""},{"$f":"IF(J70=\"\",\"\",Fond!AR81)","v":""},{"$f":"IF(K70=\"\",\"\",Fond!AS81)","v":""},{"$f":"IF(B70=\"\",\"\",(SUM(D70:H70)-SUM(I70:M70))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B70=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A70-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A70-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I70=\"\",\"\",FV((1+Z$7)-1,n-$A70,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O70/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O70*Maske!$B$26,2)),-I70,1)),\"\")","v":""},{"$f":"IFERROR(IF(J70=\"\",\"\",FV((1+AA$7)-1,n-$A70,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O70/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O70*Maske!$B$26,2)),-J70,1)),\"\")","v":""},{"$f":"IFERROR(IF(K70=\"\",\"\",FV((1+AB$7)-1,n-$A70,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O70/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O70*Maske!$B$26,2)),-K70,1)),\"\")","v":""},{"$f":"IFERROR(IF(L70=\"\",\"\",FV((1+AC$7)-1,n-$A70,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O70/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O70*Maske!$B$26,2)),-L70,1)),\"\")","v":""},{"$f":"IFERROR(IF(M70=\"\",\"\",FV((1+AD$7)-1,n-$A70,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O70/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O70*Maske!$B$26,2)),-M70,1)),\"\")","v":""}]
[64,null,{"$f":"IF(B71=\"\",\"\",Tflex!P76)","v":""},{"$f":"IF(B71=\"\",\"\",Fond!AJ82)","v":""},{"$f":"IF(C71=\"\",\"\",Fond!AK82)","v":""},{"$f":"IF(D71=\"\",\"\",Fond!AL82)","v":""},{"$f":"IF(E71=\"\",\"\",Fond!AM82)","v":""},{"$f":"IF(F71=\"\",\"\",Fond!AN82)","v":""},{"$f":"IF(G71=\"\",\"\",Fond!AO82)","v":""},{"$f":"IF(H71=\"\",\"\",Fond!AP82)","v":""},{"$f":"IF(I71=\"\",\"\",Fond!AQ82)","v":""},{"$f":"IF(J71=\"\",\"\",Fond!AR82)","v":""},{"$f":"IF(K71=\"\",\"\",Fond!AS82)","v":""},{"$f":"IF(B71=\"\",\"\",(SUM(D71:H71)-SUM(I71:M71))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B71=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A71-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A71-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I71=\"\",\"\",FV((1+Z$7)-1,n-$A71,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O71/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O71*Maske!$B$26,2)),-I71,1)),\"\")","v":""},{"$f":"IFERROR(IF(J71=\"\",\"\",FV((1+AA$7)-1,n-$A71,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O71/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O71*Maske!$B$26,2)),-J71,1)),\"\")","v":""},{"$f":"IFERROR(IF(K71=\"\",\"\",FV((1+AB$7)-1,n-$A71,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O71/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O71*Maske!$B$26,2)),-K71,1)),\"\")","v":""},{"$f":"IFERROR(IF(L71=\"\",\"\",FV((1+AC$7)-1,n-$A71,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O71/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O71*Maske!$B$26,2)),-L71,1)),\"\")","v":""},{"$f":"IFERROR(IF(M71=\"\",\"\",FV((1+AD$7)-1,n-$A71,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O71/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O71*Maske!$B$26,2)),-M71,1)),\"\")","v":""}]
[65,null,{"$f":"IF(B72=\"\",\"\",Tflex!P77)","v":""},{"$f":"IF(B72=\"\",\"\",Fond!AJ83)","v":""},{"$f":"IF(C72=\"\",\"\",Fond!AK83)","v":""},{"$f":"IF(D72=\"\",\"\",Fond!AL83)","v":""},{"$f":"IF(E72=\"\",\"\",Fond!AM83)","v":""},{"$f":"IF(F72=\"\",\"\",Fond!AN83)","v":""},{"$f":"IF(G72=\"\",\"\",Fond!AO83)","v":""},{"$f":"IF(H72=\"\",\"\",Fond!AP83)","v":""},{"$f":"IF(I72=\"\",\"\",Fond!AQ83)","v":""},{"$f":"IF(J72=\"\",\"\",Fond!AR83)","v":""},{"$f":"IF(K72=\"\",\"\",Fond!AS83)","v":""},{"$f":"IF(B72=\"\",\"\",(SUM(D72:H72)-SUM(I72:M72))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B72=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A72-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A72-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I72=\"\",\"\",FV((1+Z$7)-1,n-$A72,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O72/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O72*Maske!$B$26,2)),-I72,1)),\"\")","v":""},{"$f":"IFERROR(IF(J72=\"\",\"\",FV((1+AA$7)-1,n-$A72,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O72/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O72*Maske!$B$26,2)),-J72,1)),\"\")","v":""},{"$f":"IFERROR(IF(K72=\"\",\"\",FV((1+AB$7)-1,n-$A72,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O72/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O72*Maske!$B$26,2)),-K72,1)),\"\")","v":""},{"$f":"IFERROR(IF(L72=\"\",\"\",FV((1+AC$7)-1,n-$A72,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O72/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O72*Maske!$B$26,2)),-L72,1)),\"\")","v":""},{"$f":"IFERROR(IF(M72=\"\",\"\",FV((1+AD$7)-1,n-$A72,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O72/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O72*Maske!$B$26,2)),-M72,1)),\"\")","v":""}]
[66,null,{"$f":"IF(B73=\"\",\"\",Tflex!P78)","v":""},{"$f":"IF(B73=\"\",\"\",Fond!AJ84)","v":""},{"$f":"IF(C73=\"\",\"\",Fond!AK84)","v":""},{"$f":"IF(D73=\"\",\"\",Fond!AL84)","v":""},{"$f":"IF(E73=\"\",\"\",Fond!AM84)","v":""},{"$f":"IF(F73=\"\",\"\",Fond!AN84)","v":""},{"$f":"IF(G73=\"\",\"\",Fond!AO84)","v":""},{"$f":"IF(H73=\"\",\"\",Fond!AP84)","v":""},{"$f":"IF(I73=\"\",\"\",Fond!AQ84)","v":""},{"$f":"IF(J73=\"\",\"\",Fond!AR84)","v":""},{"$f":"IF(K73=\"\",\"\",Fond!AS84)","v":""},{"$f":"IF(B73=\"\",\"\",(SUM(D73:H73)-SUM(I73:M73))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B73=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A73-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A73-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I73=\"\",\"\",FV((1+Z$7)-1,n-$A73,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O73/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O73*Maske!$B$26,2)),-I73,1)),\"\")","v":""},{"$f":"IFERROR(IF(J73=\"\",\"\",FV((1+AA$7)-1,n-$A73,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O73/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O73*Maske!$B$26,2)),-J73,1)),\"\")","v":""},{"$f":"IFERROR(IF(K73=\"\",\"\",FV((1+AB$7)-1,n-$A73,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O73/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O73*Maske!$B$26,2)),-K73,1)),\"\")","v":""},{"$f":"IFERROR(IF(L73=\"\",\"\",FV((1+AC$7)-1,n-$A73,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O73/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O73*Maske!$B$26,2)),-L73,1)),\"\")","v":""},{"$f":"IFERROR(IF(M73=\"\",\"\",FV((1+AD$7)-1,n-$A73,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O73/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O73*Maske!$B$26,2)),-M73,1)),\"\")","v":""}]
[67,null,{"$f":"IF(B74=\"\",\"\",Tflex!P79)","v":""},{"$f":"IF(B74=\"\",\"\",Fond!AJ85)","v":""},{"$f":"IF(C74=\"\",\"\",Fond!AK85)","v":""},{"$f":"IF(D74=\"\",\"\",Fond!AL85)","v":""},{"$f":"IF(E74=\"\",\"\",Fond!AM85)","v":""},{"$f":"IF(F74=\"\",\"\",Fond!AN85)","v":""},{"$f":"IF(G74=\"\",\"\",Fond!AO85)","v":""},{"$f":"IF(H74=\"\",\"\",Fond!AP85)","v":""},{"$f":"IF(I74=\"\",\"\",Fond!AQ85)","v":""},{"$f":"IF(J74=\"\",\"\",Fond!AR85)","v":""},{"$f":"IF(K74=\"\",\"\",Fond!AS85)","v":""},{"$f":"IF(B74=\"\",\"\",(SUM(D74:H74)-SUM(I74:M74))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B74=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A74-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A74-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I74=\"\",\"\",FV((1+Z$7)-1,n-$A74,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O74/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O74*Maske!$B$26,2)),-I74,1)),\"\")","v":""},{"$f":"IFERROR(IF(J74=\"\",\"\",FV((1+AA$7)-1,n-$A74,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O74/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O74*Maske!$B$26,2)),-J74,1)),\"\")","v":""},{"$f":"IFERROR(IF(K74=\"\",\"\",FV((1+AB$7)-1,n-$A74,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O74/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O74*Maske!$B$26,2)),-K74,1)),\"\")","v":""},{"$f":"IFERROR(IF(L74=\"\",\"\",FV((1+AC$7)-1,n-$A74,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O74/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O74*Maske!$B$26,2)),-L74,1)),\"\")","v":""},{"$f":"IFERROR(IF(M74=\"\",\"\",FV((1+AD$7)-1,n-$A74,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O74/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O74*Maske!$B$26,2)),-M74,1)),\"\")","v":""}]
[68,null,{"$f":"IF(B75=\"\",\"\",Tflex!P80)","v":""},{"$f":"IF(B75=\"\",\"\",Fond!AJ86)","v":""},{"$f":"IF(C75=\"\",\"\",Fond!AK86)","v":""},{"$f":"IF(D75=\"\",\"\",Fond!AL86)","v":""},{"$f":"IF(E75=\"\",\"\",Fond!AM86)","v":""},{"$f":"IF(F75=\"\",\"\",Fond!AN86)","v":""},{"$f":"IF(G75=\"\",\"\",Fond!AO86)","v":""},{"$f":"IF(H75=\"\",\"\",Fond!AP86)","v":""},{"$f":"IF(I75=\"\",\"\",Fond!AQ86)","v":""},{"$f":"IF(J75=\"\",\"\",Fond!AR86)","v":""},{"$f":"IF(K75=\"\",\"\",Fond!AS86)","v":""},{"$f":"IF(B75=\"\",\"\",(SUM(D75:H75)-SUM(I75:M75))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B75=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A75-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A75-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I75=\"\",\"\",FV((1+Z$7)-1,n-$A75,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O75/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O75*Maske!$B$26,2)),-I75,1)),\"\")","v":""},{"$f":"IFERROR(IF(J75=\"\",\"\",FV((1+AA$7)-1,n-$A75,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O75/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O75*Maske!$B$26,2)),-J75,1)),\"\")","v":""},{"$f":"IFERROR(IF(K75=\"\",\"\",FV((1+AB$7)-1,n-$A75,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O75/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O75*Maske!$B$26,2)),-K75,1)),\"\")","v":""},{"$f":"IFERROR(IF(L75=\"\",\"\",FV((1+AC$7)-1,n-$A75,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O75/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O75*Maske!$B$26,2)),-L75,1)),\"\")","v":""},{"$f":"IFERROR(IF(M75=\"\",\"\",FV((1+AD$7)-1,n-$A75,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O75/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O75*Maske!$B$26,2)),-M75,1)),\"\")","v":""}]
[69,null,{"$f":"IF(B76=\"\",\"\",Tflex!P81)","v":""},{"$f":"IF(B76=\"\",\"\",Fond!AJ87)","v":""},{"$f":"IF(C76=\"\",\"\",Fond!AK87)","v":""},{"$f":"IF(D76=\"\",\"\",Fond!AL87)","v":""},{"$f":"IF(E76=\"\",\"\",Fond!AM87)","v":""},{"$f":"IF(F76=\"\",\"\",Fond!AN87)","v":""},{"$f":"IF(G76=\"\",\"\",Fond!AO87)","v":""},{"$f":"IF(H76=\"\",\"\",Fond!AP87)","v":""},{"$f":"IF(I76=\"\",\"\",Fond!AQ87)","v":""},{"$f":"IF(J76=\"\",\"\",Fond!AR87)","v":""},{"$f":"IF(K76=\"\",\"\",Fond!AS87)","v":""},{"$f":"IF(B76=\"\",\"\",(SUM(D76:H76)-SUM(I76:M76))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B76=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A76-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A76-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I76=\"\",\"\",FV((1+Z$7)-1,n-$A76,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O76/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O76*Maske!$B$26,2)),-I76,1)),\"\")","v":""},{"$f":"IFERROR(IF(J76=\"\",\"\",FV((1+AA$7)-1,n-$A76,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O76/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O76*Maske!$B$26,2)),-J76,1)),\"\")","v":""},{"$f":"IFERROR(IF(K76=\"\",\"\",FV((1+AB$7)-1,n-$A76,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O76/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O76*Maske!$B$26,2)),-K76,1)),\"\")","v":""},{"$f":"IFERROR(IF(L76=\"\",\"\",FV((1+AC$7)-1,n-$A76,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O76/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O76*Maske!$B$26,2)),-L76,1)),\"\")","v":""},{"$f":"IFERROR(IF(M76=\"\",\"\",FV((1+AD$7)-1,n-$A76,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O76/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O76*Maske!$B$26,2)),-M76,1)),\"\")","v":""}]
[70,null,{"$f":"IF(B77=\"\",\"\",Tflex!P82)","v":""},{"$f":"IF(B77=\"\",\"\",Fond!AJ88)","v":""},{"$f":"IF(C77=\"\",\"\",Fond!AK88)","v":""},{"$f":"IF(D77=\"\",\"\",Fond!AL88)","v":""},{"$f":"IF(E77=\"\",\"\",Fond!AM88)","v":""},{"$f":"IF(F77=\"\",\"\",Fond!AN88)","v":""},{"$f":"IF(G77=\"\",\"\",Fond!AO88)","v":""},{"$f":"IF(H77=\"\",\"\",Fond!AP88)","v":""},{"$f":"IF(I77=\"\",\"\",Fond!AQ88)","v":""},{"$f":"IF(J77=\"\",\"\",Fond!AR88)","v":""},{"$f":"IF(K77=\"\",\"\",Fond!AS88)","v":""},{"$f":"IF(B77=\"\",\"\",(SUM(D77:H77)-SUM(I77:M77))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B77=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A77-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A77-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I77=\"\",\"\",FV((1+Z$7)-1,n-$A77,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O77/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O77*Maske!$B$26,2)),-I77,1)),\"\")","v":""},{"$f":"IFERROR(IF(J77=\"\",\"\",FV((1+AA$7)-1,n-$A77,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O77/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O77*Maske!$B$26,2)),-J77,1)),\"\")","v":""},{"$f":"IFERROR(IF(K77=\"\",\"\",FV((1+AB$7)-1,n-$A77,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O77/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O77*Maske!$B$26,2)),-K77,1)),\"\")","v":""},{"$f":"IFERROR(IF(L77=\"\",\"\",FV((1+AC$7)-1,n-$A77,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O77/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O77*Maske!$B$26,2)),-L77,1)),\"\")","v":""},{"$f":"IFERROR(IF(M77=\"\",\"\",FV((1+AD$7)-1,n-$A77,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O77/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O77*Maske!$B$26,2)),-M77,1)),\"\")","v":""}]
[71,null,{"$f":"IF(B78=\"\",\"\",Tflex!P83)","v":""},{"$f":"IF(B78=\"\",\"\",Fond!AJ89)","v":""},{"$f":"IF(C78=\"\",\"\",Fond!AK89)","v":""},{"$f":"IF(D78=\"\",\"\",Fond!AL89)","v":""},{"$f":"IF(E78=\"\",\"\",Fond!AM89)","v":""},{"$f":"IF(F78=\"\",\"\",Fond!AN89)","v":""},{"$f":"IF(G78=\"\",\"\",Fond!AO89)","v":""},{"$f":"IF(H78=\"\",\"\",Fond!AP89)","v":""},{"$f":"IF(I78=\"\",\"\",Fond!AQ89)","v":""},{"$f":"IF(J78=\"\",\"\",Fond!AR89)","v":""},{"$f":"IF(K78=\"\",\"\",Fond!AS89)","v":""},{"$f":"IF(B78=\"\",\"\",(SUM(D78:H78)-SUM(I78:M78))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B78=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A78-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A78-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I78=\"\",\"\",FV((1+Z$7)-1,n-$A78,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O78/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O78*Maske!$B$26,2)),-I78,1)),\"\")","v":""},{"$f":"IFERROR(IF(J78=\"\",\"\",FV((1+AA$7)-1,n-$A78,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O78/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O78*Maske!$B$26,2)),-J78,1)),\"\")","v":""},{"$f":"IFERROR(IF(K78=\"\",\"\",FV((1+AB$7)-1,n-$A78,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O78/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O78*Maske!$B$26,2)),-K78,1)),\"\")","v":""},{"$f":"IFERROR(IF(L78=\"\",\"\",FV((1+AC$7)-1,n-$A78,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O78/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O78*Maske!$B$26,2)),-L78,1)),\"\")","v":""},{"$f":"IFERROR(IF(M78=\"\",\"\",FV((1+AD$7)-1,n-$A78,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O78/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O78*Maske!$B$26,2)),-M78,1)),\"\")","v":""}]
[72,null,{"$f":"IF(B79=\"\",\"\",Tflex!P84)","v":""},{"$f":"IF(B79=\"\",\"\",Fond!AJ90)","v":""},{"$f":"IF(C79=\"\",\"\",Fond!AK90)","v":""},{"$f":"IF(D79=\"\",\"\",Fond!AL90)","v":""},{"$f":"IF(E79=\"\",\"\",Fond!AM90)","v":""},{"$f":"IF(F79=\"\",\"\",Fond!AN90)","v":""},{"$f":"IF(G79=\"\",\"\",Fond!AO90)","v":""},{"$f":"IF(H79=\"\",\"\",Fond!AP90)","v":""},{"$f":"IF(I79=\"\",\"\",Fond!AQ90)","v":""},{"$f":"IF(J79=\"\",\"\",Fond!AR90)","v":""},{"$f":"IF(K79=\"\",\"\",Fond!AS90)","v":""},{"$f":"IF(B79=\"\",\"\",(SUM(D79:H79)-SUM(I79:M79))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B79=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A79-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A79-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I79=\"\",\"\",FV((1+Z$7)-1,n-$A79,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O79/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O79*Maske!$B$26,2)),-I79,1)),\"\")","v":""},{"$f":"IFERROR(IF(J79=\"\",\"\",FV((1+AA$7)-1,n-$A79,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O79/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O79*Maske!$B$26,2)),-J79,1)),\"\")","v":""},{"$f":"IFERROR(IF(K79=\"\",\"\",FV((1+AB$7)-1,n-$A79,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O79/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O79*Maske!$B$26,2)),-K79,1)),\"\")","v":""},{"$f":"IFERROR(IF(L79=\"\",\"\",FV((1+AC$7)-1,n-$A79,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O79/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O79*Maske!$B$26,2)),-L79,1)),\"\")","v":""},{"$f":"IFERROR(IF(M79=\"\",\"\",FV((1+AD$7)-1,n-$A79,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O79/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O79*Maske!$B$26,2)),-M79,1)),\"\")","v":""}]
[73,null,{"$f":"IF(B80=\"\",\"\",Tflex!P85)","v":""},{"$f":"IF(B80=\"\",\"\",Fond!AJ91)","v":""},{"$f":"IF(C80=\"\",\"\",Fond!AK91)","v":""},{"$f":"IF(D80=\"\",\"\",Fond!AL91)","v":""},{"$f":"IF(E80=\"\",\"\",Fond!AM91)","v":""},{"$f":"IF(F80=\"\",\"\",Fond!AN91)","v":""},{"$f":"IF(G80=\"\",\"\",Fond!AO91)","v":""},{"$f":"IF(H80=\"\",\"\",Fond!AP91)","v":""},{"$f":"IF(I80=\"\",\"\",Fond!AQ91)","v":""},{"$f":"IF(J80=\"\",\"\",Fond!AR91)","v":""},{"$f":"IF(K80=\"\",\"\",Fond!AS91)","v":""},{"$f":"IF(B80=\"\",\"\",(SUM(D80:H80)-SUM(I80:M80))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B80=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A80-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A80-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I80=\"\",\"\",FV((1+Z$7)-1,n-$A80,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O80/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O80*Maske!$B$26,2)),-I80,1)),\"\")","v":""},{"$f":"IFERROR(IF(J80=\"\",\"\",FV((1+AA$7)-1,n-$A80,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O80/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O80*Maske!$B$26,2)),-J80,1)),\"\")","v":""},{"$f":"IFERROR(IF(K80=\"\",\"\",FV((1+AB$7)-1,n-$A80,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O80/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O80*Maske!$B$26,2)),-K80,1)),\"\")","v":""},{"$f":"IFERROR(IF(L80=\"\",\"\",FV((1+AC$7)-1,n-$A80,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O80/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O80*Maske!$B$26,2)),-L80,1)),\"\")","v":""},{"$f":"IFERROR(IF(M80=\"\",\"\",FV((1+AD$7)-1,n-$A80,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O80/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O80*Maske!$B$26,2)),-M80,1)),\"\")","v":""}]
[74,null,{"$f":"IF(B81=\"\",\"\",Tflex!P86)","v":""},{"$f":"IF(B81=\"\",\"\",Fond!AJ92)","v":""},{"$f":"IF(C81=\"\",\"\",Fond!AK92)","v":""},{"$f":"IF(D81=\"\",\"\",Fond!AL92)","v":""},{"$f":"IF(E81=\"\",\"\",Fond!AM92)","v":""},{"$f":"IF(F81=\"\",\"\",Fond!AN92)","v":""},{"$f":"IF(G81=\"\",\"\",Fond!AO92)","v":""},{"$f":"IF(H81=\"\",\"\",Fond!AP92)","v":""},{"$f":"IF(I81=\"\",\"\",Fond!AQ92)","v":""},{"$f":"IF(J81=\"\",\"\",Fond!AR92)","v":""},{"$f":"IF(K81=\"\",\"\",Fond!AS92)","v":""},{"$f":"IF(B81=\"\",\"\",(SUM(D81:H81)-SUM(I81:M81))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B81=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A81-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A81-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I81=\"\",\"\",FV((1+Z$7)-1,n-$A81,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O81/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O81*Maske!$B$26,2)),-I81,1)),\"\")","v":""},{"$f":"IFERROR(IF(J81=\"\",\"\",FV((1+AA$7)-1,n-$A81,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O81/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O81*Maske!$B$26,2)),-J81,1)),\"\")","v":""},{"$f":"IFERROR(IF(K81=\"\",\"\",FV((1+AB$7)-1,n-$A81,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O81/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O81*Maske!$B$26,2)),-K81,1)),\"\")","v":""},{"$f":"IFERROR(IF(L81=\"\",\"\",FV((1+AC$7)-1,n-$A81,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O81/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O81*Maske!$B$26,2)),-L81,1)),\"\")","v":""},{"$f":"IFERROR(IF(M81=\"\",\"\",FV((1+AD$7)-1,n-$A81,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O81/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O81*Maske!$B$26,2)),-M81,1)),\"\")","v":""}]
[75,null,{"$f":"IF(B82=\"\",\"\",Tflex!P87)","v":""},{"$f":"IF(B82=\"\",\"\",Fond!AJ93)","v":""},{"$f":"IF(C82=\"\",\"\",Fond!AK93)","v":""},{"$f":"IF(D82=\"\",\"\",Fond!AL93)","v":""},{"$f":"IF(E82=\"\",\"\",Fond!AM93)","v":""},{"$f":"IF(F82=\"\",\"\",Fond!AN93)","v":""},{"$f":"IF(G82=\"\",\"\",Fond!AO93)","v":""},{"$f":"IF(H82=\"\",\"\",Fond!AP93)","v":""},{"$f":"IF(I82=\"\",\"\",Fond!AQ93)","v":""},{"$f":"IF(J82=\"\",\"\",Fond!AR93)","v":""},{"$f":"IF(K82=\"\",\"\",Fond!AS93)","v":""},{"$f":"IF(B82=\"\",\"\",(SUM(D82:H82)-SUM(I82:M82))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B82=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A82-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A82-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I82=\"\",\"\",FV((1+Z$7)-1,n-$A82,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O82/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O82*Maske!$B$26,2)),-I82,1)),\"\")","v":""},{"$f":"IFERROR(IF(J82=\"\",\"\",FV((1+AA$7)-1,n-$A82,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O82/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O82*Maske!$B$26,2)),-J82,1)),\"\")","v":""},{"$f":"IFERROR(IF(K82=\"\",\"\",FV((1+AB$7)-1,n-$A82,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O82/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O82*Maske!$B$26,2)),-K82,1)),\"\")","v":""},{"$f":"IFERROR(IF(L82=\"\",\"\",FV((1+AC$7)-1,n-$A82,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O82/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O82*Maske!$B$26,2)),-L82,1)),\"\")","v":""},{"$f":"IFERROR(IF(M82=\"\",\"\",FV((1+AD$7)-1,n-$A82,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O82/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O82*Maske!$B$26,2)),-M82,1)),\"\")","v":""}]
[76,null,{"$f":"IF(B83=\"\",\"\",Tflex!P88)","v":""},{"$f":"IF(B83=\"\",\"\",Fond!AJ94)","v":""},{"$f":"IF(C83=\"\",\"\",Fond!AK94)","v":""},{"$f":"IF(D83=\"\",\"\",Fond!AL94)","v":""},{"$f":"IF(E83=\"\",\"\",Fond!AM94)","v":""},{"$f":"IF(F83=\"\",\"\",Fond!AN94)","v":""},{"$f":"IF(G83=\"\",\"\",Fond!AO94)","v":""},{"$f":"IF(H83=\"\",\"\",Fond!AP94)","v":""},{"$f":"IF(I83=\"\",\"\",Fond!AQ94)","v":""},{"$f":"IF(J83=\"\",\"\",Fond!AR94)","v":""},{"$f":"IF(K83=\"\",\"\",Fond!AS94)","v":""},{"$f":"IF(B83=\"\",\"\",(SUM(D83:H83)-SUM(I83:M83))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B83=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A83-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A83-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I83=\"\",\"\",FV((1+Z$7)-1,n-$A83,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O83/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O83*Maske!$B$26,2)),-I83,1)),\"\")","v":""},{"$f":"IFERROR(IF(J83=\"\",\"\",FV((1+AA$7)-1,n-$A83,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O83/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O83*Maske!$B$26,2)),-J83,1)),\"\")","v":""},{"$f":"IFERROR(IF(K83=\"\",\"\",FV((1+AB$7)-1,n-$A83,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O83/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O83*Maske!$B$26,2)),-K83,1)),\"\")","v":""},{"$f":"IFERROR(IF(L83=\"\",\"\",FV((1+AC$7)-1,n-$A83,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O83/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O83*Maske!$B$26,2)),-L83,1)),\"\")","v":""},{"$f":"IFERROR(IF(M83=\"\",\"\",FV((1+AD$7)-1,n-$A83,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O83/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O83*Maske!$B$26,2)),-M83,1)),\"\")","v":""}]
[77,null,{"$f":"IF(B84=\"\",\"\",Tflex!P89)","v":""},{"$f":"IF(B84=\"\",\"\",Fond!AJ95)","v":""},{"$f":"IF(C84=\"\",\"\",Fond!AK95)","v":""},{"$f":"IF(D84=\"\",\"\",Fond!AL95)","v":""},{"$f":"IF(E84=\"\",\"\",Fond!AM95)","v":""},{"$f":"IF(F84=\"\",\"\",Fond!AN95)","v":""},{"$f":"IF(G84=\"\",\"\",Fond!AO95)","v":""},{"$f":"IF(H84=\"\",\"\",Fond!AP95)","v":""},{"$f":"IF(I84=\"\",\"\",Fond!AQ95)","v":""},{"$f":"IF(J84=\"\",\"\",Fond!AR95)","v":""},{"$f":"IF(K84=\"\",\"\",Fond!AS95)","v":""},{"$f":"IF(B84=\"\",\"\",(SUM(D84:H84)-SUM(I84:M84))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B84=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A84-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A84-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I84=\"\",\"\",FV((1+Z$7)-1,n-$A84,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O84/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O84*Maske!$B$26,2)),-I84,1)),\"\")","v":""},{"$f":"IFERROR(IF(J84=\"\",\"\",FV((1+AA$7)-1,n-$A84,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O84/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O84*Maske!$B$26,2)),-J84,1)),\"\")","v":""},{"$f":"IFERROR(IF(K84=\"\",\"\",FV((1+AB$7)-1,n-$A84,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O84/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O84*Maske!$B$26,2)),-K84,1)),\"\")","v":""},{"$f":"IFERROR(IF(L84=\"\",\"\",FV((1+AC$7)-1,n-$A84,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O84/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O84*Maske!$B$26,2)),-L84,1)),\"\")","v":""},{"$f":"IFERROR(IF(M84=\"\",\"\",FV((1+AD$7)-1,n-$A84,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O84/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O84*Maske!$B$26,2)),-M84,1)),\"\")","v":""}]
[78,null,{"$f":"IF(B85=\"\",\"\",Tflex!P90)","v":""},{"$f":"IF(B85=\"\",\"\",Fond!AJ96)","v":""},{"$f":"IF(C85=\"\",\"\",Fond!AK96)","v":""},{"$f":"IF(D85=\"\",\"\",Fond!AL96)","v":""},{"$f":"IF(E85=\"\",\"\",Fond!AM96)","v":""},{"$f":"IF(F85=\"\",\"\",Fond!AN96)","v":""},{"$f":"IF(G85=\"\",\"\",Fond!AO96)","v":""},{"$f":"IF(H85=\"\",\"\",Fond!AP96)","v":""},{"$f":"IF(I85=\"\",\"\",Fond!AQ96)","v":""},{"$f":"IF(J85=\"\",\"\",Fond!AR96)","v":""},{"$f":"IF(K85=\"\",\"\",Fond!AS96)","v":""},{"$f":"IF(B85=\"\",\"\",(SUM(D85:H85)-SUM(I85:M85))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B85=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A85-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A85-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I85=\"\",\"\",FV((1+Z$7)-1,n-$A85,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O85/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O85*Maske!$B$26,2)),-I85,1)),\"\")","v":""},{"$f":"IFERROR(IF(J85=\"\",\"\",FV((1+AA$7)-1,n-$A85,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O85/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O85*Maske!$B$26,2)),-J85,1)),\"\")","v":""},{"$f":"IFERROR(IF(K85=\"\",\"\",FV((1+AB$7)-1,n-$A85,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O85/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O85*Maske!$B$26,2)),-K85,1)),\"\")","v":""},{"$f":"IFERROR(IF(L85=\"\",\"\",FV((1+AC$7)-1,n-$A85,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O85/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O85*Maske!$B$26,2)),-L85,1)),\"\")","v":""},{"$f":"IFERROR(IF(M85=\"\",\"\",FV((1+AD$7)-1,n-$A85,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O85/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O85*Maske!$B$26,2)),-M85,1)),\"\")","v":""}]
[79,null,{"$f":"IF(B86=\"\",\"\",Tflex!P91)","v":""},{"$f":"IF(B86=\"\",\"\",Fond!AJ97)","v":""},{"$f":"IF(C86=\"\",\"\",Fond!AK97)","v":""},{"$f":"IF(D86=\"\",\"\",Fond!AL97)","v":""},{"$f":"IF(E86=\"\",\"\",Fond!AM97)","v":""},{"$f":"IF(F86=\"\",\"\",Fond!AN97)","v":""},{"$f":"IF(G86=\"\",\"\",Fond!AO97)","v":""},{"$f":"IF(H86=\"\",\"\",Fond!AP97)","v":""},{"$f":"IF(I86=\"\",\"\",Fond!AQ97)","v":""},{"$f":"IF(J86=\"\",\"\",Fond!AR97)","v":""},{"$f":"IF(K86=\"\",\"\",Fond!AS97)","v":""},{"$f":"IF(B86=\"\",\"\",(SUM(D86:H86)-SUM(I86:M86))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B86=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A86-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A86-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I86=\"\",\"\",FV((1+Z$7)-1,n-$A86,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O86/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O86*Maske!$B$26,2)),-I86,1)),\"\")","v":""},{"$f":"IFERROR(IF(J86=\"\",\"\",FV((1+AA$7)-1,n-$A86,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O86/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O86*Maske!$B$26,2)),-J86,1)),\"\")","v":""},{"$f":"IFERROR(IF(K86=\"\",\"\",FV((1+AB$7)-1,n-$A86,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O86/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O86*Maske!$B$26,2)),-K86,1)),\"\")","v":""},{"$f":"IFERROR(IF(L86=\"\",\"\",FV((1+AC$7)-1,n-$A86,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O86/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O86*Maske!$B$26,2)),-L86,1)),\"\")","v":""},{"$f":"IFERROR(IF(M86=\"\",\"\",FV((1+AD$7)-1,n-$A86,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O86/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O86*Maske!$B$26,2)),-M86,1)),\"\")","v":""}]
[80,null,{"$f":"IF(B87=\"\",\"\",Tflex!P92)","v":""},{"$f":"IF(B87=\"\",\"\",Fond!AJ98)","v":""},{"$f":"IF(C87=\"\",\"\",Fond!AK98)","v":""},{"$f":"IF(D87=\"\",\"\",Fond!AL98)","v":""},{"$f":"IF(E87=\"\",\"\",Fond!AM98)","v":""},{"$f":"IF(F87=\"\",\"\",Fond!AN98)","v":""},{"$f":"IF(G87=\"\",\"\",Fond!AO98)","v":""},{"$f":"IF(H87=\"\",\"\",Fond!AP98)","v":""},{"$f":"IF(I87=\"\",\"\",Fond!AQ98)","v":""},{"$f":"IF(J87=\"\",\"\",Fond!AR98)","v":""},{"$f":"IF(K87=\"\",\"\",Fond!AS98)","v":""},{"$f":"IF(B87=\"\",\"\",(SUM(D87:H87)-SUM(I87:M87))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B87=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A87-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A87-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I87=\"\",\"\",FV((1+Z$7)-1,n-$A87,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O87/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O87*Maske!$B$26,2)),-I87,1)),\"\")","v":""},{"$f":"IFERROR(IF(J87=\"\",\"\",FV((1+AA$7)-1,n-$A87,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O87/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O87*Maske!$B$26,2)),-J87,1)),\"\")","v":""},{"$f":"IFERROR(IF(K87=\"\",\"\",FV((1+AB$7)-1,n-$A87,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O87/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O87*Maske!$B$26,2)),-K87,1)),\"\")","v":""},{"$f":"IFERROR(IF(L87=\"\",\"\",FV((1+AC$7)-1,n-$A87,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O87/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O87*Maske!$B$26,2)),-L87,1)),\"\")","v":""},{"$f":"IFERROR(IF(M87=\"\",\"\",FV((1+AD$7)-1,n-$A87,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O87/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O87*Maske!$B$26,2)),-M87,1)),\"\")","v":""}]
[81,null,{"$f":"IF(B88=\"\",\"\",Tflex!P93)","v":""},{"$f":"IF(B88=\"\",\"\",Fond!AJ99)","v":""},{"$f":"IF(C88=\"\",\"\",Fond!AK99)","v":""},{"$f":"IF(D88=\"\",\"\",Fond!AL99)","v":""},{"$f":"IF(E88=\"\",\"\",Fond!AM99)","v":""},{"$f":"IF(F88=\"\",\"\",Fond!AN99)","v":""},{"$f":"IF(G88=\"\",\"\",Fond!AO99)","v":""},{"$f":"IF(H88=\"\",\"\",Fond!AP99)","v":""},{"$f":"IF(I88=\"\",\"\",Fond!AQ99)","v":""},{"$f":"IF(J88=\"\",\"\",Fond!AR99)","v":""},{"$f":"IF(K88=\"\",\"\",Fond!AS99)","v":""},{"$f":"IF(B88=\"\",\"\",(SUM(D88:H88)-SUM(I88:M88))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B88=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A88-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A88-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I88=\"\",\"\",FV((1+Z$7)-1,n-$A88,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O88/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O88*Maske!$B$26,2)),-I88,1)),\"\")","v":""},{"$f":"IFERROR(IF(J88=\"\",\"\",FV((1+AA$7)-1,n-$A88,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O88/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O88*Maske!$B$26,2)),-J88,1)),\"\")","v":""},{"$f":"IFERROR(IF(K88=\"\",\"\",FV((1+AB$7)-1,n-$A88,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O88/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O88*Maske!$B$26,2)),-K88,1)),\"\")","v":""},{"$f":"IFERROR(IF(L88=\"\",\"\",FV((1+AC$7)-1,n-$A88,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O88/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O88*Maske!$B$26,2)),-L88,1)),\"\")","v":""},{"$f":"IFERROR(IF(M88=\"\",\"\",FV((1+AD$7)-1,n-$A88,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O88/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O88*Maske!$B$26,2)),-M88,1)),\"\")","v":""}]
[82,null,{"$f":"IF(B89=\"\",\"\",Tflex!P94)","v":""},{"$f":"IF(B89=\"\",\"\",Fond!AJ100)","v":""},{"$f":"IF(C89=\"\",\"\",Fond!AK100)","v":""},{"$f":"IF(D89=\"\",\"\",Fond!AL100)","v":""},{"$f":"IF(E89=\"\",\"\",Fond!AM100)","v":""},{"$f":"IF(F89=\"\",\"\",Fond!AN100)","v":""},{"$f":"IF(G89=\"\",\"\",Fond!AO100)","v":""},{"$f":"IF(H89=\"\",\"\",Fond!AP100)","v":""},{"$f":"IF(I89=\"\",\"\",Fond!AQ100)","v":""},{"$f":"IF(J89=\"\",\"\",Fond!AR100)","v":""},{"$f":"IF(K89=\"\",\"\",Fond!AS100)","v":""},{"$f":"IF(B89=\"\",\"\",(SUM(D89:H89)-SUM(I89:M89))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B89=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A89-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A89-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I89=\"\",\"\",FV((1+Z$7)-1,n-$A89,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O89/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O89*Maske!$B$26,2)),-I89,1)),\"\")","v":""},{"$f":"IFERROR(IF(J89=\"\",\"\",FV((1+AA$7)-1,n-$A89,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O89/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O89*Maske!$B$26,2)),-J89,1)),\"\")","v":""},{"$f":"IFERROR(IF(K89=\"\",\"\",FV((1+AB$7)-1,n-$A89,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O89/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O89*Maske!$B$26,2)),-K89,1)),\"\")","v":""},{"$f":"IFERROR(IF(L89=\"\",\"\",FV((1+AC$7)-1,n-$A89,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O89/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O89*Maske!$B$26,2)),-L89,1)),\"\")","v":""},{"$f":"IFERROR(IF(M89=\"\",\"\",FV((1+AD$7)-1,n-$A89,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O89/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O89*Maske!$B$26,2)),-M89,1)),\"\")","v":""}]
[83,null,{"$f":"IF(B90=\"\",\"\",Tflex!P95)","v":""},{"$f":"IF(B90=\"\",\"\",Fond!AJ101)","v":""},{"$f":"IF(C90=\"\",\"\",Fond!AK101)","v":""},{"$f":"IF(D90=\"\",\"\",Fond!AL101)","v":""},{"$f":"IF(E90=\"\",\"\",Fond!AM101)","v":""},{"$f":"IF(F90=\"\",\"\",Fond!AN101)","v":""},{"$f":"IF(G90=\"\",\"\",Fond!AO101)","v":""},{"$f":"IF(H90=\"\",\"\",Fond!AP101)","v":""},{"$f":"IF(I90=\"\",\"\",Fond!AQ101)","v":""},{"$f":"IF(J90=\"\",\"\",Fond!AR101)","v":""},{"$f":"IF(K90=\"\",\"\",Fond!AS101)","v":""},{"$f":"IF(B90=\"\",\"\",(SUM(D90:H90)-SUM(I90:M90))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B90=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A90-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A90-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I90=\"\",\"\",FV((1+Z$7)-1,n-$A90,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O90/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O90*Maske!$B$26,2)),-I90,1)),\"\")","v":""},{"$f":"IFERROR(IF(J90=\"\",\"\",FV((1+AA$7)-1,n-$A90,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O90/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O90*Maske!$B$26,2)),-J90,1)),\"\")","v":""},{"$f":"IFERROR(IF(K90=\"\",\"\",FV((1+AB$7)-1,n-$A90,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O90/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O90*Maske!$B$26,2)),-K90,1)),\"\")","v":""},{"$f":"IFERROR(IF(L90=\"\",\"\",FV((1+AC$7)-1,n-$A90,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O90/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O90*Maske!$B$26,2)),-L90,1)),\"\")","v":""},{"$f":"IFERROR(IF(M90=\"\",\"\",FV((1+AD$7)-1,n-$A90,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O90/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O90*Maske!$B$26,2)),-M90,1)),\"\")","v":""}]
[84,null,{"$f":"IF(B91=\"\",\"\",Tflex!P96)","v":""},{"$f":"IF(B91=\"\",\"\",Fond!AJ102)","v":""},{"$f":"IF(C91=\"\",\"\",Fond!AK102)","v":""},{"$f":"IF(D91=\"\",\"\",Fond!AL102)","v":""},{"$f":"IF(E91=\"\",\"\",Fond!AM102)","v":""},{"$f":"IF(F91=\"\",\"\",Fond!AN102)","v":""},{"$f":"IF(G91=\"\",\"\",Fond!AO102)","v":""},{"$f":"IF(H91=\"\",\"\",Fond!AP102)","v":""},{"$f":"IF(I91=\"\",\"\",Fond!AQ102)","v":""},{"$f":"IF(J91=\"\",\"\",Fond!AR102)","v":""},{"$f":"IF(K91=\"\",\"\",Fond!AS102)","v":""},{"$f":"IF(B91=\"\",\"\",(SUM(D91:H91)-SUM(I91:M91))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B91=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A91-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A91-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I91=\"\",\"\",FV((1+Z$7)-1,n-$A91,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O91/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O91*Maske!$B$26,2)),-I91,1)),\"\")","v":""},{"$f":"IFERROR(IF(J91=\"\",\"\",FV((1+AA$7)-1,n-$A91,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O91/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O91*Maske!$B$26,2)),-J91,1)),\"\")","v":""},{"$f":"IFERROR(IF(K91=\"\",\"\",FV((1+AB$7)-1,n-$A91,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O91/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O91*Maske!$B$26,2)),-K91,1)),\"\")","v":""},{"$f":"IFERROR(IF(L91=\"\",\"\",FV((1+AC$7)-1,n-$A91,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O91/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O91*Maske!$B$26,2)),-L91,1)),\"\")","v":""},{"$f":"IFERROR(IF(M91=\"\",\"\",FV((1+AD$7)-1,n-$A91,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O91/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O91*Maske!$B$26,2)),-M91,1)),\"\")","v":""}]
[85,null,{"$f":"IF(B92=\"\",\"\",Tflex!P97)","v":""},{"$f":"IF(B92=\"\",\"\",Fond!AJ103)","v":""},{"$f":"IF(C92=\"\",\"\",Fond!AK103)","v":""},{"$f":"IF(D92=\"\",\"\",Fond!AL103)","v":""},{"$f":"IF(E92=\"\",\"\",Fond!AM103)","v":""},{"$f":"IF(F92=\"\",\"\",Fond!AN103)","v":""},{"$f":"IF(G92=\"\",\"\",Fond!AO103)","v":""},{"$f":"IF(H92=\"\",\"\",Fond!AP103)","v":""},{"$f":"IF(I92=\"\",\"\",Fond!AQ103)","v":""},{"$f":"IF(J92=\"\",\"\",Fond!AR103)","v":""},{"$f":"IF(K92=\"\",\"\",Fond!AS103)","v":""},{"$f":"IF(B92=\"\",\"\",(SUM(D92:H92)-SUM(I92:M92))/SUM(Maske!$B$33:$B$37))","v":""},"",{"$f":"IF(B92=\"\",\"\",SUM(Kosten_Fond!$F$18:OFFSET(Kosten_Fond!$H$29,12*(A92-1),))+SUM(Kosten_Fond!$D$18:OFFSET(Kosten_Fond!$D$29,12*(A92-1),)))","v":""},"","","","","",null,null,null,null,{"$f":"IFERROR(IF(I92=\"\",\"\",FV((1+Z$7)-1,n-$A92,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O92/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O92*Maske!$B$26,2)),-I92,1)),\"\")","v":""},{"$f":"IFERROR(IF(J92=\"\",\"\",FV((1+AA$7)-1,n-$A92,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O92/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O92*Maske!$B$26,2)),-J92,1)),\"\")","v":""},{"$f":"IFERROR(IF(K92=\"\",\"\",FV((1+AB$7)-1,n-$A92,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O92/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O92*Maske!$B$26,2)),-K92,1)),\"\")","v":""},{"$f":"IFERROR(IF(L92=\"\",\"\",FV((1+AC$7)-1,n-$A92,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O92/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O92*Maske!$B$26,2)),-L92,1)),\"\")","v":""},{"$f":"IFERROR(IF(M92=\"\",\"\",FV((1+AD$7)-1,n-$A92,(ROUND(Kosten_je_Tarif!$L$3+Kosten_je_Tarif!$J$3*'GFB-Ausgabe'!$O92/1.04+Tflex!$H$5/VS_prpfl*'GFB-Ausgabe'!$O92*Maske!$B$26,2)),-M92,1)),\"\")","v":""}]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1064.2182042908253,743.72316232707931,1776.7571577003641,3377.1208550350716]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1065.2703629722973,765.7206766830476,1840.3380606384612,3521.3840417765095]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066.2576821994949,788.01262293764375,1905.37984385856,3670.3769390496541]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067.1827422016993,810.60162757356579,1971.9136548029883,3824.2508716347879]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1068.0491474600776,833.49027601336775,2039.9712944406506,3983.1620616769769]

{"sheet":"Tflex","index":30,"n_rows":93,"n_cols":21,"rows_kept":93,"cut":false,"hidden":true,"merged":[[10,19,10,20]]}
["Tarif 18",null,null,null,null,null,"Stückkosten",{"$f":"E3*Kosten!$I$7","v":0}]
[]
[null,null,null,"Vertragl. VS",{"$f":"IF(Kosten_je_Tarif!AH3=0,0,MAX(VS_prpfl+Maske!$B$12,Kosten_je_Tarif!AI3*Maske!$B$64))","v":2160},null,"Vertragl. 1/1 j. BPr ohne Vst",{"$f":"ROUND(E3/1000*B6,2)+$H$1","v":0.97}]
[null,{"$f":"ROUND(Barwerte_mix!C4/IF(m=0,1,Renten_mix!$D$4)*1000,2)*Leistungsbonus!E7","v":0.33717465000000002},null,"Leistungsbonus",0,{"$f":"IF(AND(VS_prpfl=0,m>0),INDEX(Leistungsbonus!$F$7:$F$107,Maske!B10+1),Leistungsbonus!F7)","v":541.55999999999995},"Gew.beteiligung",{"$f":"ROUND(E4/1000*B6,2)","v":0},null,null,null,"B %o  incl DD für 1000 VS"]
["B %o für 1000 VS",{"$f":"ROUND(Barwerte_mix!C4/IF(m=0,1,Renten_mix!$D$4)*1000,10)","v":0.45073269999999999},{"$f":"IF(x+n>100,\"Resüberhang\",IF(INDEX($F$13:$F$93,n)>VS_prpfl*Komm_mix!$D$1,\"Resüberhang\",\"OK\"))","v":"OK"},"Tarifl. VS",{"$f":"E3-E4","v":2160},null,"Tarifl. 1/1 j. BPr ohne Vst",{"$f":"H3-H4","v":0.97},null,null,null,"lt. Tarifbuch"]
["%-Satz von T15",{"$f":"Barwerte_mix!C4/IF(m=0,Renten_mix!$C$4,Renten_mix!$D$4)*1000","v":0.45073270004485233},{"$f":"Barwerte_mix!C4/IF(m=0,1,Renten_mix!$D$4)*1000","v":0.45073270004485233}]
["lt. Tarifbuch","P-alpha_Res",{"$f":"ROUND(Barwerte_mix!C4/MAX(1,Renten_mix!$D$4)*1000,5)","v":0.45073000000000002},"P-alpha_Pr",{"$f":"ROUND(Barwerte_mix!C4/MAX(1,Renten_mix!$D$4)*1000,5)","v":0.45073000000000002},"P-alpha_Gar",{"$f":"ROUND(IF(Renten_mix!$D$4=0,0,Barwerte_mix!C4/Renten_mix!$D$4)*1000,5)","v":0.45073000000000002},null,null,null,null,"P-alpha_Gew",{"$f":"ROUND((Barwerte_mix!C4/MAX(1,Renten_mix!$D$4))*1000,3)","v":0.45100000000000001}]
[]
[null,"SB_Res",{"$f":"IF(Kosten_je_Tarif!AH3=0,0,Maske!B15)","v":2160},"SB_Pr",{"$f":"IF(Kosten_je_Tarif!AH3=0,0,Maske!B16)","v":2160},"SB_Gar",{"$f":"IF(Kosten_je_Tarif!AH3=0,0,Maske!B17)","v":2160},null,null,null,null,"SB_Gew",{"$f":"IF(Kosten_je_Tarif!AH3=0,0,Maske!B18)","v":2160}]
[]
[null,"Reservekat","Reservekat","Prämienkat","Prämienkat","Garantiewertkat","Garantiewertkat","Garantiewertkat","Garantiewertkat","Garantiewertkat","Garantiewertkat","Gewinnkat","Gewinnkat",null,null,null,null,"Garantiewertkat",null,"Bilanzreserve"]
["k","DK (ppf)","DK (pf;EE)","DK bei (ppf)","DK bei (pf;EE)","DK (ppf)","DK (pf;EE)","Rkw Auszfaktor","RKW (ppf)","RKW (pf)","vertr bfr VS","DK (ppf+pf;EE)","Risikoprämie",null,"Summe JPR netto","TodesfallVS","riskiertes Kap","tar bfr VS",null,"ppf + EE","pfr"]
[0,{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C4)-$C$9*($C$7/1000)*Renten_mix!$D4),2))","v":0},{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C4)),2))","v":0},{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C4-$E$9*($E$7/1000)*Renten_mix!$D4),2))","v":0},{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C4)),2))","v":0},{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C4)-$G$9*($G$7/1000)*Renten_mix!$D4),2))","v":0},{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C4),2))","v":0},{"$f":"IF(OR((A13<MIN(3,m/10)),(MIN(F13,D13)<1)),0,1)","v":0},0,0,0,{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C4)-$M$9*($M$7/1000)*Renten_mix!D4),2))","v":-0.01},null,null,{"$f":"IF(Kosten_je_Tarif!AH3=0,0,$B$5*VS_prpfl/1000)","v":0.97358263199999995},{"$f":"IF(A13>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K4)","v":2160},{"$f":"P13-F13","v":2160},0,null,{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C4)-$C$9*($C$7/1000)*Renten_orig!$D4),2))","v":-7.88},{"$f":"IF(OR(A13<Maske!$B$10,A13>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C4)),2))","v":0}]
[1,{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C5)-$C$9*($C$7/1000)*Renten_mix!$D5),2))","v":-0.39},{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C5)),2))","v":0},{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C5-$E$9*($E$7/1000)*Renten_mix!$D5),2))","v":-0.39},{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C5)),2))","v":0},{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C5)-$G$9*($G$7/1000)*Renten_mix!$D5),2))","v":-0.39},{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C5),2))","v":0},0,0,0,0,{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C5)-$M$9*($M$7/1000)*Renten_mix!D5),2))","v":-0.4},{"$f":"MAX(0,IF(A14>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L14-L13)))","v":1.36416},null,{"$f":"IF(A14<m,$O$13+O13,0)","v":1.9471652639999999},{"$f":"IF(A14>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K5)","v":2082.8571428571427},2083.2471428571425,0,null,{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C5)-$C$9*($C$7/1000)*Renten_orig!$D5),2))","v":-7.45},{"$f":"IF(OR(A14<Maske!$B$10,A14>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C5)),2))","v":0}]
[2,{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C6)-$C$9*($C$7/1000)*Renten_mix!$D6),2))","v":-0.73},{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C6)),2))","v":0},{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C6-$E$9*($E$7/1000)*Renten_mix!$D6),2))","v":-0.73},{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C6)),2))","v":0},{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C6)-$G$9*($G$7/1000)*Renten_mix!$D6),2))","v":-0.73},{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C6),2))","v":0},0,0,0,0,{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C6)-$M$9*($M$7/1000)*Renten_mix!D6),2))","v":-0.74},{"$f":"MAX(0,IF(A15>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L15-L14)))","v":1.3141600000000002},null,{"$f":"IF(A15<m,$O$13+O14,0)","v":2.920747896},{"$f":"IF(A15>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K6)","v":2005.7142857142858},2006.4442857142858,0,null,{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C6)-$C$9*($C$7/1000)*Renten_orig!$D6),2))","v":-7},{"$f":"IF(OR(A15<Maske!$B$10,A15>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C6)),2))","v":0}]
[3,{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C7)-$C$9*($C$7/1000)*Renten_mix!$D7),2))","v":-0.98},{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C7)),2))","v":0},{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C7-$E$9*($E$7/1000)*Renten_mix!$D7),2))","v":-0.98},{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C7)),2))","v":0},{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C7)-$G$9*($G$7/1000)*Renten_mix!$D7),2))","v":-0.98},{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C7),2))","v":0},0,0,0,0,{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C7)-$M$9*($M$7/1000)*Renten_mix!D7),2))","v":-0.99},{"$f":"MAX(0,IF(A16>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L16-L15)))","v":1.2241600000000001},null,3.8943305279999998,{"$f":"IF(A16>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K7)","v":1928.5714285714287},1929.5514285714287,0,null,{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C7)-$C$9*($C$7/1000)*Renten_orig!$D7),2))","v":-6.53},{"$f":"IF(OR(A16<Maske!$B$10,A16>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C7)),2))","v":0}]
[4,{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C8)-$C$9*($C$7/1000)*Renten_mix!$D8),2))","v":-1.1399999999999999},{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C8)),2))","v":0},{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C8-$E$9*($E$7/1000)*Renten_mix!$D8),2))","v":-1.1399999999999999},{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C8)),2))","v":0},{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C8)-$G$9*($G$7/1000)*Renten_mix!$D8),2))","v":-1.1399999999999999},{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C8),2))","v":0},0,0,0,0,{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C8)-$M$9*($M$7/1000)*Renten_mix!D8),2))","v":-1.1499999999999999},{"$f":"MAX(0,IF(A17>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L17-L16)))","v":1.1341600000000001},null,4.8679131599999996,{"$f":"IF(A17>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K8)","v":1851.4285714285716},1852.5685714285717,0,null,{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C8)-$C$9*($C$7/1000)*Renten_orig!$D8),2))","v":-6.03},{"$f":"IF(OR(A17<Maske!$B$10,A17>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C8)),2))","v":0}]
[5,{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C9)-$C$9*($C$7/1000)*Renten_mix!$D9),2))","v":-1.23},{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C9)),2))","v":0},{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C9-$E$9*($E$7/1000)*Renten_mix!$D9),2))","v":-1.23},{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C9)),2))","v":0},{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C9)-$G$9*($G$7/1000)*Renten_mix!$D9),2))","v":-1.23},{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C9),2))","v":0},0,0,0,0,{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C9)-$M$9*($M$7/1000)*Renten_mix!D9),2))","v":-1.24},{"$f":"MAX(0,IF(A18>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L18-L17)))","v":1.0641600000000002},null,5.8414957919999999,{"$f":"IF(A18>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K9)","v":1774.2857142857142},1775.5157142857142,0,null,{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C9)-$C$9*($C$7/1000)*Renten_orig!$D9),2))","v":-5.51},{"$f":"IF(OR(A18<Maske!$B$10,A18>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C9)),2))","v":0}]
[6,{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C10)-$C$9*($C$7/1000)*Renten_mix!$D10),2))","v":-1.26},{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C10)),2))","v":0},{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C10-$E$9*($E$7/1000)*Renten_mix!$D10),2))","v":-1.26},{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C10)),2))","v":0},{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C10)-$G$9*($G$7/1000)*Renten_mix!$D10),2))","v":-1.26},{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C10),2))","v":0},0,0,0,0,{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C10)-$M$9*($M$7/1000)*Renten_mix!D10),2))","v":-1.27},{"$f":"MAX(0,IF(A19>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L19-L18)))","v":1.0041600000000002},null,6.8150784240000002,{"$f":"IF(A19>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K10)","v":1697.1428571428571},1698.4028571428571,0,null,{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C10)-$C$9*($C$7/1000)*Renten_orig!$D10),2))","v":-4.97},{"$f":"IF(OR(A19<Maske!$B$10,A19>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C10)),2))","v":0}]
[7,{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C11)-$C$9*($C$7/1000)*Renten_mix!$D11),2))","v":-1.23},{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C11)),2))","v":0},{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C11-$E$9*($E$7/1000)*Renten_mix!$D11),2))","v":-1.23},{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C11)),2))","v":0},{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C11)-$G$9*($G$7/1000)*Renten_mix!$D11),2))","v":-1.23},{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C11),2))","v":0},0,0,0,0,{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C11)-$M$9*($M$7/1000)*Renten_mix!D11),2))","v":-1.24},{"$f":"MAX(0,IF(A20>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L20-L19)))","v":0.94416000000000011},null,7.7886610560000005,{"$f":"IF(A20>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K11)","v":1620},1621.23,0,null,{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C11)-$C$9*($C$7/1000)*Renten_orig!$D11),2))","v":-4.43},{"$f":"IF(OR(A20<Maske!$B$10,A20>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C11)),2))","v":0}]
[8,{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C12)-$C$9*($C$7/1000)*Renten_mix!$D12),2))","v":-1.1499999999999999},{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C12)),2))","v":0},{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C12-$E$9*($E$7/1000)*Renten_mix!$D12),2))","v":-1.1499999999999999},{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C12)),2))","v":0},{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C12)-$G$9*($G$7/1000)*Renten_mix!$D12),2))","v":-1.1499999999999999},{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C12),2))","v":0},0,0,0,0,{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C12)-$M$9*($M$7/1000)*Renten_mix!D12),2))","v":-1.1599999999999999},{"$f":"MAX(0,IF(A21>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L21-L20)))","v":0.89416000000000007},null,8.7622436879999999,{"$f":"IF(A21>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K12)","v":1542.8571428571429},1544.007142857143,0,null,{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C12)-$C$9*($C$7/1000)*Renten_orig!$D12),2))","v":-3.89},{"$f":"IF(OR(A21<Maske!$B$10,A21>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C12)),2))","v":0}]
[9,{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C13)-$C$9*($C$7/1000)*Renten_mix!$D13),2))","v":-1.04},{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C13)),2))","v":0},{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C13-$E$9*($E$7/1000)*Renten_mix!$D13),2))","v":-1.04},{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C13)),2))","v":0},{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C13)-$G$9*($G$7/1000)*Renten_mix!$D13),2))","v":-1.04},{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C13),2))","v":0},0,0,0,0,{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C13)-$M$9*($M$7/1000)*Renten_mix!D13),2))","v":-1.04},{"$f":"MAX(0,IF(A22>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L22-L21)))","v":0.85416000000000025},null,9.7358263199999993,{"$f":"IF(A22>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K13)","v":1465.7142857142858},1466.7542857142857,0,null,{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C13)-$C$9*($C$7/1000)*Renten_orig!$D13),2))","v":-3.33},{"$f":"IF(OR(A22<Maske!$B$10,A22>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C13)),2))","v":0}]
[10,{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C14)-$C$9*($C$7/1000)*Renten_mix!$D14),2))","v":-0.9},{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C14)),2))","v":0},{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C14-$E$9*($E$7/1000)*Renten_mix!$D14),2))","v":-0.9},{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C14)),2))","v":0},{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C14)-$G$9*($G$7/1000)*Renten_mix!$D14),2))","v":-0.9},{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C14),2))","v":0},0,0,0,0,{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C14)-$M$9*($M$7/1000)*Renten_mix!D14),2))","v":-0.9},{"$f":"MAX(0,IF(A23>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L23-L22)))","v":0.83416000000000012},null,10.709408951999999,{"$f":"IF(A23>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K14)","v":1388.5714285714287},1389.4714285714288,0,null,{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C14)-$C$9*($C$7/1000)*Renten_orig!$D14),2))","v":-2.77},{"$f":"IF(OR(A23<Maske!$B$10,A23>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C14)),2))","v":0}]
[11,{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C15)-$C$9*($C$7/1000)*Renten_mix!$D15),2))","v":-0.73},{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C15)),2))","v":0},{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C15-$E$9*($E$7/1000)*Renten_mix!$D15),2))","v":-0.73},{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C15)),2))","v":0},{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C15)-$G$9*($G$7/1000)*Renten_mix!$D15),2))","v":-0.73},{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C15),2))","v":0},0,0,0,0,{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C15)-$M$9*($M$7/1000)*Renten_mix!D15),2))","v":-0.73},{"$f":"MAX(0,IF(A24>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L24-L23)))","v":0.8041600000000001},null,11.682991583999998,{"$f":"IF(A24>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K15)","v":1311.4285714285716},{"$f":"P24-F24","v":1312.1585714285716},0,null,{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C15)-$C$9*($C$7/1000)*Renten_orig!$D15),2))","v":-2.2200000000000002},{"$f":"IF(OR(A24<Maske!$B$10,A24>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C15)),2))","v":0}]
[12,{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C16)-$C$9*($C$7/1000)*Renten_mix!$D16),2))","v":-0.55000000000000004},{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C16)),2))","v":0},{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C16-$E$9*($E$7/1000)*Renten_mix!$D16),2))","v":-0.55000000000000004},{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C16)),2))","v":0},{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C16)-$G$9*($G$7/1000)*Renten_mix!$D16),2))","v":-0.55000000000000004},{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C16),2))","v":0},0,0,0,0,{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C16)-$M$9*($M$7/1000)*Renten_mix!D16),2))","v":-0.56000000000000005},{"$f":"MAX(0,IF(A25>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L25-L24)))","v":0.80416000000000021},null,12.656574215999997,{"$f":"IF(A25>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K16)","v":1234.2857142857142},1234.8357142857142,0,null,{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C16)-$C$9*($C$7/1000)*Renten_orig!$D16),2))","v":-1.66},{"$f":"IF(OR(A25<Maske!$B$10,A25>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C16)),2))","v":0}]
[13,{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C17)-$C$9*($C$7/1000)*Renten_mix!$D17),2))","v":-0.37},{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C17)),2))","v":0},{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C17-$E$9*($E$7/1000)*Renten_mix!$D17),2))","v":-0.37},{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C17)),2))","v":0},{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C17)-$G$9*($G$7/1000)*Renten_mix!$D17),2))","v":-0.37},{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C17),2))","v":0},0,0,0,0,{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C17)-$M$9*($M$7/1000)*Renten_mix!D17),2))","v":-0.37},{"$f":"MAX(0,IF(A26>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L26-L25)))","v":0.78416000000000008},null,13.630156847999997,{"$f":"IF(A26>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K17)","v":1157.1428571428573},1157.5128571428572,0,null,{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C17)-$C$9*($C$7/1000)*Renten_orig!$D17),2))","v":-1.1000000000000001},{"$f":"IF(OR(A26<Maske!$B$10,A26>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C17)),2))","v":0}]
[14,{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C18)-$C$9*($C$7/1000)*Renten_mix!$D18),2))","v":-0.19},{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C18)),2))","v":0},{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C18-$E$9*($E$7/1000)*Renten_mix!$D18),2))","v":-0.19},{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C18)),2))","v":0},{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C18)-$G$9*($G$7/1000)*Renten_mix!$D18),2))","v":-0.19},{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C18),2))","v":0},0,0,0,0,{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C18)-$M$9*($M$7/1000)*Renten_mix!D18),2))","v":-0.19},{"$f":"MAX(0,IF(A27>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L27-L26)))","v":0.7941600000000002},null,14.603739479999996,{"$f":"IF(A27>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K18)","v":1080},1080.19,0,null,{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C18)-$C$9*($C$7/1000)*Renten_orig!$D18),2))","v":-0.55000000000000004},{"$f":"IF(OR(A27<Maske!$B$10,A27>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C18)),2))","v":0}]
[15,{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C19)-$C$9*($C$7/1000)*Renten_mix!$D19),2))","v":0},{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C19)),2))","v":0},{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C19-$E$9*($E$7/1000)*Renten_mix!$D19),2))","v":0},{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C19)),2))","v":0},{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C19)-$G$9*($G$7/1000)*Renten_mix!$D19),2))","v":0},{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C19),2))","v":0},0,0,0,0,{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C19)-$M$9*($M$7/1000)*Renten_mix!D19),2))","v":0},{"$f":"MAX(0,IF(A28>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L28-L27)))","v":0.78416000000000019},null,0,{"$f":"IF(A28>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K19)","v":0},0,0,null,{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C19)-$C$9*($C$7/1000)*Renten_orig!$D19),2))","v":0},{"$f":"IF(OR(A28<Maske!$B$10,A28>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C19)),2))","v":0}]
[16,{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C20)-$C$9*($C$7/1000)*Renten_mix!$D20),2))","v":0},{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C20)),2))","v":0},{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C20-$E$9*($E$7/1000)*Renten_mix!$D20),2))","v":0},{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C20)),2))","v":0},{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C20)-$G$9*($G$7/1000)*Renten_mix!$D20),2))","v":0},{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C20),2))","v":0},0,0,0,0,{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C20)-$M$9*($M$7/1000)*Renten_mix!D20),2))","v":0},{"$f":"MAX(0,IF(A29>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L29-L28)))","v":0},null,0,{"$f":"IF(A29>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K20)","v":0},0,0,null,{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C20)-$C$9*($C$7/1000)*Renten_orig!$D20),2))","v":0},{"$f":"IF(OR(A29<Maske!$B$10,A29>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C20)),2))","v":0}]
[17,{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C21)-$C$9*($C$7/1000)*Renten_mix!$D21),2))","v":0},{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C21)),2))","v":0},{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C21-$E$9*($E$7/1000)*Renten_mix!$D21),2))","v":0},{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C21)),2))","v":0},{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C21)-$G$9*($G$7/1000)*Renten_mix!$D21),2))","v":0},{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C21),2))","v":0},0,0,0,0,{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C21)-$M$9*($M$7/1000)*Renten_mix!D21),2))","v":0},{"$f":"MAX(0,IF(A30>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L30-L29)))","v":0},null,0,{"$f":"IF(A30>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K21)","v":0},0,0,null,{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C21)-$C$9*($C$7/1000)*Renten_orig!$D21),2))","v":0},{"$f":"IF(OR(A30<Maske!$B$10,A30>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C21)),2))","v":0}]
[18,{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C22)-$C$9*($C$7/1000)*Renten_mix!$D22),2))","v":0},{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C22)),2))","v":0},{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C22-$E$9*($E$7/1000)*Renten_mix!$D22),2))","v":0},{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C22)),2))","v":0},{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C22)-$G$9*($G$7/1000)*Renten_mix!$D22),2))","v":0},{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C22),2))","v":0},0,0,0,0,{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C22)-$M$9*($M$7/1000)*Renten_mix!D22),2))","v":0},{"$f":"MAX(0,IF(A31>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L31-L30)))","v":0},null,0,{"$f":"IF(A31>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K22)","v":0},0,0,null,{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C22)-$C$9*($C$7/1000)*Renten_orig!$D22),2))","v":0},{"$f":"IF(OR(A31<Maske!$B$10,A31>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C22)),2))","v":0}]
[19,{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C23)-$C$9*($C$7/1000)*Renten_mix!$D23),2))","v":0},{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C23)),2))","v":0},{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C23-$E$9*($E$7/1000)*Renten_mix!$D23),2))","v":0},{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C23)),2))","v":0},{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C23)-$G$9*($G$7/1000)*Renten_mix!$D23),2))","v":0},{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C23),2))","v":0},0,0,0,0,{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C23)-$M$9*($M$7/1000)*Renten_mix!D23),2))","v":0},{"$f":"MAX(0,IF(A32>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L32-L31)))","v":0},null,0,{"$f":"IF(A32>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K23)","v":0},0,0,null,{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C23)-$C$9*($C$7/1000)*Renten_orig!$D23),2))","v":0},{"$f":"IF(OR(A32<Maske!$B$10,A32>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C23)),2))","v":0}]
[20,{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C24)-$C$9*($C$7/1000)*Renten_mix!$D24),2))","v":0},{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C24)),2))","v":0},{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C24-$E$9*($E$7/1000)*Renten_mix!$D24),2))","v":0},{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C24)),2))","v":0},{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C24)-$G$9*($G$7/1000)*Renten_mix!$D24),2))","v":0},{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C24),2))","v":0},0,0,0,0,{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C24)-$M$9*($M$7/1000)*Renten_mix!D24),2))","v":0},{"$f":"MAX(0,IF(A33>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L33-L32)))","v":0},null,0,{"$f":"IF(A33>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K24)","v":0},0,0,null,{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C24)-$C$9*($C$7/1000)*Renten_orig!$D24),2))","v":0},{"$f":"IF(OR(A33<Maske!$B$10,A33>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C24)),2))","v":0}]
[21,{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C25)-$C$9*($C$7/1000)*Renten_mix!$D25),2))","v":0},{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C25)),2))","v":0},{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C25-$E$9*($E$7/1000)*Renten_mix!$D25),2))","v":0},{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C25)),2))","v":0},{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C25)-$G$9*($G$7/1000)*Renten_mix!$D25),2))","v":0},{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C25),2))","v":0},0,0,0,0,{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C25)-$M$9*($M$7/1000)*Renten_mix!D25),2))","v":0},{"$f":"MAX(0,IF(A34>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L34-L33)))","v":0},null,0,{"$f":"IF(A34>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K25)","v":0},0,0,null,{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C25)-$C$9*($C$7/1000)*Renten_orig!$D25),2))","v":0},{"$f":"IF(OR(A34<Maske!$B$10,A34>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C25)),2))","v":0}]
[22,{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C26)-$C$9*($C$7/1000)*Renten_mix!$D26),2))","v":0},{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C26)),2))","v":0},{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C26-$E$9*($E$7/1000)*Renten_mix!$D26),2))","v":0},{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C26)),2))","v":0},{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C26)-$G$9*($G$7/1000)*Renten_mix!$D26),2))","v":0},{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C26),2))","v":0},0,0,0,0,{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C26)-$M$9*($M$7/1000)*Renten_mix!D26),2))","v":0},{"$f":"MAX(0,IF(A35>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L35-L34)))","v":0},null,0,{"$f":"IF(A35>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K26)","v":0},0,0,null,{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C26)-$C$9*($C$7/1000)*Renten_orig!$D26),2))","v":0},{"$f":"IF(OR(A35<Maske!$B$10,A35>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C26)),2))","v":0}]
[23,{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C27)-$C$9*($C$7/1000)*Renten_mix!$D27),2))","v":0},{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C27)),2))","v":0},{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C27-$E$9*($E$7/1000)*Renten_mix!$D27),2))","v":0},{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C27)),2))","v":0},{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C27)-$G$9*($G$7/1000)*Renten_mix!$D27),2))","v":0},{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C27),2))","v":0},0,0,0,0,{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C27)-$M$9*($M$7/1000)*Renten_mix!D27),2))","v":0},{"$f":"MAX(0,IF(A36>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L36-L35)))","v":0},null,0,{"$f":"IF(A36>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K27)","v":0},0,0,null,{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C27)-$C$9*($C$7/1000)*Renten_orig!$D27),2))","v":0},{"$f":"IF(OR(A36<Maske!$B$10,A36>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C27)),2))","v":0}]
[24,{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C28)-$C$9*($C$7/1000)*Renten_mix!$D28),2))","v":0},{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C28)),2))","v":0},{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C28-$E$9*($E$7/1000)*Renten_mix!$D28),2))","v":0},{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C28)),2))","v":0},{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C28)-$G$9*($G$7/1000)*Renten_mix!$D28),2))","v":0},{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C28),2))","v":0},0,0,0,0,{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C28)-$M$9*($M$7/1000)*Renten_mix!D28),2))","v":0},{"$f":"MAX(0,IF(A37>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L37-L36)))","v":0},null,0,{"$f":"IF(A37>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K28)","v":0},0,0,null,{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C28)-$C$9*($C$7/1000)*Renten_orig!$D28),2))","v":0},{"$f":"IF(OR(A37<Maske!$B$10,A37>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C28)),2))","v":0}]
[25,{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C29)-$C$9*($C$7/1000)*Renten_mix!$D29),2))","v":0},{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C29)),2))","v":0},{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C29-$E$9*($E$7/1000)*Renten_mix!$D29),2))","v":0},{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C29)),2))","v":0},{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C29)-$G$9*($G$7/1000)*Renten_mix!$D29),2))","v":0},{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C29),2))","v":0},0,0,0,0,{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C29)-$M$9*($M$7/1000)*Renten_mix!D29),2))","v":0},{"$f":"MAX(0,IF(A38>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L38-L37)))","v":0},null,0,{"$f":"IF(A38>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K29)","v":0},0,0,null,{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C29)-$C$9*($C$7/1000)*Renten_orig!$D29),2))","v":0},{"$f":"IF(OR(A38<Maske!$B$10,A38>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C29)),2))","v":0}]
[26,{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C30)-$C$9*($C$7/1000)*Renten_mix!$D30),2))","v":0},{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C30)),2))","v":0},{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C30-$E$9*($E$7/1000)*Renten_mix!$D30),2))","v":0},{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C30)),2))","v":0},{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C30)-$G$9*($G$7/1000)*Renten_mix!$D30),2))","v":0},{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C30),2))","v":0},0,0,0,0,{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C30)-$M$9*($M$7/1000)*Renten_mix!D30),2))","v":0},{"$f":"MAX(0,IF(A39>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L39-L38)))","v":0},null,0,{"$f":"IF(A39>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K30)","v":0},0,0,null,{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C30)-$C$9*($C$7/1000)*Renten_orig!$D30),2))","v":0},{"$f":"IF(OR(A39<Maske!$B$10,A39>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C30)),2))","v":0}]
[27,{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C31)-$C$9*($C$7/1000)*Renten_mix!$D31),2))","v":0},{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C31)),2))","v":0},{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C31-$E$9*($E$7/1000)*Renten_mix!$D31),2))","v":0},{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C31)),2))","v":0},{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C31)-$G$9*($G$7/1000)*Renten_mix!$D31),2))","v":0},{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C31),2))","v":0},0,0,0,0,{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C31)-$M$9*($M$7/1000)*Renten_mix!D31),2))","v":0},{"$f":"MAX(0,IF(A40>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L40-L39)))","v":0},null,0,{"$f":"IF(A40>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K31)","v":0},0,0,null,{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C31)-$C$9*($C$7/1000)*Renten_orig!$D31),2))","v":0},{"$f":"IF(OR(A40<Maske!$B$10,A40>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C31)),2))","v":0}]
[28,{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C32)-$C$9*($C$7/1000)*Renten_mix!$D32),2))","v":0},{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C32)),2))","v":0},{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C32-$E$9*($E$7/1000)*Renten_mix!$D32),2))","v":0},{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C32)),2))","v":0},{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C32)-$G$9*($G$7/1000)*Renten_mix!$D32),2))","v":0},{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C32),2))","v":0},0,0,0,0,{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C32)-$M$9*($M$7/1000)*Renten_mix!D32),2))","v":0},{"$f":"MAX(0,IF(A41>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L41-L40)))","v":0},null,0,{"$f":"IF(A41>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K32)","v":0},0,0,null,{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C32)-$C$9*($C$7/1000)*Renten_orig!$D32),2))","v":0},{"$f":"IF(OR(A41<Maske!$B$10,A41>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C32)),2))","v":0}]
[29,{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C33)-$C$9*($C$7/1000)*Renten_mix!$D33),2))","v":0},{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C33)),2))","v":0},{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C33-$E$9*($E$7/1000)*Renten_mix!$D33),2))","v":0},{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C33)),2))","v":0},{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C33)-$G$9*($G$7/1000)*Renten_mix!$D33),2))","v":0},{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C33),2))","v":0},0,0,0,0,{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C33)-$M$9*($M$7/1000)*Renten_mix!D33),2))","v":0},{"$f":"MAX(0,IF(A42>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L42-L41)))","v":0},null,0,{"$f":"IF(A42>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K33)","v":0},0,0,null,{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C33)-$C$9*($C$7/1000)*Renten_orig!$D33),2))","v":0},{"$f":"IF(OR(A42<Maske!$B$10,A42>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C33)),2))","v":0}]
[30,{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C34)-$C$9*($C$7/1000)*Renten_mix!$D34),2))","v":0},{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C34)),2))","v":0},{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C34-$E$9*($E$7/1000)*Renten_mix!$D34),2))","v":0},{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C34)),2))","v":0},{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C34)-$G$9*($G$7/1000)*Renten_mix!$D34),2))","v":0},{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C34),2))","v":0},0,0,0,0,{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C34)-$M$9*($M$7/1000)*Renten_mix!D34),2))","v":0},{"$f":"MAX(0,IF(A43>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L43-L42)))","v":0},null,0,{"$f":"IF(A43>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K34)","v":0},0,0,null,{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C34)-$C$9*($C$7/1000)*Renten_orig!$D34),2))","v":0},{"$f":"IF(OR(A43<Maske!$B$10,A43>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C34)),2))","v":0}]
[31,{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C35)-$C$9*($C$7/1000)*Renten_mix!$D35),2))","v":0},{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C35)),2))","v":0},{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C35-$E$9*($E$7/1000)*Renten_mix!$D35),2))","v":0},{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C35)),2))","v":0},{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C35)-$G$9*($G$7/1000)*Renten_mix!$D35),2))","v":0},{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C35),2))","v":0},0,0,0,0,{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C35)-$M$9*($M$7/1000)*Renten_mix!D35),2))","v":0},{"$f":"MAX(0,IF(A44>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L44-L43)))","v":0},null,0,{"$f":"IF(A44>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K35)","v":0},0,0,null,{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C35)-$C$9*($C$7/1000)*Renten_orig!$D35),2))","v":0},{"$f":"IF(OR(A44<Maske!$B$10,A44>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C35)),2))","v":0}]
[32,{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C36)-$C$9*($C$7/1000)*Renten_mix!$D36),2))","v":0},{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C36)),2))","v":0},{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C36-$E$9*($E$7/1000)*Renten_mix!$D36),2))","v":0},{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C36)),2))","v":0},{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C36)-$G$9*($G$7/1000)*Renten_mix!$D36),2))","v":0},{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C36),2))","v":0},{"$f":"IF(OR((A45<MIN(3,m/10)),(MIN(F45,D45)<1)),0,1)","v":0},0,0,0,{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C36)-$M$9*($M$7/1000)*Renten_mix!D36),2))","v":0},{"$f":"MAX(0,IF(A45>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L45-L44)))","v":0},null,0,{"$f":"IF(A45>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K36)","v":0},0,0,null,{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C36)-$C$9*($C$7/1000)*Renten_orig!$D36),2))","v":0},{"$f":"IF(OR(A45<Maske!$B$10,A45>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C36)),2))","v":0}]
[33,{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C37)-$C$9*($C$7/1000)*Renten_mix!$D37),2))","v":0},{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C37)),2))","v":0},{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C37-$E$9*($E$7/1000)*Renten_mix!$D37),2))","v":0},{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C37)),2))","v":0},{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C37)-$G$9*($G$7/1000)*Renten_mix!$D37),2))","v":0},{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C37),2))","v":0},0,0,0,0,{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C37)-$M$9*($M$7/1000)*Renten_mix!D37),2))","v":0},{"$f":"MAX(0,IF(A46>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L46-L45)))","v":0},null,{"$f":"IF(A46<m,$O$13+O45,0)","v":0},{"$f":"IF(A46>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K37)","v":0},0,0,null,{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C37)-$C$9*($C$7/1000)*Renten_orig!$D37),2))","v":0},{"$f":"IF(OR(A46<Maske!$B$10,A46>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C37)),2))","v":0}]
[34,{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C38)-$C$9*($C$7/1000)*Renten_mix!$D38),2))","v":0},{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C38)),2))","v":0},{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C38-$E$9*($E$7/1000)*Renten_mix!$D38),2))","v":0},{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C38)),2))","v":0},{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C38)-$G$9*($G$7/1000)*Renten_mix!$D38),2))","v":0},{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C38),2))","v":0},0,0,0,0,{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C38)-$M$9*($M$7/1000)*Renten_mix!D38),2))","v":0},{"$f":"MAX(0,IF(A47>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L47-L46)))","v":0},null,0,{"$f":"IF(A47>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K38)","v":0},0,0,null,{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C38)-$C$9*($C$7/1000)*Renten_orig!$D38),2))","v":0},{"$f":"IF(OR(A47<Maske!$B$10,A47>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C38)),2))","v":0}]
[35,{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C39)-$C$9*($C$7/1000)*Renten_mix!$D39),2))","v":0},{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C39)),2))","v":0},{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C39-$E$9*($E$7/1000)*Renten_mix!$D39),2))","v":0},{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C39)),2))","v":0},{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C39)-$G$9*($G$7/1000)*Renten_mix!$D39),2))","v":0},{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C39),2))","v":0},0,0,0,0,{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C39)-$M$9*($M$7/1000)*Renten_mix!D39),2))","v":0},{"$f":"MAX(0,IF(A48>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L48-L47)))","v":0},null,0,{"$f":"IF(A48>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K39)","v":0},0,0,null,{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C39)-$C$9*($C$7/1000)*Renten_orig!$D39),2))","v":0},{"$f":"IF(OR(A48<Maske!$B$10,A48>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C39)),2))","v":0}]
[36,{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C40)-$C$9*($C$7/1000)*Renten_mix!$D40),2))","v":0},{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C40)),2))","v":0},{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C40-$E$9*($E$7/1000)*Renten_mix!$D40),2))","v":0},{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C40)),2))","v":0},{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C40)-$G$9*($G$7/1000)*Renten_mix!$D40),2))","v":0},{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C40),2))","v":0},0,0,0,0,{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C40)-$M$9*($M$7/1000)*Renten_mix!D40),2))","v":0},{"$f":"MAX(0,IF(A49>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L49-L48)))","v":0},null,0,{"$f":"IF(A49>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K40)","v":0},0,0,null,{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C40)-$C$9*($C$7/1000)*Renten_orig!$D40),2))","v":0},{"$f":"IF(OR(A49<Maske!$B$10,A49>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C40)),2))","v":0}]
[37,{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C41)-$C$9*($C$7/1000)*Renten_mix!$D41),2))","v":0},{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C41)),2))","v":0},{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C41-$E$9*($E$7/1000)*Renten_mix!$D41),2))","v":0},{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C41)),2))","v":0},{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C41)-$G$9*($G$7/1000)*Renten_mix!$D41),2))","v":0},{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C41),2))","v":0},0,0,0,0,{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C41)-$M$9*($M$7/1000)*Renten_mix!D41),2))","v":0},{"$f":"MAX(0,IF(A50>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L50-L49)))","v":0},null,0,{"$f":"IF(A50>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K41)","v":0},0,0,null,{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C41)-$C$9*($C$7/1000)*Renten_orig!$D41),2))","v":0},{"$f":"IF(OR(A50<Maske!$B$10,A50>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C41)),2))","v":0}]
[38,{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C42)-$C$9*($C$7/1000)*Renten_mix!$D42),2))","v":0},{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C42)),2))","v":0},{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C42-$E$9*($E$7/1000)*Renten_mix!$D42),2))","v":0},{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C42)),2))","v":0},{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C42)-$G$9*($G$7/1000)*Renten_mix!$D42),2))","v":0},{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C42),2))","v":0},0,0,0,0,{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C42)-$M$9*($M$7/1000)*Renten_mix!D42),2))","v":0},{"$f":"MAX(0,IF(A51>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L51-L50)))","v":0},null,0,{"$f":"IF(A51>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K42)","v":0},0,0,null,{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C42)-$C$9*($C$7/1000)*Renten_orig!$D42),2))","v":0},{"$f":"IF(OR(A51<Maske!$B$10,A51>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C42)),2))","v":0}]
[39,{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C43)-$C$9*($C$7/1000)*Renten_mix!$D43),2))","v":0},{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C43)),2))","v":0},{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C43-$E$9*($E$7/1000)*Renten_mix!$D43),2))","v":0},{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C43)),2))","v":0},{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C43)-$G$9*($G$7/1000)*Renten_mix!$D43),2))","v":0},{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C43),2))","v":0},0,0,0,0,{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C43)-$M$9*($M$7/1000)*Renten_mix!D43),2))","v":0},{"$f":"MAX(0,IF(A52>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L52-L51)))","v":0},null,0,{"$f":"IF(A52>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K43)","v":0},0,0,null,{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C43)-$C$9*($C$7/1000)*Renten_orig!$D43),2))","v":0},{"$f":"IF(OR(A52<Maske!$B$10,A52>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C43)),2))","v":0}]
[40,{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C44)-$C$9*($C$7/1000)*Renten_mix!$D44),2))","v":0},{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C44)),2))","v":0},{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C44-$E$9*($E$7/1000)*Renten_mix!$D44),2))","v":0},{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C44)),2))","v":0},{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C44)-$G$9*($G$7/1000)*Renten_mix!$D44),2))","v":0},{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C44),2))","v":0},0,0,0,0,{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C44)-$M$9*($M$7/1000)*Renten_mix!D44),2))","v":0},{"$f":"MAX(0,IF(A53>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L53-L52)))","v":0},null,0,{"$f":"IF(A53>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K44)","v":0},0,0,null,{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C44)-$C$9*($C$7/1000)*Renten_orig!$D44),2))","v":0},{"$f":"IF(OR(A53<Maske!$B$10,A53>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C44)),2))","v":0}]
[41,{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C45)-$C$9*($C$7/1000)*Renten_mix!$D45),2))","v":0},{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C45)),2))","v":0},{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C45-$E$9*($E$7/1000)*Renten_mix!$D45),2))","v":0},{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C45)),2))","v":0},{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C45)-$G$9*($G$7/1000)*Renten_mix!$D45),2))","v":0},{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C45),2))","v":0},0,0,0,0,{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C45)-$M$9*($M$7/1000)*Renten_mix!D45),2))","v":0},{"$f":"MAX(0,IF(A54>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L54-L53)))","v":0},null,0,{"$f":"IF(A54>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K45)","v":0},0,0,null,{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C45)-$C$9*($C$7/1000)*Renten_orig!$D45),2))","v":0},{"$f":"IF(OR(A54<Maske!$B$10,A54>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C45)),2))","v":0}]
[42,{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C46)-$C$9*($C$7/1000)*Renten_mix!$D46),2))","v":0},{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C46)),2))","v":0},{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C46-$E$9*($E$7/1000)*Renten_mix!$D46),2))","v":0},{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C46)),2))","v":0},{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C46)-$G$9*($G$7/1000)*Renten_mix!$D46),2))","v":0},{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C46),2))","v":0},0,0,0,0,{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C46)-$M$9*($M$7/1000)*Renten_mix!D46),2))","v":0},{"$f":"MAX(0,IF(A55>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L55-L54)))","v":0},null,0,{"$f":"IF(A55>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K46)","v":0},0,0,null,{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C46)-$C$9*($C$7/1000)*Renten_orig!$D46),2))","v":0},{"$f":"IF(OR(A55<Maske!$B$10,A55>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C46)),2))","v":0}]
[43,{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C47)-$C$9*($C$7/1000)*Renten_mix!$D47),2))","v":0},{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C47)),2))","v":0},{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C47-$E$9*($E$7/1000)*Renten_mix!$D47),2))","v":0},{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C47)),2))","v":0},{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C47)-$G$9*($G$7/1000)*Renten_mix!$D47),2))","v":0},{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C47),2))","v":0},0,0,0,0,{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C47)-$M$9*($M$7/1000)*Renten_mix!D47),2))","v":0},{"$f":"MAX(0,IF(A56>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L56-L55)))","v":0},null,0,{"$f":"IF(A56>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K47)","v":0},0,0,null,{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C47)-$C$9*($C$7/1000)*Renten_orig!$D47),2))","v":0},{"$f":"IF(OR(A56<Maske!$B$10,A56>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C47)),2))","v":0}]
[44,{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C48)-$C$9*($C$7/1000)*Renten_mix!$D48),2))","v":0},{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C48)),2))","v":0},{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C48-$E$9*($E$7/1000)*Renten_mix!$D48),2))","v":0},{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C48)),2))","v":0},{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C48)-$G$9*($G$7/1000)*Renten_mix!$D48),2))","v":0},{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C48),2))","v":0},0,0,0,0,{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C48)-$M$9*($M$7/1000)*Renten_mix!D48),2))","v":0},{"$f":"MAX(0,IF(A57>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L57-L56)))","v":0},null,0,{"$f":"IF(A57>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K48)","v":0},0,0,null,{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C48)-$C$9*($C$7/1000)*Renten_orig!$D48),2))","v":0},{"$f":"IF(OR(A57<Maske!$B$10,A57>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C48)),2))","v":0}]
[45,{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C49)-$C$9*($C$7/1000)*Renten_mix!$D49),2))","v":0},{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C49)),2))","v":0},{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C49-$E$9*($E$7/1000)*Renten_mix!$D49),2))","v":0},{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C49)),2))","v":0},{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C49)-$G$9*($G$7/1000)*Renten_mix!$D49),2))","v":0},{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C49),2))","v":0},0,0,0,0,{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C49)-$M$9*($M$7/1000)*Renten_mix!D49),2))","v":0},{"$f":"MAX(0,IF(A58>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L58-L57)))","v":0},null,0,{"$f":"IF(A58>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K49)","v":0},0,0,null,{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C49)-$C$9*($C$7/1000)*Renten_orig!$D49),2))","v":0},{"$f":"IF(OR(A58<Maske!$B$10,A58>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C49)),2))","v":0}]
[46,{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C50)-$C$9*($C$7/1000)*Renten_mix!$D50),2))","v":0},{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C50)),2))","v":0},{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C50-$E$9*($E$7/1000)*Renten_mix!$D50),2))","v":0},{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C50)),2))","v":0},{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C50)-$G$9*($G$7/1000)*Renten_mix!$D50),2))","v":0},{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C50),2))","v":0},0,0,0,0,{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C50)-$M$9*($M$7/1000)*Renten_mix!D50),2))","v":0},{"$f":"MAX(0,IF(A59>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L59-L58)))","v":0},null,0,{"$f":"IF(A59>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K50)","v":0},0,0,null,{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C50)-$C$9*($C$7/1000)*Renten_orig!$D50),2))","v":0},{"$f":"IF(OR(A59<Maske!$B$10,A59>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C50)),2))","v":0}]
[47,{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C51)-$C$9*($C$7/1000)*Renten_mix!$D51),2))","v":0},{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C51)),2))","v":0},{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C51-$E$9*($E$7/1000)*Renten_mix!$D51),2))","v":0},{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C51)),2))","v":0},{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C51)-$G$9*($G$7/1000)*Renten_mix!$D51),2))","v":0},{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C51),2))","v":0},0,0,0,0,{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C51)-$M$9*($M$7/1000)*Renten_mix!D51),2))","v":0},{"$f":"MAX(0,IF(A60>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L60-L59)))","v":0},null,0,{"$f":"IF(A60>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K51)","v":0},0,0,null,{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C51)-$C$9*($C$7/1000)*Renten_orig!$D51),2))","v":0},{"$f":"IF(OR(A60<Maske!$B$10,A60>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C51)),2))","v":0}]
[48,{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C52)-$C$9*($C$7/1000)*Renten_mix!$D52),2))","v":0},{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C52)),2))","v":0},{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C52-$E$9*($E$7/1000)*Renten_mix!$D52),2))","v":0},{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C52)),2))","v":0},{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C52)-$G$9*($G$7/1000)*Renten_mix!$D52),2))","v":0},{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C52),2))","v":0},0,0,0,0,{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C52)-$M$9*($M$7/1000)*Renten_mix!D52),2))","v":0},{"$f":"MAX(0,IF(A61>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L61-L60)))","v":0},null,0,{"$f":"IF(A61>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K52)","v":0},0,0,null,{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C52)-$C$9*($C$7/1000)*Renten_orig!$D52),2))","v":0},{"$f":"IF(OR(A61<Maske!$B$10,A61>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C52)),2))","v":0}]
[49,{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C53)-$C$9*($C$7/1000)*Renten_mix!$D53),2))","v":0},{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C53)),2))","v":0},{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C53-$E$9*($E$7/1000)*Renten_mix!$D53),2))","v":0},{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C53)),2))","v":0},{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C53)-$G$9*($G$7/1000)*Renten_mix!$D53),2))","v":0},{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C53),2))","v":0},0,0,0,0,{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C53)-$M$9*($M$7/1000)*Renten_mix!D53),2))","v":0},{"$f":"MAX(0,IF(A62>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L62-L61)))","v":0},null,0,{"$f":"IF(A62>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K53)","v":0},0,0,null,{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C53)-$C$9*($C$7/1000)*Renten_orig!$D53),2))","v":0},{"$f":"IF(OR(A62<Maske!$B$10,A62>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C53)),2))","v":0}]
[50,{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C54)-$C$9*($C$7/1000)*Renten_mix!$D54),2))","v":0},{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C54)),2))","v":0},{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C54-$E$9*($E$7/1000)*Renten_mix!$D54),2))","v":0},{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C54)),2))","v":0},{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C54)-$G$9*($G$7/1000)*Renten_mix!$D54),2))","v":0},{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C54),2))","v":0},0,0,0,0,{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C54)-$M$9*($M$7/1000)*Renten_mix!D54),2))","v":0},{"$f":"MAX(0,IF(A63>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L63-L62)))","v":0},null,0,{"$f":"IF(A63>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K54)","v":0},0,0,null,{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C54)-$C$9*($C$7/1000)*Renten_orig!$D54),2))","v":0},{"$f":"IF(OR(A63<Maske!$B$10,A63>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C54)),2))","v":0}]
[51,{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C55)-$C$9*($C$7/1000)*Renten_mix!$D55),2))","v":0},{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C55)),2))","v":0},{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C55-$E$9*($E$7/1000)*Renten_mix!$D55),2))","v":0},{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C55)),2))","v":0},{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C55)-$G$9*($G$7/1000)*Renten_mix!$D55),2))","v":0},{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C55),2))","v":0},0,0,0,0,{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C55)-$M$9*($M$7/1000)*Renten_mix!D55),2))","v":0},{"$f":"MAX(0,IF(A64>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L64-L63)))","v":0},null,0,{"$f":"IF(A64>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K55)","v":0},0,0,null,{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C55)-$C$9*($C$7/1000)*Renten_orig!$D55),2))","v":0},{"$f":"IF(OR(A64<Maske!$B$10,A64>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C55)),2))","v":0}]
[52,{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C56)-$C$9*($C$7/1000)*Renten_mix!$D56),2))","v":0},{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C56)),2))","v":0},{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C56-$E$9*($E$7/1000)*Renten_mix!$D56),2))","v":0},{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C56)),2))","v":0},{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C56)-$G$9*($G$7/1000)*Renten_mix!$D56),2))","v":0},{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C56),2))","v":0},0,0,0,0,{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C56)-$M$9*($M$7/1000)*Renten_mix!D56),2))","v":0},{"$f":"MAX(0,IF(A65>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L65-L64)))","v":0},null,0,{"$f":"IF(A65>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K56)","v":0},0,0,null,{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C56)-$C$9*($C$7/1000)*Renten_orig!$D56),2))","v":0},{"$f":"IF(OR(A65<Maske!$B$10,A65>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C56)),2))","v":0}]
[53,{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C57)-$C$9*($C$7/1000)*Renten_mix!$D57),2))","v":0},{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C57)),2))","v":0},{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C57-$E$9*($E$7/1000)*Renten_mix!$D57),2))","v":0},{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C57)),2))","v":0},{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C57)-$G$9*($G$7/1000)*Renten_mix!$D57),2))","v":0},{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C57),2))","v":0},0,0,0,0,{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C57)-$M$9*($M$7/1000)*Renten_mix!D57),2))","v":0},{"$f":"MAX(0,IF(A66>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L66-L65)))","v":0},null,0,{"$f":"IF(A66>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K57)","v":0},0,0,null,{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C57)-$C$9*($C$7/1000)*Renten_orig!$D57),2))","v":0},{"$f":"IF(OR(A66<Maske!$B$10,A66>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C57)),2))","v":0}]
[54,{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C58)-$C$9*($C$7/1000)*Renten_mix!$D58),2))","v":0},{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C58)),2))","v":0},{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C58-$E$9*($E$7/1000)*Renten_mix!$D58),2))","v":0},{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C58)),2))","v":0},{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C58)-$G$9*($G$7/1000)*Renten_mix!$D58),2))","v":0},{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C58),2))","v":0},0,0,0,0,{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C58)-$M$9*($M$7/1000)*Renten_mix!D58),2))","v":0},{"$f":"MAX(0,IF(A67>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L67-L66)))","v":0},null,0,{"$f":"IF(A67>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K58)","v":0},0,0,null,{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C58)-$C$9*($C$7/1000)*Renten_orig!$D58),2))","v":0},{"$f":"IF(OR(A67<Maske!$B$10,A67>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C58)),2))","v":0}]
[55,{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C59)-$C$9*($C$7/1000)*Renten_mix!$D59),2))","v":0},{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C59)),2))","v":0},{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C59-$E$9*($E$7/1000)*Renten_mix!$D59),2))","v":0},{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C59)),2))","v":0},{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C59)-$G$9*($G$7/1000)*Renten_mix!$D59),2))","v":0},{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C59),2))","v":0},0,0,0,0,{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C59)-$M$9*($M$7/1000)*Renten_mix!D59),2))","v":0},{"$f":"MAX(0,IF(A68>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L68-L67)))","v":0},null,0,{"$f":"IF(A68>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K59)","v":0},0,0,null,{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C59)-$C$9*($C$7/1000)*Renten_orig!$D59),2))","v":0},{"$f":"IF(OR(A68<Maske!$B$10,A68>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C59)),2))","v":0}]
[56,{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C60)-$C$9*($C$7/1000)*Renten_mix!$D60),2))","v":0},{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C60)),2))","v":0},{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C60-$E$9*($E$7/1000)*Renten_mix!$D60),2))","v":0},{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C60)),2))","v":0},{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C60)-$G$9*($G$7/1000)*Renten_mix!$D60),2))","v":0},{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C60),2))","v":0},0,0,0,0,{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C60)-$M$9*($M$7/1000)*Renten_mix!D60),2))","v":0},{"$f":"MAX(0,IF(A69>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L69-L68)))","v":0},null,0,{"$f":"IF(A69>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K60)","v":0},0,0,null,{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C60)-$C$9*($C$7/1000)*Renten_orig!$D60),2))","v":0},{"$f":"IF(OR(A69<Maske!$B$10,A69>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C60)),2))","v":0}]
[57,{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C61)-$C$9*($C$7/1000)*Renten_mix!$D61),2))","v":0},{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C61)),2))","v":0},{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C61-$E$9*($E$7/1000)*Renten_mix!$D61),2))","v":0},{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C61)),2))","v":0},{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C61)-$G$9*($G$7/1000)*Renten_mix!$D61),2))","v":0},{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C61),2))","v":0},0,0,0,0,{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C61)-$M$9*($M$7/1000)*Renten_mix!D61),2))","v":0},{"$f":"MAX(0,IF(A70>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L70-L69)))","v":0},null,0,{"$f":"IF(A70>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K61)","v":0},0,0,null,{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C61)-$C$9*($C$7/1000)*Renten_orig!$D61),2))","v":0},{"$f":"IF(OR(A70<Maske!$B$10,A70>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C61)),2))","v":0}]
[58,{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C62)-$C$9*($C$7/1000)*Renten_mix!$D62),2))","v":0},{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C62)),2))","v":0},{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C62-$E$9*($E$7/1000)*Renten_mix!$D62),2))","v":0},{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C62)),2))","v":0},{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C62)-$G$9*($G$7/1000)*Renten_mix!$D62),2))","v":0},{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C62),2))","v":0},0,0,0,0,{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C62)-$M$9*($M$7/1000)*Renten_mix!D62),2))","v":0},{"$f":"MAX(0,IF(A71>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L71-L70)))","v":0},null,0,{"$f":"IF(A71>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K62)","v":0},0,0,null,{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C62)-$C$9*($C$7/1000)*Renten_orig!$D62),2))","v":0},{"$f":"IF(OR(A71<Maske!$B$10,A71>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C62)),2))","v":0}]
[59,{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C63)-$C$9*($C$7/1000)*Renten_mix!$D63),2))","v":0},{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C63)),2))","v":0},{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C63-$E$9*($E$7/1000)*Renten_mix!$D63),2))","v":0},{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C63)),2))","v":0},{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C63)-$G$9*($G$7/1000)*Renten_mix!$D63),2))","v":0},{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C63),2))","v":0},0,0,0,0,{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C63)-$M$9*($M$7/1000)*Renten_mix!D63),2))","v":0},{"$f":"MAX(0,IF(A72>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L72-L71)))","v":0},null,0,{"$f":"IF(A72>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K63)","v":0},0,0,null,{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C63)-$C$9*($C$7/1000)*Renten_orig!$D63),2))","v":0},{"$f":"IF(OR(A72<Maske!$B$10,A72>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C63)),2))","v":0}]
[60,{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C64)-$C$9*($C$7/1000)*Renten_mix!$D64),2))","v":0},{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C64)),2))","v":0},{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C64-$E$9*($E$7/1000)*Renten_mix!$D64),2))","v":0},{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C64)),2))","v":0},{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C64)-$G$9*($G$7/1000)*Renten_mix!$D64),2))","v":0},{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C64),2))","v":0},0,0,0,0,{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C64)-$M$9*($M$7/1000)*Renten_mix!D64),2))","v":0},{"$f":"MAX(0,IF(A73>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L73-L72)))","v":0},null,0,{"$f":"IF(A73>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K64)","v":0},0,0,null,{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C64)-$C$9*($C$7/1000)*Renten_orig!$D64),2))","v":0},{"$f":"IF(OR(A73<Maske!$B$10,A73>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C64)),2))","v":0}]
[61,{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C65)-$C$9*($C$7/1000)*Renten_mix!$D65),2))","v":0},{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C65)),2))","v":0},{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C65-$E$9*($E$7/1000)*Renten_mix!$D65),2))","v":0},{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C65)),2))","v":0},{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C65)-$G$9*($G$7/1000)*Renten_mix!$D65),2))","v":0},{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C65),2))","v":0},0,0,0,0,{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C65)-$M$9*($M$7/1000)*Renten_mix!D65),2))","v":0},{"$f":"MAX(0,IF(A74>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L74-L73)))","v":0},null,0,{"$f":"IF(A74>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K65)","v":0},0,0,null,{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C65)-$C$9*($C$7/1000)*Renten_orig!$D65),2))","v":0},{"$f":"IF(OR(A74<Maske!$B$10,A74>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C65)),2))","v":0}]
[62,{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C66)-$C$9*($C$7/1000)*Renten_mix!$D66),2))","v":0},{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C66)),2))","v":0},{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C66-$E$9*($E$7/1000)*Renten_mix!$D66),2))","v":0},{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C66)),2))","v":0},{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C66)-$G$9*($G$7/1000)*Renten_mix!$D66),2))","v":0},{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C66),2))","v":0},0,0,0,0,{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C66)-$M$9*($M$7/1000)*Renten_mix!D66),2))","v":0},{"$f":"MAX(0,IF(A75>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L75-L74)))","v":0},null,0,{"$f":"IF(A75>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K66)","v":0},0,0,null,{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C66)-$C$9*($C$7/1000)*Renten_orig!$D66),2))","v":0},{"$f":"IF(OR(A75<Maske!$B$10,A75>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C66)),2))","v":0}]
[63,{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C67)-$C$9*($C$7/1000)*Renten_mix!$D67),2))","v":0},{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C67)),2))","v":0},{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C67-$E$9*($E$7/1000)*Renten_mix!$D67),2))","v":0},{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C67)),2))","v":0},{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C67)-$G$9*($G$7/1000)*Renten_mix!$D67),2))","v":0},{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C67),2))","v":0},0,0,0,0,{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C67)-$M$9*($M$7/1000)*Renten_mix!D67),2))","v":0},{"$f":"MAX(0,IF(A76>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L76-L75)))","v":0},null,0,{"$f":"IF(A76>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K67)","v":0},0,0,null,{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C67)-$C$9*($C$7/1000)*Renten_orig!$D67),2))","v":0},{"$f":"IF(OR(A76<Maske!$B$10,A76>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C67)),2))","v":0}]
[64,{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C68)-$C$9*($C$7/1000)*Renten_mix!$D68),2))","v":0},{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C68)),2))","v":0},{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C68-$E$9*($E$7/1000)*Renten_mix!$D68),2))","v":0},{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C68)),2))","v":0},{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C68)-$G$9*($G$7/1000)*Renten_mix!$D68),2))","v":0},{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C68),2))","v":0},{"$f":"IF(OR((A77<MIN(3,m/10)),(MIN(F77,D77)<1)),0,1)","v":0},0,0,0,{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C68)-$M$9*($M$7/1000)*Renten_mix!D68),2))","v":0},{"$f":"MAX(0,IF(A77>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L77-L76)))","v":0},null,0,{"$f":"IF(A77>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K68)","v":0},{"$f":"P77-F77","v":0},0,null,{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C68)-$C$9*($C$7/1000)*Renten_orig!$D68),2))","v":0},{"$f":"IF(OR(A77<Maske!$B$10,A77>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C68)),2))","v":0}]
[65,{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C69)-$C$9*($C$7/1000)*Renten_mix!$D69),2))","v":0},{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C69)),2))","v":0},{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C69-$E$9*($E$7/1000)*Renten_mix!$D69),2))","v":0},{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C69)),2))","v":0},{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C69)-$G$9*($G$7/1000)*Renten_mix!$D69),2))","v":0},{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C69),2))","v":0},0,0,0,0,{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C69)-$M$9*($M$7/1000)*Renten_mix!D69),2))","v":0},{"$f":"MAX(0,IF(A78>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L78-L77)))","v":0},null,{"$f":"IF(A78<m,$O$13+O77,0)","v":0},{"$f":"IF(A78>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K69)","v":0},0,0,null,{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C69)-$C$9*($C$7/1000)*Renten_orig!$D69),2))","v":0},{"$f":"IF(OR(A78<Maske!$B$10,A78>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C69)),2))","v":0}]
[66,{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C70)-$C$9*($C$7/1000)*Renten_mix!$D70),2))","v":0},{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C70)),2))","v":0},{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C70-$E$9*($E$7/1000)*Renten_mix!$D70),2))","v":0},{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C70)),2))","v":0},{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C70)-$G$9*($G$7/1000)*Renten_mix!$D70),2))","v":0},{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C70),2))","v":0},0,0,0,0,{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C70)-$M$9*($M$7/1000)*Renten_mix!D70),2))","v":0},{"$f":"MAX(0,IF(A79>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L79-L78)))","v":0},null,0,{"$f":"IF(A79>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K70)","v":0},0,0,null,{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C70)-$C$9*($C$7/1000)*Renten_orig!$D70),2))","v":0},{"$f":"IF(OR(A79<Maske!$B$10,A79>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C70)),2))","v":0}]
[67,{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C71)-$C$9*($C$7/1000)*Renten_mix!$D71),2))","v":0},{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C71)),2))","v":0},{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C71-$E$9*($E$7/1000)*Renten_mix!$D71),2))","v":0},{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C71)),2))","v":0},{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C71)-$G$9*($G$7/1000)*Renten_mix!$D71),2))","v":0},{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C71),2))","v":0},0,0,0,0,{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C71)-$M$9*($M$7/1000)*Renten_mix!D71),2))","v":0},{"$f":"MAX(0,IF(A80>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L80-L79)))","v":0},null,0,{"$f":"IF(A80>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K71)","v":0},0,0,null,{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C71)-$C$9*($C$7/1000)*Renten_orig!$D71),2))","v":0},{"$f":"IF(OR(A80<Maske!$B$10,A80>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C71)),2))","v":0}]
[68,{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C72)-$C$9*($C$7/1000)*Renten_mix!$D72),2))","v":0},{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C72)),2))","v":0},{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C72-$E$9*($E$7/1000)*Renten_mix!$D72),2))","v":0},{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C72)),2))","v":0},{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C72)-$G$9*($G$7/1000)*Renten_mix!$D72),2))","v":0},{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C72),2))","v":0},0,0,0,0,{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C72)-$M$9*($M$7/1000)*Renten_mix!D72),2))","v":0},{"$f":"MAX(0,IF(A81>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L81-L80)))","v":0},null,0,{"$f":"IF(A81>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K72)","v":0},0,0,null,{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C72)-$C$9*($C$7/1000)*Renten_orig!$D72),2))","v":0},{"$f":"IF(OR(A81<Maske!$B$10,A81>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C72)),2))","v":0}]
[69,{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C73)-$C$9*($C$7/1000)*Renten_mix!$D73),2))","v":0},{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C73)),2))","v":0},{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C73-$E$9*($E$7/1000)*Renten_mix!$D73),2))","v":0},{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C73)),2))","v":0},{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C73)-$G$9*($G$7/1000)*Renten_mix!$D73),2))","v":0},{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C73),2))","v":0},0,0,0,0,{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C73)-$M$9*($M$7/1000)*Renten_mix!D73),2))","v":0},{"$f":"MAX(0,IF(A82>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L82-L81)))","v":0},null,0,{"$f":"IF(A82>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K73)","v":0},0,0,null,{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C73)-$C$9*($C$7/1000)*Renten_orig!$D73),2))","v":0},{"$f":"IF(OR(A82<Maske!$B$10,A82>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C73)),2))","v":0}]
[70,{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C74)-$C$9*($C$7/1000)*Renten_mix!$D74),2))","v":0},{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C74)),2))","v":0},{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C74-$E$9*($E$7/1000)*Renten_mix!$D74),2))","v":0},{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C74)),2))","v":0},{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C74)-$G$9*($G$7/1000)*Renten_mix!$D74),2))","v":0},{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C74),2))","v":0},0,0,0,0,{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C74)-$M$9*($M$7/1000)*Renten_mix!D74),2))","v":0},{"$f":"MAX(0,IF(A83>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L83-L82)))","v":0},null,0,{"$f":"IF(A83>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K74)","v":0},0,0,null,{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C74)-$C$9*($C$7/1000)*Renten_orig!$D74),2))","v":0},{"$f":"IF(OR(A83<Maske!$B$10,A83>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C74)),2))","v":0}]
[71,{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C75)-$C$9*($C$7/1000)*Renten_mix!$D75),2))","v":0},{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C75)),2))","v":0},{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C75-$E$9*($E$7/1000)*Renten_mix!$D75),2))","v":0},{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C75)),2))","v":0},{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C75)-$G$9*($G$7/1000)*Renten_mix!$D75),2))","v":0},{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C75),2))","v":0},0,0,0,0,{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C75)-$M$9*($M$7/1000)*Renten_mix!D75),2))","v":0},{"$f":"MAX(0,IF(A84>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L84-L83)))","v":0},null,0,{"$f":"IF(A84>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K75)","v":0},0,0,null,{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C75)-$C$9*($C$7/1000)*Renten_orig!$D75),2))","v":0},{"$f":"IF(OR(A84<Maske!$B$10,A84>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C75)),2))","v":0}]
[72,{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C76)-$C$9*($C$7/1000)*Renten_mix!$D76),2))","v":0},{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C76)),2))","v":0},{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C76-$E$9*($E$7/1000)*Renten_mix!$D76),2))","v":0},{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C76)),2))","v":0},{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C76)-$G$9*($G$7/1000)*Renten_mix!$D76),2))","v":0},{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C76),2))","v":0},0,0,0,0,{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C76)-$M$9*($M$7/1000)*Renten_mix!D76),2))","v":0},{"$f":"MAX(0,IF(A85>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L85-L84)))","v":0},null,0,{"$f":"IF(A85>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K76)","v":0},0,0,null,{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C76)-$C$9*($C$7/1000)*Renten_orig!$D76),2))","v":0},{"$f":"IF(OR(A85<Maske!$B$10,A85>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C76)),2))","v":0}]
[73,{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C77)-$C$9*($C$7/1000)*Renten_mix!$D77),2))","v":0},{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C77)),2))","v":0},{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C77-$E$9*($E$7/1000)*Renten_mix!$D77),2))","v":0},{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C77)),2))","v":0},{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C77)-$G$9*($G$7/1000)*Renten_mix!$D77),2))","v":0},{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C77),2))","v":0},0,0,0,0,{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C77)-$M$9*($M$7/1000)*Renten_mix!D77),2))","v":0},{"$f":"MAX(0,IF(A86>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L86-L85)))","v":0},null,0,{"$f":"IF(A86>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K77)","v":0},0,0,null,{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C77)-$C$9*($C$7/1000)*Renten_orig!$D77),2))","v":0},{"$f":"IF(OR(A86<Maske!$B$10,A86>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C77)),2))","v":0}]
[74,{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C78)-$C$9*($C$7/1000)*Renten_mix!$D78),2))","v":0},{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C78)),2))","v":0},{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C78-$E$9*($E$7/1000)*Renten_mix!$D78),2))","v":0},{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C78)),2))","v":0},{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C78)-$G$9*($G$7/1000)*Renten_mix!$D78),2))","v":0},{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C78),2))","v":0},0,0,0,0,{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C78)-$M$9*($M$7/1000)*Renten_mix!D78),2))","v":0},{"$f":"MAX(0,IF(A87>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L87-L86)))","v":0},null,0,{"$f":"IF(A87>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K78)","v":0},0,0,null,{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C78)-$C$9*($C$7/1000)*Renten_orig!$D78),2))","v":0},{"$f":"IF(OR(A87<Maske!$B$10,A87>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C78)),2))","v":0}]
[75,{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C79)-$C$9*($C$7/1000)*Renten_mix!$D79),2))","v":0},{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C79)),2))","v":0},{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C79-$E$9*($E$7/1000)*Renten_mix!$D79),2))","v":0},{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C79)),2))","v":0},{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C79)-$G$9*($G$7/1000)*Renten_mix!$D79),2))","v":0},{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C79),2))","v":0},0,0,0,0,{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C79)-$M$9*($M$7/1000)*Renten_mix!D79),2))","v":0},{"$f":"MAX(0,IF(A88>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L88-L87)))","v":0},null,0,{"$f":"IF(A88>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K79)","v":0},0,0,null,{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C79)-$C$9*($C$7/1000)*Renten_orig!$D79),2))","v":0},{"$f":"IF(OR(A88<Maske!$B$10,A88>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C79)),2))","v":0}]
[76,{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C80)-$C$9*($C$7/1000)*Renten_mix!$D80),2))","v":0},{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C80)),2))","v":0},{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C80-$E$9*($E$7/1000)*Renten_mix!$D80),2))","v":0},{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C80)),2))","v":0},{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C80)-$G$9*($G$7/1000)*Renten_mix!$D80),2))","v":0},{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C80),2))","v":0},0,0,0,0,{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C80)-$M$9*($M$7/1000)*Renten_mix!D80),2))","v":0},{"$f":"MAX(0,IF(A89>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L89-L88)))","v":0},null,0,{"$f":"IF(A89>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K80)","v":0},0,0,null,{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C80)-$C$9*($C$7/1000)*Renten_orig!$D80),2))","v":0},{"$f":"IF(OR(A89<Maske!$B$10,A89>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C80)),2))","v":0}]
[77,{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C81)-$C$9*($C$7/1000)*Renten_mix!$D81),2))","v":0},{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C81)),2))","v":0},{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C81-$E$9*($E$7/1000)*Renten_mix!$D81),2))","v":0},{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C81)),2))","v":0},{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C81)-$G$9*($G$7/1000)*Renten_mix!$D81),2))","v":0},{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C81),2))","v":0},0,0,0,0,{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C81)-$M$9*($M$7/1000)*Renten_mix!D81),2))","v":0},{"$f":"MAX(0,IF(A90>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L90-L89)))","v":0},null,0,{"$f":"IF(A90>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K81)","v":0},0,0,null,{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C81)-$C$9*($C$7/1000)*Renten_orig!$D81),2))","v":0},{"$f":"IF(OR(A90<Maske!$B$10,A90>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C81)),2))","v":0}]
[78,{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C82)-$C$9*($C$7/1000)*Renten_mix!$D82),2))","v":0},{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C82)),2))","v":0},{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C82-$E$9*($E$7/1000)*Renten_mix!$D82),2))","v":0},{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C82)),2))","v":0},{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C82)-$G$9*($G$7/1000)*Renten_mix!$D82),2))","v":0},{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C82),2))","v":0},0,0,0,0,{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C82)-$M$9*($M$7/1000)*Renten_mix!D82),2))","v":0},{"$f":"MAX(0,IF(A91>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L91-L90)))","v":0},null,0,{"$f":"IF(A91>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K82)","v":0},0,0,null,{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C82)-$C$9*($C$7/1000)*Renten_orig!$D82),2))","v":0},{"$f":"IF(OR(A91<Maske!$B$10,A91>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C82)),2))","v":0}]
[79,{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C83)-$C$9*($C$7/1000)*Renten_mix!$D83),2))","v":0},{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C83)),2))","v":0},{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C83-$E$9*($E$7/1000)*Renten_mix!$D83),2))","v":0},{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C83)),2))","v":0},{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C83)-$G$9*($G$7/1000)*Renten_mix!$D83),2))","v":0},{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C83),2))","v":0},0,0,0,0,{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C83)-$M$9*($M$7/1000)*Renten_mix!D83),2))","v":0},{"$f":"MAX(0,IF(A92>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L92-L91)))","v":0},null,0,{"$f":"IF(A92>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K83)","v":0},0,0,null,{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C83)-$C$9*($C$7/1000)*Renten_orig!$D83),2))","v":0},{"$f":"IF(OR(A92<Maske!$B$10,A92>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C83)),2))","v":0}]
[80,{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C84)-$C$9*($C$7/1000)*Renten_mix!$D84),2))","v":0},{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C84)),2))","v":0},{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*Barwerte_mix!C84-$E$9*($E$7/1000)*Renten_mix!$D84),2))","v":0},{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_mix!C84)),2))","v":0},{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_mix!C84)-$G$9*($G$7/1000)*Renten_mix!$D84),2))","v":0},{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND($E$5*(Barwerte_mix!C84),2))","v":0},0,0,0,0,{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3),0,ROUND(($E$3*(Barwerte_mix!C84)-$M$9*($M$7/1000)*Renten_mix!D84),2))","v":0},{"$f":"MAX(0,IF(A93>Kosten_je_Tarif!$AH$3,0,$M$7*$M$9/1000-(Komm_mix!$D$1*L93-L92)))","v":0},null,0,{"$f":"IF(A93>Kosten_je_Tarif!$AH$3,0,Barwerte_mix!K84)","v":0},0,0,null,{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,VS_prpfl=0),0,ROUND(($E$5*(Barwerte_orig!C84)-$C$9*($C$7/1000)*Renten_orig!$D84),2))","v":0},{"$f":"IF(OR(A93<Maske!$B$10,A93>Kosten_je_Tarif!$AH$3,Maske!$B$12=0),0,ROUND(($E$5*(Barwerte_orig!C84)),2))","v":0}]

{"sheet":"Kosten","index":31,"n_rows":51,"n_cols":20,"rows_kept":51,"cut":false,"hidden":true,"merged":[[1,15,1,18]]}
["Kosten","T15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nur Indexgebundene ILV"]
["ÖVM80/82m","Prkat","Garkat","Gewkat","Reskat",null,null,null,null,"Tarif","Falldauer","Anf-TFL","End-TFL","Ausgabe-","Storno-","Lfz","EE ","aexn fix","Gamma"]
[null,null,null,null,null,null,null,null,null,null,"TFL","(falls fix)","(falls fix)","aufschlag","abschlag","techn.","Risikoteil",null,"(Res)"]
["alpha",0,0,0,0,null,"Sicherheitszuschlag",null,1,{"$f":"VLOOKUP(Tarif,$J$6:$S$37,1,FALSE)","v":"T929"},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,2,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,3,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,4,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,5,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,6,FALSE)","v":0.1},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,7,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,8,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,9,FALSE)","v":0},{"$f":"VLOOKUP(Tarif,$J$6:$S$37,10,FALSE)","v":0}]
["alphabei",0,null,null,0,null,null,null,null,"T919",null,null,null,0,0.1]
["alpha2",null,null,null,null,null,"Stückkosten",null,0,"T929",null,null,null,0,{"$f":"IF(TarBer=0,0,10%)","v":0.1}]
["beta",0,null,0,0,null,null,null,null,"T939",null,0.5,0.5,0,0.1]
["beta2",null,null,null,null,null,null,null,null,"T949",null,0.5,0.5,0,0.1]
["beta3",null,null,null,null,null,null,null,null,"T969_xx",10,0.15,0.05,0,0,12,1.0500000000000001E-2,10.539199999999999,1.41E-3,"Platzhalter"]
["gamma",0,0,0,0,null,null,null,null,"T909",null,null,null,0,0.1]
["gamma2"]
[]
["gamma bfr",{"$f":"$S$5 / IF(LEFT(Tarif,4)=\"T469\",$L$5,1)","v":0},0,0,{"$f":"B14","v":0}]
[]
["ÖVF80/82f"]
[]
["alpha",0,0,0,0]
["alphabei",0,null,null,0]
["alpha2"]
["beta",0,null,0,0]
["beta2"]
["beta3"]
["gamma",0,0,0,0]
["gamma2"]
[]
["gamma bfr",{"$f":"B14","v":0},0,0,{"$f":"E14","v":0}]
[]
[]
["Stornofaktor T16",null,null,null,"Kosten DKE (zu Vers.beginn)"]
["k","laufende Pr","bfr"]
[0,0.9,1,null,"Alpha",{"$f":"Kosten_je_Tarif!M3*(1-IF(ProvEinr>1,ProvEinr/100,0))*MIN(1,n/10)","v":0.06}]
[1,0.9,null,null,"Gamma",{"$f":"Kosten_je_Tarif!O3*MIN(10,n)","v":5.4999999999999993E-2}]
[2,0.9]
[3,{"$f":"0.9+(A35-3)*0.005","v":0.9}]
[4,0.90500000000000003]
[5,0.91]
[6,0.91500000000000004]
[7,0.92]
[8,0.92500000000000004]
[9,0.93]
[10,0.93500000000000005]
[11,0.94000000000000006]
[12,0.94500000000000006]
[13,0.95000000000000007]
[14,0.95500000000000007]
[15,0.96]
[16,0.96500000000000008]
[17,0.97]
[18,0.97499999999999998]
[19,0.98]

{"sheet":"Kosten_je_Tarif","index":32,"n_rows":322,"n_cols":54,"rows_kept":322,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"alpha",null,"alphabei","alpha_min","beta","gamma_ppf","gamma_BWSmax\nin EUR","gamma_pfr","gamma_BWSmin\nin EUR","gamma_\nStückmin\nin EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Vers.Steuer","35/40 bei\nProv Einr","AK-Ab-\nzugdauer","AK-Dis-\nkontierung","PRZ-Dauer Maximierung","Entfall Storno\nabschlag nach x% der LZ","maximale Strono\nabschlag","Stornoabschlag\nVariante","kick back","Förderung","fixe Laufzeit","nur Einmalerlag","fixer Tarifbereich","fixe MTS-Proz","Pämienzahlung möglich","Basis Todesfall","Tod.% Anfang","Tod.% Ende","Entfall Todesfallleistung ab","Mindessumme Todesfall","n-telung bei Dauern unter…","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,null,null,null,"ee-sk 6"]
[null,{"$f":"VLOOKUP(Tarif,$B$4:$EB$40,1,FALSE)","v":"T929"},{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":0.01},null,{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":0.06},0,0,2.4499999999999999E-3,{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":300000},5.4999999999999997E-3,500,26,0.06,0,5.4999999999999997E-3,{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":0.04},"nein",{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":5},{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":"nein"},{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":33},0.75,200,{"$f":"VLOOKUP(Tarif,Kosten_Matrix,COLUMN()-1,FALSE)","v":"Proz_JP"},"mit","ohne","nein","nein","nein","nein","ja","Prämiensumme",0.1,0.05,15,726.73,15,0,0,0,0,0,null,null,null,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR"]
[null,"T919",{"$f":"INDEX(Tarber_Kosten,ROW()+40*TarBer,COLUMN()+ IF(EE=1,1,0))","v":0},null,{"$f":"INDEX(Tarber_Kosten,ROW()+40*TarBer,COLUMN())","v":0.06},7.4999999999999997E-3,0,2.4499999999999999E-3,{"$f":"INDEX(Tarber_Kosten,ROW()+40*TarBer,COLUMN())","v":300000},5.4999999999999997E-3,500,26,0.06,0,5.4999999999999997E-3,0.04,"ja",99,"nein",99,0.75,{"$f":"INDEX(Tarber_Kosten,ROW()+40*TarBer,COLUMN())","v":200},"Proz_JP","mit","ohne","nein","nein","nein","nein","ja","Prämiensumme",0.1,0.05,{"$f":"n","v":15},726.73,15,{"$f":"INDEX(Tarber_Kosten,ROW()+40*TarBer,COLUMN()-21)","v":0},0,0,0,0,null,null,null,null,0.01,0.01,0.04,0,0,{"$f":"IF(EE=1,0.000001,0.0001)","v":9.9999999999999995E-7},218018.5,{"$f":"IF(EE=1,0.000001,0.0001)","v":9.9999999999999995E-7},726.73]
[null,"T929",0.01,null,0.06,0,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.06,0,5.4999999999999997E-3,0.04,"nein",5,"nein",33,0.75,200,"Proz_JP","mit","ohne","nein","nein","nein","nein","ja","Prämiensumme",0.1,0.05,{"$f":"n","v":15},726.73,15,0,0,0,0,0,null,null,null,null,0,0,0.06,7.4999999999999997E-3,0,{"$f":"0.00135*m/n+0.0005*(1-m/n)","v":1.3500000000000001E-3},218018.5,{"$f":"0.00135*m/n+0.0005*(1-m/n)","v":1.3500000000000001E-3},726.73]
[null,"T939",0.01,null,0.06,0,7.0000000000000007E-2,0,999999999,1E-3,0,0,0.06,0,2.5000000000000001E-3,0,"nein",5,"nein",18,{"$f":"MAX(15,55-x)/n","v":2.2666666666666666},200,"Proz_JP","ohne","mit","nein","nein","nein","nein","ja","Jahresprämie",0.5,0.5,{"$f":"m","v":15},0,1,0,0,0,0,0,null,null,null,null,0,0,0.06,7.4999999999999997E-3,0,2.4499999999999999E-3,{"$f":"IF(m=0,999999999,300000)","v":300000},5.4999999999999997E-3,500]
[null,"T949",0.01,null,0.03,0,0.04,0,999999999,1E-3,0,0,0.03,0,2.5000000000000001E-3,0,"nein",5,"nein",18,{"$f":"MAX(15,55-x)/n","v":2.2666666666666666},200,"Proz_JP","ohne","mit","nein","nein","nein","nein","ja","Jahresprämie",0.5,0.5,{"$f":"m","v":15},0,1,0,0,0,0,0,null,null,null,null,0.01,0.01,0.04,0,0,7.5000000000000002E-4,500,7.5000000000000002E-4,726.73]
[null,"T969_xx",0.01,null,0.04,0,0,0,0,0,726.73,0,0.04,0,0,0.04,"ja",2,"nein",99,2,1000000,"DK_fix","ohne","ohne","nein","nein","nein","nein","ja","Prämiensumme",0.1,0.1,{"$f":"n","v":15},727.73,1,0,0,0,0,0,null,null,null,null,0.01,0.01,0.04,0,0,{"$f":"IF(EE=1,0.000001,0.0001)","v":9.9999999999999995E-7},218018.5,{"$f":"IF(EE=1,0.000001,0.0001)","v":9.9999999999999995E-7},726.73]
[null,"T909",0,null,0.06,7.4999999999999997E-3,0,0,0,0,0,0,0.06,0,0,0.04,"ja",99,"nein",99,0.75,200,"Proz_JP","mit","ohne","nein","nein","nein","nein","ja","Prämiensumme",0.1,0.05,{"$f":"n","v":15},726.73,15,6.5000000000000002E-2,200,1.5E-3,1.5E-3,3,null,null,null,0.01,0.01,0.06,0,0,{"$f":"0.00135*m/n+0.0005*(1-m/n)","v":1.3500000000000001E-3},218018.5,{"$f":"0.00135*m/n+0.0005*(1-m/n)","v":1.3500000000000001E-3},726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.06,0,0,2.4499999999999999E-3,{"$f":"IF(m=0,999999999,300000)","v":300000},5.4999999999999997E-3,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,7.5000000000000002E-4,500,7.5000000000000002E-4,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,5.5E-2,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,5.5E-2,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.06,0,{"$f":"IF(n <= 20,0.08,IF( n<=30,0.1,0.12))","v":0.08},0,300000,0,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6599999999999999E-2,0,2.9000000000000001E-2,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.04,0,0,0,0,0,726.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entfällt","entfällt","entfällt","entfällt","entfällt","entfällt","entfällt","entfällt","entfällt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[2,"Ang 0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gamma_ppf",{"$f":"P44","v":"Ppf Gamma"}]
[3,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag",null,"gamma_BWSmax in EUR",{"$f":"Q44","v":"Gamma Max"}]
[4,{"$f":"B4","v":"T919"},0,0,7.4999999999999997E-3,7.4999999999999997E-3,0,4.0000000000000002E-4,300000,8.9999999999999998E-4,500,4.5,0,0,8.9999999999999998E-4,null,null,null,null,null,null,0,null,"gamma_Stückmin in EUR"]
[5,{"$f":"B5","v":"T929"},0,0,0,0,0,4.0000000000000002E-4,300000,8.9999999999999998E-4,500,4.5,0,0,8.9999999999999998E-4,null,null,null,null,null,null,0,null,"Ujz"]
[6,{"$f":"B6","v":"T939"},0,0,0,0,2.5000000000000001E-2,0,999999999,1E-3,0,0,0,0,8.9999999999999998E-4,null,null,null,null,null,null,0,null,"gamma_pfr"]
[7,{"$f":"B7","v":"T949"},0,0,0,0,2.5000000000000001E-2,0,999999999,1E-3,0,0,0,0,8.9999999999999998E-4,null,null,null,null,null,null,0,null,"gamma_BWSmin in EUR"]
[8,{"$f":"B8","v":"T969_xx"},0,0,0,0,0,0,0,0,726.73,0,null,null,null,null,null,null,null,null,null,0]
[9,"T909",0,0,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,20,1.5E-3,1.5E-3,1,null,0]
[10,0]
[11,{"$f":"B11","v":0}]
[12,0]
[13,0]
[14,0]
[15,0]
[16,0]
[17,0]
[18,0]
[19,0]
[20,0]
[21,0]
[22,0]
[23,0]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42,"Einzel 1"]
[43,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag"]
[44,{"$f":"B4","v":"T919"},0,0,0.06,7.4999999999999997E-3,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.06,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[45,{"$f":"B5","v":"T929"},0.05,0.01,0.06,0,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.06,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[46,{"$f":"B6","v":"T939"},0.05,0.01,0.06,0,7.0000000000000007E-2,0,999999999,1E-3,0,0,0.06,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[47,{"$f":"B7","v":"T949"},0.05,0.01,0.03,0,0.04,0,999999999,1E-3,0,0,0.03,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[48,{"$f":"B8","v":"T969_xx"},0.05,0.01,0.04,0,0,0,0,0,726.73,0,0.04,0,null,null,null,null,null,null,null,1000000]
[49,"T909",0,0,0.06,7.4999999999999997E-3,0,0,0,0,0,0,0.06,0,0,6.5000000000000002E-2,200,1.5E-3,1.5E-3,3,null,200]
[50,0]
[51,0]
[52,0]
[53,0]
[54,0]
[55,0]
[56,0]
[57,0]
[58,0]
[59,0]
[60,0]
[61,0]
[62,0]
[63,0]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82,"Gruppe 2"]
[83,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag"]
[84,{"$f":"B4","v":"T919"},0,0,0.03,7.4999999999999997E-3,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.03,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[85,{"$f":"B5","v":"T929"},2.5000000000000001E-2,5.0000000000000001E-3,0.03,0,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.03,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[86,{"$f":"B6","v":"T939"},2.5000000000000001E-2,5.0000000000000001E-3,0.03,0,7.0000000000000007E-2,0,999999999,1E-3,0,0,0.03,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[87,{"$f":"B7","v":"T949"},2.5000000000000001E-2,5.0000000000000001E-3,1.4999999999999999E-2,0,0.04,0,999999999,1E-3,0,0,1.4999999999999999E-2,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[88,{"$f":"B8","v":"T969_xx"},2.5000000000000001E-2,5.0000000000000001E-3,0.02,0,0,0,0,0,726.73,0,0.02,0,null,null,null,null,null,null,null,1000000]
[89,{"$f":"B9","v":"T909"},0,0,0.03,7.4999999999999997E-3,0,0,0,0,0,0,0.03,0,0,5.5E-2,170,1.5E-3,1.5E-3,3,null,200]
[90,0]
[91,0]
[92,0]
[93,0]
[94,0]
[95,0]
[96,0]
[97,0]
[98,0]
[99,0]
[100,0]
[101,0]
[102,0]
[103,0]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122,"Firma 3"]
[123,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag"]
[124,{"$f":"B4","v":"T919"},0,0,7.4999999999999997E-3,7.4999999999999997E-3,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,7.4999999999999997E-3,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[125,{"$f":"B5","v":"T929"},0,0,0,0,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,7.4999999999999997E-3,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[126,{"$f":"B6","v":"T939"},0,0,0,0,7.0000000000000007E-2,0,999999999,1E-3,0,0,7.4999999999999997E-3,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[127,{"$f":"B7","v":"T949"},0,0,0,0,0.04,0,999999999,1E-3,0,0,3.7499999999999999E-3,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[128,{"$f":"B8","v":"T969_xx"},0,0,5.0000000000000001E-3,0,0,0,0,0,726.73,0,null,0,null,null,null,null,null,null,null,1000000]
[129,{"$f":"B9","v":"T909"},0,0,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,7.4999999999999997E-3,0,0,0.03,100,1.5E-3,1.5E-3,3,null,200]
[130,0]
[131,0]
[132,0]
[133,0]
[134,0]
[135,0]
[136,0]
[137,0]
[138,0]
[139,0]
[140,0]
[141,0]
[142,0]
[143,0]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162,"SK0 4"]
[163,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag"]
[164,{"$f":"B4","v":"T919"},0,0,4.4999999999999998E-2,7.4999999999999997E-3,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,4.4999999999999998E-2,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[165,{"$f":"B5","v":"T929"},3.7499999999999999E-2,7.4999999999999997E-3,4.4999999999999998E-2,0,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,4.4999999999999998E-2,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[166,{"$f":"B6","v":"T939"},3.7499999999999999E-2,7.4999999999999997E-3,4.4999999999999998E-2,0,7.0000000000000007E-2,0,999999999,1E-3,0,0,4.4999999999999998E-2,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[167,{"$f":"B7","v":"T949"},3.7499999999999999E-2,7.4999999999999997E-3,2.2499999999999999E-2,0,0.04,0,999999999,1E-3,0,0,2.2499999999999999E-2,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[168,{"$f":"B8","v":"T969_xx"},3.7499999999999999E-2,7.4999999999999997E-3,0.03,0,0,0,0,0,726.73,0,null,0,null,null,null,null,null,null,null,1000000]
[169,{"$f":"B9","v":"T909"},0,0,4.4999999999999998E-2,7.4999999999999997E-3,0,0,0,0,0,0,4.4999999999999998E-2,0,0,0.06,185,1.5E-3,1.5E-3,3,null,200]
[170,0]
[171,0]
[172,0]
[173,0]
[174,0]
[175,0]
[176,0]
[177,0]
[178,0]
[179,0]
[180,0]
[181,0]
[182,0]
[183,0]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[201]
[202,"SK1 5"]
[203,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag"]
[204,{"$f":"B4","v":"T919"},0,0,0.03,7.4999999999999997E-3,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.03,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[205,{"$f":"B5","v":"T929"},2.5000000000000001E-2,5.0000000000000001E-3,0.03,0,0,2.4499999999999999E-3,300000,5.4999999999999997E-3,500,26,0.03,0,5.4999999999999997E-3,null,null,null,null,null,null,200]
[206,{"$f":"B6","v":"T939"},2.5000000000000001E-2,5.0000000000000001E-3,0.03,0,7.0000000000000007E-2,0,999999999,1E-3,0,0,0.03,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[207,{"$f":"B7","v":"T949"},2.5000000000000001E-2,5.0000000000000001E-3,1.4999999999999999E-2,0,0.04,0,999999999,1E-3,0,0,1.4999999999999999E-2,0,2.5000000000000001E-3,null,null,null,null,null,null,200]
[208,{"$f":"B8","v":"T969_xx"},2.5000000000000001E-2,5.0000000000000001E-3,0.02,0,0,0,0,0,726.73,0,null,0,null,null,null,null,null,null,null,1000000]
[209,{"$f":"B9","v":"T909"},0,0,0.03,7.4999999999999997E-3,0,0,0,0,0,0,0.03,0,0,5.5E-2,170,1.5E-3,1.5E-3,3,null,200]
[210,0]
[211,0]
[212,0]
[213,0]
[214,0]
[215,0]
[216,0]
[217,0]
[218,0]
[219,0]
[220,0]
[221,0]
[222,0]
[223,0]
[224]
[225]
[226]
[227]
[228]
[229]
[230]
[231]
[232]
[233]
[234]
[235]
[236]
[237]
[238]
[239]
[240]
[241]
[242,"xxxxx-sk 6"]
[243,null,"alpha EE","alpha","alpha-bei","alpha_min","beta","gamma ppf","gamma_BWSmax in EUR","gamma_pfr","gamma_BWSmin in EUR","gamma_Stückmin in EUR","alphabei_DKE","alpha_min_DKE","gamma_DKE","Ppf Gamma","Gamma Max","Zeta ppf","Zeta pfr","Zet pfr Fix",null,"maximale Strono\nabschlag"]
[244,0]
[245,0]
[246,0]
[247,0]
[248,0]
[249,0]
[250,0]
[251,{"$f":"B11","v":0}]
[252,0]
[253,0]
[254,0]
[255,0]
[256,0]
[257,0]
[258,0]
[259,0]
[260,0]
[261,0]
[262,0]
[263,0]
[264]
[265]
[266]
[267]
[268]
[269]
[270]
[271]
[272]
[273]
[274]
[275]
[276]
[277]
[278]
[279]
[280]
[281]

{"sheet":"Performance_Vektoren","index":33,"n_rows":147,"n_cols":25,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
[null,null,"Eingabetabellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fondsperformance"]
[null,null,null,null,null,null,null,"staatl.",null,null,null,null,null,null,"staatl.",null,null,"Kickback",null,"Kickback","vor Kickback an VN"]
["Kalender","k","Performance","Performance","Performance","Performance","Performance","Förderung","TBEG + k","Nettoverzinsung","Nettoverzinsung","Nettoverzinsung","Nettoverzinsung","Nettoverzinsung","Förderung","Index","Erklärung","an VN","Potenz Zins","an VN",null,"FLV","GZV","Förderung","Performance"]
["-jahr",null,"Fond1","Fond2","Fond3","Fond4","Fond5","(GZV)",null,"Fond1","Fond2","Fond3","Fond4","Fond5","(GZV)",null,null,null,null,null,1994,null,"Aktien","in Prozent","KLV-DK für GZV"]
[95,0,7.6,7.6,7.6,7.6,7.6,{"$f":"IF(Förderung =\"ohne\",0%,X5)","v":0},{"$f":"INT(Maske!$B$6/100)+B5","v":120},{"$f":"IF(I5<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I5>167,C$77,INDEX(C$5:C$77,MATCH($I5,$A$5:$A$77,0)))","v":-0.03},{"$f":"IF(J5<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I5>167,D$77,INDEX(D$5:D$77,MATCH($I5,$A$5:$A$77,0)))","v":0},{"$f":"IF(K5<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I5>167,E$77,INDEX(E$5:E$77,MATCH($I5,$A$5:$A$77,0)))","v":0.03},{"$f":"IF(L5<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I5>167,F$77,INDEX(F$5:F$77,MATCH($I5,$A$5:$A$77,0)))","v":0},{"$f":"IF(M5<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I5>167,G$77,INDEX(G$5:G$77,MATCH($I5,$A$5:$A$77,0)))","v":0},"=WENN($I5>167;H$77;INDEX(H$5:H$77;VERGLEICH($I5;$A$5:$A$77;0)))",0,{"$f":"CONCATENATE(\"Ende \",I5,\" =Anfang \",I6)","v":"Ende 120 =Anfang 121"},{"$f":"IF($I5>167,T$77,INDEX(T$5:T$77,MATCH($I5,$A$5:$A$77,0)))","v":5.0000000000000001E-3},{"$f":"IF(P5<Maske!$B$10,ROUND((1+J5/100)^(Maske!$B$10-P6),2),0)","v":0},{"$f":"IF(Kick_back=\"ohne\",0%,0.5%)","v":5.0000000000000001E-3},{"$f":"U4+1","v":1995},null,null,0]
[96,1,7.39,7.39,7.39,7.39,7.39,{"$f":"IF(Förderung =\"ohne\",0%,X6)","v":0},{"$f":"I5+1","v":121},-0.03,0,0.03,0,0,null,1,{"$f":"CONCATENATE(\"Ende \",I6,\" =Anfang \",I7)","v":"Ende 121 =Anfang 122"},{"$f":"IF($I6>167,T$77,INDEX(T$5:T$77,MATCH($I6,$A$5:$A$77,0)))","v":5.0000000000000001E-3},{"$f":"IF(P6<Maske!$B$10,ROUND((1+J6/100)^(Maske!$B$10-P7),2),0)","v":0},{"$f":"IF(Kick_back=\"ohne\",0%,0.5%)","v":5.0000000000000001E-3},1996,null,null,0]
[97,2,6.7,6.7,6.7,6.7,6.7,0,{"$f":"I6+1","v":122},-0.03,0,0.03,0,0,null,2,null,5.0000000000000001E-3,{"$f":"IF(P7<Maske!$B$10,ROUND((1+J7/100)^(Maske!$B$10-P8),2),0)","v":0},5.0000000000000001E-3,1997,null,null,0]
[98,3,6.44,6.44,6.44,6.44,6.44,0,123,-0.03,0,0.03,0,0,null,3,null,5.0000000000000001E-3,{"$f":"IF(P8<Maske!$B$10,ROUND((1+J8/100)^(Maske!$B$10-P9),2),0)","v":0},5.0000000000000001E-3,1998,null,null,0]
[99,4,6.1,6.1,6.1,6.1,6.1,0,124,-0.03,0,0.03,0,0,null,4,null,5.0000000000000001E-3,{"$f":"IF(P9<Maske!$B$10,ROUND((1+J9/100)^(Maske!$B$10-P10),2),0)","v":0},5.0000000000000001E-3,1999,null,null,0]
[100,5,-0.03,{"$f":"C10","v":-0.03},-0.03,-0.03,-0.03,0,125,-0.03,0,0.03,0,0,null,5,null,5.0000000000000001E-3,{"$f":"IF(P10<Maske!$B$10,ROUND((1+J10/100)^(Maske!$B$10-P11),2),0)","v":0},5.0000000000000001E-3,2000,null,null,0]
[101,6,-0.09,-0.09,-0.09,-0.09,-0.09,0,126,-0.03,0,0.03,0,0,null,6,null,5.0000000000000001E-3,{"$f":"IF(P11<Maske!$B$10,ROUND((1+J11/100)^(Maske!$B$10-P12),2),0)","v":0},5.0000000000000001E-3,2001,null,null,0]
[102,7,-0.18,{"$f":"C12","v":-0.18},-0.18,-0.18,-0.18,0,127,-0.03,0,0.03,0,0,null,7,null,5.0000000000000001E-3,{"$f":"IF(P12<Maske!$B$10,ROUND((1+J12/100)^(Maske!$B$10-P13),2),0)","v":0},5.0000000000000001E-3,2002,null,null,0]
[103,8,0.10009999999999999,0.10009999999999999,0.10009999999999999,0.10009999999999999,0.10009999999999999,0,128,-0.03,0,0.03,0,0,null,8,null,5.0000000000000001E-3,{"$f":"IF(P13<Maske!$B$10,ROUND((1+J13/100)^(Maske!$B$10-P14),2),0)","v":0},5.0000000000000001E-3,2003,null,null,9.5000000000000001E-2]
[104,9,-1.2E-2,{"$f":"C14","v":-1.2E-2},-1.2E-2,-1.2E-2,-1.2E-2,0,129,-0.03,0,0.03,0,0,null,9,null,5.0000000000000001E-3,{"$f":"IF(P14<Maske!$B$10,ROUND((1+J14/100)^(Maske!$B$10-P15),2),0)","v":0},5.0000000000000001E-3,2004,null,null,0.09]
[105,10,0.13270000000000001,0.13270000000000001,0.13270000000000001,0.13270000000000001,0.13270000000000001,0,130,-0.03,0,0.03,0,0,null,10,null,5.0000000000000001E-3,{"$f":"IF(P15<Maske!$B$10,ROUND((1+J15/100)^(Maske!$B$10-P16),2),0)","v":0},5.0000000000000001E-3,2005,null,null,0.09]
[106,11,-7.8200000000000006E-2,-7.8200000000000006E-2,-7.8200000000000006E-2,-7.8200000000000006E-2,-7.8200000000000006E-2,0,131,-0.03,0,0.03,0,0,null,11,null,5.0000000000000001E-3,{"$f":"IF(P16<Maske!$B$10,ROUND((1+J16/100)^(Maske!$B$10-P17),2),0)","v":0},5.0000000000000001E-3,2006,null,null,8.5000000000000006E-2]
[107,12,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,0,132,-0.03,0,0.03,0,0,null,12,null,5.0000000000000001E-3,{"$f":"IF(P17<Maske!$B$10,ROUND((1+J17/100)^(Maske!$B$10-P18),2),0)","v":0},5.0000000000000001E-3,{"$f":"U16+1","v":2007},null,null,0.09]
[108,13,-0.17140999999999998,-0.17140999999999998,-0.17140999999999998,-0.17140999999999998,-0.17140999999999998,0,133,-0.03,0,0.03,0,0,null,13,null,5.0000000000000001E-3,{"$f":"IF(P18<Maske!$B$10,ROUND((1+J18/100)^(Maske!$B$10-P19),2),0)","v":0},5.0000000000000001E-3,{"$f":"U17+1","v":2008},null,null,9.5000000000000001E-2]
[109,14,{"$f":"perf_1","v":-0.03},{"$f":"perf_2","v":0},{"$f":"perf_3","v":0.03},{"$f":"perf_4","v":0},{"$f":"perf_5","v":0},0,134,-0.03,0,0.03,0,0,null,14,null,5.0000000000000001E-3,{"$f":"IF(P19<Maske!$B$10,ROUND((1+J19/100)^(Maske!$B$10-P20),2),0)","v":0},5.0000000000000001E-3,2009,17.86,3.2,9.5000000000000001E-2]
[110,15,-0.03,0,0.03,0,0,0,135,-0.03,0,0.03,0,0,null,15,null,5.0000000000000001E-3,{"$f":"IF(P20<Maske!$B$10,ROUND((1+J20/100)^(Maske!$B$10-P21),2),0)","v":0},5.0000000000000001E-3,2010,9.02,0.72399999999999998,0.09]
[111,16,-0.03,0,0.03,0,0,0,136,-0.03,0,0.03,0,0,null,16,null,5.0000000000000001E-3,{"$f":"IF(P21<Maske!$B$10,ROUND((1+J21/100)^(Maske!$B$10-P22),2),0)","v":0},5.0000000000000001E-3,2011,6,6,8.5000000000000006E-2,{"$f":"(2+1.25*1.55)","v":3.9375}]
[112,17,-0.03,0,0.03,0,0,0,137,-0.03,0,0.03,0,0,null,17,null,5.0000000000000001E-3,{"$f":"IF(P22<Maske!$B$10,ROUND((1+J22/100)^(Maske!$B$10-P23),2),0)","v":0},5.0000000000000001E-3,2012,6,6,4.2500000000000003E-2,3.55]
[113,18,-0.03,0,0.03,0,0,0,138,-0.03,0,0.03,0,0,null,18,null,5.0000000000000001E-3,{"$f":"IF(P23<Maske!$B$10,ROUND((1+J23/100)^(Maske!$B$10-P24),2),0)","v":0},5.0000000000000001E-3,2013,{"$f":"V22","v":6},{"$f":"W22","v":6},{"$f":"X22","v":4.2500000000000003E-2},{"$f":"Y22","v":3.55}]
[114,19,-0.03,0,0.03,0,0,0,139,-0.03,0,0.03,0,0,null,19,null,5.0000000000000001E-3,{"$f":"IF(P24<Maske!$B$10,ROUND((1+J24/100)^(Maske!$B$10-P25),2),0)","v":0},5.0000000000000001E-3,2014,6,6,4.2500000000000003E-2,3.55]
[115,20,-0.03,0,0.03,0,0,0,140,-0.03,0,0.03,0,0,null,20,null,5.0000000000000001E-3,{"$f":"IF(P25<Maske!$B$10,ROUND((1+J25/100)^(Maske!$B$10-P26),2),0)","v":0},5.0000000000000001E-3,2015,6,6,4.2500000000000003E-2,3.55]
[116,21,-0.03,0,0.03,0,0,0,141,-0.03,0,0.03,0,0,null,21,null,5.0000000000000001E-3,{"$f":"IF(P26<Maske!$B$10,ROUND((1+J26/100)^(Maske!$B$10-P27),2),0)","v":0},5.0000000000000001E-3,2016,6,6,4.2500000000000003E-2,3.55]
[117,22,-0.03,0,0.03,0,0,0,142,-0.03,0,0.03,0,0,null,22,null,5.0000000000000001E-3,{"$f":"IF(P27<Maske!$B$10,ROUND((1+J27/100)^(Maske!$B$10-P28),2),0)","v":0},5.0000000000000001E-3,2017,6,6,4.2500000000000003E-2,3.55]
[118,23,-0.03,0,0.03,0,0,0,143,-0.03,0,0.03,0,0,null,23,null,5.0000000000000001E-3,{"$f":"IF(P28<Maske!$B$10,ROUND((1+J28/100)^(Maske!$B$10-P29),2),0)","v":0},5.0000000000000001E-3,2018,6,6,4.2500000000000003E-2,3.55]
[119,24,-0.03,0,0.03,0,0,0,144,-0.03,0,0.03,0,0,null,24,null,5.0000000000000001E-3,{"$f":"IF(P29<Maske!$B$10,ROUND((1+J29/100)^(Maske!$B$10-P30),2),0)","v":0},5.0000000000000001E-3,2019,6,6,4.2500000000000003E-2,3.55]
[120,25,-0.03,0,0.03,0,0,0,145,-0.03,0,0.03,0,0,null,25,null,5.0000000000000001E-3,{"$f":"IF(P30<Maske!$B$10,ROUND((1+J30/100)^(Maske!$B$10-P31),2),0)","v":0},5.0000000000000001E-3,2020,6,6,4.2500000000000003E-2,3.55]
[121,26,-0.03,0,0.03,0,0,0,146,-0.03,0,0.03,0,0,null,26,null,5.0000000000000001E-3,{"$f":"IF(P31<Maske!$B$10,ROUND((1+J31/100)^(Maske!$B$10-P32),2),0)","v":0},5.0000000000000001E-3,2021,6,6,4.2500000000000003E-2,3.55]
[122,27,-0.03,0,0.03,0,0,0,147,-0.03,0,0.03,0,0,null,27,null,5.0000000000000001E-3,{"$f":"IF(P32<Maske!$B$10,ROUND((1+J32/100)^(Maske!$B$10-P33),2),0)","v":0},5.0000000000000001E-3,2022,6,6,4.2500000000000003E-2,3.55]
[123,28,-0.03,0,0.03,0,0,0,148,-0.03,0,0.03,0,0,null,28,null,5.0000000000000001E-3,{"$f":"IF(P33<Maske!$B$10,ROUND((1+J33/100)^(Maske!$B$10-P34),2),0)","v":0},5.0000000000000001E-3,2023,6,6,4.2500000000000003E-2,3.55]
[124,29,-0.03,0,0.03,0,0,0,149,-0.03,0,0.03,0,0,null,29,null,5.0000000000000001E-3,{"$f":"IF(P34<Maske!$B$10,ROUND((1+J34/100)^(Maske!$B$10-P35),2),0)","v":0},5.0000000000000001E-3,2024,6,6,4.2500000000000003E-2,3.55]
[125,30,-0.03,0,0.03,0,0,0,150,-0.03,0,0.03,0,0,null,30,null,5.0000000000000001E-3,{"$f":"IF(P35<Maske!$B$10,ROUND((1+J35/100)^(Maske!$B$10-P36),2),0)","v":0},5.0000000000000001E-3,2025,6,6,4.2500000000000003E-2,3.55]
[126,31,-0.03,0,0.03,0,0,0,151,-0.03,0,0.03,0,0,null,31,null,5.0000000000000001E-3,{"$f":"IF(P36<Maske!$B$10,ROUND((1+J36/100)^(Maske!$B$10-P37),2),0)","v":0},5.0000000000000001E-3,2026,6,6,4.2500000000000003E-2,3.55]
[127,32,-0.03,0,0.03,0,0,0,152,{"$f":"IF(I37<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I37>167,C$77,INDEX(C$5:C$77,MATCH($I37,$A$5:$A$77,0)))","v":-0.03},{"$f":"IF(J37<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I37>167,D$77,INDEX(D$5:D$77,MATCH($I37,$A$5:$A$77,0)))","v":0},{"$f":"IF(K37<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I37>167,E$77,INDEX(E$5:E$77,MATCH($I37,$A$5:$A$77,0)))","v":0.03},{"$f":"IF(L37<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I37>167,F$77,INDEX(F$5:F$77,MATCH($I37,$A$5:$A$77,0)))","v":0},{"$f":"IF(M37<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I37>167,G$77,INDEX(G$5:G$77,MATCH($I37,$A$5:$A$77,0)))","v":0},null,32,null,5.0000000000000001E-3,{"$f":"IF(P37<Maske!$B$10,ROUND((1+J37/100)^(Maske!$B$10-P38),2),0)","v":0},5.0000000000000001E-3,2027,6,6,4.2500000000000003E-2,3.55]
[128,33,-0.03,0,0.03,0,0,0,153,-0.03,0,0.03,0,0,null,33,null,5.0000000000000001E-3,{"$f":"IF(P38<Maske!$B$10,ROUND((1+J38/100)^(Maske!$B$10-P39),2),0)","v":0},5.0000000000000001E-3,2028,6,6,4.2500000000000003E-2,3.55]
[129,34,-0.03,0,0.03,0,0,0,154,-0.03,0,0.03,0,0,null,34,null,5.0000000000000001E-3,{"$f":"IF(P39<Maske!$B$10,ROUND((1+J39/100)^(Maske!$B$10-P40),2),0)","v":0},5.0000000000000001E-3,2029,6,6,4.2500000000000003E-2,3.55]
[130,35,-0.03,0,0.03,0,0,0,155,-0.03,0,0.03,0,0,null,35,null,5.0000000000000001E-3,{"$f":"IF(P40<Maske!$B$10,ROUND((1+J40/100)^(Maske!$B$10-P41),2),0)","v":0},5.0000000000000001E-3,2030,6,6,4.2500000000000003E-2,3.55]
[131,36,-0.03,0,0.03,0,0,0,156,-0.03,0,0.03,0,0,null,36,null,5.0000000000000001E-3,{"$f":"IF(P41<Maske!$B$10,ROUND((1+J41/100)^(Maske!$B$10-P42),2),0)","v":0},5.0000000000000001E-3,2031,6,6,4.2500000000000003E-2,3.55]
[132,37,-0.03,0,0.03,0,0,0,157,-0.03,0,0.03,0,0,null,37,null,5.0000000000000001E-3,{"$f":"IF(P42<Maske!$B$10,ROUND((1+J42/100)^(Maske!$B$10-P43),2),0)","v":0},5.0000000000000001E-3,2032,6,6,4.2500000000000003E-2,3.55]
[133,38,-0.03,0,0.03,0,0,0,158,-0.03,0,0.03,0,0,null,38,null,5.0000000000000001E-3,{"$f":"IF(P43<Maske!$B$10,ROUND((1+J43/100)^(Maske!$B$10-P44),2),0)","v":0},5.0000000000000001E-3,2033,6,6,4.2500000000000003E-2,3.55]
[134,39,-0.03,0,0.03,0,0,0,159,-0.03,0,0.03,0,0,null,39,null,5.0000000000000001E-3,{"$f":"IF(P44<Maske!$B$10,ROUND((1+J44/100)^(Maske!$B$10-P45),2),0)","v":0},5.0000000000000001E-3,2034,6,6,4.2500000000000003E-2,3.55]
[135,40,-0.03,0,0.03,0,0,0,160,-0.03,0,0.03,0,0,null,40,null,5.0000000000000001E-3,{"$f":"IF(P45<Maske!$B$10,ROUND((1+J45/100)^(Maske!$B$10-P46),2),0)","v":0},5.0000000000000001E-3,2035,6,6,4.2500000000000003E-2,3.55]
[136,41,-0.03,0,0.03,0,0,0,161,-0.03,0,0.03,0,0,null,41,null,5.0000000000000001E-3,{"$f":"IF(P46<Maske!$B$10,ROUND((1+J46/100)^(Maske!$B$10-P47),2),0)","v":0},5.0000000000000001E-3,2036,6,6,4.2500000000000003E-2,3.55]
[137,42,-0.03,0,0.03,0,0,0,162,-0.03,0,0.03,0,0,null,42,null,5.0000000000000001E-3,{"$f":"IF(P47<Maske!$B$10,ROUND((1+J47/100)^(Maske!$B$10-P48),2),0)","v":0},5.0000000000000001E-3,2037,6,6,4.2500000000000003E-2,3.55]
[138,43,-0.03,0,0.03,0,0,0,163,-0.03,0,0.03,0,0,null,43,null,5.0000000000000001E-3,{"$f":"IF(P48<Maske!$B$10,ROUND((1+J48/100)^(Maske!$B$10-P49),2),0)","v":0},5.0000000000000001E-3,2038,6,6,4.2500000000000003E-2,3.55]
[139,44,-0.03,0,0.03,0,0,0,164,-0.03,0,0.03,0,0,null,44,null,5.0000000000000001E-3,{"$f":"IF(P49<Maske!$B$10,ROUND((1+J49/100)^(Maske!$B$10-P50),2),0)","v":0},5.0000000000000001E-3,2039,6,6,4.2500000000000003E-2,3.55]
[140,45,-0.03,0,0.03,0,0,0,165,-0.03,0,0.03,0,0,null,45,null,5.0000000000000001E-3,{"$f":"IF(P50<Maske!$B$10,ROUND((1+J50/100)^(Maske!$B$10-P51),2),0)","v":0},5.0000000000000001E-3,2040,6,6,4.2500000000000003E-2,3.55]
[141,46,{"$f":"perf_1","v":-0.03},{"$f":"perf_2","v":0},{"$f":"perf_3","v":0.03},{"$f":"perf_4","v":0},{"$f":"perf_5","v":0},0,166,-0.03,0,0.03,0,0,null,46,null,5.0000000000000001E-3,{"$f":"IF(P51<Maske!$B$10,ROUND((1+J51/100)^(Maske!$B$10-P52),2),0)","v":0},5.0000000000000001E-3,2041,6,6,4.2500000000000003E-2,3.55]
[142,47,-0.03,0,0.03,0,0,0,167,-0.03,0,0.03,0,0,null,47,null,5.0000000000000001E-3,{"$f":"IF(P52<Maske!$B$10,ROUND((1+J52/100)^(Maske!$B$10-P53),2),0)","v":0},5.0000000000000001E-3,2042,6,6,4.2500000000000003E-2,3.55]
[143,48,-0.03,0,0.03,0,0,0,168,-0.03,0,0.03,0,0,null,48,null,5.0000000000000001E-3,{"$f":"IF(P53<Maske!$B$10,ROUND((1+J53/100)^(Maske!$B$10-P54),2),0)","v":0},5.0000000000000001E-3,2043,6,6,4.2500000000000003E-2,3.55]
[144,49,-0.03,0,0.03,0,0,0,169,-0.03,0,0.03,0,0,null,49,null,5.0000000000000001E-3,{"$f":"IF(P54<Maske!$B$10,ROUND((1+J54/100)^(Maske!$B$10-P55),2),0)","v":0},5.0000000000000001E-3,2044,6,6,4.2500000000000003E-2,3.55]
[145,50,-0.03,0,0.03,0,0,0,170,-0.03,0,0.03,0,0,null,50,null,5.0000000000000001E-3,{"$f":"IF(P55<Maske!$B$10,ROUND((1+J55/100)^(Maske!$B$10-P56),2),0)","v":0},5.0000000000000001E-3,2045,6,6,4.2500000000000003E-2,3.55]
[146,51,-0.03,0,0.03,0,0,0,171,-0.03,0,0.03,0,0,null,51,null,5.0000000000000001E-3,{"$f":"IF(P56<Maske!$B$10,ROUND((1+J56/100)^(Maske!$B$10-P57),2),0)","v":0},5.0000000000000001E-3,2046,6,6,4.2500000000000003E-2,3.55]
[147,52,-0.03,0,0.03,0,0,0,172,-0.03,0,0.03,0,0,null,52,null,5.0000000000000001E-3,{"$f":"IF(P57<Maske!$B$10,ROUND((1+J57/100)^(Maske!$B$10-P58),2),0)","v":0},5.0000000000000001E-3,2047,6,6,4.2500000000000003E-2,3.55]
[148,53,-0.03,0,0.03,0,0,0,173,-0.03,0,0.03,0,0,null,53,null,5.0000000000000001E-3,{"$f":"IF(P58<Maske!$B$10,ROUND((1+J58/100)^(Maske!$B$10-P59),2),0)","v":0},5.0000000000000001E-3,2048,6,6,4.2500000000000003E-2,3.55]
[149,54,-0.03,0,0.03,0,0,0,174,-0.03,0,0.03,0,0,null,54,null,5.0000000000000001E-3,{"$f":"IF(P59<Maske!$B$10,ROUND((1+J59/100)^(Maske!$B$10-P60),2),0)","v":0},5.0000000000000001E-3,2049,6,6,4.2500000000000003E-2,3.55]
[150,55,-0.03,0,0.03,0,0,0,175,-0.03,0,0.03,0,0,null,55,null,5.0000000000000001E-3,{"$f":"IF(P60<Maske!$B$10,ROUND((1+J60/100)^(Maske!$B$10-P61),2),0)","v":0},5.0000000000000001E-3,2050,6,6,4.2500000000000003E-2,3.55]
[151,56,-0.03,0,0.03,0,0,0,176,-0.03,0,0.03,0,0,null,56,null,5.0000000000000001E-3,{"$f":"IF(P61<Maske!$B$10,ROUND((1+J61/100)^(Maske!$B$10-P62),2),0)","v":0},5.0000000000000001E-3,2051,6,6,4.2500000000000003E-2,3.55]
[152,57,-0.03,0,0.03,0,0,0,177,-0.03,0,0.03,0,0,null,57,null,5.0000000000000001E-3,{"$f":"IF(P62<Maske!$B$10,ROUND((1+J62/100)^(Maske!$B$10-P63),2),0)","v":0},5.0000000000000001E-3,2052,6,6,4.2500000000000003E-2,3.55]
[153,58,-0.03,0,0.03,0,0,0,178,-0.03,0,0.03,0,0,null,58,null,5.0000000000000001E-3,{"$f":"IF(P63<Maske!$B$10,ROUND((1+J63/100)^(Maske!$B$10-P64),2),0)","v":0},5.0000000000000001E-3,2053,6,6,4.2500000000000003E-2,3.55]
[154,59,-0.03,0,0.03,0,0,0,179,-0.03,0,0.03,0,0,null,59,null,5.0000000000000001E-3,{"$f":"IF(P64<Maske!$B$10,ROUND((1+J64/100)^(Maske!$B$10-P65),2),0)","v":0},5.0000000000000001E-3,2054,6,6,4.2500000000000003E-2,3.55]
[155,60,-0.03,0,0.03,0,0,0,180,-0.03,0,0.03,0,0,null,60,null,5.0000000000000001E-3,{"$f":"IF(P65<Maske!$B$10,ROUND((1+J65/100)^(Maske!$B$10-P66),2),0)","v":0},5.0000000000000001E-3,2055,6,6,4.2500000000000003E-2,3.55]
[156,61,-0.03,0,0.03,0,0,0,181,-0.03,0,0.03,0,0,null,61,null,5.0000000000000001E-3,{"$f":"IF(P66<Maske!$B$10,ROUND((1+J66/100)^(Maske!$B$10-P67),2),0)","v":0},5.0000000000000001E-3,2056,6,6,4.2500000000000003E-2,3.55]
[157,62,-0.03,0,0.03,0,0,0,182,-0.03,0,0.03,0,0,null,62,null,5.0000000000000001E-3,{"$f":"IF(P67<Maske!$B$10,ROUND((1+J67/100)^(Maske!$B$10-P68),2),0)","v":0},5.0000000000000001E-3,2057,6,6,4.2500000000000003E-2,3.55]
[158,63,-0.03,0,0.03,0,0,0,183,-0.03,0,0.03,0,0,null,63,null,5.0000000000000001E-3,{"$f":"IF(P68<Maske!$B$10,ROUND((1+J68/100)^(Maske!$B$10-P69),2),0)","v":0},5.0000000000000001E-3,2058,6,6,4.2500000000000003E-2,3.55]
[159,64,-0.03,0,0.03,0,0,0,184,{"$f":"IF(I69<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I69>167,C$77,INDEX(C$5:C$77,MATCH($I69,$A$5:$A$77,0)))","v":-0.03},{"$f":"IF(J69<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I69>167,D$77,INDEX(D$5:D$77,MATCH($I69,$A$5:$A$77,0)))","v":0},{"$f":"IF(K69<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I69>167,E$77,INDEX(E$5:E$77,MATCH($I69,$A$5:$A$77,0)))","v":0.03},{"$f":"IF(L69<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I69>167,F$77,INDEX(F$5:F$77,MATCH($I69,$A$5:$A$77,0)))","v":0},{"$f":"IF(M69<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I69>167,G$77,INDEX(G$5:G$77,MATCH($I69,$A$5:$A$77,0)))","v":0},null,64,null,5.0000000000000001E-3,{"$f":"IF(P69<Maske!$B$10,ROUND((1+J69/100)^(Maske!$B$10-P70),2),0)","v":0},5.0000000000000001E-3,2059,6,6,4.2500000000000003E-2,3.55]
[160,65,-0.03,0,0.03,0,0,{"$f":"IF(Förderung =\"ohne\",0%,X70)","v":0},185,-0.03,0,0.03,0,0,null,65,null,{"$f":"IF($I70>167,T$77,INDEX(T$5:T$77,MATCH($I70,$A$5:$A$77,0)))","v":5.0000000000000001E-3},{"$f":"IF(P70<Maske!$B$10,ROUND((1+J70/100)^(Maske!$B$10-P71),2),0)","v":0},{"$f":"IF(Kick_back=\"ohne\",0%,0.5%)","v":5.0000000000000001E-3},2060,6,6,4.2500000000000003E-2,3.55]
[161,66,-0.03,0,0.03,0,0,0,{"$f":"I70+1","v":186},-0.03,0,0.03,0,0,null,66,null,5.0000000000000001E-3,{"$f":"IF(P71<Maske!$B$10,ROUND((1+J71/100)^(Maske!$B$10-P72),2),0)","v":0},5.0000000000000001E-3,2061,6,6,4.2500000000000003E-2,3.55]
[162,67,-0.03,0,0.03,0,0,0,187,-0.03,0,0.03,0,0,null,67,null,5.0000000000000001E-3,{"$f":"IF(P72<Maske!$B$10,ROUND((1+J72/100)^(Maske!$B$10-P73),2),0)","v":0},5.0000000000000001E-3,2062,6,6,4.2500000000000003E-2,3.55]
[163,68,-0.03,0,0.03,0,0,0,188,-0.03,0,0.03,0,0,null,68,null,5.0000000000000001E-3,{"$f":"IF(P73<Maske!$B$10,ROUND((1+J73/100)^(Maske!$B$10-P74),2),0)","v":0},5.0000000000000001E-3,2063,6,6,4.2500000000000003E-2,3.55]
[164,69,-0.03,0,0.03,0,0,0,189,-0.03,0,0.03,0,0,null,69,null,5.0000000000000001E-3,{"$f":"IF(P74<Maske!$B$10,ROUND((1+J74/100)^(Maske!$B$10-P75),2),0)","v":0},5.0000000000000001E-3,2064,6,6,4.2500000000000003E-2,3.55]
[165,70,-0.03,0,0.03,0,0,0,190,-0.03,0,0.03,0,0,null,70,null,5.0000000000000001E-3,{"$f":"IF(P75<Maske!$B$10,ROUND((1+J75/100)^(Maske!$B$10-P76),2),0)","v":0},5.0000000000000001E-3,2065,6,6,4.2500000000000003E-2,3.55]
[166,71,-0.03,0,0.03,0,0,0,191,-0.03,0,0.03,0,0,null,71,null,5.0000000000000001E-3,{"$f":"IF(P76<Maske!$B$10,ROUND((1+J76/100)^(Maske!$B$10-P77),2),0)","v":0},5.0000000000000001E-3,2066,6,6,4.2500000000000003E-2,3.55]
[167,72,-0.03,0,0.03,0,0,0,192,-0.03,0,0.03,0,0,null,72,null,5.0000000000000001E-3,{"$f":"IF(P77<Maske!$B$10,ROUND((1+J77/100)^(Maske!$B$10-P78),2),0)","v":0},5.0000000000000001E-3,2067,6,6,4.2500000000000003E-2,3.55]
[null,null,null,null,null,null,null,null,193,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,194,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,195,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,196,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,197,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,198,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,199,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,200,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,201,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,202,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,203,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,204,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,205,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,206,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,207,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,208,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,209,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,210,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,211,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,212,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,213,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,214,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,215,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,216,{"$f":"IF(I101<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I101>167,C$77,INDEX(C$5:C$77,MATCH($I101,$A$5:$A$77,0)))","v":-0.03},{"$f":"IF(J101<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I101>167,D$77,INDEX(D$5:D$77,MATCH($I101,$A$5:$A$77,0)))","v":0},{"$f":"IF(K101<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I101>167,E$77,INDEX(E$5:E$77,MATCH($I101,$A$5:$A$77,0)))","v":0.03},{"$f":"IF(L101<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I101>167,F$77,INDEX(F$5:F$77,MATCH($I101,$A$5:$A$77,0)))","v":0},{"$f":"IF(M101<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I101>167,G$77,INDEX(G$5:G$77,MATCH($I101,$A$5:$A$77,0)))","v":0},null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,217,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,218,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,219,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,220,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,221,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,222,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,223,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,224,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,225,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,226,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,227,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,228,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,229,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,230,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,231,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,232,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,233,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,234,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,235,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,236,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,237,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,238,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,239,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,240,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,241,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,242,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,243,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,244,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,245,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,246,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,247,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,248,{"$f":"IF(I133<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I133>167,C$77,INDEX(C$5:C$77,MATCH($I133,$A$5:$A$77,0)))","v":-0.03},{"$f":"IF(J133<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I133>167,D$77,INDEX(D$5:D$77,MATCH($I133,$A$5:$A$77,0)))","v":0},{"$f":"IF(K133<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I133>167,E$77,INDEX(E$5:E$77,MATCH($I133,$A$5:$A$77,0)))","v":0.03},{"$f":"IF(L133<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I133>167,F$77,INDEX(F$5:F$77,MATCH($I133,$A$5:$A$77,0)))","v":0},{"$f":"IF(M133<$I$5+m,-Zeta_ppf,-Zeta_pfr)+IF($I133>167,G$77,INDEX(G$5:G$77,MATCH($I133,$A$5:$A$77,0)))","v":0},null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,249,-0.03,0,0.03,0,0,null,null,null,{"$f":"IF($I134>167,T$77,INDEX(T$5:T$77,MATCH($I134,$A$5:$A$77,0)))","v":5.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,{"$f":"I134+1","v":250},-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,251,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,252,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,253,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,254,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,255,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,256,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,257,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,258,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,259,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,260,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,261,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,262,-0.03,0,0.03,0,0,null,null,null,5.0000000000000001E-3]

{"sheet":"Kosten_Fond","index":34,"n_rows":870,"n_cols":41,"rows_kept":870,"cut":false,"hidden":true,"merged":[]}
["Kosten Fond",null,null,null,null,null,null,null,null,null,null,null,null,null,1.2500000000000001E-2,{"$f":"+O1/100*12","v":1.5E-3}]
[]
["alpha",{"$f":"Kosten_je_Tarif!C3","v":0.01},null,null,"Stornokosten",null,null,null,0.02,null,null,"Ppf Gamma",{"$f":"Kosten_je_Tarif!AK3","v":0}]
["alphabei",{"$f":"Kosten_je_Tarif!E3","v":0.06},null,null,"Rkw 0, wenn Lz>%",{"$f":"Kosten_je_Tarif!U3","v":0.75},null,null,null,{"$f":"Kosten_je_Tarif!U3","v":0.75},null,"Gamma Max",{"$f":"Kosten_je_Tarif!AL3","v":0}]
["alpha2",{"$f":"IF(TarBer=0,0,IF(EE=1,(B4-B3)/n,0))","v":3.3333333333333331E-3},null,null,null,null,null,null,null,{"$f":"Kosten_je_Tarif!$V$3","v":200},null,"Zeta ppf",{"$f":"Kosten_je_Tarif!AM3","v":0}]
["beta",{"$f":"Kosten_je_Tarif!G3","v":0},null,null,null,null,null,null,null,null,null,"Zeta pfr",{"$f":"Kosten_je_Tarif!AN3","v":0}]
["beta2",0,null,null,null,"Fond1","Fond2","Fond3","Fond4","Fond5",null,"Zet pfr Fix",{"$f":"Kosten_je_Tarif!AO3","v":0}]
["beta3",null,null,null,"Ausgabeaufschlag Eigen",{"$f":"Maske!B46*Maske!B52","v":0},{"$f":"Maske!B47*Maske!B53","v":0},{"$f":"Maske!B48*Maske!B54","v":0},{"$f":"Maske!B49*Maske!B55","v":0},{"$f":"Maske!B50*Maske!B56","v":0}]
["gamma_ppf",{"$f":"Kosten_je_Tarif!H3","v":2.4499999999999999E-3},{"$f":"MIN(1,ZW*$B$15/400/Maske!$B$64)","v":1},null,null,null,null,null,"Verteilung der kalk. Abschlusskosten bei T429,429_2007,439 auf:",{"$f":"MIN(m,Kosten_je_Tarif!R3)","v":5}]
["gamma_BWSmax in EUR",{"$f":"IF(m=0,(B11+B13*E15)/0.135%,Kosten_je_Tarif!I3*Maske!$B$64)","v":300000},null,null,"Jährlicher Kostensatz in % des Fondsvolumens (kalk.Vwk):",null,null,null,null,0]
["gamma_Stückmin in EUR",{"$f":"Kosten_je_Tarif!L3*C9*Maske!$B$64","v":26},"oder 140/70"]
["Ujz",0,null,null,{"$f":"+D12/1.04*B4/12","v":0},null,null,{"$f":"(A18<n)*IF(AND(B18>1,C18=0),0,ROUND(IF(EE=1,IF(A18>=m,$E$13,$E$12/ZW),$E$13),2))","v":0}]
["gamma_pfr",{"$f":"Kosten_je_Tarif!J3","v":5.4999999999999997E-3},null,null,null,"für AK","für RP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixvar Monate",12]
["gamma_BWSmin in EUR",{"$f":"Kosten_je_Tarif!K3","v":500},null,null,null,{"$f":"MIN(Kosten_je_Tarif!T3,m)","v":15},{"$f":"MIN(Maske!$B$65,m)","v":15},{"$f":"IF(C18>0,ROUND($B$11/ZW+MIN($E$15*$B$9/ZW,$B$10/ZW),1),0)","v":6.4}]
["Prämie ohne Vst",{"$f":"BPr_jeZW/ROUND(1+Kosten_je_Tarif!P3,2)","v":115.38461538461539},null,"Prämiensumme o. Vst, exkl. Umwandlungskapital",{"$f":"$B$15*IF(EE=1,ZW*m,1)","v":20769.23076923077},{"$f":"IF(EE=1,B15*$F$14*ZW,B15)","v":20769.23076923077},{"$f":"IF(EE=1,B15*ZW*$G$14,B15)","v":20769.230769230773},{"$f":"IF(C18>0,ROUND(MAX($B$11/ZW,MIN($E$15*$B$9/ZW,$B$10/ZW)),1),0)","v":4.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T419, T449","T429,T439,T439_2007","T419_2007,\nT429_2007",null,null,null,null,null,null,"ohne separate Fondsaufteilung - Gesamtergebnis für Ertragswertberechnung"]
["Zw",{"$f":"ZW","v":12},{"$f":"ZW","v":12},"Prämiensumme m. Vst, exkl. Umwandlungskapital",{"$f":"BPr_jeZW*IF(EE=1,ZW*m,1)","v":21600},{"$f":"E15*3%","v":623.07692307692309},{"$f":"F16/20","v":31.153846153846153},{"$f":"G16*0.125","v":3.8942307692307692},{"$f":"E15*0.0075","v":155.76923076923077},{"$f":"I16/20","v":7.7884615384615383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"auf ausständige Pr",null,"auf JNP",null,null,null,null,null,"Zeta +",null,null,null,null,"auf ausständige Pr",null,"vom Fondwert"]
["Jahr","Monat","Prämie o. Vst","Risikopr incl Ujz","kalk. Abschlußkosten für T20,T39","kalk. Abschlußkosten","beta Kosten","Zeta +gamma Kosten","Nettoprämie für Veranlagung","Prämienaufteilung Fond1","Prämienaufteilung Fond2","Prämienaufteilung Fond3","Prämienaufteilung Fond4","Prämienaufteilung Fond5","Ausgabeaufschlag Fond1","Ausgabeaufschlag Fond2","Ausgabeaufschlag Fond3","Ausgabeaufschlag Fond4","Ausgabeaufschlag Fond5","Nettoprämie für Veranlagung ohne Ausgabeaufschlag Fond1","Nettoprämie für Veranlagung ohne Ausgabeaufschlag Fond2","Nettoprämie für Veranlagung ohne Ausgabeaufschlag Fond3","Nettoprämie für Veranlagung ohne Ausgabeaufschlag Fond4","Nettoprämie für Veranlagung ohne Ausgabeaufschlag Fond5",null,"Stornokosten RKW",null,null,"Jahr","Prämie o. Vst","Risikopr incl Ujz","kalk. Abschlußkosten","beta Kosten","gamma Kosten","Nettoprämie für Veranlagung","Ausgabeaufschlag","Nettoprämie für Veranlagung ohne Ausgabeaufschlag",null,"Stornokosten RKW",null,"Stornokosten"]
[0,1,{"$f":"ROUND(IF(OR(AND(m=0,A18=0,B18=1),AND(m>0,A18<m,MOD((B18-1),12/$C$16)=0)),$B$15,0),2)","v":115.38},{"$f":"IF(OR(AND(m>0,A18<m,OR(AND(EE=1,C18>0),AND(EE<>1,B18=1))),AND(m<=0,A18<n,B18=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A18=0,B18=1,EE=0),$E$15*$B$4,IF(AND(C18>0,A18<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E18=0,0,MAX((E18+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A18=0,B18=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},{"$f":"IF(C18>0,ROUND(C18*$B$6,2),0)","v":0},{"$f":"(A18<n)*IF(AND(B18>1,C18=0),0,ROUND(IF(EE=1,($B$11+IF(A18>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A18>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C18*$M$3),10))+IF(AND(A18<n,A18>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},{"$f":"ROUND(IF(AND(C18=0,A18+B18>1),0,C18-(D18+F18+G18+H18)),2)","v":88.12},{"$f":"ROUND(($I18*Fond!CP18),2)","v":88.12},{"$f":"ROUND(($I18*Fond!CQ18),2)","v":88.12},{"$f":"ROUND(($I18*Fond!CR18),2)","v":88.12},{"$f":"ROUND(($I18*Fond!CS18),2)","v":88.12},{"$f":"ROUND(($I18*Fond!CT18),2)","v":88.12},{"$f":"IF($I18<0,0,IF($C18>0,ROUND(J18-J18/(1+$F$8),2),0))","v":0},{"$f":"IF($I18<0,0,IF($C18>0,ROUND(K18-K18/(1+$G$8),2),0))","v":0},{"$f":"IF($I18<0,0,IF($C18>0,ROUND(L18-L18/(1+$H$8),2),0))","v":0},{"$f":"IF($I18<0,0,IF($C18>0,ROUND(M18-M18/(1+$I$8),2),0))","v":0},{"$f":"IF($I18<0,0,IF($C18>0,ROUND(N18-N18/(1+$J$8),2),0))","v":0},{"$f":"J18-O18","v":88.12},{"$f":"K18-P18","v":88.12},{"$f":"L18-Q18","v":88.12},{"$f":"M18-R18","v":88.12},{"$f":"N18-S18","v":88.12},null,0,0,0,0,{"$f":"SUMIF($A$18:$A$870,AC18,$C$18:$C$870)","v":1384.5600000000004},{"$f":"SUMIF($A$18:$A$870,AC18,$D$18:$D$870)","v":0.96999999959999983},{"$f":"SUMIF($A$18:$A$870,AC18,$F$18:$F$870)","v":249.24000000000004},{"$f":"SUMIF($A$18:$A$870,AC18,$G$18:$G$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC18,$H$18:$H$870)","v":76.884615385200007},{"$f":"SUMIF($A$18:$A$870,AC18,$I$18:$I$870)","v":1057.44},{"$f":"SUMIF($A$18:$A$870,AC18,$O$18:$O$870)+SUMIF($A$18:$A$870,AC18,$P$18:$P$870)+SUMIF($A$18:$A$870,AC18,$Q$18:$Q$870)+SUMIF($A$18:$A$870,AC18,$R$18:$R$870)+SUMIF($A$18:$A$870,AC18,$S$18:$S$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC18,$T$18:$T$870)+SUMIF($A$18:$A$870,AC18,$U$18:$U$870)+SUMIF($A$18:$A$870,AC18,$V$18:$V$870)+SUMIF($A$18:$A$870,AC18,$W$18:$W$870)+SUMIF($A$18:$A$870,AC18,$X$18:$X$870)","v":5287.2000000000007},null,{"$f":"SUM(Fond!AJ18:AN18)-SUM(Fond!AO18:AS18)","v":0},{"$f":"IF(AC18>n,0,INDEX($AA$18:$AA$870,AC18*$AN$13+1))","v":0},{"$f":"SUM(Fond!AJ18:AL18)-SUM(Fond!AO18:AQ18)","v":0}]
[0,2,115.38,{"$f":"IF(OR(AND(m>0,A19<m,OR(AND(EE=1,C19>0),AND(EE<>1,B19=1))),AND(m<=0,A19<n,B19=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A19=0,B19=1,EE=0),$E$15*$B$4,IF(AND(C19>0,A19<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E19=0,0,MAX((E19+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A19=0,B19=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},{"$f":"IF(C19>0,ROUND(C19*$B$6,2),0)","v":0},{"$f":"(A19<n)*IF(AND(B19>1,C19=0),0,ROUND(IF(EE=1,($B$11+IF(A19>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A19>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C19*$M$3),10))+IF(AND(A19<n,A19>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},{"$f":"ROUND(IF(AND(C19=0,A19+B19>1),0,C19-(D19+F19+G19+H19)),2)","v":88.12},{"$f":"ROUND(($I19*Fond!CP19),2)","v":88.12},{"$f":"ROUND(($I19*Fond!CQ19),2)","v":88.12},{"$f":"ROUND(($I19*Fond!CR19),2)","v":88.12},{"$f":"ROUND(($I19*Fond!CS19),2)","v":88.12},{"$f":"ROUND(($I19*Fond!CT19),2)","v":88.12},0,0,0,0,0,{"$f":"J19-O19","v":88.12},{"$f":"K19-P19","v":88.12},{"$f":"L19-Q19","v":88.12},{"$f":"M19-R19","v":88.12},{"$f":"N19-S19","v":88.12},null,0,null,{"$f":"IF(AND(m>0,A19<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0)","v":138.46},1,{"$f":"SUMIF($A$18:$A$870,AC19,$C$18:$C$870)","v":1384.5600000000004},{"$f":"SUMIF($A$18:$A$870,AC19,$D$18:$D$870)","v":0.96999999959999983},249.24000000000004,{"$f":"SUMIF($A$18:$A$870,AC19,$G$18:$G$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC19,$H$18:$H$870)","v":76.884615385200007},{"$f":"SUMIF($A$18:$A$870,AC19,$I$18:$I$870)","v":1057.44},{"$f":"SUMIF($A$18:$A$870,AC19,$O$18:$O$870)+SUMIF($A$18:$A$870,AC19,$P$18:$P$870)+SUMIF($A$18:$A$870,AC19,$Q$18:$Q$870)+SUMIF($A$18:$A$870,AC19,$R$18:$R$870)+SUMIF($A$18:$A$870,AC19,$S$18:$S$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC19,$T$18:$T$870)+SUMIF($A$18:$A$870,AC19,$U$18:$U$870)+SUMIF($A$18:$A$870,AC19,$V$18:$V$870)+SUMIF($A$18:$A$870,AC19,$W$18:$W$870)+SUMIF($A$18:$A$870,AC19,$X$18:$X$870)","v":5287.2000000000007},null,{"$f":"SUM(Fond!AJ19:AN19)-SUM(Fond!AO19:AS19)","v":-553.89999999999964},0,{"$f":"SUM(Fond!AJ19:AN19)-SUM(Fond!AO19:AS19)","v":-553.89999999999964}]
[0,3,115.38,{"$f":"IF(OR(AND(m>0,A20<m,OR(AND(EE=1,C20>0),AND(EE<>1,B20=1))),AND(m<=0,A20<n,B20=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A20=0,B20=1,EE=0),$E$15*$B$4,IF(AND(C20>0,A20<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E20=0,0,MAX((E20+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A20=0,B20=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A20<n)*IF(AND(B20>1,C20=0),0,ROUND(IF(EE=1,($B$11+IF(A20>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A20>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C20*$M$3),10))+IF(AND(A20<n,A20>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I20*Fond!CP20),2)","v":88.12},{"$f":"ROUND(($I20*Fond!CQ20),2)","v":88.12},{"$f":"ROUND(($I20*Fond!CR20),2)","v":88.12},{"$f":"ROUND(($I20*Fond!CS20),2)","v":88.12},{"$f":"ROUND(($I20*Fond!CT20),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A20<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},2,1384.5600000000004,0.96999999959999983,249.24000000000004,0,76.884615385200007,1057.44,0,5287.2000000000007,null,{"$f":"SUM(Fond!AJ20:AN20)-SUM(Fond!AO20:AS20)","v":692.30000000000291},0,{"$f":"SUM(Fond!AJ20:AN20)-SUM(Fond!AO20:AS20)","v":692.30000000000291}]
[0,4,115.38,{"$f":"IF(OR(AND(m>0,A21<m,OR(AND(EE=1,C21>0),AND(EE<>1,B21=1))),AND(m<=0,A21<n,B21=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A21=0,B21=1,EE=0),$E$15*$B$4,IF(AND(C21>0,A21<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E21=0,0,MAX((E21+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A21=0,B21=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A21<n)*IF(AND(B21>1,C21=0),0,ROUND(IF(EE=1,($B$11+IF(A21>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A21>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C21*$M$3),10))+IF(AND(A21<n,A21>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I21*Fond!CP21),2)","v":88.12},{"$f":"ROUND(($I21*Fond!CQ21),2)","v":88.12},{"$f":"ROUND(($I21*Fond!CR21),2)","v":88.12},{"$f":"ROUND(($I21*Fond!CS21),2)","v":88.12},{"$f":"ROUND(($I21*Fond!CT21),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A21<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},3,1384.5600000000004,0.96999999959999983,249.24000000000004,0,76.884615385200007,1057.44,0,5287.2000000000007,null,{"$f":"SUM(Fond!AJ21:AN21)-SUM(Fond!AO21:AS21)","v":692.29999999999745},0,{"$f":"SUM(Fond!AJ21:AN21)-SUM(Fond!AO21:AS21)","v":692.29999999999745}]
[0,5,115.38,{"$f":"IF(OR(AND(m>0,A22<m,OR(AND(EE=1,C22>0),AND(EE<>1,B22=1))),AND(m<=0,A22<n,B22=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A22=0,B22=1,EE=0),$E$15*$B$4,IF(AND(C22>0,A22<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E22=0,0,MAX((E22+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A22=0,B22=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A22<n)*IF(AND(B22>1,C22=0),0,ROUND(IF(EE=1,($B$11+IF(A22>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A22>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C22*$M$3),10))+IF(AND(A22<n,A22>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I22*Fond!CP22),2)","v":88.12},{"$f":"ROUND(($I22*Fond!CQ22),2)","v":88.12},{"$f":"ROUND(($I22*Fond!CR22),2)","v":88.12},{"$f":"ROUND(($I22*Fond!CS22),2)","v":88.12},{"$f":"ROUND(($I22*Fond!CT22),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A22<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},4,1384.5600000000004,0.96999999959999983,249.24000000000004,0,76.884615385200007,1057.44,0,5287.2000000000007,null,{"$f":"SUM(Fond!AJ22:AN22)-SUM(Fond!AO22:AS22)","v":692.30000000000291},0,{"$f":"SUM(Fond!AJ22:AN22)-SUM(Fond!AO22:AS22)","v":692.30000000000291}]
[0,6,115.38,{"$f":"IF(OR(AND(m>0,A23<m,OR(AND(EE=1,C23>0),AND(EE<>1,B23=1))),AND(m<=0,A23<n,B23=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A23=0,B23=1,EE=0),$E$15*$B$4,IF(AND(C23>0,A23<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E23=0,0,MAX((E23+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A23=0,B23=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A23<n)*IF(AND(B23>1,C23=0),0,ROUND(IF(EE=1,($B$11+IF(A23>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A23>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C23*$M$3),10))+IF(AND(A23<n,A23>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I23*Fond!CP23),2)","v":88.12},{"$f":"ROUND(($I23*Fond!CQ23),2)","v":88.12},{"$f":"ROUND(($I23*Fond!CR23),2)","v":88.12},{"$f":"ROUND(($I23*Fond!CS23),2)","v":88.12},{"$f":"ROUND(($I23*Fond!CT23),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A23<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},5,1384.5600000000004,0.96999999959999983,0,0,{"$f":"SUMIF($A$18:$A$870,AC23,$H$18:$H$870)","v":76.884615385200007},1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ23:AN23)-SUM(Fond!AO23:AS23)","v":692.30000000000655},0,{"$f":"SUM(Fond!AJ23:AN23)-SUM(Fond!AO23:AS23)","v":692.30000000000655}]
[0,7,115.38,{"$f":"IF(OR(AND(m>0,A24<m,OR(AND(EE=1,C24>0),AND(EE<>1,B24=1))),AND(m<=0,A24<n,B24=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A24=0,B24=1,EE=0),$E$15*$B$4,IF(AND(C24>0,A24<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E24=0,0,MAX((E24+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A24=0,B24=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A24<n)*IF(AND(B24>1,C24=0),0,ROUND(IF(EE=1,($B$11+IF(A24>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A24>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C24*$M$3),10))+IF(AND(A24<n,A24>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I24*Fond!CP24),2)","v":88.12},{"$f":"ROUND(($I24*Fond!CQ24),2)","v":88.12},{"$f":"ROUND(($I24*Fond!CR24),2)","v":88.12},{"$f":"ROUND(($I24*Fond!CS24),2)","v":88.12},{"$f":"ROUND(($I24*Fond!CT24),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A24<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},6,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ24:AN24)-SUM(Fond!AO24:AS24)","v":692.30000000000291},0,{"$f":"SUM(Fond!AJ24:AN24)-SUM(Fond!AO24:AS24)","v":692.30000000000291}]
[0,8,115.38,{"$f":"IF(OR(AND(m>0,A25<m,OR(AND(EE=1,C25>0),AND(EE<>1,B25=1))),AND(m<=0,A25<n,B25=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A25=0,B25=1,EE=0),$E$15*$B$4,IF(AND(C25>0,A25<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E25=0,0,MAX((E25+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A25=0,B25=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A25<n)*IF(AND(B25>1,C25=0),0,ROUND(IF(EE=1,($B$11+IF(A25>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A25>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C25*$M$3),10))+IF(AND(A25<n,A25>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I25*Fond!CP25),2)","v":88.12},{"$f":"ROUND(($I25*Fond!CQ25),2)","v":88.12},{"$f":"ROUND(($I25*Fond!CR25),2)","v":88.12},{"$f":"ROUND(($I25*Fond!CS25),2)","v":88.12},{"$f":"ROUND(($I25*Fond!CT25),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A25<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},7,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ25:AN25)-SUM(Fond!AO25:AS25)","v":692.30000000000291},0,{"$f":"SUM(Fond!AJ25:AN25)-SUM(Fond!AO25:AS25)","v":692.30000000000291}]
[0,9,115.38,{"$f":"IF(OR(AND(m>0,A26<m,OR(AND(EE=1,C26>0),AND(EE<>1,B26=1))),AND(m<=0,A26<n,B26=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A26=0,B26=1,EE=0),$E$15*$B$4,IF(AND(C26>0,A26<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E26=0,0,MAX((E26+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A26=0,B26=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A26<n)*IF(AND(B26>1,C26=0),0,ROUND(IF(EE=1,($B$11+IF(A26>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A26>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C26*$M$3),10))+IF(AND(A26<n,A26>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I26*Fond!CP26),2)","v":88.12},{"$f":"ROUND(($I26*Fond!CQ26),2)","v":88.12},{"$f":"ROUND(($I26*Fond!CR26),2)","v":88.12},{"$f":"ROUND(($I26*Fond!CS26),2)","v":88.12},{"$f":"ROUND(($I26*Fond!CT26),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A26<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},8,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ26:AN26)-SUM(Fond!AO26:AS26)","v":692.29999999999563},0,{"$f":"SUM(Fond!AJ26:AN26)-SUM(Fond!AO26:AS26)","v":692.29999999999563}]
[0,10,115.38,{"$f":"IF(OR(AND(m>0,A27<m,OR(AND(EE=1,C27>0),AND(EE<>1,B27=1))),AND(m<=0,A27<n,B27=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A27=0,B27=1,EE=0),$E$15*$B$4,IF(AND(C27>0,A27<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E27=0,0,MAX((E27+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A27=0,B27=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A27<n)*IF(AND(B27>1,C27=0),0,ROUND(IF(EE=1,($B$11+IF(A27>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A27>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C27*$M$3),10))+IF(AND(A27<n,A27>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I27*Fond!CP27),2)","v":88.12},{"$f":"ROUND(($I27*Fond!CQ27),2)","v":88.12},{"$f":"ROUND(($I27*Fond!CR27),2)","v":88.12},{"$f":"ROUND(($I27*Fond!CS27),2)","v":88.12},{"$f":"ROUND(($I27*Fond!CT27),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A27<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},9,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ27:AN27)-SUM(Fond!AO27:AS27)","v":692.30000000000291},0,{"$f":"SUM(Fond!AJ27:AN27)-SUM(Fond!AO27:AS27)","v":692.30000000000291}]
[0,11,115.38,{"$f":"IF(OR(AND(m>0,A28<m,OR(AND(EE=1,C28>0),AND(EE<>1,B28=1))),AND(m<=0,A28<n,B28=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A28=0,B28=1,EE=0),$E$15*$B$4,IF(AND(C28>0,A28<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E28=0,0,MAX((E28+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A28=0,B28=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A28<n)*IF(AND(B28>1,C28=0),0,ROUND(IF(EE=1,($B$11+IF(A28>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A28>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C28*$M$3),10))+IF(AND(A28<n,A28>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I28*Fond!CP28),2)","v":88.12},{"$f":"ROUND(($I28*Fond!CQ28),2)","v":88.12},{"$f":"ROUND(($I28*Fond!CR28),2)","v":88.12},{"$f":"ROUND(($I28*Fond!CS28),2)","v":88.12},{"$f":"ROUND(($I28*Fond!CT28),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A28<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},10,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ28:AN28)-SUM(Fond!AO28:AS28)","v":692.29999999999563},0,{"$f":"SUM(Fond!AJ28:AN28)-SUM(Fond!AO28:AS28)","v":692.29999999999563}]
[0,12,115.38,{"$f":"IF(OR(AND(m>0,A29<m,OR(AND(EE=1,C29>0),AND(EE<>1,B29=1))),AND(m<=0,A29<n,B29=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A29=0,B29=1,EE=0),$E$15*$B$4,IF(AND(C29>0,A29<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E29=0,0,MAX((E29+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A29=0,B29=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A29<n)*IF(AND(B29>1,C29=0),0,ROUND(IF(EE=1,($B$11+IF(A29>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A29>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C29*$M$3),10))+IF(AND(A29<n,A29>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I29*Fond!CP29),2)","v":88.12},{"$f":"ROUND(($I29*Fond!CQ29),2)","v":88.12},{"$f":"ROUND(($I29*Fond!CR29),2)","v":88.12},{"$f":"ROUND(($I29*Fond!CS29),2)","v":88.12},{"$f":"ROUND(($I29*Fond!CT29),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A29<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},11,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ29:AN29)-SUM(Fond!AO29:AS29)","v":692.30000000000291},0,{"$f":"SUM(Fond!AJ29:AN29)-SUM(Fond!AO29:AS29)","v":692.30000000000291}]
[1,1,115.38,{"$f":"IF(OR(AND(m>0,A30<m,OR(AND(EE=1,C30>0),AND(EE<>1,B30=1))),AND(m<=0,A30<n,B30=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A30=0,B30=1,EE=0),$E$15*$B$4,IF(AND(C30>0,A30<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E30=0,0,MAX((E30+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A30=0,B30=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A30<n)*IF(AND(B30>1,C30=0),0,ROUND(IF(EE=1,($B$11+IF(A30>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A30>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C30*$M$3),10))+IF(AND(A30<n,A30>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I30*Fond!CP30),2)","v":88.12},{"$f":"ROUND(($I30*Fond!CQ30),2)","v":88.12},{"$f":"ROUND(($I30*Fond!CR30),2)","v":88.12},{"$f":"ROUND(($I30*Fond!CS30),2)","v":88.12},{"$f":"ROUND(($I30*Fond!CT30),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A30<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},12,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ30:AN30)-SUM(Fond!AO30:AS30)","v":0},0,{"$f":"SUM(Fond!AJ30:AN30)-SUM(Fond!AO30:AS30)","v":0}]
[1,2,115.38,{"$f":"IF(OR(AND(m>0,A31<m,OR(AND(EE=1,C31>0),AND(EE<>1,B31=1))),AND(m<=0,A31<n,B31=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A31=0,B31=1,EE=0),$E$15*$B$4,IF(AND(C31>0,A31<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E31=0,0,MAX((E31+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A31=0,B31=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A31<n)*IF(AND(B31>1,C31=0),0,ROUND(IF(EE=1,($B$11+IF(A31>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A31>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C31*$M$3),10))+IF(AND(A31<n,A31>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I31*Fond!CP31),2)","v":88.12},{"$f":"ROUND(($I31*Fond!CQ31),2)","v":88.12},{"$f":"ROUND(($I31*Fond!CR31),2)","v":88.12},{"$f":"ROUND(($I31*Fond!CS31),2)","v":88.12},{"$f":"ROUND(($I31*Fond!CT31),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A31<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},13,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ31:AN31)-SUM(Fond!AO31:AS31)","v":0},0,{"$f":"SUM(Fond!AJ31:AN31)-SUM(Fond!AO31:AS31)","v":0}]
[1,3,115.38,{"$f":"IF(OR(AND(m>0,A32<m,OR(AND(EE=1,C32>0),AND(EE<>1,B32=1))),AND(m<=0,A32<n,B32=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A32=0,B32=1,EE=0),$E$15*$B$4,IF(AND(C32>0,A32<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E32=0,0,MAX((E32+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A32=0,B32=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A32<n)*IF(AND(B32>1,C32=0),0,ROUND(IF(EE=1,($B$11+IF(A32>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A32>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C32*$M$3),10))+IF(AND(A32<n,A32>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I32*Fond!CP32),2)","v":88.12},{"$f":"ROUND(($I32*Fond!CQ32),2)","v":88.12},{"$f":"ROUND(($I32*Fond!CR32),2)","v":88.12},{"$f":"ROUND(($I32*Fond!CS32),2)","v":88.12},{"$f":"ROUND(($I32*Fond!CT32),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A32<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},14,1384.5600000000004,0.96999999959999983,0,0,76.884615385200007,1306.6800000000003,0,6533.4000000000015,null,{"$f":"SUM(Fond!AJ32:AN32)-SUM(Fond!AO32:AS32)","v":0},0,{"$f":"SUM(Fond!AJ32:AN32)-SUM(Fond!AO32:AS32)","v":0}]
[1,4,115.38,{"$f":"IF(OR(AND(m>0,A33<m,OR(AND(EE=1,C33>0),AND(EE<>1,B33=1))),AND(m<=0,A33<n,B33=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A33=0,B33=1,EE=0),$E$15*$B$4,IF(AND(C33>0,A33<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E33=0,0,MAX((E33+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A33=0,B33=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A33<n)*IF(AND(B33>1,C33=0),0,ROUND(IF(EE=1,($B$11+IF(A33>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A33>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C33*$M$3),10))+IF(AND(A33<n,A33>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I33*Fond!CP33),2)","v":88.12},{"$f":"ROUND(($I33*Fond!CQ33),2)","v":88.12},{"$f":"ROUND(($I33*Fond!CR33),2)","v":88.12},{"$f":"ROUND(($I33*Fond!CS33),2)","v":88.12},{"$f":"ROUND(($I33*Fond!CT33),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A33<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},15,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ33:AN33)-SUM(Fond!AO33:AS33)","v":0},0,{"$f":"SUM(Fond!AJ33:AN33)-SUM(Fond!AO33:AS33)","v":0}]
[1,5,115.38,{"$f":"IF(OR(AND(m>0,A34<m,OR(AND(EE=1,C34>0),AND(EE<>1,B34=1))),AND(m<=0,A34<n,B34=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A34=0,B34=1,EE=0),$E$15*$B$4,IF(AND(C34>0,A34<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E34=0,0,MAX((E34+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A34=0,B34=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A34<n)*IF(AND(B34>1,C34=0),0,ROUND(IF(EE=1,($B$11+IF(A34>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A34>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C34*$M$3),10))+IF(AND(A34<n,A34>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I34*Fond!CP34),2)","v":88.12},{"$f":"ROUND(($I34*Fond!CQ34),2)","v":88.12},{"$f":"ROUND(($I34*Fond!CR34),2)","v":88.12},{"$f":"ROUND(($I34*Fond!CS34),2)","v":88.12},{"$f":"ROUND(($I34*Fond!CT34),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A34<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},16,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ34:AN34)-SUM(Fond!AO34:AS34)","v":0},0,{"$f":"SUM(Fond!AJ34:AN34)-SUM(Fond!AO34:AS34)","v":0}]
[1,6,115.38,{"$f":"IF(OR(AND(m>0,A35<m,OR(AND(EE=1,C35>0),AND(EE<>1,B35=1))),AND(m<=0,A35<n,B35=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A35=0,B35=1,EE=0),$E$15*$B$4,IF(AND(C35>0,A35<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E35=0,0,MAX((E35+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A35=0,B35=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A35<n)*IF(AND(B35>1,C35=0),0,ROUND(IF(EE=1,($B$11+IF(A35>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A35>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C35*$M$3),10))+IF(AND(A35<n,A35>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I35*Fond!CP35),2)","v":88.12},{"$f":"ROUND(($I35*Fond!CQ35),2)","v":88.12},{"$f":"ROUND(($I35*Fond!CR35),2)","v":88.12},{"$f":"ROUND(($I35*Fond!CS35),2)","v":88.12},{"$f":"ROUND(($I35*Fond!CT35),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A35<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},17,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ35:AN35)-SUM(Fond!AO35:AS35)","v":0},0,{"$f":"SUM(Fond!AJ35:AN35)-SUM(Fond!AO35:AS35)","v":0}]
[1,7,115.38,{"$f":"IF(OR(AND(m>0,A36<m,OR(AND(EE=1,C36>0),AND(EE<>1,B36=1))),AND(m<=0,A36<n,B36=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A36=0,B36=1,EE=0),$E$15*$B$4,IF(AND(C36>0,A36<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E36=0,0,MAX((E36+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A36=0,B36=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A36<n)*IF(AND(B36>1,C36=0),0,ROUND(IF(EE=1,($B$11+IF(A36>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A36>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C36*$M$3),10))+IF(AND(A36<n,A36>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I36*Fond!CP36),2)","v":88.12},{"$f":"ROUND(($I36*Fond!CQ36),2)","v":88.12},{"$f":"ROUND(($I36*Fond!CR36),2)","v":88.12},{"$f":"ROUND(($I36*Fond!CS36),2)","v":88.12},{"$f":"ROUND(($I36*Fond!CT36),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A36<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},18,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ36:AN36)-SUM(Fond!AO36:AS36)","v":0},0,{"$f":"SUM(Fond!AJ36:AN36)-SUM(Fond!AO36:AS36)","v":0}]
[1,8,115.38,{"$f":"IF(OR(AND(m>0,A37<m,OR(AND(EE=1,C37>0),AND(EE<>1,B37=1))),AND(m<=0,A37<n,B37=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A37=0,B37=1,EE=0),$E$15*$B$4,IF(AND(C37>0,A37<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E37=0,0,MAX((E37+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A37=0,B37=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A37<n)*IF(AND(B37>1,C37=0),0,ROUND(IF(EE=1,($B$11+IF(A37>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A37>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C37*$M$3),10))+IF(AND(A37<n,A37>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I37*Fond!CP37),2)","v":88.12},{"$f":"ROUND(($I37*Fond!CQ37),2)","v":88.12},{"$f":"ROUND(($I37*Fond!CR37),2)","v":88.12},{"$f":"ROUND(($I37*Fond!CS37),2)","v":88.12},{"$f":"ROUND(($I37*Fond!CT37),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A37<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},19,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ37:AN37)-SUM(Fond!AO37:AS37)","v":0},0,{"$f":"SUM(Fond!AJ37:AN37)-SUM(Fond!AO37:AS37)","v":0}]
[1,9,115.38,{"$f":"IF(OR(AND(m>0,A38<m,OR(AND(EE=1,C38>0),AND(EE<>1,B38=1))),AND(m<=0,A38<n,B38=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A38=0,B38=1,EE=0),$E$15*$B$4,IF(AND(C38>0,A38<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E38=0,0,MAX((E38+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A38=0,B38=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A38<n)*IF(AND(B38>1,C38=0),0,ROUND(IF(EE=1,($B$11+IF(A38>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A38>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C38*$M$3),10))+IF(AND(A38<n,A38>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I38*Fond!CP38),2)","v":88.12},{"$f":"ROUND(($I38*Fond!CQ38),2)","v":88.12},{"$f":"ROUND(($I38*Fond!CR38),2)","v":88.12},{"$f":"ROUND(($I38*Fond!CS38),2)","v":88.12},{"$f":"ROUND(($I38*Fond!CT38),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A38<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},20,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ38:AN38)-SUM(Fond!AO38:AS38)","v":0},0,{"$f":"SUM(Fond!AJ38:AN38)-SUM(Fond!AO38:AS38)","v":0}]
[1,10,115.38,{"$f":"IF(OR(AND(m>0,A39<m,OR(AND(EE=1,C39>0),AND(EE<>1,B39=1))),AND(m<=0,A39<n,B39=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A39=0,B39=1,EE=0),$E$15*$B$4,IF(AND(C39>0,A39<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E39=0,0,MAX((E39+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A39=0,B39=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A39<n)*IF(AND(B39>1,C39=0),0,ROUND(IF(EE=1,($B$11+IF(A39>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A39>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C39*$M$3),10))+IF(AND(A39<n,A39>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I39*Fond!CP39),2)","v":88.12},{"$f":"ROUND(($I39*Fond!CQ39),2)","v":88.12},{"$f":"ROUND(($I39*Fond!CR39),2)","v":88.12},{"$f":"ROUND(($I39*Fond!CS39),2)","v":88.12},{"$f":"ROUND(($I39*Fond!CT39),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A39<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},21,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ39:AN39)-SUM(Fond!AO39:AS39)","v":0},0,{"$f":"SUM(Fond!AJ39:AN39)-SUM(Fond!AO39:AS39)","v":0}]
[1,11,115.38,{"$f":"IF(OR(AND(m>0,A40<m,OR(AND(EE=1,C40>0),AND(EE<>1,B40=1))),AND(m<=0,A40<n,B40=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A40=0,B40=1,EE=0),$E$15*$B$4,IF(AND(C40>0,A40<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E40=0,0,MAX((E40+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A40=0,B40=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A40<n)*IF(AND(B40>1,C40=0),0,ROUND(IF(EE=1,($B$11+IF(A40>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A40>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C40*$M$3),10))+IF(AND(A40<n,A40>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I40*Fond!CP40),2)","v":88.12},{"$f":"ROUND(($I40*Fond!CQ40),2)","v":88.12},{"$f":"ROUND(($I40*Fond!CR40),2)","v":88.12},{"$f":"ROUND(($I40*Fond!CS40),2)","v":88.12},{"$f":"ROUND(($I40*Fond!CT40),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A40<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},22,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ40:AN40)-SUM(Fond!AO40:AS40)","v":0},0,{"$f":"SUM(Fond!AJ40:AN40)-SUM(Fond!AO40:AS40)","v":0}]
[1,12,115.38,{"$f":"IF(OR(AND(m>0,A41<m,OR(AND(EE=1,C41>0),AND(EE<>1,B41=1))),AND(m<=0,A41<n,B41=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A41=0,B41=1,EE=0),$E$15*$B$4,IF(AND(C41>0,A41<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E41=0,0,MAX((E41+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A41=0,B41=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A41<n)*IF(AND(B41>1,C41=0),0,ROUND(IF(EE=1,($B$11+IF(A41>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A41>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C41*$M$3),10))+IF(AND(A41<n,A41>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I41*Fond!CP41),2)","v":88.12},{"$f":"ROUND(($I41*Fond!CQ41),2)","v":88.12},{"$f":"ROUND(($I41*Fond!CR41),2)","v":88.12},{"$f":"ROUND(($I41*Fond!CS41),2)","v":88.12},{"$f":"ROUND(($I41*Fond!CT41),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A41<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},23,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ41:AN41)-SUM(Fond!AO41:AS41)","v":0},0,{"$f":"SUM(Fond!AJ41:AN41)-SUM(Fond!AO41:AS41)","v":0}]
[2,1,115.38,{"$f":"IF(OR(AND(m>0,A42<m,OR(AND(EE=1,C42>0),AND(EE<>1,B42=1))),AND(m<=0,A42<n,B42=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A42=0,B42=1,EE=0),$E$15*$B$4,IF(AND(C42>0,A42<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E42=0,0,MAX((E42+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A42=0,B42=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A42<n)*IF(AND(B42>1,C42=0),0,ROUND(IF(EE=1,($B$11+IF(A42>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A42>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C42*$M$3),10))+IF(AND(A42<n,A42>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I42*Fond!CP42),2)","v":88.12},{"$f":"ROUND(($I42*Fond!CQ42),2)","v":88.12},{"$f":"ROUND(($I42*Fond!CR42),2)","v":88.12},{"$f":"ROUND(($I42*Fond!CS42),2)","v":88.12},{"$f":"ROUND(($I42*Fond!CT42),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A42<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},24,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ42:AN42)-SUM(Fond!AO42:AS42)","v":0},0,{"$f":"SUM(Fond!AJ42:AN42)-SUM(Fond!AO42:AS42)","v":0}]
[2,2,115.38,{"$f":"IF(OR(AND(m>0,A43<m,OR(AND(EE=1,C43>0),AND(EE<>1,B43=1))),AND(m<=0,A43<n,B43=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A43=0,B43=1,EE=0),$E$15*$B$4,IF(AND(C43>0,A43<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E43=0,0,MAX((E43+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A43=0,B43=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A43<n)*IF(AND(B43>1,C43=0),0,ROUND(IF(EE=1,($B$11+IF(A43>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A43>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C43*$M$3),10))+IF(AND(A43<n,A43>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I43*Fond!CP43),2)","v":88.12},{"$f":"ROUND(($I43*Fond!CQ43),2)","v":88.12},{"$f":"ROUND(($I43*Fond!CR43),2)","v":88.12},{"$f":"ROUND(($I43*Fond!CS43),2)","v":88.12},{"$f":"ROUND(($I43*Fond!CT43),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A43<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},25,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ43:AN43)-SUM(Fond!AO43:AS43)","v":0},0,{"$f":"SUM(Fond!AJ43:AN43)-SUM(Fond!AO43:AS43)","v":0}]
[2,3,115.38,{"$f":"IF(OR(AND(m>0,A44<m,OR(AND(EE=1,C44>0),AND(EE<>1,B44=1))),AND(m<=0,A44<n,B44=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A44=0,B44=1,EE=0),$E$15*$B$4,IF(AND(C44>0,A44<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E44=0,0,MAX((E44+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A44=0,B44=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A44<n)*IF(AND(B44>1,C44=0),0,ROUND(IF(EE=1,($B$11+IF(A44>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A44>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C44*$M$3),10))+IF(AND(A44<n,A44>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I44*Fond!CP44),2)","v":88.12},{"$f":"ROUND(($I44*Fond!CQ44),2)","v":88.12},{"$f":"ROUND(($I44*Fond!CR44),2)","v":88.12},{"$f":"ROUND(($I44*Fond!CS44),2)","v":88.12},{"$f":"ROUND(($I44*Fond!CT44),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A44<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},26,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ44:AN44)-SUM(Fond!AO44:AS44)","v":0},0,{"$f":"SUM(Fond!AJ44:AN44)-SUM(Fond!AO44:AS44)","v":0}]
[2,4,115.38,{"$f":"IF(OR(AND(m>0,A45<m,OR(AND(EE=1,C45>0),AND(EE<>1,B45=1))),AND(m<=0,A45<n,B45=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A45=0,B45=1,EE=0),$E$15*$B$4,IF(AND(C45>0,A45<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E45=0,0,MAX((E45+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A45=0,B45=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A45<n)*IF(AND(B45>1,C45=0),0,ROUND(IF(EE=1,($B$11+IF(A45>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A45>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C45*$M$3),10))+IF(AND(A45<n,A45>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I45*Fond!CP45),2)","v":88.12},{"$f":"ROUND(($I45*Fond!CQ45),2)","v":88.12},{"$f":"ROUND(($I45*Fond!CR45),2)","v":88.12},{"$f":"ROUND(($I45*Fond!CS45),2)","v":88.12},{"$f":"ROUND(($I45*Fond!CT45),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A45<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},27,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ45:AN45)-SUM(Fond!AO45:AS45)","v":0},0,{"$f":"SUM(Fond!AJ45:AN45)-SUM(Fond!AO45:AS45)","v":0}]
[2,5,115.38,{"$f":"IF(OR(AND(m>0,A46<m,OR(AND(EE=1,C46>0),AND(EE<>1,B46=1))),AND(m<=0,A46<n,B46=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A46=0,B46=1,EE=0),$E$15*$B$4,IF(AND(C46>0,A46<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E46=0,0,MAX((E46+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A46=0,B46=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A46<n)*IF(AND(B46>1,C46=0),0,ROUND(IF(EE=1,($B$11+IF(A46>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A46>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C46*$M$3),10))+IF(AND(A46<n,A46>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I46*Fond!CP46),2)","v":88.12},{"$f":"ROUND(($I46*Fond!CQ46),2)","v":88.12},{"$f":"ROUND(($I46*Fond!CR46),2)","v":88.12},{"$f":"ROUND(($I46*Fond!CS46),2)","v":88.12},{"$f":"ROUND(($I46*Fond!CT46),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A46<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},28,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ46:AN46)-SUM(Fond!AO46:AS46)","v":0},0,{"$f":"SUM(Fond!AJ46:AN46)-SUM(Fond!AO46:AS46)","v":0}]
[2,6,115.38,{"$f":"IF(OR(AND(m>0,A47<m,OR(AND(EE=1,C47>0),AND(EE<>1,B47=1))),AND(m<=0,A47<n,B47=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A47=0,B47=1,EE=0),$E$15*$B$4,IF(AND(C47>0,A47<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E47=0,0,MAX((E47+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A47=0,B47=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A47<n)*IF(AND(B47>1,C47=0),0,ROUND(IF(EE=1,($B$11+IF(A47>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A47>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C47*$M$3),10))+IF(AND(A47<n,A47>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I47*Fond!CP47),2)","v":88.12},{"$f":"ROUND(($I47*Fond!CQ47),2)","v":88.12},{"$f":"ROUND(($I47*Fond!CR47),2)","v":88.12},{"$f":"ROUND(($I47*Fond!CS47),2)","v":88.12},{"$f":"ROUND(($I47*Fond!CT47),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A47<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},29,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ47:AN47)-SUM(Fond!AO47:AS47)","v":0},0,{"$f":"SUM(Fond!AJ47:AN47)-SUM(Fond!AO47:AS47)","v":0}]
[2,7,115.38,{"$f":"IF(OR(AND(m>0,A48<m,OR(AND(EE=1,C48>0),AND(EE<>1,B48=1))),AND(m<=0,A48<n,B48=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A48=0,B48=1,EE=0),$E$15*$B$4,IF(AND(C48>0,A48<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E48=0,0,MAX((E48+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A48=0,B48=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A48<n)*IF(AND(B48>1,C48=0),0,ROUND(IF(EE=1,($B$11+IF(A48>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A48>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C48*$M$3),10))+IF(AND(A48<n,A48>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I48*Fond!CP48),2)","v":88.12},{"$f":"ROUND(($I48*Fond!CQ48),2)","v":88.12},{"$f":"ROUND(($I48*Fond!CR48),2)","v":88.12},{"$f":"ROUND(($I48*Fond!CS48),2)","v":88.12},{"$f":"ROUND(($I48*Fond!CT48),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A48<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},30,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ48:AN48)-SUM(Fond!AO48:AS48)","v":0},0,{"$f":"SUM(Fond!AJ48:AN48)-SUM(Fond!AO48:AS48)","v":0}]
[2,8,115.38,{"$f":"IF(OR(AND(m>0,A49<m,OR(AND(EE=1,C49>0),AND(EE<>1,B49=1))),AND(m<=0,A49<n,B49=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A49=0,B49=1,EE=0),$E$15*$B$4,IF(AND(C49>0,A49<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E49=0,0,MAX((E49+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A49=0,B49=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A49<n)*IF(AND(B49>1,C49=0),0,ROUND(IF(EE=1,($B$11+IF(A49>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A49>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C49*$M$3),10))+IF(AND(A49<n,A49>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I49*Fond!CP49),2)","v":88.12},{"$f":"ROUND(($I49*Fond!CQ49),2)","v":88.12},{"$f":"ROUND(($I49*Fond!CR49),2)","v":88.12},{"$f":"ROUND(($I49*Fond!CS49),2)","v":88.12},{"$f":"ROUND(($I49*Fond!CT49),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A49<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},31,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ49:AN49)-SUM(Fond!AO49:AS49)","v":0},0,{"$f":"SUM(Fond!AJ49:AN49)-SUM(Fond!AO49:AS49)","v":0}]
[2,9,115.38,{"$f":"IF(OR(AND(m>0,A50<m,OR(AND(EE=1,C50>0),AND(EE<>1,B50=1))),AND(m<=0,A50<n,B50=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A50=0,B50=1,EE=0),$E$15*$B$4,IF(AND(C50>0,A50<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E50=0,0,MAX((E50+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A50=0,B50=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A50<n)*IF(AND(B50>1,C50=0),0,ROUND(IF(EE=1,($B$11+IF(A50>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A50>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C50*$M$3),10))+IF(AND(A50<n,A50>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I50*Fond!CP50),2)","v":88.12},{"$f":"ROUND(($I50*Fond!CQ50),2)","v":88.12},{"$f":"ROUND(($I50*Fond!CR50),2)","v":88.12},{"$f":"ROUND(($I50*Fond!CS50),2)","v":88.12},{"$f":"ROUND(($I50*Fond!CT50),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A50<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},32,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ50:AN50)-SUM(Fond!AO50:AS50)","v":0},{"$f":"IF(AC50>n,0,INDEX($AA$18:$AA$870,AC50*$AN$13+1))","v":0},{"$f":"SUM(Fond!AJ50:AN50)-SUM(Fond!AO50:AS50)","v":0}]
[2,10,115.38,{"$f":"IF(OR(AND(m>0,A51<m,OR(AND(EE=1,C51>0),AND(EE<>1,B51=1))),AND(m<=0,A51<n,B51=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A51=0,B51=1,EE=0),$E$15*$B$4,IF(AND(C51>0,A51<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E51=0,0,MAX((E51+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A51=0,B51=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A51<n)*IF(AND(B51>1,C51=0),0,ROUND(IF(EE=1,($B$11+IF(A51>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A51>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C51*$M$3),10))+IF(AND(A51<n,A51>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I51*Fond!CP51),2)","v":88.12},{"$f":"ROUND(($I51*Fond!CQ51),2)","v":88.12},{"$f":"ROUND(($I51*Fond!CR51),2)","v":88.12},{"$f":"ROUND(($I51*Fond!CS51),2)","v":88.12},{"$f":"ROUND(($I51*Fond!CT51),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A51<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},33,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ51:AN51)-SUM(Fond!AO51:AS51)","v":0},0,{"$f":"SUM(Fond!AJ51:AN51)-SUM(Fond!AO51:AS51)","v":0}]
[2,11,115.38,{"$f":"IF(OR(AND(m>0,A52<m,OR(AND(EE=1,C52>0),AND(EE<>1,B52=1))),AND(m<=0,A52<n,B52=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A52=0,B52=1,EE=0),$E$15*$B$4,IF(AND(C52>0,A52<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E52=0,0,MAX((E52+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A52=0,B52=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A52<n)*IF(AND(B52>1,C52=0),0,ROUND(IF(EE=1,($B$11+IF(A52>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A52>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C52*$M$3),10))+IF(AND(A52<n,A52>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I52*Fond!CP52),2)","v":88.12},{"$f":"ROUND(($I52*Fond!CQ52),2)","v":88.12},{"$f":"ROUND(($I52*Fond!CR52),2)","v":88.12},{"$f":"ROUND(($I52*Fond!CS52),2)","v":88.12},{"$f":"ROUND(($I52*Fond!CT52),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A52<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},34,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ52:AN52)-SUM(Fond!AO52:AS52)","v":0},0,{"$f":"SUM(Fond!AJ52:AN52)-SUM(Fond!AO52:AS52)","v":0}]
[2,12,115.38,{"$f":"IF(OR(AND(m>0,A53<m,OR(AND(EE=1,C53>0),AND(EE<>1,B53=1))),AND(m<=0,A53<n,B53=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A53=0,B53=1,EE=0),$E$15*$B$4,IF(AND(C53>0,A53<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E53=0,0,MAX((E53+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A53=0,B53=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A53<n)*IF(AND(B53>1,C53=0),0,ROUND(IF(EE=1,($B$11+IF(A53>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A53>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C53*$M$3),10))+IF(AND(A53<n,A53>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I53*Fond!CP53),2)","v":88.12},{"$f":"ROUND(($I53*Fond!CQ53),2)","v":88.12},{"$f":"ROUND(($I53*Fond!CR53),2)","v":88.12},{"$f":"ROUND(($I53*Fond!CS53),2)","v":88.12},{"$f":"ROUND(($I53*Fond!CT53),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A53<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},35,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ53:AN53)-SUM(Fond!AO53:AS53)","v":0},0,{"$f":"SUM(Fond!AJ53:AN53)-SUM(Fond!AO53:AS53)","v":0}]
[3,1,115.38,{"$f":"IF(OR(AND(m>0,A54<m,OR(AND(EE=1,C54>0),AND(EE<>1,B54=1))),AND(m<=0,A54<n,B54=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A54=0,B54=1,EE=0),$E$15*$B$4,IF(AND(C54>0,A54<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E54=0,0,MAX((E54+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A54=0,B54=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A54<n)*IF(AND(B54>1,C54=0),0,ROUND(IF(EE=1,($B$11+IF(A54>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A54>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C54*$M$3),10))+IF(AND(A54<n,A54>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I54*Fond!CP54),2)","v":88.12},{"$f":"ROUND(($I54*Fond!CQ54),2)","v":88.12},{"$f":"ROUND(($I54*Fond!CR54),2)","v":88.12},{"$f":"ROUND(($I54*Fond!CS54),2)","v":88.12},{"$f":"ROUND(($I54*Fond!CT54),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A54<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},36,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ54:AN54)-SUM(Fond!AO54:AS54)","v":0},0,{"$f":"SUM(Fond!AJ54:AN54)-SUM(Fond!AO54:AS54)","v":0}]
[3,2,115.38,{"$f":"IF(OR(AND(m>0,A55<m,OR(AND(EE=1,C55>0),AND(EE<>1,B55=1))),AND(m<=0,A55<n,B55=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A55=0,B55=1,EE=0),$E$15*$B$4,IF(AND(C55>0,A55<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E55=0,0,MAX((E55+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A55=0,B55=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A55<n)*IF(AND(B55>1,C55=0),0,ROUND(IF(EE=1,($B$11+IF(A55>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A55>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C55*$M$3),10))+IF(AND(A55<n,A55>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I55*Fond!CP55),2)","v":88.12},{"$f":"ROUND(($I55*Fond!CQ55),2)","v":88.12},{"$f":"ROUND(($I55*Fond!CR55),2)","v":88.12},{"$f":"ROUND(($I55*Fond!CS55),2)","v":88.12},{"$f":"ROUND(($I55*Fond!CT55),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A55<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},37,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ55:AN55)-SUM(Fond!AO55:AS55)","v":0},0,{"$f":"SUM(Fond!AJ55:AN55)-SUM(Fond!AO55:AS55)","v":0}]
[3,3,115.38,{"$f":"IF(OR(AND(m>0,A56<m,OR(AND(EE=1,C56>0),AND(EE<>1,B56=1))),AND(m<=0,A56<n,B56=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A56=0,B56=1,EE=0),$E$15*$B$4,IF(AND(C56>0,A56<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E56=0,0,MAX((E56+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A56=0,B56=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A56<n)*IF(AND(B56>1,C56=0),0,ROUND(IF(EE=1,($B$11+IF(A56>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A56>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C56*$M$3),10))+IF(AND(A56<n,A56>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I56*Fond!CP56),2)","v":88.12},{"$f":"ROUND(($I56*Fond!CQ56),2)","v":88.12},{"$f":"ROUND(($I56*Fond!CR56),2)","v":88.12},{"$f":"ROUND(($I56*Fond!CS56),2)","v":88.12},{"$f":"ROUND(($I56*Fond!CT56),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A56<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},38,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ56:AN56)-SUM(Fond!AO56:AS56)","v":0},0,{"$f":"SUM(Fond!AJ56:AN56)-SUM(Fond!AO56:AS56)","v":0}]
[3,4,115.38,{"$f":"IF(OR(AND(m>0,A57<m,OR(AND(EE=1,C57>0),AND(EE<>1,B57=1))),AND(m<=0,A57<n,B57=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A57=0,B57=1,EE=0),$E$15*$B$4,IF(AND(C57>0,A57<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E57=0,0,MAX((E57+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A57=0,B57=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A57<n)*IF(AND(B57>1,C57=0),0,ROUND(IF(EE=1,($B$11+IF(A57>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A57>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C57*$M$3),10))+IF(AND(A57<n,A57>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I57*Fond!CP57),2)","v":88.12},{"$f":"ROUND(($I57*Fond!CQ57),2)","v":88.12},{"$f":"ROUND(($I57*Fond!CR57),2)","v":88.12},{"$f":"ROUND(($I57*Fond!CS57),2)","v":88.12},{"$f":"ROUND(($I57*Fond!CT57),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A57<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},39,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ57:AN57)-SUM(Fond!AO57:AS57)","v":0},0,{"$f":"SUM(Fond!AJ57:AN57)-SUM(Fond!AO57:AS57)","v":0}]
[3,5,115.38,{"$f":"IF(OR(AND(m>0,A58<m,OR(AND(EE=1,C58>0),AND(EE<>1,B58=1))),AND(m<=0,A58<n,B58=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A58=0,B58=1,EE=0),$E$15*$B$4,IF(AND(C58>0,A58<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E58=0,0,MAX((E58+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A58=0,B58=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A58<n)*IF(AND(B58>1,C58=0),0,ROUND(IF(EE=1,($B$11+IF(A58>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A58>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C58*$M$3),10))+IF(AND(A58<n,A58>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I58*Fond!CP58),2)","v":88.12},{"$f":"ROUND(($I58*Fond!CQ58),2)","v":88.12},{"$f":"ROUND(($I58*Fond!CR58),2)","v":88.12},{"$f":"ROUND(($I58*Fond!CS58),2)","v":88.12},{"$f":"ROUND(($I58*Fond!CT58),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A58<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},40,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ58:AN58)-SUM(Fond!AO58:AS58)","v":0},0,{"$f":"SUM(Fond!AJ58:AN58)-SUM(Fond!AO58:AS58)","v":0}]
[3,6,115.38,{"$f":"IF(OR(AND(m>0,A59<m,OR(AND(EE=1,C59>0),AND(EE<>1,B59=1))),AND(m<=0,A59<n,B59=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A59=0,B59=1,EE=0),$E$15*$B$4,IF(AND(C59>0,A59<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E59=0,0,MAX((E59+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A59=0,B59=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A59<n)*IF(AND(B59>1,C59=0),0,ROUND(IF(EE=1,($B$11+IF(A59>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A59>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C59*$M$3),10))+IF(AND(A59<n,A59>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I59*Fond!CP59),2)","v":88.12},{"$f":"ROUND(($I59*Fond!CQ59),2)","v":88.12},{"$f":"ROUND(($I59*Fond!CR59),2)","v":88.12},{"$f":"ROUND(($I59*Fond!CS59),2)","v":88.12},{"$f":"ROUND(($I59*Fond!CT59),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A59<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},41,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ59:AN59)-SUM(Fond!AO59:AS59)","v":0},0,{"$f":"SUM(Fond!AJ59:AN59)-SUM(Fond!AO59:AS59)","v":0}]
[3,7,115.38,{"$f":"IF(OR(AND(m>0,A60<m,OR(AND(EE=1,C60>0),AND(EE<>1,B60=1))),AND(m<=0,A60<n,B60=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A60=0,B60=1,EE=0),$E$15*$B$4,IF(AND(C60>0,A60<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E60=0,0,MAX((E60+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A60=0,B60=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A60<n)*IF(AND(B60>1,C60=0),0,ROUND(IF(EE=1,($B$11+IF(A60>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A60>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C60*$M$3),10))+IF(AND(A60<n,A60>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I60*Fond!CP60),2)","v":88.12},{"$f":"ROUND(($I60*Fond!CQ60),2)","v":88.12},{"$f":"ROUND(($I60*Fond!CR60),2)","v":88.12},{"$f":"ROUND(($I60*Fond!CS60),2)","v":88.12},{"$f":"ROUND(($I60*Fond!CT60),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A60<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},42,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ60:AN60)-SUM(Fond!AO60:AS60)","v":0},0,{"$f":"SUM(Fond!AJ60:AN60)-SUM(Fond!AO60:AS60)","v":0}]
[3,8,115.38,{"$f":"IF(OR(AND(m>0,A61<m,OR(AND(EE=1,C61>0),AND(EE<>1,B61=1))),AND(m<=0,A61<n,B61=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A61=0,B61=1,EE=0),$E$15*$B$4,IF(AND(C61>0,A61<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E61=0,0,MAX((E61+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A61=0,B61=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A61<n)*IF(AND(B61>1,C61=0),0,ROUND(IF(EE=1,($B$11+IF(A61>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A61>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C61*$M$3),10))+IF(AND(A61<n,A61>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I61*Fond!CP61),2)","v":88.12},{"$f":"ROUND(($I61*Fond!CQ61),2)","v":88.12},{"$f":"ROUND(($I61*Fond!CR61),2)","v":88.12},{"$f":"ROUND(($I61*Fond!CS61),2)","v":88.12},{"$f":"ROUND(($I61*Fond!CT61),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A61<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},43,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ61:AN61)-SUM(Fond!AO61:AS61)","v":0},0,{"$f":"SUM(Fond!AJ61:AN61)-SUM(Fond!AO61:AS61)","v":0}]
[3,9,115.38,{"$f":"IF(OR(AND(m>0,A62<m,OR(AND(EE=1,C62>0),AND(EE<>1,B62=1))),AND(m<=0,A62<n,B62=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A62=0,B62=1,EE=0),$E$15*$B$4,IF(AND(C62>0,A62<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E62=0,0,MAX((E62+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A62=0,B62=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A62<n)*IF(AND(B62>1,C62=0),0,ROUND(IF(EE=1,($B$11+IF(A62>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A62>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C62*$M$3),10))+IF(AND(A62<n,A62>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I62*Fond!CP62),2)","v":88.12},{"$f":"ROUND(($I62*Fond!CQ62),2)","v":88.12},{"$f":"ROUND(($I62*Fond!CR62),2)","v":88.12},{"$f":"ROUND(($I62*Fond!CS62),2)","v":88.12},{"$f":"ROUND(($I62*Fond!CT62),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A62<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},44,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ62:AN62)-SUM(Fond!AO62:AS62)","v":0},0,{"$f":"SUM(Fond!AJ62:AN62)-SUM(Fond!AO62:AS62)","v":0}]
[3,10,115.38,{"$f":"IF(OR(AND(m>0,A63<m,OR(AND(EE=1,C63>0),AND(EE<>1,B63=1))),AND(m<=0,A63<n,B63=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A63=0,B63=1,EE=0),$E$15*$B$4,IF(AND(C63>0,A63<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E63=0,0,MAX((E63+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A63=0,B63=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A63<n)*IF(AND(B63>1,C63=0),0,ROUND(IF(EE=1,($B$11+IF(A63>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A63>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C63*$M$3),10))+IF(AND(A63<n,A63>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I63*Fond!CP63),2)","v":88.12},{"$f":"ROUND(($I63*Fond!CQ63),2)","v":88.12},{"$f":"ROUND(($I63*Fond!CR63),2)","v":88.12},{"$f":"ROUND(($I63*Fond!CS63),2)","v":88.12},{"$f":"ROUND(($I63*Fond!CT63),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A63<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},45,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ63:AN63)-SUM(Fond!AO63:AS63)","v":0},0,{"$f":"SUM(Fond!AJ63:AN63)-SUM(Fond!AO63:AS63)","v":0}]
[3,11,115.38,{"$f":"IF(OR(AND(m>0,A64<m,OR(AND(EE=1,C64>0),AND(EE<>1,B64=1))),AND(m<=0,A64<n,B64=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A64=0,B64=1,EE=0),$E$15*$B$4,IF(AND(C64>0,A64<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E64=0,0,MAX((E64+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A64=0,B64=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A64<n)*IF(AND(B64>1,C64=0),0,ROUND(IF(EE=1,($B$11+IF(A64>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A64>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C64*$M$3),10))+IF(AND(A64<n,A64>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I64*Fond!CP64),2)","v":88.12},{"$f":"ROUND(($I64*Fond!CQ64),2)","v":88.12},{"$f":"ROUND(($I64*Fond!CR64),2)","v":88.12},{"$f":"ROUND(($I64*Fond!CS64),2)","v":88.12},{"$f":"ROUND(($I64*Fond!CT64),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A64<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},46,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ64:AN64)-SUM(Fond!AO64:AS64)","v":0},0,{"$f":"SUM(Fond!AJ64:AN64)-SUM(Fond!AO64:AS64)","v":0}]
[3,12,115.38,{"$f":"IF(OR(AND(m>0,A65<m,OR(AND(EE=1,C65>0),AND(EE<>1,B65=1))),AND(m<=0,A65<n,B65=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A65=0,B65=1,EE=0),$E$15*$B$4,IF(AND(C65>0,A65<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E65=0,0,MAX((E65+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A65=0,B65=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A65<n)*IF(AND(B65>1,C65=0),0,ROUND(IF(EE=1,($B$11+IF(A65>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A65>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C65*$M$3),10))+IF(AND(A65<n,A65>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I65*Fond!CP65),2)","v":88.12},{"$f":"ROUND(($I65*Fond!CQ65),2)","v":88.12},{"$f":"ROUND(($I65*Fond!CR65),2)","v":88.12},{"$f":"ROUND(($I65*Fond!CS65),2)","v":88.12},{"$f":"ROUND(($I65*Fond!CT65),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A65<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},47,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ65:AN65)-SUM(Fond!AO65:AS65)","v":0},0,{"$f":"SUM(Fond!AJ65:AN65)-SUM(Fond!AO65:AS65)","v":0}]
[4,1,115.38,{"$f":"IF(OR(AND(m>0,A66<m,OR(AND(EE=1,C66>0),AND(EE<>1,B66=1))),AND(m<=0,A66<n,B66=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A66=0,B66=1,EE=0),$E$15*$B$4,IF(AND(C66>0,A66<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E66=0,0,MAX((E66+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A66=0,B66=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A66<n)*IF(AND(B66>1,C66=0),0,ROUND(IF(EE=1,($B$11+IF(A66>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A66>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C66*$M$3),10))+IF(AND(A66<n,A66>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I66*Fond!CP66),2)","v":88.12},{"$f":"ROUND(($I66*Fond!CQ66),2)","v":88.12},{"$f":"ROUND(($I66*Fond!CR66),2)","v":88.12},{"$f":"ROUND(($I66*Fond!CS66),2)","v":88.12},{"$f":"ROUND(($I66*Fond!CT66),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A66<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},48,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ66:AN66)-SUM(Fond!AO66:AS66)","v":0},0,{"$f":"SUM(Fond!AJ66:AN66)-SUM(Fond!AO66:AS66)","v":0}]
[4,2,115.38,{"$f":"IF(OR(AND(m>0,A67<m,OR(AND(EE=1,C67>0),AND(EE<>1,B67=1))),AND(m<=0,A67<n,B67=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A67=0,B67=1,EE=0),$E$15*$B$4,IF(AND(C67>0,A67<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E67=0,0,MAX((E67+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A67=0,B67=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A67<n)*IF(AND(B67>1,C67=0),0,ROUND(IF(EE=1,($B$11+IF(A67>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A67>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C67*$M$3),10))+IF(AND(A67<n,A67>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I67*Fond!CP67),2)","v":88.12},{"$f":"ROUND(($I67*Fond!CQ67),2)","v":88.12},{"$f":"ROUND(($I67*Fond!CR67),2)","v":88.12},{"$f":"ROUND(($I67*Fond!CS67),2)","v":88.12},{"$f":"ROUND(($I67*Fond!CT67),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A67<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},49,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ67:AN67)-SUM(Fond!AO67:AS67)","v":0},0,{"$f":"SUM(Fond!AJ67:AN67)-SUM(Fond!AO67:AS67)","v":0}]
[4,3,115.38,{"$f":"IF(OR(AND(m>0,A68<m,OR(AND(EE=1,C68>0),AND(EE<>1,B68=1))),AND(m<=0,A68<n,B68=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A68=0,B68=1,EE=0),$E$15*$B$4,IF(AND(C68>0,A68<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E68=0,0,MAX((E68+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A68=0,B68=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A68<n)*IF(AND(B68>1,C68=0),0,ROUND(IF(EE=1,($B$11+IF(A68>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A68>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C68*$M$3),10))+IF(AND(A68<n,A68>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I68*Fond!CP68),2)","v":88.12},{"$f":"ROUND(($I68*Fond!CQ68),2)","v":88.12},{"$f":"ROUND(($I68*Fond!CR68),2)","v":88.12},{"$f":"ROUND(($I68*Fond!CS68),2)","v":88.12},{"$f":"ROUND(($I68*Fond!CT68),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A68<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},50,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ68:AN68)-SUM(Fond!AO68:AS68)","v":0},0,{"$f":"SUM(Fond!AJ68:AN68)-SUM(Fond!AO68:AS68)","v":0}]
[4,4,115.38,{"$f":"IF(OR(AND(m>0,A69<m,OR(AND(EE=1,C69>0),AND(EE<>1,B69=1))),AND(m<=0,A69<n,B69=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A69=0,B69=1,EE=0),$E$15*$B$4,IF(AND(C69>0,A69<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E69=0,0,MAX((E69+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A69=0,B69=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A69<n)*IF(AND(B69>1,C69=0),0,ROUND(IF(EE=1,($B$11+IF(A69>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A69>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C69*$M$3),10))+IF(AND(A69<n,A69>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I69*Fond!CP69),2)","v":88.12},{"$f":"ROUND(($I69*Fond!CQ69),2)","v":88.12},{"$f":"ROUND(($I69*Fond!CR69),2)","v":88.12},{"$f":"ROUND(($I69*Fond!CS69),2)","v":88.12},{"$f":"ROUND(($I69*Fond!CT69),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A69<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},51,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ69:AN69)-SUM(Fond!AO69:AS69)","v":0},0,{"$f":"SUM(Fond!AJ69:AN69)-SUM(Fond!AO69:AS69)","v":0}]
[4,5,115.38,{"$f":"IF(OR(AND(m>0,A70<m,OR(AND(EE=1,C70>0),AND(EE<>1,B70=1))),AND(m<=0,A70<n,B70=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A70=0,B70=1,EE=0),$E$15*$B$4,IF(AND(C70>0,A70<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E70=0,0,MAX((E70+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A70=0,B70=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A70<n)*IF(AND(B70>1,C70=0),0,ROUND(IF(EE=1,($B$11+IF(A70>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A70>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C70*$M$3),10))+IF(AND(A70<n,A70>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I70*Fond!CP70),2)","v":88.12},{"$f":"ROUND(($I70*Fond!CQ70),2)","v":88.12},{"$f":"ROUND(($I70*Fond!CR70),2)","v":88.12},{"$f":"ROUND(($I70*Fond!CS70),2)","v":88.12},{"$f":"ROUND(($I70*Fond!CT70),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A70<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},52,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ70:AN70)-SUM(Fond!AO70:AS70)","v":0},0,{"$f":"SUM(Fond!AJ70:AN70)-SUM(Fond!AO70:AS70)","v":0}]
[4,6,115.38,{"$f":"IF(OR(AND(m>0,A71<m,OR(AND(EE=1,C71>0),AND(EE<>1,B71=1))),AND(m<=0,A71<n,B71=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A71=0,B71=1,EE=0),$E$15*$B$4,IF(AND(C71>0,A71<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E71=0,0,MAX((E71+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A71=0,B71=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A71<n)*IF(AND(B71>1,C71=0),0,ROUND(IF(EE=1,($B$11+IF(A71>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A71>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C71*$M$3),10))+IF(AND(A71<n,A71>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I71*Fond!CP71),2)","v":88.12},{"$f":"ROUND(($I71*Fond!CQ71),2)","v":88.12},{"$f":"ROUND(($I71*Fond!CR71),2)","v":88.12},{"$f":"ROUND(($I71*Fond!CS71),2)","v":88.12},{"$f":"ROUND(($I71*Fond!CT71),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A71<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},53,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ71:AN71)-SUM(Fond!AO71:AS71)","v":0},0,{"$f":"SUM(Fond!AJ71:AN71)-SUM(Fond!AO71:AS71)","v":0}]
[4,7,115.38,{"$f":"IF(OR(AND(m>0,A72<m,OR(AND(EE=1,C72>0),AND(EE<>1,B72=1))),AND(m<=0,A72<n,B72=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A72=0,B72=1,EE=0),$E$15*$B$4,IF(AND(C72>0,A72<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E72=0,0,MAX((E72+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A72=0,B72=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A72<n)*IF(AND(B72>1,C72=0),0,ROUND(IF(EE=1,($B$11+IF(A72>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A72>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C72*$M$3),10))+IF(AND(A72<n,A72>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I72*Fond!CP72),2)","v":88.12},{"$f":"ROUND(($I72*Fond!CQ72),2)","v":88.12},{"$f":"ROUND(($I72*Fond!CR72),2)","v":88.12},{"$f":"ROUND(($I72*Fond!CS72),2)","v":88.12},{"$f":"ROUND(($I72*Fond!CT72),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A72<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},54,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ72:AN72)-SUM(Fond!AO72:AS72)","v":0},0,{"$f":"SUM(Fond!AJ72:AN72)-SUM(Fond!AO72:AS72)","v":0}]
[4,8,115.38,{"$f":"IF(OR(AND(m>0,A73<m,OR(AND(EE=1,C73>0),AND(EE<>1,B73=1))),AND(m<=0,A73<n,B73=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A73=0,B73=1,EE=0),$E$15*$B$4,IF(AND(C73>0,A73<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E73=0,0,MAX((E73+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A73=0,B73=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A73<n)*IF(AND(B73>1,C73=0),0,ROUND(IF(EE=1,($B$11+IF(A73>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A73>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C73*$M$3),10))+IF(AND(A73<n,A73>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I73*Fond!CP73),2)","v":88.12},{"$f":"ROUND(($I73*Fond!CQ73),2)","v":88.12},{"$f":"ROUND(($I73*Fond!CR73),2)","v":88.12},{"$f":"ROUND(($I73*Fond!CS73),2)","v":88.12},{"$f":"ROUND(($I73*Fond!CT73),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A73<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},55,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ73:AN73)-SUM(Fond!AO73:AS73)","v":0},0,{"$f":"SUM(Fond!AJ73:AN73)-SUM(Fond!AO73:AS73)","v":0}]
[4,9,115.38,{"$f":"IF(OR(AND(m>0,A74<m,OR(AND(EE=1,C74>0),AND(EE<>1,B74=1))),AND(m<=0,A74<n,B74=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A74=0,B74=1,EE=0),$E$15*$B$4,IF(AND(C74>0,A74<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E74=0,0,MAX((E74+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A74=0,B74=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A74<n)*IF(AND(B74>1,C74=0),0,ROUND(IF(EE=1,($B$11+IF(A74>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A74>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C74*$M$3),10))+IF(AND(A74<n,A74>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I74*Fond!CP74),2)","v":88.12},{"$f":"ROUND(($I74*Fond!CQ74),2)","v":88.12},{"$f":"ROUND(($I74*Fond!CR74),2)","v":88.12},{"$f":"ROUND(($I74*Fond!CS74),2)","v":88.12},{"$f":"ROUND(($I74*Fond!CT74),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A74<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},56,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ74:AN74)-SUM(Fond!AO74:AS74)","v":0},0,{"$f":"SUM(Fond!AJ74:AN74)-SUM(Fond!AO74:AS74)","v":0}]
[4,10,115.38,{"$f":"IF(OR(AND(m>0,A75<m,OR(AND(EE=1,C75>0),AND(EE<>1,B75=1))),AND(m<=0,A75<n,B75=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A75=0,B75=1,EE=0),$E$15*$B$4,IF(AND(C75>0,A75<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E75=0,0,MAX((E75+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A75=0,B75=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A75<n)*IF(AND(B75>1,C75=0),0,ROUND(IF(EE=1,($B$11+IF(A75>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A75>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C75*$M$3),10))+IF(AND(A75<n,A75>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I75*Fond!CP75),2)","v":88.12},{"$f":"ROUND(($I75*Fond!CQ75),2)","v":88.12},{"$f":"ROUND(($I75*Fond!CR75),2)","v":88.12},{"$f":"ROUND(($I75*Fond!CS75),2)","v":88.12},{"$f":"ROUND(($I75*Fond!CT75),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A75<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},57,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ75:AN75)-SUM(Fond!AO75:AS75)","v":0},0,{"$f":"SUM(Fond!AJ75:AN75)-SUM(Fond!AO75:AS75)","v":0}]
[4,11,115.38,{"$f":"IF(OR(AND(m>0,A76<m,OR(AND(EE=1,C76>0),AND(EE<>1,B76=1))),AND(m<=0,A76<n,B76=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A76=0,B76=1,EE=0),$E$15*$B$4,IF(AND(C76>0,A76<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E76=0,0,MAX((E76+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A76=0,B76=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A76<n)*IF(AND(B76>1,C76=0),0,ROUND(IF(EE=1,($B$11+IF(A76>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A76>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C76*$M$3),10))+IF(AND(A76<n,A76>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I76*Fond!CP76),2)","v":88.12},{"$f":"ROUND(($I76*Fond!CQ76),2)","v":88.12},{"$f":"ROUND(($I76*Fond!CR76),2)","v":88.12},{"$f":"ROUND(($I76*Fond!CS76),2)","v":88.12},{"$f":"ROUND(($I76*Fond!CT76),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A76<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},58,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ76:AN76)-SUM(Fond!AO76:AS76)","v":0},0,{"$f":"SUM(Fond!AJ76:AN76)-SUM(Fond!AO76:AS76)","v":0}]
[4,12,115.38,{"$f":"IF(OR(AND(m>0,A77<m,OR(AND(EE=1,C77>0),AND(EE<>1,B77=1))),AND(m<=0,A77<n,B77=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A77=0,B77=1,EE=0),$E$15*$B$4,IF(AND(C77>0,A77<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":20.77},{"$f":"ROUND(IF(Kosten_Fond!E77=0,0,MAX((E77+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A77=0,B77=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":20.77},0,{"$f":"(A77<n)*IF(AND(B77>1,C77=0),0,ROUND(IF(EE=1,($B$11+IF(A77>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A77>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C77*$M$3),10))+IF(AND(A77<n,A77>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},88.12,{"$f":"ROUND(($I77*Fond!CP77),2)","v":88.12},{"$f":"ROUND(($I77*Fond!CQ77),2)","v":88.12},{"$f":"ROUND(($I77*Fond!CR77),2)","v":88.12},{"$f":"ROUND(($I77*Fond!CS77),2)","v":88.12},{"$f":"ROUND(($I77*Fond!CT77),2)","v":88.12},0,0,0,0,0,88.12,88.12,88.12,88.12,88.12,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A77<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},59,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ77:AN77)-SUM(Fond!AO77:AS77)","v":0},0,{"$f":"SUM(Fond!AJ77:AN77)-SUM(Fond!AO77:AS77)","v":0}]
[5,1,115.38,{"$f":"IF(OR(AND(m>0,A78<m,OR(AND(EE=1,C78>0),AND(EE<>1,B78=1))),AND(m<=0,A78<n,B78=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A78=0,B78=1,EE=0),$E$15*$B$4,IF(AND(C78>0,A78<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E78=0,0,MAX((E78+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A78=0,B78=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A78<n)*IF(AND(B78>1,C78=0),0,ROUND(IF(EE=1,($B$11+IF(A78>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A78>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C78*$M$3),10))+IF(AND(A78<n,A78>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I78*Fond!CP78),2)","v":108.89},{"$f":"ROUND(($I78*Fond!CQ78),2)","v":108.89},{"$f":"ROUND(($I78*Fond!CR78),2)","v":108.89},{"$f":"ROUND(($I78*Fond!CS78),2)","v":108.89},{"$f":"ROUND(($I78*Fond!CT78),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A78<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},60,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ78:AN78)-SUM(Fond!AO78:AS78)","v":0},0,{"$f":"SUM(Fond!AJ78:AN78)-SUM(Fond!AO78:AS78)","v":0}]
[5,2,115.38,{"$f":"IF(OR(AND(m>0,A79<m,OR(AND(EE=1,C79>0),AND(EE<>1,B79=1))),AND(m<=0,A79<n,B79=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A79=0,B79=1,EE=0),$E$15*$B$4,IF(AND(C79>0,A79<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E79=0,0,MAX((E79+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A79=0,B79=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A79<n)*IF(AND(B79>1,C79=0),0,ROUND(IF(EE=1,($B$11+IF(A79>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A79>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C79*$M$3),10))+IF(AND(A79<n,A79>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I79*Fond!CP79),2)","v":108.89},{"$f":"ROUND(($I79*Fond!CQ79),2)","v":108.89},{"$f":"ROUND(($I79*Fond!CR79),2)","v":108.89},{"$f":"ROUND(($I79*Fond!CS79),2)","v":108.89},{"$f":"ROUND(($I79*Fond!CT79),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A79<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},61,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ79:AN79)-SUM(Fond!AO79:AS79)","v":0},0,{"$f":"SUM(Fond!AJ79:AN79)-SUM(Fond!AO79:AS79)","v":0}]
[5,3,115.38,{"$f":"IF(OR(AND(m>0,A80<m,OR(AND(EE=1,C80>0),AND(EE<>1,B80=1))),AND(m<=0,A80<n,B80=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A80=0,B80=1,EE=0),$E$15*$B$4,IF(AND(C80>0,A80<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E80=0,0,MAX((E80+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A80=0,B80=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A80<n)*IF(AND(B80>1,C80=0),0,ROUND(IF(EE=1,($B$11+IF(A80>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A80>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C80*$M$3),10))+IF(AND(A80<n,A80>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I80*Fond!CP80),2)","v":108.89},{"$f":"ROUND(($I80*Fond!CQ80),2)","v":108.89},{"$f":"ROUND(($I80*Fond!CR80),2)","v":108.89},{"$f":"ROUND(($I80*Fond!CS80),2)","v":108.89},{"$f":"ROUND(($I80*Fond!CT80),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A80<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},62,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ80:AN80)-SUM(Fond!AO80:AS80)","v":0},0,{"$f":"SUM(Fond!AJ80:AN80)-SUM(Fond!AO80:AS80)","v":0}]
[5,4,115.38,{"$f":"IF(OR(AND(m>0,A81<m,OR(AND(EE=1,C81>0),AND(EE<>1,B81=1))),AND(m<=0,A81<n,B81=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A81=0,B81=1,EE=0),$E$15*$B$4,IF(AND(C81>0,A81<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E81=0,0,MAX((E81+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A81=0,B81=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A81<n)*IF(AND(B81>1,C81=0),0,ROUND(IF(EE=1,($B$11+IF(A81>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A81>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C81*$M$3),10))+IF(AND(A81<n,A81>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I81*Fond!CP81),2)","v":108.89},{"$f":"ROUND(($I81*Fond!CQ81),2)","v":108.89},{"$f":"ROUND(($I81*Fond!CR81),2)","v":108.89},{"$f":"ROUND(($I81*Fond!CS81),2)","v":108.89},{"$f":"ROUND(($I81*Fond!CT81),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A81<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},63,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ81:AN81)-SUM(Fond!AO81:AS81)","v":0},0,{"$f":"SUM(Fond!AJ81:AN81)-SUM(Fond!AO81:AS81)","v":0}]
[5,5,{"$f":"ROUND(IF(OR(AND(m=0,A82=0,B82=1),AND(m>0,A82<m,MOD((B82-1),12/$C$16)=0)),$B$15,0),2)","v":115.38},{"$f":"IF(OR(AND(m>0,A82<m,OR(AND(EE=1,C82>0),AND(EE<>1,B82=1))),AND(m<=0,A82<n,B82=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A82=0,B82=1,EE=0),$E$15*$B$4,IF(AND(C82>0,A82<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E82=0,0,MAX((E82+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A82=0,B82=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A82<n)*IF(AND(B82>1,C82=0),0,ROUND(IF(EE=1,($B$11+IF(A82>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A82>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C82*$M$3),10))+IF(AND(A82<n,A82>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I82*Fond!CP82),2)","v":108.89},{"$f":"ROUND(($I82*Fond!CQ82),2)","v":108.89},{"$f":"ROUND(($I82*Fond!CR82),2)","v":108.89},{"$f":"ROUND(($I82*Fond!CS82),2)","v":108.89},{"$f":"ROUND(($I82*Fond!CT82),2)","v":108.89},{"$f":"IF($I82<0,0,IF($C82>0,ROUND(J82-J82/(1+$F$8),2),0))","v":0},{"$f":"IF($I82<0,0,IF($C82>0,ROUND(K82-K82/(1+$G$8),2),0))","v":0},{"$f":"IF($I82<0,0,IF($C82>0,ROUND(L82-L82/(1+$H$8),2),0))","v":0},{"$f":"IF($I82<0,0,IF($C82>0,ROUND(M82-M82/(1+$I$8),2),0))","v":0},{"$f":"IF($I82<0,0,IF($C82>0,ROUND(N82-N82/(1+$J$8),2),0))","v":0},108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A82<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},64,0,0,{"$f":"SUMIF($A$18:$A$870,AC82,$F$18:$F$870)","v":0},0,0,0,0,0,null,{"$f":"SUM(Fond!AJ82:AN82)-SUM(Fond!AO82:AS82)","v":0},{"$f":"IF(AC82>n,0,INDEX($AA$18:$AA$870,AC82*$AN$13+1))","v":0},{"$f":"SUM(Fond!AJ82:AN82)-SUM(Fond!AO82:AS82)","v":0}]
[5,6,115.38,{"$f":"IF(OR(AND(m>0,A83<m,OR(AND(EE=1,C83>0),AND(EE<>1,B83=1))),AND(m<=0,A83<n,B83=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A83=0,B83=1,EE=0),$E$15*$B$4,IF(AND(C83>0,A83<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E83=0,0,MAX((E83+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A83=0,B83=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C83>0,ROUND(C83*$B$6,2),0)","v":0},{"$f":"(A83<n)*IF(AND(B83>1,C83=0),0,ROUND(IF(EE=1,($B$11+IF(A83>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A83>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C83*$M$3),10))+IF(AND(A83<n,A83>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},{"$f":"ROUND(IF(AND(C83=0,A83+B83>1),0,C83-(D83+F83+G83+H83)),2)","v":108.89},{"$f":"ROUND(($I83*Fond!CP83),2)","v":108.89},{"$f":"ROUND(($I83*Fond!CQ83),2)","v":108.89},{"$f":"ROUND(($I83*Fond!CR83),2)","v":108.89},{"$f":"ROUND(($I83*Fond!CS83),2)","v":108.89},{"$f":"ROUND(($I83*Fond!CT83),2)","v":108.89},0,0,0,0,0,{"$f":"J83-O83","v":108.89},{"$f":"K83-P83","v":108.89},{"$f":"L83-Q83","v":108.89},{"$f":"M83-R83","v":108.89},{"$f":"N83-S83","v":108.89},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A83<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},65,{"$f":"SUMIF($A$18:$A$870,AC83,$C$18:$C$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC83,$D$18:$D$870)","v":0},0,{"$f":"SUMIF($A$18:$A$870,AC83,$G$18:$G$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC83,$H$18:$H$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC83,$I$18:$I$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC83,$O$18:$O$870)+SUMIF($A$18:$A$870,AC83,$P$18:$P$870)+SUMIF($A$18:$A$870,AC83,$Q$18:$Q$870)+SUMIF($A$18:$A$870,AC83,$R$18:$R$870)+SUMIF($A$18:$A$870,AC83,$S$18:$S$870)","v":0},{"$f":"SUMIF($A$18:$A$870,AC83,$T$18:$T$870)+SUMIF($A$18:$A$870,AC83,$U$18:$U$870)+SUMIF($A$18:$A$870,AC83,$V$18:$V$870)+SUMIF($A$18:$A$870,AC83,$W$18:$W$870)+SUMIF($A$18:$A$870,AC83,$X$18:$X$870)","v":0},null,{"$f":"SUM(Fond!AJ83:AN83)-SUM(Fond!AO83:AS83)","v":0},0,{"$f":"SUM(Fond!AJ83:AN83)-SUM(Fond!AO83:AS83)","v":0}]
[5,7,115.38,{"$f":"IF(OR(AND(m>0,A84<m,OR(AND(EE=1,C84>0),AND(EE<>1,B84=1))),AND(m<=0,A84<n,B84=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A84=0,B84=1,EE=0),$E$15*$B$4,IF(AND(C84>0,A84<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E84=0,0,MAX((E84+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A84=0,B84=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A84<n)*IF(AND(B84>1,C84=0),0,ROUND(IF(EE=1,($B$11+IF(A84>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A84>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C84*$M$3),10))+IF(AND(A84<n,A84>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I84*Fond!CP84),2)","v":108.89},{"$f":"ROUND(($I84*Fond!CQ84),2)","v":108.89},{"$f":"ROUND(($I84*Fond!CR84),2)","v":108.89},{"$f":"ROUND(($I84*Fond!CS84),2)","v":108.89},{"$f":"ROUND(($I84*Fond!CT84),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A84<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},66,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ84:AN84)-SUM(Fond!AO84:AS84)","v":0},0,{"$f":"SUM(Fond!AJ84:AN84)-SUM(Fond!AO84:AS84)","v":0}]
[5,8,115.38,{"$f":"IF(OR(AND(m>0,A85<m,OR(AND(EE=1,C85>0),AND(EE<>1,B85=1))),AND(m<=0,A85<n,B85=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A85=0,B85=1,EE=0),$E$15*$B$4,IF(AND(C85>0,A85<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E85=0,0,MAX((E85+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A85=0,B85=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A85<n)*IF(AND(B85>1,C85=0),0,ROUND(IF(EE=1,($B$11+IF(A85>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A85>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C85*$M$3),10))+IF(AND(A85<n,A85>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I85*Fond!CP85),2)","v":108.89},{"$f":"ROUND(($I85*Fond!CQ85),2)","v":108.89},{"$f":"ROUND(($I85*Fond!CR85),2)","v":108.89},{"$f":"ROUND(($I85*Fond!CS85),2)","v":108.89},{"$f":"ROUND(($I85*Fond!CT85),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A85<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},67,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ85:AN85)-SUM(Fond!AO85:AS85)","v":0},0,{"$f":"SUM(Fond!AJ85:AN85)-SUM(Fond!AO85:AS85)","v":0}]
[5,9,115.38,{"$f":"IF(OR(AND(m>0,A86<m,OR(AND(EE=1,C86>0),AND(EE<>1,B86=1))),AND(m<=0,A86<n,B86=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A86=0,B86=1,EE=0),$E$15*$B$4,IF(AND(C86>0,A86<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E86=0,0,MAX((E86+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A86=0,B86=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A86<n)*IF(AND(B86>1,C86=0),0,ROUND(IF(EE=1,($B$11+IF(A86>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A86>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C86*$M$3),10))+IF(AND(A86<n,A86>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I86*Fond!CP86),2)","v":108.89},{"$f":"ROUND(($I86*Fond!CQ86),2)","v":108.89},{"$f":"ROUND(($I86*Fond!CR86),2)","v":108.89},{"$f":"ROUND(($I86*Fond!CS86),2)","v":108.89},{"$f":"ROUND(($I86*Fond!CT86),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A86<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},68,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ86:AN86)-SUM(Fond!AO86:AS86)","v":0},0,{"$f":"SUM(Fond!AJ86:AN86)-SUM(Fond!AO86:AS86)","v":0}]
[5,10,115.38,{"$f":"IF(OR(AND(m>0,A87<m,OR(AND(EE=1,C87>0),AND(EE<>1,B87=1))),AND(m<=0,A87<n,B87=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A87=0,B87=1,EE=0),$E$15*$B$4,IF(AND(C87>0,A87<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E87=0,0,MAX((E87+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A87=0,B87=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A87<n)*IF(AND(B87>1,C87=0),0,ROUND(IF(EE=1,($B$11+IF(A87>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A87>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C87*$M$3),10))+IF(AND(A87<n,A87>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I87*Fond!CP87),2)","v":108.89},{"$f":"ROUND(($I87*Fond!CQ87),2)","v":108.89},{"$f":"ROUND(($I87*Fond!CR87),2)","v":108.89},{"$f":"ROUND(($I87*Fond!CS87),2)","v":108.89},{"$f":"ROUND(($I87*Fond!CT87),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A87<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},69,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ87:AN87)-SUM(Fond!AO87:AS87)","v":0},0,{"$f":"SUM(Fond!AJ87:AN87)-SUM(Fond!AO87:AS87)","v":0}]
[5,11,115.38,{"$f":"IF(OR(AND(m>0,A88<m,OR(AND(EE=1,C88>0),AND(EE<>1,B88=1))),AND(m<=0,A88<n,B88=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A88=0,B88=1,EE=0),$E$15*$B$4,IF(AND(C88>0,A88<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E88=0,0,MAX((E88+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A88=0,B88=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A88<n)*IF(AND(B88>1,C88=0),0,ROUND(IF(EE=1,($B$11+IF(A88>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A88>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C88*$M$3),10))+IF(AND(A88<n,A88>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I88*Fond!CP88),2)","v":108.89},{"$f":"ROUND(($I88*Fond!CQ88),2)","v":108.89},{"$f":"ROUND(($I88*Fond!CR88),2)","v":108.89},{"$f":"ROUND(($I88*Fond!CS88),2)","v":108.89},{"$f":"ROUND(($I88*Fond!CT88),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A88<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},70,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ88:AN88)-SUM(Fond!AO88:AS88)","v":0},0,{"$f":"SUM(Fond!AJ88:AN88)-SUM(Fond!AO88:AS88)","v":0}]
[5,12,115.38,{"$f":"IF(OR(AND(m>0,A89<m,OR(AND(EE=1,C89>0),AND(EE<>1,B89=1))),AND(m<=0,A89<n,B89=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A89=0,B89=1,EE=0),$E$15*$B$4,IF(AND(C89>0,A89<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E89=0,0,MAX((E89+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A89=0,B89=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A89<n)*IF(AND(B89>1,C89=0),0,ROUND(IF(EE=1,($B$11+IF(A89>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A89>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C89*$M$3),10))+IF(AND(A89<n,A89>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I89*Fond!CP89),2)","v":108.89},{"$f":"ROUND(($I89*Fond!CQ89),2)","v":108.89},{"$f":"ROUND(($I89*Fond!CR89),2)","v":108.89},{"$f":"ROUND(($I89*Fond!CS89),2)","v":108.89},{"$f":"ROUND(($I89*Fond!CT89),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A89<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},71,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ89:AN89)-SUM(Fond!AO89:AS89)","v":0},0,{"$f":"SUM(Fond!AJ89:AN89)-SUM(Fond!AO89:AS89)","v":0}]
[6,1,115.38,{"$f":"IF(OR(AND(m>0,A90<m,OR(AND(EE=1,C90>0),AND(EE<>1,B90=1))),AND(m<=0,A90<n,B90=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A90=0,B90=1,EE=0),$E$15*$B$4,IF(AND(C90>0,A90<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E90=0,0,MAX((E90+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A90=0,B90=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A90<n)*IF(AND(B90>1,C90=0),0,ROUND(IF(EE=1,($B$11+IF(A90>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A90>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C90*$M$3),10))+IF(AND(A90<n,A90>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I90*Fond!CP90),2)","v":108.89},{"$f":"ROUND(($I90*Fond!CQ90),2)","v":108.89},{"$f":"ROUND(($I90*Fond!CR90),2)","v":108.89},{"$f":"ROUND(($I90*Fond!CS90),2)","v":108.89},{"$f":"ROUND(($I90*Fond!CT90),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A90<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},72,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ90:AN90)-SUM(Fond!AO90:AS90)","v":0},0,{"$f":"SUM(Fond!AJ90:AN90)-SUM(Fond!AO90:AS90)","v":0}]
[6,2,115.38,{"$f":"IF(OR(AND(m>0,A91<m,OR(AND(EE=1,C91>0),AND(EE<>1,B91=1))),AND(m<=0,A91<n,B91=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A91=0,B91=1,EE=0),$E$15*$B$4,IF(AND(C91>0,A91<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E91=0,0,MAX((E91+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A91=0,B91=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A91<n)*IF(AND(B91>1,C91=0),0,ROUND(IF(EE=1,($B$11+IF(A91>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A91>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C91*$M$3),10))+IF(AND(A91<n,A91>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I91*Fond!CP91),2)","v":108.89},{"$f":"ROUND(($I91*Fond!CQ91),2)","v":108.89},{"$f":"ROUND(($I91*Fond!CR91),2)","v":108.89},{"$f":"ROUND(($I91*Fond!CS91),2)","v":108.89},{"$f":"ROUND(($I91*Fond!CT91),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A91<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},73,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ91:AN91)-SUM(Fond!AO91:AS91)","v":0},0,{"$f":"SUM(Fond!AJ91:AN91)-SUM(Fond!AO91:AS91)","v":0}]
[6,3,115.38,{"$f":"IF(OR(AND(m>0,A92<m,OR(AND(EE=1,C92>0),AND(EE<>1,B92=1))),AND(m<=0,A92<n,B92=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A92=0,B92=1,EE=0),$E$15*$B$4,IF(AND(C92>0,A92<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E92=0,0,MAX((E92+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A92=0,B92=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A92<n)*IF(AND(B92>1,C92=0),0,ROUND(IF(EE=1,($B$11+IF(A92>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A92>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C92*$M$3),10))+IF(AND(A92<n,A92>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I92*Fond!CP92),2)","v":108.89},{"$f":"ROUND(($I92*Fond!CQ92),2)","v":108.89},{"$f":"ROUND(($I92*Fond!CR92),2)","v":108.89},{"$f":"ROUND(($I92*Fond!CS92),2)","v":108.89},{"$f":"ROUND(($I92*Fond!CT92),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A92<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},74,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ92:AN92)-SUM(Fond!AO92:AS92)","v":0},0,{"$f":"SUM(Fond!AJ92:AN92)-SUM(Fond!AO92:AS92)","v":0}]
[6,4,115.38,{"$f":"IF(OR(AND(m>0,A93<m,OR(AND(EE=1,C93>0),AND(EE<>1,B93=1))),AND(m<=0,A93<n,B93=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A93=0,B93=1,EE=0),$E$15*$B$4,IF(AND(C93>0,A93<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E93=0,0,MAX((E93+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A93=0,B93=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A93<n)*IF(AND(B93>1,C93=0),0,ROUND(IF(EE=1,($B$11+IF(A93>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A93>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C93*$M$3),10))+IF(AND(A93<n,A93>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I93*Fond!CP93),2)","v":108.89},{"$f":"ROUND(($I93*Fond!CQ93),2)","v":108.89},{"$f":"ROUND(($I93*Fond!CR93),2)","v":108.89},{"$f":"ROUND(($I93*Fond!CS93),2)","v":108.89},{"$f":"ROUND(($I93*Fond!CT93),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A93<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},75,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ93:AN93)-SUM(Fond!AO93:AS93)","v":0},0,{"$f":"SUM(Fond!AJ93:AN93)-SUM(Fond!AO93:AS93)","v":0}]
[6,5,115.38,{"$f":"IF(OR(AND(m>0,A94<m,OR(AND(EE=1,C94>0),AND(EE<>1,B94=1))),AND(m<=0,A94<n,B94=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A94=0,B94=1,EE=0),$E$15*$B$4,IF(AND(C94>0,A94<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E94=0,0,MAX((E94+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A94=0,B94=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A94<n)*IF(AND(B94>1,C94=0),0,ROUND(IF(EE=1,($B$11+IF(A94>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A94>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C94*$M$3),10))+IF(AND(A94<n,A94>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I94*Fond!CP94),2)","v":108.89},{"$f":"ROUND(($I94*Fond!CQ94),2)","v":108.89},{"$f":"ROUND(($I94*Fond!CR94),2)","v":108.89},{"$f":"ROUND(($I94*Fond!CS94),2)","v":108.89},{"$f":"ROUND(($I94*Fond!CT94),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A94<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},76,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ94:AN94)-SUM(Fond!AO94:AS94)","v":0},0,{"$f":"SUM(Fond!AJ94:AN94)-SUM(Fond!AO94:AS94)","v":0}]
[6,6,115.38,{"$f":"IF(OR(AND(m>0,A95<m,OR(AND(EE=1,C95>0),AND(EE<>1,B95=1))),AND(m<=0,A95<n,B95=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A95=0,B95=1,EE=0),$E$15*$B$4,IF(AND(C95>0,A95<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E95=0,0,MAX((E95+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A95=0,B95=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A95<n)*IF(AND(B95>1,C95=0),0,ROUND(IF(EE=1,($B$11+IF(A95>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A95>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C95*$M$3),10))+IF(AND(A95<n,A95>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I95*Fond!CP95),2)","v":108.89},{"$f":"ROUND(($I95*Fond!CQ95),2)","v":108.89},{"$f":"ROUND(($I95*Fond!CR95),2)","v":108.89},{"$f":"ROUND(($I95*Fond!CS95),2)","v":108.89},{"$f":"ROUND(($I95*Fond!CT95),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A95<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},77,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ95:AN95)-SUM(Fond!AO95:AS95)","v":0},0,{"$f":"SUM(Fond!AJ95:AN95)-SUM(Fond!AO95:AS95)","v":0}]
[6,7,115.38,{"$f":"IF(OR(AND(m>0,A96<m,OR(AND(EE=1,C96>0),AND(EE<>1,B96=1))),AND(m<=0,A96<n,B96=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A96=0,B96=1,EE=0),$E$15*$B$4,IF(AND(C96>0,A96<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E96=0,0,MAX((E96+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A96=0,B96=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A96<n)*IF(AND(B96>1,C96=0),0,ROUND(IF(EE=1,($B$11+IF(A96>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A96>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C96*$M$3),10))+IF(AND(A96<n,A96>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I96*Fond!CP96),2)","v":108.89},{"$f":"ROUND(($I96*Fond!CQ96),2)","v":108.89},{"$f":"ROUND(($I96*Fond!CR96),2)","v":108.89},{"$f":"ROUND(($I96*Fond!CS96),2)","v":108.89},{"$f":"ROUND(($I96*Fond!CT96),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A96<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},78,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ96:AN96)-SUM(Fond!AO96:AS96)","v":0},0,{"$f":"SUM(Fond!AJ96:AN96)-SUM(Fond!AO96:AS96)","v":0}]
[6,8,115.38,{"$f":"IF(OR(AND(m>0,A97<m,OR(AND(EE=1,C97>0),AND(EE<>1,B97=1))),AND(m<=0,A97<n,B97=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A97=0,B97=1,EE=0),$E$15*$B$4,IF(AND(C97>0,A97<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E97=0,0,MAX((E97+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A97=0,B97=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A97<n)*IF(AND(B97>1,C97=0),0,ROUND(IF(EE=1,($B$11+IF(A97>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A97>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C97*$M$3),10))+IF(AND(A97<n,A97>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I97*Fond!CP97),2)","v":108.89},{"$f":"ROUND(($I97*Fond!CQ97),2)","v":108.89},{"$f":"ROUND(($I97*Fond!CR97),2)","v":108.89},{"$f":"ROUND(($I97*Fond!CS97),2)","v":108.89},{"$f":"ROUND(($I97*Fond!CT97),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A97<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},79,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ97:AN97)-SUM(Fond!AO97:AS97)","v":0},0,{"$f":"SUM(Fond!AJ97:AN97)-SUM(Fond!AO97:AS97)","v":0}]
[6,9,115.38,{"$f":"IF(OR(AND(m>0,A98<m,OR(AND(EE=1,C98>0),AND(EE<>1,B98=1))),AND(m<=0,A98<n,B98=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A98=0,B98=1,EE=0),$E$15*$B$4,IF(AND(C98>0,A98<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E98=0,0,MAX((E98+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A98=0,B98=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A98<n)*IF(AND(B98>1,C98=0),0,ROUND(IF(EE=1,($B$11+IF(A98>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A98>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C98*$M$3),10))+IF(AND(A98<n,A98>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I98*Fond!CP98),2)","v":108.89},{"$f":"ROUND(($I98*Fond!CQ98),2)","v":108.89},{"$f":"ROUND(($I98*Fond!CR98),2)","v":108.89},{"$f":"ROUND(($I98*Fond!CS98),2)","v":108.89},{"$f":"ROUND(($I98*Fond!CT98),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A98<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},80,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ98:AN98)-SUM(Fond!AO98:AS98)","v":0},0,{"$f":"SUM(Fond!AJ98:AN98)-SUM(Fond!AO98:AS98)","v":0}]
[6,10,115.38,{"$f":"IF(OR(AND(m>0,A99<m,OR(AND(EE=1,C99>0),AND(EE<>1,B99=1))),AND(m<=0,A99<n,B99=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A99=0,B99=1,EE=0),$E$15*$B$4,IF(AND(C99>0,A99<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E99=0,0,MAX((E99+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A99=0,B99=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A99<n)*IF(AND(B99>1,C99=0),0,ROUND(IF(EE=1,($B$11+IF(A99>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A99>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C99*$M$3),10))+IF(AND(A99<n,A99>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I99*Fond!CP99),2)","v":108.89},{"$f":"ROUND(($I99*Fond!CQ99),2)","v":108.89},{"$f":"ROUND(($I99*Fond!CR99),2)","v":108.89},{"$f":"ROUND(($I99*Fond!CS99),2)","v":108.89},{"$f":"ROUND(($I99*Fond!CT99),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A99<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},81,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ99:AN99)-SUM(Fond!AO99:AS99)","v":0},0,{"$f":"SUM(Fond!AJ99:AN99)-SUM(Fond!AO99:AS99)","v":0}]
[6,11,115.38,{"$f":"IF(OR(AND(m>0,A100<m,OR(AND(EE=1,C100>0),AND(EE<>1,B100=1))),AND(m<=0,A100<n,B100=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A100=0,B100=1,EE=0),$E$15*$B$4,IF(AND(C100>0,A100<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E100=0,0,MAX((E100+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A100=0,B100=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A100<n)*IF(AND(B100>1,C100=0),0,ROUND(IF(EE=1,($B$11+IF(A100>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A100>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C100*$M$3),10))+IF(AND(A100<n,A100>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I100*Fond!CP100),2)","v":108.89},{"$f":"ROUND(($I100*Fond!CQ100),2)","v":108.89},{"$f":"ROUND(($I100*Fond!CR100),2)","v":108.89},{"$f":"ROUND(($I100*Fond!CS100),2)","v":108.89},{"$f":"ROUND(($I100*Fond!CT100),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A100<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},82,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ100:AN100)-SUM(Fond!AO100:AS100)","v":0},0,{"$f":"SUM(Fond!AJ100:AN100)-SUM(Fond!AO100:AS100)","v":0}]
[6,12,115.38,{"$f":"IF(OR(AND(m>0,A101<m,OR(AND(EE=1,C101>0),AND(EE<>1,B101=1))),AND(m<=0,A101<n,B101=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A101=0,B101=1,EE=0),$E$15*$B$4,IF(AND(C101>0,A101<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E101=0,0,MAX((E101+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A101=0,B101=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A101<n)*IF(AND(B101>1,C101=0),0,ROUND(IF(EE=1,($B$11+IF(A101>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A101>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C101*$M$3),10))+IF(AND(A101<n,A101>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I101*Fond!CP101),2)","v":108.89},{"$f":"ROUND(($I101*Fond!CQ101),2)","v":108.89},{"$f":"ROUND(($I101*Fond!CR101),2)","v":108.89},{"$f":"ROUND(($I101*Fond!CS101),2)","v":108.89},{"$f":"ROUND(($I101*Fond!CT101),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A101<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},83,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ101:AN101)-SUM(Fond!AO101:AS101)","v":0},0,{"$f":"SUM(Fond!AJ101:AN101)-SUM(Fond!AO101:AS101)","v":0}]
[7,1,115.38,{"$f":"IF(OR(AND(m>0,A102<m,OR(AND(EE=1,C102>0),AND(EE<>1,B102=1))),AND(m<=0,A102<n,B102=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A102=0,B102=1,EE=0),$E$15*$B$4,IF(AND(C102>0,A102<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E102=0,0,MAX((E102+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A102=0,B102=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A102<n)*IF(AND(B102>1,C102=0),0,ROUND(IF(EE=1,($B$11+IF(A102>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A102>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C102*$M$3),10))+IF(AND(A102<n,A102>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I102*Fond!CP102),2)","v":108.89},{"$f":"ROUND(($I102*Fond!CQ102),2)","v":108.89},{"$f":"ROUND(($I102*Fond!CR102),2)","v":108.89},{"$f":"ROUND(($I102*Fond!CS102),2)","v":108.89},{"$f":"ROUND(($I102*Fond!CT102),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A102<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},84,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ102:AN102)-SUM(Fond!AO102:AS102)","v":0},0,{"$f":"SUM(Fond!AJ102:AN102)-SUM(Fond!AO102:AS102)","v":0}]
[7,2,115.38,{"$f":"IF(OR(AND(m>0,A103<m,OR(AND(EE=1,C103>0),AND(EE<>1,B103=1))),AND(m<=0,A103<n,B103=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A103=0,B103=1,EE=0),$E$15*$B$4,IF(AND(C103>0,A103<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E103=0,0,MAX((E103+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A103=0,B103=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A103<n)*IF(AND(B103>1,C103=0),0,ROUND(IF(EE=1,($B$11+IF(A103>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A103>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C103*$M$3),10))+IF(AND(A103<n,A103>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I103*Fond!CP103),2)","v":108.89},{"$f":"ROUND(($I103*Fond!CQ103),2)","v":108.89},{"$f":"ROUND(($I103*Fond!CR103),2)","v":108.89},{"$f":"ROUND(($I103*Fond!CS103),2)","v":108.89},{"$f":"ROUND(($I103*Fond!CT103),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A103<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},85,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ103:AN103)-SUM(Fond!AO103:AS103)","v":0},0,{"$f":"SUM(Fond!AJ103:AN103)-SUM(Fond!AO103:AS103)","v":0}]
[7,3,115.38,{"$f":"IF(OR(AND(m>0,A104<m,OR(AND(EE=1,C104>0),AND(EE<>1,B104=1))),AND(m<=0,A104<n,B104=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A104=0,B104=1,EE=0),$E$15*$B$4,IF(AND(C104>0,A104<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E104=0,0,MAX((E104+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A104=0,B104=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A104<n)*IF(AND(B104>1,C104=0),0,ROUND(IF(EE=1,($B$11+IF(A104>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A104>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C104*$M$3),10))+IF(AND(A104<n,A104>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I104*Fond!CP104),2)","v":108.89},{"$f":"ROUND(($I104*Fond!CQ104),2)","v":108.89},{"$f":"ROUND(($I104*Fond!CR104),2)","v":108.89},{"$f":"ROUND(($I104*Fond!CS104),2)","v":108.89},{"$f":"ROUND(($I104*Fond!CT104),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A104<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},86,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ104:AN104)-SUM(Fond!AO104:AS104)","v":0},0,{"$f":"SUM(Fond!AJ104:AN104)-SUM(Fond!AO104:AS104)","v":0}]
[7,4,115.38,{"$f":"IF(OR(AND(m>0,A105<m,OR(AND(EE=1,C105>0),AND(EE<>1,B105=1))),AND(m<=0,A105<n,B105=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A105=0,B105=1,EE=0),$E$15*$B$4,IF(AND(C105>0,A105<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E105=0,0,MAX((E105+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A105=0,B105=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A105<n)*IF(AND(B105>1,C105=0),0,ROUND(IF(EE=1,($B$11+IF(A105>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A105>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C105*$M$3),10))+IF(AND(A105<n,A105>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I105*Fond!CP105),2)","v":108.89},{"$f":"ROUND(($I105*Fond!CQ105),2)","v":108.89},{"$f":"ROUND(($I105*Fond!CR105),2)","v":108.89},{"$f":"ROUND(($I105*Fond!CS105),2)","v":108.89},{"$f":"ROUND(($I105*Fond!CT105),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A105<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},87,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ105:AN105)-SUM(Fond!AO105:AS105)","v":0},0,{"$f":"SUM(Fond!AJ105:AN105)-SUM(Fond!AO105:AS105)","v":0}]
[7,5,115.38,{"$f":"IF(OR(AND(m>0,A106<m,OR(AND(EE=1,C106>0),AND(EE<>1,B106=1))),AND(m<=0,A106<n,B106=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A106=0,B106=1,EE=0),$E$15*$B$4,IF(AND(C106>0,A106<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E106=0,0,MAX((E106+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A106=0,B106=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A106<n)*IF(AND(B106>1,C106=0),0,ROUND(IF(EE=1,($B$11+IF(A106>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A106>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C106*$M$3),10))+IF(AND(A106<n,A106>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I106*Fond!CP106),2)","v":108.89},{"$f":"ROUND(($I106*Fond!CQ106),2)","v":108.89},{"$f":"ROUND(($I106*Fond!CR106),2)","v":108.89},{"$f":"ROUND(($I106*Fond!CS106),2)","v":108.89},{"$f":"ROUND(($I106*Fond!CT106),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A106<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},88,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ106:AN106)-SUM(Fond!AO106:AS106)","v":0},0,{"$f":"SUM(Fond!AJ106:AN106)-SUM(Fond!AO106:AS106)","v":0}]
[7,6,115.38,{"$f":"IF(OR(AND(m>0,A107<m,OR(AND(EE=1,C107>0),AND(EE<>1,B107=1))),AND(m<=0,A107<n,B107=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A107=0,B107=1,EE=0),$E$15*$B$4,IF(AND(C107>0,A107<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E107=0,0,MAX((E107+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A107=0,B107=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A107<n)*IF(AND(B107>1,C107=0),0,ROUND(IF(EE=1,($B$11+IF(A107>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A107>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C107*$M$3),10))+IF(AND(A107<n,A107>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I107*Fond!CP107),2)","v":108.89},{"$f":"ROUND(($I107*Fond!CQ107),2)","v":108.89},{"$f":"ROUND(($I107*Fond!CR107),2)","v":108.89},{"$f":"ROUND(($I107*Fond!CS107),2)","v":108.89},{"$f":"ROUND(($I107*Fond!CT107),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A107<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},89,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ107:AN107)-SUM(Fond!AO107:AS107)","v":0},0,{"$f":"SUM(Fond!AJ107:AN107)-SUM(Fond!AO107:AS107)","v":0}]
[7,7,115.38,{"$f":"IF(OR(AND(m>0,A108<m,OR(AND(EE=1,C108>0),AND(EE<>1,B108=1))),AND(m<=0,A108<n,B108=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A108=0,B108=1,EE=0),$E$15*$B$4,IF(AND(C108>0,A108<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E108=0,0,MAX((E108+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A108=0,B108=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A108<n)*IF(AND(B108>1,C108=0),0,ROUND(IF(EE=1,($B$11+IF(A108>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A108>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C108*$M$3),10))+IF(AND(A108<n,A108>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I108*Fond!CP108),2)","v":108.89},{"$f":"ROUND(($I108*Fond!CQ108),2)","v":108.89},{"$f":"ROUND(($I108*Fond!CR108),2)","v":108.89},{"$f":"ROUND(($I108*Fond!CS108),2)","v":108.89},{"$f":"ROUND(($I108*Fond!CT108),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A108<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},90,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ108:AN108)-SUM(Fond!AO108:AS108)","v":0},0,{"$f":"SUM(Fond!AJ108:AN108)-SUM(Fond!AO108:AS108)","v":0}]
[7,8,115.38,{"$f":"IF(OR(AND(m>0,A109<m,OR(AND(EE=1,C109>0),AND(EE<>1,B109=1))),AND(m<=0,A109<n,B109=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A109=0,B109=1,EE=0),$E$15*$B$4,IF(AND(C109>0,A109<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E109=0,0,MAX((E109+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A109=0,B109=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A109<n)*IF(AND(B109>1,C109=0),0,ROUND(IF(EE=1,($B$11+IF(A109>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A109>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C109*$M$3),10))+IF(AND(A109<n,A109>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I109*Fond!CP109),2)","v":108.89},{"$f":"ROUND(($I109*Fond!CQ109),2)","v":108.89},{"$f":"ROUND(($I109*Fond!CR109),2)","v":108.89},{"$f":"ROUND(($I109*Fond!CS109),2)","v":108.89},{"$f":"ROUND(($I109*Fond!CT109),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A109<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},91,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ109:AN109)-SUM(Fond!AO109:AS109)","v":0},0,{"$f":"SUM(Fond!AJ109:AN109)-SUM(Fond!AO109:AS109)","v":0}]
[7,9,115.38,{"$f":"IF(OR(AND(m>0,A110<m,OR(AND(EE=1,C110>0),AND(EE<>1,B110=1))),AND(m<=0,A110<n,B110=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A110=0,B110=1,EE=0),$E$15*$B$4,IF(AND(C110>0,A110<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E110=0,0,MAX((E110+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A110=0,B110=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A110<n)*IF(AND(B110>1,C110=0),0,ROUND(IF(EE=1,($B$11+IF(A110>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A110>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C110*$M$3),10))+IF(AND(A110<n,A110>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I110*Fond!CP110),2)","v":108.89},{"$f":"ROUND(($I110*Fond!CQ110),2)","v":108.89},{"$f":"ROUND(($I110*Fond!CR110),2)","v":108.89},{"$f":"ROUND(($I110*Fond!CS110),2)","v":108.89},{"$f":"ROUND(($I110*Fond!CT110),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A110<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},92,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ110:AN110)-SUM(Fond!AO110:AS110)","v":0},0,{"$f":"SUM(Fond!AJ110:AN110)-SUM(Fond!AO110:AS110)","v":0}]
[7,10,115.38,{"$f":"IF(OR(AND(m>0,A111<m,OR(AND(EE=1,C111>0),AND(EE<>1,B111=1))),AND(m<=0,A111<n,B111=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A111=0,B111=1,EE=0),$E$15*$B$4,IF(AND(C111>0,A111<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E111=0,0,MAX((E111+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A111=0,B111=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A111<n)*IF(AND(B111>1,C111=0),0,ROUND(IF(EE=1,($B$11+IF(A111>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A111>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C111*$M$3),10))+IF(AND(A111<n,A111>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I111*Fond!CP111),2)","v":108.89},{"$f":"ROUND(($I111*Fond!CQ111),2)","v":108.89},{"$f":"ROUND(($I111*Fond!CR111),2)","v":108.89},{"$f":"ROUND(($I111*Fond!CS111),2)","v":108.89},{"$f":"ROUND(($I111*Fond!CT111),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A111<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},93,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ111:AN111)-SUM(Fond!AO111:AS111)","v":0},0,{"$f":"SUM(Fond!AJ111:AN111)-SUM(Fond!AO111:AS111)","v":0}]
[7,11,115.38,{"$f":"IF(OR(AND(m>0,A112<m,OR(AND(EE=1,C112>0),AND(EE<>1,B112=1))),AND(m<=0,A112<n,B112=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A112=0,B112=1,EE=0),$E$15*$B$4,IF(AND(C112>0,A112<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E112=0,0,MAX((E112+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A112=0,B112=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A112<n)*IF(AND(B112>1,C112=0),0,ROUND(IF(EE=1,($B$11+IF(A112>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A112>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C112*$M$3),10))+IF(AND(A112<n,A112>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I112*Fond!CP112),2)","v":108.89},{"$f":"ROUND(($I112*Fond!CQ112),2)","v":108.89},{"$f":"ROUND(($I112*Fond!CR112),2)","v":108.89},{"$f":"ROUND(($I112*Fond!CS112),2)","v":108.89},{"$f":"ROUND(($I112*Fond!CT112),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A112<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},94,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ112:AN112)-SUM(Fond!AO112:AS112)","v":0},0,{"$f":"SUM(Fond!AJ112:AN112)-SUM(Fond!AO112:AS112)","v":0}]
[7,12,115.38,{"$f":"IF(OR(AND(m>0,A113<m,OR(AND(EE=1,C113>0),AND(EE<>1,B113=1))),AND(m<=0,A113<n,B113=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A113=0,B113=1,EE=0),$E$15*$B$4,IF(AND(C113>0,A113<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E113=0,0,MAX((E113+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A113=0,B113=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A113<n)*IF(AND(B113>1,C113=0),0,ROUND(IF(EE=1,($B$11+IF(A113>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A113>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C113*$M$3),10))+IF(AND(A113<n,A113>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I113*Fond!CP113),2)","v":108.89},{"$f":"ROUND(($I113*Fond!CQ113),2)","v":108.89},{"$f":"ROUND(($I113*Fond!CR113),2)","v":108.89},{"$f":"ROUND(($I113*Fond!CS113),2)","v":108.89},{"$f":"ROUND(($I113*Fond!CT113),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A113<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},95,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ113:AN113)-SUM(Fond!AO113:AS113)","v":0},0,{"$f":"SUM(Fond!AJ113:AN113)-SUM(Fond!AO113:AS113)","v":0}]
[8,1,115.38,{"$f":"IF(OR(AND(m>0,A114<m,OR(AND(EE=1,C114>0),AND(EE<>1,B114=1))),AND(m<=0,A114<n,B114=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A114=0,B114=1,EE=0),$E$15*$B$4,IF(AND(C114>0,A114<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E114=0,0,MAX((E114+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A114=0,B114=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A114<n)*IF(AND(B114>1,C114=0),0,ROUND(IF(EE=1,($B$11+IF(A114>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A114>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C114*$M$3),10))+IF(AND(A114<n,A114>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I114*Fond!CP114),2)","v":108.89},{"$f":"ROUND(($I114*Fond!CQ114),2)","v":108.89},{"$f":"ROUND(($I114*Fond!CR114),2)","v":108.89},{"$f":"ROUND(($I114*Fond!CS114),2)","v":108.89},{"$f":"ROUND(($I114*Fond!CT114),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A114<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},96,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ114:AN114)-SUM(Fond!AO114:AS114)","v":0},0,{"$f":"SUM(Fond!AJ114:AN114)-SUM(Fond!AO114:AS114)","v":0}]
[8,2,115.38,{"$f":"IF(OR(AND(m>0,A115<m,OR(AND(EE=1,C115>0),AND(EE<>1,B115=1))),AND(m<=0,A115<n,B115=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A115=0,B115=1,EE=0),$E$15*$B$4,IF(AND(C115>0,A115<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E115=0,0,MAX((E115+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A115=0,B115=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A115<n)*IF(AND(B115>1,C115=0),0,ROUND(IF(EE=1,($B$11+IF(A115>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A115>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C115*$M$3),10))+IF(AND(A115<n,A115>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I115*Fond!CP115),2)","v":108.89},{"$f":"ROUND(($I115*Fond!CQ115),2)","v":108.89},{"$f":"ROUND(($I115*Fond!CR115),2)","v":108.89},{"$f":"ROUND(($I115*Fond!CS115),2)","v":108.89},{"$f":"ROUND(($I115*Fond!CT115),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A115<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},97,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ115:AN115)-SUM(Fond!AO115:AS115)","v":0},0,{"$f":"SUM(Fond!AJ115:AN115)-SUM(Fond!AO115:AS115)","v":0}]
[8,3,115.38,{"$f":"IF(OR(AND(m>0,A116<m,OR(AND(EE=1,C116>0),AND(EE<>1,B116=1))),AND(m<=0,A116<n,B116=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A116=0,B116=1,EE=0),$E$15*$B$4,IF(AND(C116>0,A116<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E116=0,0,MAX((E116+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A116=0,B116=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A116<n)*IF(AND(B116>1,C116=0),0,ROUND(IF(EE=1,($B$11+IF(A116>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A116>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C116*$M$3),10))+IF(AND(A116<n,A116>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I116*Fond!CP116),2)","v":108.89},{"$f":"ROUND(($I116*Fond!CQ116),2)","v":108.89},{"$f":"ROUND(($I116*Fond!CR116),2)","v":108.89},{"$f":"ROUND(($I116*Fond!CS116),2)","v":108.89},{"$f":"ROUND(($I116*Fond!CT116),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A116<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},98,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ116:AN116)-SUM(Fond!AO116:AS116)","v":0},0,{"$f":"SUM(Fond!AJ116:AN116)-SUM(Fond!AO116:AS116)","v":0}]
[8,4,115.38,{"$f":"IF(OR(AND(m>0,A117<m,OR(AND(EE=1,C117>0),AND(EE<>1,B117=1))),AND(m<=0,A117<n,B117=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A117=0,B117=1,EE=0),$E$15*$B$4,IF(AND(C117>0,A117<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E117=0,0,MAX((E117+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A117=0,B117=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A117<n)*IF(AND(B117>1,C117=0),0,ROUND(IF(EE=1,($B$11+IF(A117>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A117>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C117*$M$3),10))+IF(AND(A117<n,A117>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I117*Fond!CP117),2)","v":108.89},{"$f":"ROUND(($I117*Fond!CQ117),2)","v":108.89},{"$f":"ROUND(($I117*Fond!CR117),2)","v":108.89},{"$f":"ROUND(($I117*Fond!CS117),2)","v":108.89},{"$f":"ROUND(($I117*Fond!CT117),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A117<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},99,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ117:AN117)-SUM(Fond!AO117:AS117)","v":0},0,{"$f":"SUM(Fond!AJ117:AN117)-SUM(Fond!AO117:AS117)","v":0}]
[8,5,115.38,{"$f":"IF(OR(AND(m>0,A118<m,OR(AND(EE=1,C118>0),AND(EE<>1,B118=1))),AND(m<=0,A118<n,B118=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A118=0,B118=1,EE=0),$E$15*$B$4,IF(AND(C118>0,A118<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E118=0,0,MAX((E118+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A118=0,B118=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A118<n)*IF(AND(B118>1,C118=0),0,ROUND(IF(EE=1,($B$11+IF(A118>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A118>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C118*$M$3),10))+IF(AND(A118<n,A118>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I118*Fond!CP118),2)","v":108.89},{"$f":"ROUND(($I118*Fond!CQ118),2)","v":108.89},{"$f":"ROUND(($I118*Fond!CR118),2)","v":108.89},{"$f":"ROUND(($I118*Fond!CS118),2)","v":108.89},{"$f":"ROUND(($I118*Fond!CT118),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A118<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46},100,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Fond!AJ118:AN118)-SUM(Fond!AO118:AS118)","v":0},0,{"$f":"SUM(Fond!AJ118:AN118)-SUM(Fond!AO118:AS118)","v":0}]
[8,6,115.38,{"$f":"IF(OR(AND(m>0,A119<m,OR(AND(EE=1,C119>0),AND(EE<>1,B119=1))),AND(m<=0,A119<n,B119=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A119=0,B119=1,EE=0),$E$15*$B$4,IF(AND(C119>0,A119<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E119=0,0,MAX((E119+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A119=0,B119=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A119<n)*IF(AND(B119>1,C119=0),0,ROUND(IF(EE=1,($B$11+IF(A119>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A119>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C119*$M$3),10))+IF(AND(A119<n,A119>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I119*Fond!CP119),2)","v":108.89},{"$f":"ROUND(($I119*Fond!CQ119),2)","v":108.89},{"$f":"ROUND(($I119*Fond!CR119),2)","v":108.89},{"$f":"ROUND(($I119*Fond!CS119),2)","v":108.89},{"$f":"ROUND(($I119*Fond!CT119),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A119<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[8,7,115.38,{"$f":"IF(OR(AND(m>0,A120<m,OR(AND(EE=1,C120>0),AND(EE<>1,B120=1))),AND(m<=0,A120<n,B120=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A120=0,B120=1,EE=0),$E$15*$B$4,IF(AND(C120>0,A120<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E120=0,0,MAX((E120+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A120=0,B120=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A120<n)*IF(AND(B120>1,C120=0),0,ROUND(IF(EE=1,($B$11+IF(A120>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A120>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C120*$M$3),10))+IF(AND(A120<n,A120>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I120*Fond!CP120),2)","v":108.89},{"$f":"ROUND(($I120*Fond!CQ120),2)","v":108.89},{"$f":"ROUND(($I120*Fond!CR120),2)","v":108.89},{"$f":"ROUND(($I120*Fond!CS120),2)","v":108.89},{"$f":"ROUND(($I120*Fond!CT120),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A120<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[8,8,115.38,{"$f":"IF(OR(AND(m>0,A121<m,OR(AND(EE=1,C121>0),AND(EE<>1,B121=1))),AND(m<=0,A121<n,B121=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A121=0,B121=1,EE=0),$E$15*$B$4,IF(AND(C121>0,A121<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E121=0,0,MAX((E121+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A121=0,B121=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A121<n)*IF(AND(B121>1,C121=0),0,ROUND(IF(EE=1,($B$11+IF(A121>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A121>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C121*$M$3),10))+IF(AND(A121<n,A121>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I121*Fond!CP121),2)","v":108.89},{"$f":"ROUND(($I121*Fond!CQ121),2)","v":108.89},{"$f":"ROUND(($I121*Fond!CR121),2)","v":108.89},{"$f":"ROUND(($I121*Fond!CS121),2)","v":108.89},{"$f":"ROUND(($I121*Fond!CT121),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A121<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[8,9,115.38,{"$f":"IF(OR(AND(m>0,A122<m,OR(AND(EE=1,C122>0),AND(EE<>1,B122=1))),AND(m<=0,A122<n,B122=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A122=0,B122=1,EE=0),$E$15*$B$4,IF(AND(C122>0,A122<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E122=0,0,MAX((E122+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A122=0,B122=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A122<n)*IF(AND(B122>1,C122=0),0,ROUND(IF(EE=1,($B$11+IF(A122>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A122>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C122*$M$3),10))+IF(AND(A122<n,A122>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I122*Fond!CP122),2)","v":108.89},{"$f":"ROUND(($I122*Fond!CQ122),2)","v":108.89},{"$f":"ROUND(($I122*Fond!CR122),2)","v":108.89},{"$f":"ROUND(($I122*Fond!CS122),2)","v":108.89},{"$f":"ROUND(($I122*Fond!CT122),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A122<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[8,10,115.38,{"$f":"IF(OR(AND(m>0,A123<m,OR(AND(EE=1,C123>0),AND(EE<>1,B123=1))),AND(m<=0,A123<n,B123=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A123=0,B123=1,EE=0),$E$15*$B$4,IF(AND(C123>0,A123<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E123=0,0,MAX((E123+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A123=0,B123=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A123<n)*IF(AND(B123>1,C123=0),0,ROUND(IF(EE=1,($B$11+IF(A123>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A123>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C123*$M$3),10))+IF(AND(A123<n,A123>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I123*Fond!CP123),2)","v":108.89},{"$f":"ROUND(($I123*Fond!CQ123),2)","v":108.89},{"$f":"ROUND(($I123*Fond!CR123),2)","v":108.89},{"$f":"ROUND(($I123*Fond!CS123),2)","v":108.89},{"$f":"ROUND(($I123*Fond!CT123),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A123<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[8,11,115.38,{"$f":"IF(OR(AND(m>0,A124<m,OR(AND(EE=1,C124>0),AND(EE<>1,B124=1))),AND(m<=0,A124<n,B124=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A124=0,B124=1,EE=0),$E$15*$B$4,IF(AND(C124>0,A124<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E124=0,0,MAX((E124+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A124=0,B124=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A124<n)*IF(AND(B124>1,C124=0),0,ROUND(IF(EE=1,($B$11+IF(A124>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A124>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C124*$M$3),10))+IF(AND(A124<n,A124>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I124*Fond!CP124),2)","v":108.89},{"$f":"ROUND(($I124*Fond!CQ124),2)","v":108.89},{"$f":"ROUND(($I124*Fond!CR124),2)","v":108.89},{"$f":"ROUND(($I124*Fond!CS124),2)","v":108.89},{"$f":"ROUND(($I124*Fond!CT124),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A124<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[8,12,115.38,{"$f":"IF(OR(AND(m>0,A125<m,OR(AND(EE=1,C125>0),AND(EE<>1,B125=1))),AND(m<=0,A125<n,B125=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A125=0,B125=1,EE=0),$E$15*$B$4,IF(AND(C125>0,A125<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E125=0,0,MAX((E125+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A125=0,B125=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A125<n)*IF(AND(B125>1,C125=0),0,ROUND(IF(EE=1,($B$11+IF(A125>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A125>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C125*$M$3),10))+IF(AND(A125<n,A125>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I125*Fond!CP125),2)","v":108.89},{"$f":"ROUND(($I125*Fond!CQ125),2)","v":108.89},{"$f":"ROUND(($I125*Fond!CR125),2)","v":108.89},{"$f":"ROUND(($I125*Fond!CS125),2)","v":108.89},{"$f":"ROUND(($I125*Fond!CT125),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A125<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,1,115.38,{"$f":"IF(OR(AND(m>0,A126<m,OR(AND(EE=1,C126>0),AND(EE<>1,B126=1))),AND(m<=0,A126<n,B126=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A126=0,B126=1,EE=0),$E$15*$B$4,IF(AND(C126>0,A126<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E126=0,0,MAX((E126+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A126=0,B126=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A126<n)*IF(AND(B126>1,C126=0),0,ROUND(IF(EE=1,($B$11+IF(A126>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A126>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C126*$M$3),10))+IF(AND(A126<n,A126>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I126*Fond!CP126),2)","v":108.89},{"$f":"ROUND(($I126*Fond!CQ126),2)","v":108.89},{"$f":"ROUND(($I126*Fond!CR126),2)","v":108.89},{"$f":"ROUND(($I126*Fond!CS126),2)","v":108.89},{"$f":"ROUND(($I126*Fond!CT126),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A126<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,2,115.38,{"$f":"IF(OR(AND(m>0,A127<m,OR(AND(EE=1,C127>0),AND(EE<>1,B127=1))),AND(m<=0,A127<n,B127=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A127=0,B127=1,EE=0),$E$15*$B$4,IF(AND(C127>0,A127<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E127=0,0,MAX((E127+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A127=0,B127=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A127<n)*IF(AND(B127>1,C127=0),0,ROUND(IF(EE=1,($B$11+IF(A127>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A127>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C127*$M$3),10))+IF(AND(A127<n,A127>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I127*Fond!CP127),2)","v":108.89},{"$f":"ROUND(($I127*Fond!CQ127),2)","v":108.89},{"$f":"ROUND(($I127*Fond!CR127),2)","v":108.89},{"$f":"ROUND(($I127*Fond!CS127),2)","v":108.89},{"$f":"ROUND(($I127*Fond!CT127),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A127<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,3,115.38,{"$f":"IF(OR(AND(m>0,A128<m,OR(AND(EE=1,C128>0),AND(EE<>1,B128=1))),AND(m<=0,A128<n,B128=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A128=0,B128=1,EE=0),$E$15*$B$4,IF(AND(C128>0,A128<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E128=0,0,MAX((E128+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A128=0,B128=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A128<n)*IF(AND(B128>1,C128=0),0,ROUND(IF(EE=1,($B$11+IF(A128>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A128>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C128*$M$3),10))+IF(AND(A128<n,A128>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I128*Fond!CP128),2)","v":108.89},{"$f":"ROUND(($I128*Fond!CQ128),2)","v":108.89},{"$f":"ROUND(($I128*Fond!CR128),2)","v":108.89},{"$f":"ROUND(($I128*Fond!CS128),2)","v":108.89},{"$f":"ROUND(($I128*Fond!CT128),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A128<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,4,115.38,{"$f":"IF(OR(AND(m>0,A129<m,OR(AND(EE=1,C129>0),AND(EE<>1,B129=1))),AND(m<=0,A129<n,B129=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A129=0,B129=1,EE=0),$E$15*$B$4,IF(AND(C129>0,A129<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E129=0,0,MAX((E129+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A129=0,B129=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A129<n)*IF(AND(B129>1,C129=0),0,ROUND(IF(EE=1,($B$11+IF(A129>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A129>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C129*$M$3),10))+IF(AND(A129<n,A129>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I129*Fond!CP129),2)","v":108.89},{"$f":"ROUND(($I129*Fond!CQ129),2)","v":108.89},{"$f":"ROUND(($I129*Fond!CR129),2)","v":108.89},{"$f":"ROUND(($I129*Fond!CS129),2)","v":108.89},{"$f":"ROUND(($I129*Fond!CT129),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A129<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,5,115.38,{"$f":"IF(OR(AND(m>0,A130<m,OR(AND(EE=1,C130>0),AND(EE<>1,B130=1))),AND(m<=0,A130<n,B130=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A130=0,B130=1,EE=0),$E$15*$B$4,IF(AND(C130>0,A130<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E130=0,0,MAX((E130+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A130=0,B130=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A130<n)*IF(AND(B130>1,C130=0),0,ROUND(IF(EE=1,($B$11+IF(A130>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A130>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C130*$M$3),10))+IF(AND(A130<n,A130>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I130*Fond!CP130),2)","v":108.89},{"$f":"ROUND(($I130*Fond!CQ130),2)","v":108.89},{"$f":"ROUND(($I130*Fond!CR130),2)","v":108.89},{"$f":"ROUND(($I130*Fond!CS130),2)","v":108.89},{"$f":"ROUND(($I130*Fond!CT130),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A130<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,6,115.38,{"$f":"IF(OR(AND(m>0,A131<m,OR(AND(EE=1,C131>0),AND(EE<>1,B131=1))),AND(m<=0,A131<n,B131=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A131=0,B131=1,EE=0),$E$15*$B$4,IF(AND(C131>0,A131<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E131=0,0,MAX((E131+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A131=0,B131=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A131<n)*IF(AND(B131>1,C131=0),0,ROUND(IF(EE=1,($B$11+IF(A131>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A131>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C131*$M$3),10))+IF(AND(A131<n,A131>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I131*Fond!CP131),2)","v":108.89},{"$f":"ROUND(($I131*Fond!CQ131),2)","v":108.89},{"$f":"ROUND(($I131*Fond!CR131),2)","v":108.89},{"$f":"ROUND(($I131*Fond!CS131),2)","v":108.89},{"$f":"ROUND(($I131*Fond!CT131),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A131<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,7,115.38,{"$f":"IF(OR(AND(m>0,A132<m,OR(AND(EE=1,C132>0),AND(EE<>1,B132=1))),AND(m<=0,A132<n,B132=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A132=0,B132=1,EE=0),$E$15*$B$4,IF(AND(C132>0,A132<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E132=0,0,MAX((E132+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A132=0,B132=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A132<n)*IF(AND(B132>1,C132=0),0,ROUND(IF(EE=1,($B$11+IF(A132>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A132>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C132*$M$3),10))+IF(AND(A132<n,A132>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I132*Fond!CP132),2)","v":108.89},{"$f":"ROUND(($I132*Fond!CQ132),2)","v":108.89},{"$f":"ROUND(($I132*Fond!CR132),2)","v":108.89},{"$f":"ROUND(($I132*Fond!CS132),2)","v":108.89},{"$f":"ROUND(($I132*Fond!CT132),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A132<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,8,115.38,{"$f":"IF(OR(AND(m>0,A133<m,OR(AND(EE=1,C133>0),AND(EE<>1,B133=1))),AND(m<=0,A133<n,B133=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A133=0,B133=1,EE=0),$E$15*$B$4,IF(AND(C133>0,A133<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E133=0,0,MAX((E133+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A133=0,B133=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A133<n)*IF(AND(B133>1,C133=0),0,ROUND(IF(EE=1,($B$11+IF(A133>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A133>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C133*$M$3),10))+IF(AND(A133<n,A133>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I133*Fond!CP133),2)","v":108.89},{"$f":"ROUND(($I133*Fond!CQ133),2)","v":108.89},{"$f":"ROUND(($I133*Fond!CR133),2)","v":108.89},{"$f":"ROUND(($I133*Fond!CS133),2)","v":108.89},{"$f":"ROUND(($I133*Fond!CT133),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A133<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,9,115.38,{"$f":"IF(OR(AND(m>0,A134<m,OR(AND(EE=1,C134>0),AND(EE<>1,B134=1))),AND(m<=0,A134<n,B134=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A134=0,B134=1,EE=0),$E$15*$B$4,IF(AND(C134>0,A134<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E134=0,0,MAX((E134+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A134=0,B134=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A134<n)*IF(AND(B134>1,C134=0),0,ROUND(IF(EE=1,($B$11+IF(A134>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A134>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C134*$M$3),10))+IF(AND(A134<n,A134>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I134*Fond!CP134),2)","v":108.89},{"$f":"ROUND(($I134*Fond!CQ134),2)","v":108.89},{"$f":"ROUND(($I134*Fond!CR134),2)","v":108.89},{"$f":"ROUND(($I134*Fond!CS134),2)","v":108.89},{"$f":"ROUND(($I134*Fond!CT134),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A134<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,10,115.38,{"$f":"IF(OR(AND(m>0,A135<m,OR(AND(EE=1,C135>0),AND(EE<>1,B135=1))),AND(m<=0,A135<n,B135=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A135=0,B135=1,EE=0),$E$15*$B$4,IF(AND(C135>0,A135<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E135=0,0,MAX((E135+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A135=0,B135=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A135<n)*IF(AND(B135>1,C135=0),0,ROUND(IF(EE=1,($B$11+IF(A135>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A135>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C135*$M$3),10))+IF(AND(A135<n,A135>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I135*Fond!CP135),2)","v":108.89},{"$f":"ROUND(($I135*Fond!CQ135),2)","v":108.89},{"$f":"ROUND(($I135*Fond!CR135),2)","v":108.89},{"$f":"ROUND(($I135*Fond!CS135),2)","v":108.89},{"$f":"ROUND(($I135*Fond!CT135),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A135<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,11,115.38,{"$f":"IF(OR(AND(m>0,A136<m,OR(AND(EE=1,C136>0),AND(EE<>1,B136=1))),AND(m<=0,A136<n,B136=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A136=0,B136=1,EE=0),$E$15*$B$4,IF(AND(C136>0,A136<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E136=0,0,MAX((E136+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A136=0,B136=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A136<n)*IF(AND(B136>1,C136=0),0,ROUND(IF(EE=1,($B$11+IF(A136>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A136>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C136*$M$3),10))+IF(AND(A136<n,A136>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I136*Fond!CP136),2)","v":108.89},{"$f":"ROUND(($I136*Fond!CQ136),2)","v":108.89},{"$f":"ROUND(($I136*Fond!CR136),2)","v":108.89},{"$f":"ROUND(($I136*Fond!CS136),2)","v":108.89},{"$f":"ROUND(($I136*Fond!CT136),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A136<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[9,12,115.38,{"$f":"IF(OR(AND(m>0,A137<m,OR(AND(EE=1,C137>0),AND(EE<>1,B137=1))),AND(m<=0,A137<n,B137=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A137=0,B137=1,EE=0),$E$15*$B$4,IF(AND(C137>0,A137<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E137=0,0,MAX((E137+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A137=0,B137=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A137<n)*IF(AND(B137>1,C137=0),0,ROUND(IF(EE=1,($B$11+IF(A137>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A137>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C137*$M$3),10))+IF(AND(A137<n,A137>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I137*Fond!CP137),2)","v":108.89},{"$f":"ROUND(($I137*Fond!CQ137),2)","v":108.89},{"$f":"ROUND(($I137*Fond!CR137),2)","v":108.89},{"$f":"ROUND(($I137*Fond!CS137),2)","v":108.89},{"$f":"ROUND(($I137*Fond!CT137),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A137<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,1,115.38,{"$f":"IF(OR(AND(m>0,A138<m,OR(AND(EE=1,C138>0),AND(EE<>1,B138=1))),AND(m<=0,A138<n,B138=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A138=0,B138=1,EE=0),$E$15*$B$4,IF(AND(C138>0,A138<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E138=0,0,MAX((E138+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A138=0,B138=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A138<n)*IF(AND(B138>1,C138=0),0,ROUND(IF(EE=1,($B$11+IF(A138>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A138>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C138*$M$3),10))+IF(AND(A138<n,A138>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I138*Fond!CP138),2)","v":108.89},{"$f":"ROUND(($I138*Fond!CQ138),2)","v":108.89},{"$f":"ROUND(($I138*Fond!CR138),2)","v":108.89},{"$f":"ROUND(($I138*Fond!CS138),2)","v":108.89},{"$f":"ROUND(($I138*Fond!CT138),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A138<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,2,115.38,{"$f":"IF(OR(AND(m>0,A139<m,OR(AND(EE=1,C139>0),AND(EE<>1,B139=1))),AND(m<=0,A139<n,B139=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A139=0,B139=1,EE=0),$E$15*$B$4,IF(AND(C139>0,A139<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E139=0,0,MAX((E139+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A139=0,B139=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A139<n)*IF(AND(B139>1,C139=0),0,ROUND(IF(EE=1,($B$11+IF(A139>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A139>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C139*$M$3),10))+IF(AND(A139<n,A139>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I139*Fond!CP139),2)","v":108.89},{"$f":"ROUND(($I139*Fond!CQ139),2)","v":108.89},{"$f":"ROUND(($I139*Fond!CR139),2)","v":108.89},{"$f":"ROUND(($I139*Fond!CS139),2)","v":108.89},{"$f":"ROUND(($I139*Fond!CT139),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A139<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,3,115.38,{"$f":"IF(OR(AND(m>0,A140<m,OR(AND(EE=1,C140>0),AND(EE<>1,B140=1))),AND(m<=0,A140<n,B140=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A140=0,B140=1,EE=0),$E$15*$B$4,IF(AND(C140>0,A140<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E140=0,0,MAX((E140+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A140=0,B140=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A140<n)*IF(AND(B140>1,C140=0),0,ROUND(IF(EE=1,($B$11+IF(A140>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A140>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C140*$M$3),10))+IF(AND(A140<n,A140>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I140*Fond!CP140),2)","v":108.89},{"$f":"ROUND(($I140*Fond!CQ140),2)","v":108.89},{"$f":"ROUND(($I140*Fond!CR140),2)","v":108.89},{"$f":"ROUND(($I140*Fond!CS140),2)","v":108.89},{"$f":"ROUND(($I140*Fond!CT140),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A140<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,4,115.38,{"$f":"IF(OR(AND(m>0,A141<m,OR(AND(EE=1,C141>0),AND(EE<>1,B141=1))),AND(m<=0,A141<n,B141=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A141=0,B141=1,EE=0),$E$15*$B$4,IF(AND(C141>0,A141<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E141=0,0,MAX((E141+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A141=0,B141=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A141<n)*IF(AND(B141>1,C141=0),0,ROUND(IF(EE=1,($B$11+IF(A141>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A141>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C141*$M$3),10))+IF(AND(A141<n,A141>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I141*Fond!CP141),2)","v":108.89},{"$f":"ROUND(($I141*Fond!CQ141),2)","v":108.89},{"$f":"ROUND(($I141*Fond!CR141),2)","v":108.89},{"$f":"ROUND(($I141*Fond!CS141),2)","v":108.89},{"$f":"ROUND(($I141*Fond!CT141),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A141<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,5,115.38,{"$f":"IF(OR(AND(m>0,A142<m,OR(AND(EE=1,C142>0),AND(EE<>1,B142=1))),AND(m<=0,A142<n,B142=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A142=0,B142=1,EE=0),$E$15*$B$4,IF(AND(C142>0,A142<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E142=0,0,MAX((E142+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A142=0,B142=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A142<n)*IF(AND(B142>1,C142=0),0,ROUND(IF(EE=1,($B$11+IF(A142>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A142>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C142*$M$3),10))+IF(AND(A142<n,A142>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I142*Fond!CP142),2)","v":108.89},{"$f":"ROUND(($I142*Fond!CQ142),2)","v":108.89},{"$f":"ROUND(($I142*Fond!CR142),2)","v":108.89},{"$f":"ROUND(($I142*Fond!CS142),2)","v":108.89},{"$f":"ROUND(($I142*Fond!CT142),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A142<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,6,115.38,{"$f":"IF(OR(AND(m>0,A143<m,OR(AND(EE=1,C143>0),AND(EE<>1,B143=1))),AND(m<=0,A143<n,B143=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A143=0,B143=1,EE=0),$E$15*$B$4,IF(AND(C143>0,A143<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E143=0,0,MAX((E143+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A143=0,B143=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A143<n)*IF(AND(B143>1,C143=0),0,ROUND(IF(EE=1,($B$11+IF(A143>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A143>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C143*$M$3),10))+IF(AND(A143<n,A143>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I143*Fond!CP143),2)","v":108.89},{"$f":"ROUND(($I143*Fond!CQ143),2)","v":108.89},{"$f":"ROUND(($I143*Fond!CR143),2)","v":108.89},{"$f":"ROUND(($I143*Fond!CS143),2)","v":108.89},{"$f":"ROUND(($I143*Fond!CT143),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A143<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,7,115.38,{"$f":"IF(OR(AND(m>0,A144<m,OR(AND(EE=1,C144>0),AND(EE<>1,B144=1))),AND(m<=0,A144<n,B144=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A144=0,B144=1,EE=0),$E$15*$B$4,IF(AND(C144>0,A144<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E144=0,0,MAX((E144+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A144=0,B144=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A144<n)*IF(AND(B144>1,C144=0),0,ROUND(IF(EE=1,($B$11+IF(A144>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A144>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C144*$M$3),10))+IF(AND(A144<n,A144>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I144*Fond!CP144),2)","v":108.89},{"$f":"ROUND(($I144*Fond!CQ144),2)","v":108.89},{"$f":"ROUND(($I144*Fond!CR144),2)","v":108.89},{"$f":"ROUND(($I144*Fond!CS144),2)","v":108.89},{"$f":"ROUND(($I144*Fond!CT144),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A144<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,8,115.38,{"$f":"IF(OR(AND(m>0,A145<m,OR(AND(EE=1,C145>0),AND(EE<>1,B145=1))),AND(m<=0,A145<n,B145=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A145=0,B145=1,EE=0),$E$15*$B$4,IF(AND(C145>0,A145<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E145=0,0,MAX((E145+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A145=0,B145=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A145<n)*IF(AND(B145>1,C145=0),0,ROUND(IF(EE=1,($B$11+IF(A145>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A145>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C145*$M$3),10))+IF(AND(A145<n,A145>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I145*Fond!CP145),2)","v":108.89},{"$f":"ROUND(($I145*Fond!CQ145),2)","v":108.89},{"$f":"ROUND(($I145*Fond!CR145),2)","v":108.89},{"$f":"ROUND(($I145*Fond!CS145),2)","v":108.89},{"$f":"ROUND(($I145*Fond!CT145),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A145<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,9,{"$f":"ROUND(IF(OR(AND(m=0,A146=0,B146=1),AND(m>0,A146<m,MOD((B146-1),12/$C$16)=0)),$B$15,0),2)","v":115.38},{"$f":"IF(OR(AND(m>0,A146<m,OR(AND(EE=1,C146>0),AND(EE<>1,B146=1))),AND(m<=0,A146<n,B146=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A146=0,B146=1,EE=0),$E$15*$B$4,IF(AND(C146>0,A146<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E146=0,0,MAX((E146+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A146=0,B146=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A146<n)*IF(AND(B146>1,C146=0),0,ROUND(IF(EE=1,($B$11+IF(A146>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A146>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C146*$M$3),10))+IF(AND(A146<n,A146>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I146*Fond!CP146),2)","v":108.89},{"$f":"ROUND(($I146*Fond!CQ146),2)","v":108.89},{"$f":"ROUND(($I146*Fond!CR146),2)","v":108.89},{"$f":"ROUND(($I146*Fond!CS146),2)","v":108.89},{"$f":"ROUND(($I146*Fond!CT146),2)","v":108.89},{"$f":"IF($I146<0,0,IF($C146>0,ROUND(J146-J146/(1+$F$8),2),0))","v":0},{"$f":"IF($I146<0,0,IF($C146>0,ROUND(K146-K146/(1+$G$8),2),0))","v":0},{"$f":"IF($I146<0,0,IF($C146>0,ROUND(L146-L146/(1+$H$8),2),0))","v":0},{"$f":"IF($I146<0,0,IF($C146>0,ROUND(M146-M146/(1+$I$8),2),0))","v":0},{"$f":"IF($I146<0,0,IF($C146>0,ROUND(N146-N146/(1+$J$8),2),0))","v":0},108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A146<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,10,115.38,{"$f":"IF(OR(AND(m>0,A147<m,OR(AND(EE=1,C147>0),AND(EE<>1,B147=1))),AND(m<=0,A147<n,B147=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A147=0,B147=1,EE=0),$E$15*$B$4,IF(AND(C147>0,A147<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E147=0,0,MAX((E147+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A147=0,B147=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C147>0,ROUND(C147*$B$6,2),0)","v":0},{"$f":"(A147<n)*IF(AND(B147>1,C147=0),0,ROUND(IF(EE=1,($B$11+IF(A147>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A147>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C147*$M$3),10))+IF(AND(A147<n,A147>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},{"$f":"ROUND(IF(AND(C147=0,A147+B147>1),0,C147-(D147+F147+G147+H147)),2)","v":108.89},{"$f":"ROUND(($I147*Fond!CP147),2)","v":108.89},{"$f":"ROUND(($I147*Fond!CQ147),2)","v":108.89},{"$f":"ROUND(($I147*Fond!CR147),2)","v":108.89},{"$f":"ROUND(($I147*Fond!CS147),2)","v":108.89},{"$f":"ROUND(($I147*Fond!CT147),2)","v":108.89},0,0,0,0,0,{"$f":"J147-O147","v":108.89},{"$f":"K147-P147","v":108.89},{"$f":"L147-Q147","v":108.89},{"$f":"M147-R147","v":108.89},{"$f":"N147-S147","v":108.89},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A147<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,11,115.38,{"$f":"IF(OR(AND(m>0,A148<m,OR(AND(EE=1,C148>0),AND(EE<>1,B148=1))),AND(m<=0,A148<n,B148=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A148=0,B148=1,EE=0),$E$15*$B$4,IF(AND(C148>0,A148<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E148=0,0,MAX((E148+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A148=0,B148=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A148<n)*IF(AND(B148>1,C148=0),0,ROUND(IF(EE=1,($B$11+IF(A148>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A148>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C148*$M$3),10))+IF(AND(A148<n,A148>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I148*Fond!CP148),2)","v":108.89},{"$f":"ROUND(($I148*Fond!CQ148),2)","v":108.89},{"$f":"ROUND(($I148*Fond!CR148),2)","v":108.89},{"$f":"ROUND(($I148*Fond!CS148),2)","v":108.89},{"$f":"ROUND(($I148*Fond!CT148),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A148<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[10,12,115.38,{"$f":"IF(OR(AND(m>0,A149<m,OR(AND(EE=1,C149>0),AND(EE<>1,B149=1))),AND(m<=0,A149<n,B149=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A149=0,B149=1,EE=0),$E$15*$B$4,IF(AND(C149>0,A149<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E149=0,0,MAX((E149+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A149=0,B149=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A149<n)*IF(AND(B149>1,C149=0),0,ROUND(IF(EE=1,($B$11+IF(A149>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A149>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C149*$M$3),10))+IF(AND(A149<n,A149>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I149*Fond!CP149),2)","v":108.89},{"$f":"ROUND(($I149*Fond!CQ149),2)","v":108.89},{"$f":"ROUND(($I149*Fond!CR149),2)","v":108.89},{"$f":"ROUND(($I149*Fond!CS149),2)","v":108.89},{"$f":"ROUND(($I149*Fond!CT149),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A149<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,1,115.38,{"$f":"IF(OR(AND(m>0,A150<m,OR(AND(EE=1,C150>0),AND(EE<>1,B150=1))),AND(m<=0,A150<n,B150=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A150=0,B150=1,EE=0),$E$15*$B$4,IF(AND(C150>0,A150<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E150=0,0,MAX((E150+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A150=0,B150=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A150<n)*IF(AND(B150>1,C150=0),0,ROUND(IF(EE=1,($B$11+IF(A150>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A150>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C150*$M$3),10))+IF(AND(A150<n,A150>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I150*Fond!CP150),2)","v":108.89},{"$f":"ROUND(($I150*Fond!CQ150),2)","v":108.89},{"$f":"ROUND(($I150*Fond!CR150),2)","v":108.89},{"$f":"ROUND(($I150*Fond!CS150),2)","v":108.89},{"$f":"ROUND(($I150*Fond!CT150),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A150<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,2,115.38,{"$f":"IF(OR(AND(m>0,A151<m,OR(AND(EE=1,C151>0),AND(EE<>1,B151=1))),AND(m<=0,A151<n,B151=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A151=0,B151=1,EE=0),$E$15*$B$4,IF(AND(C151>0,A151<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E151=0,0,MAX((E151+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A151=0,B151=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A151<n)*IF(AND(B151>1,C151=0),0,ROUND(IF(EE=1,($B$11+IF(A151>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A151>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C151*$M$3),10))+IF(AND(A151<n,A151>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I151*Fond!CP151),2)","v":108.89},{"$f":"ROUND(($I151*Fond!CQ151),2)","v":108.89},{"$f":"ROUND(($I151*Fond!CR151),2)","v":108.89},{"$f":"ROUND(($I151*Fond!CS151),2)","v":108.89},{"$f":"ROUND(($I151*Fond!CT151),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A151<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,3,115.38,{"$f":"IF(OR(AND(m>0,A152<m,OR(AND(EE=1,C152>0),AND(EE<>1,B152=1))),AND(m<=0,A152<n,B152=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A152=0,B152=1,EE=0),$E$15*$B$4,IF(AND(C152>0,A152<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E152=0,0,MAX((E152+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A152=0,B152=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A152<n)*IF(AND(B152>1,C152=0),0,ROUND(IF(EE=1,($B$11+IF(A152>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A152>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C152*$M$3),10))+IF(AND(A152<n,A152>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I152*Fond!CP152),2)","v":108.89},{"$f":"ROUND(($I152*Fond!CQ152),2)","v":108.89},{"$f":"ROUND(($I152*Fond!CR152),2)","v":108.89},{"$f":"ROUND(($I152*Fond!CS152),2)","v":108.89},{"$f":"ROUND(($I152*Fond!CT152),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A152<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,4,115.38,{"$f":"IF(OR(AND(m>0,A153<m,OR(AND(EE=1,C153>0),AND(EE<>1,B153=1))),AND(m<=0,A153<n,B153=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A153=0,B153=1,EE=0),$E$15*$B$4,IF(AND(C153>0,A153<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E153=0,0,MAX((E153+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A153=0,B153=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A153<n)*IF(AND(B153>1,C153=0),0,ROUND(IF(EE=1,($B$11+IF(A153>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A153>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C153*$M$3),10))+IF(AND(A153<n,A153>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I153*Fond!CP153),2)","v":108.89},{"$f":"ROUND(($I153*Fond!CQ153),2)","v":108.89},{"$f":"ROUND(($I153*Fond!CR153),2)","v":108.89},{"$f":"ROUND(($I153*Fond!CS153),2)","v":108.89},{"$f":"ROUND(($I153*Fond!CT153),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A153<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,5,115.38,{"$f":"IF(OR(AND(m>0,A154<m,OR(AND(EE=1,C154>0),AND(EE<>1,B154=1))),AND(m<=0,A154<n,B154=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A154=0,B154=1,EE=0),$E$15*$B$4,IF(AND(C154>0,A154<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E154=0,0,MAX((E154+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A154=0,B154=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A154<n)*IF(AND(B154>1,C154=0),0,ROUND(IF(EE=1,($B$11+IF(A154>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A154>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C154*$M$3),10))+IF(AND(A154<n,A154>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I154*Fond!CP154),2)","v":108.89},{"$f":"ROUND(($I154*Fond!CQ154),2)","v":108.89},{"$f":"ROUND(($I154*Fond!CR154),2)","v":108.89},{"$f":"ROUND(($I154*Fond!CS154),2)","v":108.89},{"$f":"ROUND(($I154*Fond!CT154),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A154<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,6,115.38,{"$f":"IF(OR(AND(m>0,A155<m,OR(AND(EE=1,C155>0),AND(EE<>1,B155=1))),AND(m<=0,A155<n,B155=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A155=0,B155=1,EE=0),$E$15*$B$4,IF(AND(C155>0,A155<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E155=0,0,MAX((E155+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A155=0,B155=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A155<n)*IF(AND(B155>1,C155=0),0,ROUND(IF(EE=1,($B$11+IF(A155>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A155>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C155*$M$3),10))+IF(AND(A155<n,A155>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I155*Fond!CP155),2)","v":108.89},{"$f":"ROUND(($I155*Fond!CQ155),2)","v":108.89},{"$f":"ROUND(($I155*Fond!CR155),2)","v":108.89},{"$f":"ROUND(($I155*Fond!CS155),2)","v":108.89},{"$f":"ROUND(($I155*Fond!CT155),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A155<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,7,115.38,{"$f":"IF(OR(AND(m>0,A156<m,OR(AND(EE=1,C156>0),AND(EE<>1,B156=1))),AND(m<=0,A156<n,B156=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A156=0,B156=1,EE=0),$E$15*$B$4,IF(AND(C156>0,A156<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E156=0,0,MAX((E156+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A156=0,B156=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A156<n)*IF(AND(B156>1,C156=0),0,ROUND(IF(EE=1,($B$11+IF(A156>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A156>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C156*$M$3),10))+IF(AND(A156<n,A156>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I156*Fond!CP156),2)","v":108.89},{"$f":"ROUND(($I156*Fond!CQ156),2)","v":108.89},{"$f":"ROUND(($I156*Fond!CR156),2)","v":108.89},{"$f":"ROUND(($I156*Fond!CS156),2)","v":108.89},{"$f":"ROUND(($I156*Fond!CT156),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A156<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,8,115.38,{"$f":"IF(OR(AND(m>0,A157<m,OR(AND(EE=1,C157>0),AND(EE<>1,B157=1))),AND(m<=0,A157<n,B157=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A157=0,B157=1,EE=0),$E$15*$B$4,IF(AND(C157>0,A157<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E157=0,0,MAX((E157+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A157=0,B157=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A157<n)*IF(AND(B157>1,C157=0),0,ROUND(IF(EE=1,($B$11+IF(A157>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A157>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C157*$M$3),10))+IF(AND(A157<n,A157>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I157*Fond!CP157),2)","v":108.89},{"$f":"ROUND(($I157*Fond!CQ157),2)","v":108.89},{"$f":"ROUND(($I157*Fond!CR157),2)","v":108.89},{"$f":"ROUND(($I157*Fond!CS157),2)","v":108.89},{"$f":"ROUND(($I157*Fond!CT157),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A157<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,9,115.38,{"$f":"IF(OR(AND(m>0,A158<m,OR(AND(EE=1,C158>0),AND(EE<>1,B158=1))),AND(m<=0,A158<n,B158=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A158=0,B158=1,EE=0),$E$15*$B$4,IF(AND(C158>0,A158<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E158=0,0,MAX((E158+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A158=0,B158=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A158<n)*IF(AND(B158>1,C158=0),0,ROUND(IF(EE=1,($B$11+IF(A158>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A158>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C158*$M$3),10))+IF(AND(A158<n,A158>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I158*Fond!CP158),2)","v":108.89},{"$f":"ROUND(($I158*Fond!CQ158),2)","v":108.89},{"$f":"ROUND(($I158*Fond!CR158),2)","v":108.89},{"$f":"ROUND(($I158*Fond!CS158),2)","v":108.89},{"$f":"ROUND(($I158*Fond!CT158),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A158<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,10,115.38,{"$f":"IF(OR(AND(m>0,A159<m,OR(AND(EE=1,C159>0),AND(EE<>1,B159=1))),AND(m<=0,A159<n,B159=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A159=0,B159=1,EE=0),$E$15*$B$4,IF(AND(C159>0,A159<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E159=0,0,MAX((E159+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A159=0,B159=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A159<n)*IF(AND(B159>1,C159=0),0,ROUND(IF(EE=1,($B$11+IF(A159>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A159>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C159*$M$3),10))+IF(AND(A159<n,A159>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I159*Fond!CP159),2)","v":108.89},{"$f":"ROUND(($I159*Fond!CQ159),2)","v":108.89},{"$f":"ROUND(($I159*Fond!CR159),2)","v":108.89},{"$f":"ROUND(($I159*Fond!CS159),2)","v":108.89},{"$f":"ROUND(($I159*Fond!CT159),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A159<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,11,115.38,{"$f":"IF(OR(AND(m>0,A160<m,OR(AND(EE=1,C160>0),AND(EE<>1,B160=1))),AND(m<=0,A160<n,B160=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A160=0,B160=1,EE=0),$E$15*$B$4,IF(AND(C160>0,A160<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E160=0,0,MAX((E160+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A160=0,B160=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A160<n)*IF(AND(B160>1,C160=0),0,ROUND(IF(EE=1,($B$11+IF(A160>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A160>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C160*$M$3),10))+IF(AND(A160<n,A160>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I160*Fond!CP160),2)","v":108.89},{"$f":"ROUND(($I160*Fond!CQ160),2)","v":108.89},{"$f":"ROUND(($I160*Fond!CR160),2)","v":108.89},{"$f":"ROUND(($I160*Fond!CS160),2)","v":108.89},{"$f":"ROUND(($I160*Fond!CT160),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A160<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[11,12,115.38,{"$f":"IF(OR(AND(m>0,A161<m,OR(AND(EE=1,C161>0),AND(EE<>1,B161=1))),AND(m<=0,A161<n,B161=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A161=0,B161=1,EE=0),$E$15*$B$4,IF(AND(C161>0,A161<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E161=0,0,MAX((E161+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A161=0,B161=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A161<n)*IF(AND(B161>1,C161=0),0,ROUND(IF(EE=1,($B$11+IF(A161>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A161>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C161*$M$3),10))+IF(AND(A161<n,A161>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I161*Fond!CP161),2)","v":108.89},{"$f":"ROUND(($I161*Fond!CQ161),2)","v":108.89},{"$f":"ROUND(($I161*Fond!CR161),2)","v":108.89},{"$f":"ROUND(($I161*Fond!CS161),2)","v":108.89},{"$f":"ROUND(($I161*Fond!CT161),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A161<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":138.46}]
[12,1,115.38,{"$f":"IF(OR(AND(m>0,A162<m,OR(AND(EE=1,C162>0),AND(EE<>1,B162=1))),AND(m<=0,A162<n,B162=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A162=0,B162=1,EE=0),$E$15*$B$4,IF(AND(C162>0,A162<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E162=0,0,MAX((E162+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A162=0,B162=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A162<n)*IF(AND(B162>1,C162=0),0,ROUND(IF(EE=1,($B$11+IF(A162>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A162>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C162*$M$3),10))+IF(AND(A162<n,A162>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I162*Fond!CP162),2)","v":108.89},{"$f":"ROUND(($I162*Fond!CQ162),2)","v":108.89},{"$f":"ROUND(($I162*Fond!CR162),2)","v":108.89},{"$f":"ROUND(($I162*Fond!CS162),2)","v":108.89},{"$f":"ROUND(($I162*Fond!CT162),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A162<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,2,115.38,{"$f":"IF(OR(AND(m>0,A163<m,OR(AND(EE=1,C163>0),AND(EE<>1,B163=1))),AND(m<=0,A163<n,B163=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A163=0,B163=1,EE=0),$E$15*$B$4,IF(AND(C163>0,A163<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E163=0,0,MAX((E163+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A163=0,B163=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A163<n)*IF(AND(B163>1,C163=0),0,ROUND(IF(EE=1,($B$11+IF(A163>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A163>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C163*$M$3),10))+IF(AND(A163<n,A163>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I163*Fond!CP163),2)","v":108.89},{"$f":"ROUND(($I163*Fond!CQ163),2)","v":108.89},{"$f":"ROUND(($I163*Fond!CR163),2)","v":108.89},{"$f":"ROUND(($I163*Fond!CS163),2)","v":108.89},{"$f":"ROUND(($I163*Fond!CT163),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A163<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,3,115.38,{"$f":"IF(OR(AND(m>0,A164<m,OR(AND(EE=1,C164>0),AND(EE<>1,B164=1))),AND(m<=0,A164<n,B164=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A164=0,B164=1,EE=0),$E$15*$B$4,IF(AND(C164>0,A164<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E164=0,0,MAX((E164+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A164=0,B164=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A164<n)*IF(AND(B164>1,C164=0),0,ROUND(IF(EE=1,($B$11+IF(A164>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A164>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C164*$M$3),10))+IF(AND(A164<n,A164>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I164*Fond!CP164),2)","v":108.89},{"$f":"ROUND(($I164*Fond!CQ164),2)","v":108.89},{"$f":"ROUND(($I164*Fond!CR164),2)","v":108.89},{"$f":"ROUND(($I164*Fond!CS164),2)","v":108.89},{"$f":"ROUND(($I164*Fond!CT164),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A164<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,4,115.38,{"$f":"IF(OR(AND(m>0,A165<m,OR(AND(EE=1,C165>0),AND(EE<>1,B165=1))),AND(m<=0,A165<n,B165=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A165=0,B165=1,EE=0),$E$15*$B$4,IF(AND(C165>0,A165<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E165=0,0,MAX((E165+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A165=0,B165=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A165<n)*IF(AND(B165>1,C165=0),0,ROUND(IF(EE=1,($B$11+IF(A165>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A165>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C165*$M$3),10))+IF(AND(A165<n,A165>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I165*Fond!CP165),2)","v":108.89},{"$f":"ROUND(($I165*Fond!CQ165),2)","v":108.89},{"$f":"ROUND(($I165*Fond!CR165),2)","v":108.89},{"$f":"ROUND(($I165*Fond!CS165),2)","v":108.89},{"$f":"ROUND(($I165*Fond!CT165),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A165<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,5,115.38,{"$f":"IF(OR(AND(m>0,A166<m,OR(AND(EE=1,C166>0),AND(EE<>1,B166=1))),AND(m<=0,A166<n,B166=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A166=0,B166=1,EE=0),$E$15*$B$4,IF(AND(C166>0,A166<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E166=0,0,MAX((E166+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A166=0,B166=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A166<n)*IF(AND(B166>1,C166=0),0,ROUND(IF(EE=1,($B$11+IF(A166>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A166>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C166*$M$3),10))+IF(AND(A166<n,A166>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I166*Fond!CP166),2)","v":108.89},{"$f":"ROUND(($I166*Fond!CQ166),2)","v":108.89},{"$f":"ROUND(($I166*Fond!CR166),2)","v":108.89},{"$f":"ROUND(($I166*Fond!CS166),2)","v":108.89},{"$f":"ROUND(($I166*Fond!CT166),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A166<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,6,115.38,{"$f":"IF(OR(AND(m>0,A167<m,OR(AND(EE=1,C167>0),AND(EE<>1,B167=1))),AND(m<=0,A167<n,B167=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A167=0,B167=1,EE=0),$E$15*$B$4,IF(AND(C167>0,A167<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E167=0,0,MAX((E167+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A167=0,B167=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A167<n)*IF(AND(B167>1,C167=0),0,ROUND(IF(EE=1,($B$11+IF(A167>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A167>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C167*$M$3),10))+IF(AND(A167<n,A167>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I167*Fond!CP167),2)","v":108.89},{"$f":"ROUND(($I167*Fond!CQ167),2)","v":108.89},{"$f":"ROUND(($I167*Fond!CR167),2)","v":108.89},{"$f":"ROUND(($I167*Fond!CS167),2)","v":108.89},{"$f":"ROUND(($I167*Fond!CT167),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A167<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,7,115.38,{"$f":"IF(OR(AND(m>0,A168<m,OR(AND(EE=1,C168>0),AND(EE<>1,B168=1))),AND(m<=0,A168<n,B168=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A168=0,B168=1,EE=0),$E$15*$B$4,IF(AND(C168>0,A168<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E168=0,0,MAX((E168+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A168=0,B168=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A168<n)*IF(AND(B168>1,C168=0),0,ROUND(IF(EE=1,($B$11+IF(A168>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A168>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C168*$M$3),10))+IF(AND(A168<n,A168>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I168*Fond!CP168),2)","v":108.89},{"$f":"ROUND(($I168*Fond!CQ168),2)","v":108.89},{"$f":"ROUND(($I168*Fond!CR168),2)","v":108.89},{"$f":"ROUND(($I168*Fond!CS168),2)","v":108.89},{"$f":"ROUND(($I168*Fond!CT168),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A168<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,8,115.38,{"$f":"IF(OR(AND(m>0,A169<m,OR(AND(EE=1,C169>0),AND(EE<>1,B169=1))),AND(m<=0,A169<n,B169=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A169=0,B169=1,EE=0),$E$15*$B$4,IF(AND(C169>0,A169<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E169=0,0,MAX((E169+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A169=0,B169=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A169<n)*IF(AND(B169>1,C169=0),0,ROUND(IF(EE=1,($B$11+IF(A169>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A169>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C169*$M$3),10))+IF(AND(A169<n,A169>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I169*Fond!CP169),2)","v":108.89},{"$f":"ROUND(($I169*Fond!CQ169),2)","v":108.89},{"$f":"ROUND(($I169*Fond!CR169),2)","v":108.89},{"$f":"ROUND(($I169*Fond!CS169),2)","v":108.89},{"$f":"ROUND(($I169*Fond!CT169),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A169<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,9,115.38,{"$f":"IF(OR(AND(m>0,A170<m,OR(AND(EE=1,C170>0),AND(EE<>1,B170=1))),AND(m<=0,A170<n,B170=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A170=0,B170=1,EE=0),$E$15*$B$4,IF(AND(C170>0,A170<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E170=0,0,MAX((E170+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A170=0,B170=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A170<n)*IF(AND(B170>1,C170=0),0,ROUND(IF(EE=1,($B$11+IF(A170>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A170>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C170*$M$3),10))+IF(AND(A170<n,A170>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I170*Fond!CP170),2)","v":108.89},{"$f":"ROUND(($I170*Fond!CQ170),2)","v":108.89},{"$f":"ROUND(($I170*Fond!CR170),2)","v":108.89},{"$f":"ROUND(($I170*Fond!CS170),2)","v":108.89},{"$f":"ROUND(($I170*Fond!CT170),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A170<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,10,115.38,{"$f":"IF(OR(AND(m>0,A171<m,OR(AND(EE=1,C171>0),AND(EE<>1,B171=1))),AND(m<=0,A171<n,B171=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A171=0,B171=1,EE=0),$E$15*$B$4,IF(AND(C171>0,A171<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E171=0,0,MAX((E171+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A171=0,B171=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A171<n)*IF(AND(B171>1,C171=0),0,ROUND(IF(EE=1,($B$11+IF(A171>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A171>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C171*$M$3),10))+IF(AND(A171<n,A171>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I171*Fond!CP171),2)","v":108.89},{"$f":"ROUND(($I171*Fond!CQ171),2)","v":108.89},{"$f":"ROUND(($I171*Fond!CR171),2)","v":108.89},{"$f":"ROUND(($I171*Fond!CS171),2)","v":108.89},{"$f":"ROUND(($I171*Fond!CT171),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A171<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,11,115.38,{"$f":"IF(OR(AND(m>0,A172<m,OR(AND(EE=1,C172>0),AND(EE<>1,B172=1))),AND(m<=0,A172<n,B172=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A172=0,B172=1,EE=0),$E$15*$B$4,IF(AND(C172>0,A172<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E172=0,0,MAX((E172+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A172=0,B172=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A172<n)*IF(AND(B172>1,C172=0),0,ROUND(IF(EE=1,($B$11+IF(A172>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A172>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C172*$M$3),10))+IF(AND(A172<n,A172>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I172*Fond!CP172),2)","v":108.89},{"$f":"ROUND(($I172*Fond!CQ172),2)","v":108.89},{"$f":"ROUND(($I172*Fond!CR172),2)","v":108.89},{"$f":"ROUND(($I172*Fond!CS172),2)","v":108.89},{"$f":"ROUND(($I172*Fond!CT172),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A172<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[12,12,115.38,{"$f":"IF(OR(AND(m>0,A173<m,OR(AND(EE=1,C173>0),AND(EE<>1,B173=1))),AND(m<=0,A173<n,B173=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A173=0,B173=1,EE=0),$E$15*$B$4,IF(AND(C173>0,A173<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E173=0,0,MAX((E173+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A173=0,B173=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A173<n)*IF(AND(B173>1,C173=0),0,ROUND(IF(EE=1,($B$11+IF(A173>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A173>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C173*$M$3),10))+IF(AND(A173<n,A173>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I173*Fond!CP173),2)","v":108.89},{"$f":"ROUND(($I173*Fond!CQ173),2)","v":108.89},{"$f":"ROUND(($I173*Fond!CR173),2)","v":108.89},{"$f":"ROUND(($I173*Fond!CS173),2)","v":108.89},{"$f":"ROUND(($I173*Fond!CT173),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A173<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,1,115.38,{"$f":"IF(OR(AND(m>0,A174<m,OR(AND(EE=1,C174>0),AND(EE<>1,B174=1))),AND(m<=0,A174<n,B174=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A174=0,B174=1,EE=0),$E$15*$B$4,IF(AND(C174>0,A174<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E174=0,0,MAX((E174+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A174=0,B174=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A174<n)*IF(AND(B174>1,C174=0),0,ROUND(IF(EE=1,($B$11+IF(A174>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A174>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C174*$M$3),10))+IF(AND(A174<n,A174>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I174*Fond!CP174),2)","v":108.89},{"$f":"ROUND(($I174*Fond!CQ174),2)","v":108.89},{"$f":"ROUND(($I174*Fond!CR174),2)","v":108.89},{"$f":"ROUND(($I174*Fond!CS174),2)","v":108.89},{"$f":"ROUND(($I174*Fond!CT174),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A174<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,2,115.38,{"$f":"IF(OR(AND(m>0,A175<m,OR(AND(EE=1,C175>0),AND(EE<>1,B175=1))),AND(m<=0,A175<n,B175=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A175=0,B175=1,EE=0),$E$15*$B$4,IF(AND(C175>0,A175<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E175=0,0,MAX((E175+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A175=0,B175=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A175<n)*IF(AND(B175>1,C175=0),0,ROUND(IF(EE=1,($B$11+IF(A175>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A175>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C175*$M$3),10))+IF(AND(A175<n,A175>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I175*Fond!CP175),2)","v":108.89},{"$f":"ROUND(($I175*Fond!CQ175),2)","v":108.89},{"$f":"ROUND(($I175*Fond!CR175),2)","v":108.89},{"$f":"ROUND(($I175*Fond!CS175),2)","v":108.89},{"$f":"ROUND(($I175*Fond!CT175),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A175<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,3,115.38,{"$f":"IF(OR(AND(m>0,A176<m,OR(AND(EE=1,C176>0),AND(EE<>1,B176=1))),AND(m<=0,A176<n,B176=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A176=0,B176=1,EE=0),$E$15*$B$4,IF(AND(C176>0,A176<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E176=0,0,MAX((E176+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A176=0,B176=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A176<n)*IF(AND(B176>1,C176=0),0,ROUND(IF(EE=1,($B$11+IF(A176>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A176>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C176*$M$3),10))+IF(AND(A176<n,A176>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I176*Fond!CP176),2)","v":108.89},{"$f":"ROUND(($I176*Fond!CQ176),2)","v":108.89},{"$f":"ROUND(($I176*Fond!CR176),2)","v":108.89},{"$f":"ROUND(($I176*Fond!CS176),2)","v":108.89},{"$f":"ROUND(($I176*Fond!CT176),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A176<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,4,115.38,{"$f":"IF(OR(AND(m>0,A177<m,OR(AND(EE=1,C177>0),AND(EE<>1,B177=1))),AND(m<=0,A177<n,B177=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A177=0,B177=1,EE=0),$E$15*$B$4,IF(AND(C177>0,A177<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E177=0,0,MAX((E177+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A177=0,B177=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A177<n)*IF(AND(B177>1,C177=0),0,ROUND(IF(EE=1,($B$11+IF(A177>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A177>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C177*$M$3),10))+IF(AND(A177<n,A177>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I177*Fond!CP177),2)","v":108.89},{"$f":"ROUND(($I177*Fond!CQ177),2)","v":108.89},{"$f":"ROUND(($I177*Fond!CR177),2)","v":108.89},{"$f":"ROUND(($I177*Fond!CS177),2)","v":108.89},{"$f":"ROUND(($I177*Fond!CT177),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A177<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,5,115.38,{"$f":"IF(OR(AND(m>0,A178<m,OR(AND(EE=1,C178>0),AND(EE<>1,B178=1))),AND(m<=0,A178<n,B178=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A178=0,B178=1,EE=0),$E$15*$B$4,IF(AND(C178>0,A178<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E178=0,0,MAX((E178+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A178=0,B178=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A178<n)*IF(AND(B178>1,C178=0),0,ROUND(IF(EE=1,($B$11+IF(A178>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A178>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C178*$M$3),10))+IF(AND(A178<n,A178>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I178*Fond!CP178),2)","v":108.89},{"$f":"ROUND(($I178*Fond!CQ178),2)","v":108.89},{"$f":"ROUND(($I178*Fond!CR178),2)","v":108.89},{"$f":"ROUND(($I178*Fond!CS178),2)","v":108.89},{"$f":"ROUND(($I178*Fond!CT178),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A178<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,6,115.38,{"$f":"IF(OR(AND(m>0,A179<m,OR(AND(EE=1,C179>0),AND(EE<>1,B179=1))),AND(m<=0,A179<n,B179=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A179=0,B179=1,EE=0),$E$15*$B$4,IF(AND(C179>0,A179<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E179=0,0,MAX((E179+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A179=0,B179=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A179<n)*IF(AND(B179>1,C179=0),0,ROUND(IF(EE=1,($B$11+IF(A179>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A179>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C179*$M$3),10))+IF(AND(A179<n,A179>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I179*Fond!CP179),2)","v":108.89},{"$f":"ROUND(($I179*Fond!CQ179),2)","v":108.89},{"$f":"ROUND(($I179*Fond!CR179),2)","v":108.89},{"$f":"ROUND(($I179*Fond!CS179),2)","v":108.89},{"$f":"ROUND(($I179*Fond!CT179),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A179<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,7,115.38,{"$f":"IF(OR(AND(m>0,A180<m,OR(AND(EE=1,C180>0),AND(EE<>1,B180=1))),AND(m<=0,A180<n,B180=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A180=0,B180=1,EE=0),$E$15*$B$4,IF(AND(C180>0,A180<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E180=0,0,MAX((E180+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A180=0,B180=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A180<n)*IF(AND(B180>1,C180=0),0,ROUND(IF(EE=1,($B$11+IF(A180>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A180>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C180*$M$3),10))+IF(AND(A180<n,A180>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I180*Fond!CP180),2)","v":108.89},{"$f":"ROUND(($I180*Fond!CQ180),2)","v":108.89},{"$f":"ROUND(($I180*Fond!CR180),2)","v":108.89},{"$f":"ROUND(($I180*Fond!CS180),2)","v":108.89},{"$f":"ROUND(($I180*Fond!CT180),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A180<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,8,115.38,{"$f":"IF(OR(AND(m>0,A181<m,OR(AND(EE=1,C181>0),AND(EE<>1,B181=1))),AND(m<=0,A181<n,B181=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A181=0,B181=1,EE=0),$E$15*$B$4,IF(AND(C181>0,A181<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E181=0,0,MAX((E181+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A181=0,B181=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A181<n)*IF(AND(B181>1,C181=0),0,ROUND(IF(EE=1,($B$11+IF(A181>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A181>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C181*$M$3),10))+IF(AND(A181<n,A181>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I181*Fond!CP181),2)","v":108.89},{"$f":"ROUND(($I181*Fond!CQ181),2)","v":108.89},{"$f":"ROUND(($I181*Fond!CR181),2)","v":108.89},{"$f":"ROUND(($I181*Fond!CS181),2)","v":108.89},{"$f":"ROUND(($I181*Fond!CT181),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A181<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,9,115.38,{"$f":"IF(OR(AND(m>0,A182<m,OR(AND(EE=1,C182>0),AND(EE<>1,B182=1))),AND(m<=0,A182<n,B182=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A182=0,B182=1,EE=0),$E$15*$B$4,IF(AND(C182>0,A182<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E182=0,0,MAX((E182+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A182=0,B182=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A182<n)*IF(AND(B182>1,C182=0),0,ROUND(IF(EE=1,($B$11+IF(A182>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A182>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C182*$M$3),10))+IF(AND(A182<n,A182>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I182*Fond!CP182),2)","v":108.89},{"$f":"ROUND(($I182*Fond!CQ182),2)","v":108.89},{"$f":"ROUND(($I182*Fond!CR182),2)","v":108.89},{"$f":"ROUND(($I182*Fond!CS182),2)","v":108.89},{"$f":"ROUND(($I182*Fond!CT182),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A182<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,10,115.38,{"$f":"IF(OR(AND(m>0,A183<m,OR(AND(EE=1,C183>0),AND(EE<>1,B183=1))),AND(m<=0,A183<n,B183=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A183=0,B183=1,EE=0),$E$15*$B$4,IF(AND(C183>0,A183<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E183=0,0,MAX((E183+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A183=0,B183=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A183<n)*IF(AND(B183>1,C183=0),0,ROUND(IF(EE=1,($B$11+IF(A183>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A183>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C183*$M$3),10))+IF(AND(A183<n,A183>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I183*Fond!CP183),2)","v":108.89},{"$f":"ROUND(($I183*Fond!CQ183),2)","v":108.89},{"$f":"ROUND(($I183*Fond!CR183),2)","v":108.89},{"$f":"ROUND(($I183*Fond!CS183),2)","v":108.89},{"$f":"ROUND(($I183*Fond!CT183),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A183<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,11,115.38,{"$f":"IF(OR(AND(m>0,A184<m,OR(AND(EE=1,C184>0),AND(EE<>1,B184=1))),AND(m<=0,A184<n,B184=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A184=0,B184=1,EE=0),$E$15*$B$4,IF(AND(C184>0,A184<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E184=0,0,MAX((E184+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A184=0,B184=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A184<n)*IF(AND(B184>1,C184=0),0,ROUND(IF(EE=1,($B$11+IF(A184>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A184>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C184*$M$3),10))+IF(AND(A184<n,A184>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I184*Fond!CP184),2)","v":108.89},{"$f":"ROUND(($I184*Fond!CQ184),2)","v":108.89},{"$f":"ROUND(($I184*Fond!CR184),2)","v":108.89},{"$f":"ROUND(($I184*Fond!CS184),2)","v":108.89},{"$f":"ROUND(($I184*Fond!CT184),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A184<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[13,12,115.38,{"$f":"IF(OR(AND(m>0,A185<m,OR(AND(EE=1,C185>0),AND(EE<>1,B185=1))),AND(m<=0,A185<n,B185=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A185=0,B185=1,EE=0),$E$15*$B$4,IF(AND(C185>0,A185<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E185=0,0,MAX((E185+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A185=0,B185=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A185<n)*IF(AND(B185>1,C185=0),0,ROUND(IF(EE=1,($B$11+IF(A185>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A185>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C185*$M$3),10))+IF(AND(A185<n,A185>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I185*Fond!CP185),2)","v":108.89},{"$f":"ROUND(($I185*Fond!CQ185),2)","v":108.89},{"$f":"ROUND(($I185*Fond!CR185),2)","v":108.89},{"$f":"ROUND(($I185*Fond!CS185),2)","v":108.89},{"$f":"ROUND(($I185*Fond!CT185),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A185<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,1,115.38,{"$f":"IF(OR(AND(m>0,A186<m,OR(AND(EE=1,C186>0),AND(EE<>1,B186=1))),AND(m<=0,A186<n,B186=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A186=0,B186=1,EE=0),$E$15*$B$4,IF(AND(C186>0,A186<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E186=0,0,MAX((E186+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A186=0,B186=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A186<n)*IF(AND(B186>1,C186=0),0,ROUND(IF(EE=1,($B$11+IF(A186>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A186>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C186*$M$3),10))+IF(AND(A186<n,A186>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I186*Fond!CP186),2)","v":108.89},{"$f":"ROUND(($I186*Fond!CQ186),2)","v":108.89},{"$f":"ROUND(($I186*Fond!CR186),2)","v":108.89},{"$f":"ROUND(($I186*Fond!CS186),2)","v":108.89},{"$f":"ROUND(($I186*Fond!CT186),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A186<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,2,115.38,{"$f":"IF(OR(AND(m>0,A187<m,OR(AND(EE=1,C187>0),AND(EE<>1,B187=1))),AND(m<=0,A187<n,B187=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A187=0,B187=1,EE=0),$E$15*$B$4,IF(AND(C187>0,A187<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E187=0,0,MAX((E187+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A187=0,B187=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A187<n)*IF(AND(B187>1,C187=0),0,ROUND(IF(EE=1,($B$11+IF(A187>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A187>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C187*$M$3),10))+IF(AND(A187<n,A187>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I187*Fond!CP187),2)","v":108.89},{"$f":"ROUND(($I187*Fond!CQ187),2)","v":108.89},{"$f":"ROUND(($I187*Fond!CR187),2)","v":108.89},{"$f":"ROUND(($I187*Fond!CS187),2)","v":108.89},{"$f":"ROUND(($I187*Fond!CT187),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A187<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,3,115.38,{"$f":"IF(OR(AND(m>0,A188<m,OR(AND(EE=1,C188>0),AND(EE<>1,B188=1))),AND(m<=0,A188<n,B188=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A188=0,B188=1,EE=0),$E$15*$B$4,IF(AND(C188>0,A188<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E188=0,0,MAX((E188+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A188=0,B188=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A188<n)*IF(AND(B188>1,C188=0),0,ROUND(IF(EE=1,($B$11+IF(A188>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A188>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C188*$M$3),10))+IF(AND(A188<n,A188>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I188*Fond!CP188),2)","v":108.89},{"$f":"ROUND(($I188*Fond!CQ188),2)","v":108.89},{"$f":"ROUND(($I188*Fond!CR188),2)","v":108.89},{"$f":"ROUND(($I188*Fond!CS188),2)","v":108.89},{"$f":"ROUND(($I188*Fond!CT188),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A188<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,4,115.38,{"$f":"IF(OR(AND(m>0,A189<m,OR(AND(EE=1,C189>0),AND(EE<>1,B189=1))),AND(m<=0,A189<n,B189=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A189=0,B189=1,EE=0),$E$15*$B$4,IF(AND(C189>0,A189<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E189=0,0,MAX((E189+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A189=0,B189=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A189<n)*IF(AND(B189>1,C189=0),0,ROUND(IF(EE=1,($B$11+IF(A189>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A189>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C189*$M$3),10))+IF(AND(A189<n,A189>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I189*Fond!CP189),2)","v":108.89},{"$f":"ROUND(($I189*Fond!CQ189),2)","v":108.89},{"$f":"ROUND(($I189*Fond!CR189),2)","v":108.89},{"$f":"ROUND(($I189*Fond!CS189),2)","v":108.89},{"$f":"ROUND(($I189*Fond!CT189),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A189<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,5,115.38,{"$f":"IF(OR(AND(m>0,A190<m,OR(AND(EE=1,C190>0),AND(EE<>1,B190=1))),AND(m<=0,A190<n,B190=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A190=0,B190=1,EE=0),$E$15*$B$4,IF(AND(C190>0,A190<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E190=0,0,MAX((E190+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A190=0,B190=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A190<n)*IF(AND(B190>1,C190=0),0,ROUND(IF(EE=1,($B$11+IF(A190>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A190>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C190*$M$3),10))+IF(AND(A190<n,A190>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I190*Fond!CP190),2)","v":108.89},{"$f":"ROUND(($I190*Fond!CQ190),2)","v":108.89},{"$f":"ROUND(($I190*Fond!CR190),2)","v":108.89},{"$f":"ROUND(($I190*Fond!CS190),2)","v":108.89},{"$f":"ROUND(($I190*Fond!CT190),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A190<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,6,115.38,{"$f":"IF(OR(AND(m>0,A191<m,OR(AND(EE=1,C191>0),AND(EE<>1,B191=1))),AND(m<=0,A191<n,B191=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A191=0,B191=1,EE=0),$E$15*$B$4,IF(AND(C191>0,A191<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E191=0,0,MAX((E191+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A191=0,B191=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A191<n)*IF(AND(B191>1,C191=0),0,ROUND(IF(EE=1,($B$11+IF(A191>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A191>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C191*$M$3),10))+IF(AND(A191<n,A191>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I191*Fond!CP191),2)","v":108.89},{"$f":"ROUND(($I191*Fond!CQ191),2)","v":108.89},{"$f":"ROUND(($I191*Fond!CR191),2)","v":108.89},{"$f":"ROUND(($I191*Fond!CS191),2)","v":108.89},{"$f":"ROUND(($I191*Fond!CT191),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A191<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,7,115.38,{"$f":"IF(OR(AND(m>0,A192<m,OR(AND(EE=1,C192>0),AND(EE<>1,B192=1))),AND(m<=0,A192<n,B192=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A192=0,B192=1,EE=0),$E$15*$B$4,IF(AND(C192>0,A192<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E192=0,0,MAX((E192+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A192=0,B192=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A192<n)*IF(AND(B192>1,C192=0),0,ROUND(IF(EE=1,($B$11+IF(A192>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A192>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C192*$M$3),10))+IF(AND(A192<n,A192>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I192*Fond!CP192),2)","v":108.89},{"$f":"ROUND(($I192*Fond!CQ192),2)","v":108.89},{"$f":"ROUND(($I192*Fond!CR192),2)","v":108.89},{"$f":"ROUND(($I192*Fond!CS192),2)","v":108.89},{"$f":"ROUND(($I192*Fond!CT192),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A192<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,8,115.38,{"$f":"IF(OR(AND(m>0,A193<m,OR(AND(EE=1,C193>0),AND(EE<>1,B193=1))),AND(m<=0,A193<n,B193=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A193=0,B193=1,EE=0),$E$15*$B$4,IF(AND(C193>0,A193<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E193=0,0,MAX((E193+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A193=0,B193=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A193<n)*IF(AND(B193>1,C193=0),0,ROUND(IF(EE=1,($B$11+IF(A193>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A193>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C193*$M$3),10))+IF(AND(A193<n,A193>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I193*Fond!CP193),2)","v":108.89},{"$f":"ROUND(($I193*Fond!CQ193),2)","v":108.89},{"$f":"ROUND(($I193*Fond!CR193),2)","v":108.89},{"$f":"ROUND(($I193*Fond!CS193),2)","v":108.89},{"$f":"ROUND(($I193*Fond!CT193),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A193<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,9,115.38,{"$f":"IF(OR(AND(m>0,A194<m,OR(AND(EE=1,C194>0),AND(EE<>1,B194=1))),AND(m<=0,A194<n,B194=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A194=0,B194=1,EE=0),$E$15*$B$4,IF(AND(C194>0,A194<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E194=0,0,MAX((E194+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A194=0,B194=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A194<n)*IF(AND(B194>1,C194=0),0,ROUND(IF(EE=1,($B$11+IF(A194>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A194>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C194*$M$3),10))+IF(AND(A194<n,A194>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I194*Fond!CP194),2)","v":108.89},{"$f":"ROUND(($I194*Fond!CQ194),2)","v":108.89},{"$f":"ROUND(($I194*Fond!CR194),2)","v":108.89},{"$f":"ROUND(($I194*Fond!CS194),2)","v":108.89},{"$f":"ROUND(($I194*Fond!CT194),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A194<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,10,115.38,{"$f":"IF(OR(AND(m>0,A195<m,OR(AND(EE=1,C195>0),AND(EE<>1,B195=1))),AND(m<=0,A195<n,B195=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A195=0,B195=1,EE=0),$E$15*$B$4,IF(AND(C195>0,A195<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E195=0,0,MAX((E195+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A195=0,B195=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A195<n)*IF(AND(B195>1,C195=0),0,ROUND(IF(EE=1,($B$11+IF(A195>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A195>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C195*$M$3),10))+IF(AND(A195<n,A195>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I195*Fond!CP195),2)","v":108.89},{"$f":"ROUND(($I195*Fond!CQ195),2)","v":108.89},{"$f":"ROUND(($I195*Fond!CR195),2)","v":108.89},{"$f":"ROUND(($I195*Fond!CS195),2)","v":108.89},{"$f":"ROUND(($I195*Fond!CT195),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A195<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,11,115.38,{"$f":"IF(OR(AND(m>0,A196<m,OR(AND(EE=1,C196>0),AND(EE<>1,B196=1))),AND(m<=0,A196<n,B196=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A196=0,B196=1,EE=0),$E$15*$B$4,IF(AND(C196>0,A196<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E196=0,0,MAX((E196+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A196=0,B196=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A196<n)*IF(AND(B196>1,C196=0),0,ROUND(IF(EE=1,($B$11+IF(A196>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A196>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C196*$M$3),10))+IF(AND(A196<n,A196>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I196*Fond!CP196),2)","v":108.89},{"$f":"ROUND(($I196*Fond!CQ196),2)","v":108.89},{"$f":"ROUND(($I196*Fond!CR196),2)","v":108.89},{"$f":"ROUND(($I196*Fond!CS196),2)","v":108.89},{"$f":"ROUND(($I196*Fond!CT196),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A196<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[14,12,115.38,{"$f":"IF(OR(AND(m>0,A197<m,OR(AND(EE=1,C197>0),AND(EE<>1,B197=1))),AND(m<=0,A197<n,B197=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":8.0833333300000004E-2},{"$f":"ROUND(IF(AND(A197=0,B197=1,EE=0),$E$15*$B$4,IF(AND(C197>0,A197<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E197=0,0,MAX((E197+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A197=0,B197=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A197<n)*IF(AND(B197>1,C197=0),0,ROUND(IF(EE=1,($B$11+IF(A197>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A197>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C197*$M$3),10))+IF(AND(A197<n,A197>=m),Zet_pfr_Fix,0)","v":6.4070512821000003},108.89,{"$f":"ROUND(($I197*Fond!CP197),2)","v":108.89},{"$f":"ROUND(($I197*Fond!CQ197),2)","v":108.89},{"$f":"ROUND(($I197*Fond!CR197),2)","v":108.89},{"$f":"ROUND(($I197*Fond!CS197),2)","v":108.89},{"$f":"ROUND(($I197*Fond!CT197),2)","v":108.89},0,0,0,0,0,108.89,108.89,108.89,108.89,108.89,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A197<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,1,0,{"$f":"IF(OR(AND(m>0,A198<m,OR(AND(EE=1,C198>0),AND(EE<>1,B198=1))),AND(m<=0,A198<n,B198=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A198=0,B198=1,EE=0),$E$15*$B$4,IF(AND(C198>0,A198<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E198=0,0,MAX((E198+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A198=0,B198=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A198<n)*IF(AND(B198>1,C198=0),0,ROUND(IF(EE=1,($B$11+IF(A198>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A198>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C198*$M$3),10))+IF(AND(A198<n,A198>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I198*Fond!CP198),2)","v":0},{"$f":"ROUND(($I198*Fond!CQ198),2)","v":0},{"$f":"ROUND(($I198*Fond!CR198),2)","v":0},{"$f":"ROUND(($I198*Fond!CS198),2)","v":0},{"$f":"ROUND(($I198*Fond!CT198),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A198<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,2,0,{"$f":"IF(OR(AND(m>0,A199<m,OR(AND(EE=1,C199>0),AND(EE<>1,B199=1))),AND(m<=0,A199<n,B199=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A199=0,B199=1,EE=0),$E$15*$B$4,IF(AND(C199>0,A199<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E199=0,0,MAX((E199+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A199=0,B199=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A199<n)*IF(AND(B199>1,C199=0),0,ROUND(IF(EE=1,($B$11+IF(A199>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A199>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C199*$M$3),10))+IF(AND(A199<n,A199>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I199*Fond!CP199),2)","v":0},{"$f":"ROUND(($I199*Fond!CQ199),2)","v":0},{"$f":"ROUND(($I199*Fond!CR199),2)","v":0},{"$f":"ROUND(($I199*Fond!CS199),2)","v":0},{"$f":"ROUND(($I199*Fond!CT199),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A199<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,3,0,{"$f":"IF(OR(AND(m>0,A200<m,OR(AND(EE=1,C200>0),AND(EE<>1,B200=1))),AND(m<=0,A200<n,B200=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A200=0,B200=1,EE=0),$E$15*$B$4,IF(AND(C200>0,A200<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E200=0,0,MAX((E200+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A200=0,B200=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A200<n)*IF(AND(B200>1,C200=0),0,ROUND(IF(EE=1,($B$11+IF(A200>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A200>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C200*$M$3),10))+IF(AND(A200<n,A200>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I200*Fond!CP200),2)","v":0},{"$f":"ROUND(($I200*Fond!CQ200),2)","v":0},{"$f":"ROUND(($I200*Fond!CR200),2)","v":0},{"$f":"ROUND(($I200*Fond!CS200),2)","v":0},{"$f":"ROUND(($I200*Fond!CT200),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A200<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,4,0,{"$f":"IF(OR(AND(m>0,A201<m,OR(AND(EE=1,C201>0),AND(EE<>1,B201=1))),AND(m<=0,A201<n,B201=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A201=0,B201=1,EE=0),$E$15*$B$4,IF(AND(C201>0,A201<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E201=0,0,MAX((E201+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A201=0,B201=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A201<n)*IF(AND(B201>1,C201=0),0,ROUND(IF(EE=1,($B$11+IF(A201>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A201>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C201*$M$3),10))+IF(AND(A201<n,A201>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I201*Fond!CP201),2)","v":0},{"$f":"ROUND(($I201*Fond!CQ201),2)","v":0},{"$f":"ROUND(($I201*Fond!CR201),2)","v":0},{"$f":"ROUND(($I201*Fond!CS201),2)","v":0},{"$f":"ROUND(($I201*Fond!CT201),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A201<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,5,0,{"$f":"IF(OR(AND(m>0,A202<m,OR(AND(EE=1,C202>0),AND(EE<>1,B202=1))),AND(m<=0,A202<n,B202=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A202=0,B202=1,EE=0),$E$15*$B$4,IF(AND(C202>0,A202<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E202=0,0,MAX((E202+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A202=0,B202=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A202<n)*IF(AND(B202>1,C202=0),0,ROUND(IF(EE=1,($B$11+IF(A202>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A202>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C202*$M$3),10))+IF(AND(A202<n,A202>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I202*Fond!CP202),2)","v":0},{"$f":"ROUND(($I202*Fond!CQ202),2)","v":0},{"$f":"ROUND(($I202*Fond!CR202),2)","v":0},{"$f":"ROUND(($I202*Fond!CS202),2)","v":0},{"$f":"ROUND(($I202*Fond!CT202),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A202<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,6,0,{"$f":"IF(OR(AND(m>0,A203<m,OR(AND(EE=1,C203>0),AND(EE<>1,B203=1))),AND(m<=0,A203<n,B203=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A203=0,B203=1,EE=0),$E$15*$B$4,IF(AND(C203>0,A203<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E203=0,0,MAX((E203+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A203=0,B203=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A203<n)*IF(AND(B203>1,C203=0),0,ROUND(IF(EE=1,($B$11+IF(A203>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A203>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C203*$M$3),10))+IF(AND(A203<n,A203>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I203*Fond!CP203),2)","v":0},{"$f":"ROUND(($I203*Fond!CQ203),2)","v":0},{"$f":"ROUND(($I203*Fond!CR203),2)","v":0},{"$f":"ROUND(($I203*Fond!CS203),2)","v":0},{"$f":"ROUND(($I203*Fond!CT203),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A203<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,7,0,{"$f":"IF(OR(AND(m>0,A204<m,OR(AND(EE=1,C204>0),AND(EE<>1,B204=1))),AND(m<=0,A204<n,B204=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A204=0,B204=1,EE=0),$E$15*$B$4,IF(AND(C204>0,A204<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E204=0,0,MAX((E204+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A204=0,B204=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A204<n)*IF(AND(B204>1,C204=0),0,ROUND(IF(EE=1,($B$11+IF(A204>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A204>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C204*$M$3),10))+IF(AND(A204<n,A204>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I204*Fond!CP204),2)","v":0},{"$f":"ROUND(($I204*Fond!CQ204),2)","v":0},{"$f":"ROUND(($I204*Fond!CR204),2)","v":0},{"$f":"ROUND(($I204*Fond!CS204),2)","v":0},{"$f":"ROUND(($I204*Fond!CT204),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A204<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,8,0,{"$f":"IF(OR(AND(m>0,A205<m,OR(AND(EE=1,C205>0),AND(EE<>1,B205=1))),AND(m<=0,A205<n,B205=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A205=0,B205=1,EE=0),$E$15*$B$4,IF(AND(C205>0,A205<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E205=0,0,MAX((E205+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A205=0,B205=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A205<n)*IF(AND(B205>1,C205=0),0,ROUND(IF(EE=1,($B$11+IF(A205>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A205>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C205*$M$3),10))+IF(AND(A205<n,A205>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I205*Fond!CP205),2)","v":0},{"$f":"ROUND(($I205*Fond!CQ205),2)","v":0},{"$f":"ROUND(($I205*Fond!CR205),2)","v":0},{"$f":"ROUND(($I205*Fond!CS205),2)","v":0},{"$f":"ROUND(($I205*Fond!CT205),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A205<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,9,0,{"$f":"IF(OR(AND(m>0,A206<m,OR(AND(EE=1,C206>0),AND(EE<>1,B206=1))),AND(m<=0,A206<n,B206=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A206=0,B206=1,EE=0),$E$15*$B$4,IF(AND(C206>0,A206<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E206=0,0,MAX((E206+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A206=0,B206=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A206<n)*IF(AND(B206>1,C206=0),0,ROUND(IF(EE=1,($B$11+IF(A206>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A206>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C206*$M$3),10))+IF(AND(A206<n,A206>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I206*Fond!CP206),2)","v":0},{"$f":"ROUND(($I206*Fond!CQ206),2)","v":0},{"$f":"ROUND(($I206*Fond!CR206),2)","v":0},{"$f":"ROUND(($I206*Fond!CS206),2)","v":0},{"$f":"ROUND(($I206*Fond!CT206),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A206<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,10,0,{"$f":"IF(OR(AND(m>0,A207<m,OR(AND(EE=1,C207>0),AND(EE<>1,B207=1))),AND(m<=0,A207<n,B207=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A207=0,B207=1,EE=0),$E$15*$B$4,IF(AND(C207>0,A207<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E207=0,0,MAX((E207+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A207=0,B207=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A207<n)*IF(AND(B207>1,C207=0),0,ROUND(IF(EE=1,($B$11+IF(A207>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A207>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C207*$M$3),10))+IF(AND(A207<n,A207>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I207*Fond!CP207),2)","v":0},{"$f":"ROUND(($I207*Fond!CQ207),2)","v":0},{"$f":"ROUND(($I207*Fond!CR207),2)","v":0},{"$f":"ROUND(($I207*Fond!CS207),2)","v":0},{"$f":"ROUND(($I207*Fond!CT207),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A207<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,11,0,{"$f":"IF(OR(AND(m>0,A208<m,OR(AND(EE=1,C208>0),AND(EE<>1,B208=1))),AND(m<=0,A208<n,B208=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A208=0,B208=1,EE=0),$E$15*$B$4,IF(AND(C208>0,A208<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E208=0,0,MAX((E208+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A208=0,B208=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A208<n)*IF(AND(B208>1,C208=0),0,ROUND(IF(EE=1,($B$11+IF(A208>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A208>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C208*$M$3),10))+IF(AND(A208<n,A208>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I208*Fond!CP208),2)","v":0},{"$f":"ROUND(($I208*Fond!CQ208),2)","v":0},{"$f":"ROUND(($I208*Fond!CR208),2)","v":0},{"$f":"ROUND(($I208*Fond!CS208),2)","v":0},{"$f":"ROUND(($I208*Fond!CT208),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A208<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[15,12,0,{"$f":"IF(OR(AND(m>0,A209<m,OR(AND(EE=1,C209>0),AND(EE<>1,B209=1))),AND(m<=0,A209<n,B209=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A209=0,B209=1,EE=0),$E$15*$B$4,IF(AND(C209>0,A209<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E209=0,0,MAX((E209+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A209=0,B209=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A209<n)*IF(AND(B209>1,C209=0),0,ROUND(IF(EE=1,($B$11+IF(A209>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A209>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C209*$M$3),10))+IF(AND(A209<n,A209>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I209*Fond!CP209),2)","v":0},{"$f":"ROUND(($I209*Fond!CQ209),2)","v":0},{"$f":"ROUND(($I209*Fond!CR209),2)","v":0},{"$f":"ROUND(($I209*Fond!CS209),2)","v":0},{"$f":"ROUND(($I209*Fond!CT209),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A209<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,1,{"$f":"ROUND(IF(OR(AND(m=0,A210=0,B210=1),AND(m>0,A210<m,MOD((B210-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A210<m,OR(AND(EE=1,C210>0),AND(EE<>1,B210=1))),AND(m<=0,A210<n,B210=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A210=0,B210=1,EE=0),$E$15*$B$4,IF(AND(C210>0,A210<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E210=0,0,MAX((E210+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A210=0,B210=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A210<n)*IF(AND(B210>1,C210=0),0,ROUND(IF(EE=1,($B$11+IF(A210>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A210>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C210*$M$3),10))+IF(AND(A210<n,A210>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I210*Fond!CP210),2)","v":0},{"$f":"ROUND(($I210*Fond!CQ210),2)","v":0},{"$f":"ROUND(($I210*Fond!CR210),2)","v":0},{"$f":"ROUND(($I210*Fond!CS210),2)","v":0},{"$f":"ROUND(($I210*Fond!CT210),2)","v":0},{"$f":"IF($I210<0,0,IF($C210>0,ROUND(J210-J210/(1+$F$8),2),0))","v":0},{"$f":"IF($I210<0,0,IF($C210>0,ROUND(K210-K210/(1+$G$8),2),0))","v":0},{"$f":"IF($I210<0,0,IF($C210>0,ROUND(L210-L210/(1+$H$8),2),0))","v":0},{"$f":"IF($I210<0,0,IF($C210>0,ROUND(M210-M210/(1+$I$8),2),0))","v":0},{"$f":"IF($I210<0,0,IF($C210>0,ROUND(N210-N210/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A210<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,2,0,{"$f":"IF(OR(AND(m>0,A211<m,OR(AND(EE=1,C211>0),AND(EE<>1,B211=1))),AND(m<=0,A211<n,B211=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A211=0,B211=1,EE=0),$E$15*$B$4,IF(AND(C211>0,A211<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E211=0,0,MAX((E211+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A211=0,B211=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C211>0,ROUND(C211*$B$6,2),0)","v":0},{"$f":"(A211<n)*IF(AND(B211>1,C211=0),0,ROUND(IF(EE=1,($B$11+IF(A211>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A211>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C211*$M$3),10))+IF(AND(A211<n,A211>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C211=0,A211+B211>1),0,C211-(D211+F211+G211+H211)),2)","v":0},{"$f":"ROUND(($I211*Fond!CP211),2)","v":0},{"$f":"ROUND(($I211*Fond!CQ211),2)","v":0},{"$f":"ROUND(($I211*Fond!CR211),2)","v":0},{"$f":"ROUND(($I211*Fond!CS211),2)","v":0},{"$f":"ROUND(($I211*Fond!CT211),2)","v":0},0,0,0,0,0,{"$f":"J211-O211","v":0},{"$f":"K211-P211","v":0},{"$f":"L211-Q211","v":0},{"$f":"M211-R211","v":0},{"$f":"N211-S211","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A211<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,3,0,{"$f":"IF(OR(AND(m>0,A212<m,OR(AND(EE=1,C212>0),AND(EE<>1,B212=1))),AND(m<=0,A212<n,B212=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A212=0,B212=1,EE=0),$E$15*$B$4,IF(AND(C212>0,A212<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E212=0,0,MAX((E212+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A212=0,B212=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A212<n)*IF(AND(B212>1,C212=0),0,ROUND(IF(EE=1,($B$11+IF(A212>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A212>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C212*$M$3),10))+IF(AND(A212<n,A212>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I212*Fond!CP212),2)","v":0},{"$f":"ROUND(($I212*Fond!CQ212),2)","v":0},{"$f":"ROUND(($I212*Fond!CR212),2)","v":0},{"$f":"ROUND(($I212*Fond!CS212),2)","v":0},{"$f":"ROUND(($I212*Fond!CT212),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A212<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,4,0,{"$f":"IF(OR(AND(m>0,A213<m,OR(AND(EE=1,C213>0),AND(EE<>1,B213=1))),AND(m<=0,A213<n,B213=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A213=0,B213=1,EE=0),$E$15*$B$4,IF(AND(C213>0,A213<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E213=0,0,MAX((E213+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A213=0,B213=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A213<n)*IF(AND(B213>1,C213=0),0,ROUND(IF(EE=1,($B$11+IF(A213>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A213>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C213*$M$3),10))+IF(AND(A213<n,A213>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I213*Fond!CP213),2)","v":0},{"$f":"ROUND(($I213*Fond!CQ213),2)","v":0},{"$f":"ROUND(($I213*Fond!CR213),2)","v":0},{"$f":"ROUND(($I213*Fond!CS213),2)","v":0},{"$f":"ROUND(($I213*Fond!CT213),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A213<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,5,0,{"$f":"IF(OR(AND(m>0,A214<m,OR(AND(EE=1,C214>0),AND(EE<>1,B214=1))),AND(m<=0,A214<n,B214=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A214=0,B214=1,EE=0),$E$15*$B$4,IF(AND(C214>0,A214<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E214=0,0,MAX((E214+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A214=0,B214=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A214<n)*IF(AND(B214>1,C214=0),0,ROUND(IF(EE=1,($B$11+IF(A214>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A214>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C214*$M$3),10))+IF(AND(A214<n,A214>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I214*Fond!CP214),2)","v":0},{"$f":"ROUND(($I214*Fond!CQ214),2)","v":0},{"$f":"ROUND(($I214*Fond!CR214),2)","v":0},{"$f":"ROUND(($I214*Fond!CS214),2)","v":0},{"$f":"ROUND(($I214*Fond!CT214),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A214<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,6,0,{"$f":"IF(OR(AND(m>0,A215<m,OR(AND(EE=1,C215>0),AND(EE<>1,B215=1))),AND(m<=0,A215<n,B215=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A215=0,B215=1,EE=0),$E$15*$B$4,IF(AND(C215>0,A215<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E215=0,0,MAX((E215+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A215=0,B215=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A215<n)*IF(AND(B215>1,C215=0),0,ROUND(IF(EE=1,($B$11+IF(A215>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A215>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C215*$M$3),10))+IF(AND(A215<n,A215>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I215*Fond!CP215),2)","v":0},{"$f":"ROUND(($I215*Fond!CQ215),2)","v":0},{"$f":"ROUND(($I215*Fond!CR215),2)","v":0},{"$f":"ROUND(($I215*Fond!CS215),2)","v":0},{"$f":"ROUND(($I215*Fond!CT215),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A215<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,7,0,{"$f":"IF(OR(AND(m>0,A216<m,OR(AND(EE=1,C216>0),AND(EE<>1,B216=1))),AND(m<=0,A216<n,B216=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A216=0,B216=1,EE=0),$E$15*$B$4,IF(AND(C216>0,A216<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E216=0,0,MAX((E216+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A216=0,B216=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A216<n)*IF(AND(B216>1,C216=0),0,ROUND(IF(EE=1,($B$11+IF(A216>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A216>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C216*$M$3),10))+IF(AND(A216<n,A216>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I216*Fond!CP216),2)","v":0},{"$f":"ROUND(($I216*Fond!CQ216),2)","v":0},{"$f":"ROUND(($I216*Fond!CR216),2)","v":0},{"$f":"ROUND(($I216*Fond!CS216),2)","v":0},{"$f":"ROUND(($I216*Fond!CT216),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A216<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,8,0,{"$f":"IF(OR(AND(m>0,A217<m,OR(AND(EE=1,C217>0),AND(EE<>1,B217=1))),AND(m<=0,A217<n,B217=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A217=0,B217=1,EE=0),$E$15*$B$4,IF(AND(C217>0,A217<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E217=0,0,MAX((E217+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A217=0,B217=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A217<n)*IF(AND(B217>1,C217=0),0,ROUND(IF(EE=1,($B$11+IF(A217>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A217>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C217*$M$3),10))+IF(AND(A217<n,A217>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I217*Fond!CP217),2)","v":0},{"$f":"ROUND(($I217*Fond!CQ217),2)","v":0},{"$f":"ROUND(($I217*Fond!CR217),2)","v":0},{"$f":"ROUND(($I217*Fond!CS217),2)","v":0},{"$f":"ROUND(($I217*Fond!CT217),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A217<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,9,0,{"$f":"IF(OR(AND(m>0,A218<m,OR(AND(EE=1,C218>0),AND(EE<>1,B218=1))),AND(m<=0,A218<n,B218=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A218=0,B218=1,EE=0),$E$15*$B$4,IF(AND(C218>0,A218<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E218=0,0,MAX((E218+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A218=0,B218=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A218<n)*IF(AND(B218>1,C218=0),0,ROUND(IF(EE=1,($B$11+IF(A218>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A218>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C218*$M$3),10))+IF(AND(A218<n,A218>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I218*Fond!CP218),2)","v":0},{"$f":"ROUND(($I218*Fond!CQ218),2)","v":0},{"$f":"ROUND(($I218*Fond!CR218),2)","v":0},{"$f":"ROUND(($I218*Fond!CS218),2)","v":0},{"$f":"ROUND(($I218*Fond!CT218),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A218<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,10,0,{"$f":"IF(OR(AND(m>0,A219<m,OR(AND(EE=1,C219>0),AND(EE<>1,B219=1))),AND(m<=0,A219<n,B219=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A219=0,B219=1,EE=0),$E$15*$B$4,IF(AND(C219>0,A219<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E219=0,0,MAX((E219+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A219=0,B219=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A219<n)*IF(AND(B219>1,C219=0),0,ROUND(IF(EE=1,($B$11+IF(A219>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A219>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C219*$M$3),10))+IF(AND(A219<n,A219>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I219*Fond!CP219),2)","v":0},{"$f":"ROUND(($I219*Fond!CQ219),2)","v":0},{"$f":"ROUND(($I219*Fond!CR219),2)","v":0},{"$f":"ROUND(($I219*Fond!CS219),2)","v":0},{"$f":"ROUND(($I219*Fond!CT219),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A219<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,11,0,{"$f":"IF(OR(AND(m>0,A220<m,OR(AND(EE=1,C220>0),AND(EE<>1,B220=1))),AND(m<=0,A220<n,B220=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A220=0,B220=1,EE=0),$E$15*$B$4,IF(AND(C220>0,A220<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E220=0,0,MAX((E220+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A220=0,B220=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A220<n)*IF(AND(B220>1,C220=0),0,ROUND(IF(EE=1,($B$11+IF(A220>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A220>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C220*$M$3),10))+IF(AND(A220<n,A220>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I220*Fond!CP220),2)","v":0},{"$f":"ROUND(($I220*Fond!CQ220),2)","v":0},{"$f":"ROUND(($I220*Fond!CR220),2)","v":0},{"$f":"ROUND(($I220*Fond!CS220),2)","v":0},{"$f":"ROUND(($I220*Fond!CT220),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A220<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[16,12,0,{"$f":"IF(OR(AND(m>0,A221<m,OR(AND(EE=1,C221>0),AND(EE<>1,B221=1))),AND(m<=0,A221<n,B221=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A221=0,B221=1,EE=0),$E$15*$B$4,IF(AND(C221>0,A221<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E221=0,0,MAX((E221+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A221=0,B221=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A221<n)*IF(AND(B221>1,C221=0),0,ROUND(IF(EE=1,($B$11+IF(A221>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A221>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C221*$M$3),10))+IF(AND(A221<n,A221>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I221*Fond!CP221),2)","v":0},{"$f":"ROUND(($I221*Fond!CQ221),2)","v":0},{"$f":"ROUND(($I221*Fond!CR221),2)","v":0},{"$f":"ROUND(($I221*Fond!CS221),2)","v":0},{"$f":"ROUND(($I221*Fond!CT221),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A221<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,1,0,{"$f":"IF(OR(AND(m>0,A222<m,OR(AND(EE=1,C222>0),AND(EE<>1,B222=1))),AND(m<=0,A222<n,B222=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A222=0,B222=1,EE=0),$E$15*$B$4,IF(AND(C222>0,A222<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E222=0,0,MAX((E222+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A222=0,B222=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A222<n)*IF(AND(B222>1,C222=0),0,ROUND(IF(EE=1,($B$11+IF(A222>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A222>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C222*$M$3),10))+IF(AND(A222<n,A222>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I222*Fond!CP222),2)","v":0},{"$f":"ROUND(($I222*Fond!CQ222),2)","v":0},{"$f":"ROUND(($I222*Fond!CR222),2)","v":0},{"$f":"ROUND(($I222*Fond!CS222),2)","v":0},{"$f":"ROUND(($I222*Fond!CT222),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A222<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,2,0,{"$f":"IF(OR(AND(m>0,A223<m,OR(AND(EE=1,C223>0),AND(EE<>1,B223=1))),AND(m<=0,A223<n,B223=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A223=0,B223=1,EE=0),$E$15*$B$4,IF(AND(C223>0,A223<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E223=0,0,MAX((E223+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A223=0,B223=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A223<n)*IF(AND(B223>1,C223=0),0,ROUND(IF(EE=1,($B$11+IF(A223>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A223>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C223*$M$3),10))+IF(AND(A223<n,A223>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I223*Fond!CP223),2)","v":0},{"$f":"ROUND(($I223*Fond!CQ223),2)","v":0},{"$f":"ROUND(($I223*Fond!CR223),2)","v":0},{"$f":"ROUND(($I223*Fond!CS223),2)","v":0},{"$f":"ROUND(($I223*Fond!CT223),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A223<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,3,0,{"$f":"IF(OR(AND(m>0,A224<m,OR(AND(EE=1,C224>0),AND(EE<>1,B224=1))),AND(m<=0,A224<n,B224=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A224=0,B224=1,EE=0),$E$15*$B$4,IF(AND(C224>0,A224<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E224=0,0,MAX((E224+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A224=0,B224=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A224<n)*IF(AND(B224>1,C224=0),0,ROUND(IF(EE=1,($B$11+IF(A224>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A224>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C224*$M$3),10))+IF(AND(A224<n,A224>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I224*Fond!CP224),2)","v":0},{"$f":"ROUND(($I224*Fond!CQ224),2)","v":0},{"$f":"ROUND(($I224*Fond!CR224),2)","v":0},{"$f":"ROUND(($I224*Fond!CS224),2)","v":0},{"$f":"ROUND(($I224*Fond!CT224),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A224<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,4,0,{"$f":"IF(OR(AND(m>0,A225<m,OR(AND(EE=1,C225>0),AND(EE<>1,B225=1))),AND(m<=0,A225<n,B225=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A225=0,B225=1,EE=0),$E$15*$B$4,IF(AND(C225>0,A225<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E225=0,0,MAX((E225+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A225=0,B225=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A225<n)*IF(AND(B225>1,C225=0),0,ROUND(IF(EE=1,($B$11+IF(A225>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A225>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C225*$M$3),10))+IF(AND(A225<n,A225>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I225*Fond!CP225),2)","v":0},{"$f":"ROUND(($I225*Fond!CQ225),2)","v":0},{"$f":"ROUND(($I225*Fond!CR225),2)","v":0},{"$f":"ROUND(($I225*Fond!CS225),2)","v":0},{"$f":"ROUND(($I225*Fond!CT225),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A225<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,5,0,{"$f":"IF(OR(AND(m>0,A226<m,OR(AND(EE=1,C226>0),AND(EE<>1,B226=1))),AND(m<=0,A226<n,B226=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A226=0,B226=1,EE=0),$E$15*$B$4,IF(AND(C226>0,A226<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E226=0,0,MAX((E226+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A226=0,B226=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A226<n)*IF(AND(B226>1,C226=0),0,ROUND(IF(EE=1,($B$11+IF(A226>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A226>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C226*$M$3),10))+IF(AND(A226<n,A226>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I226*Fond!CP226),2)","v":0},{"$f":"ROUND(($I226*Fond!CQ226),2)","v":0},{"$f":"ROUND(($I226*Fond!CR226),2)","v":0},{"$f":"ROUND(($I226*Fond!CS226),2)","v":0},{"$f":"ROUND(($I226*Fond!CT226),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A226<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,6,0,{"$f":"IF(OR(AND(m>0,A227<m,OR(AND(EE=1,C227>0),AND(EE<>1,B227=1))),AND(m<=0,A227<n,B227=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A227=0,B227=1,EE=0),$E$15*$B$4,IF(AND(C227>0,A227<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E227=0,0,MAX((E227+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A227=0,B227=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A227<n)*IF(AND(B227>1,C227=0),0,ROUND(IF(EE=1,($B$11+IF(A227>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A227>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C227*$M$3),10))+IF(AND(A227<n,A227>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I227*Fond!CP227),2)","v":0},{"$f":"ROUND(($I227*Fond!CQ227),2)","v":0},{"$f":"ROUND(($I227*Fond!CR227),2)","v":0},{"$f":"ROUND(($I227*Fond!CS227),2)","v":0},{"$f":"ROUND(($I227*Fond!CT227),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A227<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,7,0,{"$f":"IF(OR(AND(m>0,A228<m,OR(AND(EE=1,C228>0),AND(EE<>1,B228=1))),AND(m<=0,A228<n,B228=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A228=0,B228=1,EE=0),$E$15*$B$4,IF(AND(C228>0,A228<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E228=0,0,MAX((E228+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A228=0,B228=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A228<n)*IF(AND(B228>1,C228=0),0,ROUND(IF(EE=1,($B$11+IF(A228>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A228>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C228*$M$3),10))+IF(AND(A228<n,A228>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I228*Fond!CP228),2)","v":0},{"$f":"ROUND(($I228*Fond!CQ228),2)","v":0},{"$f":"ROUND(($I228*Fond!CR228),2)","v":0},{"$f":"ROUND(($I228*Fond!CS228),2)","v":0},{"$f":"ROUND(($I228*Fond!CT228),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A228<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,8,0,{"$f":"IF(OR(AND(m>0,A229<m,OR(AND(EE=1,C229>0),AND(EE<>1,B229=1))),AND(m<=0,A229<n,B229=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A229=0,B229=1,EE=0),$E$15*$B$4,IF(AND(C229>0,A229<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E229=0,0,MAX((E229+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A229=0,B229=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A229<n)*IF(AND(B229>1,C229=0),0,ROUND(IF(EE=1,($B$11+IF(A229>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A229>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C229*$M$3),10))+IF(AND(A229<n,A229>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I229*Fond!CP229),2)","v":0},{"$f":"ROUND(($I229*Fond!CQ229),2)","v":0},{"$f":"ROUND(($I229*Fond!CR229),2)","v":0},{"$f":"ROUND(($I229*Fond!CS229),2)","v":0},{"$f":"ROUND(($I229*Fond!CT229),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A229<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,9,0,{"$f":"IF(OR(AND(m>0,A230<m,OR(AND(EE=1,C230>0),AND(EE<>1,B230=1))),AND(m<=0,A230<n,B230=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A230=0,B230=1,EE=0),$E$15*$B$4,IF(AND(C230>0,A230<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E230=0,0,MAX((E230+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A230=0,B230=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A230<n)*IF(AND(B230>1,C230=0),0,ROUND(IF(EE=1,($B$11+IF(A230>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A230>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C230*$M$3),10))+IF(AND(A230<n,A230>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I230*Fond!CP230),2)","v":0},{"$f":"ROUND(($I230*Fond!CQ230),2)","v":0},{"$f":"ROUND(($I230*Fond!CR230),2)","v":0},{"$f":"ROUND(($I230*Fond!CS230),2)","v":0},{"$f":"ROUND(($I230*Fond!CT230),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A230<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,10,0,{"$f":"IF(OR(AND(m>0,A231<m,OR(AND(EE=1,C231>0),AND(EE<>1,B231=1))),AND(m<=0,A231<n,B231=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A231=0,B231=1,EE=0),$E$15*$B$4,IF(AND(C231>0,A231<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E231=0,0,MAX((E231+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A231=0,B231=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A231<n)*IF(AND(B231>1,C231=0),0,ROUND(IF(EE=1,($B$11+IF(A231>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A231>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C231*$M$3),10))+IF(AND(A231<n,A231>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I231*Fond!CP231),2)","v":0},{"$f":"ROUND(($I231*Fond!CQ231),2)","v":0},{"$f":"ROUND(($I231*Fond!CR231),2)","v":0},{"$f":"ROUND(($I231*Fond!CS231),2)","v":0},{"$f":"ROUND(($I231*Fond!CT231),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A231<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,11,0,{"$f":"IF(OR(AND(m>0,A232<m,OR(AND(EE=1,C232>0),AND(EE<>1,B232=1))),AND(m<=0,A232<n,B232=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A232=0,B232=1,EE=0),$E$15*$B$4,IF(AND(C232>0,A232<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E232=0,0,MAX((E232+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A232=0,B232=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A232<n)*IF(AND(B232>1,C232=0),0,ROUND(IF(EE=1,($B$11+IF(A232>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A232>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C232*$M$3),10))+IF(AND(A232<n,A232>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I232*Fond!CP232),2)","v":0},{"$f":"ROUND(($I232*Fond!CQ232),2)","v":0},{"$f":"ROUND(($I232*Fond!CR232),2)","v":0},{"$f":"ROUND(($I232*Fond!CS232),2)","v":0},{"$f":"ROUND(($I232*Fond!CT232),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A232<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[17,12,0,{"$f":"IF(OR(AND(m>0,A233<m,OR(AND(EE=1,C233>0),AND(EE<>1,B233=1))),AND(m<=0,A233<n,B233=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A233=0,B233=1,EE=0),$E$15*$B$4,IF(AND(C233>0,A233<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E233=0,0,MAX((E233+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A233=0,B233=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A233<n)*IF(AND(B233>1,C233=0),0,ROUND(IF(EE=1,($B$11+IF(A233>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A233>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C233*$M$3),10))+IF(AND(A233<n,A233>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I233*Fond!CP233),2)","v":0},{"$f":"ROUND(($I233*Fond!CQ233),2)","v":0},{"$f":"ROUND(($I233*Fond!CR233),2)","v":0},{"$f":"ROUND(($I233*Fond!CS233),2)","v":0},{"$f":"ROUND(($I233*Fond!CT233),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A233<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,1,0,{"$f":"IF(OR(AND(m>0,A234<m,OR(AND(EE=1,C234>0),AND(EE<>1,B234=1))),AND(m<=0,A234<n,B234=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A234=0,B234=1,EE=0),$E$15*$B$4,IF(AND(C234>0,A234<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E234=0,0,MAX((E234+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A234=0,B234=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A234<n)*IF(AND(B234>1,C234=0),0,ROUND(IF(EE=1,($B$11+IF(A234>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A234>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C234*$M$3),10))+IF(AND(A234<n,A234>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I234*Fond!CP234),2)","v":0},{"$f":"ROUND(($I234*Fond!CQ234),2)","v":0},{"$f":"ROUND(($I234*Fond!CR234),2)","v":0},{"$f":"ROUND(($I234*Fond!CS234),2)","v":0},{"$f":"ROUND(($I234*Fond!CT234),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A234<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,2,0,{"$f":"IF(OR(AND(m>0,A235<m,OR(AND(EE=1,C235>0),AND(EE<>1,B235=1))),AND(m<=0,A235<n,B235=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A235=0,B235=1,EE=0),$E$15*$B$4,IF(AND(C235>0,A235<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E235=0,0,MAX((E235+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A235=0,B235=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A235<n)*IF(AND(B235>1,C235=0),0,ROUND(IF(EE=1,($B$11+IF(A235>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A235>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C235*$M$3),10))+IF(AND(A235<n,A235>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I235*Fond!CP235),2)","v":0},{"$f":"ROUND(($I235*Fond!CQ235),2)","v":0},{"$f":"ROUND(($I235*Fond!CR235),2)","v":0},{"$f":"ROUND(($I235*Fond!CS235),2)","v":0},{"$f":"ROUND(($I235*Fond!CT235),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A235<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,3,0,{"$f":"IF(OR(AND(m>0,A236<m,OR(AND(EE=1,C236>0),AND(EE<>1,B236=1))),AND(m<=0,A236<n,B236=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A236=0,B236=1,EE=0),$E$15*$B$4,IF(AND(C236>0,A236<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E236=0,0,MAX((E236+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A236=0,B236=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A236<n)*IF(AND(B236>1,C236=0),0,ROUND(IF(EE=1,($B$11+IF(A236>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A236>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C236*$M$3),10))+IF(AND(A236<n,A236>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I236*Fond!CP236),2)","v":0},{"$f":"ROUND(($I236*Fond!CQ236),2)","v":0},{"$f":"ROUND(($I236*Fond!CR236),2)","v":0},{"$f":"ROUND(($I236*Fond!CS236),2)","v":0},{"$f":"ROUND(($I236*Fond!CT236),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A236<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,4,0,{"$f":"IF(OR(AND(m>0,A237<m,OR(AND(EE=1,C237>0),AND(EE<>1,B237=1))),AND(m<=0,A237<n,B237=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A237=0,B237=1,EE=0),$E$15*$B$4,IF(AND(C237>0,A237<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E237=0,0,MAX((E237+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A237=0,B237=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A237<n)*IF(AND(B237>1,C237=0),0,ROUND(IF(EE=1,($B$11+IF(A237>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A237>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C237*$M$3),10))+IF(AND(A237<n,A237>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I237*Fond!CP237),2)","v":0},{"$f":"ROUND(($I237*Fond!CQ237),2)","v":0},{"$f":"ROUND(($I237*Fond!CR237),2)","v":0},{"$f":"ROUND(($I237*Fond!CS237),2)","v":0},{"$f":"ROUND(($I237*Fond!CT237),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A237<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,5,0,{"$f":"IF(OR(AND(m>0,A238<m,OR(AND(EE=1,C238>0),AND(EE<>1,B238=1))),AND(m<=0,A238<n,B238=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A238=0,B238=1,EE=0),$E$15*$B$4,IF(AND(C238>0,A238<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E238=0,0,MAX((E238+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A238=0,B238=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A238<n)*IF(AND(B238>1,C238=0),0,ROUND(IF(EE=1,($B$11+IF(A238>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A238>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C238*$M$3),10))+IF(AND(A238<n,A238>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I238*Fond!CP238),2)","v":0},{"$f":"ROUND(($I238*Fond!CQ238),2)","v":0},{"$f":"ROUND(($I238*Fond!CR238),2)","v":0},{"$f":"ROUND(($I238*Fond!CS238),2)","v":0},{"$f":"ROUND(($I238*Fond!CT238),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A238<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,6,0,{"$f":"IF(OR(AND(m>0,A239<m,OR(AND(EE=1,C239>0),AND(EE<>1,B239=1))),AND(m<=0,A239<n,B239=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A239=0,B239=1,EE=0),$E$15*$B$4,IF(AND(C239>0,A239<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E239=0,0,MAX((E239+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A239=0,B239=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A239<n)*IF(AND(B239>1,C239=0),0,ROUND(IF(EE=1,($B$11+IF(A239>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A239>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C239*$M$3),10))+IF(AND(A239<n,A239>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I239*Fond!CP239),2)","v":0},{"$f":"ROUND(($I239*Fond!CQ239),2)","v":0},{"$f":"ROUND(($I239*Fond!CR239),2)","v":0},{"$f":"ROUND(($I239*Fond!CS239),2)","v":0},{"$f":"ROUND(($I239*Fond!CT239),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A239<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,7,0,{"$f":"IF(OR(AND(m>0,A240<m,OR(AND(EE=1,C240>0),AND(EE<>1,B240=1))),AND(m<=0,A240<n,B240=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A240=0,B240=1,EE=0),$E$15*$B$4,IF(AND(C240>0,A240<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E240=0,0,MAX((E240+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A240=0,B240=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A240<n)*IF(AND(B240>1,C240=0),0,ROUND(IF(EE=1,($B$11+IF(A240>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A240>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C240*$M$3),10))+IF(AND(A240<n,A240>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I240*Fond!CP240),2)","v":0},{"$f":"ROUND(($I240*Fond!CQ240),2)","v":0},{"$f":"ROUND(($I240*Fond!CR240),2)","v":0},{"$f":"ROUND(($I240*Fond!CS240),2)","v":0},{"$f":"ROUND(($I240*Fond!CT240),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A240<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,8,0,{"$f":"IF(OR(AND(m>0,A241<m,OR(AND(EE=1,C241>0),AND(EE<>1,B241=1))),AND(m<=0,A241<n,B241=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A241=0,B241=1,EE=0),$E$15*$B$4,IF(AND(C241>0,A241<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E241=0,0,MAX((E241+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A241=0,B241=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A241<n)*IF(AND(B241>1,C241=0),0,ROUND(IF(EE=1,($B$11+IF(A241>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A241>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C241*$M$3),10))+IF(AND(A241<n,A241>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I241*Fond!CP241),2)","v":0},{"$f":"ROUND(($I241*Fond!CQ241),2)","v":0},{"$f":"ROUND(($I241*Fond!CR241),2)","v":0},{"$f":"ROUND(($I241*Fond!CS241),2)","v":0},{"$f":"ROUND(($I241*Fond!CT241),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A241<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,9,0,{"$f":"IF(OR(AND(m>0,A242<m,OR(AND(EE=1,C242>0),AND(EE<>1,B242=1))),AND(m<=0,A242<n,B242=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A242=0,B242=1,EE=0),$E$15*$B$4,IF(AND(C242>0,A242<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E242=0,0,MAX((E242+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A242=0,B242=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A242<n)*IF(AND(B242>1,C242=0),0,ROUND(IF(EE=1,($B$11+IF(A242>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A242>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C242*$M$3),10))+IF(AND(A242<n,A242>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I242*Fond!CP242),2)","v":0},{"$f":"ROUND(($I242*Fond!CQ242),2)","v":0},{"$f":"ROUND(($I242*Fond!CR242),2)","v":0},{"$f":"ROUND(($I242*Fond!CS242),2)","v":0},{"$f":"ROUND(($I242*Fond!CT242),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A242<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,10,0,{"$f":"IF(OR(AND(m>0,A243<m,OR(AND(EE=1,C243>0),AND(EE<>1,B243=1))),AND(m<=0,A243<n,B243=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A243=0,B243=1,EE=0),$E$15*$B$4,IF(AND(C243>0,A243<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E243=0,0,MAX((E243+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A243=0,B243=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A243<n)*IF(AND(B243>1,C243=0),0,ROUND(IF(EE=1,($B$11+IF(A243>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A243>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C243*$M$3),10))+IF(AND(A243<n,A243>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I243*Fond!CP243),2)","v":0},{"$f":"ROUND(($I243*Fond!CQ243),2)","v":0},{"$f":"ROUND(($I243*Fond!CR243),2)","v":0},{"$f":"ROUND(($I243*Fond!CS243),2)","v":0},{"$f":"ROUND(($I243*Fond!CT243),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A243<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,11,0,{"$f":"IF(OR(AND(m>0,A244<m,OR(AND(EE=1,C244>0),AND(EE<>1,B244=1))),AND(m<=0,A244<n,B244=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A244=0,B244=1,EE=0),$E$15*$B$4,IF(AND(C244>0,A244<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E244=0,0,MAX((E244+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A244=0,B244=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A244<n)*IF(AND(B244>1,C244=0),0,ROUND(IF(EE=1,($B$11+IF(A244>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A244>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C244*$M$3),10))+IF(AND(A244<n,A244>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I244*Fond!CP244),2)","v":0},{"$f":"ROUND(($I244*Fond!CQ244),2)","v":0},{"$f":"ROUND(($I244*Fond!CR244),2)","v":0},{"$f":"ROUND(($I244*Fond!CS244),2)","v":0},{"$f":"ROUND(($I244*Fond!CT244),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A244<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[18,12,0,{"$f":"IF(OR(AND(m>0,A245<m,OR(AND(EE=1,C245>0),AND(EE<>1,B245=1))),AND(m<=0,A245<n,B245=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A245=0,B245=1,EE=0),$E$15*$B$4,IF(AND(C245>0,A245<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E245=0,0,MAX((E245+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A245=0,B245=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A245<n)*IF(AND(B245>1,C245=0),0,ROUND(IF(EE=1,($B$11+IF(A245>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A245>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C245*$M$3),10))+IF(AND(A245<n,A245>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I245*Fond!CP245),2)","v":0},{"$f":"ROUND(($I245*Fond!CQ245),2)","v":0},{"$f":"ROUND(($I245*Fond!CR245),2)","v":0},{"$f":"ROUND(($I245*Fond!CS245),2)","v":0},{"$f":"ROUND(($I245*Fond!CT245),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A245<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,1,0,{"$f":"IF(OR(AND(m>0,A246<m,OR(AND(EE=1,C246>0),AND(EE<>1,B246=1))),AND(m<=0,A246<n,B246=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A246=0,B246=1,EE=0),$E$15*$B$4,IF(AND(C246>0,A246<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E246=0,0,MAX((E246+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A246=0,B246=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A246<n)*IF(AND(B246>1,C246=0),0,ROUND(IF(EE=1,($B$11+IF(A246>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A246>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C246*$M$3),10))+IF(AND(A246<n,A246>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I246*Fond!CP246),2)","v":0},{"$f":"ROUND(($I246*Fond!CQ246),2)","v":0},{"$f":"ROUND(($I246*Fond!CR246),2)","v":0},{"$f":"ROUND(($I246*Fond!CS246),2)","v":0},{"$f":"ROUND(($I246*Fond!CT246),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A246<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,2,0,{"$f":"IF(OR(AND(m>0,A247<m,OR(AND(EE=1,C247>0),AND(EE<>1,B247=1))),AND(m<=0,A247<n,B247=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A247=0,B247=1,EE=0),$E$15*$B$4,IF(AND(C247>0,A247<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E247=0,0,MAX((E247+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A247=0,B247=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A247<n)*IF(AND(B247>1,C247=0),0,ROUND(IF(EE=1,($B$11+IF(A247>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A247>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C247*$M$3),10))+IF(AND(A247<n,A247>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I247*Fond!CP247),2)","v":0},{"$f":"ROUND(($I247*Fond!CQ247),2)","v":0},{"$f":"ROUND(($I247*Fond!CR247),2)","v":0},{"$f":"ROUND(($I247*Fond!CS247),2)","v":0},{"$f":"ROUND(($I247*Fond!CT247),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A247<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,3,0,{"$f":"IF(OR(AND(m>0,A248<m,OR(AND(EE=1,C248>0),AND(EE<>1,B248=1))),AND(m<=0,A248<n,B248=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A248=0,B248=1,EE=0),$E$15*$B$4,IF(AND(C248>0,A248<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E248=0,0,MAX((E248+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A248=0,B248=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A248<n)*IF(AND(B248>1,C248=0),0,ROUND(IF(EE=1,($B$11+IF(A248>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A248>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C248*$M$3),10))+IF(AND(A248<n,A248>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I248*Fond!CP248),2)","v":0},{"$f":"ROUND(($I248*Fond!CQ248),2)","v":0},{"$f":"ROUND(($I248*Fond!CR248),2)","v":0},{"$f":"ROUND(($I248*Fond!CS248),2)","v":0},{"$f":"ROUND(($I248*Fond!CT248),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A248<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,4,0,{"$f":"IF(OR(AND(m>0,A249<m,OR(AND(EE=1,C249>0),AND(EE<>1,B249=1))),AND(m<=0,A249<n,B249=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A249=0,B249=1,EE=0),$E$15*$B$4,IF(AND(C249>0,A249<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E249=0,0,MAX((E249+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A249=0,B249=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A249<n)*IF(AND(B249>1,C249=0),0,ROUND(IF(EE=1,($B$11+IF(A249>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A249>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C249*$M$3),10))+IF(AND(A249<n,A249>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I249*Fond!CP249),2)","v":0},{"$f":"ROUND(($I249*Fond!CQ249),2)","v":0},{"$f":"ROUND(($I249*Fond!CR249),2)","v":0},{"$f":"ROUND(($I249*Fond!CS249),2)","v":0},{"$f":"ROUND(($I249*Fond!CT249),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A249<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,5,0,{"$f":"IF(OR(AND(m>0,A250<m,OR(AND(EE=1,C250>0),AND(EE<>1,B250=1))),AND(m<=0,A250<n,B250=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A250=0,B250=1,EE=0),$E$15*$B$4,IF(AND(C250>0,A250<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E250=0,0,MAX((E250+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A250=0,B250=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A250<n)*IF(AND(B250>1,C250=0),0,ROUND(IF(EE=1,($B$11+IF(A250>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A250>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C250*$M$3),10))+IF(AND(A250<n,A250>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I250*Fond!CP250),2)","v":0},{"$f":"ROUND(($I250*Fond!CQ250),2)","v":0},{"$f":"ROUND(($I250*Fond!CR250),2)","v":0},{"$f":"ROUND(($I250*Fond!CS250),2)","v":0},{"$f":"ROUND(($I250*Fond!CT250),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A250<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,6,0,{"$f":"IF(OR(AND(m>0,A251<m,OR(AND(EE=1,C251>0),AND(EE<>1,B251=1))),AND(m<=0,A251<n,B251=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A251=0,B251=1,EE=0),$E$15*$B$4,IF(AND(C251>0,A251<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E251=0,0,MAX((E251+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A251=0,B251=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A251<n)*IF(AND(B251>1,C251=0),0,ROUND(IF(EE=1,($B$11+IF(A251>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A251>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C251*$M$3),10))+IF(AND(A251<n,A251>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I251*Fond!CP251),2)","v":0},{"$f":"ROUND(($I251*Fond!CQ251),2)","v":0},{"$f":"ROUND(($I251*Fond!CR251),2)","v":0},{"$f":"ROUND(($I251*Fond!CS251),2)","v":0},{"$f":"ROUND(($I251*Fond!CT251),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A251<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,7,0,{"$f":"IF(OR(AND(m>0,A252<m,OR(AND(EE=1,C252>0),AND(EE<>1,B252=1))),AND(m<=0,A252<n,B252=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A252=0,B252=1,EE=0),$E$15*$B$4,IF(AND(C252>0,A252<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E252=0,0,MAX((E252+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A252=0,B252=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A252<n)*IF(AND(B252>1,C252=0),0,ROUND(IF(EE=1,($B$11+IF(A252>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A252>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C252*$M$3),10))+IF(AND(A252<n,A252>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I252*Fond!CP252),2)","v":0},{"$f":"ROUND(($I252*Fond!CQ252),2)","v":0},{"$f":"ROUND(($I252*Fond!CR252),2)","v":0},{"$f":"ROUND(($I252*Fond!CS252),2)","v":0},{"$f":"ROUND(($I252*Fond!CT252),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A252<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,8,0,{"$f":"IF(OR(AND(m>0,A253<m,OR(AND(EE=1,C253>0),AND(EE<>1,B253=1))),AND(m<=0,A253<n,B253=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A253=0,B253=1,EE=0),$E$15*$B$4,IF(AND(C253>0,A253<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E253=0,0,MAX((E253+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A253=0,B253=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A253<n)*IF(AND(B253>1,C253=0),0,ROUND(IF(EE=1,($B$11+IF(A253>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A253>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C253*$M$3),10))+IF(AND(A253<n,A253>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I253*Fond!CP253),2)","v":0},{"$f":"ROUND(($I253*Fond!CQ253),2)","v":0},{"$f":"ROUND(($I253*Fond!CR253),2)","v":0},{"$f":"ROUND(($I253*Fond!CS253),2)","v":0},{"$f":"ROUND(($I253*Fond!CT253),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A253<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,9,0,{"$f":"IF(OR(AND(m>0,A254<m,OR(AND(EE=1,C254>0),AND(EE<>1,B254=1))),AND(m<=0,A254<n,B254=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A254=0,B254=1,EE=0),$E$15*$B$4,IF(AND(C254>0,A254<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E254=0,0,MAX((E254+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A254=0,B254=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A254<n)*IF(AND(B254>1,C254=0),0,ROUND(IF(EE=1,($B$11+IF(A254>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A254>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C254*$M$3),10))+IF(AND(A254<n,A254>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I254*Fond!CP254),2)","v":0},{"$f":"ROUND(($I254*Fond!CQ254),2)","v":0},{"$f":"ROUND(($I254*Fond!CR254),2)","v":0},{"$f":"ROUND(($I254*Fond!CS254),2)","v":0},{"$f":"ROUND(($I254*Fond!CT254),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A254<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,10,0,{"$f":"IF(OR(AND(m>0,A255<m,OR(AND(EE=1,C255>0),AND(EE<>1,B255=1))),AND(m<=0,A255<n,B255=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A255=0,B255=1,EE=0),$E$15*$B$4,IF(AND(C255>0,A255<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E255=0,0,MAX((E255+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A255=0,B255=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A255<n)*IF(AND(B255>1,C255=0),0,ROUND(IF(EE=1,($B$11+IF(A255>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A255>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C255*$M$3),10))+IF(AND(A255<n,A255>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I255*Fond!CP255),2)","v":0},{"$f":"ROUND(($I255*Fond!CQ255),2)","v":0},{"$f":"ROUND(($I255*Fond!CR255),2)","v":0},{"$f":"ROUND(($I255*Fond!CS255),2)","v":0},{"$f":"ROUND(($I255*Fond!CT255),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A255<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,11,0,{"$f":"IF(OR(AND(m>0,A256<m,OR(AND(EE=1,C256>0),AND(EE<>1,B256=1))),AND(m<=0,A256<n,B256=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A256=0,B256=1,EE=0),$E$15*$B$4,IF(AND(C256>0,A256<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E256=0,0,MAX((E256+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A256=0,B256=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A256<n)*IF(AND(B256>1,C256=0),0,ROUND(IF(EE=1,($B$11+IF(A256>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A256>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C256*$M$3),10))+IF(AND(A256<n,A256>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I256*Fond!CP256),2)","v":0},{"$f":"ROUND(($I256*Fond!CQ256),2)","v":0},{"$f":"ROUND(($I256*Fond!CR256),2)","v":0},{"$f":"ROUND(($I256*Fond!CS256),2)","v":0},{"$f":"ROUND(($I256*Fond!CT256),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A256<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[19,12,0,{"$f":"IF(OR(AND(m>0,A257<m,OR(AND(EE=1,C257>0),AND(EE<>1,B257=1))),AND(m<=0,A257<n,B257=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A257=0,B257=1,EE=0),$E$15*$B$4,IF(AND(C257>0,A257<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E257=0,0,MAX((E257+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A257=0,B257=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A257<n)*IF(AND(B257>1,C257=0),0,ROUND(IF(EE=1,($B$11+IF(A257>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A257>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C257*$M$3),10))+IF(AND(A257<n,A257>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I257*Fond!CP257),2)","v":0},{"$f":"ROUND(($I257*Fond!CQ257),2)","v":0},{"$f":"ROUND(($I257*Fond!CR257),2)","v":0},{"$f":"ROUND(($I257*Fond!CS257),2)","v":0},{"$f":"ROUND(($I257*Fond!CT257),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A257<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,1,0,{"$f":"IF(OR(AND(m>0,A258<m,OR(AND(EE=1,C258>0),AND(EE<>1,B258=1))),AND(m<=0,A258<n,B258=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A258=0,B258=1,EE=0),$E$15*$B$4,IF(AND(C258>0,A258<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E258=0,0,MAX((E258+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A258=0,B258=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A258<n)*IF(AND(B258>1,C258=0),0,ROUND(IF(EE=1,($B$11+IF(A258>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A258>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C258*$M$3),10))+IF(AND(A258<n,A258>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I258*Fond!CP258),2)","v":0},{"$f":"ROUND(($I258*Fond!CQ258),2)","v":0},{"$f":"ROUND(($I258*Fond!CR258),2)","v":0},{"$f":"ROUND(($I258*Fond!CS258),2)","v":0},{"$f":"ROUND(($I258*Fond!CT258),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A258<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,2,0,{"$f":"IF(OR(AND(m>0,A259<m,OR(AND(EE=1,C259>0),AND(EE<>1,B259=1))),AND(m<=0,A259<n,B259=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A259=0,B259=1,EE=0),$E$15*$B$4,IF(AND(C259>0,A259<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E259=0,0,MAX((E259+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A259=0,B259=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A259<n)*IF(AND(B259>1,C259=0),0,ROUND(IF(EE=1,($B$11+IF(A259>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A259>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C259*$M$3),10))+IF(AND(A259<n,A259>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I259*Fond!CP259),2)","v":0},{"$f":"ROUND(($I259*Fond!CQ259),2)","v":0},{"$f":"ROUND(($I259*Fond!CR259),2)","v":0},{"$f":"ROUND(($I259*Fond!CS259),2)","v":0},{"$f":"ROUND(($I259*Fond!CT259),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A259<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,3,0,{"$f":"IF(OR(AND(m>0,A260<m,OR(AND(EE=1,C260>0),AND(EE<>1,B260=1))),AND(m<=0,A260<n,B260=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A260=0,B260=1,EE=0),$E$15*$B$4,IF(AND(C260>0,A260<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E260=0,0,MAX((E260+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A260=0,B260=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A260<n)*IF(AND(B260>1,C260=0),0,ROUND(IF(EE=1,($B$11+IF(A260>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A260>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C260*$M$3),10))+IF(AND(A260<n,A260>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I260*Fond!CP260),2)","v":0},{"$f":"ROUND(($I260*Fond!CQ260),2)","v":0},{"$f":"ROUND(($I260*Fond!CR260),2)","v":0},{"$f":"ROUND(($I260*Fond!CS260),2)","v":0},{"$f":"ROUND(($I260*Fond!CT260),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A260<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,4,0,{"$f":"IF(OR(AND(m>0,A261<m,OR(AND(EE=1,C261>0),AND(EE<>1,B261=1))),AND(m<=0,A261<n,B261=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A261=0,B261=1,EE=0),$E$15*$B$4,IF(AND(C261>0,A261<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E261=0,0,MAX((E261+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A261=0,B261=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A261<n)*IF(AND(B261>1,C261=0),0,ROUND(IF(EE=1,($B$11+IF(A261>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A261>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C261*$M$3),10))+IF(AND(A261<n,A261>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I261*Fond!CP261),2)","v":0},{"$f":"ROUND(($I261*Fond!CQ261),2)","v":0},{"$f":"ROUND(($I261*Fond!CR261),2)","v":0},{"$f":"ROUND(($I261*Fond!CS261),2)","v":0},{"$f":"ROUND(($I261*Fond!CT261),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A261<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,5,0,{"$f":"IF(OR(AND(m>0,A262<m,OR(AND(EE=1,C262>0),AND(EE<>1,B262=1))),AND(m<=0,A262<n,B262=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A262=0,B262=1,EE=0),$E$15*$B$4,IF(AND(C262>0,A262<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E262=0,0,MAX((E262+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A262=0,B262=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A262<n)*IF(AND(B262>1,C262=0),0,ROUND(IF(EE=1,($B$11+IF(A262>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A262>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C262*$M$3),10))+IF(AND(A262<n,A262>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I262*Fond!CP262),2)","v":0},{"$f":"ROUND(($I262*Fond!CQ262),2)","v":0},{"$f":"ROUND(($I262*Fond!CR262),2)","v":0},{"$f":"ROUND(($I262*Fond!CS262),2)","v":0},{"$f":"ROUND(($I262*Fond!CT262),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A262<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,6,0,{"$f":"IF(OR(AND(m>0,A263<m,OR(AND(EE=1,C263>0),AND(EE<>1,B263=1))),AND(m<=0,A263<n,B263=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A263=0,B263=1,EE=0),$E$15*$B$4,IF(AND(C263>0,A263<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E263=0,0,MAX((E263+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A263=0,B263=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A263<n)*IF(AND(B263>1,C263=0),0,ROUND(IF(EE=1,($B$11+IF(A263>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A263>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C263*$M$3),10))+IF(AND(A263<n,A263>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I263*Fond!CP263),2)","v":0},{"$f":"ROUND(($I263*Fond!CQ263),2)","v":0},{"$f":"ROUND(($I263*Fond!CR263),2)","v":0},{"$f":"ROUND(($I263*Fond!CS263),2)","v":0},{"$f":"ROUND(($I263*Fond!CT263),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A263<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,7,0,{"$f":"IF(OR(AND(m>0,A264<m,OR(AND(EE=1,C264>0),AND(EE<>1,B264=1))),AND(m<=0,A264<n,B264=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A264=0,B264=1,EE=0),$E$15*$B$4,IF(AND(C264>0,A264<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E264=0,0,MAX((E264+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A264=0,B264=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A264<n)*IF(AND(B264>1,C264=0),0,ROUND(IF(EE=1,($B$11+IF(A264>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A264>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C264*$M$3),10))+IF(AND(A264<n,A264>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I264*Fond!CP264),2)","v":0},{"$f":"ROUND(($I264*Fond!CQ264),2)","v":0},{"$f":"ROUND(($I264*Fond!CR264),2)","v":0},{"$f":"ROUND(($I264*Fond!CS264),2)","v":0},{"$f":"ROUND(($I264*Fond!CT264),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A264<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,8,0,{"$f":"IF(OR(AND(m>0,A265<m,OR(AND(EE=1,C265>0),AND(EE<>1,B265=1))),AND(m<=0,A265<n,B265=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A265=0,B265=1,EE=0),$E$15*$B$4,IF(AND(C265>0,A265<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E265=0,0,MAX((E265+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A265=0,B265=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A265<n)*IF(AND(B265>1,C265=0),0,ROUND(IF(EE=1,($B$11+IF(A265>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A265>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C265*$M$3),10))+IF(AND(A265<n,A265>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I265*Fond!CP265),2)","v":0},{"$f":"ROUND(($I265*Fond!CQ265),2)","v":0},{"$f":"ROUND(($I265*Fond!CR265),2)","v":0},{"$f":"ROUND(($I265*Fond!CS265),2)","v":0},{"$f":"ROUND(($I265*Fond!CT265),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A265<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,9,0,{"$f":"IF(OR(AND(m>0,A266<m,OR(AND(EE=1,C266>0),AND(EE<>1,B266=1))),AND(m<=0,A266<n,B266=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A266=0,B266=1,EE=0),$E$15*$B$4,IF(AND(C266>0,A266<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E266=0,0,MAX((E266+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A266=0,B266=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A266<n)*IF(AND(B266>1,C266=0),0,ROUND(IF(EE=1,($B$11+IF(A266>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A266>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C266*$M$3),10))+IF(AND(A266<n,A266>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I266*Fond!CP266),2)","v":0},{"$f":"ROUND(($I266*Fond!CQ266),2)","v":0},{"$f":"ROUND(($I266*Fond!CR266),2)","v":0},{"$f":"ROUND(($I266*Fond!CS266),2)","v":0},{"$f":"ROUND(($I266*Fond!CT266),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A266<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,10,0,{"$f":"IF(OR(AND(m>0,A267<m,OR(AND(EE=1,C267>0),AND(EE<>1,B267=1))),AND(m<=0,A267<n,B267=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A267=0,B267=1,EE=0),$E$15*$B$4,IF(AND(C267>0,A267<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E267=0,0,MAX((E267+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A267=0,B267=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A267<n)*IF(AND(B267>1,C267=0),0,ROUND(IF(EE=1,($B$11+IF(A267>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A267>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C267*$M$3),10))+IF(AND(A267<n,A267>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I267*Fond!CP267),2)","v":0},{"$f":"ROUND(($I267*Fond!CQ267),2)","v":0},{"$f":"ROUND(($I267*Fond!CR267),2)","v":0},{"$f":"ROUND(($I267*Fond!CS267),2)","v":0},{"$f":"ROUND(($I267*Fond!CT267),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A267<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,11,0,{"$f":"IF(OR(AND(m>0,A268<m,OR(AND(EE=1,C268>0),AND(EE<>1,B268=1))),AND(m<=0,A268<n,B268=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A268=0,B268=1,EE=0),$E$15*$B$4,IF(AND(C268>0,A268<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E268=0,0,MAX((E268+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A268=0,B268=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A268<n)*IF(AND(B268>1,C268=0),0,ROUND(IF(EE=1,($B$11+IF(A268>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A268>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C268*$M$3),10))+IF(AND(A268<n,A268>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I268*Fond!CP268),2)","v":0},{"$f":"ROUND(($I268*Fond!CQ268),2)","v":0},{"$f":"ROUND(($I268*Fond!CR268),2)","v":0},{"$f":"ROUND(($I268*Fond!CS268),2)","v":0},{"$f":"ROUND(($I268*Fond!CT268),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A268<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[20,12,0,{"$f":"IF(OR(AND(m>0,A269<m,OR(AND(EE=1,C269>0),AND(EE<>1,B269=1))),AND(m<=0,A269<n,B269=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A269=0,B269=1,EE=0),$E$15*$B$4,IF(AND(C269>0,A269<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E269=0,0,MAX((E269+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A269=0,B269=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A269<n)*IF(AND(B269>1,C269=0),0,ROUND(IF(EE=1,($B$11+IF(A269>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A269>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C269*$M$3),10))+IF(AND(A269<n,A269>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I269*Fond!CP269),2)","v":0},{"$f":"ROUND(($I269*Fond!CQ269),2)","v":0},{"$f":"ROUND(($I269*Fond!CR269),2)","v":0},{"$f":"ROUND(($I269*Fond!CS269),2)","v":0},{"$f":"ROUND(($I269*Fond!CT269),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A269<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,1,0,{"$f":"IF(OR(AND(m>0,A270<m,OR(AND(EE=1,C270>0),AND(EE<>1,B270=1))),AND(m<=0,A270<n,B270=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A270=0,B270=1,EE=0),$E$15*$B$4,IF(AND(C270>0,A270<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E270=0,0,MAX((E270+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A270=0,B270=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A270<n)*IF(AND(B270>1,C270=0),0,ROUND(IF(EE=1,($B$11+IF(A270>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A270>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C270*$M$3),10))+IF(AND(A270<n,A270>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I270*Fond!CP270),2)","v":0},{"$f":"ROUND(($I270*Fond!CQ270),2)","v":0},{"$f":"ROUND(($I270*Fond!CR270),2)","v":0},{"$f":"ROUND(($I270*Fond!CS270),2)","v":0},{"$f":"ROUND(($I270*Fond!CT270),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A270<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,2,0,{"$f":"IF(OR(AND(m>0,A271<m,OR(AND(EE=1,C271>0),AND(EE<>1,B271=1))),AND(m<=0,A271<n,B271=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A271=0,B271=1,EE=0),$E$15*$B$4,IF(AND(C271>0,A271<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E271=0,0,MAX((E271+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A271=0,B271=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A271<n)*IF(AND(B271>1,C271=0),0,ROUND(IF(EE=1,($B$11+IF(A271>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A271>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C271*$M$3),10))+IF(AND(A271<n,A271>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I271*Fond!CP271),2)","v":0},{"$f":"ROUND(($I271*Fond!CQ271),2)","v":0},{"$f":"ROUND(($I271*Fond!CR271),2)","v":0},{"$f":"ROUND(($I271*Fond!CS271),2)","v":0},{"$f":"ROUND(($I271*Fond!CT271),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A271<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,3,0,{"$f":"IF(OR(AND(m>0,A272<m,OR(AND(EE=1,C272>0),AND(EE<>1,B272=1))),AND(m<=0,A272<n,B272=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A272=0,B272=1,EE=0),$E$15*$B$4,IF(AND(C272>0,A272<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E272=0,0,MAX((E272+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A272=0,B272=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A272<n)*IF(AND(B272>1,C272=0),0,ROUND(IF(EE=1,($B$11+IF(A272>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A272>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C272*$M$3),10))+IF(AND(A272<n,A272>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I272*Fond!CP272),2)","v":0},{"$f":"ROUND(($I272*Fond!CQ272),2)","v":0},{"$f":"ROUND(($I272*Fond!CR272),2)","v":0},{"$f":"ROUND(($I272*Fond!CS272),2)","v":0},{"$f":"ROUND(($I272*Fond!CT272),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A272<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,4,0,{"$f":"IF(OR(AND(m>0,A273<m,OR(AND(EE=1,C273>0),AND(EE<>1,B273=1))),AND(m<=0,A273<n,B273=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A273=0,B273=1,EE=0),$E$15*$B$4,IF(AND(C273>0,A273<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E273=0,0,MAX((E273+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A273=0,B273=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A273<n)*IF(AND(B273>1,C273=0),0,ROUND(IF(EE=1,($B$11+IF(A273>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A273>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C273*$M$3),10))+IF(AND(A273<n,A273>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I273*Fond!CP273),2)","v":0},{"$f":"ROUND(($I273*Fond!CQ273),2)","v":0},{"$f":"ROUND(($I273*Fond!CR273),2)","v":0},{"$f":"ROUND(($I273*Fond!CS273),2)","v":0},{"$f":"ROUND(($I273*Fond!CT273),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A273<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,5,{"$f":"ROUND(IF(OR(AND(m=0,A274=0,B274=1),AND(m>0,A274<m,MOD((B274-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A274<m,OR(AND(EE=1,C274>0),AND(EE<>1,B274=1))),AND(m<=0,A274<n,B274=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A274=0,B274=1,EE=0),$E$15*$B$4,IF(AND(C274>0,A274<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E274=0,0,MAX((E274+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A274=0,B274=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A274<n)*IF(AND(B274>1,C274=0),0,ROUND(IF(EE=1,($B$11+IF(A274>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A274>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C274*$M$3),10))+IF(AND(A274<n,A274>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I274*Fond!CP274),2)","v":0},{"$f":"ROUND(($I274*Fond!CQ274),2)","v":0},{"$f":"ROUND(($I274*Fond!CR274),2)","v":0},{"$f":"ROUND(($I274*Fond!CS274),2)","v":0},{"$f":"ROUND(($I274*Fond!CT274),2)","v":0},{"$f":"IF($I274<0,0,IF($C274>0,ROUND(J274-J274/(1+$F$8),2),0))","v":0},{"$f":"IF($I274<0,0,IF($C274>0,ROUND(K274-K274/(1+$G$8),2),0))","v":0},{"$f":"IF($I274<0,0,IF($C274>0,ROUND(L274-L274/(1+$H$8),2),0))","v":0},{"$f":"IF($I274<0,0,IF($C274>0,ROUND(M274-M274/(1+$I$8),2),0))","v":0},{"$f":"IF($I274<0,0,IF($C274>0,ROUND(N274-N274/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A274<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,6,0,{"$f":"IF(OR(AND(m>0,A275<m,OR(AND(EE=1,C275>0),AND(EE<>1,B275=1))),AND(m<=0,A275<n,B275=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A275=0,B275=1,EE=0),$E$15*$B$4,IF(AND(C275>0,A275<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E275=0,0,MAX((E275+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A275=0,B275=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C275>0,ROUND(C275*$B$6,2),0)","v":0},{"$f":"(A275<n)*IF(AND(B275>1,C275=0),0,ROUND(IF(EE=1,($B$11+IF(A275>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A275>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C275*$M$3),10))+IF(AND(A275<n,A275>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C275=0,A275+B275>1),0,C275-(D275+F275+G275+H275)),2)","v":0},{"$f":"ROUND(($I275*Fond!CP275),2)","v":0},{"$f":"ROUND(($I275*Fond!CQ275),2)","v":0},{"$f":"ROUND(($I275*Fond!CR275),2)","v":0},{"$f":"ROUND(($I275*Fond!CS275),2)","v":0},{"$f":"ROUND(($I275*Fond!CT275),2)","v":0},0,0,0,0,0,{"$f":"J275-O275","v":0},{"$f":"K275-P275","v":0},{"$f":"L275-Q275","v":0},{"$f":"M275-R275","v":0},{"$f":"N275-S275","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A275<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,7,0,{"$f":"IF(OR(AND(m>0,A276<m,OR(AND(EE=1,C276>0),AND(EE<>1,B276=1))),AND(m<=0,A276<n,B276=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A276=0,B276=1,EE=0),$E$15*$B$4,IF(AND(C276>0,A276<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E276=0,0,MAX((E276+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A276=0,B276=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A276<n)*IF(AND(B276>1,C276=0),0,ROUND(IF(EE=1,($B$11+IF(A276>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A276>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C276*$M$3),10))+IF(AND(A276<n,A276>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I276*Fond!CP276),2)","v":0},{"$f":"ROUND(($I276*Fond!CQ276),2)","v":0},{"$f":"ROUND(($I276*Fond!CR276),2)","v":0},{"$f":"ROUND(($I276*Fond!CS276),2)","v":0},{"$f":"ROUND(($I276*Fond!CT276),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A276<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,8,0,{"$f":"IF(OR(AND(m>0,A277<m,OR(AND(EE=1,C277>0),AND(EE<>1,B277=1))),AND(m<=0,A277<n,B277=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A277=0,B277=1,EE=0),$E$15*$B$4,IF(AND(C277>0,A277<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E277=0,0,MAX((E277+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A277=0,B277=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A277<n)*IF(AND(B277>1,C277=0),0,ROUND(IF(EE=1,($B$11+IF(A277>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A277>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C277*$M$3),10))+IF(AND(A277<n,A277>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I277*Fond!CP277),2)","v":0},{"$f":"ROUND(($I277*Fond!CQ277),2)","v":0},{"$f":"ROUND(($I277*Fond!CR277),2)","v":0},{"$f":"ROUND(($I277*Fond!CS277),2)","v":0},{"$f":"ROUND(($I277*Fond!CT277),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A277<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,9,0,{"$f":"IF(OR(AND(m>0,A278<m,OR(AND(EE=1,C278>0),AND(EE<>1,B278=1))),AND(m<=0,A278<n,B278=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A278=0,B278=1,EE=0),$E$15*$B$4,IF(AND(C278>0,A278<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E278=0,0,MAX((E278+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A278=0,B278=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A278<n)*IF(AND(B278>1,C278=0),0,ROUND(IF(EE=1,($B$11+IF(A278>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A278>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C278*$M$3),10))+IF(AND(A278<n,A278>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I278*Fond!CP278),2)","v":0},{"$f":"ROUND(($I278*Fond!CQ278),2)","v":0},{"$f":"ROUND(($I278*Fond!CR278),2)","v":0},{"$f":"ROUND(($I278*Fond!CS278),2)","v":0},{"$f":"ROUND(($I278*Fond!CT278),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A278<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,10,0,{"$f":"IF(OR(AND(m>0,A279<m,OR(AND(EE=1,C279>0),AND(EE<>1,B279=1))),AND(m<=0,A279<n,B279=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A279=0,B279=1,EE=0),$E$15*$B$4,IF(AND(C279>0,A279<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E279=0,0,MAX((E279+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A279=0,B279=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A279<n)*IF(AND(B279>1,C279=0),0,ROUND(IF(EE=1,($B$11+IF(A279>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A279>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C279*$M$3),10))+IF(AND(A279<n,A279>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I279*Fond!CP279),2)","v":0},{"$f":"ROUND(($I279*Fond!CQ279),2)","v":0},{"$f":"ROUND(($I279*Fond!CR279),2)","v":0},{"$f":"ROUND(($I279*Fond!CS279),2)","v":0},{"$f":"ROUND(($I279*Fond!CT279),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A279<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,11,0,{"$f":"IF(OR(AND(m>0,A280<m,OR(AND(EE=1,C280>0),AND(EE<>1,B280=1))),AND(m<=0,A280<n,B280=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A280=0,B280=1,EE=0),$E$15*$B$4,IF(AND(C280>0,A280<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E280=0,0,MAX((E280+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A280=0,B280=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A280<n)*IF(AND(B280>1,C280=0),0,ROUND(IF(EE=1,($B$11+IF(A280>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A280>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C280*$M$3),10))+IF(AND(A280<n,A280>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I280*Fond!CP280),2)","v":0},{"$f":"ROUND(($I280*Fond!CQ280),2)","v":0},{"$f":"ROUND(($I280*Fond!CR280),2)","v":0},{"$f":"ROUND(($I280*Fond!CS280),2)","v":0},{"$f":"ROUND(($I280*Fond!CT280),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A280<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[21,12,0,{"$f":"IF(OR(AND(m>0,A281<m,OR(AND(EE=1,C281>0),AND(EE<>1,B281=1))),AND(m<=0,A281<n,B281=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A281=0,B281=1,EE=0),$E$15*$B$4,IF(AND(C281>0,A281<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E281=0,0,MAX((E281+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A281=0,B281=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A281<n)*IF(AND(B281>1,C281=0),0,ROUND(IF(EE=1,($B$11+IF(A281>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A281>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C281*$M$3),10))+IF(AND(A281<n,A281>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I281*Fond!CP281),2)","v":0},{"$f":"ROUND(($I281*Fond!CQ281),2)","v":0},{"$f":"ROUND(($I281*Fond!CR281),2)","v":0},{"$f":"ROUND(($I281*Fond!CS281),2)","v":0},{"$f":"ROUND(($I281*Fond!CT281),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A281<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,1,0,{"$f":"IF(OR(AND(m>0,A282<m,OR(AND(EE=1,C282>0),AND(EE<>1,B282=1))),AND(m<=0,A282<n,B282=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A282=0,B282=1,EE=0),$E$15*$B$4,IF(AND(C282>0,A282<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E282=0,0,MAX((E282+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A282=0,B282=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A282<n)*IF(AND(B282>1,C282=0),0,ROUND(IF(EE=1,($B$11+IF(A282>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A282>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C282*$M$3),10))+IF(AND(A282<n,A282>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I282*Fond!CP282),2)","v":0},{"$f":"ROUND(($I282*Fond!CQ282),2)","v":0},{"$f":"ROUND(($I282*Fond!CR282),2)","v":0},{"$f":"ROUND(($I282*Fond!CS282),2)","v":0},{"$f":"ROUND(($I282*Fond!CT282),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A282<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,2,0,{"$f":"IF(OR(AND(m>0,A283<m,OR(AND(EE=1,C283>0),AND(EE<>1,B283=1))),AND(m<=0,A283<n,B283=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A283=0,B283=1,EE=0),$E$15*$B$4,IF(AND(C283>0,A283<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E283=0,0,MAX((E283+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A283=0,B283=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A283<n)*IF(AND(B283>1,C283=0),0,ROUND(IF(EE=1,($B$11+IF(A283>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A283>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C283*$M$3),10))+IF(AND(A283<n,A283>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I283*Fond!CP283),2)","v":0},{"$f":"ROUND(($I283*Fond!CQ283),2)","v":0},{"$f":"ROUND(($I283*Fond!CR283),2)","v":0},{"$f":"ROUND(($I283*Fond!CS283),2)","v":0},{"$f":"ROUND(($I283*Fond!CT283),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A283<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,3,0,{"$f":"IF(OR(AND(m>0,A284<m,OR(AND(EE=1,C284>0),AND(EE<>1,B284=1))),AND(m<=0,A284<n,B284=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A284=0,B284=1,EE=0),$E$15*$B$4,IF(AND(C284>0,A284<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E284=0,0,MAX((E284+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A284=0,B284=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A284<n)*IF(AND(B284>1,C284=0),0,ROUND(IF(EE=1,($B$11+IF(A284>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A284>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C284*$M$3),10))+IF(AND(A284<n,A284>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I284*Fond!CP284),2)","v":0},{"$f":"ROUND(($I284*Fond!CQ284),2)","v":0},{"$f":"ROUND(($I284*Fond!CR284),2)","v":0},{"$f":"ROUND(($I284*Fond!CS284),2)","v":0},{"$f":"ROUND(($I284*Fond!CT284),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A284<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,4,0,{"$f":"IF(OR(AND(m>0,A285<m,OR(AND(EE=1,C285>0),AND(EE<>1,B285=1))),AND(m<=0,A285<n,B285=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A285=0,B285=1,EE=0),$E$15*$B$4,IF(AND(C285>0,A285<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E285=0,0,MAX((E285+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A285=0,B285=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A285<n)*IF(AND(B285>1,C285=0),0,ROUND(IF(EE=1,($B$11+IF(A285>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A285>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C285*$M$3),10))+IF(AND(A285<n,A285>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I285*Fond!CP285),2)","v":0},{"$f":"ROUND(($I285*Fond!CQ285),2)","v":0},{"$f":"ROUND(($I285*Fond!CR285),2)","v":0},{"$f":"ROUND(($I285*Fond!CS285),2)","v":0},{"$f":"ROUND(($I285*Fond!CT285),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A285<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,5,0,{"$f":"IF(OR(AND(m>0,A286<m,OR(AND(EE=1,C286>0),AND(EE<>1,B286=1))),AND(m<=0,A286<n,B286=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A286=0,B286=1,EE=0),$E$15*$B$4,IF(AND(C286>0,A286<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E286=0,0,MAX((E286+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A286=0,B286=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A286<n)*IF(AND(B286>1,C286=0),0,ROUND(IF(EE=1,($B$11+IF(A286>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A286>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C286*$M$3),10))+IF(AND(A286<n,A286>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I286*Fond!CP286),2)","v":0},{"$f":"ROUND(($I286*Fond!CQ286),2)","v":0},{"$f":"ROUND(($I286*Fond!CR286),2)","v":0},{"$f":"ROUND(($I286*Fond!CS286),2)","v":0},{"$f":"ROUND(($I286*Fond!CT286),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A286<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,6,0,{"$f":"IF(OR(AND(m>0,A287<m,OR(AND(EE=1,C287>0),AND(EE<>1,B287=1))),AND(m<=0,A287<n,B287=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A287=0,B287=1,EE=0),$E$15*$B$4,IF(AND(C287>0,A287<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E287=0,0,MAX((E287+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A287=0,B287=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A287<n)*IF(AND(B287>1,C287=0),0,ROUND(IF(EE=1,($B$11+IF(A287>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A287>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C287*$M$3),10))+IF(AND(A287<n,A287>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I287*Fond!CP287),2)","v":0},{"$f":"ROUND(($I287*Fond!CQ287),2)","v":0},{"$f":"ROUND(($I287*Fond!CR287),2)","v":0},{"$f":"ROUND(($I287*Fond!CS287),2)","v":0},{"$f":"ROUND(($I287*Fond!CT287),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A287<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,7,0,{"$f":"IF(OR(AND(m>0,A288<m,OR(AND(EE=1,C288>0),AND(EE<>1,B288=1))),AND(m<=0,A288<n,B288=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A288=0,B288=1,EE=0),$E$15*$B$4,IF(AND(C288>0,A288<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E288=0,0,MAX((E288+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A288=0,B288=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A288<n)*IF(AND(B288>1,C288=0),0,ROUND(IF(EE=1,($B$11+IF(A288>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A288>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C288*$M$3),10))+IF(AND(A288<n,A288>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I288*Fond!CP288),2)","v":0},{"$f":"ROUND(($I288*Fond!CQ288),2)","v":0},{"$f":"ROUND(($I288*Fond!CR288),2)","v":0},{"$f":"ROUND(($I288*Fond!CS288),2)","v":0},{"$f":"ROUND(($I288*Fond!CT288),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A288<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,8,0,{"$f":"IF(OR(AND(m>0,A289<m,OR(AND(EE=1,C289>0),AND(EE<>1,B289=1))),AND(m<=0,A289<n,B289=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A289=0,B289=1,EE=0),$E$15*$B$4,IF(AND(C289>0,A289<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E289=0,0,MAX((E289+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A289=0,B289=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A289<n)*IF(AND(B289>1,C289=0),0,ROUND(IF(EE=1,($B$11+IF(A289>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A289>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C289*$M$3),10))+IF(AND(A289<n,A289>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I289*Fond!CP289),2)","v":0},{"$f":"ROUND(($I289*Fond!CQ289),2)","v":0},{"$f":"ROUND(($I289*Fond!CR289),2)","v":0},{"$f":"ROUND(($I289*Fond!CS289),2)","v":0},{"$f":"ROUND(($I289*Fond!CT289),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A289<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,9,0,{"$f":"IF(OR(AND(m>0,A290<m,OR(AND(EE=1,C290>0),AND(EE<>1,B290=1))),AND(m<=0,A290<n,B290=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A290=0,B290=1,EE=0),$E$15*$B$4,IF(AND(C290>0,A290<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E290=0,0,MAX((E290+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A290=0,B290=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A290<n)*IF(AND(B290>1,C290=0),0,ROUND(IF(EE=1,($B$11+IF(A290>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A290>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C290*$M$3),10))+IF(AND(A290<n,A290>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I290*Fond!CP290),2)","v":0},{"$f":"ROUND(($I290*Fond!CQ290),2)","v":0},{"$f":"ROUND(($I290*Fond!CR290),2)","v":0},{"$f":"ROUND(($I290*Fond!CS290),2)","v":0},{"$f":"ROUND(($I290*Fond!CT290),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A290<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,10,0,{"$f":"IF(OR(AND(m>0,A291<m,OR(AND(EE=1,C291>0),AND(EE<>1,B291=1))),AND(m<=0,A291<n,B291=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A291=0,B291=1,EE=0),$E$15*$B$4,IF(AND(C291>0,A291<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E291=0,0,MAX((E291+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A291=0,B291=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A291<n)*IF(AND(B291>1,C291=0),0,ROUND(IF(EE=1,($B$11+IF(A291>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A291>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C291*$M$3),10))+IF(AND(A291<n,A291>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I291*Fond!CP291),2)","v":0},{"$f":"ROUND(($I291*Fond!CQ291),2)","v":0},{"$f":"ROUND(($I291*Fond!CR291),2)","v":0},{"$f":"ROUND(($I291*Fond!CS291),2)","v":0},{"$f":"ROUND(($I291*Fond!CT291),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A291<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,11,0,{"$f":"IF(OR(AND(m>0,A292<m,OR(AND(EE=1,C292>0),AND(EE<>1,B292=1))),AND(m<=0,A292<n,B292=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A292=0,B292=1,EE=0),$E$15*$B$4,IF(AND(C292>0,A292<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E292=0,0,MAX((E292+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A292=0,B292=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A292<n)*IF(AND(B292>1,C292=0),0,ROUND(IF(EE=1,($B$11+IF(A292>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A292>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C292*$M$3),10))+IF(AND(A292<n,A292>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I292*Fond!CP292),2)","v":0},{"$f":"ROUND(($I292*Fond!CQ292),2)","v":0},{"$f":"ROUND(($I292*Fond!CR292),2)","v":0},{"$f":"ROUND(($I292*Fond!CS292),2)","v":0},{"$f":"ROUND(($I292*Fond!CT292),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A292<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[22,12,0,{"$f":"IF(OR(AND(m>0,A293<m,OR(AND(EE=1,C293>0),AND(EE<>1,B293=1))),AND(m<=0,A293<n,B293=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A293=0,B293=1,EE=0),$E$15*$B$4,IF(AND(C293>0,A293<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E293=0,0,MAX((E293+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A293=0,B293=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A293<n)*IF(AND(B293>1,C293=0),0,ROUND(IF(EE=1,($B$11+IF(A293>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A293>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C293*$M$3),10))+IF(AND(A293<n,A293>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I293*Fond!CP293),2)","v":0},{"$f":"ROUND(($I293*Fond!CQ293),2)","v":0},{"$f":"ROUND(($I293*Fond!CR293),2)","v":0},{"$f":"ROUND(($I293*Fond!CS293),2)","v":0},{"$f":"ROUND(($I293*Fond!CT293),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A293<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,1,0,{"$f":"IF(OR(AND(m>0,A294<m,OR(AND(EE=1,C294>0),AND(EE<>1,B294=1))),AND(m<=0,A294<n,B294=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A294=0,B294=1,EE=0),$E$15*$B$4,IF(AND(C294>0,A294<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E294=0,0,MAX((E294+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A294=0,B294=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A294<n)*IF(AND(B294>1,C294=0),0,ROUND(IF(EE=1,($B$11+IF(A294>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A294>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C294*$M$3),10))+IF(AND(A294<n,A294>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I294*Fond!CP294),2)","v":0},{"$f":"ROUND(($I294*Fond!CQ294),2)","v":0},{"$f":"ROUND(($I294*Fond!CR294),2)","v":0},{"$f":"ROUND(($I294*Fond!CS294),2)","v":0},{"$f":"ROUND(($I294*Fond!CT294),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A294<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,2,0,{"$f":"IF(OR(AND(m>0,A295<m,OR(AND(EE=1,C295>0),AND(EE<>1,B295=1))),AND(m<=0,A295<n,B295=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A295=0,B295=1,EE=0),$E$15*$B$4,IF(AND(C295>0,A295<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E295=0,0,MAX((E295+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A295=0,B295=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A295<n)*IF(AND(B295>1,C295=0),0,ROUND(IF(EE=1,($B$11+IF(A295>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A295>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C295*$M$3),10))+IF(AND(A295<n,A295>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I295*Fond!CP295),2)","v":0},{"$f":"ROUND(($I295*Fond!CQ295),2)","v":0},{"$f":"ROUND(($I295*Fond!CR295),2)","v":0},{"$f":"ROUND(($I295*Fond!CS295),2)","v":0},{"$f":"ROUND(($I295*Fond!CT295),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A295<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,3,0,{"$f":"IF(OR(AND(m>0,A296<m,OR(AND(EE=1,C296>0),AND(EE<>1,B296=1))),AND(m<=0,A296<n,B296=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A296=0,B296=1,EE=0),$E$15*$B$4,IF(AND(C296>0,A296<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E296=0,0,MAX((E296+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A296=0,B296=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A296<n)*IF(AND(B296>1,C296=0),0,ROUND(IF(EE=1,($B$11+IF(A296>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A296>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C296*$M$3),10))+IF(AND(A296<n,A296>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I296*Fond!CP296),2)","v":0},{"$f":"ROUND(($I296*Fond!CQ296),2)","v":0},{"$f":"ROUND(($I296*Fond!CR296),2)","v":0},{"$f":"ROUND(($I296*Fond!CS296),2)","v":0},{"$f":"ROUND(($I296*Fond!CT296),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A296<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,4,0,{"$f":"IF(OR(AND(m>0,A297<m,OR(AND(EE=1,C297>0),AND(EE<>1,B297=1))),AND(m<=0,A297<n,B297=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A297=0,B297=1,EE=0),$E$15*$B$4,IF(AND(C297>0,A297<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E297=0,0,MAX((E297+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A297=0,B297=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A297<n)*IF(AND(B297>1,C297=0),0,ROUND(IF(EE=1,($B$11+IF(A297>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A297>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C297*$M$3),10))+IF(AND(A297<n,A297>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I297*Fond!CP297),2)","v":0},{"$f":"ROUND(($I297*Fond!CQ297),2)","v":0},{"$f":"ROUND(($I297*Fond!CR297),2)","v":0},{"$f":"ROUND(($I297*Fond!CS297),2)","v":0},{"$f":"ROUND(($I297*Fond!CT297),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A297<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,5,0,{"$f":"IF(OR(AND(m>0,A298<m,OR(AND(EE=1,C298>0),AND(EE<>1,B298=1))),AND(m<=0,A298<n,B298=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A298=0,B298=1,EE=0),$E$15*$B$4,IF(AND(C298>0,A298<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E298=0,0,MAX((E298+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A298=0,B298=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A298<n)*IF(AND(B298>1,C298=0),0,ROUND(IF(EE=1,($B$11+IF(A298>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A298>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C298*$M$3),10))+IF(AND(A298<n,A298>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I298*Fond!CP298),2)","v":0},{"$f":"ROUND(($I298*Fond!CQ298),2)","v":0},{"$f":"ROUND(($I298*Fond!CR298),2)","v":0},{"$f":"ROUND(($I298*Fond!CS298),2)","v":0},{"$f":"ROUND(($I298*Fond!CT298),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A298<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,6,0,{"$f":"IF(OR(AND(m>0,A299<m,OR(AND(EE=1,C299>0),AND(EE<>1,B299=1))),AND(m<=0,A299<n,B299=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A299=0,B299=1,EE=0),$E$15*$B$4,IF(AND(C299>0,A299<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E299=0,0,MAX((E299+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A299=0,B299=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A299<n)*IF(AND(B299>1,C299=0),0,ROUND(IF(EE=1,($B$11+IF(A299>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A299>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C299*$M$3),10))+IF(AND(A299<n,A299>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I299*Fond!CP299),2)","v":0},{"$f":"ROUND(($I299*Fond!CQ299),2)","v":0},{"$f":"ROUND(($I299*Fond!CR299),2)","v":0},{"$f":"ROUND(($I299*Fond!CS299),2)","v":0},{"$f":"ROUND(($I299*Fond!CT299),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A299<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,7,0,{"$f":"IF(OR(AND(m>0,A300<m,OR(AND(EE=1,C300>0),AND(EE<>1,B300=1))),AND(m<=0,A300<n,B300=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A300=0,B300=1,EE=0),$E$15*$B$4,IF(AND(C300>0,A300<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E300=0,0,MAX((E300+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A300=0,B300=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A300<n)*IF(AND(B300>1,C300=0),0,ROUND(IF(EE=1,($B$11+IF(A300>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A300>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C300*$M$3),10))+IF(AND(A300<n,A300>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I300*Fond!CP300),2)","v":0},{"$f":"ROUND(($I300*Fond!CQ300),2)","v":0},{"$f":"ROUND(($I300*Fond!CR300),2)","v":0},{"$f":"ROUND(($I300*Fond!CS300),2)","v":0},{"$f":"ROUND(($I300*Fond!CT300),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A300<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,8,0,{"$f":"IF(OR(AND(m>0,A301<m,OR(AND(EE=1,C301>0),AND(EE<>1,B301=1))),AND(m<=0,A301<n,B301=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A301=0,B301=1,EE=0),$E$15*$B$4,IF(AND(C301>0,A301<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E301=0,0,MAX((E301+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A301=0,B301=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A301<n)*IF(AND(B301>1,C301=0),0,ROUND(IF(EE=1,($B$11+IF(A301>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A301>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C301*$M$3),10))+IF(AND(A301<n,A301>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I301*Fond!CP301),2)","v":0},{"$f":"ROUND(($I301*Fond!CQ301),2)","v":0},{"$f":"ROUND(($I301*Fond!CR301),2)","v":0},{"$f":"ROUND(($I301*Fond!CS301),2)","v":0},{"$f":"ROUND(($I301*Fond!CT301),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A301<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,9,0,{"$f":"IF(OR(AND(m>0,A302<m,OR(AND(EE=1,C302>0),AND(EE<>1,B302=1))),AND(m<=0,A302<n,B302=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A302=0,B302=1,EE=0),$E$15*$B$4,IF(AND(C302>0,A302<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E302=0,0,MAX((E302+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A302=0,B302=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A302<n)*IF(AND(B302>1,C302=0),0,ROUND(IF(EE=1,($B$11+IF(A302>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A302>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C302*$M$3),10))+IF(AND(A302<n,A302>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I302*Fond!CP302),2)","v":0},{"$f":"ROUND(($I302*Fond!CQ302),2)","v":0},{"$f":"ROUND(($I302*Fond!CR302),2)","v":0},{"$f":"ROUND(($I302*Fond!CS302),2)","v":0},{"$f":"ROUND(($I302*Fond!CT302),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A302<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,10,0,{"$f":"IF(OR(AND(m>0,A303<m,OR(AND(EE=1,C303>0),AND(EE<>1,B303=1))),AND(m<=0,A303<n,B303=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A303=0,B303=1,EE=0),$E$15*$B$4,IF(AND(C303>0,A303<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E303=0,0,MAX((E303+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A303=0,B303=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A303<n)*IF(AND(B303>1,C303=0),0,ROUND(IF(EE=1,($B$11+IF(A303>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A303>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C303*$M$3),10))+IF(AND(A303<n,A303>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I303*Fond!CP303),2)","v":0},{"$f":"ROUND(($I303*Fond!CQ303),2)","v":0},{"$f":"ROUND(($I303*Fond!CR303),2)","v":0},{"$f":"ROUND(($I303*Fond!CS303),2)","v":0},{"$f":"ROUND(($I303*Fond!CT303),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A303<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,11,0,{"$f":"IF(OR(AND(m>0,A304<m,OR(AND(EE=1,C304>0),AND(EE<>1,B304=1))),AND(m<=0,A304<n,B304=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A304=0,B304=1,EE=0),$E$15*$B$4,IF(AND(C304>0,A304<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E304=0,0,MAX((E304+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A304=0,B304=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A304<n)*IF(AND(B304>1,C304=0),0,ROUND(IF(EE=1,($B$11+IF(A304>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A304>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C304*$M$3),10))+IF(AND(A304<n,A304>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I304*Fond!CP304),2)","v":0},{"$f":"ROUND(($I304*Fond!CQ304),2)","v":0},{"$f":"ROUND(($I304*Fond!CR304),2)","v":0},{"$f":"ROUND(($I304*Fond!CS304),2)","v":0},{"$f":"ROUND(($I304*Fond!CT304),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A304<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[23,12,0,{"$f":"IF(OR(AND(m>0,A305<m,OR(AND(EE=1,C305>0),AND(EE<>1,B305=1))),AND(m<=0,A305<n,B305=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A305=0,B305=1,EE=0),$E$15*$B$4,IF(AND(C305>0,A305<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E305=0,0,MAX((E305+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A305=0,B305=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A305<n)*IF(AND(B305>1,C305=0),0,ROUND(IF(EE=1,($B$11+IF(A305>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A305>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C305*$M$3),10))+IF(AND(A305<n,A305>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I305*Fond!CP305),2)","v":0},{"$f":"ROUND(($I305*Fond!CQ305),2)","v":0},{"$f":"ROUND(($I305*Fond!CR305),2)","v":0},{"$f":"ROUND(($I305*Fond!CS305),2)","v":0},{"$f":"ROUND(($I305*Fond!CT305),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A305<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,1,0,{"$f":"IF(OR(AND(m>0,A306<m,OR(AND(EE=1,C306>0),AND(EE<>1,B306=1))),AND(m<=0,A306<n,B306=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A306=0,B306=1,EE=0),$E$15*$B$4,IF(AND(C306>0,A306<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E306=0,0,MAX((E306+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A306=0,B306=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A306<n)*IF(AND(B306>1,C306=0),0,ROUND(IF(EE=1,($B$11+IF(A306>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A306>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C306*$M$3),10))+IF(AND(A306<n,A306>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I306*Fond!CP306),2)","v":0},{"$f":"ROUND(($I306*Fond!CQ306),2)","v":0},{"$f":"ROUND(($I306*Fond!CR306),2)","v":0},{"$f":"ROUND(($I306*Fond!CS306),2)","v":0},{"$f":"ROUND(($I306*Fond!CT306),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A306<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,2,0,{"$f":"IF(OR(AND(m>0,A307<m,OR(AND(EE=1,C307>0),AND(EE<>1,B307=1))),AND(m<=0,A307<n,B307=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A307=0,B307=1,EE=0),$E$15*$B$4,IF(AND(C307>0,A307<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E307=0,0,MAX((E307+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A307=0,B307=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A307<n)*IF(AND(B307>1,C307=0),0,ROUND(IF(EE=1,($B$11+IF(A307>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A307>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C307*$M$3),10))+IF(AND(A307<n,A307>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I307*Fond!CP307),2)","v":0},{"$f":"ROUND(($I307*Fond!CQ307),2)","v":0},{"$f":"ROUND(($I307*Fond!CR307),2)","v":0},{"$f":"ROUND(($I307*Fond!CS307),2)","v":0},{"$f":"ROUND(($I307*Fond!CT307),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A307<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,3,0,{"$f":"IF(OR(AND(m>0,A308<m,OR(AND(EE=1,C308>0),AND(EE<>1,B308=1))),AND(m<=0,A308<n,B308=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A308=0,B308=1,EE=0),$E$15*$B$4,IF(AND(C308>0,A308<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E308=0,0,MAX((E308+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A308=0,B308=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A308<n)*IF(AND(B308>1,C308=0),0,ROUND(IF(EE=1,($B$11+IF(A308>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A308>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C308*$M$3),10))+IF(AND(A308<n,A308>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I308*Fond!CP308),2)","v":0},{"$f":"ROUND(($I308*Fond!CQ308),2)","v":0},{"$f":"ROUND(($I308*Fond!CR308),2)","v":0},{"$f":"ROUND(($I308*Fond!CS308),2)","v":0},{"$f":"ROUND(($I308*Fond!CT308),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A308<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,4,0,{"$f":"IF(OR(AND(m>0,A309<m,OR(AND(EE=1,C309>0),AND(EE<>1,B309=1))),AND(m<=0,A309<n,B309=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A309=0,B309=1,EE=0),$E$15*$B$4,IF(AND(C309>0,A309<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E309=0,0,MAX((E309+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A309=0,B309=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A309<n)*IF(AND(B309>1,C309=0),0,ROUND(IF(EE=1,($B$11+IF(A309>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A309>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C309*$M$3),10))+IF(AND(A309<n,A309>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I309*Fond!CP309),2)","v":0},{"$f":"ROUND(($I309*Fond!CQ309),2)","v":0},{"$f":"ROUND(($I309*Fond!CR309),2)","v":0},{"$f":"ROUND(($I309*Fond!CS309),2)","v":0},{"$f":"ROUND(($I309*Fond!CT309),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A309<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,5,0,{"$f":"IF(OR(AND(m>0,A310<m,OR(AND(EE=1,C310>0),AND(EE<>1,B310=1))),AND(m<=0,A310<n,B310=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A310=0,B310=1,EE=0),$E$15*$B$4,IF(AND(C310>0,A310<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E310=0,0,MAX((E310+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A310=0,B310=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A310<n)*IF(AND(B310>1,C310=0),0,ROUND(IF(EE=1,($B$11+IF(A310>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A310>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C310*$M$3),10))+IF(AND(A310<n,A310>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I310*Fond!CP310),2)","v":0},{"$f":"ROUND(($I310*Fond!CQ310),2)","v":0},{"$f":"ROUND(($I310*Fond!CR310),2)","v":0},{"$f":"ROUND(($I310*Fond!CS310),2)","v":0},{"$f":"ROUND(($I310*Fond!CT310),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A310<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,6,0,{"$f":"IF(OR(AND(m>0,A311<m,OR(AND(EE=1,C311>0),AND(EE<>1,B311=1))),AND(m<=0,A311<n,B311=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A311=0,B311=1,EE=0),$E$15*$B$4,IF(AND(C311>0,A311<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E311=0,0,MAX((E311+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A311=0,B311=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A311<n)*IF(AND(B311>1,C311=0),0,ROUND(IF(EE=1,($B$11+IF(A311>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A311>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C311*$M$3),10))+IF(AND(A311<n,A311>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I311*Fond!CP311),2)","v":0},{"$f":"ROUND(($I311*Fond!CQ311),2)","v":0},{"$f":"ROUND(($I311*Fond!CR311),2)","v":0},{"$f":"ROUND(($I311*Fond!CS311),2)","v":0},{"$f":"ROUND(($I311*Fond!CT311),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A311<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,7,0,{"$f":"IF(OR(AND(m>0,A312<m,OR(AND(EE=1,C312>0),AND(EE<>1,B312=1))),AND(m<=0,A312<n,B312=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A312=0,B312=1,EE=0),$E$15*$B$4,IF(AND(C312>0,A312<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E312=0,0,MAX((E312+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A312=0,B312=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A312<n)*IF(AND(B312>1,C312=0),0,ROUND(IF(EE=1,($B$11+IF(A312>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A312>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C312*$M$3),10))+IF(AND(A312<n,A312>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I312*Fond!CP312),2)","v":0},{"$f":"ROUND(($I312*Fond!CQ312),2)","v":0},{"$f":"ROUND(($I312*Fond!CR312),2)","v":0},{"$f":"ROUND(($I312*Fond!CS312),2)","v":0},{"$f":"ROUND(($I312*Fond!CT312),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A312<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,8,0,{"$f":"IF(OR(AND(m>0,A313<m,OR(AND(EE=1,C313>0),AND(EE<>1,B313=1))),AND(m<=0,A313<n,B313=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A313=0,B313=1,EE=0),$E$15*$B$4,IF(AND(C313>0,A313<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E313=0,0,MAX((E313+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A313=0,B313=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A313<n)*IF(AND(B313>1,C313=0),0,ROUND(IF(EE=1,($B$11+IF(A313>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A313>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C313*$M$3),10))+IF(AND(A313<n,A313>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I313*Fond!CP313),2)","v":0},{"$f":"ROUND(($I313*Fond!CQ313),2)","v":0},{"$f":"ROUND(($I313*Fond!CR313),2)","v":0},{"$f":"ROUND(($I313*Fond!CS313),2)","v":0},{"$f":"ROUND(($I313*Fond!CT313),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A313<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,9,0,{"$f":"IF(OR(AND(m>0,A314<m,OR(AND(EE=1,C314>0),AND(EE<>1,B314=1))),AND(m<=0,A314<n,B314=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A314=0,B314=1,EE=0),$E$15*$B$4,IF(AND(C314>0,A314<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E314=0,0,MAX((E314+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A314=0,B314=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A314<n)*IF(AND(B314>1,C314=0),0,ROUND(IF(EE=1,($B$11+IF(A314>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A314>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C314*$M$3),10))+IF(AND(A314<n,A314>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I314*Fond!CP314),2)","v":0},{"$f":"ROUND(($I314*Fond!CQ314),2)","v":0},{"$f":"ROUND(($I314*Fond!CR314),2)","v":0},{"$f":"ROUND(($I314*Fond!CS314),2)","v":0},{"$f":"ROUND(($I314*Fond!CT314),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A314<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,10,0,{"$f":"IF(OR(AND(m>0,A315<m,OR(AND(EE=1,C315>0),AND(EE<>1,B315=1))),AND(m<=0,A315<n,B315=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A315=0,B315=1,EE=0),$E$15*$B$4,IF(AND(C315>0,A315<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E315=0,0,MAX((E315+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A315=0,B315=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A315<n)*IF(AND(B315>1,C315=0),0,ROUND(IF(EE=1,($B$11+IF(A315>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A315>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C315*$M$3),10))+IF(AND(A315<n,A315>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I315*Fond!CP315),2)","v":0},{"$f":"ROUND(($I315*Fond!CQ315),2)","v":0},{"$f":"ROUND(($I315*Fond!CR315),2)","v":0},{"$f":"ROUND(($I315*Fond!CS315),2)","v":0},{"$f":"ROUND(($I315*Fond!CT315),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A315<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,11,0,{"$f":"IF(OR(AND(m>0,A316<m,OR(AND(EE=1,C316>0),AND(EE<>1,B316=1))),AND(m<=0,A316<n,B316=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A316=0,B316=1,EE=0),$E$15*$B$4,IF(AND(C316>0,A316<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E316=0,0,MAX((E316+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A316=0,B316=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A316<n)*IF(AND(B316>1,C316=0),0,ROUND(IF(EE=1,($B$11+IF(A316>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A316>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C316*$M$3),10))+IF(AND(A316<n,A316>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I316*Fond!CP316),2)","v":0},{"$f":"ROUND(($I316*Fond!CQ316),2)","v":0},{"$f":"ROUND(($I316*Fond!CR316),2)","v":0},{"$f":"ROUND(($I316*Fond!CS316),2)","v":0},{"$f":"ROUND(($I316*Fond!CT316),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A316<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[24,12,0,{"$f":"IF(OR(AND(m>0,A317<m,OR(AND(EE=1,C317>0),AND(EE<>1,B317=1))),AND(m<=0,A317<n,B317=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A317=0,B317=1,EE=0),$E$15*$B$4,IF(AND(C317>0,A317<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E317=0,0,MAX((E317+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A317=0,B317=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A317<n)*IF(AND(B317>1,C317=0),0,ROUND(IF(EE=1,($B$11+IF(A317>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A317>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C317*$M$3),10))+IF(AND(A317<n,A317>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I317*Fond!CP317),2)","v":0},{"$f":"ROUND(($I317*Fond!CQ317),2)","v":0},{"$f":"ROUND(($I317*Fond!CR317),2)","v":0},{"$f":"ROUND(($I317*Fond!CS317),2)","v":0},{"$f":"ROUND(($I317*Fond!CT317),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A317<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,1,0,{"$f":"IF(OR(AND(m>0,A318<m,OR(AND(EE=1,C318>0),AND(EE<>1,B318=1))),AND(m<=0,A318<n,B318=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A318=0,B318=1,EE=0),$E$15*$B$4,IF(AND(C318>0,A318<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E318=0,0,MAX((E318+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A318=0,B318=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A318<n)*IF(AND(B318>1,C318=0),0,ROUND(IF(EE=1,($B$11+IF(A318>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A318>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C318*$M$3),10))+IF(AND(A318<n,A318>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I318*Fond!CP318),2)","v":0},{"$f":"ROUND(($I318*Fond!CQ318),2)","v":0},{"$f":"ROUND(($I318*Fond!CR318),2)","v":0},{"$f":"ROUND(($I318*Fond!CS318),2)","v":0},{"$f":"ROUND(($I318*Fond!CT318),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A318<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,2,0,{"$f":"IF(OR(AND(m>0,A319<m,OR(AND(EE=1,C319>0),AND(EE<>1,B319=1))),AND(m<=0,A319<n,B319=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A319=0,B319=1,EE=0),$E$15*$B$4,IF(AND(C319>0,A319<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E319=0,0,MAX((E319+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A319=0,B319=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A319<n)*IF(AND(B319>1,C319=0),0,ROUND(IF(EE=1,($B$11+IF(A319>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A319>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C319*$M$3),10))+IF(AND(A319<n,A319>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I319*Fond!CP319),2)","v":0},{"$f":"ROUND(($I319*Fond!CQ319),2)","v":0},{"$f":"ROUND(($I319*Fond!CR319),2)","v":0},{"$f":"ROUND(($I319*Fond!CS319),2)","v":0},{"$f":"ROUND(($I319*Fond!CT319),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A319<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,3,0,{"$f":"IF(OR(AND(m>0,A320<m,OR(AND(EE=1,C320>0),AND(EE<>1,B320=1))),AND(m<=0,A320<n,B320=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A320=0,B320=1,EE=0),$E$15*$B$4,IF(AND(C320>0,A320<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E320=0,0,MAX((E320+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A320=0,B320=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A320<n)*IF(AND(B320>1,C320=0),0,ROUND(IF(EE=1,($B$11+IF(A320>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A320>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C320*$M$3),10))+IF(AND(A320<n,A320>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I320*Fond!CP320),2)","v":0},{"$f":"ROUND(($I320*Fond!CQ320),2)","v":0},{"$f":"ROUND(($I320*Fond!CR320),2)","v":0},{"$f":"ROUND(($I320*Fond!CS320),2)","v":0},{"$f":"ROUND(($I320*Fond!CT320),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A320<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,4,0,{"$f":"IF(OR(AND(m>0,A321<m,OR(AND(EE=1,C321>0),AND(EE<>1,B321=1))),AND(m<=0,A321<n,B321=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A321=0,B321=1,EE=0),$E$15*$B$4,IF(AND(C321>0,A321<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E321=0,0,MAX((E321+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A321=0,B321=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A321<n)*IF(AND(B321>1,C321=0),0,ROUND(IF(EE=1,($B$11+IF(A321>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A321>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C321*$M$3),10))+IF(AND(A321<n,A321>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I321*Fond!CP321),2)","v":0},{"$f":"ROUND(($I321*Fond!CQ321),2)","v":0},{"$f":"ROUND(($I321*Fond!CR321),2)","v":0},{"$f":"ROUND(($I321*Fond!CS321),2)","v":0},{"$f":"ROUND(($I321*Fond!CT321),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A321<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,5,0,{"$f":"IF(OR(AND(m>0,A322<m,OR(AND(EE=1,C322>0),AND(EE<>1,B322=1))),AND(m<=0,A322<n,B322=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A322=0,B322=1,EE=0),$E$15*$B$4,IF(AND(C322>0,A322<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E322=0,0,MAX((E322+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A322=0,B322=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A322<n)*IF(AND(B322>1,C322=0),0,ROUND(IF(EE=1,($B$11+IF(A322>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A322>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C322*$M$3),10))+IF(AND(A322<n,A322>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I322*Fond!CP322),2)","v":0},{"$f":"ROUND(($I322*Fond!CQ322),2)","v":0},{"$f":"ROUND(($I322*Fond!CR322),2)","v":0},{"$f":"ROUND(($I322*Fond!CS322),2)","v":0},{"$f":"ROUND(($I322*Fond!CT322),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A322<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,6,0,{"$f":"IF(OR(AND(m>0,A323<m,OR(AND(EE=1,C323>0),AND(EE<>1,B323=1))),AND(m<=0,A323<n,B323=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A323=0,B323=1,EE=0),$E$15*$B$4,IF(AND(C323>0,A323<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E323=0,0,MAX((E323+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A323=0,B323=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A323<n)*IF(AND(B323>1,C323=0),0,ROUND(IF(EE=1,($B$11+IF(A323>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A323>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C323*$M$3),10))+IF(AND(A323<n,A323>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I323*Fond!CP323),2)","v":0},{"$f":"ROUND(($I323*Fond!CQ323),2)","v":0},{"$f":"ROUND(($I323*Fond!CR323),2)","v":0},{"$f":"ROUND(($I323*Fond!CS323),2)","v":0},{"$f":"ROUND(($I323*Fond!CT323),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A323<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,7,0,{"$f":"IF(OR(AND(m>0,A324<m,OR(AND(EE=1,C324>0),AND(EE<>1,B324=1))),AND(m<=0,A324<n,B324=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A324=0,B324=1,EE=0),$E$15*$B$4,IF(AND(C324>0,A324<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E324=0,0,MAX((E324+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A324=0,B324=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A324<n)*IF(AND(B324>1,C324=0),0,ROUND(IF(EE=1,($B$11+IF(A324>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A324>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C324*$M$3),10))+IF(AND(A324<n,A324>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I324*Fond!CP324),2)","v":0},{"$f":"ROUND(($I324*Fond!CQ324),2)","v":0},{"$f":"ROUND(($I324*Fond!CR324),2)","v":0},{"$f":"ROUND(($I324*Fond!CS324),2)","v":0},{"$f":"ROUND(($I324*Fond!CT324),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A324<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,8,0,{"$f":"IF(OR(AND(m>0,A325<m,OR(AND(EE=1,C325>0),AND(EE<>1,B325=1))),AND(m<=0,A325<n,B325=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A325=0,B325=1,EE=0),$E$15*$B$4,IF(AND(C325>0,A325<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E325=0,0,MAX((E325+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A325=0,B325=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A325<n)*IF(AND(B325>1,C325=0),0,ROUND(IF(EE=1,($B$11+IF(A325>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A325>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C325*$M$3),10))+IF(AND(A325<n,A325>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I325*Fond!CP325),2)","v":0},{"$f":"ROUND(($I325*Fond!CQ325),2)","v":0},{"$f":"ROUND(($I325*Fond!CR325),2)","v":0},{"$f":"ROUND(($I325*Fond!CS325),2)","v":0},{"$f":"ROUND(($I325*Fond!CT325),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A325<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,9,0,{"$f":"IF(OR(AND(m>0,A326<m,OR(AND(EE=1,C326>0),AND(EE<>1,B326=1))),AND(m<=0,A326<n,B326=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A326=0,B326=1,EE=0),$E$15*$B$4,IF(AND(C326>0,A326<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E326=0,0,MAX((E326+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A326=0,B326=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A326<n)*IF(AND(B326>1,C326=0),0,ROUND(IF(EE=1,($B$11+IF(A326>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A326>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C326*$M$3),10))+IF(AND(A326<n,A326>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I326*Fond!CP326),2)","v":0},{"$f":"ROUND(($I326*Fond!CQ326),2)","v":0},{"$f":"ROUND(($I326*Fond!CR326),2)","v":0},{"$f":"ROUND(($I326*Fond!CS326),2)","v":0},{"$f":"ROUND(($I326*Fond!CT326),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A326<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,10,0,{"$f":"IF(OR(AND(m>0,A327<m,OR(AND(EE=1,C327>0),AND(EE<>1,B327=1))),AND(m<=0,A327<n,B327=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A327=0,B327=1,EE=0),$E$15*$B$4,IF(AND(C327>0,A327<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E327=0,0,MAX((E327+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A327=0,B327=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A327<n)*IF(AND(B327>1,C327=0),0,ROUND(IF(EE=1,($B$11+IF(A327>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A327>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C327*$M$3),10))+IF(AND(A327<n,A327>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I327*Fond!CP327),2)","v":0},{"$f":"ROUND(($I327*Fond!CQ327),2)","v":0},{"$f":"ROUND(($I327*Fond!CR327),2)","v":0},{"$f":"ROUND(($I327*Fond!CS327),2)","v":0},{"$f":"ROUND(($I327*Fond!CT327),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A327<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,11,0,{"$f":"IF(OR(AND(m>0,A328<m,OR(AND(EE=1,C328>0),AND(EE<>1,B328=1))),AND(m<=0,A328<n,B328=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A328=0,B328=1,EE=0),$E$15*$B$4,IF(AND(C328>0,A328<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E328=0,0,MAX((E328+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A328=0,B328=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A328<n)*IF(AND(B328>1,C328=0),0,ROUND(IF(EE=1,($B$11+IF(A328>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A328>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C328*$M$3),10))+IF(AND(A328<n,A328>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I328*Fond!CP328),2)","v":0},{"$f":"ROUND(($I328*Fond!CQ328),2)","v":0},{"$f":"ROUND(($I328*Fond!CR328),2)","v":0},{"$f":"ROUND(($I328*Fond!CS328),2)","v":0},{"$f":"ROUND(($I328*Fond!CT328),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A328<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[25,12,0,{"$f":"IF(OR(AND(m>0,A329<m,OR(AND(EE=1,C329>0),AND(EE<>1,B329=1))),AND(m<=0,A329<n,B329=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A329=0,B329=1,EE=0),$E$15*$B$4,IF(AND(C329>0,A329<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E329=0,0,MAX((E329+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A329=0,B329=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A329<n)*IF(AND(B329>1,C329=0),0,ROUND(IF(EE=1,($B$11+IF(A329>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A329>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C329*$M$3),10))+IF(AND(A329<n,A329>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I329*Fond!CP329),2)","v":0},{"$f":"ROUND(($I329*Fond!CQ329),2)","v":0},{"$f":"ROUND(($I329*Fond!CR329),2)","v":0},{"$f":"ROUND(($I329*Fond!CS329),2)","v":0},{"$f":"ROUND(($I329*Fond!CT329),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A329<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,1,0,{"$f":"IF(OR(AND(m>0,A330<m,OR(AND(EE=1,C330>0),AND(EE<>1,B330=1))),AND(m<=0,A330<n,B330=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A330=0,B330=1,EE=0),$E$15*$B$4,IF(AND(C330>0,A330<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E330=0,0,MAX((E330+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A330=0,B330=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A330<n)*IF(AND(B330>1,C330=0),0,ROUND(IF(EE=1,($B$11+IF(A330>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A330>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C330*$M$3),10))+IF(AND(A330<n,A330>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I330*Fond!CP330),2)","v":0},{"$f":"ROUND(($I330*Fond!CQ330),2)","v":0},{"$f":"ROUND(($I330*Fond!CR330),2)","v":0},{"$f":"ROUND(($I330*Fond!CS330),2)","v":0},{"$f":"ROUND(($I330*Fond!CT330),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A330<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,2,0,{"$f":"IF(OR(AND(m>0,A331<m,OR(AND(EE=1,C331>0),AND(EE<>1,B331=1))),AND(m<=0,A331<n,B331=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A331=0,B331=1,EE=0),$E$15*$B$4,IF(AND(C331>0,A331<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E331=0,0,MAX((E331+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A331=0,B331=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A331<n)*IF(AND(B331>1,C331=0),0,ROUND(IF(EE=1,($B$11+IF(A331>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A331>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C331*$M$3),10))+IF(AND(A331<n,A331>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I331*Fond!CP331),2)","v":0},{"$f":"ROUND(($I331*Fond!CQ331),2)","v":0},{"$f":"ROUND(($I331*Fond!CR331),2)","v":0},{"$f":"ROUND(($I331*Fond!CS331),2)","v":0},{"$f":"ROUND(($I331*Fond!CT331),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A331<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,3,0,{"$f":"IF(OR(AND(m>0,A332<m,OR(AND(EE=1,C332>0),AND(EE<>1,B332=1))),AND(m<=0,A332<n,B332=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A332=0,B332=1,EE=0),$E$15*$B$4,IF(AND(C332>0,A332<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E332=0,0,MAX((E332+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A332=0,B332=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A332<n)*IF(AND(B332>1,C332=0),0,ROUND(IF(EE=1,($B$11+IF(A332>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A332>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C332*$M$3),10))+IF(AND(A332<n,A332>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I332*Fond!CP332),2)","v":0},{"$f":"ROUND(($I332*Fond!CQ332),2)","v":0},{"$f":"ROUND(($I332*Fond!CR332),2)","v":0},{"$f":"ROUND(($I332*Fond!CS332),2)","v":0},{"$f":"ROUND(($I332*Fond!CT332),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A332<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,4,0,{"$f":"IF(OR(AND(m>0,A333<m,OR(AND(EE=1,C333>0),AND(EE<>1,B333=1))),AND(m<=0,A333<n,B333=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A333=0,B333=1,EE=0),$E$15*$B$4,IF(AND(C333>0,A333<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E333=0,0,MAX((E333+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A333=0,B333=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A333<n)*IF(AND(B333>1,C333=0),0,ROUND(IF(EE=1,($B$11+IF(A333>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A333>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C333*$M$3),10))+IF(AND(A333<n,A333>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I333*Fond!CP333),2)","v":0},{"$f":"ROUND(($I333*Fond!CQ333),2)","v":0},{"$f":"ROUND(($I333*Fond!CR333),2)","v":0},{"$f":"ROUND(($I333*Fond!CS333),2)","v":0},{"$f":"ROUND(($I333*Fond!CT333),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A333<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,5,0,{"$f":"IF(OR(AND(m>0,A334<m,OR(AND(EE=1,C334>0),AND(EE<>1,B334=1))),AND(m<=0,A334<n,B334=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A334=0,B334=1,EE=0),$E$15*$B$4,IF(AND(C334>0,A334<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E334=0,0,MAX((E334+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A334=0,B334=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A334<n)*IF(AND(B334>1,C334=0),0,ROUND(IF(EE=1,($B$11+IF(A334>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A334>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C334*$M$3),10))+IF(AND(A334<n,A334>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I334*Fond!CP334),2)","v":0},{"$f":"ROUND(($I334*Fond!CQ334),2)","v":0},{"$f":"ROUND(($I334*Fond!CR334),2)","v":0},{"$f":"ROUND(($I334*Fond!CS334),2)","v":0},{"$f":"ROUND(($I334*Fond!CT334),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A334<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,6,0,{"$f":"IF(OR(AND(m>0,A335<m,OR(AND(EE=1,C335>0),AND(EE<>1,B335=1))),AND(m<=0,A335<n,B335=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A335=0,B335=1,EE=0),$E$15*$B$4,IF(AND(C335>0,A335<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E335=0,0,MAX((E335+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A335=0,B335=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A335<n)*IF(AND(B335>1,C335=0),0,ROUND(IF(EE=1,($B$11+IF(A335>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A335>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C335*$M$3),10))+IF(AND(A335<n,A335>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I335*Fond!CP335),2)","v":0},{"$f":"ROUND(($I335*Fond!CQ335),2)","v":0},{"$f":"ROUND(($I335*Fond!CR335),2)","v":0},{"$f":"ROUND(($I335*Fond!CS335),2)","v":0},{"$f":"ROUND(($I335*Fond!CT335),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A335<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,7,0,{"$f":"IF(OR(AND(m>0,A336<m,OR(AND(EE=1,C336>0),AND(EE<>1,B336=1))),AND(m<=0,A336<n,B336=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A336=0,B336=1,EE=0),$E$15*$B$4,IF(AND(C336>0,A336<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E336=0,0,MAX((E336+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A336=0,B336=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A336<n)*IF(AND(B336>1,C336=0),0,ROUND(IF(EE=1,($B$11+IF(A336>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A336>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C336*$M$3),10))+IF(AND(A336<n,A336>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I336*Fond!CP336),2)","v":0},{"$f":"ROUND(($I336*Fond!CQ336),2)","v":0},{"$f":"ROUND(($I336*Fond!CR336),2)","v":0},{"$f":"ROUND(($I336*Fond!CS336),2)","v":0},{"$f":"ROUND(($I336*Fond!CT336),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A336<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,8,0,{"$f":"IF(OR(AND(m>0,A337<m,OR(AND(EE=1,C337>0),AND(EE<>1,B337=1))),AND(m<=0,A337<n,B337=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A337=0,B337=1,EE=0),$E$15*$B$4,IF(AND(C337>0,A337<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E337=0,0,MAX((E337+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A337=0,B337=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A337<n)*IF(AND(B337>1,C337=0),0,ROUND(IF(EE=1,($B$11+IF(A337>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A337>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C337*$M$3),10))+IF(AND(A337<n,A337>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I337*Fond!CP337),2)","v":0},{"$f":"ROUND(($I337*Fond!CQ337),2)","v":0},{"$f":"ROUND(($I337*Fond!CR337),2)","v":0},{"$f":"ROUND(($I337*Fond!CS337),2)","v":0},{"$f":"ROUND(($I337*Fond!CT337),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A337<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,9,{"$f":"ROUND(IF(OR(AND(m=0,A338=0,B338=1),AND(m>0,A338<m,MOD((B338-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A338<m,OR(AND(EE=1,C338>0),AND(EE<>1,B338=1))),AND(m<=0,A338<n,B338=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A338=0,B338=1,EE=0),$E$15*$B$4,IF(AND(C338>0,A338<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E338=0,0,MAX((E338+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A338=0,B338=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A338<n)*IF(AND(B338>1,C338=0),0,ROUND(IF(EE=1,($B$11+IF(A338>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A338>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C338*$M$3),10))+IF(AND(A338<n,A338>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I338*Fond!CP338),2)","v":0},{"$f":"ROUND(($I338*Fond!CQ338),2)","v":0},{"$f":"ROUND(($I338*Fond!CR338),2)","v":0},{"$f":"ROUND(($I338*Fond!CS338),2)","v":0},{"$f":"ROUND(($I338*Fond!CT338),2)","v":0},{"$f":"IF($I338<0,0,IF($C338>0,ROUND(J338-J338/(1+$F$8),2),0))","v":0},{"$f":"IF($I338<0,0,IF($C338>0,ROUND(K338-K338/(1+$G$8),2),0))","v":0},{"$f":"IF($I338<0,0,IF($C338>0,ROUND(L338-L338/(1+$H$8),2),0))","v":0},{"$f":"IF($I338<0,0,IF($C338>0,ROUND(M338-M338/(1+$I$8),2),0))","v":0},{"$f":"IF($I338<0,0,IF($C338>0,ROUND(N338-N338/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A338<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,10,0,{"$f":"IF(OR(AND(m>0,A339<m,OR(AND(EE=1,C339>0),AND(EE<>1,B339=1))),AND(m<=0,A339<n,B339=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A339=0,B339=1,EE=0),$E$15*$B$4,IF(AND(C339>0,A339<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E339=0,0,MAX((E339+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A339=0,B339=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C339>0,ROUND(C339*$B$6,2),0)","v":0},{"$f":"(A339<n)*IF(AND(B339>1,C339=0),0,ROUND(IF(EE=1,($B$11+IF(A339>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A339>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C339*$M$3),10))+IF(AND(A339<n,A339>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C339=0,A339+B339>1),0,C339-(D339+F339+G339+H339)),2)","v":0},{"$f":"ROUND(($I339*Fond!CP339),2)","v":0},{"$f":"ROUND(($I339*Fond!CQ339),2)","v":0},{"$f":"ROUND(($I339*Fond!CR339),2)","v":0},{"$f":"ROUND(($I339*Fond!CS339),2)","v":0},{"$f":"ROUND(($I339*Fond!CT339),2)","v":0},0,0,0,0,0,{"$f":"J339-O339","v":0},{"$f":"K339-P339","v":0},{"$f":"L339-Q339","v":0},{"$f":"M339-R339","v":0},{"$f":"N339-S339","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A339<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,11,0,{"$f":"IF(OR(AND(m>0,A340<m,OR(AND(EE=1,C340>0),AND(EE<>1,B340=1))),AND(m<=0,A340<n,B340=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A340=0,B340=1,EE=0),$E$15*$B$4,IF(AND(C340>0,A340<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E340=0,0,MAX((E340+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A340=0,B340=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A340<n)*IF(AND(B340>1,C340=0),0,ROUND(IF(EE=1,($B$11+IF(A340>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A340>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C340*$M$3),10))+IF(AND(A340<n,A340>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I340*Fond!CP340),2)","v":0},{"$f":"ROUND(($I340*Fond!CQ340),2)","v":0},{"$f":"ROUND(($I340*Fond!CR340),2)","v":0},{"$f":"ROUND(($I340*Fond!CS340),2)","v":0},{"$f":"ROUND(($I340*Fond!CT340),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A340<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[26,12,0,{"$f":"IF(OR(AND(m>0,A341<m,OR(AND(EE=1,C341>0),AND(EE<>1,B341=1))),AND(m<=0,A341<n,B341=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A341=0,B341=1,EE=0),$E$15*$B$4,IF(AND(C341>0,A341<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E341=0,0,MAX((E341+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A341=0,B341=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A341<n)*IF(AND(B341>1,C341=0),0,ROUND(IF(EE=1,($B$11+IF(A341>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A341>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C341*$M$3),10))+IF(AND(A341<n,A341>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I341*Fond!CP341),2)","v":0},{"$f":"ROUND(($I341*Fond!CQ341),2)","v":0},{"$f":"ROUND(($I341*Fond!CR341),2)","v":0},{"$f":"ROUND(($I341*Fond!CS341),2)","v":0},{"$f":"ROUND(($I341*Fond!CT341),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A341<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,1,0,{"$f":"IF(OR(AND(m>0,A342<m,OR(AND(EE=1,C342>0),AND(EE<>1,B342=1))),AND(m<=0,A342<n,B342=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A342=0,B342=1,EE=0),$E$15*$B$4,IF(AND(C342>0,A342<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E342=0,0,MAX((E342+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A342=0,B342=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A342<n)*IF(AND(B342>1,C342=0),0,ROUND(IF(EE=1,($B$11+IF(A342>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A342>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C342*$M$3),10))+IF(AND(A342<n,A342>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I342*Fond!CP342),2)","v":0},{"$f":"ROUND(($I342*Fond!CQ342),2)","v":0},{"$f":"ROUND(($I342*Fond!CR342),2)","v":0},{"$f":"ROUND(($I342*Fond!CS342),2)","v":0},{"$f":"ROUND(($I342*Fond!CT342),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A342<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,2,0,{"$f":"IF(OR(AND(m>0,A343<m,OR(AND(EE=1,C343>0),AND(EE<>1,B343=1))),AND(m<=0,A343<n,B343=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A343=0,B343=1,EE=0),$E$15*$B$4,IF(AND(C343>0,A343<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E343=0,0,MAX((E343+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A343=0,B343=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A343<n)*IF(AND(B343>1,C343=0),0,ROUND(IF(EE=1,($B$11+IF(A343>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A343>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C343*$M$3),10))+IF(AND(A343<n,A343>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I343*Fond!CP343),2)","v":0},{"$f":"ROUND(($I343*Fond!CQ343),2)","v":0},{"$f":"ROUND(($I343*Fond!CR343),2)","v":0},{"$f":"ROUND(($I343*Fond!CS343),2)","v":0},{"$f":"ROUND(($I343*Fond!CT343),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A343<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,3,0,{"$f":"IF(OR(AND(m>0,A344<m,OR(AND(EE=1,C344>0),AND(EE<>1,B344=1))),AND(m<=0,A344<n,B344=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A344=0,B344=1,EE=0),$E$15*$B$4,IF(AND(C344>0,A344<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E344=0,0,MAX((E344+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A344=0,B344=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A344<n)*IF(AND(B344>1,C344=0),0,ROUND(IF(EE=1,($B$11+IF(A344>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A344>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C344*$M$3),10))+IF(AND(A344<n,A344>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I344*Fond!CP344),2)","v":0},{"$f":"ROUND(($I344*Fond!CQ344),2)","v":0},{"$f":"ROUND(($I344*Fond!CR344),2)","v":0},{"$f":"ROUND(($I344*Fond!CS344),2)","v":0},{"$f":"ROUND(($I344*Fond!CT344),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A344<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,4,0,{"$f":"IF(OR(AND(m>0,A345<m,OR(AND(EE=1,C345>0),AND(EE<>1,B345=1))),AND(m<=0,A345<n,B345=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A345=0,B345=1,EE=0),$E$15*$B$4,IF(AND(C345>0,A345<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E345=0,0,MAX((E345+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A345=0,B345=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A345<n)*IF(AND(B345>1,C345=0),0,ROUND(IF(EE=1,($B$11+IF(A345>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A345>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C345*$M$3),10))+IF(AND(A345<n,A345>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I345*Fond!CP345),2)","v":0},{"$f":"ROUND(($I345*Fond!CQ345),2)","v":0},{"$f":"ROUND(($I345*Fond!CR345),2)","v":0},{"$f":"ROUND(($I345*Fond!CS345),2)","v":0},{"$f":"ROUND(($I345*Fond!CT345),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A345<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,5,0,{"$f":"IF(OR(AND(m>0,A346<m,OR(AND(EE=1,C346>0),AND(EE<>1,B346=1))),AND(m<=0,A346<n,B346=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A346=0,B346=1,EE=0),$E$15*$B$4,IF(AND(C346>0,A346<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E346=0,0,MAX((E346+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A346=0,B346=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A346<n)*IF(AND(B346>1,C346=0),0,ROUND(IF(EE=1,($B$11+IF(A346>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A346>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C346*$M$3),10))+IF(AND(A346<n,A346>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I346*Fond!CP346),2)","v":0},{"$f":"ROUND(($I346*Fond!CQ346),2)","v":0},{"$f":"ROUND(($I346*Fond!CR346),2)","v":0},{"$f":"ROUND(($I346*Fond!CS346),2)","v":0},{"$f":"ROUND(($I346*Fond!CT346),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A346<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,6,0,{"$f":"IF(OR(AND(m>0,A347<m,OR(AND(EE=1,C347>0),AND(EE<>1,B347=1))),AND(m<=0,A347<n,B347=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A347=0,B347=1,EE=0),$E$15*$B$4,IF(AND(C347>0,A347<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E347=0,0,MAX((E347+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A347=0,B347=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A347<n)*IF(AND(B347>1,C347=0),0,ROUND(IF(EE=1,($B$11+IF(A347>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A347>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C347*$M$3),10))+IF(AND(A347<n,A347>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I347*Fond!CP347),2)","v":0},{"$f":"ROUND(($I347*Fond!CQ347),2)","v":0},{"$f":"ROUND(($I347*Fond!CR347),2)","v":0},{"$f":"ROUND(($I347*Fond!CS347),2)","v":0},{"$f":"ROUND(($I347*Fond!CT347),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A347<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,7,0,{"$f":"IF(OR(AND(m>0,A348<m,OR(AND(EE=1,C348>0),AND(EE<>1,B348=1))),AND(m<=0,A348<n,B348=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A348=0,B348=1,EE=0),$E$15*$B$4,IF(AND(C348>0,A348<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E348=0,0,MAX((E348+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A348=0,B348=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A348<n)*IF(AND(B348>1,C348=0),0,ROUND(IF(EE=1,($B$11+IF(A348>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A348>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C348*$M$3),10))+IF(AND(A348<n,A348>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I348*Fond!CP348),2)","v":0},{"$f":"ROUND(($I348*Fond!CQ348),2)","v":0},{"$f":"ROUND(($I348*Fond!CR348),2)","v":0},{"$f":"ROUND(($I348*Fond!CS348),2)","v":0},{"$f":"ROUND(($I348*Fond!CT348),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A348<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,8,0,{"$f":"IF(OR(AND(m>0,A349<m,OR(AND(EE=1,C349>0),AND(EE<>1,B349=1))),AND(m<=0,A349<n,B349=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A349=0,B349=1,EE=0),$E$15*$B$4,IF(AND(C349>0,A349<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E349=0,0,MAX((E349+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A349=0,B349=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A349<n)*IF(AND(B349>1,C349=0),0,ROUND(IF(EE=1,($B$11+IF(A349>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A349>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C349*$M$3),10))+IF(AND(A349<n,A349>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I349*Fond!CP349),2)","v":0},{"$f":"ROUND(($I349*Fond!CQ349),2)","v":0},{"$f":"ROUND(($I349*Fond!CR349),2)","v":0},{"$f":"ROUND(($I349*Fond!CS349),2)","v":0},{"$f":"ROUND(($I349*Fond!CT349),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A349<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,9,0,{"$f":"IF(OR(AND(m>0,A350<m,OR(AND(EE=1,C350>0),AND(EE<>1,B350=1))),AND(m<=0,A350<n,B350=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A350=0,B350=1,EE=0),$E$15*$B$4,IF(AND(C350>0,A350<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E350=0,0,MAX((E350+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A350=0,B350=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A350<n)*IF(AND(B350>1,C350=0),0,ROUND(IF(EE=1,($B$11+IF(A350>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A350>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C350*$M$3),10))+IF(AND(A350<n,A350>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I350*Fond!CP350),2)","v":0},{"$f":"ROUND(($I350*Fond!CQ350),2)","v":0},{"$f":"ROUND(($I350*Fond!CR350),2)","v":0},{"$f":"ROUND(($I350*Fond!CS350),2)","v":0},{"$f":"ROUND(($I350*Fond!CT350),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A350<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,10,0,{"$f":"IF(OR(AND(m>0,A351<m,OR(AND(EE=1,C351>0),AND(EE<>1,B351=1))),AND(m<=0,A351<n,B351=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A351=0,B351=1,EE=0),$E$15*$B$4,IF(AND(C351>0,A351<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E351=0,0,MAX((E351+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A351=0,B351=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A351<n)*IF(AND(B351>1,C351=0),0,ROUND(IF(EE=1,($B$11+IF(A351>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A351>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C351*$M$3),10))+IF(AND(A351<n,A351>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I351*Fond!CP351),2)","v":0},{"$f":"ROUND(($I351*Fond!CQ351),2)","v":0},{"$f":"ROUND(($I351*Fond!CR351),2)","v":0},{"$f":"ROUND(($I351*Fond!CS351),2)","v":0},{"$f":"ROUND(($I351*Fond!CT351),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A351<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,11,0,{"$f":"IF(OR(AND(m>0,A352<m,OR(AND(EE=1,C352>0),AND(EE<>1,B352=1))),AND(m<=0,A352<n,B352=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A352=0,B352=1,EE=0),$E$15*$B$4,IF(AND(C352>0,A352<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E352=0,0,MAX((E352+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A352=0,B352=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A352<n)*IF(AND(B352>1,C352=0),0,ROUND(IF(EE=1,($B$11+IF(A352>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A352>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C352*$M$3),10))+IF(AND(A352<n,A352>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I352*Fond!CP352),2)","v":0},{"$f":"ROUND(($I352*Fond!CQ352),2)","v":0},{"$f":"ROUND(($I352*Fond!CR352),2)","v":0},{"$f":"ROUND(($I352*Fond!CS352),2)","v":0},{"$f":"ROUND(($I352*Fond!CT352),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A352<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[27,12,0,{"$f":"IF(OR(AND(m>0,A353<m,OR(AND(EE=1,C353>0),AND(EE<>1,B353=1))),AND(m<=0,A353<n,B353=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A353=0,B353=1,EE=0),$E$15*$B$4,IF(AND(C353>0,A353<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E353=0,0,MAX((E353+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A353=0,B353=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A353<n)*IF(AND(B353>1,C353=0),0,ROUND(IF(EE=1,($B$11+IF(A353>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A353>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C353*$M$3),10))+IF(AND(A353<n,A353>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I353*Fond!CP353),2)","v":0},{"$f":"ROUND(($I353*Fond!CQ353),2)","v":0},{"$f":"ROUND(($I353*Fond!CR353),2)","v":0},{"$f":"ROUND(($I353*Fond!CS353),2)","v":0},{"$f":"ROUND(($I353*Fond!CT353),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A353<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,1,0,{"$f":"IF(OR(AND(m>0,A354<m,OR(AND(EE=1,C354>0),AND(EE<>1,B354=1))),AND(m<=0,A354<n,B354=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A354=0,B354=1,EE=0),$E$15*$B$4,IF(AND(C354>0,A354<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E354=0,0,MAX((E354+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A354=0,B354=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A354<n)*IF(AND(B354>1,C354=0),0,ROUND(IF(EE=1,($B$11+IF(A354>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A354>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C354*$M$3),10))+IF(AND(A354<n,A354>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I354*Fond!CP354),2)","v":0},{"$f":"ROUND(($I354*Fond!CQ354),2)","v":0},{"$f":"ROUND(($I354*Fond!CR354),2)","v":0},{"$f":"ROUND(($I354*Fond!CS354),2)","v":0},{"$f":"ROUND(($I354*Fond!CT354),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A354<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,2,0,{"$f":"IF(OR(AND(m>0,A355<m,OR(AND(EE=1,C355>0),AND(EE<>1,B355=1))),AND(m<=0,A355<n,B355=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A355=0,B355=1,EE=0),$E$15*$B$4,IF(AND(C355>0,A355<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E355=0,0,MAX((E355+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A355=0,B355=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A355<n)*IF(AND(B355>1,C355=0),0,ROUND(IF(EE=1,($B$11+IF(A355>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A355>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C355*$M$3),10))+IF(AND(A355<n,A355>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I355*Fond!CP355),2)","v":0},{"$f":"ROUND(($I355*Fond!CQ355),2)","v":0},{"$f":"ROUND(($I355*Fond!CR355),2)","v":0},{"$f":"ROUND(($I355*Fond!CS355),2)","v":0},{"$f":"ROUND(($I355*Fond!CT355),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A355<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,3,0,{"$f":"IF(OR(AND(m>0,A356<m,OR(AND(EE=1,C356>0),AND(EE<>1,B356=1))),AND(m<=0,A356<n,B356=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A356=0,B356=1,EE=0),$E$15*$B$4,IF(AND(C356>0,A356<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E356=0,0,MAX((E356+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A356=0,B356=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A356<n)*IF(AND(B356>1,C356=0),0,ROUND(IF(EE=1,($B$11+IF(A356>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A356>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C356*$M$3),10))+IF(AND(A356<n,A356>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I356*Fond!CP356),2)","v":0},{"$f":"ROUND(($I356*Fond!CQ356),2)","v":0},{"$f":"ROUND(($I356*Fond!CR356),2)","v":0},{"$f":"ROUND(($I356*Fond!CS356),2)","v":0},{"$f":"ROUND(($I356*Fond!CT356),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A356<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,4,0,{"$f":"IF(OR(AND(m>0,A357<m,OR(AND(EE=1,C357>0),AND(EE<>1,B357=1))),AND(m<=0,A357<n,B357=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A357=0,B357=1,EE=0),$E$15*$B$4,IF(AND(C357>0,A357<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E357=0,0,MAX((E357+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A357=0,B357=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A357<n)*IF(AND(B357>1,C357=0),0,ROUND(IF(EE=1,($B$11+IF(A357>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A357>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C357*$M$3),10))+IF(AND(A357<n,A357>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I357*Fond!CP357),2)","v":0},{"$f":"ROUND(($I357*Fond!CQ357),2)","v":0},{"$f":"ROUND(($I357*Fond!CR357),2)","v":0},{"$f":"ROUND(($I357*Fond!CS357),2)","v":0},{"$f":"ROUND(($I357*Fond!CT357),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A357<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,5,0,{"$f":"IF(OR(AND(m>0,A358<m,OR(AND(EE=1,C358>0),AND(EE<>1,B358=1))),AND(m<=0,A358<n,B358=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A358=0,B358=1,EE=0),$E$15*$B$4,IF(AND(C358>0,A358<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E358=0,0,MAX((E358+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A358=0,B358=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A358<n)*IF(AND(B358>1,C358=0),0,ROUND(IF(EE=1,($B$11+IF(A358>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A358>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C358*$M$3),10))+IF(AND(A358<n,A358>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I358*Fond!CP358),2)","v":0},{"$f":"ROUND(($I358*Fond!CQ358),2)","v":0},{"$f":"ROUND(($I358*Fond!CR358),2)","v":0},{"$f":"ROUND(($I358*Fond!CS358),2)","v":0},{"$f":"ROUND(($I358*Fond!CT358),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A358<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,6,0,{"$f":"IF(OR(AND(m>0,A359<m,OR(AND(EE=1,C359>0),AND(EE<>1,B359=1))),AND(m<=0,A359<n,B359=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A359=0,B359=1,EE=0),$E$15*$B$4,IF(AND(C359>0,A359<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E359=0,0,MAX((E359+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A359=0,B359=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A359<n)*IF(AND(B359>1,C359=0),0,ROUND(IF(EE=1,($B$11+IF(A359>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A359>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C359*$M$3),10))+IF(AND(A359<n,A359>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I359*Fond!CP359),2)","v":0},{"$f":"ROUND(($I359*Fond!CQ359),2)","v":0},{"$f":"ROUND(($I359*Fond!CR359),2)","v":0},{"$f":"ROUND(($I359*Fond!CS359),2)","v":0},{"$f":"ROUND(($I359*Fond!CT359),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A359<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,7,0,{"$f":"IF(OR(AND(m>0,A360<m,OR(AND(EE=1,C360>0),AND(EE<>1,B360=1))),AND(m<=0,A360<n,B360=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A360=0,B360=1,EE=0),$E$15*$B$4,IF(AND(C360>0,A360<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E360=0,0,MAX((E360+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A360=0,B360=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A360<n)*IF(AND(B360>1,C360=0),0,ROUND(IF(EE=1,($B$11+IF(A360>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A360>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C360*$M$3),10))+IF(AND(A360<n,A360>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I360*Fond!CP360),2)","v":0},{"$f":"ROUND(($I360*Fond!CQ360),2)","v":0},{"$f":"ROUND(($I360*Fond!CR360),2)","v":0},{"$f":"ROUND(($I360*Fond!CS360),2)","v":0},{"$f":"ROUND(($I360*Fond!CT360),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A360<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,8,0,{"$f":"IF(OR(AND(m>0,A361<m,OR(AND(EE=1,C361>0),AND(EE<>1,B361=1))),AND(m<=0,A361<n,B361=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A361=0,B361=1,EE=0),$E$15*$B$4,IF(AND(C361>0,A361<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E361=0,0,MAX((E361+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A361=0,B361=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A361<n)*IF(AND(B361>1,C361=0),0,ROUND(IF(EE=1,($B$11+IF(A361>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A361>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C361*$M$3),10))+IF(AND(A361<n,A361>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I361*Fond!CP361),2)","v":0},{"$f":"ROUND(($I361*Fond!CQ361),2)","v":0},{"$f":"ROUND(($I361*Fond!CR361),2)","v":0},{"$f":"ROUND(($I361*Fond!CS361),2)","v":0},{"$f":"ROUND(($I361*Fond!CT361),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A361<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,9,0,{"$f":"IF(OR(AND(m>0,A362<m,OR(AND(EE=1,C362>0),AND(EE<>1,B362=1))),AND(m<=0,A362<n,B362=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A362=0,B362=1,EE=0),$E$15*$B$4,IF(AND(C362>0,A362<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E362=0,0,MAX((E362+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A362=0,B362=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A362<n)*IF(AND(B362>1,C362=0),0,ROUND(IF(EE=1,($B$11+IF(A362>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A362>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C362*$M$3),10))+IF(AND(A362<n,A362>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I362*Fond!CP362),2)","v":0},{"$f":"ROUND(($I362*Fond!CQ362),2)","v":0},{"$f":"ROUND(($I362*Fond!CR362),2)","v":0},{"$f":"ROUND(($I362*Fond!CS362),2)","v":0},{"$f":"ROUND(($I362*Fond!CT362),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A362<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,10,0,{"$f":"IF(OR(AND(m>0,A363<m,OR(AND(EE=1,C363>0),AND(EE<>1,B363=1))),AND(m<=0,A363<n,B363=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A363=0,B363=1,EE=0),$E$15*$B$4,IF(AND(C363>0,A363<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E363=0,0,MAX((E363+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A363=0,B363=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A363<n)*IF(AND(B363>1,C363=0),0,ROUND(IF(EE=1,($B$11+IF(A363>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A363>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C363*$M$3),10))+IF(AND(A363<n,A363>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I363*Fond!CP363),2)","v":0},{"$f":"ROUND(($I363*Fond!CQ363),2)","v":0},{"$f":"ROUND(($I363*Fond!CR363),2)","v":0},{"$f":"ROUND(($I363*Fond!CS363),2)","v":0},{"$f":"ROUND(($I363*Fond!CT363),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A363<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,11,0,{"$f":"IF(OR(AND(m>0,A364<m,OR(AND(EE=1,C364>0),AND(EE<>1,B364=1))),AND(m<=0,A364<n,B364=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A364=0,B364=1,EE=0),$E$15*$B$4,IF(AND(C364>0,A364<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E364=0,0,MAX((E364+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A364=0,B364=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A364<n)*IF(AND(B364>1,C364=0),0,ROUND(IF(EE=1,($B$11+IF(A364>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A364>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C364*$M$3),10))+IF(AND(A364<n,A364>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I364*Fond!CP364),2)","v":0},{"$f":"ROUND(($I364*Fond!CQ364),2)","v":0},{"$f":"ROUND(($I364*Fond!CR364),2)","v":0},{"$f":"ROUND(($I364*Fond!CS364),2)","v":0},{"$f":"ROUND(($I364*Fond!CT364),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A364<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[28,12,0,{"$f":"IF(OR(AND(m>0,A365<m,OR(AND(EE=1,C365>0),AND(EE<>1,B365=1))),AND(m<=0,A365<n,B365=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A365=0,B365=1,EE=0),$E$15*$B$4,IF(AND(C365>0,A365<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E365=0,0,MAX((E365+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A365=0,B365=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A365<n)*IF(AND(B365>1,C365=0),0,ROUND(IF(EE=1,($B$11+IF(A365>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A365>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C365*$M$3),10))+IF(AND(A365<n,A365>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I365*Fond!CP365),2)","v":0},{"$f":"ROUND(($I365*Fond!CQ365),2)","v":0},{"$f":"ROUND(($I365*Fond!CR365),2)","v":0},{"$f":"ROUND(($I365*Fond!CS365),2)","v":0},{"$f":"ROUND(($I365*Fond!CT365),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A365<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,1,0,{"$f":"IF(OR(AND(m>0,A366<m,OR(AND(EE=1,C366>0),AND(EE<>1,B366=1))),AND(m<=0,A366<n,B366=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A366=0,B366=1,EE=0),$E$15*$B$4,IF(AND(C366>0,A366<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E366=0,0,MAX((E366+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A366=0,B366=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A366<n)*IF(AND(B366>1,C366=0),0,ROUND(IF(EE=1,($B$11+IF(A366>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A366>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C366*$M$3),10))+IF(AND(A366<n,A366>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I366*Fond!CP366),2)","v":0},{"$f":"ROUND(($I366*Fond!CQ366),2)","v":0},{"$f":"ROUND(($I366*Fond!CR366),2)","v":0},{"$f":"ROUND(($I366*Fond!CS366),2)","v":0},{"$f":"ROUND(($I366*Fond!CT366),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A366<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,2,0,{"$f":"IF(OR(AND(m>0,A367<m,OR(AND(EE=1,C367>0),AND(EE<>1,B367=1))),AND(m<=0,A367<n,B367=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A367=0,B367=1,EE=0),$E$15*$B$4,IF(AND(C367>0,A367<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E367=0,0,MAX((E367+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A367=0,B367=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A367<n)*IF(AND(B367>1,C367=0),0,ROUND(IF(EE=1,($B$11+IF(A367>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A367>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C367*$M$3),10))+IF(AND(A367<n,A367>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I367*Fond!CP367),2)","v":0},{"$f":"ROUND(($I367*Fond!CQ367),2)","v":0},{"$f":"ROUND(($I367*Fond!CR367),2)","v":0},{"$f":"ROUND(($I367*Fond!CS367),2)","v":0},{"$f":"ROUND(($I367*Fond!CT367),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A367<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,3,0,{"$f":"IF(OR(AND(m>0,A368<m,OR(AND(EE=1,C368>0),AND(EE<>1,B368=1))),AND(m<=0,A368<n,B368=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A368=0,B368=1,EE=0),$E$15*$B$4,IF(AND(C368>0,A368<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E368=0,0,MAX((E368+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A368=0,B368=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A368<n)*IF(AND(B368>1,C368=0),0,ROUND(IF(EE=1,($B$11+IF(A368>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A368>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C368*$M$3),10))+IF(AND(A368<n,A368>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I368*Fond!CP368),2)","v":0},{"$f":"ROUND(($I368*Fond!CQ368),2)","v":0},{"$f":"ROUND(($I368*Fond!CR368),2)","v":0},{"$f":"ROUND(($I368*Fond!CS368),2)","v":0},{"$f":"ROUND(($I368*Fond!CT368),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A368<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,4,0,{"$f":"IF(OR(AND(m>0,A369<m,OR(AND(EE=1,C369>0),AND(EE<>1,B369=1))),AND(m<=0,A369<n,B369=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A369=0,B369=1,EE=0),$E$15*$B$4,IF(AND(C369>0,A369<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E369=0,0,MAX((E369+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A369=0,B369=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A369<n)*IF(AND(B369>1,C369=0),0,ROUND(IF(EE=1,($B$11+IF(A369>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A369>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C369*$M$3),10))+IF(AND(A369<n,A369>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I369*Fond!CP369),2)","v":0},{"$f":"ROUND(($I369*Fond!CQ369),2)","v":0},{"$f":"ROUND(($I369*Fond!CR369),2)","v":0},{"$f":"ROUND(($I369*Fond!CS369),2)","v":0},{"$f":"ROUND(($I369*Fond!CT369),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A369<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,5,0,{"$f":"IF(OR(AND(m>0,A370<m,OR(AND(EE=1,C370>0),AND(EE<>1,B370=1))),AND(m<=0,A370<n,B370=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A370=0,B370=1,EE=0),$E$15*$B$4,IF(AND(C370>0,A370<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E370=0,0,MAX((E370+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A370=0,B370=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A370<n)*IF(AND(B370>1,C370=0),0,ROUND(IF(EE=1,($B$11+IF(A370>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A370>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C370*$M$3),10))+IF(AND(A370<n,A370>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I370*Fond!CP370),2)","v":0},{"$f":"ROUND(($I370*Fond!CQ370),2)","v":0},{"$f":"ROUND(($I370*Fond!CR370),2)","v":0},{"$f":"ROUND(($I370*Fond!CS370),2)","v":0},{"$f":"ROUND(($I370*Fond!CT370),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A370<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,6,0,{"$f":"IF(OR(AND(m>0,A371<m,OR(AND(EE=1,C371>0),AND(EE<>1,B371=1))),AND(m<=0,A371<n,B371=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A371=0,B371=1,EE=0),$E$15*$B$4,IF(AND(C371>0,A371<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E371=0,0,MAX((E371+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A371=0,B371=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A371<n)*IF(AND(B371>1,C371=0),0,ROUND(IF(EE=1,($B$11+IF(A371>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A371>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C371*$M$3),10))+IF(AND(A371<n,A371>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I371*Fond!CP371),2)","v":0},{"$f":"ROUND(($I371*Fond!CQ371),2)","v":0},{"$f":"ROUND(($I371*Fond!CR371),2)","v":0},{"$f":"ROUND(($I371*Fond!CS371),2)","v":0},{"$f":"ROUND(($I371*Fond!CT371),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A371<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,7,0,{"$f":"IF(OR(AND(m>0,A372<m,OR(AND(EE=1,C372>0),AND(EE<>1,B372=1))),AND(m<=0,A372<n,B372=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A372=0,B372=1,EE=0),$E$15*$B$4,IF(AND(C372>0,A372<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E372=0,0,MAX((E372+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A372=0,B372=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A372<n)*IF(AND(B372>1,C372=0),0,ROUND(IF(EE=1,($B$11+IF(A372>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A372>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C372*$M$3),10))+IF(AND(A372<n,A372>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I372*Fond!CP372),2)","v":0},{"$f":"ROUND(($I372*Fond!CQ372),2)","v":0},{"$f":"ROUND(($I372*Fond!CR372),2)","v":0},{"$f":"ROUND(($I372*Fond!CS372),2)","v":0},{"$f":"ROUND(($I372*Fond!CT372),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A372<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,8,0,{"$f":"IF(OR(AND(m>0,A373<m,OR(AND(EE=1,C373>0),AND(EE<>1,B373=1))),AND(m<=0,A373<n,B373=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A373=0,B373=1,EE=0),$E$15*$B$4,IF(AND(C373>0,A373<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E373=0,0,MAX((E373+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A373=0,B373=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A373<n)*IF(AND(B373>1,C373=0),0,ROUND(IF(EE=1,($B$11+IF(A373>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A373>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C373*$M$3),10))+IF(AND(A373<n,A373>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I373*Fond!CP373),2)","v":0},{"$f":"ROUND(($I373*Fond!CQ373),2)","v":0},{"$f":"ROUND(($I373*Fond!CR373),2)","v":0},{"$f":"ROUND(($I373*Fond!CS373),2)","v":0},{"$f":"ROUND(($I373*Fond!CT373),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A373<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,9,0,{"$f":"IF(OR(AND(m>0,A374<m,OR(AND(EE=1,C374>0),AND(EE<>1,B374=1))),AND(m<=0,A374<n,B374=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A374=0,B374=1,EE=0),$E$15*$B$4,IF(AND(C374>0,A374<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E374=0,0,MAX((E374+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A374=0,B374=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A374<n)*IF(AND(B374>1,C374=0),0,ROUND(IF(EE=1,($B$11+IF(A374>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A374>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C374*$M$3),10))+IF(AND(A374<n,A374>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I374*Fond!CP374),2)","v":0},{"$f":"ROUND(($I374*Fond!CQ374),2)","v":0},{"$f":"ROUND(($I374*Fond!CR374),2)","v":0},{"$f":"ROUND(($I374*Fond!CS374),2)","v":0},{"$f":"ROUND(($I374*Fond!CT374),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A374<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,10,0,{"$f":"IF(OR(AND(m>0,A375<m,OR(AND(EE=1,C375>0),AND(EE<>1,B375=1))),AND(m<=0,A375<n,B375=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A375=0,B375=1,EE=0),$E$15*$B$4,IF(AND(C375>0,A375<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E375=0,0,MAX((E375+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A375=0,B375=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A375<n)*IF(AND(B375>1,C375=0),0,ROUND(IF(EE=1,($B$11+IF(A375>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A375>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C375*$M$3),10))+IF(AND(A375<n,A375>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I375*Fond!CP375),2)","v":0},{"$f":"ROUND(($I375*Fond!CQ375),2)","v":0},{"$f":"ROUND(($I375*Fond!CR375),2)","v":0},{"$f":"ROUND(($I375*Fond!CS375),2)","v":0},{"$f":"ROUND(($I375*Fond!CT375),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A375<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,11,0,{"$f":"IF(OR(AND(m>0,A376<m,OR(AND(EE=1,C376>0),AND(EE<>1,B376=1))),AND(m<=0,A376<n,B376=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A376=0,B376=1,EE=0),$E$15*$B$4,IF(AND(C376>0,A376<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E376=0,0,MAX((E376+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A376=0,B376=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A376<n)*IF(AND(B376>1,C376=0),0,ROUND(IF(EE=1,($B$11+IF(A376>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A376>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C376*$M$3),10))+IF(AND(A376<n,A376>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I376*Fond!CP376),2)","v":0},{"$f":"ROUND(($I376*Fond!CQ376),2)","v":0},{"$f":"ROUND(($I376*Fond!CR376),2)","v":0},{"$f":"ROUND(($I376*Fond!CS376),2)","v":0},{"$f":"ROUND(($I376*Fond!CT376),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A376<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[29,12,0,{"$f":"IF(OR(AND(m>0,A377<m,OR(AND(EE=1,C377>0),AND(EE<>1,B377=1))),AND(m<=0,A377<n,B377=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A377=0,B377=1,EE=0),$E$15*$B$4,IF(AND(C377>0,A377<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E377=0,0,MAX((E377+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A377=0,B377=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A377<n)*IF(AND(B377>1,C377=0),0,ROUND(IF(EE=1,($B$11+IF(A377>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A377>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C377*$M$3),10))+IF(AND(A377<n,A377>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I377*Fond!CP377),2)","v":0},{"$f":"ROUND(($I377*Fond!CQ377),2)","v":0},{"$f":"ROUND(($I377*Fond!CR377),2)","v":0},{"$f":"ROUND(($I377*Fond!CS377),2)","v":0},{"$f":"ROUND(($I377*Fond!CT377),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A377<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,1,0,{"$f":"IF(OR(AND(m>0,A378<m,OR(AND(EE=1,C378>0),AND(EE<>1,B378=1))),AND(m<=0,A378<n,B378=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A378=0,B378=1,EE=0),$E$15*$B$4,IF(AND(C378>0,A378<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E378=0,0,MAX((E378+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A378=0,B378=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A378<n)*IF(AND(B378>1,C378=0),0,ROUND(IF(EE=1,($B$11+IF(A378>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A378>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C378*$M$3),10))+IF(AND(A378<n,A378>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I378*Fond!CP378),2)","v":0},{"$f":"ROUND(($I378*Fond!CQ378),2)","v":0},{"$f":"ROUND(($I378*Fond!CR378),2)","v":0},{"$f":"ROUND(($I378*Fond!CS378),2)","v":0},{"$f":"ROUND(($I378*Fond!CT378),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A378<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,2,0,{"$f":"IF(OR(AND(m>0,A379<m,OR(AND(EE=1,C379>0),AND(EE<>1,B379=1))),AND(m<=0,A379<n,B379=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A379=0,B379=1,EE=0),$E$15*$B$4,IF(AND(C379>0,A379<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E379=0,0,MAX((E379+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A379=0,B379=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A379<n)*IF(AND(B379>1,C379=0),0,ROUND(IF(EE=1,($B$11+IF(A379>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A379>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C379*$M$3),10))+IF(AND(A379<n,A379>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I379*Fond!CP379),2)","v":0},{"$f":"ROUND(($I379*Fond!CQ379),2)","v":0},{"$f":"ROUND(($I379*Fond!CR379),2)","v":0},{"$f":"ROUND(($I379*Fond!CS379),2)","v":0},{"$f":"ROUND(($I379*Fond!CT379),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A379<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,3,0,{"$f":"IF(OR(AND(m>0,A380<m,OR(AND(EE=1,C380>0),AND(EE<>1,B380=1))),AND(m<=0,A380<n,B380=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A380=0,B380=1,EE=0),$E$15*$B$4,IF(AND(C380>0,A380<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E380=0,0,MAX((E380+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A380=0,B380=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A380<n)*IF(AND(B380>1,C380=0),0,ROUND(IF(EE=1,($B$11+IF(A380>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A380>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C380*$M$3),10))+IF(AND(A380<n,A380>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I380*Fond!CP380),2)","v":0},{"$f":"ROUND(($I380*Fond!CQ380),2)","v":0},{"$f":"ROUND(($I380*Fond!CR380),2)","v":0},{"$f":"ROUND(($I380*Fond!CS380),2)","v":0},{"$f":"ROUND(($I380*Fond!CT380),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A380<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,4,0,{"$f":"IF(OR(AND(m>0,A381<m,OR(AND(EE=1,C381>0),AND(EE<>1,B381=1))),AND(m<=0,A381<n,B381=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A381=0,B381=1,EE=0),$E$15*$B$4,IF(AND(C381>0,A381<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E381=0,0,MAX((E381+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A381=0,B381=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A381<n)*IF(AND(B381>1,C381=0),0,ROUND(IF(EE=1,($B$11+IF(A381>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A381>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C381*$M$3),10))+IF(AND(A381<n,A381>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I381*Fond!CP381),2)","v":0},{"$f":"ROUND(($I381*Fond!CQ381),2)","v":0},{"$f":"ROUND(($I381*Fond!CR381),2)","v":0},{"$f":"ROUND(($I381*Fond!CS381),2)","v":0},{"$f":"ROUND(($I381*Fond!CT381),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A381<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,5,0,{"$f":"IF(OR(AND(m>0,A382<m,OR(AND(EE=1,C382>0),AND(EE<>1,B382=1))),AND(m<=0,A382<n,B382=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A382=0,B382=1,EE=0),$E$15*$B$4,IF(AND(C382>0,A382<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E382=0,0,MAX((E382+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A382=0,B382=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A382<n)*IF(AND(B382>1,C382=0),0,ROUND(IF(EE=1,($B$11+IF(A382>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A382>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C382*$M$3),10))+IF(AND(A382<n,A382>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I382*Fond!CP382),2)","v":0},{"$f":"ROUND(($I382*Fond!CQ382),2)","v":0},{"$f":"ROUND(($I382*Fond!CR382),2)","v":0},{"$f":"ROUND(($I382*Fond!CS382),2)","v":0},{"$f":"ROUND(($I382*Fond!CT382),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A382<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,6,0,{"$f":"IF(OR(AND(m>0,A383<m,OR(AND(EE=1,C383>0),AND(EE<>1,B383=1))),AND(m<=0,A383<n,B383=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A383=0,B383=1,EE=0),$E$15*$B$4,IF(AND(C383>0,A383<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E383=0,0,MAX((E383+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A383=0,B383=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A383<n)*IF(AND(B383>1,C383=0),0,ROUND(IF(EE=1,($B$11+IF(A383>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A383>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C383*$M$3),10))+IF(AND(A383<n,A383>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I383*Fond!CP383),2)","v":0},{"$f":"ROUND(($I383*Fond!CQ383),2)","v":0},{"$f":"ROUND(($I383*Fond!CR383),2)","v":0},{"$f":"ROUND(($I383*Fond!CS383),2)","v":0},{"$f":"ROUND(($I383*Fond!CT383),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A383<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,7,0,{"$f":"IF(OR(AND(m>0,A384<m,OR(AND(EE=1,C384>0),AND(EE<>1,B384=1))),AND(m<=0,A384<n,B384=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A384=0,B384=1,EE=0),$E$15*$B$4,IF(AND(C384>0,A384<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E384=0,0,MAX((E384+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A384=0,B384=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A384<n)*IF(AND(B384>1,C384=0),0,ROUND(IF(EE=1,($B$11+IF(A384>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A384>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C384*$M$3),10))+IF(AND(A384<n,A384>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I384*Fond!CP384),2)","v":0},{"$f":"ROUND(($I384*Fond!CQ384),2)","v":0},{"$f":"ROUND(($I384*Fond!CR384),2)","v":0},{"$f":"ROUND(($I384*Fond!CS384),2)","v":0},{"$f":"ROUND(($I384*Fond!CT384),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A384<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,8,0,{"$f":"IF(OR(AND(m>0,A385<m,OR(AND(EE=1,C385>0),AND(EE<>1,B385=1))),AND(m<=0,A385<n,B385=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A385=0,B385=1,EE=0),$E$15*$B$4,IF(AND(C385>0,A385<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E385=0,0,MAX((E385+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A385=0,B385=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A385<n)*IF(AND(B385>1,C385=0),0,ROUND(IF(EE=1,($B$11+IF(A385>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A385>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C385*$M$3),10))+IF(AND(A385<n,A385>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I385*Fond!CP385),2)","v":0},{"$f":"ROUND(($I385*Fond!CQ385),2)","v":0},{"$f":"ROUND(($I385*Fond!CR385),2)","v":0},{"$f":"ROUND(($I385*Fond!CS385),2)","v":0},{"$f":"ROUND(($I385*Fond!CT385),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A385<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,9,0,{"$f":"IF(OR(AND(m>0,A386<m,OR(AND(EE=1,C386>0),AND(EE<>1,B386=1))),AND(m<=0,A386<n,B386=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A386=0,B386=1,EE=0),$E$15*$B$4,IF(AND(C386>0,A386<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E386=0,0,MAX((E386+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A386=0,B386=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A386<n)*IF(AND(B386>1,C386=0),0,ROUND(IF(EE=1,($B$11+IF(A386>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A386>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C386*$M$3),10))+IF(AND(A386<n,A386>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I386*Fond!CP386),2)","v":0},{"$f":"ROUND(($I386*Fond!CQ386),2)","v":0},{"$f":"ROUND(($I386*Fond!CR386),2)","v":0},{"$f":"ROUND(($I386*Fond!CS386),2)","v":0},{"$f":"ROUND(($I386*Fond!CT386),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A386<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,10,0,{"$f":"IF(OR(AND(m>0,A387<m,OR(AND(EE=1,C387>0),AND(EE<>1,B387=1))),AND(m<=0,A387<n,B387=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A387=0,B387=1,EE=0),$E$15*$B$4,IF(AND(C387>0,A387<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E387=0,0,MAX((E387+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A387=0,B387=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A387<n)*IF(AND(B387>1,C387=0),0,ROUND(IF(EE=1,($B$11+IF(A387>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A387>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C387*$M$3),10))+IF(AND(A387<n,A387>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I387*Fond!CP387),2)","v":0},{"$f":"ROUND(($I387*Fond!CQ387),2)","v":0},{"$f":"ROUND(($I387*Fond!CR387),2)","v":0},{"$f":"ROUND(($I387*Fond!CS387),2)","v":0},{"$f":"ROUND(($I387*Fond!CT387),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A387<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,11,0,{"$f":"IF(OR(AND(m>0,A388<m,OR(AND(EE=1,C388>0),AND(EE<>1,B388=1))),AND(m<=0,A388<n,B388=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A388=0,B388=1,EE=0),$E$15*$B$4,IF(AND(C388>0,A388<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E388=0,0,MAX((E388+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A388=0,B388=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A388<n)*IF(AND(B388>1,C388=0),0,ROUND(IF(EE=1,($B$11+IF(A388>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A388>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C388*$M$3),10))+IF(AND(A388<n,A388>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I388*Fond!CP388),2)","v":0},{"$f":"ROUND(($I388*Fond!CQ388),2)","v":0},{"$f":"ROUND(($I388*Fond!CR388),2)","v":0},{"$f":"ROUND(($I388*Fond!CS388),2)","v":0},{"$f":"ROUND(($I388*Fond!CT388),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A388<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[30,12,0,{"$f":"IF(OR(AND(m>0,A389<m,OR(AND(EE=1,C389>0),AND(EE<>1,B389=1))),AND(m<=0,A389<n,B389=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A389=0,B389=1,EE=0),$E$15*$B$4,IF(AND(C389>0,A389<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E389=0,0,MAX((E389+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A389=0,B389=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A389<n)*IF(AND(B389>1,C389=0),0,ROUND(IF(EE=1,($B$11+IF(A389>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A389>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C389*$M$3),10))+IF(AND(A389<n,A389>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I389*Fond!CP389),2)","v":0},{"$f":"ROUND(($I389*Fond!CQ389),2)","v":0},{"$f":"ROUND(($I389*Fond!CR389),2)","v":0},{"$f":"ROUND(($I389*Fond!CS389),2)","v":0},{"$f":"ROUND(($I389*Fond!CT389),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A389<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,1,0,{"$f":"IF(OR(AND(m>0,A390<m,OR(AND(EE=1,C390>0),AND(EE<>1,B390=1))),AND(m<=0,A390<n,B390=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A390=0,B390=1,EE=0),$E$15*$B$4,IF(AND(C390>0,A390<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E390=0,0,MAX((E390+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A390=0,B390=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A390<n)*IF(AND(B390>1,C390=0),0,ROUND(IF(EE=1,($B$11+IF(A390>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A390>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C390*$M$3),10))+IF(AND(A390<n,A390>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I390*Fond!CP390),2)","v":0},{"$f":"ROUND(($I390*Fond!CQ390),2)","v":0},{"$f":"ROUND(($I390*Fond!CR390),2)","v":0},{"$f":"ROUND(($I390*Fond!CS390),2)","v":0},{"$f":"ROUND(($I390*Fond!CT390),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A390<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,2,0,{"$f":"IF(OR(AND(m>0,A391<m,OR(AND(EE=1,C391>0),AND(EE<>1,B391=1))),AND(m<=0,A391<n,B391=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A391=0,B391=1,EE=0),$E$15*$B$4,IF(AND(C391>0,A391<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E391=0,0,MAX((E391+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A391=0,B391=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A391<n)*IF(AND(B391>1,C391=0),0,ROUND(IF(EE=1,($B$11+IF(A391>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A391>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C391*$M$3),10))+IF(AND(A391<n,A391>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I391*Fond!CP391),2)","v":0},{"$f":"ROUND(($I391*Fond!CQ391),2)","v":0},{"$f":"ROUND(($I391*Fond!CR391),2)","v":0},{"$f":"ROUND(($I391*Fond!CS391),2)","v":0},{"$f":"ROUND(($I391*Fond!CT391),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A391<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,3,0,{"$f":"IF(OR(AND(m>0,A392<m,OR(AND(EE=1,C392>0),AND(EE<>1,B392=1))),AND(m<=0,A392<n,B392=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A392=0,B392=1,EE=0),$E$15*$B$4,IF(AND(C392>0,A392<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E392=0,0,MAX((E392+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A392=0,B392=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A392<n)*IF(AND(B392>1,C392=0),0,ROUND(IF(EE=1,($B$11+IF(A392>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A392>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C392*$M$3),10))+IF(AND(A392<n,A392>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I392*Fond!CP392),2)","v":0},{"$f":"ROUND(($I392*Fond!CQ392),2)","v":0},{"$f":"ROUND(($I392*Fond!CR392),2)","v":0},{"$f":"ROUND(($I392*Fond!CS392),2)","v":0},{"$f":"ROUND(($I392*Fond!CT392),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A392<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,4,0,{"$f":"IF(OR(AND(m>0,A393<m,OR(AND(EE=1,C393>0),AND(EE<>1,B393=1))),AND(m<=0,A393<n,B393=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A393=0,B393=1,EE=0),$E$15*$B$4,IF(AND(C393>0,A393<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E393=0,0,MAX((E393+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A393=0,B393=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A393<n)*IF(AND(B393>1,C393=0),0,ROUND(IF(EE=1,($B$11+IF(A393>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A393>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C393*$M$3),10))+IF(AND(A393<n,A393>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I393*Fond!CP393),2)","v":0},{"$f":"ROUND(($I393*Fond!CQ393),2)","v":0},{"$f":"ROUND(($I393*Fond!CR393),2)","v":0},{"$f":"ROUND(($I393*Fond!CS393),2)","v":0},{"$f":"ROUND(($I393*Fond!CT393),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A393<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,5,0,{"$f":"IF(OR(AND(m>0,A394<m,OR(AND(EE=1,C394>0),AND(EE<>1,B394=1))),AND(m<=0,A394<n,B394=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A394=0,B394=1,EE=0),$E$15*$B$4,IF(AND(C394>0,A394<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E394=0,0,MAX((E394+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A394=0,B394=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A394<n)*IF(AND(B394>1,C394=0),0,ROUND(IF(EE=1,($B$11+IF(A394>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A394>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C394*$M$3),10))+IF(AND(A394<n,A394>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I394*Fond!CP394),2)","v":0},{"$f":"ROUND(($I394*Fond!CQ394),2)","v":0},{"$f":"ROUND(($I394*Fond!CR394),2)","v":0},{"$f":"ROUND(($I394*Fond!CS394),2)","v":0},{"$f":"ROUND(($I394*Fond!CT394),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A394<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,6,0,{"$f":"IF(OR(AND(m>0,A395<m,OR(AND(EE=1,C395>0),AND(EE<>1,B395=1))),AND(m<=0,A395<n,B395=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A395=0,B395=1,EE=0),$E$15*$B$4,IF(AND(C395>0,A395<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E395=0,0,MAX((E395+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A395=0,B395=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A395<n)*IF(AND(B395>1,C395=0),0,ROUND(IF(EE=1,($B$11+IF(A395>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A395>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C395*$M$3),10))+IF(AND(A395<n,A395>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I395*Fond!CP395),2)","v":0},{"$f":"ROUND(($I395*Fond!CQ395),2)","v":0},{"$f":"ROUND(($I395*Fond!CR395),2)","v":0},{"$f":"ROUND(($I395*Fond!CS395),2)","v":0},{"$f":"ROUND(($I395*Fond!CT395),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A395<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,7,0,{"$f":"IF(OR(AND(m>0,A396<m,OR(AND(EE=1,C396>0),AND(EE<>1,B396=1))),AND(m<=0,A396<n,B396=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A396=0,B396=1,EE=0),$E$15*$B$4,IF(AND(C396>0,A396<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E396=0,0,MAX((E396+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A396=0,B396=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A396<n)*IF(AND(B396>1,C396=0),0,ROUND(IF(EE=1,($B$11+IF(A396>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A396>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C396*$M$3),10))+IF(AND(A396<n,A396>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I396*Fond!CP396),2)","v":0},{"$f":"ROUND(($I396*Fond!CQ396),2)","v":0},{"$f":"ROUND(($I396*Fond!CR396),2)","v":0},{"$f":"ROUND(($I396*Fond!CS396),2)","v":0},{"$f":"ROUND(($I396*Fond!CT396),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A396<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,8,0,{"$f":"IF(OR(AND(m>0,A397<m,OR(AND(EE=1,C397>0),AND(EE<>1,B397=1))),AND(m<=0,A397<n,B397=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A397=0,B397=1,EE=0),$E$15*$B$4,IF(AND(C397>0,A397<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E397=0,0,MAX((E397+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A397=0,B397=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A397<n)*IF(AND(B397>1,C397=0),0,ROUND(IF(EE=1,($B$11+IF(A397>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A397>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C397*$M$3),10))+IF(AND(A397<n,A397>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I397*Fond!CP397),2)","v":0},{"$f":"ROUND(($I397*Fond!CQ397),2)","v":0},{"$f":"ROUND(($I397*Fond!CR397),2)","v":0},{"$f":"ROUND(($I397*Fond!CS397),2)","v":0},{"$f":"ROUND(($I397*Fond!CT397),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A397<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,9,0,{"$f":"IF(OR(AND(m>0,A398<m,OR(AND(EE=1,C398>0),AND(EE<>1,B398=1))),AND(m<=0,A398<n,B398=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A398=0,B398=1,EE=0),$E$15*$B$4,IF(AND(C398>0,A398<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E398=0,0,MAX((E398+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A398=0,B398=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A398<n)*IF(AND(B398>1,C398=0),0,ROUND(IF(EE=1,($B$11+IF(A398>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A398>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C398*$M$3),10))+IF(AND(A398<n,A398>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I398*Fond!CP398),2)","v":0},{"$f":"ROUND(($I398*Fond!CQ398),2)","v":0},{"$f":"ROUND(($I398*Fond!CR398),2)","v":0},{"$f":"ROUND(($I398*Fond!CS398),2)","v":0},{"$f":"ROUND(($I398*Fond!CT398),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A398<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,10,0,{"$f":"IF(OR(AND(m>0,A399<m,OR(AND(EE=1,C399>0),AND(EE<>1,B399=1))),AND(m<=0,A399<n,B399=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A399=0,B399=1,EE=0),$E$15*$B$4,IF(AND(C399>0,A399<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E399=0,0,MAX((E399+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A399=0,B399=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A399<n)*IF(AND(B399>1,C399=0),0,ROUND(IF(EE=1,($B$11+IF(A399>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A399>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C399*$M$3),10))+IF(AND(A399<n,A399>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I399*Fond!CP399),2)","v":0},{"$f":"ROUND(($I399*Fond!CQ399),2)","v":0},{"$f":"ROUND(($I399*Fond!CR399),2)","v":0},{"$f":"ROUND(($I399*Fond!CS399),2)","v":0},{"$f":"ROUND(($I399*Fond!CT399),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A399<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,11,0,{"$f":"IF(OR(AND(m>0,A400<m,OR(AND(EE=1,C400>0),AND(EE<>1,B400=1))),AND(m<=0,A400<n,B400=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A400=0,B400=1,EE=0),$E$15*$B$4,IF(AND(C400>0,A400<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E400=0,0,MAX((E400+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A400=0,B400=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A400<n)*IF(AND(B400>1,C400=0),0,ROUND(IF(EE=1,($B$11+IF(A400>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A400>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C400*$M$3),10))+IF(AND(A400<n,A400>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I400*Fond!CP400),2)","v":0},{"$f":"ROUND(($I400*Fond!CQ400),2)","v":0},{"$f":"ROUND(($I400*Fond!CR400),2)","v":0},{"$f":"ROUND(($I400*Fond!CS400),2)","v":0},{"$f":"ROUND(($I400*Fond!CT400),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A400<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[31,12,0,{"$f":"IF(OR(AND(m>0,A401<m,OR(AND(EE=1,C401>0),AND(EE<>1,B401=1))),AND(m<=0,A401<n,B401=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A401=0,B401=1,EE=0),$E$15*$B$4,IF(AND(C401>0,A401<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E401=0,0,MAX((E401+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A401=0,B401=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A401<n)*IF(AND(B401>1,C401=0),0,ROUND(IF(EE=1,($B$11+IF(A401>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A401>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C401*$M$3),10))+IF(AND(A401<n,A401>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I401*Fond!CP401),2)","v":0},{"$f":"ROUND(($I401*Fond!CQ401),2)","v":0},{"$f":"ROUND(($I401*Fond!CR401),2)","v":0},{"$f":"ROUND(($I401*Fond!CS401),2)","v":0},{"$f":"ROUND(($I401*Fond!CT401),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A401<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,1,{"$f":"ROUND(IF(OR(AND(m=0,A402=0,B402=1),AND(m>0,A402<m,MOD((B402-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A402<m,OR(AND(EE=1,C402>0),AND(EE<>1,B402=1))),AND(m<=0,A402<n,B402=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A402=0,B402=1,EE=0),$E$15*$B$4,IF(AND(C402>0,A402<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E402=0,0,MAX((E402+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A402=0,B402=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A402<n)*IF(AND(B402>1,C402=0),0,ROUND(IF(EE=1,($B$11+IF(A402>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A402>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C402*$M$3),10))+IF(AND(A402<n,A402>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I402*Fond!CP402),2)","v":0},{"$f":"ROUND(($I402*Fond!CQ402),2)","v":0},{"$f":"ROUND(($I402*Fond!CR402),2)","v":0},{"$f":"ROUND(($I402*Fond!CS402),2)","v":0},{"$f":"ROUND(($I402*Fond!CT402),2)","v":0},{"$f":"IF($I402<0,0,IF($C402>0,ROUND(J402-J402/(1+$F$8),2),0))","v":0},{"$f":"IF($I402<0,0,IF($C402>0,ROUND(K402-K402/(1+$G$8),2),0))","v":0},{"$f":"IF($I402<0,0,IF($C402>0,ROUND(L402-L402/(1+$H$8),2),0))","v":0},{"$f":"IF($I402<0,0,IF($C402>0,ROUND(M402-M402/(1+$I$8),2),0))","v":0},{"$f":"IF($I402<0,0,IF($C402>0,ROUND(N402-N402/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A402<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,2,0,{"$f":"IF(OR(AND(m>0,A403<m,OR(AND(EE=1,C403>0),AND(EE<>1,B403=1))),AND(m<=0,A403<n,B403=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A403=0,B403=1,EE=0),$E$15*$B$4,IF(AND(C403>0,A403<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E403=0,0,MAX((E403+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A403=0,B403=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C403>0,ROUND(C403*$B$6,2),0)","v":0},{"$f":"(A403<n)*IF(AND(B403>1,C403=0),0,ROUND(IF(EE=1,($B$11+IF(A403>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A403>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C403*$M$3),10))+IF(AND(A403<n,A403>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C403=0,A403+B403>1),0,C403-(D403+F403+G403+H403)),2)","v":0},{"$f":"ROUND(($I403*Fond!CP403),2)","v":0},{"$f":"ROUND(($I403*Fond!CQ403),2)","v":0},{"$f":"ROUND(($I403*Fond!CR403),2)","v":0},{"$f":"ROUND(($I403*Fond!CS403),2)","v":0},{"$f":"ROUND(($I403*Fond!CT403),2)","v":0},0,0,0,0,0,{"$f":"J403-O403","v":0},{"$f":"K403-P403","v":0},{"$f":"L403-Q403","v":0},{"$f":"M403-R403","v":0},{"$f":"N403-S403","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A403<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,3,0,{"$f":"IF(OR(AND(m>0,A404<m,OR(AND(EE=1,C404>0),AND(EE<>1,B404=1))),AND(m<=0,A404<n,B404=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A404=0,B404=1,EE=0),$E$15*$B$4,IF(AND(C404>0,A404<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E404=0,0,MAX((E404+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A404=0,B404=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A404<n)*IF(AND(B404>1,C404=0),0,ROUND(IF(EE=1,($B$11+IF(A404>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A404>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C404*$M$3),10))+IF(AND(A404<n,A404>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I404*Fond!CP404),2)","v":0},{"$f":"ROUND(($I404*Fond!CQ404),2)","v":0},{"$f":"ROUND(($I404*Fond!CR404),2)","v":0},{"$f":"ROUND(($I404*Fond!CS404),2)","v":0},{"$f":"ROUND(($I404*Fond!CT404),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A404<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,4,0,{"$f":"IF(OR(AND(m>0,A405<m,OR(AND(EE=1,C405>0),AND(EE<>1,B405=1))),AND(m<=0,A405<n,B405=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A405=0,B405=1,EE=0),$E$15*$B$4,IF(AND(C405>0,A405<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E405=0,0,MAX((E405+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A405=0,B405=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A405<n)*IF(AND(B405>1,C405=0),0,ROUND(IF(EE=1,($B$11+IF(A405>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A405>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C405*$M$3),10))+IF(AND(A405<n,A405>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I405*Fond!CP405),2)","v":0},{"$f":"ROUND(($I405*Fond!CQ405),2)","v":0},{"$f":"ROUND(($I405*Fond!CR405),2)","v":0},{"$f":"ROUND(($I405*Fond!CS405),2)","v":0},{"$f":"ROUND(($I405*Fond!CT405),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A405<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,5,0,{"$f":"IF(OR(AND(m>0,A406<m,OR(AND(EE=1,C406>0),AND(EE<>1,B406=1))),AND(m<=0,A406<n,B406=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A406=0,B406=1,EE=0),$E$15*$B$4,IF(AND(C406>0,A406<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E406=0,0,MAX((E406+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A406=0,B406=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A406<n)*IF(AND(B406>1,C406=0),0,ROUND(IF(EE=1,($B$11+IF(A406>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A406>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C406*$M$3),10))+IF(AND(A406<n,A406>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I406*Fond!CP406),2)","v":0},{"$f":"ROUND(($I406*Fond!CQ406),2)","v":0},{"$f":"ROUND(($I406*Fond!CR406),2)","v":0},{"$f":"ROUND(($I406*Fond!CS406),2)","v":0},{"$f":"ROUND(($I406*Fond!CT406),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A406<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,6,0,{"$f":"IF(OR(AND(m>0,A407<m,OR(AND(EE=1,C407>0),AND(EE<>1,B407=1))),AND(m<=0,A407<n,B407=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A407=0,B407=1,EE=0),$E$15*$B$4,IF(AND(C407>0,A407<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E407=0,0,MAX((E407+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A407=0,B407=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A407<n)*IF(AND(B407>1,C407=0),0,ROUND(IF(EE=1,($B$11+IF(A407>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A407>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C407*$M$3),10))+IF(AND(A407<n,A407>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I407*Fond!CP407),2)","v":0},{"$f":"ROUND(($I407*Fond!CQ407),2)","v":0},{"$f":"ROUND(($I407*Fond!CR407),2)","v":0},{"$f":"ROUND(($I407*Fond!CS407),2)","v":0},{"$f":"ROUND(($I407*Fond!CT407),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A407<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,7,0,{"$f":"IF(OR(AND(m>0,A408<m,OR(AND(EE=1,C408>0),AND(EE<>1,B408=1))),AND(m<=0,A408<n,B408=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A408=0,B408=1,EE=0),$E$15*$B$4,IF(AND(C408>0,A408<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E408=0,0,MAX((E408+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A408=0,B408=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A408<n)*IF(AND(B408>1,C408=0),0,ROUND(IF(EE=1,($B$11+IF(A408>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A408>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C408*$M$3),10))+IF(AND(A408<n,A408>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I408*Fond!CP408),2)","v":0},{"$f":"ROUND(($I408*Fond!CQ408),2)","v":0},{"$f":"ROUND(($I408*Fond!CR408),2)","v":0},{"$f":"ROUND(($I408*Fond!CS408),2)","v":0},{"$f":"ROUND(($I408*Fond!CT408),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A408<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,8,0,{"$f":"IF(OR(AND(m>0,A409<m,OR(AND(EE=1,C409>0),AND(EE<>1,B409=1))),AND(m<=0,A409<n,B409=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A409=0,B409=1,EE=0),$E$15*$B$4,IF(AND(C409>0,A409<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E409=0,0,MAX((E409+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A409=0,B409=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A409<n)*IF(AND(B409>1,C409=0),0,ROUND(IF(EE=1,($B$11+IF(A409>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A409>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C409*$M$3),10))+IF(AND(A409<n,A409>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I409*Fond!CP409),2)","v":0},{"$f":"ROUND(($I409*Fond!CQ409),2)","v":0},{"$f":"ROUND(($I409*Fond!CR409),2)","v":0},{"$f":"ROUND(($I409*Fond!CS409),2)","v":0},{"$f":"ROUND(($I409*Fond!CT409),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A409<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,9,0,{"$f":"IF(OR(AND(m>0,A410<m,OR(AND(EE=1,C410>0),AND(EE<>1,B410=1))),AND(m<=0,A410<n,B410=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A410=0,B410=1,EE=0),$E$15*$B$4,IF(AND(C410>0,A410<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E410=0,0,MAX((E410+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A410=0,B410=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A410<n)*IF(AND(B410>1,C410=0),0,ROUND(IF(EE=1,($B$11+IF(A410>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A410>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C410*$M$3),10))+IF(AND(A410<n,A410>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I410*Fond!CP410),2)","v":0},{"$f":"ROUND(($I410*Fond!CQ410),2)","v":0},{"$f":"ROUND(($I410*Fond!CR410),2)","v":0},{"$f":"ROUND(($I410*Fond!CS410),2)","v":0},{"$f":"ROUND(($I410*Fond!CT410),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A410<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,10,0,{"$f":"IF(OR(AND(m>0,A411<m,OR(AND(EE=1,C411>0),AND(EE<>1,B411=1))),AND(m<=0,A411<n,B411=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A411=0,B411=1,EE=0),$E$15*$B$4,IF(AND(C411>0,A411<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E411=0,0,MAX((E411+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A411=0,B411=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A411<n)*IF(AND(B411>1,C411=0),0,ROUND(IF(EE=1,($B$11+IF(A411>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A411>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C411*$M$3),10))+IF(AND(A411<n,A411>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I411*Fond!CP411),2)","v":0},{"$f":"ROUND(($I411*Fond!CQ411),2)","v":0},{"$f":"ROUND(($I411*Fond!CR411),2)","v":0},{"$f":"ROUND(($I411*Fond!CS411),2)","v":0},{"$f":"ROUND(($I411*Fond!CT411),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A411<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,11,0,{"$f":"IF(OR(AND(m>0,A412<m,OR(AND(EE=1,C412>0),AND(EE<>1,B412=1))),AND(m<=0,A412<n,B412=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A412=0,B412=1,EE=0),$E$15*$B$4,IF(AND(C412>0,A412<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E412=0,0,MAX((E412+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A412=0,B412=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A412<n)*IF(AND(B412>1,C412=0),0,ROUND(IF(EE=1,($B$11+IF(A412>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A412>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C412*$M$3),10))+IF(AND(A412<n,A412>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I412*Fond!CP412),2)","v":0},{"$f":"ROUND(($I412*Fond!CQ412),2)","v":0},{"$f":"ROUND(($I412*Fond!CR412),2)","v":0},{"$f":"ROUND(($I412*Fond!CS412),2)","v":0},{"$f":"ROUND(($I412*Fond!CT412),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A412<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[32,12,0,{"$f":"IF(OR(AND(m>0,A413<m,OR(AND(EE=1,C413>0),AND(EE<>1,B413=1))),AND(m<=0,A413<n,B413=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A413=0,B413=1,EE=0),$E$15*$B$4,IF(AND(C413>0,A413<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E413=0,0,MAX((E413+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A413=0,B413=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A413<n)*IF(AND(B413>1,C413=0),0,ROUND(IF(EE=1,($B$11+IF(A413>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A413>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C413*$M$3),10))+IF(AND(A413<n,A413>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I413*Fond!CP413),2)","v":0},{"$f":"ROUND(($I413*Fond!CQ413),2)","v":0},{"$f":"ROUND(($I413*Fond!CR413),2)","v":0},{"$f":"ROUND(($I413*Fond!CS413),2)","v":0},{"$f":"ROUND(($I413*Fond!CT413),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A413<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,1,0,{"$f":"IF(OR(AND(m>0,A414<m,OR(AND(EE=1,C414>0),AND(EE<>1,B414=1))),AND(m<=0,A414<n,B414=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A414=0,B414=1,EE=0),$E$15*$B$4,IF(AND(C414>0,A414<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E414=0,0,MAX((E414+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A414=0,B414=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A414<n)*IF(AND(B414>1,C414=0),0,ROUND(IF(EE=1,($B$11+IF(A414>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A414>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C414*$M$3),10))+IF(AND(A414<n,A414>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I414*Fond!CP414),2)","v":0},{"$f":"ROUND(($I414*Fond!CQ414),2)","v":0},{"$f":"ROUND(($I414*Fond!CR414),2)","v":0},{"$f":"ROUND(($I414*Fond!CS414),2)","v":0},{"$f":"ROUND(($I414*Fond!CT414),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A414<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,2,0,{"$f":"IF(OR(AND(m>0,A415<m,OR(AND(EE=1,C415>0),AND(EE<>1,B415=1))),AND(m<=0,A415<n,B415=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A415=0,B415=1,EE=0),$E$15*$B$4,IF(AND(C415>0,A415<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E415=0,0,MAX((E415+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A415=0,B415=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A415<n)*IF(AND(B415>1,C415=0),0,ROUND(IF(EE=1,($B$11+IF(A415>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A415>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C415*$M$3),10))+IF(AND(A415<n,A415>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I415*Fond!CP415),2)","v":0},{"$f":"ROUND(($I415*Fond!CQ415),2)","v":0},{"$f":"ROUND(($I415*Fond!CR415),2)","v":0},{"$f":"ROUND(($I415*Fond!CS415),2)","v":0},{"$f":"ROUND(($I415*Fond!CT415),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A415<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,3,0,{"$f":"IF(OR(AND(m>0,A416<m,OR(AND(EE=1,C416>0),AND(EE<>1,B416=1))),AND(m<=0,A416<n,B416=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A416=0,B416=1,EE=0),$E$15*$B$4,IF(AND(C416>0,A416<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E416=0,0,MAX((E416+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A416=0,B416=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A416<n)*IF(AND(B416>1,C416=0),0,ROUND(IF(EE=1,($B$11+IF(A416>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A416>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C416*$M$3),10))+IF(AND(A416<n,A416>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I416*Fond!CP416),2)","v":0},{"$f":"ROUND(($I416*Fond!CQ416),2)","v":0},{"$f":"ROUND(($I416*Fond!CR416),2)","v":0},{"$f":"ROUND(($I416*Fond!CS416),2)","v":0},{"$f":"ROUND(($I416*Fond!CT416),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A416<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,4,0,{"$f":"IF(OR(AND(m>0,A417<m,OR(AND(EE=1,C417>0),AND(EE<>1,B417=1))),AND(m<=0,A417<n,B417=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A417=0,B417=1,EE=0),$E$15*$B$4,IF(AND(C417>0,A417<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E417=0,0,MAX((E417+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A417=0,B417=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A417<n)*IF(AND(B417>1,C417=0),0,ROUND(IF(EE=1,($B$11+IF(A417>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A417>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C417*$M$3),10))+IF(AND(A417<n,A417>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I417*Fond!CP417),2)","v":0},{"$f":"ROUND(($I417*Fond!CQ417),2)","v":0},{"$f":"ROUND(($I417*Fond!CR417),2)","v":0},{"$f":"ROUND(($I417*Fond!CS417),2)","v":0},{"$f":"ROUND(($I417*Fond!CT417),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A417<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,5,0,{"$f":"IF(OR(AND(m>0,A418<m,OR(AND(EE=1,C418>0),AND(EE<>1,B418=1))),AND(m<=0,A418<n,B418=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A418=0,B418=1,EE=0),$E$15*$B$4,IF(AND(C418>0,A418<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E418=0,0,MAX((E418+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A418=0,B418=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A418<n)*IF(AND(B418>1,C418=0),0,ROUND(IF(EE=1,($B$11+IF(A418>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A418>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C418*$M$3),10))+IF(AND(A418<n,A418>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I418*Fond!CP418),2)","v":0},{"$f":"ROUND(($I418*Fond!CQ418),2)","v":0},{"$f":"ROUND(($I418*Fond!CR418),2)","v":0},{"$f":"ROUND(($I418*Fond!CS418),2)","v":0},{"$f":"ROUND(($I418*Fond!CT418),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A418<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,6,0,{"$f":"IF(OR(AND(m>0,A419<m,OR(AND(EE=1,C419>0),AND(EE<>1,B419=1))),AND(m<=0,A419<n,B419=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A419=0,B419=1,EE=0),$E$15*$B$4,IF(AND(C419>0,A419<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E419=0,0,MAX((E419+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A419=0,B419=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A419<n)*IF(AND(B419>1,C419=0),0,ROUND(IF(EE=1,($B$11+IF(A419>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A419>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C419*$M$3),10))+IF(AND(A419<n,A419>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I419*Fond!CP419),2)","v":0},{"$f":"ROUND(($I419*Fond!CQ419),2)","v":0},{"$f":"ROUND(($I419*Fond!CR419),2)","v":0},{"$f":"ROUND(($I419*Fond!CS419),2)","v":0},{"$f":"ROUND(($I419*Fond!CT419),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A419<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,7,0,{"$f":"IF(OR(AND(m>0,A420<m,OR(AND(EE=1,C420>0),AND(EE<>1,B420=1))),AND(m<=0,A420<n,B420=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A420=0,B420=1,EE=0),$E$15*$B$4,IF(AND(C420>0,A420<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E420=0,0,MAX((E420+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A420=0,B420=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A420<n)*IF(AND(B420>1,C420=0),0,ROUND(IF(EE=1,($B$11+IF(A420>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A420>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C420*$M$3),10))+IF(AND(A420<n,A420>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I420*Fond!CP420),2)","v":0},{"$f":"ROUND(($I420*Fond!CQ420),2)","v":0},{"$f":"ROUND(($I420*Fond!CR420),2)","v":0},{"$f":"ROUND(($I420*Fond!CS420),2)","v":0},{"$f":"ROUND(($I420*Fond!CT420),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A420<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,8,0,{"$f":"IF(OR(AND(m>0,A421<m,OR(AND(EE=1,C421>0),AND(EE<>1,B421=1))),AND(m<=0,A421<n,B421=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A421=0,B421=1,EE=0),$E$15*$B$4,IF(AND(C421>0,A421<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E421=0,0,MAX((E421+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A421=0,B421=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A421<n)*IF(AND(B421>1,C421=0),0,ROUND(IF(EE=1,($B$11+IF(A421>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A421>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C421*$M$3),10))+IF(AND(A421<n,A421>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I421*Fond!CP421),2)","v":0},{"$f":"ROUND(($I421*Fond!CQ421),2)","v":0},{"$f":"ROUND(($I421*Fond!CR421),2)","v":0},{"$f":"ROUND(($I421*Fond!CS421),2)","v":0},{"$f":"ROUND(($I421*Fond!CT421),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A421<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,9,0,{"$f":"IF(OR(AND(m>0,A422<m,OR(AND(EE=1,C422>0),AND(EE<>1,B422=1))),AND(m<=0,A422<n,B422=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A422=0,B422=1,EE=0),$E$15*$B$4,IF(AND(C422>0,A422<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E422=0,0,MAX((E422+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A422=0,B422=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A422<n)*IF(AND(B422>1,C422=0),0,ROUND(IF(EE=1,($B$11+IF(A422>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A422>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C422*$M$3),10))+IF(AND(A422<n,A422>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I422*Fond!CP422),2)","v":0},{"$f":"ROUND(($I422*Fond!CQ422),2)","v":0},{"$f":"ROUND(($I422*Fond!CR422),2)","v":0},{"$f":"ROUND(($I422*Fond!CS422),2)","v":0},{"$f":"ROUND(($I422*Fond!CT422),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A422<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,10,0,{"$f":"IF(OR(AND(m>0,A423<m,OR(AND(EE=1,C423>0),AND(EE<>1,B423=1))),AND(m<=0,A423<n,B423=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A423=0,B423=1,EE=0),$E$15*$B$4,IF(AND(C423>0,A423<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E423=0,0,MAX((E423+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A423=0,B423=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A423<n)*IF(AND(B423>1,C423=0),0,ROUND(IF(EE=1,($B$11+IF(A423>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A423>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C423*$M$3),10))+IF(AND(A423<n,A423>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I423*Fond!CP423),2)","v":0},{"$f":"ROUND(($I423*Fond!CQ423),2)","v":0},{"$f":"ROUND(($I423*Fond!CR423),2)","v":0},{"$f":"ROUND(($I423*Fond!CS423),2)","v":0},{"$f":"ROUND(($I423*Fond!CT423),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A423<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,11,0,{"$f":"IF(OR(AND(m>0,A424<m,OR(AND(EE=1,C424>0),AND(EE<>1,B424=1))),AND(m<=0,A424<n,B424=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A424=0,B424=1,EE=0),$E$15*$B$4,IF(AND(C424>0,A424<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E424=0,0,MAX((E424+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A424=0,B424=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A424<n)*IF(AND(B424>1,C424=0),0,ROUND(IF(EE=1,($B$11+IF(A424>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A424>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C424*$M$3),10))+IF(AND(A424<n,A424>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I424*Fond!CP424),2)","v":0},{"$f":"ROUND(($I424*Fond!CQ424),2)","v":0},{"$f":"ROUND(($I424*Fond!CR424),2)","v":0},{"$f":"ROUND(($I424*Fond!CS424),2)","v":0},{"$f":"ROUND(($I424*Fond!CT424),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A424<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[33,12,0,{"$f":"IF(OR(AND(m>0,A425<m,OR(AND(EE=1,C425>0),AND(EE<>1,B425=1))),AND(m<=0,A425<n,B425=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A425=0,B425=1,EE=0),$E$15*$B$4,IF(AND(C425>0,A425<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E425=0,0,MAX((E425+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A425=0,B425=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A425<n)*IF(AND(B425>1,C425=0),0,ROUND(IF(EE=1,($B$11+IF(A425>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A425>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C425*$M$3),10))+IF(AND(A425<n,A425>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I425*Fond!CP425),2)","v":0},{"$f":"ROUND(($I425*Fond!CQ425),2)","v":0},{"$f":"ROUND(($I425*Fond!CR425),2)","v":0},{"$f":"ROUND(($I425*Fond!CS425),2)","v":0},{"$f":"ROUND(($I425*Fond!CT425),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A425<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,1,0,{"$f":"IF(OR(AND(m>0,A426<m,OR(AND(EE=1,C426>0),AND(EE<>1,B426=1))),AND(m<=0,A426<n,B426=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A426=0,B426=1,EE=0),$E$15*$B$4,IF(AND(C426>0,A426<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E426=0,0,MAX((E426+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A426=0,B426=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A426<n)*IF(AND(B426>1,C426=0),0,ROUND(IF(EE=1,($B$11+IF(A426>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A426>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C426*$M$3),10))+IF(AND(A426<n,A426>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I426*Fond!CP426),2)","v":0},{"$f":"ROUND(($I426*Fond!CQ426),2)","v":0},{"$f":"ROUND(($I426*Fond!CR426),2)","v":0},{"$f":"ROUND(($I426*Fond!CS426),2)","v":0},{"$f":"ROUND(($I426*Fond!CT426),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A426<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,2,0,{"$f":"IF(OR(AND(m>0,A427<m,OR(AND(EE=1,C427>0),AND(EE<>1,B427=1))),AND(m<=0,A427<n,B427=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A427=0,B427=1,EE=0),$E$15*$B$4,IF(AND(C427>0,A427<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E427=0,0,MAX((E427+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A427=0,B427=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A427<n)*IF(AND(B427>1,C427=0),0,ROUND(IF(EE=1,($B$11+IF(A427>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A427>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C427*$M$3),10))+IF(AND(A427<n,A427>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I427*Fond!CP427),2)","v":0},{"$f":"ROUND(($I427*Fond!CQ427),2)","v":0},{"$f":"ROUND(($I427*Fond!CR427),2)","v":0},{"$f":"ROUND(($I427*Fond!CS427),2)","v":0},{"$f":"ROUND(($I427*Fond!CT427),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A427<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,3,0,{"$f":"IF(OR(AND(m>0,A428<m,OR(AND(EE=1,C428>0),AND(EE<>1,B428=1))),AND(m<=0,A428<n,B428=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A428=0,B428=1,EE=0),$E$15*$B$4,IF(AND(C428>0,A428<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E428=0,0,MAX((E428+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A428=0,B428=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A428<n)*IF(AND(B428>1,C428=0),0,ROUND(IF(EE=1,($B$11+IF(A428>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A428>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C428*$M$3),10))+IF(AND(A428<n,A428>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I428*Fond!CP428),2)","v":0},{"$f":"ROUND(($I428*Fond!CQ428),2)","v":0},{"$f":"ROUND(($I428*Fond!CR428),2)","v":0},{"$f":"ROUND(($I428*Fond!CS428),2)","v":0},{"$f":"ROUND(($I428*Fond!CT428),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A428<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,4,0,{"$f":"IF(OR(AND(m>0,A429<m,OR(AND(EE=1,C429>0),AND(EE<>1,B429=1))),AND(m<=0,A429<n,B429=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A429=0,B429=1,EE=0),$E$15*$B$4,IF(AND(C429>0,A429<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E429=0,0,MAX((E429+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A429=0,B429=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A429<n)*IF(AND(B429>1,C429=0),0,ROUND(IF(EE=1,($B$11+IF(A429>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A429>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C429*$M$3),10))+IF(AND(A429<n,A429>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I429*Fond!CP429),2)","v":0},{"$f":"ROUND(($I429*Fond!CQ429),2)","v":0},{"$f":"ROUND(($I429*Fond!CR429),2)","v":0},{"$f":"ROUND(($I429*Fond!CS429),2)","v":0},{"$f":"ROUND(($I429*Fond!CT429),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A429<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,5,0,{"$f":"IF(OR(AND(m>0,A430<m,OR(AND(EE=1,C430>0),AND(EE<>1,B430=1))),AND(m<=0,A430<n,B430=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A430=0,B430=1,EE=0),$E$15*$B$4,IF(AND(C430>0,A430<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E430=0,0,MAX((E430+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A430=0,B430=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A430<n)*IF(AND(B430>1,C430=0),0,ROUND(IF(EE=1,($B$11+IF(A430>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A430>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C430*$M$3),10))+IF(AND(A430<n,A430>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I430*Fond!CP430),2)","v":0},{"$f":"ROUND(($I430*Fond!CQ430),2)","v":0},{"$f":"ROUND(($I430*Fond!CR430),2)","v":0},{"$f":"ROUND(($I430*Fond!CS430),2)","v":0},{"$f":"ROUND(($I430*Fond!CT430),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A430<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,6,0,{"$f":"IF(OR(AND(m>0,A431<m,OR(AND(EE=1,C431>0),AND(EE<>1,B431=1))),AND(m<=0,A431<n,B431=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A431=0,B431=1,EE=0),$E$15*$B$4,IF(AND(C431>0,A431<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E431=0,0,MAX((E431+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A431=0,B431=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A431<n)*IF(AND(B431>1,C431=0),0,ROUND(IF(EE=1,($B$11+IF(A431>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A431>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C431*$M$3),10))+IF(AND(A431<n,A431>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I431*Fond!CP431),2)","v":0},{"$f":"ROUND(($I431*Fond!CQ431),2)","v":0},{"$f":"ROUND(($I431*Fond!CR431),2)","v":0},{"$f":"ROUND(($I431*Fond!CS431),2)","v":0},{"$f":"ROUND(($I431*Fond!CT431),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A431<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,7,0,{"$f":"IF(OR(AND(m>0,A432<m,OR(AND(EE=1,C432>0),AND(EE<>1,B432=1))),AND(m<=0,A432<n,B432=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A432=0,B432=1,EE=0),$E$15*$B$4,IF(AND(C432>0,A432<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E432=0,0,MAX((E432+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A432=0,B432=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A432<n)*IF(AND(B432>1,C432=0),0,ROUND(IF(EE=1,($B$11+IF(A432>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A432>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C432*$M$3),10))+IF(AND(A432<n,A432>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I432*Fond!CP432),2)","v":0},{"$f":"ROUND(($I432*Fond!CQ432),2)","v":0},{"$f":"ROUND(($I432*Fond!CR432),2)","v":0},{"$f":"ROUND(($I432*Fond!CS432),2)","v":0},{"$f":"ROUND(($I432*Fond!CT432),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A432<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,8,0,{"$f":"IF(OR(AND(m>0,A433<m,OR(AND(EE=1,C433>0),AND(EE<>1,B433=1))),AND(m<=0,A433<n,B433=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A433=0,B433=1,EE=0),$E$15*$B$4,IF(AND(C433>0,A433<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E433=0,0,MAX((E433+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A433=0,B433=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A433<n)*IF(AND(B433>1,C433=0),0,ROUND(IF(EE=1,($B$11+IF(A433>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A433>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C433*$M$3),10))+IF(AND(A433<n,A433>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I433*Fond!CP433),2)","v":0},{"$f":"ROUND(($I433*Fond!CQ433),2)","v":0},{"$f":"ROUND(($I433*Fond!CR433),2)","v":0},{"$f":"ROUND(($I433*Fond!CS433),2)","v":0},{"$f":"ROUND(($I433*Fond!CT433),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A433<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,9,0,{"$f":"IF(OR(AND(m>0,A434<m,OR(AND(EE=1,C434>0),AND(EE<>1,B434=1))),AND(m<=0,A434<n,B434=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A434=0,B434=1,EE=0),$E$15*$B$4,IF(AND(C434>0,A434<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E434=0,0,MAX((E434+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A434=0,B434=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A434<n)*IF(AND(B434>1,C434=0),0,ROUND(IF(EE=1,($B$11+IF(A434>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A434>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C434*$M$3),10))+IF(AND(A434<n,A434>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I434*Fond!CP434),2)","v":0},{"$f":"ROUND(($I434*Fond!CQ434),2)","v":0},{"$f":"ROUND(($I434*Fond!CR434),2)","v":0},{"$f":"ROUND(($I434*Fond!CS434),2)","v":0},{"$f":"ROUND(($I434*Fond!CT434),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A434<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,10,0,{"$f":"IF(OR(AND(m>0,A435<m,OR(AND(EE=1,C435>0),AND(EE<>1,B435=1))),AND(m<=0,A435<n,B435=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A435=0,B435=1,EE=0),$E$15*$B$4,IF(AND(C435>0,A435<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E435=0,0,MAX((E435+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A435=0,B435=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A435<n)*IF(AND(B435>1,C435=0),0,ROUND(IF(EE=1,($B$11+IF(A435>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A435>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C435*$M$3),10))+IF(AND(A435<n,A435>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I435*Fond!CP435),2)","v":0},{"$f":"ROUND(($I435*Fond!CQ435),2)","v":0},{"$f":"ROUND(($I435*Fond!CR435),2)","v":0},{"$f":"ROUND(($I435*Fond!CS435),2)","v":0},{"$f":"ROUND(($I435*Fond!CT435),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A435<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,11,0,{"$f":"IF(OR(AND(m>0,A436<m,OR(AND(EE=1,C436>0),AND(EE<>1,B436=1))),AND(m<=0,A436<n,B436=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A436=0,B436=1,EE=0),$E$15*$B$4,IF(AND(C436>0,A436<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E436=0,0,MAX((E436+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A436=0,B436=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A436<n)*IF(AND(B436>1,C436=0),0,ROUND(IF(EE=1,($B$11+IF(A436>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A436>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C436*$M$3),10))+IF(AND(A436<n,A436>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I436*Fond!CP436),2)","v":0},{"$f":"ROUND(($I436*Fond!CQ436),2)","v":0},{"$f":"ROUND(($I436*Fond!CR436),2)","v":0},{"$f":"ROUND(($I436*Fond!CS436),2)","v":0},{"$f":"ROUND(($I436*Fond!CT436),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A436<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[34,12,0,{"$f":"IF(OR(AND(m>0,A437<m,OR(AND(EE=1,C437>0),AND(EE<>1,B437=1))),AND(m<=0,A437<n,B437=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A437=0,B437=1,EE=0),$E$15*$B$4,IF(AND(C437>0,A437<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E437=0,0,MAX((E437+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A437=0,B437=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A437<n)*IF(AND(B437>1,C437=0),0,ROUND(IF(EE=1,($B$11+IF(A437>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A437>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C437*$M$3),10))+IF(AND(A437<n,A437>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I437*Fond!CP437),2)","v":0},{"$f":"ROUND(($I437*Fond!CQ437),2)","v":0},{"$f":"ROUND(($I437*Fond!CR437),2)","v":0},{"$f":"ROUND(($I437*Fond!CS437),2)","v":0},{"$f":"ROUND(($I437*Fond!CT437),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A437<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,1,0,{"$f":"IF(OR(AND(m>0,A438<m,OR(AND(EE=1,C438>0),AND(EE<>1,B438=1))),AND(m<=0,A438<n,B438=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A438=0,B438=1,EE=0),$E$15*$B$4,IF(AND(C438>0,A438<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E438=0,0,MAX((E438+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A438=0,B438=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A438<n)*IF(AND(B438>1,C438=0),0,ROUND(IF(EE=1,($B$11+IF(A438>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A438>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C438*$M$3),10))+IF(AND(A438<n,A438>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I438*Fond!CP438),2)","v":0},{"$f":"ROUND(($I438*Fond!CQ438),2)","v":0},{"$f":"ROUND(($I438*Fond!CR438),2)","v":0},{"$f":"ROUND(($I438*Fond!CS438),2)","v":0},{"$f":"ROUND(($I438*Fond!CT438),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A438<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,2,0,{"$f":"IF(OR(AND(m>0,A439<m,OR(AND(EE=1,C439>0),AND(EE<>1,B439=1))),AND(m<=0,A439<n,B439=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A439=0,B439=1,EE=0),$E$15*$B$4,IF(AND(C439>0,A439<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E439=0,0,MAX((E439+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A439=0,B439=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A439<n)*IF(AND(B439>1,C439=0),0,ROUND(IF(EE=1,($B$11+IF(A439>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A439>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C439*$M$3),10))+IF(AND(A439<n,A439>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I439*Fond!CP439),2)","v":0},{"$f":"ROUND(($I439*Fond!CQ439),2)","v":0},{"$f":"ROUND(($I439*Fond!CR439),2)","v":0},{"$f":"ROUND(($I439*Fond!CS439),2)","v":0},{"$f":"ROUND(($I439*Fond!CT439),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A439<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,3,0,{"$f":"IF(OR(AND(m>0,A440<m,OR(AND(EE=1,C440>0),AND(EE<>1,B440=1))),AND(m<=0,A440<n,B440=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A440=0,B440=1,EE=0),$E$15*$B$4,IF(AND(C440>0,A440<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E440=0,0,MAX((E440+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A440=0,B440=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A440<n)*IF(AND(B440>1,C440=0),0,ROUND(IF(EE=1,($B$11+IF(A440>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A440>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C440*$M$3),10))+IF(AND(A440<n,A440>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I440*Fond!CP440),2)","v":0},{"$f":"ROUND(($I440*Fond!CQ440),2)","v":0},{"$f":"ROUND(($I440*Fond!CR440),2)","v":0},{"$f":"ROUND(($I440*Fond!CS440),2)","v":0},{"$f":"ROUND(($I440*Fond!CT440),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A440<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,4,0,{"$f":"IF(OR(AND(m>0,A441<m,OR(AND(EE=1,C441>0),AND(EE<>1,B441=1))),AND(m<=0,A441<n,B441=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A441=0,B441=1,EE=0),$E$15*$B$4,IF(AND(C441>0,A441<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E441=0,0,MAX((E441+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A441=0,B441=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A441<n)*IF(AND(B441>1,C441=0),0,ROUND(IF(EE=1,($B$11+IF(A441>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A441>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C441*$M$3),10))+IF(AND(A441<n,A441>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I441*Fond!CP441),2)","v":0},{"$f":"ROUND(($I441*Fond!CQ441),2)","v":0},{"$f":"ROUND(($I441*Fond!CR441),2)","v":0},{"$f":"ROUND(($I441*Fond!CS441),2)","v":0},{"$f":"ROUND(($I441*Fond!CT441),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A441<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,5,0,{"$f":"IF(OR(AND(m>0,A442<m,OR(AND(EE=1,C442>0),AND(EE<>1,B442=1))),AND(m<=0,A442<n,B442=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A442=0,B442=1,EE=0),$E$15*$B$4,IF(AND(C442>0,A442<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E442=0,0,MAX((E442+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A442=0,B442=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A442<n)*IF(AND(B442>1,C442=0),0,ROUND(IF(EE=1,($B$11+IF(A442>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A442>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C442*$M$3),10))+IF(AND(A442<n,A442>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I442*Fond!CP442),2)","v":0},{"$f":"ROUND(($I442*Fond!CQ442),2)","v":0},{"$f":"ROUND(($I442*Fond!CR442),2)","v":0},{"$f":"ROUND(($I442*Fond!CS442),2)","v":0},{"$f":"ROUND(($I442*Fond!CT442),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A442<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,6,0,{"$f":"IF(OR(AND(m>0,A443<m,OR(AND(EE=1,C443>0),AND(EE<>1,B443=1))),AND(m<=0,A443<n,B443=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A443=0,B443=1,EE=0),$E$15*$B$4,IF(AND(C443>0,A443<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E443=0,0,MAX((E443+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A443=0,B443=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A443<n)*IF(AND(B443>1,C443=0),0,ROUND(IF(EE=1,($B$11+IF(A443>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A443>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C443*$M$3),10))+IF(AND(A443<n,A443>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I443*Fond!CP443),2)","v":0},{"$f":"ROUND(($I443*Fond!CQ443),2)","v":0},{"$f":"ROUND(($I443*Fond!CR443),2)","v":0},{"$f":"ROUND(($I443*Fond!CS443),2)","v":0},{"$f":"ROUND(($I443*Fond!CT443),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A443<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,7,0,{"$f":"IF(OR(AND(m>0,A444<m,OR(AND(EE=1,C444>0),AND(EE<>1,B444=1))),AND(m<=0,A444<n,B444=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A444=0,B444=1,EE=0),$E$15*$B$4,IF(AND(C444>0,A444<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E444=0,0,MAX((E444+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A444=0,B444=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A444<n)*IF(AND(B444>1,C444=0),0,ROUND(IF(EE=1,($B$11+IF(A444>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A444>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C444*$M$3),10))+IF(AND(A444<n,A444>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I444*Fond!CP444),2)","v":0},{"$f":"ROUND(($I444*Fond!CQ444),2)","v":0},{"$f":"ROUND(($I444*Fond!CR444),2)","v":0},{"$f":"ROUND(($I444*Fond!CS444),2)","v":0},{"$f":"ROUND(($I444*Fond!CT444),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A444<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,8,0,{"$f":"IF(OR(AND(m>0,A445<m,OR(AND(EE=1,C445>0),AND(EE<>1,B445=1))),AND(m<=0,A445<n,B445=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A445=0,B445=1,EE=0),$E$15*$B$4,IF(AND(C445>0,A445<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E445=0,0,MAX((E445+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A445=0,B445=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A445<n)*IF(AND(B445>1,C445=0),0,ROUND(IF(EE=1,($B$11+IF(A445>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A445>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C445*$M$3),10))+IF(AND(A445<n,A445>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I445*Fond!CP445),2)","v":0},{"$f":"ROUND(($I445*Fond!CQ445),2)","v":0},{"$f":"ROUND(($I445*Fond!CR445),2)","v":0},{"$f":"ROUND(($I445*Fond!CS445),2)","v":0},{"$f":"ROUND(($I445*Fond!CT445),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A445<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,9,0,{"$f":"IF(OR(AND(m>0,A446<m,OR(AND(EE=1,C446>0),AND(EE<>1,B446=1))),AND(m<=0,A446<n,B446=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A446=0,B446=1,EE=0),$E$15*$B$4,IF(AND(C446>0,A446<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E446=0,0,MAX((E446+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A446=0,B446=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A446<n)*IF(AND(B446>1,C446=0),0,ROUND(IF(EE=1,($B$11+IF(A446>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A446>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C446*$M$3),10))+IF(AND(A446<n,A446>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I446*Fond!CP446),2)","v":0},{"$f":"ROUND(($I446*Fond!CQ446),2)","v":0},{"$f":"ROUND(($I446*Fond!CR446),2)","v":0},{"$f":"ROUND(($I446*Fond!CS446),2)","v":0},{"$f":"ROUND(($I446*Fond!CT446),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A446<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,10,0,{"$f":"IF(OR(AND(m>0,A447<m,OR(AND(EE=1,C447>0),AND(EE<>1,B447=1))),AND(m<=0,A447<n,B447=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A447=0,B447=1,EE=0),$E$15*$B$4,IF(AND(C447>0,A447<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E447=0,0,MAX((E447+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A447=0,B447=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A447<n)*IF(AND(B447>1,C447=0),0,ROUND(IF(EE=1,($B$11+IF(A447>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A447>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C447*$M$3),10))+IF(AND(A447<n,A447>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I447*Fond!CP447),2)","v":0},{"$f":"ROUND(($I447*Fond!CQ447),2)","v":0},{"$f":"ROUND(($I447*Fond!CR447),2)","v":0},{"$f":"ROUND(($I447*Fond!CS447),2)","v":0},{"$f":"ROUND(($I447*Fond!CT447),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A447<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,11,0,{"$f":"IF(OR(AND(m>0,A448<m,OR(AND(EE=1,C448>0),AND(EE<>1,B448=1))),AND(m<=0,A448<n,B448=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A448=0,B448=1,EE=0),$E$15*$B$4,IF(AND(C448>0,A448<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E448=0,0,MAX((E448+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A448=0,B448=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A448<n)*IF(AND(B448>1,C448=0),0,ROUND(IF(EE=1,($B$11+IF(A448>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A448>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C448*$M$3),10))+IF(AND(A448<n,A448>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I448*Fond!CP448),2)","v":0},{"$f":"ROUND(($I448*Fond!CQ448),2)","v":0},{"$f":"ROUND(($I448*Fond!CR448),2)","v":0},{"$f":"ROUND(($I448*Fond!CS448),2)","v":0},{"$f":"ROUND(($I448*Fond!CT448),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A448<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[35,12,0,{"$f":"IF(OR(AND(m>0,A449<m,OR(AND(EE=1,C449>0),AND(EE<>1,B449=1))),AND(m<=0,A449<n,B449=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A449=0,B449=1,EE=0),$E$15*$B$4,IF(AND(C449>0,A449<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E449=0,0,MAX((E449+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A449=0,B449=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A449<n)*IF(AND(B449>1,C449=0),0,ROUND(IF(EE=1,($B$11+IF(A449>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A449>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C449*$M$3),10))+IF(AND(A449<n,A449>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I449*Fond!CP449),2)","v":0},{"$f":"ROUND(($I449*Fond!CQ449),2)","v":0},{"$f":"ROUND(($I449*Fond!CR449),2)","v":0},{"$f":"ROUND(($I449*Fond!CS449),2)","v":0},{"$f":"ROUND(($I449*Fond!CT449),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A449<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,1,0,{"$f":"IF(OR(AND(m>0,A450<m,OR(AND(EE=1,C450>0),AND(EE<>1,B450=1))),AND(m<=0,A450<n,B450=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A450=0,B450=1,EE=0),$E$15*$B$4,IF(AND(C450>0,A450<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E450=0,0,MAX((E450+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A450=0,B450=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A450<n)*IF(AND(B450>1,C450=0),0,ROUND(IF(EE=1,($B$11+IF(A450>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A450>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C450*$M$3),10))+IF(AND(A450<n,A450>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I450*Fond!CP450),2)","v":0},{"$f":"ROUND(($I450*Fond!CQ450),2)","v":0},{"$f":"ROUND(($I450*Fond!CR450),2)","v":0},{"$f":"ROUND(($I450*Fond!CS450),2)","v":0},{"$f":"ROUND(($I450*Fond!CT450),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A450<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,2,0,{"$f":"IF(OR(AND(m>0,A451<m,OR(AND(EE=1,C451>0),AND(EE<>1,B451=1))),AND(m<=0,A451<n,B451=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A451=0,B451=1,EE=0),$E$15*$B$4,IF(AND(C451>0,A451<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E451=0,0,MAX((E451+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A451=0,B451=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A451<n)*IF(AND(B451>1,C451=0),0,ROUND(IF(EE=1,($B$11+IF(A451>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A451>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C451*$M$3),10))+IF(AND(A451<n,A451>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I451*Fond!CP451),2)","v":0},{"$f":"ROUND(($I451*Fond!CQ451),2)","v":0},{"$f":"ROUND(($I451*Fond!CR451),2)","v":0},{"$f":"ROUND(($I451*Fond!CS451),2)","v":0},{"$f":"ROUND(($I451*Fond!CT451),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A451<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,3,0,{"$f":"IF(OR(AND(m>0,A452<m,OR(AND(EE=1,C452>0),AND(EE<>1,B452=1))),AND(m<=0,A452<n,B452=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A452=0,B452=1,EE=0),$E$15*$B$4,IF(AND(C452>0,A452<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E452=0,0,MAX((E452+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A452=0,B452=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A452<n)*IF(AND(B452>1,C452=0),0,ROUND(IF(EE=1,($B$11+IF(A452>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A452>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C452*$M$3),10))+IF(AND(A452<n,A452>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I452*Fond!CP452),2)","v":0},{"$f":"ROUND(($I452*Fond!CQ452),2)","v":0},{"$f":"ROUND(($I452*Fond!CR452),2)","v":0},{"$f":"ROUND(($I452*Fond!CS452),2)","v":0},{"$f":"ROUND(($I452*Fond!CT452),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A452<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,4,0,{"$f":"IF(OR(AND(m>0,A453<m,OR(AND(EE=1,C453>0),AND(EE<>1,B453=1))),AND(m<=0,A453<n,B453=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A453=0,B453=1,EE=0),$E$15*$B$4,IF(AND(C453>0,A453<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E453=0,0,MAX((E453+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A453=0,B453=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A453<n)*IF(AND(B453>1,C453=0),0,ROUND(IF(EE=1,($B$11+IF(A453>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A453>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C453*$M$3),10))+IF(AND(A453<n,A453>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I453*Fond!CP453),2)","v":0},{"$f":"ROUND(($I453*Fond!CQ453),2)","v":0},{"$f":"ROUND(($I453*Fond!CR453),2)","v":0},{"$f":"ROUND(($I453*Fond!CS453),2)","v":0},{"$f":"ROUND(($I453*Fond!CT453),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A453<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,5,0,{"$f":"IF(OR(AND(m>0,A454<m,OR(AND(EE=1,C454>0),AND(EE<>1,B454=1))),AND(m<=0,A454<n,B454=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A454=0,B454=1,EE=0),$E$15*$B$4,IF(AND(C454>0,A454<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E454=0,0,MAX((E454+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A454=0,B454=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A454<n)*IF(AND(B454>1,C454=0),0,ROUND(IF(EE=1,($B$11+IF(A454>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A454>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C454*$M$3),10))+IF(AND(A454<n,A454>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I454*Fond!CP454),2)","v":0},{"$f":"ROUND(($I454*Fond!CQ454),2)","v":0},{"$f":"ROUND(($I454*Fond!CR454),2)","v":0},{"$f":"ROUND(($I454*Fond!CS454),2)","v":0},{"$f":"ROUND(($I454*Fond!CT454),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A454<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,6,0,{"$f":"IF(OR(AND(m>0,A455<m,OR(AND(EE=1,C455>0),AND(EE<>1,B455=1))),AND(m<=0,A455<n,B455=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A455=0,B455=1,EE=0),$E$15*$B$4,IF(AND(C455>0,A455<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E455=0,0,MAX((E455+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A455=0,B455=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A455<n)*IF(AND(B455>1,C455=0),0,ROUND(IF(EE=1,($B$11+IF(A455>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A455>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C455*$M$3),10))+IF(AND(A455<n,A455>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I455*Fond!CP455),2)","v":0},{"$f":"ROUND(($I455*Fond!CQ455),2)","v":0},{"$f":"ROUND(($I455*Fond!CR455),2)","v":0},{"$f":"ROUND(($I455*Fond!CS455),2)","v":0},{"$f":"ROUND(($I455*Fond!CT455),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A455<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,7,0,{"$f":"IF(OR(AND(m>0,A456<m,OR(AND(EE=1,C456>0),AND(EE<>1,B456=1))),AND(m<=0,A456<n,B456=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A456=0,B456=1,EE=0),$E$15*$B$4,IF(AND(C456>0,A456<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E456=0,0,MAX((E456+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A456=0,B456=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A456<n)*IF(AND(B456>1,C456=0),0,ROUND(IF(EE=1,($B$11+IF(A456>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A456>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C456*$M$3),10))+IF(AND(A456<n,A456>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I456*Fond!CP456),2)","v":0},{"$f":"ROUND(($I456*Fond!CQ456),2)","v":0},{"$f":"ROUND(($I456*Fond!CR456),2)","v":0},{"$f":"ROUND(($I456*Fond!CS456),2)","v":0},{"$f":"ROUND(($I456*Fond!CT456),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A456<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,8,0,{"$f":"IF(OR(AND(m>0,A457<m,OR(AND(EE=1,C457>0),AND(EE<>1,B457=1))),AND(m<=0,A457<n,B457=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A457=0,B457=1,EE=0),$E$15*$B$4,IF(AND(C457>0,A457<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E457=0,0,MAX((E457+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A457=0,B457=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A457<n)*IF(AND(B457>1,C457=0),0,ROUND(IF(EE=1,($B$11+IF(A457>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A457>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C457*$M$3),10))+IF(AND(A457<n,A457>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I457*Fond!CP457),2)","v":0},{"$f":"ROUND(($I457*Fond!CQ457),2)","v":0},{"$f":"ROUND(($I457*Fond!CR457),2)","v":0},{"$f":"ROUND(($I457*Fond!CS457),2)","v":0},{"$f":"ROUND(($I457*Fond!CT457),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A457<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,9,0,{"$f":"IF(OR(AND(m>0,A458<m,OR(AND(EE=1,C458>0),AND(EE<>1,B458=1))),AND(m<=0,A458<n,B458=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A458=0,B458=1,EE=0),$E$15*$B$4,IF(AND(C458>0,A458<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E458=0,0,MAX((E458+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A458=0,B458=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A458<n)*IF(AND(B458>1,C458=0),0,ROUND(IF(EE=1,($B$11+IF(A458>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A458>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C458*$M$3),10))+IF(AND(A458<n,A458>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I458*Fond!CP458),2)","v":0},{"$f":"ROUND(($I458*Fond!CQ458),2)","v":0},{"$f":"ROUND(($I458*Fond!CR458),2)","v":0},{"$f":"ROUND(($I458*Fond!CS458),2)","v":0},{"$f":"ROUND(($I458*Fond!CT458),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A458<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,10,0,{"$f":"IF(OR(AND(m>0,A459<m,OR(AND(EE=1,C459>0),AND(EE<>1,B459=1))),AND(m<=0,A459<n,B459=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A459=0,B459=1,EE=0),$E$15*$B$4,IF(AND(C459>0,A459<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E459=0,0,MAX((E459+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A459=0,B459=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A459<n)*IF(AND(B459>1,C459=0),0,ROUND(IF(EE=1,($B$11+IF(A459>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A459>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C459*$M$3),10))+IF(AND(A459<n,A459>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I459*Fond!CP459),2)","v":0},{"$f":"ROUND(($I459*Fond!CQ459),2)","v":0},{"$f":"ROUND(($I459*Fond!CR459),2)","v":0},{"$f":"ROUND(($I459*Fond!CS459),2)","v":0},{"$f":"ROUND(($I459*Fond!CT459),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A459<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,11,0,{"$f":"IF(OR(AND(m>0,A460<m,OR(AND(EE=1,C460>0),AND(EE<>1,B460=1))),AND(m<=0,A460<n,B460=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A460=0,B460=1,EE=0),$E$15*$B$4,IF(AND(C460>0,A460<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E460=0,0,MAX((E460+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A460=0,B460=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A460<n)*IF(AND(B460>1,C460=0),0,ROUND(IF(EE=1,($B$11+IF(A460>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A460>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C460*$M$3),10))+IF(AND(A460<n,A460>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I460*Fond!CP460),2)","v":0},{"$f":"ROUND(($I460*Fond!CQ460),2)","v":0},{"$f":"ROUND(($I460*Fond!CR460),2)","v":0},{"$f":"ROUND(($I460*Fond!CS460),2)","v":0},{"$f":"ROUND(($I460*Fond!CT460),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A460<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[36,12,0,{"$f":"IF(OR(AND(m>0,A461<m,OR(AND(EE=1,C461>0),AND(EE<>1,B461=1))),AND(m<=0,A461<n,B461=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A461=0,B461=1,EE=0),$E$15*$B$4,IF(AND(C461>0,A461<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E461=0,0,MAX((E461+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A461=0,B461=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A461<n)*IF(AND(B461>1,C461=0),0,ROUND(IF(EE=1,($B$11+IF(A461>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A461>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C461*$M$3),10))+IF(AND(A461<n,A461>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I461*Fond!CP461),2)","v":0},{"$f":"ROUND(($I461*Fond!CQ461),2)","v":0},{"$f":"ROUND(($I461*Fond!CR461),2)","v":0},{"$f":"ROUND(($I461*Fond!CS461),2)","v":0},{"$f":"ROUND(($I461*Fond!CT461),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A461<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,1,0,{"$f":"IF(OR(AND(m>0,A462<m,OR(AND(EE=1,C462>0),AND(EE<>1,B462=1))),AND(m<=0,A462<n,B462=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A462=0,B462=1,EE=0),$E$15*$B$4,IF(AND(C462>0,A462<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E462=0,0,MAX((E462+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A462=0,B462=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A462<n)*IF(AND(B462>1,C462=0),0,ROUND(IF(EE=1,($B$11+IF(A462>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A462>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C462*$M$3),10))+IF(AND(A462<n,A462>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I462*Fond!CP462),2)","v":0},{"$f":"ROUND(($I462*Fond!CQ462),2)","v":0},{"$f":"ROUND(($I462*Fond!CR462),2)","v":0},{"$f":"ROUND(($I462*Fond!CS462),2)","v":0},{"$f":"ROUND(($I462*Fond!CT462),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A462<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,2,0,{"$f":"IF(OR(AND(m>0,A463<m,OR(AND(EE=1,C463>0),AND(EE<>1,B463=1))),AND(m<=0,A463<n,B463=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A463=0,B463=1,EE=0),$E$15*$B$4,IF(AND(C463>0,A463<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E463=0,0,MAX((E463+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A463=0,B463=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A463<n)*IF(AND(B463>1,C463=0),0,ROUND(IF(EE=1,($B$11+IF(A463>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A463>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C463*$M$3),10))+IF(AND(A463<n,A463>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I463*Fond!CP463),2)","v":0},{"$f":"ROUND(($I463*Fond!CQ463),2)","v":0},{"$f":"ROUND(($I463*Fond!CR463),2)","v":0},{"$f":"ROUND(($I463*Fond!CS463),2)","v":0},{"$f":"ROUND(($I463*Fond!CT463),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A463<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,3,0,{"$f":"IF(OR(AND(m>0,A464<m,OR(AND(EE=1,C464>0),AND(EE<>1,B464=1))),AND(m<=0,A464<n,B464=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A464=0,B464=1,EE=0),$E$15*$B$4,IF(AND(C464>0,A464<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E464=0,0,MAX((E464+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A464=0,B464=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A464<n)*IF(AND(B464>1,C464=0),0,ROUND(IF(EE=1,($B$11+IF(A464>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A464>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C464*$M$3),10))+IF(AND(A464<n,A464>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I464*Fond!CP464),2)","v":0},{"$f":"ROUND(($I464*Fond!CQ464),2)","v":0},{"$f":"ROUND(($I464*Fond!CR464),2)","v":0},{"$f":"ROUND(($I464*Fond!CS464),2)","v":0},{"$f":"ROUND(($I464*Fond!CT464),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A464<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,4,0,{"$f":"IF(OR(AND(m>0,A465<m,OR(AND(EE=1,C465>0),AND(EE<>1,B465=1))),AND(m<=0,A465<n,B465=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A465=0,B465=1,EE=0),$E$15*$B$4,IF(AND(C465>0,A465<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E465=0,0,MAX((E465+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A465=0,B465=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A465<n)*IF(AND(B465>1,C465=0),0,ROUND(IF(EE=1,($B$11+IF(A465>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A465>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C465*$M$3),10))+IF(AND(A465<n,A465>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I465*Fond!CP465),2)","v":0},{"$f":"ROUND(($I465*Fond!CQ465),2)","v":0},{"$f":"ROUND(($I465*Fond!CR465),2)","v":0},{"$f":"ROUND(($I465*Fond!CS465),2)","v":0},{"$f":"ROUND(($I465*Fond!CT465),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A465<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,5,{"$f":"ROUND(IF(OR(AND(m=0,A466=0,B466=1),AND(m>0,A466<m,MOD((B466-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A466<m,OR(AND(EE=1,C466>0),AND(EE<>1,B466=1))),AND(m<=0,A466<n,B466=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A466=0,B466=1,EE=0),$E$15*$B$4,IF(AND(C466>0,A466<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E466=0,0,MAX((E466+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A466=0,B466=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A466<n)*IF(AND(B466>1,C466=0),0,ROUND(IF(EE=1,($B$11+IF(A466>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A466>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C466*$M$3),10))+IF(AND(A466<n,A466>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I466*Fond!CP466),2)","v":0},{"$f":"ROUND(($I466*Fond!CQ466),2)","v":0},{"$f":"ROUND(($I466*Fond!CR466),2)","v":0},{"$f":"ROUND(($I466*Fond!CS466),2)","v":0},{"$f":"ROUND(($I466*Fond!CT466),2)","v":0},{"$f":"IF($I466<0,0,IF($C466>0,ROUND(J466-J466/(1+$F$8),2),0))","v":0},{"$f":"IF($I466<0,0,IF($C466>0,ROUND(K466-K466/(1+$G$8),2),0))","v":0},{"$f":"IF($I466<0,0,IF($C466>0,ROUND(L466-L466/(1+$H$8),2),0))","v":0},{"$f":"IF($I466<0,0,IF($C466>0,ROUND(M466-M466/(1+$I$8),2),0))","v":0},{"$f":"IF($I466<0,0,IF($C466>0,ROUND(N466-N466/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A466<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,6,0,{"$f":"IF(OR(AND(m>0,A467<m,OR(AND(EE=1,C467>0),AND(EE<>1,B467=1))),AND(m<=0,A467<n,B467=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A467=0,B467=1,EE=0),$E$15*$B$4,IF(AND(C467>0,A467<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E467=0,0,MAX((E467+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A467=0,B467=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C467>0,ROUND(C467*$B$6,2),0)","v":0},{"$f":"(A467<n)*IF(AND(B467>1,C467=0),0,ROUND(IF(EE=1,($B$11+IF(A467>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A467>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C467*$M$3),10))+IF(AND(A467<n,A467>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C467=0,A467+B467>1),0,C467-(D467+F467+G467+H467)),2)","v":0},{"$f":"ROUND(($I467*Fond!CP467),2)","v":0},{"$f":"ROUND(($I467*Fond!CQ467),2)","v":0},{"$f":"ROUND(($I467*Fond!CR467),2)","v":0},{"$f":"ROUND(($I467*Fond!CS467),2)","v":0},{"$f":"ROUND(($I467*Fond!CT467),2)","v":0},0,0,0,0,0,{"$f":"J467-O467","v":0},{"$f":"K467-P467","v":0},{"$f":"L467-Q467","v":0},{"$f":"M467-R467","v":0},{"$f":"N467-S467","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A467<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,7,0,{"$f":"IF(OR(AND(m>0,A468<m,OR(AND(EE=1,C468>0),AND(EE<>1,B468=1))),AND(m<=0,A468<n,B468=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A468=0,B468=1,EE=0),$E$15*$B$4,IF(AND(C468>0,A468<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E468=0,0,MAX((E468+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A468=0,B468=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A468<n)*IF(AND(B468>1,C468=0),0,ROUND(IF(EE=1,($B$11+IF(A468>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A468>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C468*$M$3),10))+IF(AND(A468<n,A468>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I468*Fond!CP468),2)","v":0},{"$f":"ROUND(($I468*Fond!CQ468),2)","v":0},{"$f":"ROUND(($I468*Fond!CR468),2)","v":0},{"$f":"ROUND(($I468*Fond!CS468),2)","v":0},{"$f":"ROUND(($I468*Fond!CT468),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A468<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,8,0,{"$f":"IF(OR(AND(m>0,A469<m,OR(AND(EE=1,C469>0),AND(EE<>1,B469=1))),AND(m<=0,A469<n,B469=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A469=0,B469=1,EE=0),$E$15*$B$4,IF(AND(C469>0,A469<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E469=0,0,MAX((E469+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A469=0,B469=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A469<n)*IF(AND(B469>1,C469=0),0,ROUND(IF(EE=1,($B$11+IF(A469>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A469>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C469*$M$3),10))+IF(AND(A469<n,A469>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I469*Fond!CP469),2)","v":0},{"$f":"ROUND(($I469*Fond!CQ469),2)","v":0},{"$f":"ROUND(($I469*Fond!CR469),2)","v":0},{"$f":"ROUND(($I469*Fond!CS469),2)","v":0},{"$f":"ROUND(($I469*Fond!CT469),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A469<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,9,0,{"$f":"IF(OR(AND(m>0,A470<m,OR(AND(EE=1,C470>0),AND(EE<>1,B470=1))),AND(m<=0,A470<n,B470=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A470=0,B470=1,EE=0),$E$15*$B$4,IF(AND(C470>0,A470<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E470=0,0,MAX((E470+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A470=0,B470=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A470<n)*IF(AND(B470>1,C470=0),0,ROUND(IF(EE=1,($B$11+IF(A470>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A470>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C470*$M$3),10))+IF(AND(A470<n,A470>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I470*Fond!CP470),2)","v":0},{"$f":"ROUND(($I470*Fond!CQ470),2)","v":0},{"$f":"ROUND(($I470*Fond!CR470),2)","v":0},{"$f":"ROUND(($I470*Fond!CS470),2)","v":0},{"$f":"ROUND(($I470*Fond!CT470),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A470<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,10,0,{"$f":"IF(OR(AND(m>0,A471<m,OR(AND(EE=1,C471>0),AND(EE<>1,B471=1))),AND(m<=0,A471<n,B471=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A471=0,B471=1,EE=0),$E$15*$B$4,IF(AND(C471>0,A471<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E471=0,0,MAX((E471+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A471=0,B471=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A471<n)*IF(AND(B471>1,C471=0),0,ROUND(IF(EE=1,($B$11+IF(A471>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A471>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C471*$M$3),10))+IF(AND(A471<n,A471>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I471*Fond!CP471),2)","v":0},{"$f":"ROUND(($I471*Fond!CQ471),2)","v":0},{"$f":"ROUND(($I471*Fond!CR471),2)","v":0},{"$f":"ROUND(($I471*Fond!CS471),2)","v":0},{"$f":"ROUND(($I471*Fond!CT471),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A471<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,11,0,{"$f":"IF(OR(AND(m>0,A472<m,OR(AND(EE=1,C472>0),AND(EE<>1,B472=1))),AND(m<=0,A472<n,B472=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A472=0,B472=1,EE=0),$E$15*$B$4,IF(AND(C472>0,A472<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E472=0,0,MAX((E472+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A472=0,B472=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A472<n)*IF(AND(B472>1,C472=0),0,ROUND(IF(EE=1,($B$11+IF(A472>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A472>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C472*$M$3),10))+IF(AND(A472<n,A472>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I472*Fond!CP472),2)","v":0},{"$f":"ROUND(($I472*Fond!CQ472),2)","v":0},{"$f":"ROUND(($I472*Fond!CR472),2)","v":0},{"$f":"ROUND(($I472*Fond!CS472),2)","v":0},{"$f":"ROUND(($I472*Fond!CT472),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A472<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[37,12,0,{"$f":"IF(OR(AND(m>0,A473<m,OR(AND(EE=1,C473>0),AND(EE<>1,B473=1))),AND(m<=0,A473<n,B473=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A473=0,B473=1,EE=0),$E$15*$B$4,IF(AND(C473>0,A473<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E473=0,0,MAX((E473+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A473=0,B473=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A473<n)*IF(AND(B473>1,C473=0),0,ROUND(IF(EE=1,($B$11+IF(A473>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A473>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C473*$M$3),10))+IF(AND(A473<n,A473>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I473*Fond!CP473),2)","v":0},{"$f":"ROUND(($I473*Fond!CQ473),2)","v":0},{"$f":"ROUND(($I473*Fond!CR473),2)","v":0},{"$f":"ROUND(($I473*Fond!CS473),2)","v":0},{"$f":"ROUND(($I473*Fond!CT473),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A473<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,1,0,{"$f":"IF(OR(AND(m>0,A474<m,OR(AND(EE=1,C474>0),AND(EE<>1,B474=1))),AND(m<=0,A474<n,B474=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A474=0,B474=1,EE=0),$E$15*$B$4,IF(AND(C474>0,A474<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E474=0,0,MAX((E474+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A474=0,B474=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A474<n)*IF(AND(B474>1,C474=0),0,ROUND(IF(EE=1,($B$11+IF(A474>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A474>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C474*$M$3),10))+IF(AND(A474<n,A474>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I474*Fond!CP474),2)","v":0},{"$f":"ROUND(($I474*Fond!CQ474),2)","v":0},{"$f":"ROUND(($I474*Fond!CR474),2)","v":0},{"$f":"ROUND(($I474*Fond!CS474),2)","v":0},{"$f":"ROUND(($I474*Fond!CT474),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A474<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,2,0,{"$f":"IF(OR(AND(m>0,A475<m,OR(AND(EE=1,C475>0),AND(EE<>1,B475=1))),AND(m<=0,A475<n,B475=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A475=0,B475=1,EE=0),$E$15*$B$4,IF(AND(C475>0,A475<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E475=0,0,MAX((E475+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A475=0,B475=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A475<n)*IF(AND(B475>1,C475=0),0,ROUND(IF(EE=1,($B$11+IF(A475>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A475>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C475*$M$3),10))+IF(AND(A475<n,A475>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I475*Fond!CP475),2)","v":0},{"$f":"ROUND(($I475*Fond!CQ475),2)","v":0},{"$f":"ROUND(($I475*Fond!CR475),2)","v":0},{"$f":"ROUND(($I475*Fond!CS475),2)","v":0},{"$f":"ROUND(($I475*Fond!CT475),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A475<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,3,0,{"$f":"IF(OR(AND(m>0,A476<m,OR(AND(EE=1,C476>0),AND(EE<>1,B476=1))),AND(m<=0,A476<n,B476=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A476=0,B476=1,EE=0),$E$15*$B$4,IF(AND(C476>0,A476<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E476=0,0,MAX((E476+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A476=0,B476=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A476<n)*IF(AND(B476>1,C476=0),0,ROUND(IF(EE=1,($B$11+IF(A476>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A476>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C476*$M$3),10))+IF(AND(A476<n,A476>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I476*Fond!CP476),2)","v":0},{"$f":"ROUND(($I476*Fond!CQ476),2)","v":0},{"$f":"ROUND(($I476*Fond!CR476),2)","v":0},{"$f":"ROUND(($I476*Fond!CS476),2)","v":0},{"$f":"ROUND(($I476*Fond!CT476),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A476<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,4,0,{"$f":"IF(OR(AND(m>0,A477<m,OR(AND(EE=1,C477>0),AND(EE<>1,B477=1))),AND(m<=0,A477<n,B477=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A477=0,B477=1,EE=0),$E$15*$B$4,IF(AND(C477>0,A477<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E477=0,0,MAX((E477+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A477=0,B477=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A477<n)*IF(AND(B477>1,C477=0),0,ROUND(IF(EE=1,($B$11+IF(A477>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A477>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C477*$M$3),10))+IF(AND(A477<n,A477>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I477*Fond!CP477),2)","v":0},{"$f":"ROUND(($I477*Fond!CQ477),2)","v":0},{"$f":"ROUND(($I477*Fond!CR477),2)","v":0},{"$f":"ROUND(($I477*Fond!CS477),2)","v":0},{"$f":"ROUND(($I477*Fond!CT477),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A477<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,5,0,{"$f":"IF(OR(AND(m>0,A478<m,OR(AND(EE=1,C478>0),AND(EE<>1,B478=1))),AND(m<=0,A478<n,B478=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A478=0,B478=1,EE=0),$E$15*$B$4,IF(AND(C478>0,A478<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E478=0,0,MAX((E478+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A478=0,B478=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A478<n)*IF(AND(B478>1,C478=0),0,ROUND(IF(EE=1,($B$11+IF(A478>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A478>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C478*$M$3),10))+IF(AND(A478<n,A478>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I478*Fond!CP478),2)","v":0},{"$f":"ROUND(($I478*Fond!CQ478),2)","v":0},{"$f":"ROUND(($I478*Fond!CR478),2)","v":0},{"$f":"ROUND(($I478*Fond!CS478),2)","v":0},{"$f":"ROUND(($I478*Fond!CT478),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A478<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,6,0,{"$f":"IF(OR(AND(m>0,A479<m,OR(AND(EE=1,C479>0),AND(EE<>1,B479=1))),AND(m<=0,A479<n,B479=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A479=0,B479=1,EE=0),$E$15*$B$4,IF(AND(C479>0,A479<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E479=0,0,MAX((E479+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A479=0,B479=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A479<n)*IF(AND(B479>1,C479=0),0,ROUND(IF(EE=1,($B$11+IF(A479>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A479>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C479*$M$3),10))+IF(AND(A479<n,A479>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I479*Fond!CP479),2)","v":0},{"$f":"ROUND(($I479*Fond!CQ479),2)","v":0},{"$f":"ROUND(($I479*Fond!CR479),2)","v":0},{"$f":"ROUND(($I479*Fond!CS479),2)","v":0},{"$f":"ROUND(($I479*Fond!CT479),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A479<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,7,0,{"$f":"IF(OR(AND(m>0,A480<m,OR(AND(EE=1,C480>0),AND(EE<>1,B480=1))),AND(m<=0,A480<n,B480=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A480=0,B480=1,EE=0),$E$15*$B$4,IF(AND(C480>0,A480<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E480=0,0,MAX((E480+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A480=0,B480=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A480<n)*IF(AND(B480>1,C480=0),0,ROUND(IF(EE=1,($B$11+IF(A480>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A480>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C480*$M$3),10))+IF(AND(A480<n,A480>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I480*Fond!CP480),2)","v":0},{"$f":"ROUND(($I480*Fond!CQ480),2)","v":0},{"$f":"ROUND(($I480*Fond!CR480),2)","v":0},{"$f":"ROUND(($I480*Fond!CS480),2)","v":0},{"$f":"ROUND(($I480*Fond!CT480),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A480<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,8,0,{"$f":"IF(OR(AND(m>0,A481<m,OR(AND(EE=1,C481>0),AND(EE<>1,B481=1))),AND(m<=0,A481<n,B481=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A481=0,B481=1,EE=0),$E$15*$B$4,IF(AND(C481>0,A481<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E481=0,0,MAX((E481+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A481=0,B481=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A481<n)*IF(AND(B481>1,C481=0),0,ROUND(IF(EE=1,($B$11+IF(A481>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A481>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C481*$M$3),10))+IF(AND(A481<n,A481>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I481*Fond!CP481),2)","v":0},{"$f":"ROUND(($I481*Fond!CQ481),2)","v":0},{"$f":"ROUND(($I481*Fond!CR481),2)","v":0},{"$f":"ROUND(($I481*Fond!CS481),2)","v":0},{"$f":"ROUND(($I481*Fond!CT481),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A481<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,9,0,{"$f":"IF(OR(AND(m>0,A482<m,OR(AND(EE=1,C482>0),AND(EE<>1,B482=1))),AND(m<=0,A482<n,B482=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A482=0,B482=1,EE=0),$E$15*$B$4,IF(AND(C482>0,A482<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E482=0,0,MAX((E482+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A482=0,B482=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A482<n)*IF(AND(B482>1,C482=0),0,ROUND(IF(EE=1,($B$11+IF(A482>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A482>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C482*$M$3),10))+IF(AND(A482<n,A482>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I482*Fond!CP482),2)","v":0},{"$f":"ROUND(($I482*Fond!CQ482),2)","v":0},{"$f":"ROUND(($I482*Fond!CR482),2)","v":0},{"$f":"ROUND(($I482*Fond!CS482),2)","v":0},{"$f":"ROUND(($I482*Fond!CT482),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A482<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,10,0,{"$f":"IF(OR(AND(m>0,A483<m,OR(AND(EE=1,C483>0),AND(EE<>1,B483=1))),AND(m<=0,A483<n,B483=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A483=0,B483=1,EE=0),$E$15*$B$4,IF(AND(C483>0,A483<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E483=0,0,MAX((E483+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A483=0,B483=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A483<n)*IF(AND(B483>1,C483=0),0,ROUND(IF(EE=1,($B$11+IF(A483>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A483>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C483*$M$3),10))+IF(AND(A483<n,A483>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I483*Fond!CP483),2)","v":0},{"$f":"ROUND(($I483*Fond!CQ483),2)","v":0},{"$f":"ROUND(($I483*Fond!CR483),2)","v":0},{"$f":"ROUND(($I483*Fond!CS483),2)","v":0},{"$f":"ROUND(($I483*Fond!CT483),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A483<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,11,0,{"$f":"IF(OR(AND(m>0,A484<m,OR(AND(EE=1,C484>0),AND(EE<>1,B484=1))),AND(m<=0,A484<n,B484=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A484=0,B484=1,EE=0),$E$15*$B$4,IF(AND(C484>0,A484<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E484=0,0,MAX((E484+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A484=0,B484=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A484<n)*IF(AND(B484>1,C484=0),0,ROUND(IF(EE=1,($B$11+IF(A484>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A484>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C484*$M$3),10))+IF(AND(A484<n,A484>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I484*Fond!CP484),2)","v":0},{"$f":"ROUND(($I484*Fond!CQ484),2)","v":0},{"$f":"ROUND(($I484*Fond!CR484),2)","v":0},{"$f":"ROUND(($I484*Fond!CS484),2)","v":0},{"$f":"ROUND(($I484*Fond!CT484),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A484<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[38,12,0,{"$f":"IF(OR(AND(m>0,A485<m,OR(AND(EE=1,C485>0),AND(EE<>1,B485=1))),AND(m<=0,A485<n,B485=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A485=0,B485=1,EE=0),$E$15*$B$4,IF(AND(C485>0,A485<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E485=0,0,MAX((E485+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A485=0,B485=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A485<n)*IF(AND(B485>1,C485=0),0,ROUND(IF(EE=1,($B$11+IF(A485>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A485>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C485*$M$3),10))+IF(AND(A485<n,A485>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I485*Fond!CP485),2)","v":0},{"$f":"ROUND(($I485*Fond!CQ485),2)","v":0},{"$f":"ROUND(($I485*Fond!CR485),2)","v":0},{"$f":"ROUND(($I485*Fond!CS485),2)","v":0},{"$f":"ROUND(($I485*Fond!CT485),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A485<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,1,0,{"$f":"IF(OR(AND(m>0,A486<m,OR(AND(EE=1,C486>0),AND(EE<>1,B486=1))),AND(m<=0,A486<n,B486=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A486=0,B486=1,EE=0),$E$15*$B$4,IF(AND(C486>0,A486<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E486=0,0,MAX((E486+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A486=0,B486=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A486<n)*IF(AND(B486>1,C486=0),0,ROUND(IF(EE=1,($B$11+IF(A486>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A486>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C486*$M$3),10))+IF(AND(A486<n,A486>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I486*Fond!CP486),2)","v":0},{"$f":"ROUND(($I486*Fond!CQ486),2)","v":0},{"$f":"ROUND(($I486*Fond!CR486),2)","v":0},{"$f":"ROUND(($I486*Fond!CS486),2)","v":0},{"$f":"ROUND(($I486*Fond!CT486),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A486<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,2,0,{"$f":"IF(OR(AND(m>0,A487<m,OR(AND(EE=1,C487>0),AND(EE<>1,B487=1))),AND(m<=0,A487<n,B487=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A487=0,B487=1,EE=0),$E$15*$B$4,IF(AND(C487>0,A487<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E487=0,0,MAX((E487+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A487=0,B487=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A487<n)*IF(AND(B487>1,C487=0),0,ROUND(IF(EE=1,($B$11+IF(A487>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A487>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C487*$M$3),10))+IF(AND(A487<n,A487>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I487*Fond!CP487),2)","v":0},{"$f":"ROUND(($I487*Fond!CQ487),2)","v":0},{"$f":"ROUND(($I487*Fond!CR487),2)","v":0},{"$f":"ROUND(($I487*Fond!CS487),2)","v":0},{"$f":"ROUND(($I487*Fond!CT487),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A487<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,3,0,{"$f":"IF(OR(AND(m>0,A488<m,OR(AND(EE=1,C488>0),AND(EE<>1,B488=1))),AND(m<=0,A488<n,B488=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A488=0,B488=1,EE=0),$E$15*$B$4,IF(AND(C488>0,A488<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E488=0,0,MAX((E488+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A488=0,B488=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A488<n)*IF(AND(B488>1,C488=0),0,ROUND(IF(EE=1,($B$11+IF(A488>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A488>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C488*$M$3),10))+IF(AND(A488<n,A488>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I488*Fond!CP488),2)","v":0},{"$f":"ROUND(($I488*Fond!CQ488),2)","v":0},{"$f":"ROUND(($I488*Fond!CR488),2)","v":0},{"$f":"ROUND(($I488*Fond!CS488),2)","v":0},{"$f":"ROUND(($I488*Fond!CT488),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A488<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,4,0,{"$f":"IF(OR(AND(m>0,A489<m,OR(AND(EE=1,C489>0),AND(EE<>1,B489=1))),AND(m<=0,A489<n,B489=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A489=0,B489=1,EE=0),$E$15*$B$4,IF(AND(C489>0,A489<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E489=0,0,MAX((E489+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A489=0,B489=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A489<n)*IF(AND(B489>1,C489=0),0,ROUND(IF(EE=1,($B$11+IF(A489>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A489>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C489*$M$3),10))+IF(AND(A489<n,A489>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I489*Fond!CP489),2)","v":0},{"$f":"ROUND(($I489*Fond!CQ489),2)","v":0},{"$f":"ROUND(($I489*Fond!CR489),2)","v":0},{"$f":"ROUND(($I489*Fond!CS489),2)","v":0},{"$f":"ROUND(($I489*Fond!CT489),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A489<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,5,0,{"$f":"IF(OR(AND(m>0,A490<m,OR(AND(EE=1,C490>0),AND(EE<>1,B490=1))),AND(m<=0,A490<n,B490=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A490=0,B490=1,EE=0),$E$15*$B$4,IF(AND(C490>0,A490<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E490=0,0,MAX((E490+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A490=0,B490=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A490<n)*IF(AND(B490>1,C490=0),0,ROUND(IF(EE=1,($B$11+IF(A490>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A490>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C490*$M$3),10))+IF(AND(A490<n,A490>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I490*Fond!CP490),2)","v":0},{"$f":"ROUND(($I490*Fond!CQ490),2)","v":0},{"$f":"ROUND(($I490*Fond!CR490),2)","v":0},{"$f":"ROUND(($I490*Fond!CS490),2)","v":0},{"$f":"ROUND(($I490*Fond!CT490),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A490<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,6,0,{"$f":"IF(OR(AND(m>0,A491<m,OR(AND(EE=1,C491>0),AND(EE<>1,B491=1))),AND(m<=0,A491<n,B491=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A491=0,B491=1,EE=0),$E$15*$B$4,IF(AND(C491>0,A491<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E491=0,0,MAX((E491+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A491=0,B491=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A491<n)*IF(AND(B491>1,C491=0),0,ROUND(IF(EE=1,($B$11+IF(A491>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A491>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C491*$M$3),10))+IF(AND(A491<n,A491>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I491*Fond!CP491),2)","v":0},{"$f":"ROUND(($I491*Fond!CQ491),2)","v":0},{"$f":"ROUND(($I491*Fond!CR491),2)","v":0},{"$f":"ROUND(($I491*Fond!CS491),2)","v":0},{"$f":"ROUND(($I491*Fond!CT491),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A491<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,7,0,{"$f":"IF(OR(AND(m>0,A492<m,OR(AND(EE=1,C492>0),AND(EE<>1,B492=1))),AND(m<=0,A492<n,B492=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A492=0,B492=1,EE=0),$E$15*$B$4,IF(AND(C492>0,A492<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E492=0,0,MAX((E492+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A492=0,B492=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A492<n)*IF(AND(B492>1,C492=0),0,ROUND(IF(EE=1,($B$11+IF(A492>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A492>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C492*$M$3),10))+IF(AND(A492<n,A492>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I492*Fond!CP492),2)","v":0},{"$f":"ROUND(($I492*Fond!CQ492),2)","v":0},{"$f":"ROUND(($I492*Fond!CR492),2)","v":0},{"$f":"ROUND(($I492*Fond!CS492),2)","v":0},{"$f":"ROUND(($I492*Fond!CT492),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A492<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,8,0,{"$f":"IF(OR(AND(m>0,A493<m,OR(AND(EE=1,C493>0),AND(EE<>1,B493=1))),AND(m<=0,A493<n,B493=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A493=0,B493=1,EE=0),$E$15*$B$4,IF(AND(C493>0,A493<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E493=0,0,MAX((E493+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A493=0,B493=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A493<n)*IF(AND(B493>1,C493=0),0,ROUND(IF(EE=1,($B$11+IF(A493>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A493>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C493*$M$3),10))+IF(AND(A493<n,A493>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I493*Fond!CP493),2)","v":0},{"$f":"ROUND(($I493*Fond!CQ493),2)","v":0},{"$f":"ROUND(($I493*Fond!CR493),2)","v":0},{"$f":"ROUND(($I493*Fond!CS493),2)","v":0},{"$f":"ROUND(($I493*Fond!CT493),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A493<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,9,0,{"$f":"IF(OR(AND(m>0,A494<m,OR(AND(EE=1,C494>0),AND(EE<>1,B494=1))),AND(m<=0,A494<n,B494=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A494=0,B494=1,EE=0),$E$15*$B$4,IF(AND(C494>0,A494<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E494=0,0,MAX((E494+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A494=0,B494=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A494<n)*IF(AND(B494>1,C494=0),0,ROUND(IF(EE=1,($B$11+IF(A494>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A494>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C494*$M$3),10))+IF(AND(A494<n,A494>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I494*Fond!CP494),2)","v":0},{"$f":"ROUND(($I494*Fond!CQ494),2)","v":0},{"$f":"ROUND(($I494*Fond!CR494),2)","v":0},{"$f":"ROUND(($I494*Fond!CS494),2)","v":0},{"$f":"ROUND(($I494*Fond!CT494),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A494<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,10,0,{"$f":"IF(OR(AND(m>0,A495<m,OR(AND(EE=1,C495>0),AND(EE<>1,B495=1))),AND(m<=0,A495<n,B495=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A495=0,B495=1,EE=0),$E$15*$B$4,IF(AND(C495>0,A495<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E495=0,0,MAX((E495+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A495=0,B495=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A495<n)*IF(AND(B495>1,C495=0),0,ROUND(IF(EE=1,($B$11+IF(A495>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A495>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C495*$M$3),10))+IF(AND(A495<n,A495>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I495*Fond!CP495),2)","v":0},{"$f":"ROUND(($I495*Fond!CQ495),2)","v":0},{"$f":"ROUND(($I495*Fond!CR495),2)","v":0},{"$f":"ROUND(($I495*Fond!CS495),2)","v":0},{"$f":"ROUND(($I495*Fond!CT495),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A495<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,11,0,{"$f":"IF(OR(AND(m>0,A496<m,OR(AND(EE=1,C496>0),AND(EE<>1,B496=1))),AND(m<=0,A496<n,B496=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A496=0,B496=1,EE=0),$E$15*$B$4,IF(AND(C496>0,A496<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E496=0,0,MAX((E496+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A496=0,B496=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A496<n)*IF(AND(B496>1,C496=0),0,ROUND(IF(EE=1,($B$11+IF(A496>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A496>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C496*$M$3),10))+IF(AND(A496<n,A496>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I496*Fond!CP496),2)","v":0},{"$f":"ROUND(($I496*Fond!CQ496),2)","v":0},{"$f":"ROUND(($I496*Fond!CR496),2)","v":0},{"$f":"ROUND(($I496*Fond!CS496),2)","v":0},{"$f":"ROUND(($I496*Fond!CT496),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A496<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[39,12,0,{"$f":"IF(OR(AND(m>0,A497<m,OR(AND(EE=1,C497>0),AND(EE<>1,B497=1))),AND(m<=0,A497<n,B497=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A497=0,B497=1,EE=0),$E$15*$B$4,IF(AND(C497>0,A497<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E497=0,0,MAX((E497+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A497=0,B497=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A497<n)*IF(AND(B497>1,C497=0),0,ROUND(IF(EE=1,($B$11+IF(A497>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A497>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C497*$M$3),10))+IF(AND(A497<n,A497>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I497*Fond!CP497),2)","v":0},{"$f":"ROUND(($I497*Fond!CQ497),2)","v":0},{"$f":"ROUND(($I497*Fond!CR497),2)","v":0},{"$f":"ROUND(($I497*Fond!CS497),2)","v":0},{"$f":"ROUND(($I497*Fond!CT497),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A497<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,1,0,{"$f":"IF(OR(AND(m>0,A498<m,OR(AND(EE=1,C498>0),AND(EE<>1,B498=1))),AND(m<=0,A498<n,B498=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A498=0,B498=1,EE=0),$E$15*$B$4,IF(AND(C498>0,A498<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E498=0,0,MAX((E498+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A498=0,B498=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A498<n)*IF(AND(B498>1,C498=0),0,ROUND(IF(EE=1,($B$11+IF(A498>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A498>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C498*$M$3),10))+IF(AND(A498<n,A498>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I498*Fond!CP498),2)","v":0},{"$f":"ROUND(($I498*Fond!CQ498),2)","v":0},{"$f":"ROUND(($I498*Fond!CR498),2)","v":0},{"$f":"ROUND(($I498*Fond!CS498),2)","v":0},{"$f":"ROUND(($I498*Fond!CT498),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A498<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,2,0,{"$f":"IF(OR(AND(m>0,A499<m,OR(AND(EE=1,C499>0),AND(EE<>1,B499=1))),AND(m<=0,A499<n,B499=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A499=0,B499=1,EE=0),$E$15*$B$4,IF(AND(C499>0,A499<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E499=0,0,MAX((E499+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A499=0,B499=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A499<n)*IF(AND(B499>1,C499=0),0,ROUND(IF(EE=1,($B$11+IF(A499>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A499>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C499*$M$3),10))+IF(AND(A499<n,A499>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I499*Fond!CP499),2)","v":0},{"$f":"ROUND(($I499*Fond!CQ499),2)","v":0},{"$f":"ROUND(($I499*Fond!CR499),2)","v":0},{"$f":"ROUND(($I499*Fond!CS499),2)","v":0},{"$f":"ROUND(($I499*Fond!CT499),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A499<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,3,0,{"$f":"IF(OR(AND(m>0,A500<m,OR(AND(EE=1,C500>0),AND(EE<>1,B500=1))),AND(m<=0,A500<n,B500=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A500=0,B500=1,EE=0),$E$15*$B$4,IF(AND(C500>0,A500<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E500=0,0,MAX((E500+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A500=0,B500=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A500<n)*IF(AND(B500>1,C500=0),0,ROUND(IF(EE=1,($B$11+IF(A500>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A500>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C500*$M$3),10))+IF(AND(A500<n,A500>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I500*Fond!CP500),2)","v":0},{"$f":"ROUND(($I500*Fond!CQ500),2)","v":0},{"$f":"ROUND(($I500*Fond!CR500),2)","v":0},{"$f":"ROUND(($I500*Fond!CS500),2)","v":0},{"$f":"ROUND(($I500*Fond!CT500),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A500<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,4,0,{"$f":"IF(OR(AND(m>0,A501<m,OR(AND(EE=1,C501>0),AND(EE<>1,B501=1))),AND(m<=0,A501<n,B501=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A501=0,B501=1,EE=0),$E$15*$B$4,IF(AND(C501>0,A501<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E501=0,0,MAX((E501+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A501=0,B501=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A501<n)*IF(AND(B501>1,C501=0),0,ROUND(IF(EE=1,($B$11+IF(A501>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A501>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C501*$M$3),10))+IF(AND(A501<n,A501>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I501*Fond!CP501),2)","v":0},{"$f":"ROUND(($I501*Fond!CQ501),2)","v":0},{"$f":"ROUND(($I501*Fond!CR501),2)","v":0},{"$f":"ROUND(($I501*Fond!CS501),2)","v":0},{"$f":"ROUND(($I501*Fond!CT501),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A501<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,5,0,{"$f":"IF(OR(AND(m>0,A502<m,OR(AND(EE=1,C502>0),AND(EE<>1,B502=1))),AND(m<=0,A502<n,B502=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A502=0,B502=1,EE=0),$E$15*$B$4,IF(AND(C502>0,A502<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E502=0,0,MAX((E502+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A502=0,B502=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A502<n)*IF(AND(B502>1,C502=0),0,ROUND(IF(EE=1,($B$11+IF(A502>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A502>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C502*$M$3),10))+IF(AND(A502<n,A502>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I502*Fond!CP502),2)","v":0},{"$f":"ROUND(($I502*Fond!CQ502),2)","v":0},{"$f":"ROUND(($I502*Fond!CR502),2)","v":0},{"$f":"ROUND(($I502*Fond!CS502),2)","v":0},{"$f":"ROUND(($I502*Fond!CT502),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A502<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,6,0,{"$f":"IF(OR(AND(m>0,A503<m,OR(AND(EE=1,C503>0),AND(EE<>1,B503=1))),AND(m<=0,A503<n,B503=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A503=0,B503=1,EE=0),$E$15*$B$4,IF(AND(C503>0,A503<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E503=0,0,MAX((E503+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A503=0,B503=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A503<n)*IF(AND(B503>1,C503=0),0,ROUND(IF(EE=1,($B$11+IF(A503>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A503>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C503*$M$3),10))+IF(AND(A503<n,A503>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I503*Fond!CP503),2)","v":0},{"$f":"ROUND(($I503*Fond!CQ503),2)","v":0},{"$f":"ROUND(($I503*Fond!CR503),2)","v":0},{"$f":"ROUND(($I503*Fond!CS503),2)","v":0},{"$f":"ROUND(($I503*Fond!CT503),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A503<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,7,0,{"$f":"IF(OR(AND(m>0,A504<m,OR(AND(EE=1,C504>0),AND(EE<>1,B504=1))),AND(m<=0,A504<n,B504=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A504=0,B504=1,EE=0),$E$15*$B$4,IF(AND(C504>0,A504<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E504=0,0,MAX((E504+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A504=0,B504=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A504<n)*IF(AND(B504>1,C504=0),0,ROUND(IF(EE=1,($B$11+IF(A504>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A504>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C504*$M$3),10))+IF(AND(A504<n,A504>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I504*Fond!CP504),2)","v":0},{"$f":"ROUND(($I504*Fond!CQ504),2)","v":0},{"$f":"ROUND(($I504*Fond!CR504),2)","v":0},{"$f":"ROUND(($I504*Fond!CS504),2)","v":0},{"$f":"ROUND(($I504*Fond!CT504),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A504<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,8,0,{"$f":"IF(OR(AND(m>0,A505<m,OR(AND(EE=1,C505>0),AND(EE<>1,B505=1))),AND(m<=0,A505<n,B505=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A505=0,B505=1,EE=0),$E$15*$B$4,IF(AND(C505>0,A505<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E505=0,0,MAX((E505+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A505=0,B505=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A505<n)*IF(AND(B505>1,C505=0),0,ROUND(IF(EE=1,($B$11+IF(A505>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A505>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C505*$M$3),10))+IF(AND(A505<n,A505>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I505*Fond!CP505),2)","v":0},{"$f":"ROUND(($I505*Fond!CQ505),2)","v":0},{"$f":"ROUND(($I505*Fond!CR505),2)","v":0},{"$f":"ROUND(($I505*Fond!CS505),2)","v":0},{"$f":"ROUND(($I505*Fond!CT505),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A505<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,9,0,{"$f":"IF(OR(AND(m>0,A506<m,OR(AND(EE=1,C506>0),AND(EE<>1,B506=1))),AND(m<=0,A506<n,B506=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A506=0,B506=1,EE=0),$E$15*$B$4,IF(AND(C506>0,A506<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E506=0,0,MAX((E506+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A506=0,B506=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A506<n)*IF(AND(B506>1,C506=0),0,ROUND(IF(EE=1,($B$11+IF(A506>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A506>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C506*$M$3),10))+IF(AND(A506<n,A506>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I506*Fond!CP506),2)","v":0},{"$f":"ROUND(($I506*Fond!CQ506),2)","v":0},{"$f":"ROUND(($I506*Fond!CR506),2)","v":0},{"$f":"ROUND(($I506*Fond!CS506),2)","v":0},{"$f":"ROUND(($I506*Fond!CT506),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A506<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,10,0,{"$f":"IF(OR(AND(m>0,A507<m,OR(AND(EE=1,C507>0),AND(EE<>1,B507=1))),AND(m<=0,A507<n,B507=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A507=0,B507=1,EE=0),$E$15*$B$4,IF(AND(C507>0,A507<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E507=0,0,MAX((E507+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A507=0,B507=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A507<n)*IF(AND(B507>1,C507=0),0,ROUND(IF(EE=1,($B$11+IF(A507>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A507>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C507*$M$3),10))+IF(AND(A507<n,A507>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I507*Fond!CP507),2)","v":0},{"$f":"ROUND(($I507*Fond!CQ507),2)","v":0},{"$f":"ROUND(($I507*Fond!CR507),2)","v":0},{"$f":"ROUND(($I507*Fond!CS507),2)","v":0},{"$f":"ROUND(($I507*Fond!CT507),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A507<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,11,0,{"$f":"IF(OR(AND(m>0,A508<m,OR(AND(EE=1,C508>0),AND(EE<>1,B508=1))),AND(m<=0,A508<n,B508=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A508=0,B508=1,EE=0),$E$15*$B$4,IF(AND(C508>0,A508<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E508=0,0,MAX((E508+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A508=0,B508=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A508<n)*IF(AND(B508>1,C508=0),0,ROUND(IF(EE=1,($B$11+IF(A508>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A508>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C508*$M$3),10))+IF(AND(A508<n,A508>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I508*Fond!CP508),2)","v":0},{"$f":"ROUND(($I508*Fond!CQ508),2)","v":0},{"$f":"ROUND(($I508*Fond!CR508),2)","v":0},{"$f":"ROUND(($I508*Fond!CS508),2)","v":0},{"$f":"ROUND(($I508*Fond!CT508),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A508<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[40,12,0,{"$f":"IF(OR(AND(m>0,A509<m,OR(AND(EE=1,C509>0),AND(EE<>1,B509=1))),AND(m<=0,A509<n,B509=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A509=0,B509=1,EE=0),$E$15*$B$4,IF(AND(C509>0,A509<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E509=0,0,MAX((E509+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A509=0,B509=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A509<n)*IF(AND(B509>1,C509=0),0,ROUND(IF(EE=1,($B$11+IF(A509>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A509>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C509*$M$3),10))+IF(AND(A509<n,A509>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I509*Fond!CP509),2)","v":0},{"$f":"ROUND(($I509*Fond!CQ509),2)","v":0},{"$f":"ROUND(($I509*Fond!CR509),2)","v":0},{"$f":"ROUND(($I509*Fond!CS509),2)","v":0},{"$f":"ROUND(($I509*Fond!CT509),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A509<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,1,0,{"$f":"IF(OR(AND(m>0,A510<m,OR(AND(EE=1,C510>0),AND(EE<>1,B510=1))),AND(m<=0,A510<n,B510=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A510=0,B510=1,EE=0),$E$15*$B$4,IF(AND(C510>0,A510<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E510=0,0,MAX((E510+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A510=0,B510=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A510<n)*IF(AND(B510>1,C510=0),0,ROUND(IF(EE=1,($B$11+IF(A510>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A510>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C510*$M$3),10))+IF(AND(A510<n,A510>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I510*Fond!CP510),2)","v":0},{"$f":"ROUND(($I510*Fond!CQ510),2)","v":0},{"$f":"ROUND(($I510*Fond!CR510),2)","v":0},{"$f":"ROUND(($I510*Fond!CS510),2)","v":0},{"$f":"ROUND(($I510*Fond!CT510),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A510<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,2,0,{"$f":"IF(OR(AND(m>0,A511<m,OR(AND(EE=1,C511>0),AND(EE<>1,B511=1))),AND(m<=0,A511<n,B511=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A511=0,B511=1,EE=0),$E$15*$B$4,IF(AND(C511>0,A511<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E511=0,0,MAX((E511+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A511=0,B511=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A511<n)*IF(AND(B511>1,C511=0),0,ROUND(IF(EE=1,($B$11+IF(A511>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A511>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C511*$M$3),10))+IF(AND(A511<n,A511>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I511*Fond!CP511),2)","v":0},{"$f":"ROUND(($I511*Fond!CQ511),2)","v":0},{"$f":"ROUND(($I511*Fond!CR511),2)","v":0},{"$f":"ROUND(($I511*Fond!CS511),2)","v":0},{"$f":"ROUND(($I511*Fond!CT511),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A511<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,3,0,{"$f":"IF(OR(AND(m>0,A512<m,OR(AND(EE=1,C512>0),AND(EE<>1,B512=1))),AND(m<=0,A512<n,B512=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A512=0,B512=1,EE=0),$E$15*$B$4,IF(AND(C512>0,A512<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E512=0,0,MAX((E512+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A512=0,B512=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A512<n)*IF(AND(B512>1,C512=0),0,ROUND(IF(EE=1,($B$11+IF(A512>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A512>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C512*$M$3),10))+IF(AND(A512<n,A512>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I512*Fond!CP512),2)","v":0},{"$f":"ROUND(($I512*Fond!CQ512),2)","v":0},{"$f":"ROUND(($I512*Fond!CR512),2)","v":0},{"$f":"ROUND(($I512*Fond!CS512),2)","v":0},{"$f":"ROUND(($I512*Fond!CT512),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A512<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,4,0,{"$f":"IF(OR(AND(m>0,A513<m,OR(AND(EE=1,C513>0),AND(EE<>1,B513=1))),AND(m<=0,A513<n,B513=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A513=0,B513=1,EE=0),$E$15*$B$4,IF(AND(C513>0,A513<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E513=0,0,MAX((E513+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A513=0,B513=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A513<n)*IF(AND(B513>1,C513=0),0,ROUND(IF(EE=1,($B$11+IF(A513>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A513>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C513*$M$3),10))+IF(AND(A513<n,A513>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I513*Fond!CP513),2)","v":0},{"$f":"ROUND(($I513*Fond!CQ513),2)","v":0},{"$f":"ROUND(($I513*Fond!CR513),2)","v":0},{"$f":"ROUND(($I513*Fond!CS513),2)","v":0},{"$f":"ROUND(($I513*Fond!CT513),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A513<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,5,0,{"$f":"IF(OR(AND(m>0,A514<m,OR(AND(EE=1,C514>0),AND(EE<>1,B514=1))),AND(m<=0,A514<n,B514=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A514=0,B514=1,EE=0),$E$15*$B$4,IF(AND(C514>0,A514<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E514=0,0,MAX((E514+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A514=0,B514=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A514<n)*IF(AND(B514>1,C514=0),0,ROUND(IF(EE=1,($B$11+IF(A514>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A514>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C514*$M$3),10))+IF(AND(A514<n,A514>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I514*Fond!CP514),2)","v":0},{"$f":"ROUND(($I514*Fond!CQ514),2)","v":0},{"$f":"ROUND(($I514*Fond!CR514),2)","v":0},{"$f":"ROUND(($I514*Fond!CS514),2)","v":0},{"$f":"ROUND(($I514*Fond!CT514),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A514<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,6,0,{"$f":"IF(OR(AND(m>0,A515<m,OR(AND(EE=1,C515>0),AND(EE<>1,B515=1))),AND(m<=0,A515<n,B515=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A515=0,B515=1,EE=0),$E$15*$B$4,IF(AND(C515>0,A515<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E515=0,0,MAX((E515+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A515=0,B515=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A515<n)*IF(AND(B515>1,C515=0),0,ROUND(IF(EE=1,($B$11+IF(A515>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A515>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C515*$M$3),10))+IF(AND(A515<n,A515>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I515*Fond!CP515),2)","v":0},{"$f":"ROUND(($I515*Fond!CQ515),2)","v":0},{"$f":"ROUND(($I515*Fond!CR515),2)","v":0},{"$f":"ROUND(($I515*Fond!CS515),2)","v":0},{"$f":"ROUND(($I515*Fond!CT515),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A515<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,7,0,{"$f":"IF(OR(AND(m>0,A516<m,OR(AND(EE=1,C516>0),AND(EE<>1,B516=1))),AND(m<=0,A516<n,B516=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A516=0,B516=1,EE=0),$E$15*$B$4,IF(AND(C516>0,A516<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E516=0,0,MAX((E516+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A516=0,B516=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A516<n)*IF(AND(B516>1,C516=0),0,ROUND(IF(EE=1,($B$11+IF(A516>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A516>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C516*$M$3),10))+IF(AND(A516<n,A516>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I516*Fond!CP516),2)","v":0},{"$f":"ROUND(($I516*Fond!CQ516),2)","v":0},{"$f":"ROUND(($I516*Fond!CR516),2)","v":0},{"$f":"ROUND(($I516*Fond!CS516),2)","v":0},{"$f":"ROUND(($I516*Fond!CT516),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A516<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,8,0,{"$f":"IF(OR(AND(m>0,A517<m,OR(AND(EE=1,C517>0),AND(EE<>1,B517=1))),AND(m<=0,A517<n,B517=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A517=0,B517=1,EE=0),$E$15*$B$4,IF(AND(C517>0,A517<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E517=0,0,MAX((E517+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A517=0,B517=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A517<n)*IF(AND(B517>1,C517=0),0,ROUND(IF(EE=1,($B$11+IF(A517>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A517>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C517*$M$3),10))+IF(AND(A517<n,A517>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I517*Fond!CP517),2)","v":0},{"$f":"ROUND(($I517*Fond!CQ517),2)","v":0},{"$f":"ROUND(($I517*Fond!CR517),2)","v":0},{"$f":"ROUND(($I517*Fond!CS517),2)","v":0},{"$f":"ROUND(($I517*Fond!CT517),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A517<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,9,0,{"$f":"IF(OR(AND(m>0,A518<m,OR(AND(EE=1,C518>0),AND(EE<>1,B518=1))),AND(m<=0,A518<n,B518=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A518=0,B518=1,EE=0),$E$15*$B$4,IF(AND(C518>0,A518<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E518=0,0,MAX((E518+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A518=0,B518=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A518<n)*IF(AND(B518>1,C518=0),0,ROUND(IF(EE=1,($B$11+IF(A518>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A518>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C518*$M$3),10))+IF(AND(A518<n,A518>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I518*Fond!CP518),2)","v":0},{"$f":"ROUND(($I518*Fond!CQ518),2)","v":0},{"$f":"ROUND(($I518*Fond!CR518),2)","v":0},{"$f":"ROUND(($I518*Fond!CS518),2)","v":0},{"$f":"ROUND(($I518*Fond!CT518),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A518<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,10,0,{"$f":"IF(OR(AND(m>0,A519<m,OR(AND(EE=1,C519>0),AND(EE<>1,B519=1))),AND(m<=0,A519<n,B519=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A519=0,B519=1,EE=0),$E$15*$B$4,IF(AND(C519>0,A519<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E519=0,0,MAX((E519+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A519=0,B519=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A519<n)*IF(AND(B519>1,C519=0),0,ROUND(IF(EE=1,($B$11+IF(A519>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A519>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C519*$M$3),10))+IF(AND(A519<n,A519>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I519*Fond!CP519),2)","v":0},{"$f":"ROUND(($I519*Fond!CQ519),2)","v":0},{"$f":"ROUND(($I519*Fond!CR519),2)","v":0},{"$f":"ROUND(($I519*Fond!CS519),2)","v":0},{"$f":"ROUND(($I519*Fond!CT519),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A519<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,11,0,{"$f":"IF(OR(AND(m>0,A520<m,OR(AND(EE=1,C520>0),AND(EE<>1,B520=1))),AND(m<=0,A520<n,B520=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A520=0,B520=1,EE=0),$E$15*$B$4,IF(AND(C520>0,A520<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E520=0,0,MAX((E520+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A520=0,B520=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A520<n)*IF(AND(B520>1,C520=0),0,ROUND(IF(EE=1,($B$11+IF(A520>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A520>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C520*$M$3),10))+IF(AND(A520<n,A520>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I520*Fond!CP520),2)","v":0},{"$f":"ROUND(($I520*Fond!CQ520),2)","v":0},{"$f":"ROUND(($I520*Fond!CR520),2)","v":0},{"$f":"ROUND(($I520*Fond!CS520),2)","v":0},{"$f":"ROUND(($I520*Fond!CT520),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A520<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[41,12,0,{"$f":"IF(OR(AND(m>0,A521<m,OR(AND(EE=1,C521>0),AND(EE<>1,B521=1))),AND(m<=0,A521<n,B521=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A521=0,B521=1,EE=0),$E$15*$B$4,IF(AND(C521>0,A521<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E521=0,0,MAX((E521+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A521=0,B521=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A521<n)*IF(AND(B521>1,C521=0),0,ROUND(IF(EE=1,($B$11+IF(A521>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A521>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C521*$M$3),10))+IF(AND(A521<n,A521>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I521*Fond!CP521),2)","v":0},{"$f":"ROUND(($I521*Fond!CQ521),2)","v":0},{"$f":"ROUND(($I521*Fond!CR521),2)","v":0},{"$f":"ROUND(($I521*Fond!CS521),2)","v":0},{"$f":"ROUND(($I521*Fond!CT521),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A521<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,1,0,{"$f":"IF(OR(AND(m>0,A522<m,OR(AND(EE=1,C522>0),AND(EE<>1,B522=1))),AND(m<=0,A522<n,B522=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A522=0,B522=1,EE=0),$E$15*$B$4,IF(AND(C522>0,A522<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E522=0,0,MAX((E522+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A522=0,B522=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A522<n)*IF(AND(B522>1,C522=0),0,ROUND(IF(EE=1,($B$11+IF(A522>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A522>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C522*$M$3),10))+IF(AND(A522<n,A522>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I522*Fond!CP522),2)","v":0},{"$f":"ROUND(($I522*Fond!CQ522),2)","v":0},{"$f":"ROUND(($I522*Fond!CR522),2)","v":0},{"$f":"ROUND(($I522*Fond!CS522),2)","v":0},{"$f":"ROUND(($I522*Fond!CT522),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A522<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,2,0,{"$f":"IF(OR(AND(m>0,A523<m,OR(AND(EE=1,C523>0),AND(EE<>1,B523=1))),AND(m<=0,A523<n,B523=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A523=0,B523=1,EE=0),$E$15*$B$4,IF(AND(C523>0,A523<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E523=0,0,MAX((E523+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A523=0,B523=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A523<n)*IF(AND(B523>1,C523=0),0,ROUND(IF(EE=1,($B$11+IF(A523>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A523>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C523*$M$3),10))+IF(AND(A523<n,A523>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I523*Fond!CP523),2)","v":0},{"$f":"ROUND(($I523*Fond!CQ523),2)","v":0},{"$f":"ROUND(($I523*Fond!CR523),2)","v":0},{"$f":"ROUND(($I523*Fond!CS523),2)","v":0},{"$f":"ROUND(($I523*Fond!CT523),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A523<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,3,0,{"$f":"IF(OR(AND(m>0,A524<m,OR(AND(EE=1,C524>0),AND(EE<>1,B524=1))),AND(m<=0,A524<n,B524=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A524=0,B524=1,EE=0),$E$15*$B$4,IF(AND(C524>0,A524<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E524=0,0,MAX((E524+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A524=0,B524=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A524<n)*IF(AND(B524>1,C524=0),0,ROUND(IF(EE=1,($B$11+IF(A524>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A524>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C524*$M$3),10))+IF(AND(A524<n,A524>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I524*Fond!CP524),2)","v":0},{"$f":"ROUND(($I524*Fond!CQ524),2)","v":0},{"$f":"ROUND(($I524*Fond!CR524),2)","v":0},{"$f":"ROUND(($I524*Fond!CS524),2)","v":0},{"$f":"ROUND(($I524*Fond!CT524),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A524<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,4,0,{"$f":"IF(OR(AND(m>0,A525<m,OR(AND(EE=1,C525>0),AND(EE<>1,B525=1))),AND(m<=0,A525<n,B525=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A525=0,B525=1,EE=0),$E$15*$B$4,IF(AND(C525>0,A525<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E525=0,0,MAX((E525+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A525=0,B525=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A525<n)*IF(AND(B525>1,C525=0),0,ROUND(IF(EE=1,($B$11+IF(A525>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A525>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C525*$M$3),10))+IF(AND(A525<n,A525>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I525*Fond!CP525),2)","v":0},{"$f":"ROUND(($I525*Fond!CQ525),2)","v":0},{"$f":"ROUND(($I525*Fond!CR525),2)","v":0},{"$f":"ROUND(($I525*Fond!CS525),2)","v":0},{"$f":"ROUND(($I525*Fond!CT525),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A525<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,5,0,{"$f":"IF(OR(AND(m>0,A526<m,OR(AND(EE=1,C526>0),AND(EE<>1,B526=1))),AND(m<=0,A526<n,B526=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A526=0,B526=1,EE=0),$E$15*$B$4,IF(AND(C526>0,A526<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E526=0,0,MAX((E526+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A526=0,B526=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A526<n)*IF(AND(B526>1,C526=0),0,ROUND(IF(EE=1,($B$11+IF(A526>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A526>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C526*$M$3),10))+IF(AND(A526<n,A526>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I526*Fond!CP526),2)","v":0},{"$f":"ROUND(($I526*Fond!CQ526),2)","v":0},{"$f":"ROUND(($I526*Fond!CR526),2)","v":0},{"$f":"ROUND(($I526*Fond!CS526),2)","v":0},{"$f":"ROUND(($I526*Fond!CT526),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A526<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,6,0,{"$f":"IF(OR(AND(m>0,A527<m,OR(AND(EE=1,C527>0),AND(EE<>1,B527=1))),AND(m<=0,A527<n,B527=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A527=0,B527=1,EE=0),$E$15*$B$4,IF(AND(C527>0,A527<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E527=0,0,MAX((E527+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A527=0,B527=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A527<n)*IF(AND(B527>1,C527=0),0,ROUND(IF(EE=1,($B$11+IF(A527>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A527>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C527*$M$3),10))+IF(AND(A527<n,A527>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I527*Fond!CP527),2)","v":0},{"$f":"ROUND(($I527*Fond!CQ527),2)","v":0},{"$f":"ROUND(($I527*Fond!CR527),2)","v":0},{"$f":"ROUND(($I527*Fond!CS527),2)","v":0},{"$f":"ROUND(($I527*Fond!CT527),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A527<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,7,0,{"$f":"IF(OR(AND(m>0,A528<m,OR(AND(EE=1,C528>0),AND(EE<>1,B528=1))),AND(m<=0,A528<n,B528=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A528=0,B528=1,EE=0),$E$15*$B$4,IF(AND(C528>0,A528<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E528=0,0,MAX((E528+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A528=0,B528=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A528<n)*IF(AND(B528>1,C528=0),0,ROUND(IF(EE=1,($B$11+IF(A528>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A528>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C528*$M$3),10))+IF(AND(A528<n,A528>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I528*Fond!CP528),2)","v":0},{"$f":"ROUND(($I528*Fond!CQ528),2)","v":0},{"$f":"ROUND(($I528*Fond!CR528),2)","v":0},{"$f":"ROUND(($I528*Fond!CS528),2)","v":0},{"$f":"ROUND(($I528*Fond!CT528),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A528<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,8,0,{"$f":"IF(OR(AND(m>0,A529<m,OR(AND(EE=1,C529>0),AND(EE<>1,B529=1))),AND(m<=0,A529<n,B529=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A529=0,B529=1,EE=0),$E$15*$B$4,IF(AND(C529>0,A529<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E529=0,0,MAX((E529+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A529=0,B529=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A529<n)*IF(AND(B529>1,C529=0),0,ROUND(IF(EE=1,($B$11+IF(A529>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A529>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C529*$M$3),10))+IF(AND(A529<n,A529>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I529*Fond!CP529),2)","v":0},{"$f":"ROUND(($I529*Fond!CQ529),2)","v":0},{"$f":"ROUND(($I529*Fond!CR529),2)","v":0},{"$f":"ROUND(($I529*Fond!CS529),2)","v":0},{"$f":"ROUND(($I529*Fond!CT529),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A529<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,9,{"$f":"ROUND(IF(OR(AND(m=0,A530=0,B530=1),AND(m>0,A530<m,MOD((B530-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A530<m,OR(AND(EE=1,C530>0),AND(EE<>1,B530=1))),AND(m<=0,A530<n,B530=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A530=0,B530=1,EE=0),$E$15*$B$4,IF(AND(C530>0,A530<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E530=0,0,MAX((E530+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A530=0,B530=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A530<n)*IF(AND(B530>1,C530=0),0,ROUND(IF(EE=1,($B$11+IF(A530>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A530>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C530*$M$3),10))+IF(AND(A530<n,A530>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I530*Fond!CP530),2)","v":0},{"$f":"ROUND(($I530*Fond!CQ530),2)","v":0},{"$f":"ROUND(($I530*Fond!CR530),2)","v":0},{"$f":"ROUND(($I530*Fond!CS530),2)","v":0},{"$f":"ROUND(($I530*Fond!CT530),2)","v":0},{"$f":"IF($I530<0,0,IF($C530>0,ROUND(J530-J530/(1+$F$8),2),0))","v":0},{"$f":"IF($I530<0,0,IF($C530>0,ROUND(K530-K530/(1+$G$8),2),0))","v":0},{"$f":"IF($I530<0,0,IF($C530>0,ROUND(L530-L530/(1+$H$8),2),0))","v":0},{"$f":"IF($I530<0,0,IF($C530>0,ROUND(M530-M530/(1+$I$8),2),0))","v":0},{"$f":"IF($I530<0,0,IF($C530>0,ROUND(N530-N530/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A530<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,10,0,{"$f":"IF(OR(AND(m>0,A531<m,OR(AND(EE=1,C531>0),AND(EE<>1,B531=1))),AND(m<=0,A531<n,B531=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A531=0,B531=1,EE=0),$E$15*$B$4,IF(AND(C531>0,A531<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E531=0,0,MAX((E531+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A531=0,B531=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C531>0,ROUND(C531*$B$6,2),0)","v":0},{"$f":"(A531<n)*IF(AND(B531>1,C531=0),0,ROUND(IF(EE=1,($B$11+IF(A531>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A531>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C531*$M$3),10))+IF(AND(A531<n,A531>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C531=0,A531+B531>1),0,C531-(D531+F531+G531+H531)),2)","v":0},{"$f":"ROUND(($I531*Fond!CP531),2)","v":0},{"$f":"ROUND(($I531*Fond!CQ531),2)","v":0},{"$f":"ROUND(($I531*Fond!CR531),2)","v":0},{"$f":"ROUND(($I531*Fond!CS531),2)","v":0},{"$f":"ROUND(($I531*Fond!CT531),2)","v":0},0,0,0,0,0,{"$f":"J531-O531","v":0},{"$f":"K531-P531","v":0},{"$f":"L531-Q531","v":0},{"$f":"M531-R531","v":0},{"$f":"N531-S531","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A531<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,11,0,{"$f":"IF(OR(AND(m>0,A532<m,OR(AND(EE=1,C532>0),AND(EE<>1,B532=1))),AND(m<=0,A532<n,B532=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A532=0,B532=1,EE=0),$E$15*$B$4,IF(AND(C532>0,A532<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E532=0,0,MAX((E532+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A532=0,B532=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A532<n)*IF(AND(B532>1,C532=0),0,ROUND(IF(EE=1,($B$11+IF(A532>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A532>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C532*$M$3),10))+IF(AND(A532<n,A532>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I532*Fond!CP532),2)","v":0},{"$f":"ROUND(($I532*Fond!CQ532),2)","v":0},{"$f":"ROUND(($I532*Fond!CR532),2)","v":0},{"$f":"ROUND(($I532*Fond!CS532),2)","v":0},{"$f":"ROUND(($I532*Fond!CT532),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A532<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[42,12,0,{"$f":"IF(OR(AND(m>0,A533<m,OR(AND(EE=1,C533>0),AND(EE<>1,B533=1))),AND(m<=0,A533<n,B533=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A533=0,B533=1,EE=0),$E$15*$B$4,IF(AND(C533>0,A533<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E533=0,0,MAX((E533+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A533=0,B533=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A533<n)*IF(AND(B533>1,C533=0),0,ROUND(IF(EE=1,($B$11+IF(A533>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A533>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C533*$M$3),10))+IF(AND(A533<n,A533>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I533*Fond!CP533),2)","v":0},{"$f":"ROUND(($I533*Fond!CQ533),2)","v":0},{"$f":"ROUND(($I533*Fond!CR533),2)","v":0},{"$f":"ROUND(($I533*Fond!CS533),2)","v":0},{"$f":"ROUND(($I533*Fond!CT533),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A533<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,1,0,{"$f":"IF(OR(AND(m>0,A534<m,OR(AND(EE=1,C534>0),AND(EE<>1,B534=1))),AND(m<=0,A534<n,B534=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A534=0,B534=1,EE=0),$E$15*$B$4,IF(AND(C534>0,A534<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E534=0,0,MAX((E534+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A534=0,B534=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A534<n)*IF(AND(B534>1,C534=0),0,ROUND(IF(EE=1,($B$11+IF(A534>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A534>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C534*$M$3),10))+IF(AND(A534<n,A534>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I534*Fond!CP534),2)","v":0},{"$f":"ROUND(($I534*Fond!CQ534),2)","v":0},{"$f":"ROUND(($I534*Fond!CR534),2)","v":0},{"$f":"ROUND(($I534*Fond!CS534),2)","v":0},{"$f":"ROUND(($I534*Fond!CT534),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A534<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,2,0,{"$f":"IF(OR(AND(m>0,A535<m,OR(AND(EE=1,C535>0),AND(EE<>1,B535=1))),AND(m<=0,A535<n,B535=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A535=0,B535=1,EE=0),$E$15*$B$4,IF(AND(C535>0,A535<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E535=0,0,MAX((E535+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A535=0,B535=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A535<n)*IF(AND(B535>1,C535=0),0,ROUND(IF(EE=1,($B$11+IF(A535>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A535>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C535*$M$3),10))+IF(AND(A535<n,A535>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I535*Fond!CP535),2)","v":0},{"$f":"ROUND(($I535*Fond!CQ535),2)","v":0},{"$f":"ROUND(($I535*Fond!CR535),2)","v":0},{"$f":"ROUND(($I535*Fond!CS535),2)","v":0},{"$f":"ROUND(($I535*Fond!CT535),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A535<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,3,0,{"$f":"IF(OR(AND(m>0,A536<m,OR(AND(EE=1,C536>0),AND(EE<>1,B536=1))),AND(m<=0,A536<n,B536=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A536=0,B536=1,EE=0),$E$15*$B$4,IF(AND(C536>0,A536<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E536=0,0,MAX((E536+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A536=0,B536=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A536<n)*IF(AND(B536>1,C536=0),0,ROUND(IF(EE=1,($B$11+IF(A536>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A536>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C536*$M$3),10))+IF(AND(A536<n,A536>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I536*Fond!CP536),2)","v":0},{"$f":"ROUND(($I536*Fond!CQ536),2)","v":0},{"$f":"ROUND(($I536*Fond!CR536),2)","v":0},{"$f":"ROUND(($I536*Fond!CS536),2)","v":0},{"$f":"ROUND(($I536*Fond!CT536),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A536<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,4,0,{"$f":"IF(OR(AND(m>0,A537<m,OR(AND(EE=1,C537>0),AND(EE<>1,B537=1))),AND(m<=0,A537<n,B537=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A537=0,B537=1,EE=0),$E$15*$B$4,IF(AND(C537>0,A537<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E537=0,0,MAX((E537+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A537=0,B537=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A537<n)*IF(AND(B537>1,C537=0),0,ROUND(IF(EE=1,($B$11+IF(A537>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A537>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C537*$M$3),10))+IF(AND(A537<n,A537>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I537*Fond!CP537),2)","v":0},{"$f":"ROUND(($I537*Fond!CQ537),2)","v":0},{"$f":"ROUND(($I537*Fond!CR537),2)","v":0},{"$f":"ROUND(($I537*Fond!CS537),2)","v":0},{"$f":"ROUND(($I537*Fond!CT537),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A537<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,5,0,{"$f":"IF(OR(AND(m>0,A538<m,OR(AND(EE=1,C538>0),AND(EE<>1,B538=1))),AND(m<=0,A538<n,B538=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A538=0,B538=1,EE=0),$E$15*$B$4,IF(AND(C538>0,A538<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E538=0,0,MAX((E538+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A538=0,B538=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A538<n)*IF(AND(B538>1,C538=0),0,ROUND(IF(EE=1,($B$11+IF(A538>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A538>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C538*$M$3),10))+IF(AND(A538<n,A538>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I538*Fond!CP538),2)","v":0},{"$f":"ROUND(($I538*Fond!CQ538),2)","v":0},{"$f":"ROUND(($I538*Fond!CR538),2)","v":0},{"$f":"ROUND(($I538*Fond!CS538),2)","v":0},{"$f":"ROUND(($I538*Fond!CT538),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A538<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,6,0,{"$f":"IF(OR(AND(m>0,A539<m,OR(AND(EE=1,C539>0),AND(EE<>1,B539=1))),AND(m<=0,A539<n,B539=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A539=0,B539=1,EE=0),$E$15*$B$4,IF(AND(C539>0,A539<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E539=0,0,MAX((E539+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A539=0,B539=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A539<n)*IF(AND(B539>1,C539=0),0,ROUND(IF(EE=1,($B$11+IF(A539>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A539>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C539*$M$3),10))+IF(AND(A539<n,A539>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I539*Fond!CP539),2)","v":0},{"$f":"ROUND(($I539*Fond!CQ539),2)","v":0},{"$f":"ROUND(($I539*Fond!CR539),2)","v":0},{"$f":"ROUND(($I539*Fond!CS539),2)","v":0},{"$f":"ROUND(($I539*Fond!CT539),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A539<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,7,0,{"$f":"IF(OR(AND(m>0,A540<m,OR(AND(EE=1,C540>0),AND(EE<>1,B540=1))),AND(m<=0,A540<n,B540=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A540=0,B540=1,EE=0),$E$15*$B$4,IF(AND(C540>0,A540<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E540=0,0,MAX((E540+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A540=0,B540=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A540<n)*IF(AND(B540>1,C540=0),0,ROUND(IF(EE=1,($B$11+IF(A540>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A540>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C540*$M$3),10))+IF(AND(A540<n,A540>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I540*Fond!CP540),2)","v":0},{"$f":"ROUND(($I540*Fond!CQ540),2)","v":0},{"$f":"ROUND(($I540*Fond!CR540),2)","v":0},{"$f":"ROUND(($I540*Fond!CS540),2)","v":0},{"$f":"ROUND(($I540*Fond!CT540),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A540<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,8,0,{"$f":"IF(OR(AND(m>0,A541<m,OR(AND(EE=1,C541>0),AND(EE<>1,B541=1))),AND(m<=0,A541<n,B541=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A541=0,B541=1,EE=0),$E$15*$B$4,IF(AND(C541>0,A541<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E541=0,0,MAX((E541+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A541=0,B541=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A541<n)*IF(AND(B541>1,C541=0),0,ROUND(IF(EE=1,($B$11+IF(A541>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A541>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C541*$M$3),10))+IF(AND(A541<n,A541>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I541*Fond!CP541),2)","v":0},{"$f":"ROUND(($I541*Fond!CQ541),2)","v":0},{"$f":"ROUND(($I541*Fond!CR541),2)","v":0},{"$f":"ROUND(($I541*Fond!CS541),2)","v":0},{"$f":"ROUND(($I541*Fond!CT541),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A541<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,9,0,{"$f":"IF(OR(AND(m>0,A542<m,OR(AND(EE=1,C542>0),AND(EE<>1,B542=1))),AND(m<=0,A542<n,B542=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A542=0,B542=1,EE=0),$E$15*$B$4,IF(AND(C542>0,A542<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E542=0,0,MAX((E542+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A542=0,B542=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A542<n)*IF(AND(B542>1,C542=0),0,ROUND(IF(EE=1,($B$11+IF(A542>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A542>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C542*$M$3),10))+IF(AND(A542<n,A542>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I542*Fond!CP542),2)","v":0},{"$f":"ROUND(($I542*Fond!CQ542),2)","v":0},{"$f":"ROUND(($I542*Fond!CR542),2)","v":0},{"$f":"ROUND(($I542*Fond!CS542),2)","v":0},{"$f":"ROUND(($I542*Fond!CT542),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A542<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,10,0,{"$f":"IF(OR(AND(m>0,A543<m,OR(AND(EE=1,C543>0),AND(EE<>1,B543=1))),AND(m<=0,A543<n,B543=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A543=0,B543=1,EE=0),$E$15*$B$4,IF(AND(C543>0,A543<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E543=0,0,MAX((E543+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A543=0,B543=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A543<n)*IF(AND(B543>1,C543=0),0,ROUND(IF(EE=1,($B$11+IF(A543>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A543>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C543*$M$3),10))+IF(AND(A543<n,A543>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I543*Fond!CP543),2)","v":0},{"$f":"ROUND(($I543*Fond!CQ543),2)","v":0},{"$f":"ROUND(($I543*Fond!CR543),2)","v":0},{"$f":"ROUND(($I543*Fond!CS543),2)","v":0},{"$f":"ROUND(($I543*Fond!CT543),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A543<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,11,0,{"$f":"IF(OR(AND(m>0,A544<m,OR(AND(EE=1,C544>0),AND(EE<>1,B544=1))),AND(m<=0,A544<n,B544=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A544=0,B544=1,EE=0),$E$15*$B$4,IF(AND(C544>0,A544<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E544=0,0,MAX((E544+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A544=0,B544=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A544<n)*IF(AND(B544>1,C544=0),0,ROUND(IF(EE=1,($B$11+IF(A544>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A544>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C544*$M$3),10))+IF(AND(A544<n,A544>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I544*Fond!CP544),2)","v":0},{"$f":"ROUND(($I544*Fond!CQ544),2)","v":0},{"$f":"ROUND(($I544*Fond!CR544),2)","v":0},{"$f":"ROUND(($I544*Fond!CS544),2)","v":0},{"$f":"ROUND(($I544*Fond!CT544),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A544<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[43,12,0,{"$f":"IF(OR(AND(m>0,A545<m,OR(AND(EE=1,C545>0),AND(EE<>1,B545=1))),AND(m<=0,A545<n,B545=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A545=0,B545=1,EE=0),$E$15*$B$4,IF(AND(C545>0,A545<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E545=0,0,MAX((E545+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A545=0,B545=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A545<n)*IF(AND(B545>1,C545=0),0,ROUND(IF(EE=1,($B$11+IF(A545>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A545>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C545*$M$3),10))+IF(AND(A545<n,A545>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I545*Fond!CP545),2)","v":0},{"$f":"ROUND(($I545*Fond!CQ545),2)","v":0},{"$f":"ROUND(($I545*Fond!CR545),2)","v":0},{"$f":"ROUND(($I545*Fond!CS545),2)","v":0},{"$f":"ROUND(($I545*Fond!CT545),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A545<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,1,0,{"$f":"IF(OR(AND(m>0,A546<m,OR(AND(EE=1,C546>0),AND(EE<>1,B546=1))),AND(m<=0,A546<n,B546=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A546=0,B546=1,EE=0),$E$15*$B$4,IF(AND(C546>0,A546<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E546=0,0,MAX((E546+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A546=0,B546=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A546<n)*IF(AND(B546>1,C546=0),0,ROUND(IF(EE=1,($B$11+IF(A546>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A546>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C546*$M$3),10))+IF(AND(A546<n,A546>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I546*Fond!CP546),2)","v":0},{"$f":"ROUND(($I546*Fond!CQ546),2)","v":0},{"$f":"ROUND(($I546*Fond!CR546),2)","v":0},{"$f":"ROUND(($I546*Fond!CS546),2)","v":0},{"$f":"ROUND(($I546*Fond!CT546),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A546<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,2,0,{"$f":"IF(OR(AND(m>0,A547<m,OR(AND(EE=1,C547>0),AND(EE<>1,B547=1))),AND(m<=0,A547<n,B547=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A547=0,B547=1,EE=0),$E$15*$B$4,IF(AND(C547>0,A547<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E547=0,0,MAX((E547+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A547=0,B547=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A547<n)*IF(AND(B547>1,C547=0),0,ROUND(IF(EE=1,($B$11+IF(A547>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A547>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C547*$M$3),10))+IF(AND(A547<n,A547>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I547*Fond!CP547),2)","v":0},{"$f":"ROUND(($I547*Fond!CQ547),2)","v":0},{"$f":"ROUND(($I547*Fond!CR547),2)","v":0},{"$f":"ROUND(($I547*Fond!CS547),2)","v":0},{"$f":"ROUND(($I547*Fond!CT547),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A547<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,3,0,{"$f":"IF(OR(AND(m>0,A548<m,OR(AND(EE=1,C548>0),AND(EE<>1,B548=1))),AND(m<=0,A548<n,B548=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A548=0,B548=1,EE=0),$E$15*$B$4,IF(AND(C548>0,A548<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E548=0,0,MAX((E548+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A548=0,B548=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A548<n)*IF(AND(B548>1,C548=0),0,ROUND(IF(EE=1,($B$11+IF(A548>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A548>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C548*$M$3),10))+IF(AND(A548<n,A548>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I548*Fond!CP548),2)","v":0},{"$f":"ROUND(($I548*Fond!CQ548),2)","v":0},{"$f":"ROUND(($I548*Fond!CR548),2)","v":0},{"$f":"ROUND(($I548*Fond!CS548),2)","v":0},{"$f":"ROUND(($I548*Fond!CT548),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A548<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,4,0,{"$f":"IF(OR(AND(m>0,A549<m,OR(AND(EE=1,C549>0),AND(EE<>1,B549=1))),AND(m<=0,A549<n,B549=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A549=0,B549=1,EE=0),$E$15*$B$4,IF(AND(C549>0,A549<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E549=0,0,MAX((E549+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A549=0,B549=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A549<n)*IF(AND(B549>1,C549=0),0,ROUND(IF(EE=1,($B$11+IF(A549>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A549>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C549*$M$3),10))+IF(AND(A549<n,A549>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I549*Fond!CP549),2)","v":0},{"$f":"ROUND(($I549*Fond!CQ549),2)","v":0},{"$f":"ROUND(($I549*Fond!CR549),2)","v":0},{"$f":"ROUND(($I549*Fond!CS549),2)","v":0},{"$f":"ROUND(($I549*Fond!CT549),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A549<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,5,0,{"$f":"IF(OR(AND(m>0,A550<m,OR(AND(EE=1,C550>0),AND(EE<>1,B550=1))),AND(m<=0,A550<n,B550=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A550=0,B550=1,EE=0),$E$15*$B$4,IF(AND(C550>0,A550<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E550=0,0,MAX((E550+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A550=0,B550=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A550<n)*IF(AND(B550>1,C550=0),0,ROUND(IF(EE=1,($B$11+IF(A550>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A550>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C550*$M$3),10))+IF(AND(A550<n,A550>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I550*Fond!CP550),2)","v":0},{"$f":"ROUND(($I550*Fond!CQ550),2)","v":0},{"$f":"ROUND(($I550*Fond!CR550),2)","v":0},{"$f":"ROUND(($I550*Fond!CS550),2)","v":0},{"$f":"ROUND(($I550*Fond!CT550),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A550<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,6,0,{"$f":"IF(OR(AND(m>0,A551<m,OR(AND(EE=1,C551>0),AND(EE<>1,B551=1))),AND(m<=0,A551<n,B551=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A551=0,B551=1,EE=0),$E$15*$B$4,IF(AND(C551>0,A551<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E551=0,0,MAX((E551+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A551=0,B551=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A551<n)*IF(AND(B551>1,C551=0),0,ROUND(IF(EE=1,($B$11+IF(A551>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A551>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C551*$M$3),10))+IF(AND(A551<n,A551>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I551*Fond!CP551),2)","v":0},{"$f":"ROUND(($I551*Fond!CQ551),2)","v":0},{"$f":"ROUND(($I551*Fond!CR551),2)","v":0},{"$f":"ROUND(($I551*Fond!CS551),2)","v":0},{"$f":"ROUND(($I551*Fond!CT551),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A551<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,7,0,{"$f":"IF(OR(AND(m>0,A552<m,OR(AND(EE=1,C552>0),AND(EE<>1,B552=1))),AND(m<=0,A552<n,B552=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A552=0,B552=1,EE=0),$E$15*$B$4,IF(AND(C552>0,A552<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E552=0,0,MAX((E552+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A552=0,B552=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A552<n)*IF(AND(B552>1,C552=0),0,ROUND(IF(EE=1,($B$11+IF(A552>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A552>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C552*$M$3),10))+IF(AND(A552<n,A552>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I552*Fond!CP552),2)","v":0},{"$f":"ROUND(($I552*Fond!CQ552),2)","v":0},{"$f":"ROUND(($I552*Fond!CR552),2)","v":0},{"$f":"ROUND(($I552*Fond!CS552),2)","v":0},{"$f":"ROUND(($I552*Fond!CT552),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A552<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,8,0,{"$f":"IF(OR(AND(m>0,A553<m,OR(AND(EE=1,C553>0),AND(EE<>1,B553=1))),AND(m<=0,A553<n,B553=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A553=0,B553=1,EE=0),$E$15*$B$4,IF(AND(C553>0,A553<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E553=0,0,MAX((E553+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A553=0,B553=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A553<n)*IF(AND(B553>1,C553=0),0,ROUND(IF(EE=1,($B$11+IF(A553>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A553>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C553*$M$3),10))+IF(AND(A553<n,A553>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I553*Fond!CP553),2)","v":0},{"$f":"ROUND(($I553*Fond!CQ553),2)","v":0},{"$f":"ROUND(($I553*Fond!CR553),2)","v":0},{"$f":"ROUND(($I553*Fond!CS553),2)","v":0},{"$f":"ROUND(($I553*Fond!CT553),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A553<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,9,0,{"$f":"IF(OR(AND(m>0,A554<m,OR(AND(EE=1,C554>0),AND(EE<>1,B554=1))),AND(m<=0,A554<n,B554=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A554=0,B554=1,EE=0),$E$15*$B$4,IF(AND(C554>0,A554<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E554=0,0,MAX((E554+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A554=0,B554=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A554<n)*IF(AND(B554>1,C554=0),0,ROUND(IF(EE=1,($B$11+IF(A554>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A554>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C554*$M$3),10))+IF(AND(A554<n,A554>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I554*Fond!CP554),2)","v":0},{"$f":"ROUND(($I554*Fond!CQ554),2)","v":0},{"$f":"ROUND(($I554*Fond!CR554),2)","v":0},{"$f":"ROUND(($I554*Fond!CS554),2)","v":0},{"$f":"ROUND(($I554*Fond!CT554),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A554<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,10,0,{"$f":"IF(OR(AND(m>0,A555<m,OR(AND(EE=1,C555>0),AND(EE<>1,B555=1))),AND(m<=0,A555<n,B555=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A555=0,B555=1,EE=0),$E$15*$B$4,IF(AND(C555>0,A555<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E555=0,0,MAX((E555+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A555=0,B555=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A555<n)*IF(AND(B555>1,C555=0),0,ROUND(IF(EE=1,($B$11+IF(A555>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A555>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C555*$M$3),10))+IF(AND(A555<n,A555>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I555*Fond!CP555),2)","v":0},{"$f":"ROUND(($I555*Fond!CQ555),2)","v":0},{"$f":"ROUND(($I555*Fond!CR555),2)","v":0},{"$f":"ROUND(($I555*Fond!CS555),2)","v":0},{"$f":"ROUND(($I555*Fond!CT555),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A555<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,11,0,{"$f":"IF(OR(AND(m>0,A556<m,OR(AND(EE=1,C556>0),AND(EE<>1,B556=1))),AND(m<=0,A556<n,B556=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A556=0,B556=1,EE=0),$E$15*$B$4,IF(AND(C556>0,A556<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E556=0,0,MAX((E556+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A556=0,B556=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A556<n)*IF(AND(B556>1,C556=0),0,ROUND(IF(EE=1,($B$11+IF(A556>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A556>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C556*$M$3),10))+IF(AND(A556<n,A556>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I556*Fond!CP556),2)","v":0},{"$f":"ROUND(($I556*Fond!CQ556),2)","v":0},{"$f":"ROUND(($I556*Fond!CR556),2)","v":0},{"$f":"ROUND(($I556*Fond!CS556),2)","v":0},{"$f":"ROUND(($I556*Fond!CT556),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A556<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[44,12,0,{"$f":"IF(OR(AND(m>0,A557<m,OR(AND(EE=1,C557>0),AND(EE<>1,B557=1))),AND(m<=0,A557<n,B557=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A557=0,B557=1,EE=0),$E$15*$B$4,IF(AND(C557>0,A557<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E557=0,0,MAX((E557+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A557=0,B557=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A557<n)*IF(AND(B557>1,C557=0),0,ROUND(IF(EE=1,($B$11+IF(A557>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A557>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C557*$M$3),10))+IF(AND(A557<n,A557>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I557*Fond!CP557),2)","v":0},{"$f":"ROUND(($I557*Fond!CQ557),2)","v":0},{"$f":"ROUND(($I557*Fond!CR557),2)","v":0},{"$f":"ROUND(($I557*Fond!CS557),2)","v":0},{"$f":"ROUND(($I557*Fond!CT557),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A557<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,1,0,{"$f":"IF(OR(AND(m>0,A558<m,OR(AND(EE=1,C558>0),AND(EE<>1,B558=1))),AND(m<=0,A558<n,B558=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A558=0,B558=1,EE=0),$E$15*$B$4,IF(AND(C558>0,A558<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E558=0,0,MAX((E558+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A558=0,B558=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A558<n)*IF(AND(B558>1,C558=0),0,ROUND(IF(EE=1,($B$11+IF(A558>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A558>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C558*$M$3),10))+IF(AND(A558<n,A558>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I558*Fond!CP558),2)","v":0},{"$f":"ROUND(($I558*Fond!CQ558),2)","v":0},{"$f":"ROUND(($I558*Fond!CR558),2)","v":0},{"$f":"ROUND(($I558*Fond!CS558),2)","v":0},{"$f":"ROUND(($I558*Fond!CT558),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A558<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,2,0,{"$f":"IF(OR(AND(m>0,A559<m,OR(AND(EE=1,C559>0),AND(EE<>1,B559=1))),AND(m<=0,A559<n,B559=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A559=0,B559=1,EE=0),$E$15*$B$4,IF(AND(C559>0,A559<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E559=0,0,MAX((E559+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A559=0,B559=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A559<n)*IF(AND(B559>1,C559=0),0,ROUND(IF(EE=1,($B$11+IF(A559>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A559>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C559*$M$3),10))+IF(AND(A559<n,A559>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I559*Fond!CP559),2)","v":0},{"$f":"ROUND(($I559*Fond!CQ559),2)","v":0},{"$f":"ROUND(($I559*Fond!CR559),2)","v":0},{"$f":"ROUND(($I559*Fond!CS559),2)","v":0},{"$f":"ROUND(($I559*Fond!CT559),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A559<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,3,0,{"$f":"IF(OR(AND(m>0,A560<m,OR(AND(EE=1,C560>0),AND(EE<>1,B560=1))),AND(m<=0,A560<n,B560=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A560=0,B560=1,EE=0),$E$15*$B$4,IF(AND(C560>0,A560<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E560=0,0,MAX((E560+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A560=0,B560=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A560<n)*IF(AND(B560>1,C560=0),0,ROUND(IF(EE=1,($B$11+IF(A560>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A560>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C560*$M$3),10))+IF(AND(A560<n,A560>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I560*Fond!CP560),2)","v":0},{"$f":"ROUND(($I560*Fond!CQ560),2)","v":0},{"$f":"ROUND(($I560*Fond!CR560),2)","v":0},{"$f":"ROUND(($I560*Fond!CS560),2)","v":0},{"$f":"ROUND(($I560*Fond!CT560),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A560<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,4,0,{"$f":"IF(OR(AND(m>0,A561<m,OR(AND(EE=1,C561>0),AND(EE<>1,B561=1))),AND(m<=0,A561<n,B561=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A561=0,B561=1,EE=0),$E$15*$B$4,IF(AND(C561>0,A561<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E561=0,0,MAX((E561+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A561=0,B561=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A561<n)*IF(AND(B561>1,C561=0),0,ROUND(IF(EE=1,($B$11+IF(A561>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A561>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C561*$M$3),10))+IF(AND(A561<n,A561>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I561*Fond!CP561),2)","v":0},{"$f":"ROUND(($I561*Fond!CQ561),2)","v":0},{"$f":"ROUND(($I561*Fond!CR561),2)","v":0},{"$f":"ROUND(($I561*Fond!CS561),2)","v":0},{"$f":"ROUND(($I561*Fond!CT561),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A561<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,5,0,{"$f":"IF(OR(AND(m>0,A562<m,OR(AND(EE=1,C562>0),AND(EE<>1,B562=1))),AND(m<=0,A562<n,B562=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A562=0,B562=1,EE=0),$E$15*$B$4,IF(AND(C562>0,A562<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E562=0,0,MAX((E562+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A562=0,B562=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A562<n)*IF(AND(B562>1,C562=0),0,ROUND(IF(EE=1,($B$11+IF(A562>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A562>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C562*$M$3),10))+IF(AND(A562<n,A562>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I562*Fond!CP562),2)","v":0},{"$f":"ROUND(($I562*Fond!CQ562),2)","v":0},{"$f":"ROUND(($I562*Fond!CR562),2)","v":0},{"$f":"ROUND(($I562*Fond!CS562),2)","v":0},{"$f":"ROUND(($I562*Fond!CT562),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A562<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,6,0,{"$f":"IF(OR(AND(m>0,A563<m,OR(AND(EE=1,C563>0),AND(EE<>1,B563=1))),AND(m<=0,A563<n,B563=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A563=0,B563=1,EE=0),$E$15*$B$4,IF(AND(C563>0,A563<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E563=0,0,MAX((E563+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A563=0,B563=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A563<n)*IF(AND(B563>1,C563=0),0,ROUND(IF(EE=1,($B$11+IF(A563>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A563>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C563*$M$3),10))+IF(AND(A563<n,A563>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I563*Fond!CP563),2)","v":0},{"$f":"ROUND(($I563*Fond!CQ563),2)","v":0},{"$f":"ROUND(($I563*Fond!CR563),2)","v":0},{"$f":"ROUND(($I563*Fond!CS563),2)","v":0},{"$f":"ROUND(($I563*Fond!CT563),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A563<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,7,0,{"$f":"IF(OR(AND(m>0,A564<m,OR(AND(EE=1,C564>0),AND(EE<>1,B564=1))),AND(m<=0,A564<n,B564=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A564=0,B564=1,EE=0),$E$15*$B$4,IF(AND(C564>0,A564<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E564=0,0,MAX((E564+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A564=0,B564=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A564<n)*IF(AND(B564>1,C564=0),0,ROUND(IF(EE=1,($B$11+IF(A564>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A564>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C564*$M$3),10))+IF(AND(A564<n,A564>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I564*Fond!CP564),2)","v":0},{"$f":"ROUND(($I564*Fond!CQ564),2)","v":0},{"$f":"ROUND(($I564*Fond!CR564),2)","v":0},{"$f":"ROUND(($I564*Fond!CS564),2)","v":0},{"$f":"ROUND(($I564*Fond!CT564),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A564<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,8,0,{"$f":"IF(OR(AND(m>0,A565<m,OR(AND(EE=1,C565>0),AND(EE<>1,B565=1))),AND(m<=0,A565<n,B565=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A565=0,B565=1,EE=0),$E$15*$B$4,IF(AND(C565>0,A565<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E565=0,0,MAX((E565+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A565=0,B565=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A565<n)*IF(AND(B565>1,C565=0),0,ROUND(IF(EE=1,($B$11+IF(A565>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A565>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C565*$M$3),10))+IF(AND(A565<n,A565>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I565*Fond!CP565),2)","v":0},{"$f":"ROUND(($I565*Fond!CQ565),2)","v":0},{"$f":"ROUND(($I565*Fond!CR565),2)","v":0},{"$f":"ROUND(($I565*Fond!CS565),2)","v":0},{"$f":"ROUND(($I565*Fond!CT565),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A565<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,9,0,{"$f":"IF(OR(AND(m>0,A566<m,OR(AND(EE=1,C566>0),AND(EE<>1,B566=1))),AND(m<=0,A566<n,B566=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A566=0,B566=1,EE=0),$E$15*$B$4,IF(AND(C566>0,A566<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E566=0,0,MAX((E566+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A566=0,B566=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A566<n)*IF(AND(B566>1,C566=0),0,ROUND(IF(EE=1,($B$11+IF(A566>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A566>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C566*$M$3),10))+IF(AND(A566<n,A566>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I566*Fond!CP566),2)","v":0},{"$f":"ROUND(($I566*Fond!CQ566),2)","v":0},{"$f":"ROUND(($I566*Fond!CR566),2)","v":0},{"$f":"ROUND(($I566*Fond!CS566),2)","v":0},{"$f":"ROUND(($I566*Fond!CT566),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A566<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,10,0,{"$f":"IF(OR(AND(m>0,A567<m,OR(AND(EE=1,C567>0),AND(EE<>1,B567=1))),AND(m<=0,A567<n,B567=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A567=0,B567=1,EE=0),$E$15*$B$4,IF(AND(C567>0,A567<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E567=0,0,MAX((E567+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A567=0,B567=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A567<n)*IF(AND(B567>1,C567=0),0,ROUND(IF(EE=1,($B$11+IF(A567>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A567>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C567*$M$3),10))+IF(AND(A567<n,A567>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I567*Fond!CP567),2)","v":0},{"$f":"ROUND(($I567*Fond!CQ567),2)","v":0},{"$f":"ROUND(($I567*Fond!CR567),2)","v":0},{"$f":"ROUND(($I567*Fond!CS567),2)","v":0},{"$f":"ROUND(($I567*Fond!CT567),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A567<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,11,0,{"$f":"IF(OR(AND(m>0,A568<m,OR(AND(EE=1,C568>0),AND(EE<>1,B568=1))),AND(m<=0,A568<n,B568=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A568=0,B568=1,EE=0),$E$15*$B$4,IF(AND(C568>0,A568<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E568=0,0,MAX((E568+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A568=0,B568=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A568<n)*IF(AND(B568>1,C568=0),0,ROUND(IF(EE=1,($B$11+IF(A568>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A568>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C568*$M$3),10))+IF(AND(A568<n,A568>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I568*Fond!CP568),2)","v":0},{"$f":"ROUND(($I568*Fond!CQ568),2)","v":0},{"$f":"ROUND(($I568*Fond!CR568),2)","v":0},{"$f":"ROUND(($I568*Fond!CS568),2)","v":0},{"$f":"ROUND(($I568*Fond!CT568),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A568<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[45,12,0,{"$f":"IF(OR(AND(m>0,A569<m,OR(AND(EE=1,C569>0),AND(EE<>1,B569=1))),AND(m<=0,A569<n,B569=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A569=0,B569=1,EE=0),$E$15*$B$4,IF(AND(C569>0,A569<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E569=0,0,MAX((E569+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A569=0,B569=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A569<n)*IF(AND(B569>1,C569=0),0,ROUND(IF(EE=1,($B$11+IF(A569>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A569>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C569*$M$3),10))+IF(AND(A569<n,A569>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I569*Fond!CP569),2)","v":0},{"$f":"ROUND(($I569*Fond!CQ569),2)","v":0},{"$f":"ROUND(($I569*Fond!CR569),2)","v":0},{"$f":"ROUND(($I569*Fond!CS569),2)","v":0},{"$f":"ROUND(($I569*Fond!CT569),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A569<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,1,0,{"$f":"IF(OR(AND(m>0,A570<m,OR(AND(EE=1,C570>0),AND(EE<>1,B570=1))),AND(m<=0,A570<n,B570=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A570=0,B570=1,EE=0),$E$15*$B$4,IF(AND(C570>0,A570<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E570=0,0,MAX((E570+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A570=0,B570=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A570<n)*IF(AND(B570>1,C570=0),0,ROUND(IF(EE=1,($B$11+IF(A570>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A570>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C570*$M$3),10))+IF(AND(A570<n,A570>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I570*Fond!CP570),2)","v":0},{"$f":"ROUND(($I570*Fond!CQ570),2)","v":0},{"$f":"ROUND(($I570*Fond!CR570),2)","v":0},{"$f":"ROUND(($I570*Fond!CS570),2)","v":0},{"$f":"ROUND(($I570*Fond!CT570),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A570<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,2,0,{"$f":"IF(OR(AND(m>0,A571<m,OR(AND(EE=1,C571>0),AND(EE<>1,B571=1))),AND(m<=0,A571<n,B571=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A571=0,B571=1,EE=0),$E$15*$B$4,IF(AND(C571>0,A571<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E571=0,0,MAX((E571+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A571=0,B571=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A571<n)*IF(AND(B571>1,C571=0),0,ROUND(IF(EE=1,($B$11+IF(A571>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A571>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C571*$M$3),10))+IF(AND(A571<n,A571>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I571*Fond!CP571),2)","v":0},{"$f":"ROUND(($I571*Fond!CQ571),2)","v":0},{"$f":"ROUND(($I571*Fond!CR571),2)","v":0},{"$f":"ROUND(($I571*Fond!CS571),2)","v":0},{"$f":"ROUND(($I571*Fond!CT571),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A571<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,3,0,{"$f":"IF(OR(AND(m>0,A572<m,OR(AND(EE=1,C572>0),AND(EE<>1,B572=1))),AND(m<=0,A572<n,B572=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A572=0,B572=1,EE=0),$E$15*$B$4,IF(AND(C572>0,A572<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E572=0,0,MAX((E572+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A572=0,B572=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A572<n)*IF(AND(B572>1,C572=0),0,ROUND(IF(EE=1,($B$11+IF(A572>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A572>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C572*$M$3),10))+IF(AND(A572<n,A572>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I572*Fond!CP572),2)","v":0},{"$f":"ROUND(($I572*Fond!CQ572),2)","v":0},{"$f":"ROUND(($I572*Fond!CR572),2)","v":0},{"$f":"ROUND(($I572*Fond!CS572),2)","v":0},{"$f":"ROUND(($I572*Fond!CT572),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A572<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,4,0,{"$f":"IF(OR(AND(m>0,A573<m,OR(AND(EE=1,C573>0),AND(EE<>1,B573=1))),AND(m<=0,A573<n,B573=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A573=0,B573=1,EE=0),$E$15*$B$4,IF(AND(C573>0,A573<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E573=0,0,MAX((E573+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A573=0,B573=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A573<n)*IF(AND(B573>1,C573=0),0,ROUND(IF(EE=1,($B$11+IF(A573>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A573>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C573*$M$3),10))+IF(AND(A573<n,A573>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I573*Fond!CP573),2)","v":0},{"$f":"ROUND(($I573*Fond!CQ573),2)","v":0},{"$f":"ROUND(($I573*Fond!CR573),2)","v":0},{"$f":"ROUND(($I573*Fond!CS573),2)","v":0},{"$f":"ROUND(($I573*Fond!CT573),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A573<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,5,0,{"$f":"IF(OR(AND(m>0,A574<m,OR(AND(EE=1,C574>0),AND(EE<>1,B574=1))),AND(m<=0,A574<n,B574=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A574=0,B574=1,EE=0),$E$15*$B$4,IF(AND(C574>0,A574<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E574=0,0,MAX((E574+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A574=0,B574=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A574<n)*IF(AND(B574>1,C574=0),0,ROUND(IF(EE=1,($B$11+IF(A574>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A574>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C574*$M$3),10))+IF(AND(A574<n,A574>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I574*Fond!CP574),2)","v":0},{"$f":"ROUND(($I574*Fond!CQ574),2)","v":0},{"$f":"ROUND(($I574*Fond!CR574),2)","v":0},{"$f":"ROUND(($I574*Fond!CS574),2)","v":0},{"$f":"ROUND(($I574*Fond!CT574),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A574<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,6,0,{"$f":"IF(OR(AND(m>0,A575<m,OR(AND(EE=1,C575>0),AND(EE<>1,B575=1))),AND(m<=0,A575<n,B575=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A575=0,B575=1,EE=0),$E$15*$B$4,IF(AND(C575>0,A575<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E575=0,0,MAX((E575+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A575=0,B575=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A575<n)*IF(AND(B575>1,C575=0),0,ROUND(IF(EE=1,($B$11+IF(A575>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A575>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C575*$M$3),10))+IF(AND(A575<n,A575>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I575*Fond!CP575),2)","v":0},{"$f":"ROUND(($I575*Fond!CQ575),2)","v":0},{"$f":"ROUND(($I575*Fond!CR575),2)","v":0},{"$f":"ROUND(($I575*Fond!CS575),2)","v":0},{"$f":"ROUND(($I575*Fond!CT575),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A575<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,7,0,{"$f":"IF(OR(AND(m>0,A576<m,OR(AND(EE=1,C576>0),AND(EE<>1,B576=1))),AND(m<=0,A576<n,B576=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A576=0,B576=1,EE=0),$E$15*$B$4,IF(AND(C576>0,A576<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E576=0,0,MAX((E576+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A576=0,B576=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A576<n)*IF(AND(B576>1,C576=0),0,ROUND(IF(EE=1,($B$11+IF(A576>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A576>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C576*$M$3),10))+IF(AND(A576<n,A576>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I576*Fond!CP576),2)","v":0},{"$f":"ROUND(($I576*Fond!CQ576),2)","v":0},{"$f":"ROUND(($I576*Fond!CR576),2)","v":0},{"$f":"ROUND(($I576*Fond!CS576),2)","v":0},{"$f":"ROUND(($I576*Fond!CT576),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A576<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,8,0,{"$f":"IF(OR(AND(m>0,A577<m,OR(AND(EE=1,C577>0),AND(EE<>1,B577=1))),AND(m<=0,A577<n,B577=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A577=0,B577=1,EE=0),$E$15*$B$4,IF(AND(C577>0,A577<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E577=0,0,MAX((E577+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A577=0,B577=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A577<n)*IF(AND(B577>1,C577=0),0,ROUND(IF(EE=1,($B$11+IF(A577>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A577>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C577*$M$3),10))+IF(AND(A577<n,A577>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I577*Fond!CP577),2)","v":0},{"$f":"ROUND(($I577*Fond!CQ577),2)","v":0},{"$f":"ROUND(($I577*Fond!CR577),2)","v":0},{"$f":"ROUND(($I577*Fond!CS577),2)","v":0},{"$f":"ROUND(($I577*Fond!CT577),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A577<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,9,0,{"$f":"IF(OR(AND(m>0,A578<m,OR(AND(EE=1,C578>0),AND(EE<>1,B578=1))),AND(m<=0,A578<n,B578=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A578=0,B578=1,EE=0),$E$15*$B$4,IF(AND(C578>0,A578<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E578=0,0,MAX((E578+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A578=0,B578=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A578<n)*IF(AND(B578>1,C578=0),0,ROUND(IF(EE=1,($B$11+IF(A578>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A578>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C578*$M$3),10))+IF(AND(A578<n,A578>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I578*Fond!CP578),2)","v":0},{"$f":"ROUND(($I578*Fond!CQ578),2)","v":0},{"$f":"ROUND(($I578*Fond!CR578),2)","v":0},{"$f":"ROUND(($I578*Fond!CS578),2)","v":0},{"$f":"ROUND(($I578*Fond!CT578),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A578<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,10,0,{"$f":"IF(OR(AND(m>0,A579<m,OR(AND(EE=1,C579>0),AND(EE<>1,B579=1))),AND(m<=0,A579<n,B579=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A579=0,B579=1,EE=0),$E$15*$B$4,IF(AND(C579>0,A579<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E579=0,0,MAX((E579+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A579=0,B579=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A579<n)*IF(AND(B579>1,C579=0),0,ROUND(IF(EE=1,($B$11+IF(A579>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A579>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C579*$M$3),10))+IF(AND(A579<n,A579>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I579*Fond!CP579),2)","v":0},{"$f":"ROUND(($I579*Fond!CQ579),2)","v":0},{"$f":"ROUND(($I579*Fond!CR579),2)","v":0},{"$f":"ROUND(($I579*Fond!CS579),2)","v":0},{"$f":"ROUND(($I579*Fond!CT579),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A579<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,11,0,{"$f":"IF(OR(AND(m>0,A580<m,OR(AND(EE=1,C580>0),AND(EE<>1,B580=1))),AND(m<=0,A580<n,B580=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A580=0,B580=1,EE=0),$E$15*$B$4,IF(AND(C580>0,A580<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E580=0,0,MAX((E580+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A580=0,B580=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A580<n)*IF(AND(B580>1,C580=0),0,ROUND(IF(EE=1,($B$11+IF(A580>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A580>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C580*$M$3),10))+IF(AND(A580<n,A580>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I580*Fond!CP580),2)","v":0},{"$f":"ROUND(($I580*Fond!CQ580),2)","v":0},{"$f":"ROUND(($I580*Fond!CR580),2)","v":0},{"$f":"ROUND(($I580*Fond!CS580),2)","v":0},{"$f":"ROUND(($I580*Fond!CT580),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A580<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[46,12,0,{"$f":"IF(OR(AND(m>0,A581<m,OR(AND(EE=1,C581>0),AND(EE<>1,B581=1))),AND(m<=0,A581<n,B581=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A581=0,B581=1,EE=0),$E$15*$B$4,IF(AND(C581>0,A581<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E581=0,0,MAX((E581+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A581=0,B581=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A581<n)*IF(AND(B581>1,C581=0),0,ROUND(IF(EE=1,($B$11+IF(A581>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A581>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C581*$M$3),10))+IF(AND(A581<n,A581>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I581*Fond!CP581),2)","v":0},{"$f":"ROUND(($I581*Fond!CQ581),2)","v":0},{"$f":"ROUND(($I581*Fond!CR581),2)","v":0},{"$f":"ROUND(($I581*Fond!CS581),2)","v":0},{"$f":"ROUND(($I581*Fond!CT581),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A581<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,1,0,{"$f":"IF(OR(AND(m>0,A582<m,OR(AND(EE=1,C582>0),AND(EE<>1,B582=1))),AND(m<=0,A582<n,B582=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A582=0,B582=1,EE=0),$E$15*$B$4,IF(AND(C582>0,A582<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E582=0,0,MAX((E582+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A582=0,B582=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A582<n)*IF(AND(B582>1,C582=0),0,ROUND(IF(EE=1,($B$11+IF(A582>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A582>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C582*$M$3),10))+IF(AND(A582<n,A582>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I582*Fond!CP582),2)","v":0},{"$f":"ROUND(($I582*Fond!CQ582),2)","v":0},{"$f":"ROUND(($I582*Fond!CR582),2)","v":0},{"$f":"ROUND(($I582*Fond!CS582),2)","v":0},{"$f":"ROUND(($I582*Fond!CT582),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A582<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,2,0,{"$f":"IF(OR(AND(m>0,A583<m,OR(AND(EE=1,C583>0),AND(EE<>1,B583=1))),AND(m<=0,A583<n,B583=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A583=0,B583=1,EE=0),$E$15*$B$4,IF(AND(C583>0,A583<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E583=0,0,MAX((E583+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A583=0,B583=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A583<n)*IF(AND(B583>1,C583=0),0,ROUND(IF(EE=1,($B$11+IF(A583>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A583>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C583*$M$3),10))+IF(AND(A583<n,A583>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I583*Fond!CP583),2)","v":0},{"$f":"ROUND(($I583*Fond!CQ583),2)","v":0},{"$f":"ROUND(($I583*Fond!CR583),2)","v":0},{"$f":"ROUND(($I583*Fond!CS583),2)","v":0},{"$f":"ROUND(($I583*Fond!CT583),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A583<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,3,0,{"$f":"IF(OR(AND(m>0,A584<m,OR(AND(EE=1,C584>0),AND(EE<>1,B584=1))),AND(m<=0,A584<n,B584=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A584=0,B584=1,EE=0),$E$15*$B$4,IF(AND(C584>0,A584<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E584=0,0,MAX((E584+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A584=0,B584=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A584<n)*IF(AND(B584>1,C584=0),0,ROUND(IF(EE=1,($B$11+IF(A584>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A584>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C584*$M$3),10))+IF(AND(A584<n,A584>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I584*Fond!CP584),2)","v":0},{"$f":"ROUND(($I584*Fond!CQ584),2)","v":0},{"$f":"ROUND(($I584*Fond!CR584),2)","v":0},{"$f":"ROUND(($I584*Fond!CS584),2)","v":0},{"$f":"ROUND(($I584*Fond!CT584),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A584<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,4,0,{"$f":"IF(OR(AND(m>0,A585<m,OR(AND(EE=1,C585>0),AND(EE<>1,B585=1))),AND(m<=0,A585<n,B585=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A585=0,B585=1,EE=0),$E$15*$B$4,IF(AND(C585>0,A585<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E585=0,0,MAX((E585+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A585=0,B585=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A585<n)*IF(AND(B585>1,C585=0),0,ROUND(IF(EE=1,($B$11+IF(A585>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A585>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C585*$M$3),10))+IF(AND(A585<n,A585>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I585*Fond!CP585),2)","v":0},{"$f":"ROUND(($I585*Fond!CQ585),2)","v":0},{"$f":"ROUND(($I585*Fond!CR585),2)","v":0},{"$f":"ROUND(($I585*Fond!CS585),2)","v":0},{"$f":"ROUND(($I585*Fond!CT585),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A585<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,5,0,{"$f":"IF(OR(AND(m>0,A586<m,OR(AND(EE=1,C586>0),AND(EE<>1,B586=1))),AND(m<=0,A586<n,B586=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A586=0,B586=1,EE=0),$E$15*$B$4,IF(AND(C586>0,A586<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E586=0,0,MAX((E586+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A586=0,B586=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A586<n)*IF(AND(B586>1,C586=0),0,ROUND(IF(EE=1,($B$11+IF(A586>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A586>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C586*$M$3),10))+IF(AND(A586<n,A586>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I586*Fond!CP586),2)","v":0},{"$f":"ROUND(($I586*Fond!CQ586),2)","v":0},{"$f":"ROUND(($I586*Fond!CR586),2)","v":0},{"$f":"ROUND(($I586*Fond!CS586),2)","v":0},{"$f":"ROUND(($I586*Fond!CT586),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A586<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,6,0,{"$f":"IF(OR(AND(m>0,A587<m,OR(AND(EE=1,C587>0),AND(EE<>1,B587=1))),AND(m<=0,A587<n,B587=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A587=0,B587=1,EE=0),$E$15*$B$4,IF(AND(C587>0,A587<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E587=0,0,MAX((E587+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A587=0,B587=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A587<n)*IF(AND(B587>1,C587=0),0,ROUND(IF(EE=1,($B$11+IF(A587>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A587>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C587*$M$3),10))+IF(AND(A587<n,A587>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I587*Fond!CP587),2)","v":0},{"$f":"ROUND(($I587*Fond!CQ587),2)","v":0},{"$f":"ROUND(($I587*Fond!CR587),2)","v":0},{"$f":"ROUND(($I587*Fond!CS587),2)","v":0},{"$f":"ROUND(($I587*Fond!CT587),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A587<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,7,0,{"$f":"IF(OR(AND(m>0,A588<m,OR(AND(EE=1,C588>0),AND(EE<>1,B588=1))),AND(m<=0,A588<n,B588=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A588=0,B588=1,EE=0),$E$15*$B$4,IF(AND(C588>0,A588<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E588=0,0,MAX((E588+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A588=0,B588=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A588<n)*IF(AND(B588>1,C588=0),0,ROUND(IF(EE=1,($B$11+IF(A588>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A588>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C588*$M$3),10))+IF(AND(A588<n,A588>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I588*Fond!CP588),2)","v":0},{"$f":"ROUND(($I588*Fond!CQ588),2)","v":0},{"$f":"ROUND(($I588*Fond!CR588),2)","v":0},{"$f":"ROUND(($I588*Fond!CS588),2)","v":0},{"$f":"ROUND(($I588*Fond!CT588),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A588<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,8,0,{"$f":"IF(OR(AND(m>0,A589<m,OR(AND(EE=1,C589>0),AND(EE<>1,B589=1))),AND(m<=0,A589<n,B589=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A589=0,B589=1,EE=0),$E$15*$B$4,IF(AND(C589>0,A589<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E589=0,0,MAX((E589+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A589=0,B589=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A589<n)*IF(AND(B589>1,C589=0),0,ROUND(IF(EE=1,($B$11+IF(A589>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A589>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C589*$M$3),10))+IF(AND(A589<n,A589>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I589*Fond!CP589),2)","v":0},{"$f":"ROUND(($I589*Fond!CQ589),2)","v":0},{"$f":"ROUND(($I589*Fond!CR589),2)","v":0},{"$f":"ROUND(($I589*Fond!CS589),2)","v":0},{"$f":"ROUND(($I589*Fond!CT589),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A589<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,9,0,{"$f":"IF(OR(AND(m>0,A590<m,OR(AND(EE=1,C590>0),AND(EE<>1,B590=1))),AND(m<=0,A590<n,B590=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A590=0,B590=1,EE=0),$E$15*$B$4,IF(AND(C590>0,A590<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E590=0,0,MAX((E590+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A590=0,B590=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A590<n)*IF(AND(B590>1,C590=0),0,ROUND(IF(EE=1,($B$11+IF(A590>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A590>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C590*$M$3),10))+IF(AND(A590<n,A590>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I590*Fond!CP590),2)","v":0},{"$f":"ROUND(($I590*Fond!CQ590),2)","v":0},{"$f":"ROUND(($I590*Fond!CR590),2)","v":0},{"$f":"ROUND(($I590*Fond!CS590),2)","v":0},{"$f":"ROUND(($I590*Fond!CT590),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A590<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,10,0,{"$f":"IF(OR(AND(m>0,A591<m,OR(AND(EE=1,C591>0),AND(EE<>1,B591=1))),AND(m<=0,A591<n,B591=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A591=0,B591=1,EE=0),$E$15*$B$4,IF(AND(C591>0,A591<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E591=0,0,MAX((E591+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A591=0,B591=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A591<n)*IF(AND(B591>1,C591=0),0,ROUND(IF(EE=1,($B$11+IF(A591>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A591>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C591*$M$3),10))+IF(AND(A591<n,A591>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I591*Fond!CP591),2)","v":0},{"$f":"ROUND(($I591*Fond!CQ591),2)","v":0},{"$f":"ROUND(($I591*Fond!CR591),2)","v":0},{"$f":"ROUND(($I591*Fond!CS591),2)","v":0},{"$f":"ROUND(($I591*Fond!CT591),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A591<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,11,0,{"$f":"IF(OR(AND(m>0,A592<m,OR(AND(EE=1,C592>0),AND(EE<>1,B592=1))),AND(m<=0,A592<n,B592=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A592=0,B592=1,EE=0),$E$15*$B$4,IF(AND(C592>0,A592<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E592=0,0,MAX((E592+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A592=0,B592=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A592<n)*IF(AND(B592>1,C592=0),0,ROUND(IF(EE=1,($B$11+IF(A592>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A592>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C592*$M$3),10))+IF(AND(A592<n,A592>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I592*Fond!CP592),2)","v":0},{"$f":"ROUND(($I592*Fond!CQ592),2)","v":0},{"$f":"ROUND(($I592*Fond!CR592),2)","v":0},{"$f":"ROUND(($I592*Fond!CS592),2)","v":0},{"$f":"ROUND(($I592*Fond!CT592),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A592<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[47,12,0,{"$f":"IF(OR(AND(m>0,A593<m,OR(AND(EE=1,C593>0),AND(EE<>1,B593=1))),AND(m<=0,A593<n,B593=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A593=0,B593=1,EE=0),$E$15*$B$4,IF(AND(C593>0,A593<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E593=0,0,MAX((E593+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A593=0,B593=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A593<n)*IF(AND(B593>1,C593=0),0,ROUND(IF(EE=1,($B$11+IF(A593>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A593>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C593*$M$3),10))+IF(AND(A593<n,A593>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I593*Fond!CP593),2)","v":0},{"$f":"ROUND(($I593*Fond!CQ593),2)","v":0},{"$f":"ROUND(($I593*Fond!CR593),2)","v":0},{"$f":"ROUND(($I593*Fond!CS593),2)","v":0},{"$f":"ROUND(($I593*Fond!CT593),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A593<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,1,{"$f":"ROUND(IF(OR(AND(m=0,A594=0,B594=1),AND(m>0,A594<m,MOD((B594-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A594<m,OR(AND(EE=1,C594>0),AND(EE<>1,B594=1))),AND(m<=0,A594<n,B594=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A594=0,B594=1,EE=0),$E$15*$B$4,IF(AND(C594>0,A594<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E594=0,0,MAX((E594+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A594=0,B594=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A594<n)*IF(AND(B594>1,C594=0),0,ROUND(IF(EE=1,($B$11+IF(A594>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A594>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C594*$M$3),10))+IF(AND(A594<n,A594>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I594*Fond!CP594),2)","v":0},{"$f":"ROUND(($I594*Fond!CQ594),2)","v":0},{"$f":"ROUND(($I594*Fond!CR594),2)","v":0},{"$f":"ROUND(($I594*Fond!CS594),2)","v":0},{"$f":"ROUND(($I594*Fond!CT594),2)","v":0},{"$f":"IF($I594<0,0,IF($C594>0,ROUND(J594-J594/(1+$F$8),2),0))","v":0},{"$f":"IF($I594<0,0,IF($C594>0,ROUND(K594-K594/(1+$G$8),2),0))","v":0},{"$f":"IF($I594<0,0,IF($C594>0,ROUND(L594-L594/(1+$H$8),2),0))","v":0},{"$f":"IF($I594<0,0,IF($C594>0,ROUND(M594-M594/(1+$I$8),2),0))","v":0},{"$f":"IF($I594<0,0,IF($C594>0,ROUND(N594-N594/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A594<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,2,0,{"$f":"IF(OR(AND(m>0,A595<m,OR(AND(EE=1,C595>0),AND(EE<>1,B595=1))),AND(m<=0,A595<n,B595=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A595=0,B595=1,EE=0),$E$15*$B$4,IF(AND(C595>0,A595<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E595=0,0,MAX((E595+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A595=0,B595=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C595>0,ROUND(C595*$B$6,2),0)","v":0},{"$f":"(A595<n)*IF(AND(B595>1,C595=0),0,ROUND(IF(EE=1,($B$11+IF(A595>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A595>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C595*$M$3),10))+IF(AND(A595<n,A595>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C595=0,A595+B595>1),0,C595-(D595+F595+G595+H595)),2)","v":0},{"$f":"ROUND(($I595*Fond!CP595),2)","v":0},{"$f":"ROUND(($I595*Fond!CQ595),2)","v":0},{"$f":"ROUND(($I595*Fond!CR595),2)","v":0},{"$f":"ROUND(($I595*Fond!CS595),2)","v":0},{"$f":"ROUND(($I595*Fond!CT595),2)","v":0},0,0,0,0,0,{"$f":"J595-O595","v":0},{"$f":"K595-P595","v":0},{"$f":"L595-Q595","v":0},{"$f":"M595-R595","v":0},{"$f":"N595-S595","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A595<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,3,0,{"$f":"IF(OR(AND(m>0,A596<m,OR(AND(EE=1,C596>0),AND(EE<>1,B596=1))),AND(m<=0,A596<n,B596=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A596=0,B596=1,EE=0),$E$15*$B$4,IF(AND(C596>0,A596<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E596=0,0,MAX((E596+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A596=0,B596=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A596<n)*IF(AND(B596>1,C596=0),0,ROUND(IF(EE=1,($B$11+IF(A596>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A596>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C596*$M$3),10))+IF(AND(A596<n,A596>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I596*Fond!CP596),2)","v":0},{"$f":"ROUND(($I596*Fond!CQ596),2)","v":0},{"$f":"ROUND(($I596*Fond!CR596),2)","v":0},{"$f":"ROUND(($I596*Fond!CS596),2)","v":0},{"$f":"ROUND(($I596*Fond!CT596),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A596<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,4,0,{"$f":"IF(OR(AND(m>0,A597<m,OR(AND(EE=1,C597>0),AND(EE<>1,B597=1))),AND(m<=0,A597<n,B597=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A597=0,B597=1,EE=0),$E$15*$B$4,IF(AND(C597>0,A597<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E597=0,0,MAX((E597+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A597=0,B597=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A597<n)*IF(AND(B597>1,C597=0),0,ROUND(IF(EE=1,($B$11+IF(A597>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A597>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C597*$M$3),10))+IF(AND(A597<n,A597>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I597*Fond!CP597),2)","v":0},{"$f":"ROUND(($I597*Fond!CQ597),2)","v":0},{"$f":"ROUND(($I597*Fond!CR597),2)","v":0},{"$f":"ROUND(($I597*Fond!CS597),2)","v":0},{"$f":"ROUND(($I597*Fond!CT597),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A597<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,5,0,{"$f":"IF(OR(AND(m>0,A598<m,OR(AND(EE=1,C598>0),AND(EE<>1,B598=1))),AND(m<=0,A598<n,B598=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A598=0,B598=1,EE=0),$E$15*$B$4,IF(AND(C598>0,A598<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E598=0,0,MAX((E598+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A598=0,B598=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A598<n)*IF(AND(B598>1,C598=0),0,ROUND(IF(EE=1,($B$11+IF(A598>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A598>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C598*$M$3),10))+IF(AND(A598<n,A598>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I598*Fond!CP598),2)","v":0},{"$f":"ROUND(($I598*Fond!CQ598),2)","v":0},{"$f":"ROUND(($I598*Fond!CR598),2)","v":0},{"$f":"ROUND(($I598*Fond!CS598),2)","v":0},{"$f":"ROUND(($I598*Fond!CT598),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A598<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,6,0,{"$f":"IF(OR(AND(m>0,A599<m,OR(AND(EE=1,C599>0),AND(EE<>1,B599=1))),AND(m<=0,A599<n,B599=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A599=0,B599=1,EE=0),$E$15*$B$4,IF(AND(C599>0,A599<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E599=0,0,MAX((E599+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A599=0,B599=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A599<n)*IF(AND(B599>1,C599=0),0,ROUND(IF(EE=1,($B$11+IF(A599>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A599>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C599*$M$3),10))+IF(AND(A599<n,A599>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I599*Fond!CP599),2)","v":0},{"$f":"ROUND(($I599*Fond!CQ599),2)","v":0},{"$f":"ROUND(($I599*Fond!CR599),2)","v":0},{"$f":"ROUND(($I599*Fond!CS599),2)","v":0},{"$f":"ROUND(($I599*Fond!CT599),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A599<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,7,0,{"$f":"IF(OR(AND(m>0,A600<m,OR(AND(EE=1,C600>0),AND(EE<>1,B600=1))),AND(m<=0,A600<n,B600=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A600=0,B600=1,EE=0),$E$15*$B$4,IF(AND(C600>0,A600<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E600=0,0,MAX((E600+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A600=0,B600=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A600<n)*IF(AND(B600>1,C600=0),0,ROUND(IF(EE=1,($B$11+IF(A600>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A600>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C600*$M$3),10))+IF(AND(A600<n,A600>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I600*Fond!CP600),2)","v":0},{"$f":"ROUND(($I600*Fond!CQ600),2)","v":0},{"$f":"ROUND(($I600*Fond!CR600),2)","v":0},{"$f":"ROUND(($I600*Fond!CS600),2)","v":0},{"$f":"ROUND(($I600*Fond!CT600),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A600<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,8,0,{"$f":"IF(OR(AND(m>0,A601<m,OR(AND(EE=1,C601>0),AND(EE<>1,B601=1))),AND(m<=0,A601<n,B601=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A601=0,B601=1,EE=0),$E$15*$B$4,IF(AND(C601>0,A601<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E601=0,0,MAX((E601+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A601=0,B601=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A601<n)*IF(AND(B601>1,C601=0),0,ROUND(IF(EE=1,($B$11+IF(A601>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A601>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C601*$M$3),10))+IF(AND(A601<n,A601>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I601*Fond!CP601),2)","v":0},{"$f":"ROUND(($I601*Fond!CQ601),2)","v":0},{"$f":"ROUND(($I601*Fond!CR601),2)","v":0},{"$f":"ROUND(($I601*Fond!CS601),2)","v":0},{"$f":"ROUND(($I601*Fond!CT601),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A601<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,9,0,{"$f":"IF(OR(AND(m>0,A602<m,OR(AND(EE=1,C602>0),AND(EE<>1,B602=1))),AND(m<=0,A602<n,B602=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A602=0,B602=1,EE=0),$E$15*$B$4,IF(AND(C602>0,A602<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E602=0,0,MAX((E602+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A602=0,B602=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A602<n)*IF(AND(B602>1,C602=0),0,ROUND(IF(EE=1,($B$11+IF(A602>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A602>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C602*$M$3),10))+IF(AND(A602<n,A602>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I602*Fond!CP602),2)","v":0},{"$f":"ROUND(($I602*Fond!CQ602),2)","v":0},{"$f":"ROUND(($I602*Fond!CR602),2)","v":0},{"$f":"ROUND(($I602*Fond!CS602),2)","v":0},{"$f":"ROUND(($I602*Fond!CT602),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A602<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,10,0,{"$f":"IF(OR(AND(m>0,A603<m,OR(AND(EE=1,C603>0),AND(EE<>1,B603=1))),AND(m<=0,A603<n,B603=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A603=0,B603=1,EE=0),$E$15*$B$4,IF(AND(C603>0,A603<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E603=0,0,MAX((E603+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A603=0,B603=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A603<n)*IF(AND(B603>1,C603=0),0,ROUND(IF(EE=1,($B$11+IF(A603>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A603>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C603*$M$3),10))+IF(AND(A603<n,A603>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I603*Fond!CP603),2)","v":0},{"$f":"ROUND(($I603*Fond!CQ603),2)","v":0},{"$f":"ROUND(($I603*Fond!CR603),2)","v":0},{"$f":"ROUND(($I603*Fond!CS603),2)","v":0},{"$f":"ROUND(($I603*Fond!CT603),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A603<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,11,0,{"$f":"IF(OR(AND(m>0,A604<m,OR(AND(EE=1,C604>0),AND(EE<>1,B604=1))),AND(m<=0,A604<n,B604=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A604=0,B604=1,EE=0),$E$15*$B$4,IF(AND(C604>0,A604<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E604=0,0,MAX((E604+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A604=0,B604=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A604<n)*IF(AND(B604>1,C604=0),0,ROUND(IF(EE=1,($B$11+IF(A604>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A604>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C604*$M$3),10))+IF(AND(A604<n,A604>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I604*Fond!CP604),2)","v":0},{"$f":"ROUND(($I604*Fond!CQ604),2)","v":0},{"$f":"ROUND(($I604*Fond!CR604),2)","v":0},{"$f":"ROUND(($I604*Fond!CS604),2)","v":0},{"$f":"ROUND(($I604*Fond!CT604),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A604<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[48,12,0,{"$f":"IF(OR(AND(m>0,A605<m,OR(AND(EE=1,C605>0),AND(EE<>1,B605=1))),AND(m<=0,A605<n,B605=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A605=0,B605=1,EE=0),$E$15*$B$4,IF(AND(C605>0,A605<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E605=0,0,MAX((E605+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A605=0,B605=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A605<n)*IF(AND(B605>1,C605=0),0,ROUND(IF(EE=1,($B$11+IF(A605>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A605>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C605*$M$3),10))+IF(AND(A605<n,A605>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I605*Fond!CP605),2)","v":0},{"$f":"ROUND(($I605*Fond!CQ605),2)","v":0},{"$f":"ROUND(($I605*Fond!CR605),2)","v":0},{"$f":"ROUND(($I605*Fond!CS605),2)","v":0},{"$f":"ROUND(($I605*Fond!CT605),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A605<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,1,0,{"$f":"IF(OR(AND(m>0,A606<m,OR(AND(EE=1,C606>0),AND(EE<>1,B606=1))),AND(m<=0,A606<n,B606=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A606=0,B606=1,EE=0),$E$15*$B$4,IF(AND(C606>0,A606<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E606=0,0,MAX((E606+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A606=0,B606=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A606<n)*IF(AND(B606>1,C606=0),0,ROUND(IF(EE=1,($B$11+IF(A606>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A606>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C606*$M$3),10))+IF(AND(A606<n,A606>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I606*Fond!CP606),2)","v":0},{"$f":"ROUND(($I606*Fond!CQ606),2)","v":0},{"$f":"ROUND(($I606*Fond!CR606),2)","v":0},{"$f":"ROUND(($I606*Fond!CS606),2)","v":0},{"$f":"ROUND(($I606*Fond!CT606),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A606<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,2,0,{"$f":"IF(OR(AND(m>0,A607<m,OR(AND(EE=1,C607>0),AND(EE<>1,B607=1))),AND(m<=0,A607<n,B607=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A607=0,B607=1,EE=0),$E$15*$B$4,IF(AND(C607>0,A607<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E607=0,0,MAX((E607+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A607=0,B607=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A607<n)*IF(AND(B607>1,C607=0),0,ROUND(IF(EE=1,($B$11+IF(A607>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A607>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C607*$M$3),10))+IF(AND(A607<n,A607>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I607*Fond!CP607),2)","v":0},{"$f":"ROUND(($I607*Fond!CQ607),2)","v":0},{"$f":"ROUND(($I607*Fond!CR607),2)","v":0},{"$f":"ROUND(($I607*Fond!CS607),2)","v":0},{"$f":"ROUND(($I607*Fond!CT607),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A607<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,3,0,{"$f":"IF(OR(AND(m>0,A608<m,OR(AND(EE=1,C608>0),AND(EE<>1,B608=1))),AND(m<=0,A608<n,B608=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A608=0,B608=1,EE=0),$E$15*$B$4,IF(AND(C608>0,A608<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E608=0,0,MAX((E608+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A608=0,B608=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A608<n)*IF(AND(B608>1,C608=0),0,ROUND(IF(EE=1,($B$11+IF(A608>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A608>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C608*$M$3),10))+IF(AND(A608<n,A608>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I608*Fond!CP608),2)","v":0},{"$f":"ROUND(($I608*Fond!CQ608),2)","v":0},{"$f":"ROUND(($I608*Fond!CR608),2)","v":0},{"$f":"ROUND(($I608*Fond!CS608),2)","v":0},{"$f":"ROUND(($I608*Fond!CT608),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A608<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,4,0,{"$f":"IF(OR(AND(m>0,A609<m,OR(AND(EE=1,C609>0),AND(EE<>1,B609=1))),AND(m<=0,A609<n,B609=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A609=0,B609=1,EE=0),$E$15*$B$4,IF(AND(C609>0,A609<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E609=0,0,MAX((E609+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A609=0,B609=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A609<n)*IF(AND(B609>1,C609=0),0,ROUND(IF(EE=1,($B$11+IF(A609>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A609>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C609*$M$3),10))+IF(AND(A609<n,A609>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I609*Fond!CP609),2)","v":0},{"$f":"ROUND(($I609*Fond!CQ609),2)","v":0},{"$f":"ROUND(($I609*Fond!CR609),2)","v":0},{"$f":"ROUND(($I609*Fond!CS609),2)","v":0},{"$f":"ROUND(($I609*Fond!CT609),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A609<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,5,0,{"$f":"IF(OR(AND(m>0,A610<m,OR(AND(EE=1,C610>0),AND(EE<>1,B610=1))),AND(m<=0,A610<n,B610=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A610=0,B610=1,EE=0),$E$15*$B$4,IF(AND(C610>0,A610<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E610=0,0,MAX((E610+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A610=0,B610=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A610<n)*IF(AND(B610>1,C610=0),0,ROUND(IF(EE=1,($B$11+IF(A610>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A610>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C610*$M$3),10))+IF(AND(A610<n,A610>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I610*Fond!CP610),2)","v":0},{"$f":"ROUND(($I610*Fond!CQ610),2)","v":0},{"$f":"ROUND(($I610*Fond!CR610),2)","v":0},{"$f":"ROUND(($I610*Fond!CS610),2)","v":0},{"$f":"ROUND(($I610*Fond!CT610),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A610<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,6,0,{"$f":"IF(OR(AND(m>0,A611<m,OR(AND(EE=1,C611>0),AND(EE<>1,B611=1))),AND(m<=0,A611<n,B611=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A611=0,B611=1,EE=0),$E$15*$B$4,IF(AND(C611>0,A611<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E611=0,0,MAX((E611+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A611=0,B611=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A611<n)*IF(AND(B611>1,C611=0),0,ROUND(IF(EE=1,($B$11+IF(A611>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A611>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C611*$M$3),10))+IF(AND(A611<n,A611>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I611*Fond!CP611),2)","v":0},{"$f":"ROUND(($I611*Fond!CQ611),2)","v":0},{"$f":"ROUND(($I611*Fond!CR611),2)","v":0},{"$f":"ROUND(($I611*Fond!CS611),2)","v":0},{"$f":"ROUND(($I611*Fond!CT611),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A611<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,7,0,{"$f":"IF(OR(AND(m>0,A612<m,OR(AND(EE=1,C612>0),AND(EE<>1,B612=1))),AND(m<=0,A612<n,B612=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A612=0,B612=1,EE=0),$E$15*$B$4,IF(AND(C612>0,A612<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E612=0,0,MAX((E612+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A612=0,B612=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A612<n)*IF(AND(B612>1,C612=0),0,ROUND(IF(EE=1,($B$11+IF(A612>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A612>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C612*$M$3),10))+IF(AND(A612<n,A612>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I612*Fond!CP612),2)","v":0},{"$f":"ROUND(($I612*Fond!CQ612),2)","v":0},{"$f":"ROUND(($I612*Fond!CR612),2)","v":0},{"$f":"ROUND(($I612*Fond!CS612),2)","v":0},{"$f":"ROUND(($I612*Fond!CT612),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A612<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,8,0,{"$f":"IF(OR(AND(m>0,A613<m,OR(AND(EE=1,C613>0),AND(EE<>1,B613=1))),AND(m<=0,A613<n,B613=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A613=0,B613=1,EE=0),$E$15*$B$4,IF(AND(C613>0,A613<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E613=0,0,MAX((E613+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A613=0,B613=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A613<n)*IF(AND(B613>1,C613=0),0,ROUND(IF(EE=1,($B$11+IF(A613>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A613>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C613*$M$3),10))+IF(AND(A613<n,A613>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I613*Fond!CP613),2)","v":0},{"$f":"ROUND(($I613*Fond!CQ613),2)","v":0},{"$f":"ROUND(($I613*Fond!CR613),2)","v":0},{"$f":"ROUND(($I613*Fond!CS613),2)","v":0},{"$f":"ROUND(($I613*Fond!CT613),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A613<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,9,0,{"$f":"IF(OR(AND(m>0,A614<m,OR(AND(EE=1,C614>0),AND(EE<>1,B614=1))),AND(m<=0,A614<n,B614=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A614=0,B614=1,EE=0),$E$15*$B$4,IF(AND(C614>0,A614<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E614=0,0,MAX((E614+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A614=0,B614=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A614<n)*IF(AND(B614>1,C614=0),0,ROUND(IF(EE=1,($B$11+IF(A614>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A614>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C614*$M$3),10))+IF(AND(A614<n,A614>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I614*Fond!CP614),2)","v":0},{"$f":"ROUND(($I614*Fond!CQ614),2)","v":0},{"$f":"ROUND(($I614*Fond!CR614),2)","v":0},{"$f":"ROUND(($I614*Fond!CS614),2)","v":0},{"$f":"ROUND(($I614*Fond!CT614),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A614<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,10,0,{"$f":"IF(OR(AND(m>0,A615<m,OR(AND(EE=1,C615>0),AND(EE<>1,B615=1))),AND(m<=0,A615<n,B615=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A615=0,B615=1,EE=0),$E$15*$B$4,IF(AND(C615>0,A615<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E615=0,0,MAX((E615+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A615=0,B615=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A615<n)*IF(AND(B615>1,C615=0),0,ROUND(IF(EE=1,($B$11+IF(A615>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A615>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C615*$M$3),10))+IF(AND(A615<n,A615>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I615*Fond!CP615),2)","v":0},{"$f":"ROUND(($I615*Fond!CQ615),2)","v":0},{"$f":"ROUND(($I615*Fond!CR615),2)","v":0},{"$f":"ROUND(($I615*Fond!CS615),2)","v":0},{"$f":"ROUND(($I615*Fond!CT615),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A615<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,11,0,{"$f":"IF(OR(AND(m>0,A616<m,OR(AND(EE=1,C616>0),AND(EE<>1,B616=1))),AND(m<=0,A616<n,B616=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A616=0,B616=1,EE=0),$E$15*$B$4,IF(AND(C616>0,A616<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E616=0,0,MAX((E616+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A616=0,B616=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A616<n)*IF(AND(B616>1,C616=0),0,ROUND(IF(EE=1,($B$11+IF(A616>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A616>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C616*$M$3),10))+IF(AND(A616<n,A616>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I616*Fond!CP616),2)","v":0},{"$f":"ROUND(($I616*Fond!CQ616),2)","v":0},{"$f":"ROUND(($I616*Fond!CR616),2)","v":0},{"$f":"ROUND(($I616*Fond!CS616),2)","v":0},{"$f":"ROUND(($I616*Fond!CT616),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A616<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[49,12,0,{"$f":"IF(OR(AND(m>0,A617<m,OR(AND(EE=1,C617>0),AND(EE<>1,B617=1))),AND(m<=0,A617<n,B617=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A617=0,B617=1,EE=0),$E$15*$B$4,IF(AND(C617>0,A617<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E617=0,0,MAX((E617+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A617=0,B617=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A617<n)*IF(AND(B617>1,C617=0),0,ROUND(IF(EE=1,($B$11+IF(A617>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A617>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C617*$M$3),10))+IF(AND(A617<n,A617>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I617*Fond!CP617),2)","v":0},{"$f":"ROUND(($I617*Fond!CQ617),2)","v":0},{"$f":"ROUND(($I617*Fond!CR617),2)","v":0},{"$f":"ROUND(($I617*Fond!CS617),2)","v":0},{"$f":"ROUND(($I617*Fond!CT617),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A617<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,1,0,{"$f":"IF(OR(AND(m>0,A618<m,OR(AND(EE=1,C618>0),AND(EE<>1,B618=1))),AND(m<=0,A618<n,B618=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A618=0,B618=1,EE=0),$E$15*$B$4,IF(AND(C618>0,A618<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E618=0,0,MAX((E618+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A618=0,B618=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A618<n)*IF(AND(B618>1,C618=0),0,ROUND(IF(EE=1,($B$11+IF(A618>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A618>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C618*$M$3),10))+IF(AND(A618<n,A618>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I618*Fond!CP618),2)","v":0},{"$f":"ROUND(($I618*Fond!CQ618),2)","v":0},{"$f":"ROUND(($I618*Fond!CR618),2)","v":0},{"$f":"ROUND(($I618*Fond!CS618),2)","v":0},{"$f":"ROUND(($I618*Fond!CT618),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A618<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,2,0,{"$f":"IF(OR(AND(m>0,A619<m,OR(AND(EE=1,C619>0),AND(EE<>1,B619=1))),AND(m<=0,A619<n,B619=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A619=0,B619=1,EE=0),$E$15*$B$4,IF(AND(C619>0,A619<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E619=0,0,MAX((E619+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A619=0,B619=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A619<n)*IF(AND(B619>1,C619=0),0,ROUND(IF(EE=1,($B$11+IF(A619>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A619>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C619*$M$3),10))+IF(AND(A619<n,A619>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I619*Fond!CP619),2)","v":0},{"$f":"ROUND(($I619*Fond!CQ619),2)","v":0},{"$f":"ROUND(($I619*Fond!CR619),2)","v":0},{"$f":"ROUND(($I619*Fond!CS619),2)","v":0},{"$f":"ROUND(($I619*Fond!CT619),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A619<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,3,0,{"$f":"IF(OR(AND(m>0,A620<m,OR(AND(EE=1,C620>0),AND(EE<>1,B620=1))),AND(m<=0,A620<n,B620=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A620=0,B620=1,EE=0),$E$15*$B$4,IF(AND(C620>0,A620<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E620=0,0,MAX((E620+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A620=0,B620=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A620<n)*IF(AND(B620>1,C620=0),0,ROUND(IF(EE=1,($B$11+IF(A620>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A620>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C620*$M$3),10))+IF(AND(A620<n,A620>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I620*Fond!CP620),2)","v":0},{"$f":"ROUND(($I620*Fond!CQ620),2)","v":0},{"$f":"ROUND(($I620*Fond!CR620),2)","v":0},{"$f":"ROUND(($I620*Fond!CS620),2)","v":0},{"$f":"ROUND(($I620*Fond!CT620),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A620<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,4,0,{"$f":"IF(OR(AND(m>0,A621<m,OR(AND(EE=1,C621>0),AND(EE<>1,B621=1))),AND(m<=0,A621<n,B621=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A621=0,B621=1,EE=0),$E$15*$B$4,IF(AND(C621>0,A621<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E621=0,0,MAX((E621+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A621=0,B621=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A621<n)*IF(AND(B621>1,C621=0),0,ROUND(IF(EE=1,($B$11+IF(A621>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A621>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C621*$M$3),10))+IF(AND(A621<n,A621>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I621*Fond!CP621),2)","v":0},{"$f":"ROUND(($I621*Fond!CQ621),2)","v":0},{"$f":"ROUND(($I621*Fond!CR621),2)","v":0},{"$f":"ROUND(($I621*Fond!CS621),2)","v":0},{"$f":"ROUND(($I621*Fond!CT621),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A621<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,5,0,{"$f":"IF(OR(AND(m>0,A622<m,OR(AND(EE=1,C622>0),AND(EE<>1,B622=1))),AND(m<=0,A622<n,B622=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A622=0,B622=1,EE=0),$E$15*$B$4,IF(AND(C622>0,A622<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E622=0,0,MAX((E622+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A622=0,B622=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A622<n)*IF(AND(B622>1,C622=0),0,ROUND(IF(EE=1,($B$11+IF(A622>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A622>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C622*$M$3),10))+IF(AND(A622<n,A622>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I622*Fond!CP622),2)","v":0},{"$f":"ROUND(($I622*Fond!CQ622),2)","v":0},{"$f":"ROUND(($I622*Fond!CR622),2)","v":0},{"$f":"ROUND(($I622*Fond!CS622),2)","v":0},{"$f":"ROUND(($I622*Fond!CT622),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A622<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,6,0,{"$f":"IF(OR(AND(m>0,A623<m,OR(AND(EE=1,C623>0),AND(EE<>1,B623=1))),AND(m<=0,A623<n,B623=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A623=0,B623=1,EE=0),$E$15*$B$4,IF(AND(C623>0,A623<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E623=0,0,MAX((E623+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A623=0,B623=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A623<n)*IF(AND(B623>1,C623=0),0,ROUND(IF(EE=1,($B$11+IF(A623>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A623>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C623*$M$3),10))+IF(AND(A623<n,A623>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I623*Fond!CP623),2)","v":0},{"$f":"ROUND(($I623*Fond!CQ623),2)","v":0},{"$f":"ROUND(($I623*Fond!CR623),2)","v":0},{"$f":"ROUND(($I623*Fond!CS623),2)","v":0},{"$f":"ROUND(($I623*Fond!CT623),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A623<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,7,0,{"$f":"IF(OR(AND(m>0,A624<m,OR(AND(EE=1,C624>0),AND(EE<>1,B624=1))),AND(m<=0,A624<n,B624=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A624=0,B624=1,EE=0),$E$15*$B$4,IF(AND(C624>0,A624<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E624=0,0,MAX((E624+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A624=0,B624=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A624<n)*IF(AND(B624>1,C624=0),0,ROUND(IF(EE=1,($B$11+IF(A624>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A624>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C624*$M$3),10))+IF(AND(A624<n,A624>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I624*Fond!CP624),2)","v":0},{"$f":"ROUND(($I624*Fond!CQ624),2)","v":0},{"$f":"ROUND(($I624*Fond!CR624),2)","v":0},{"$f":"ROUND(($I624*Fond!CS624),2)","v":0},{"$f":"ROUND(($I624*Fond!CT624),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A624<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,8,0,{"$f":"IF(OR(AND(m>0,A625<m,OR(AND(EE=1,C625>0),AND(EE<>1,B625=1))),AND(m<=0,A625<n,B625=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A625=0,B625=1,EE=0),$E$15*$B$4,IF(AND(C625>0,A625<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E625=0,0,MAX((E625+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A625=0,B625=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A625<n)*IF(AND(B625>1,C625=0),0,ROUND(IF(EE=1,($B$11+IF(A625>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A625>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C625*$M$3),10))+IF(AND(A625<n,A625>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I625*Fond!CP625),2)","v":0},{"$f":"ROUND(($I625*Fond!CQ625),2)","v":0},{"$f":"ROUND(($I625*Fond!CR625),2)","v":0},{"$f":"ROUND(($I625*Fond!CS625),2)","v":0},{"$f":"ROUND(($I625*Fond!CT625),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A625<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,9,0,{"$f":"IF(OR(AND(m>0,A626<m,OR(AND(EE=1,C626>0),AND(EE<>1,B626=1))),AND(m<=0,A626<n,B626=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A626=0,B626=1,EE=0),$E$15*$B$4,IF(AND(C626>0,A626<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E626=0,0,MAX((E626+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A626=0,B626=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A626<n)*IF(AND(B626>1,C626=0),0,ROUND(IF(EE=1,($B$11+IF(A626>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A626>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C626*$M$3),10))+IF(AND(A626<n,A626>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I626*Fond!CP626),2)","v":0},{"$f":"ROUND(($I626*Fond!CQ626),2)","v":0},{"$f":"ROUND(($I626*Fond!CR626),2)","v":0},{"$f":"ROUND(($I626*Fond!CS626),2)","v":0},{"$f":"ROUND(($I626*Fond!CT626),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A626<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,10,0,{"$f":"IF(OR(AND(m>0,A627<m,OR(AND(EE=1,C627>0),AND(EE<>1,B627=1))),AND(m<=0,A627<n,B627=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A627=0,B627=1,EE=0),$E$15*$B$4,IF(AND(C627>0,A627<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E627=0,0,MAX((E627+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A627=0,B627=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A627<n)*IF(AND(B627>1,C627=0),0,ROUND(IF(EE=1,($B$11+IF(A627>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A627>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C627*$M$3),10))+IF(AND(A627<n,A627>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I627*Fond!CP627),2)","v":0},{"$f":"ROUND(($I627*Fond!CQ627),2)","v":0},{"$f":"ROUND(($I627*Fond!CR627),2)","v":0},{"$f":"ROUND(($I627*Fond!CS627),2)","v":0},{"$f":"ROUND(($I627*Fond!CT627),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A627<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,11,0,{"$f":"IF(OR(AND(m>0,A628<m,OR(AND(EE=1,C628>0),AND(EE<>1,B628=1))),AND(m<=0,A628<n,B628=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A628=0,B628=1,EE=0),$E$15*$B$4,IF(AND(C628>0,A628<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E628=0,0,MAX((E628+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A628=0,B628=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A628<n)*IF(AND(B628>1,C628=0),0,ROUND(IF(EE=1,($B$11+IF(A628>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A628>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C628*$M$3),10))+IF(AND(A628<n,A628>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I628*Fond!CP628),2)","v":0},{"$f":"ROUND(($I628*Fond!CQ628),2)","v":0},{"$f":"ROUND(($I628*Fond!CR628),2)","v":0},{"$f":"ROUND(($I628*Fond!CS628),2)","v":0},{"$f":"ROUND(($I628*Fond!CT628),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A628<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[50,12,0,{"$f":"IF(OR(AND(m>0,A629<m,OR(AND(EE=1,C629>0),AND(EE<>1,B629=1))),AND(m<=0,A629<n,B629=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A629=0,B629=1,EE=0),$E$15*$B$4,IF(AND(C629>0,A629<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E629=0,0,MAX((E629+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A629=0,B629=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A629<n)*IF(AND(B629>1,C629=0),0,ROUND(IF(EE=1,($B$11+IF(A629>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A629>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C629*$M$3),10))+IF(AND(A629<n,A629>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I629*Fond!CP629),2)","v":0},{"$f":"ROUND(($I629*Fond!CQ629),2)","v":0},{"$f":"ROUND(($I629*Fond!CR629),2)","v":0},{"$f":"ROUND(($I629*Fond!CS629),2)","v":0},{"$f":"ROUND(($I629*Fond!CT629),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A629<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,1,0,{"$f":"IF(OR(AND(m>0,A630<m,OR(AND(EE=1,C630>0),AND(EE<>1,B630=1))),AND(m<=0,A630<n,B630=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A630=0,B630=1,EE=0),$E$15*$B$4,IF(AND(C630>0,A630<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E630=0,0,MAX((E630+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A630=0,B630=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A630<n)*IF(AND(B630>1,C630=0),0,ROUND(IF(EE=1,($B$11+IF(A630>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A630>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C630*$M$3),10))+IF(AND(A630<n,A630>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I630*Fond!CP630),2)","v":0},{"$f":"ROUND(($I630*Fond!CQ630),2)","v":0},{"$f":"ROUND(($I630*Fond!CR630),2)","v":0},{"$f":"ROUND(($I630*Fond!CS630),2)","v":0},{"$f":"ROUND(($I630*Fond!CT630),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A630<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,2,0,{"$f":"IF(OR(AND(m>0,A631<m,OR(AND(EE=1,C631>0),AND(EE<>1,B631=1))),AND(m<=0,A631<n,B631=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A631=0,B631=1,EE=0),$E$15*$B$4,IF(AND(C631>0,A631<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E631=0,0,MAX((E631+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A631=0,B631=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A631<n)*IF(AND(B631>1,C631=0),0,ROUND(IF(EE=1,($B$11+IF(A631>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A631>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C631*$M$3),10))+IF(AND(A631<n,A631>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I631*Fond!CP631),2)","v":0},{"$f":"ROUND(($I631*Fond!CQ631),2)","v":0},{"$f":"ROUND(($I631*Fond!CR631),2)","v":0},{"$f":"ROUND(($I631*Fond!CS631),2)","v":0},{"$f":"ROUND(($I631*Fond!CT631),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A631<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,3,0,{"$f":"IF(OR(AND(m>0,A632<m,OR(AND(EE=1,C632>0),AND(EE<>1,B632=1))),AND(m<=0,A632<n,B632=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A632=0,B632=1,EE=0),$E$15*$B$4,IF(AND(C632>0,A632<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E632=0,0,MAX((E632+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A632=0,B632=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A632<n)*IF(AND(B632>1,C632=0),0,ROUND(IF(EE=1,($B$11+IF(A632>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A632>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C632*$M$3),10))+IF(AND(A632<n,A632>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I632*Fond!CP632),2)","v":0},{"$f":"ROUND(($I632*Fond!CQ632),2)","v":0},{"$f":"ROUND(($I632*Fond!CR632),2)","v":0},{"$f":"ROUND(($I632*Fond!CS632),2)","v":0},{"$f":"ROUND(($I632*Fond!CT632),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A632<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,4,0,{"$f":"IF(OR(AND(m>0,A633<m,OR(AND(EE=1,C633>0),AND(EE<>1,B633=1))),AND(m<=0,A633<n,B633=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A633=0,B633=1,EE=0),$E$15*$B$4,IF(AND(C633>0,A633<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E633=0,0,MAX((E633+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A633=0,B633=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A633<n)*IF(AND(B633>1,C633=0),0,ROUND(IF(EE=1,($B$11+IF(A633>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A633>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C633*$M$3),10))+IF(AND(A633<n,A633>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I633*Fond!CP633),2)","v":0},{"$f":"ROUND(($I633*Fond!CQ633),2)","v":0},{"$f":"ROUND(($I633*Fond!CR633),2)","v":0},{"$f":"ROUND(($I633*Fond!CS633),2)","v":0},{"$f":"ROUND(($I633*Fond!CT633),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A633<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,5,0,{"$f":"IF(OR(AND(m>0,A634<m,OR(AND(EE=1,C634>0),AND(EE<>1,B634=1))),AND(m<=0,A634<n,B634=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A634=0,B634=1,EE=0),$E$15*$B$4,IF(AND(C634>0,A634<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E634=0,0,MAX((E634+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A634=0,B634=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A634<n)*IF(AND(B634>1,C634=0),0,ROUND(IF(EE=1,($B$11+IF(A634>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A634>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C634*$M$3),10))+IF(AND(A634<n,A634>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I634*Fond!CP634),2)","v":0},{"$f":"ROUND(($I634*Fond!CQ634),2)","v":0},{"$f":"ROUND(($I634*Fond!CR634),2)","v":0},{"$f":"ROUND(($I634*Fond!CS634),2)","v":0},{"$f":"ROUND(($I634*Fond!CT634),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A634<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,6,0,{"$f":"IF(OR(AND(m>0,A635<m,OR(AND(EE=1,C635>0),AND(EE<>1,B635=1))),AND(m<=0,A635<n,B635=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A635=0,B635=1,EE=0),$E$15*$B$4,IF(AND(C635>0,A635<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E635=0,0,MAX((E635+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A635=0,B635=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A635<n)*IF(AND(B635>1,C635=0),0,ROUND(IF(EE=1,($B$11+IF(A635>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A635>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C635*$M$3),10))+IF(AND(A635<n,A635>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I635*Fond!CP635),2)","v":0},{"$f":"ROUND(($I635*Fond!CQ635),2)","v":0},{"$f":"ROUND(($I635*Fond!CR635),2)","v":0},{"$f":"ROUND(($I635*Fond!CS635),2)","v":0},{"$f":"ROUND(($I635*Fond!CT635),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A635<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,7,0,{"$f":"IF(OR(AND(m>0,A636<m,OR(AND(EE=1,C636>0),AND(EE<>1,B636=1))),AND(m<=0,A636<n,B636=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A636=0,B636=1,EE=0),$E$15*$B$4,IF(AND(C636>0,A636<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E636=0,0,MAX((E636+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A636=0,B636=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A636<n)*IF(AND(B636>1,C636=0),0,ROUND(IF(EE=1,($B$11+IF(A636>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A636>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C636*$M$3),10))+IF(AND(A636<n,A636>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I636*Fond!CP636),2)","v":0},{"$f":"ROUND(($I636*Fond!CQ636),2)","v":0},{"$f":"ROUND(($I636*Fond!CR636),2)","v":0},{"$f":"ROUND(($I636*Fond!CS636),2)","v":0},{"$f":"ROUND(($I636*Fond!CT636),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A636<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,8,0,{"$f":"IF(OR(AND(m>0,A637<m,OR(AND(EE=1,C637>0),AND(EE<>1,B637=1))),AND(m<=0,A637<n,B637=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A637=0,B637=1,EE=0),$E$15*$B$4,IF(AND(C637>0,A637<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E637=0,0,MAX((E637+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A637=0,B637=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A637<n)*IF(AND(B637>1,C637=0),0,ROUND(IF(EE=1,($B$11+IF(A637>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A637>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C637*$M$3),10))+IF(AND(A637<n,A637>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I637*Fond!CP637),2)","v":0},{"$f":"ROUND(($I637*Fond!CQ637),2)","v":0},{"$f":"ROUND(($I637*Fond!CR637),2)","v":0},{"$f":"ROUND(($I637*Fond!CS637),2)","v":0},{"$f":"ROUND(($I637*Fond!CT637),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A637<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,9,0,{"$f":"IF(OR(AND(m>0,A638<m,OR(AND(EE=1,C638>0),AND(EE<>1,B638=1))),AND(m<=0,A638<n,B638=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A638=0,B638=1,EE=0),$E$15*$B$4,IF(AND(C638>0,A638<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E638=0,0,MAX((E638+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A638=0,B638=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A638<n)*IF(AND(B638>1,C638=0),0,ROUND(IF(EE=1,($B$11+IF(A638>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A638>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C638*$M$3),10))+IF(AND(A638<n,A638>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I638*Fond!CP638),2)","v":0},{"$f":"ROUND(($I638*Fond!CQ638),2)","v":0},{"$f":"ROUND(($I638*Fond!CR638),2)","v":0},{"$f":"ROUND(($I638*Fond!CS638),2)","v":0},{"$f":"ROUND(($I638*Fond!CT638),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A638<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,10,0,{"$f":"IF(OR(AND(m>0,A639<m,OR(AND(EE=1,C639>0),AND(EE<>1,B639=1))),AND(m<=0,A639<n,B639=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A639=0,B639=1,EE=0),$E$15*$B$4,IF(AND(C639>0,A639<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E639=0,0,MAX((E639+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A639=0,B639=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A639<n)*IF(AND(B639>1,C639=0),0,ROUND(IF(EE=1,($B$11+IF(A639>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A639>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C639*$M$3),10))+IF(AND(A639<n,A639>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I639*Fond!CP639),2)","v":0},{"$f":"ROUND(($I639*Fond!CQ639),2)","v":0},{"$f":"ROUND(($I639*Fond!CR639),2)","v":0},{"$f":"ROUND(($I639*Fond!CS639),2)","v":0},{"$f":"ROUND(($I639*Fond!CT639),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A639<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,11,0,{"$f":"IF(OR(AND(m>0,A640<m,OR(AND(EE=1,C640>0),AND(EE<>1,B640=1))),AND(m<=0,A640<n,B640=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A640=0,B640=1,EE=0),$E$15*$B$4,IF(AND(C640>0,A640<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E640=0,0,MAX((E640+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A640=0,B640=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A640<n)*IF(AND(B640>1,C640=0),0,ROUND(IF(EE=1,($B$11+IF(A640>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A640>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C640*$M$3),10))+IF(AND(A640<n,A640>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I640*Fond!CP640),2)","v":0},{"$f":"ROUND(($I640*Fond!CQ640),2)","v":0},{"$f":"ROUND(($I640*Fond!CR640),2)","v":0},{"$f":"ROUND(($I640*Fond!CS640),2)","v":0},{"$f":"ROUND(($I640*Fond!CT640),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A640<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[51,12,0,{"$f":"IF(OR(AND(m>0,A641<m,OR(AND(EE=1,C641>0),AND(EE<>1,B641=1))),AND(m<=0,A641<n,B641=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A641=0,B641=1,EE=0),$E$15*$B$4,IF(AND(C641>0,A641<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E641=0,0,MAX((E641+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A641=0,B641=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A641<n)*IF(AND(B641>1,C641=0),0,ROUND(IF(EE=1,($B$11+IF(A641>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A641>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C641*$M$3),10))+IF(AND(A641<n,A641>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I641*Fond!CP641),2)","v":0},{"$f":"ROUND(($I641*Fond!CQ641),2)","v":0},{"$f":"ROUND(($I641*Fond!CR641),2)","v":0},{"$f":"ROUND(($I641*Fond!CS641),2)","v":0},{"$f":"ROUND(($I641*Fond!CT641),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A641<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,1,0,{"$f":"IF(OR(AND(m>0,A642<m,OR(AND(EE=1,C642>0),AND(EE<>1,B642=1))),AND(m<=0,A642<n,B642=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A642=0,B642=1,EE=0),$E$15*$B$4,IF(AND(C642>0,A642<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E642=0,0,MAX((E642+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A642=0,B642=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A642<n)*IF(AND(B642>1,C642=0),0,ROUND(IF(EE=1,($B$11+IF(A642>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A642>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C642*$M$3),10))+IF(AND(A642<n,A642>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I642*Fond!CP642),2)","v":0},{"$f":"ROUND(($I642*Fond!CQ642),2)","v":0},{"$f":"ROUND(($I642*Fond!CR642),2)","v":0},{"$f":"ROUND(($I642*Fond!CS642),2)","v":0},{"$f":"ROUND(($I642*Fond!CT642),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A642<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,2,0,{"$f":"IF(OR(AND(m>0,A643<m,OR(AND(EE=1,C643>0),AND(EE<>1,B643=1))),AND(m<=0,A643<n,B643=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A643=0,B643=1,EE=0),$E$15*$B$4,IF(AND(C643>0,A643<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E643=0,0,MAX((E643+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A643=0,B643=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A643<n)*IF(AND(B643>1,C643=0),0,ROUND(IF(EE=1,($B$11+IF(A643>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A643>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C643*$M$3),10))+IF(AND(A643<n,A643>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I643*Fond!CP643),2)","v":0},{"$f":"ROUND(($I643*Fond!CQ643),2)","v":0},{"$f":"ROUND(($I643*Fond!CR643),2)","v":0},{"$f":"ROUND(($I643*Fond!CS643),2)","v":0},{"$f":"ROUND(($I643*Fond!CT643),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A643<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,3,0,{"$f":"IF(OR(AND(m>0,A644<m,OR(AND(EE=1,C644>0),AND(EE<>1,B644=1))),AND(m<=0,A644<n,B644=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A644=0,B644=1,EE=0),$E$15*$B$4,IF(AND(C644>0,A644<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E644=0,0,MAX((E644+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A644=0,B644=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A644<n)*IF(AND(B644>1,C644=0),0,ROUND(IF(EE=1,($B$11+IF(A644>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A644>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C644*$M$3),10))+IF(AND(A644<n,A644>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I644*Fond!CP644),2)","v":0},{"$f":"ROUND(($I644*Fond!CQ644),2)","v":0},{"$f":"ROUND(($I644*Fond!CR644),2)","v":0},{"$f":"ROUND(($I644*Fond!CS644),2)","v":0},{"$f":"ROUND(($I644*Fond!CT644),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A644<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,4,0,{"$f":"IF(OR(AND(m>0,A645<m,OR(AND(EE=1,C645>0),AND(EE<>1,B645=1))),AND(m<=0,A645<n,B645=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A645=0,B645=1,EE=0),$E$15*$B$4,IF(AND(C645>0,A645<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E645=0,0,MAX((E645+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A645=0,B645=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A645<n)*IF(AND(B645>1,C645=0),0,ROUND(IF(EE=1,($B$11+IF(A645>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A645>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C645*$M$3),10))+IF(AND(A645<n,A645>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I645*Fond!CP645),2)","v":0},{"$f":"ROUND(($I645*Fond!CQ645),2)","v":0},{"$f":"ROUND(($I645*Fond!CR645),2)","v":0},{"$f":"ROUND(($I645*Fond!CS645),2)","v":0},{"$f":"ROUND(($I645*Fond!CT645),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A645<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,5,0,{"$f":"IF(OR(AND(m>0,A646<m,OR(AND(EE=1,C646>0),AND(EE<>1,B646=1))),AND(m<=0,A646<n,B646=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A646=0,B646=1,EE=0),$E$15*$B$4,IF(AND(C646>0,A646<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E646=0,0,MAX((E646+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A646=0,B646=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A646<n)*IF(AND(B646>1,C646=0),0,ROUND(IF(EE=1,($B$11+IF(A646>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A646>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C646*$M$3),10))+IF(AND(A646<n,A646>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I646*Fond!CP646),2)","v":0},{"$f":"ROUND(($I646*Fond!CQ646),2)","v":0},{"$f":"ROUND(($I646*Fond!CR646),2)","v":0},{"$f":"ROUND(($I646*Fond!CS646),2)","v":0},{"$f":"ROUND(($I646*Fond!CT646),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A646<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,6,0,{"$f":"IF(OR(AND(m>0,A647<m,OR(AND(EE=1,C647>0),AND(EE<>1,B647=1))),AND(m<=0,A647<n,B647=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A647=0,B647=1,EE=0),$E$15*$B$4,IF(AND(C647>0,A647<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E647=0,0,MAX((E647+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A647=0,B647=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A647<n)*IF(AND(B647>1,C647=0),0,ROUND(IF(EE=1,($B$11+IF(A647>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A647>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C647*$M$3),10))+IF(AND(A647<n,A647>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I647*Fond!CP647),2)","v":0},{"$f":"ROUND(($I647*Fond!CQ647),2)","v":0},{"$f":"ROUND(($I647*Fond!CR647),2)","v":0},{"$f":"ROUND(($I647*Fond!CS647),2)","v":0},{"$f":"ROUND(($I647*Fond!CT647),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A647<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,7,0,{"$f":"IF(OR(AND(m>0,A648<m,OR(AND(EE=1,C648>0),AND(EE<>1,B648=1))),AND(m<=0,A648<n,B648=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A648=0,B648=1,EE=0),$E$15*$B$4,IF(AND(C648>0,A648<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E648=0,0,MAX((E648+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A648=0,B648=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A648<n)*IF(AND(B648>1,C648=0),0,ROUND(IF(EE=1,($B$11+IF(A648>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A648>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C648*$M$3),10))+IF(AND(A648<n,A648>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I648*Fond!CP648),2)","v":0},{"$f":"ROUND(($I648*Fond!CQ648),2)","v":0},{"$f":"ROUND(($I648*Fond!CR648),2)","v":0},{"$f":"ROUND(($I648*Fond!CS648),2)","v":0},{"$f":"ROUND(($I648*Fond!CT648),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A648<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,8,0,{"$f":"IF(OR(AND(m>0,A649<m,OR(AND(EE=1,C649>0),AND(EE<>1,B649=1))),AND(m<=0,A649<n,B649=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A649=0,B649=1,EE=0),$E$15*$B$4,IF(AND(C649>0,A649<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E649=0,0,MAX((E649+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A649=0,B649=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A649<n)*IF(AND(B649>1,C649=0),0,ROUND(IF(EE=1,($B$11+IF(A649>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A649>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C649*$M$3),10))+IF(AND(A649<n,A649>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I649*Fond!CP649),2)","v":0},{"$f":"ROUND(($I649*Fond!CQ649),2)","v":0},{"$f":"ROUND(($I649*Fond!CR649),2)","v":0},{"$f":"ROUND(($I649*Fond!CS649),2)","v":0},{"$f":"ROUND(($I649*Fond!CT649),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A649<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,9,0,{"$f":"IF(OR(AND(m>0,A650<m,OR(AND(EE=1,C650>0),AND(EE<>1,B650=1))),AND(m<=0,A650<n,B650=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A650=0,B650=1,EE=0),$E$15*$B$4,IF(AND(C650>0,A650<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E650=0,0,MAX((E650+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A650=0,B650=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A650<n)*IF(AND(B650>1,C650=0),0,ROUND(IF(EE=1,($B$11+IF(A650>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A650>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C650*$M$3),10))+IF(AND(A650<n,A650>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I650*Fond!CP650),2)","v":0},{"$f":"ROUND(($I650*Fond!CQ650),2)","v":0},{"$f":"ROUND(($I650*Fond!CR650),2)","v":0},{"$f":"ROUND(($I650*Fond!CS650),2)","v":0},{"$f":"ROUND(($I650*Fond!CT650),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A650<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,10,0,{"$f":"IF(OR(AND(m>0,A651<m,OR(AND(EE=1,C651>0),AND(EE<>1,B651=1))),AND(m<=0,A651<n,B651=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A651=0,B651=1,EE=0),$E$15*$B$4,IF(AND(C651>0,A651<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E651=0,0,MAX((E651+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A651=0,B651=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A651<n)*IF(AND(B651>1,C651=0),0,ROUND(IF(EE=1,($B$11+IF(A651>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A651>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C651*$M$3),10))+IF(AND(A651<n,A651>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I651*Fond!CP651),2)","v":0},{"$f":"ROUND(($I651*Fond!CQ651),2)","v":0},{"$f":"ROUND(($I651*Fond!CR651),2)","v":0},{"$f":"ROUND(($I651*Fond!CS651),2)","v":0},{"$f":"ROUND(($I651*Fond!CT651),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A651<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,11,0,{"$f":"IF(OR(AND(m>0,A652<m,OR(AND(EE=1,C652>0),AND(EE<>1,B652=1))),AND(m<=0,A652<n,B652=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A652=0,B652=1,EE=0),$E$15*$B$4,IF(AND(C652>0,A652<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E652=0,0,MAX((E652+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A652=0,B652=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A652<n)*IF(AND(B652>1,C652=0),0,ROUND(IF(EE=1,($B$11+IF(A652>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A652>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C652*$M$3),10))+IF(AND(A652<n,A652>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I652*Fond!CP652),2)","v":0},{"$f":"ROUND(($I652*Fond!CQ652),2)","v":0},{"$f":"ROUND(($I652*Fond!CR652),2)","v":0},{"$f":"ROUND(($I652*Fond!CS652),2)","v":0},{"$f":"ROUND(($I652*Fond!CT652),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A652<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[52,12,0,{"$f":"IF(OR(AND(m>0,A653<m,OR(AND(EE=1,C653>0),AND(EE<>1,B653=1))),AND(m<=0,A653<n,B653=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A653=0,B653=1,EE=0),$E$15*$B$4,IF(AND(C653>0,A653<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E653=0,0,MAX((E653+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A653=0,B653=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A653<n)*IF(AND(B653>1,C653=0),0,ROUND(IF(EE=1,($B$11+IF(A653>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A653>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C653*$M$3),10))+IF(AND(A653<n,A653>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I653*Fond!CP653),2)","v":0},{"$f":"ROUND(($I653*Fond!CQ653),2)","v":0},{"$f":"ROUND(($I653*Fond!CR653),2)","v":0},{"$f":"ROUND(($I653*Fond!CS653),2)","v":0},{"$f":"ROUND(($I653*Fond!CT653),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A653<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,1,0,{"$f":"IF(OR(AND(m>0,A654<m,OR(AND(EE=1,C654>0),AND(EE<>1,B654=1))),AND(m<=0,A654<n,B654=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A654=0,B654=1,EE=0),$E$15*$B$4,IF(AND(C654>0,A654<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E654=0,0,MAX((E654+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A654=0,B654=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A654<n)*IF(AND(B654>1,C654=0),0,ROUND(IF(EE=1,($B$11+IF(A654>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A654>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C654*$M$3),10))+IF(AND(A654<n,A654>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I654*Fond!CP654),2)","v":0},{"$f":"ROUND(($I654*Fond!CQ654),2)","v":0},{"$f":"ROUND(($I654*Fond!CR654),2)","v":0},{"$f":"ROUND(($I654*Fond!CS654),2)","v":0},{"$f":"ROUND(($I654*Fond!CT654),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A654<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,2,0,{"$f":"IF(OR(AND(m>0,A655<m,OR(AND(EE=1,C655>0),AND(EE<>1,B655=1))),AND(m<=0,A655<n,B655=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A655=0,B655=1,EE=0),$E$15*$B$4,IF(AND(C655>0,A655<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E655=0,0,MAX((E655+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A655=0,B655=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A655<n)*IF(AND(B655>1,C655=0),0,ROUND(IF(EE=1,($B$11+IF(A655>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A655>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C655*$M$3),10))+IF(AND(A655<n,A655>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I655*Fond!CP655),2)","v":0},{"$f":"ROUND(($I655*Fond!CQ655),2)","v":0},{"$f":"ROUND(($I655*Fond!CR655),2)","v":0},{"$f":"ROUND(($I655*Fond!CS655),2)","v":0},{"$f":"ROUND(($I655*Fond!CT655),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A655<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,3,0,{"$f":"IF(OR(AND(m>0,A656<m,OR(AND(EE=1,C656>0),AND(EE<>1,B656=1))),AND(m<=0,A656<n,B656=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A656=0,B656=1,EE=0),$E$15*$B$4,IF(AND(C656>0,A656<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E656=0,0,MAX((E656+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A656=0,B656=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A656<n)*IF(AND(B656>1,C656=0),0,ROUND(IF(EE=1,($B$11+IF(A656>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A656>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C656*$M$3),10))+IF(AND(A656<n,A656>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I656*Fond!CP656),2)","v":0},{"$f":"ROUND(($I656*Fond!CQ656),2)","v":0},{"$f":"ROUND(($I656*Fond!CR656),2)","v":0},{"$f":"ROUND(($I656*Fond!CS656),2)","v":0},{"$f":"ROUND(($I656*Fond!CT656),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A656<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,4,0,{"$f":"IF(OR(AND(m>0,A657<m,OR(AND(EE=1,C657>0),AND(EE<>1,B657=1))),AND(m<=0,A657<n,B657=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A657=0,B657=1,EE=0),$E$15*$B$4,IF(AND(C657>0,A657<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E657=0,0,MAX((E657+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A657=0,B657=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A657<n)*IF(AND(B657>1,C657=0),0,ROUND(IF(EE=1,($B$11+IF(A657>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A657>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C657*$M$3),10))+IF(AND(A657<n,A657>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I657*Fond!CP657),2)","v":0},{"$f":"ROUND(($I657*Fond!CQ657),2)","v":0},{"$f":"ROUND(($I657*Fond!CR657),2)","v":0},{"$f":"ROUND(($I657*Fond!CS657),2)","v":0},{"$f":"ROUND(($I657*Fond!CT657),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A657<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,5,{"$f":"ROUND(IF(OR(AND(m=0,A658=0,B658=1),AND(m>0,A658<m,MOD((B658-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A658<m,OR(AND(EE=1,C658>0),AND(EE<>1,B658=1))),AND(m<=0,A658<n,B658=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A658=0,B658=1,EE=0),$E$15*$B$4,IF(AND(C658>0,A658<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E658=0,0,MAX((E658+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A658=0,B658=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A658<n)*IF(AND(B658>1,C658=0),0,ROUND(IF(EE=1,($B$11+IF(A658>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A658>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C658*$M$3),10))+IF(AND(A658<n,A658>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I658*Fond!CP658),2)","v":0},{"$f":"ROUND(($I658*Fond!CQ658),2)","v":0},{"$f":"ROUND(($I658*Fond!CR658),2)","v":0},{"$f":"ROUND(($I658*Fond!CS658),2)","v":0},{"$f":"ROUND(($I658*Fond!CT658),2)","v":0},{"$f":"IF($I658<0,0,IF($C658>0,ROUND(J658-J658/(1+$F$8),2),0))","v":0},{"$f":"IF($I658<0,0,IF($C658>0,ROUND(K658-K658/(1+$G$8),2),0))","v":0},{"$f":"IF($I658<0,0,IF($C658>0,ROUND(L658-L658/(1+$H$8),2),0))","v":0},{"$f":"IF($I658<0,0,IF($C658>0,ROUND(M658-M658/(1+$I$8),2),0))","v":0},{"$f":"IF($I658<0,0,IF($C658>0,ROUND(N658-N658/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A658<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,6,0,{"$f":"IF(OR(AND(m>0,A659<m,OR(AND(EE=1,C659>0),AND(EE<>1,B659=1))),AND(m<=0,A659<n,B659=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A659=0,B659=1,EE=0),$E$15*$B$4,IF(AND(C659>0,A659<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E659=0,0,MAX((E659+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A659=0,B659=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C659>0,ROUND(C659*$B$6,2),0)","v":0},{"$f":"(A659<n)*IF(AND(B659>1,C659=0),0,ROUND(IF(EE=1,($B$11+IF(A659>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A659>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C659*$M$3),10))+IF(AND(A659<n,A659>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C659=0,A659+B659>1),0,C659-(D659+F659+G659+H659)),2)","v":0},{"$f":"ROUND(($I659*Fond!CP659),2)","v":0},{"$f":"ROUND(($I659*Fond!CQ659),2)","v":0},{"$f":"ROUND(($I659*Fond!CR659),2)","v":0},{"$f":"ROUND(($I659*Fond!CS659),2)","v":0},{"$f":"ROUND(($I659*Fond!CT659),2)","v":0},0,0,0,0,0,{"$f":"J659-O659","v":0},{"$f":"K659-P659","v":0},{"$f":"L659-Q659","v":0},{"$f":"M659-R659","v":0},{"$f":"N659-S659","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A659<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,7,0,{"$f":"IF(OR(AND(m>0,A660<m,OR(AND(EE=1,C660>0),AND(EE<>1,B660=1))),AND(m<=0,A660<n,B660=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A660=0,B660=1,EE=0),$E$15*$B$4,IF(AND(C660>0,A660<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E660=0,0,MAX((E660+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A660=0,B660=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A660<n)*IF(AND(B660>1,C660=0),0,ROUND(IF(EE=1,($B$11+IF(A660>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A660>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C660*$M$3),10))+IF(AND(A660<n,A660>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I660*Fond!CP660),2)","v":0},{"$f":"ROUND(($I660*Fond!CQ660),2)","v":0},{"$f":"ROUND(($I660*Fond!CR660),2)","v":0},{"$f":"ROUND(($I660*Fond!CS660),2)","v":0},{"$f":"ROUND(($I660*Fond!CT660),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A660<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,8,0,{"$f":"IF(OR(AND(m>0,A661<m,OR(AND(EE=1,C661>0),AND(EE<>1,B661=1))),AND(m<=0,A661<n,B661=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A661=0,B661=1,EE=0),$E$15*$B$4,IF(AND(C661>0,A661<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E661=0,0,MAX((E661+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A661=0,B661=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A661<n)*IF(AND(B661>1,C661=0),0,ROUND(IF(EE=1,($B$11+IF(A661>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A661>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C661*$M$3),10))+IF(AND(A661<n,A661>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I661*Fond!CP661),2)","v":0},{"$f":"ROUND(($I661*Fond!CQ661),2)","v":0},{"$f":"ROUND(($I661*Fond!CR661),2)","v":0},{"$f":"ROUND(($I661*Fond!CS661),2)","v":0},{"$f":"ROUND(($I661*Fond!CT661),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A661<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,9,0,{"$f":"IF(OR(AND(m>0,A662<m,OR(AND(EE=1,C662>0),AND(EE<>1,B662=1))),AND(m<=0,A662<n,B662=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A662=0,B662=1,EE=0),$E$15*$B$4,IF(AND(C662>0,A662<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E662=0,0,MAX((E662+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A662=0,B662=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A662<n)*IF(AND(B662>1,C662=0),0,ROUND(IF(EE=1,($B$11+IF(A662>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A662>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C662*$M$3),10))+IF(AND(A662<n,A662>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I662*Fond!CP662),2)","v":0},{"$f":"ROUND(($I662*Fond!CQ662),2)","v":0},{"$f":"ROUND(($I662*Fond!CR662),2)","v":0},{"$f":"ROUND(($I662*Fond!CS662),2)","v":0},{"$f":"ROUND(($I662*Fond!CT662),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A662<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,10,0,{"$f":"IF(OR(AND(m>0,A663<m,OR(AND(EE=1,C663>0),AND(EE<>1,B663=1))),AND(m<=0,A663<n,B663=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A663=0,B663=1,EE=0),$E$15*$B$4,IF(AND(C663>0,A663<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E663=0,0,MAX((E663+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A663=0,B663=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A663<n)*IF(AND(B663>1,C663=0),0,ROUND(IF(EE=1,($B$11+IF(A663>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A663>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C663*$M$3),10))+IF(AND(A663<n,A663>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I663*Fond!CP663),2)","v":0},{"$f":"ROUND(($I663*Fond!CQ663),2)","v":0},{"$f":"ROUND(($I663*Fond!CR663),2)","v":0},{"$f":"ROUND(($I663*Fond!CS663),2)","v":0},{"$f":"ROUND(($I663*Fond!CT663),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A663<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,11,0,{"$f":"IF(OR(AND(m>0,A664<m,OR(AND(EE=1,C664>0),AND(EE<>1,B664=1))),AND(m<=0,A664<n,B664=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A664=0,B664=1,EE=0),$E$15*$B$4,IF(AND(C664>0,A664<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E664=0,0,MAX((E664+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A664=0,B664=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A664<n)*IF(AND(B664>1,C664=0),0,ROUND(IF(EE=1,($B$11+IF(A664>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A664>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C664*$M$3),10))+IF(AND(A664<n,A664>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I664*Fond!CP664),2)","v":0},{"$f":"ROUND(($I664*Fond!CQ664),2)","v":0},{"$f":"ROUND(($I664*Fond!CR664),2)","v":0},{"$f":"ROUND(($I664*Fond!CS664),2)","v":0},{"$f":"ROUND(($I664*Fond!CT664),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A664<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[53,12,0,{"$f":"IF(OR(AND(m>0,A665<m,OR(AND(EE=1,C665>0),AND(EE<>1,B665=1))),AND(m<=0,A665<n,B665=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A665=0,B665=1,EE=0),$E$15*$B$4,IF(AND(C665>0,A665<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E665=0,0,MAX((E665+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A665=0,B665=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A665<n)*IF(AND(B665>1,C665=0),0,ROUND(IF(EE=1,($B$11+IF(A665>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A665>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C665*$M$3),10))+IF(AND(A665<n,A665>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I665*Fond!CP665),2)","v":0},{"$f":"ROUND(($I665*Fond!CQ665),2)","v":0},{"$f":"ROUND(($I665*Fond!CR665),2)","v":0},{"$f":"ROUND(($I665*Fond!CS665),2)","v":0},{"$f":"ROUND(($I665*Fond!CT665),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A665<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,1,0,{"$f":"IF(OR(AND(m>0,A666<m,OR(AND(EE=1,C666>0),AND(EE<>1,B666=1))),AND(m<=0,A666<n,B666=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A666=0,B666=1,EE=0),$E$15*$B$4,IF(AND(C666>0,A666<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E666=0,0,MAX((E666+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A666=0,B666=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A666<n)*IF(AND(B666>1,C666=0),0,ROUND(IF(EE=1,($B$11+IF(A666>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A666>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C666*$M$3),10))+IF(AND(A666<n,A666>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I666*Fond!CP666),2)","v":0},{"$f":"ROUND(($I666*Fond!CQ666),2)","v":0},{"$f":"ROUND(($I666*Fond!CR666),2)","v":0},{"$f":"ROUND(($I666*Fond!CS666),2)","v":0},{"$f":"ROUND(($I666*Fond!CT666),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A666<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,2,0,{"$f":"IF(OR(AND(m>0,A667<m,OR(AND(EE=1,C667>0),AND(EE<>1,B667=1))),AND(m<=0,A667<n,B667=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A667=0,B667=1,EE=0),$E$15*$B$4,IF(AND(C667>0,A667<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E667=0,0,MAX((E667+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A667=0,B667=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A667<n)*IF(AND(B667>1,C667=0),0,ROUND(IF(EE=1,($B$11+IF(A667>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A667>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C667*$M$3),10))+IF(AND(A667<n,A667>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I667*Fond!CP667),2)","v":0},{"$f":"ROUND(($I667*Fond!CQ667),2)","v":0},{"$f":"ROUND(($I667*Fond!CR667),2)","v":0},{"$f":"ROUND(($I667*Fond!CS667),2)","v":0},{"$f":"ROUND(($I667*Fond!CT667),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A667<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,3,0,{"$f":"IF(OR(AND(m>0,A668<m,OR(AND(EE=1,C668>0),AND(EE<>1,B668=1))),AND(m<=0,A668<n,B668=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A668=0,B668=1,EE=0),$E$15*$B$4,IF(AND(C668>0,A668<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E668=0,0,MAX((E668+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A668=0,B668=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A668<n)*IF(AND(B668>1,C668=0),0,ROUND(IF(EE=1,($B$11+IF(A668>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A668>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C668*$M$3),10))+IF(AND(A668<n,A668>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I668*Fond!CP668),2)","v":0},{"$f":"ROUND(($I668*Fond!CQ668),2)","v":0},{"$f":"ROUND(($I668*Fond!CR668),2)","v":0},{"$f":"ROUND(($I668*Fond!CS668),2)","v":0},{"$f":"ROUND(($I668*Fond!CT668),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A668<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,4,0,{"$f":"IF(OR(AND(m>0,A669<m,OR(AND(EE=1,C669>0),AND(EE<>1,B669=1))),AND(m<=0,A669<n,B669=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A669=0,B669=1,EE=0),$E$15*$B$4,IF(AND(C669>0,A669<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E669=0,0,MAX((E669+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A669=0,B669=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A669<n)*IF(AND(B669>1,C669=0),0,ROUND(IF(EE=1,($B$11+IF(A669>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A669>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C669*$M$3),10))+IF(AND(A669<n,A669>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I669*Fond!CP669),2)","v":0},{"$f":"ROUND(($I669*Fond!CQ669),2)","v":0},{"$f":"ROUND(($I669*Fond!CR669),2)","v":0},{"$f":"ROUND(($I669*Fond!CS669),2)","v":0},{"$f":"ROUND(($I669*Fond!CT669),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A669<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,5,0,{"$f":"IF(OR(AND(m>0,A670<m,OR(AND(EE=1,C670>0),AND(EE<>1,B670=1))),AND(m<=0,A670<n,B670=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A670=0,B670=1,EE=0),$E$15*$B$4,IF(AND(C670>0,A670<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E670=0,0,MAX((E670+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A670=0,B670=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A670<n)*IF(AND(B670>1,C670=0),0,ROUND(IF(EE=1,($B$11+IF(A670>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A670>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C670*$M$3),10))+IF(AND(A670<n,A670>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I670*Fond!CP670),2)","v":0},{"$f":"ROUND(($I670*Fond!CQ670),2)","v":0},{"$f":"ROUND(($I670*Fond!CR670),2)","v":0},{"$f":"ROUND(($I670*Fond!CS670),2)","v":0},{"$f":"ROUND(($I670*Fond!CT670),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A670<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,6,0,{"$f":"IF(OR(AND(m>0,A671<m,OR(AND(EE=1,C671>0),AND(EE<>1,B671=1))),AND(m<=0,A671<n,B671=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A671=0,B671=1,EE=0),$E$15*$B$4,IF(AND(C671>0,A671<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E671=0,0,MAX((E671+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A671=0,B671=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A671<n)*IF(AND(B671>1,C671=0),0,ROUND(IF(EE=1,($B$11+IF(A671>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A671>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C671*$M$3),10))+IF(AND(A671<n,A671>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I671*Fond!CP671),2)","v":0},{"$f":"ROUND(($I671*Fond!CQ671),2)","v":0},{"$f":"ROUND(($I671*Fond!CR671),2)","v":0},{"$f":"ROUND(($I671*Fond!CS671),2)","v":0},{"$f":"ROUND(($I671*Fond!CT671),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A671<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,7,0,{"$f":"IF(OR(AND(m>0,A672<m,OR(AND(EE=1,C672>0),AND(EE<>1,B672=1))),AND(m<=0,A672<n,B672=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A672=0,B672=1,EE=0),$E$15*$B$4,IF(AND(C672>0,A672<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E672=0,0,MAX((E672+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A672=0,B672=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A672<n)*IF(AND(B672>1,C672=0),0,ROUND(IF(EE=1,($B$11+IF(A672>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A672>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C672*$M$3),10))+IF(AND(A672<n,A672>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I672*Fond!CP672),2)","v":0},{"$f":"ROUND(($I672*Fond!CQ672),2)","v":0},{"$f":"ROUND(($I672*Fond!CR672),2)","v":0},{"$f":"ROUND(($I672*Fond!CS672),2)","v":0},{"$f":"ROUND(($I672*Fond!CT672),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A672<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,8,0,{"$f":"IF(OR(AND(m>0,A673<m,OR(AND(EE=1,C673>0),AND(EE<>1,B673=1))),AND(m<=0,A673<n,B673=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A673=0,B673=1,EE=0),$E$15*$B$4,IF(AND(C673>0,A673<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E673=0,0,MAX((E673+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A673=0,B673=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A673<n)*IF(AND(B673>1,C673=0),0,ROUND(IF(EE=1,($B$11+IF(A673>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A673>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C673*$M$3),10))+IF(AND(A673<n,A673>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I673*Fond!CP673),2)","v":0},{"$f":"ROUND(($I673*Fond!CQ673),2)","v":0},{"$f":"ROUND(($I673*Fond!CR673),2)","v":0},{"$f":"ROUND(($I673*Fond!CS673),2)","v":0},{"$f":"ROUND(($I673*Fond!CT673),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A673<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,9,0,{"$f":"IF(OR(AND(m>0,A674<m,OR(AND(EE=1,C674>0),AND(EE<>1,B674=1))),AND(m<=0,A674<n,B674=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A674=0,B674=1,EE=0),$E$15*$B$4,IF(AND(C674>0,A674<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E674=0,0,MAX((E674+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A674=0,B674=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A674<n)*IF(AND(B674>1,C674=0),0,ROUND(IF(EE=1,($B$11+IF(A674>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A674>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C674*$M$3),10))+IF(AND(A674<n,A674>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I674*Fond!CP674),2)","v":0},{"$f":"ROUND(($I674*Fond!CQ674),2)","v":0},{"$f":"ROUND(($I674*Fond!CR674),2)","v":0},{"$f":"ROUND(($I674*Fond!CS674),2)","v":0},{"$f":"ROUND(($I674*Fond!CT674),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A674<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,10,0,{"$f":"IF(OR(AND(m>0,A675<m,OR(AND(EE=1,C675>0),AND(EE<>1,B675=1))),AND(m<=0,A675<n,B675=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A675=0,B675=1,EE=0),$E$15*$B$4,IF(AND(C675>0,A675<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E675=0,0,MAX((E675+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A675=0,B675=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A675<n)*IF(AND(B675>1,C675=0),0,ROUND(IF(EE=1,($B$11+IF(A675>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A675>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C675*$M$3),10))+IF(AND(A675<n,A675>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I675*Fond!CP675),2)","v":0},{"$f":"ROUND(($I675*Fond!CQ675),2)","v":0},{"$f":"ROUND(($I675*Fond!CR675),2)","v":0},{"$f":"ROUND(($I675*Fond!CS675),2)","v":0},{"$f":"ROUND(($I675*Fond!CT675),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A675<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,11,0,{"$f":"IF(OR(AND(m>0,A676<m,OR(AND(EE=1,C676>0),AND(EE<>1,B676=1))),AND(m<=0,A676<n,B676=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A676=0,B676=1,EE=0),$E$15*$B$4,IF(AND(C676>0,A676<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E676=0,0,MAX((E676+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A676=0,B676=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A676<n)*IF(AND(B676>1,C676=0),0,ROUND(IF(EE=1,($B$11+IF(A676>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A676>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C676*$M$3),10))+IF(AND(A676<n,A676>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I676*Fond!CP676),2)","v":0},{"$f":"ROUND(($I676*Fond!CQ676),2)","v":0},{"$f":"ROUND(($I676*Fond!CR676),2)","v":0},{"$f":"ROUND(($I676*Fond!CS676),2)","v":0},{"$f":"ROUND(($I676*Fond!CT676),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A676<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[54,12,0,{"$f":"IF(OR(AND(m>0,A677<m,OR(AND(EE=1,C677>0),AND(EE<>1,B677=1))),AND(m<=0,A677<n,B677=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A677=0,B677=1,EE=0),$E$15*$B$4,IF(AND(C677>0,A677<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E677=0,0,MAX((E677+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A677=0,B677=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A677<n)*IF(AND(B677>1,C677=0),0,ROUND(IF(EE=1,($B$11+IF(A677>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A677>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C677*$M$3),10))+IF(AND(A677<n,A677>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I677*Fond!CP677),2)","v":0},{"$f":"ROUND(($I677*Fond!CQ677),2)","v":0},{"$f":"ROUND(($I677*Fond!CR677),2)","v":0},{"$f":"ROUND(($I677*Fond!CS677),2)","v":0},{"$f":"ROUND(($I677*Fond!CT677),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A677<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,1,0,{"$f":"IF(OR(AND(m>0,A678<m,OR(AND(EE=1,C678>0),AND(EE<>1,B678=1))),AND(m<=0,A678<n,B678=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A678=0,B678=1,EE=0),$E$15*$B$4,IF(AND(C678>0,A678<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E678=0,0,MAX((E678+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A678=0,B678=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A678<n)*IF(AND(B678>1,C678=0),0,ROUND(IF(EE=1,($B$11+IF(A678>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A678>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C678*$M$3),10))+IF(AND(A678<n,A678>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I678*Fond!CP678),2)","v":0},{"$f":"ROUND(($I678*Fond!CQ678),2)","v":0},{"$f":"ROUND(($I678*Fond!CR678),2)","v":0},{"$f":"ROUND(($I678*Fond!CS678),2)","v":0},{"$f":"ROUND(($I678*Fond!CT678),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A678<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,2,0,{"$f":"IF(OR(AND(m>0,A679<m,OR(AND(EE=1,C679>0),AND(EE<>1,B679=1))),AND(m<=0,A679<n,B679=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A679=0,B679=1,EE=0),$E$15*$B$4,IF(AND(C679>0,A679<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E679=0,0,MAX((E679+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A679=0,B679=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A679<n)*IF(AND(B679>1,C679=0),0,ROUND(IF(EE=1,($B$11+IF(A679>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A679>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C679*$M$3),10))+IF(AND(A679<n,A679>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I679*Fond!CP679),2)","v":0},{"$f":"ROUND(($I679*Fond!CQ679),2)","v":0},{"$f":"ROUND(($I679*Fond!CR679),2)","v":0},{"$f":"ROUND(($I679*Fond!CS679),2)","v":0},{"$f":"ROUND(($I679*Fond!CT679),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A679<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,3,0,{"$f":"IF(OR(AND(m>0,A680<m,OR(AND(EE=1,C680>0),AND(EE<>1,B680=1))),AND(m<=0,A680<n,B680=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A680=0,B680=1,EE=0),$E$15*$B$4,IF(AND(C680>0,A680<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E680=0,0,MAX((E680+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A680=0,B680=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A680<n)*IF(AND(B680>1,C680=0),0,ROUND(IF(EE=1,($B$11+IF(A680>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A680>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C680*$M$3),10))+IF(AND(A680<n,A680>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I680*Fond!CP680),2)","v":0},{"$f":"ROUND(($I680*Fond!CQ680),2)","v":0},{"$f":"ROUND(($I680*Fond!CR680),2)","v":0},{"$f":"ROUND(($I680*Fond!CS680),2)","v":0},{"$f":"ROUND(($I680*Fond!CT680),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A680<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,4,0,{"$f":"IF(OR(AND(m>0,A681<m,OR(AND(EE=1,C681>0),AND(EE<>1,B681=1))),AND(m<=0,A681<n,B681=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A681=0,B681=1,EE=0),$E$15*$B$4,IF(AND(C681>0,A681<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E681=0,0,MAX((E681+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A681=0,B681=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A681<n)*IF(AND(B681>1,C681=0),0,ROUND(IF(EE=1,($B$11+IF(A681>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A681>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C681*$M$3),10))+IF(AND(A681<n,A681>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I681*Fond!CP681),2)","v":0},{"$f":"ROUND(($I681*Fond!CQ681),2)","v":0},{"$f":"ROUND(($I681*Fond!CR681),2)","v":0},{"$f":"ROUND(($I681*Fond!CS681),2)","v":0},{"$f":"ROUND(($I681*Fond!CT681),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A681<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,5,0,{"$f":"IF(OR(AND(m>0,A682<m,OR(AND(EE=1,C682>0),AND(EE<>1,B682=1))),AND(m<=0,A682<n,B682=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A682=0,B682=1,EE=0),$E$15*$B$4,IF(AND(C682>0,A682<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E682=0,0,MAX((E682+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A682=0,B682=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A682<n)*IF(AND(B682>1,C682=0),0,ROUND(IF(EE=1,($B$11+IF(A682>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A682>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C682*$M$3),10))+IF(AND(A682<n,A682>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I682*Fond!CP682),2)","v":0},{"$f":"ROUND(($I682*Fond!CQ682),2)","v":0},{"$f":"ROUND(($I682*Fond!CR682),2)","v":0},{"$f":"ROUND(($I682*Fond!CS682),2)","v":0},{"$f":"ROUND(($I682*Fond!CT682),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A682<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,6,0,{"$f":"IF(OR(AND(m>0,A683<m,OR(AND(EE=1,C683>0),AND(EE<>1,B683=1))),AND(m<=0,A683<n,B683=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A683=0,B683=1,EE=0),$E$15*$B$4,IF(AND(C683>0,A683<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E683=0,0,MAX((E683+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A683=0,B683=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A683<n)*IF(AND(B683>1,C683=0),0,ROUND(IF(EE=1,($B$11+IF(A683>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A683>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C683*$M$3),10))+IF(AND(A683<n,A683>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I683*Fond!CP683),2)","v":0},{"$f":"ROUND(($I683*Fond!CQ683),2)","v":0},{"$f":"ROUND(($I683*Fond!CR683),2)","v":0},{"$f":"ROUND(($I683*Fond!CS683),2)","v":0},{"$f":"ROUND(($I683*Fond!CT683),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A683<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,7,0,{"$f":"IF(OR(AND(m>0,A684<m,OR(AND(EE=1,C684>0),AND(EE<>1,B684=1))),AND(m<=0,A684<n,B684=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A684=0,B684=1,EE=0),$E$15*$B$4,IF(AND(C684>0,A684<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E684=0,0,MAX((E684+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A684=0,B684=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A684<n)*IF(AND(B684>1,C684=0),0,ROUND(IF(EE=1,($B$11+IF(A684>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A684>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C684*$M$3),10))+IF(AND(A684<n,A684>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I684*Fond!CP684),2)","v":0},{"$f":"ROUND(($I684*Fond!CQ684),2)","v":0},{"$f":"ROUND(($I684*Fond!CR684),2)","v":0},{"$f":"ROUND(($I684*Fond!CS684),2)","v":0},{"$f":"ROUND(($I684*Fond!CT684),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A684<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,8,0,{"$f":"IF(OR(AND(m>0,A685<m,OR(AND(EE=1,C685>0),AND(EE<>1,B685=1))),AND(m<=0,A685<n,B685=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A685=0,B685=1,EE=0),$E$15*$B$4,IF(AND(C685>0,A685<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E685=0,0,MAX((E685+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A685=0,B685=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A685<n)*IF(AND(B685>1,C685=0),0,ROUND(IF(EE=1,($B$11+IF(A685>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A685>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C685*$M$3),10))+IF(AND(A685<n,A685>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I685*Fond!CP685),2)","v":0},{"$f":"ROUND(($I685*Fond!CQ685),2)","v":0},{"$f":"ROUND(($I685*Fond!CR685),2)","v":0},{"$f":"ROUND(($I685*Fond!CS685),2)","v":0},{"$f":"ROUND(($I685*Fond!CT685),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A685<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,9,0,{"$f":"IF(OR(AND(m>0,A686<m,OR(AND(EE=1,C686>0),AND(EE<>1,B686=1))),AND(m<=0,A686<n,B686=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A686=0,B686=1,EE=0),$E$15*$B$4,IF(AND(C686>0,A686<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E686=0,0,MAX((E686+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A686=0,B686=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A686<n)*IF(AND(B686>1,C686=0),0,ROUND(IF(EE=1,($B$11+IF(A686>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A686>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C686*$M$3),10))+IF(AND(A686<n,A686>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I686*Fond!CP686),2)","v":0},{"$f":"ROUND(($I686*Fond!CQ686),2)","v":0},{"$f":"ROUND(($I686*Fond!CR686),2)","v":0},{"$f":"ROUND(($I686*Fond!CS686),2)","v":0},{"$f":"ROUND(($I686*Fond!CT686),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A686<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,10,0,{"$f":"IF(OR(AND(m>0,A687<m,OR(AND(EE=1,C687>0),AND(EE<>1,B687=1))),AND(m<=0,A687<n,B687=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A687=0,B687=1,EE=0),$E$15*$B$4,IF(AND(C687>0,A687<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E687=0,0,MAX((E687+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A687=0,B687=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A687<n)*IF(AND(B687>1,C687=0),0,ROUND(IF(EE=1,($B$11+IF(A687>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A687>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C687*$M$3),10))+IF(AND(A687<n,A687>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I687*Fond!CP687),2)","v":0},{"$f":"ROUND(($I687*Fond!CQ687),2)","v":0},{"$f":"ROUND(($I687*Fond!CR687),2)","v":0},{"$f":"ROUND(($I687*Fond!CS687),2)","v":0},{"$f":"ROUND(($I687*Fond!CT687),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A687<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,11,0,{"$f":"IF(OR(AND(m>0,A688<m,OR(AND(EE=1,C688>0),AND(EE<>1,B688=1))),AND(m<=0,A688<n,B688=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A688=0,B688=1,EE=0),$E$15*$B$4,IF(AND(C688>0,A688<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E688=0,0,MAX((E688+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A688=0,B688=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A688<n)*IF(AND(B688>1,C688=0),0,ROUND(IF(EE=1,($B$11+IF(A688>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A688>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C688*$M$3),10))+IF(AND(A688<n,A688>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I688*Fond!CP688),2)","v":0},{"$f":"ROUND(($I688*Fond!CQ688),2)","v":0},{"$f":"ROUND(($I688*Fond!CR688),2)","v":0},{"$f":"ROUND(($I688*Fond!CS688),2)","v":0},{"$f":"ROUND(($I688*Fond!CT688),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A688<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[55,12,0,{"$f":"IF(OR(AND(m>0,A689<m,OR(AND(EE=1,C689>0),AND(EE<>1,B689=1))),AND(m<=0,A689<n,B689=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A689=0,B689=1,EE=0),$E$15*$B$4,IF(AND(C689>0,A689<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E689=0,0,MAX((E689+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A689=0,B689=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A689<n)*IF(AND(B689>1,C689=0),0,ROUND(IF(EE=1,($B$11+IF(A689>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A689>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C689*$M$3),10))+IF(AND(A689<n,A689>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I689*Fond!CP689),2)","v":0},{"$f":"ROUND(($I689*Fond!CQ689),2)","v":0},{"$f":"ROUND(($I689*Fond!CR689),2)","v":0},{"$f":"ROUND(($I689*Fond!CS689),2)","v":0},{"$f":"ROUND(($I689*Fond!CT689),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A689<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,1,0,{"$f":"IF(OR(AND(m>0,A690<m,OR(AND(EE=1,C690>0),AND(EE<>1,B690=1))),AND(m<=0,A690<n,B690=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A690=0,B690=1,EE=0),$E$15*$B$4,IF(AND(C690>0,A690<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E690=0,0,MAX((E690+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A690=0,B690=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A690<n)*IF(AND(B690>1,C690=0),0,ROUND(IF(EE=1,($B$11+IF(A690>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A690>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C690*$M$3),10))+IF(AND(A690<n,A690>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I690*Fond!CP690),2)","v":0},{"$f":"ROUND(($I690*Fond!CQ690),2)","v":0},{"$f":"ROUND(($I690*Fond!CR690),2)","v":0},{"$f":"ROUND(($I690*Fond!CS690),2)","v":0},{"$f":"ROUND(($I690*Fond!CT690),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A690<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,2,0,{"$f":"IF(OR(AND(m>0,A691<m,OR(AND(EE=1,C691>0),AND(EE<>1,B691=1))),AND(m<=0,A691<n,B691=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A691=0,B691=1,EE=0),$E$15*$B$4,IF(AND(C691>0,A691<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E691=0,0,MAX((E691+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A691=0,B691=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A691<n)*IF(AND(B691>1,C691=0),0,ROUND(IF(EE=1,($B$11+IF(A691>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A691>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C691*$M$3),10))+IF(AND(A691<n,A691>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I691*Fond!CP691),2)","v":0},{"$f":"ROUND(($I691*Fond!CQ691),2)","v":0},{"$f":"ROUND(($I691*Fond!CR691),2)","v":0},{"$f":"ROUND(($I691*Fond!CS691),2)","v":0},{"$f":"ROUND(($I691*Fond!CT691),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A691<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,3,0,{"$f":"IF(OR(AND(m>0,A692<m,OR(AND(EE=1,C692>0),AND(EE<>1,B692=1))),AND(m<=0,A692<n,B692=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A692=0,B692=1,EE=0),$E$15*$B$4,IF(AND(C692>0,A692<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E692=0,0,MAX((E692+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A692=0,B692=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A692<n)*IF(AND(B692>1,C692=0),0,ROUND(IF(EE=1,($B$11+IF(A692>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A692>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C692*$M$3),10))+IF(AND(A692<n,A692>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I692*Fond!CP692),2)","v":0},{"$f":"ROUND(($I692*Fond!CQ692),2)","v":0},{"$f":"ROUND(($I692*Fond!CR692),2)","v":0},{"$f":"ROUND(($I692*Fond!CS692),2)","v":0},{"$f":"ROUND(($I692*Fond!CT692),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A692<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,4,0,{"$f":"IF(OR(AND(m>0,A693<m,OR(AND(EE=1,C693>0),AND(EE<>1,B693=1))),AND(m<=0,A693<n,B693=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A693=0,B693=1,EE=0),$E$15*$B$4,IF(AND(C693>0,A693<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E693=0,0,MAX((E693+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A693=0,B693=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A693<n)*IF(AND(B693>1,C693=0),0,ROUND(IF(EE=1,($B$11+IF(A693>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A693>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C693*$M$3),10))+IF(AND(A693<n,A693>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I693*Fond!CP693),2)","v":0},{"$f":"ROUND(($I693*Fond!CQ693),2)","v":0},{"$f":"ROUND(($I693*Fond!CR693),2)","v":0},{"$f":"ROUND(($I693*Fond!CS693),2)","v":0},{"$f":"ROUND(($I693*Fond!CT693),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A693<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,5,0,{"$f":"IF(OR(AND(m>0,A694<m,OR(AND(EE=1,C694>0),AND(EE<>1,B694=1))),AND(m<=0,A694<n,B694=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A694=0,B694=1,EE=0),$E$15*$B$4,IF(AND(C694>0,A694<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E694=0,0,MAX((E694+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A694=0,B694=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A694<n)*IF(AND(B694>1,C694=0),0,ROUND(IF(EE=1,($B$11+IF(A694>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A694>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C694*$M$3),10))+IF(AND(A694<n,A694>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I694*Fond!CP694),2)","v":0},{"$f":"ROUND(($I694*Fond!CQ694),2)","v":0},{"$f":"ROUND(($I694*Fond!CR694),2)","v":0},{"$f":"ROUND(($I694*Fond!CS694),2)","v":0},{"$f":"ROUND(($I694*Fond!CT694),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A694<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,6,0,{"$f":"IF(OR(AND(m>0,A695<m,OR(AND(EE=1,C695>0),AND(EE<>1,B695=1))),AND(m<=0,A695<n,B695=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A695=0,B695=1,EE=0),$E$15*$B$4,IF(AND(C695>0,A695<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E695=0,0,MAX((E695+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A695=0,B695=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A695<n)*IF(AND(B695>1,C695=0),0,ROUND(IF(EE=1,($B$11+IF(A695>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A695>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C695*$M$3),10))+IF(AND(A695<n,A695>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I695*Fond!CP695),2)","v":0},{"$f":"ROUND(($I695*Fond!CQ695),2)","v":0},{"$f":"ROUND(($I695*Fond!CR695),2)","v":0},{"$f":"ROUND(($I695*Fond!CS695),2)","v":0},{"$f":"ROUND(($I695*Fond!CT695),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A695<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,7,0,{"$f":"IF(OR(AND(m>0,A696<m,OR(AND(EE=1,C696>0),AND(EE<>1,B696=1))),AND(m<=0,A696<n,B696=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A696=0,B696=1,EE=0),$E$15*$B$4,IF(AND(C696>0,A696<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E696=0,0,MAX((E696+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A696=0,B696=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A696<n)*IF(AND(B696>1,C696=0),0,ROUND(IF(EE=1,($B$11+IF(A696>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A696>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C696*$M$3),10))+IF(AND(A696<n,A696>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I696*Fond!CP696),2)","v":0},{"$f":"ROUND(($I696*Fond!CQ696),2)","v":0},{"$f":"ROUND(($I696*Fond!CR696),2)","v":0},{"$f":"ROUND(($I696*Fond!CS696),2)","v":0},{"$f":"ROUND(($I696*Fond!CT696),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A696<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,8,0,{"$f":"IF(OR(AND(m>0,A697<m,OR(AND(EE=1,C697>0),AND(EE<>1,B697=1))),AND(m<=0,A697<n,B697=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A697=0,B697=1,EE=0),$E$15*$B$4,IF(AND(C697>0,A697<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E697=0,0,MAX((E697+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A697=0,B697=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A697<n)*IF(AND(B697>1,C697=0),0,ROUND(IF(EE=1,($B$11+IF(A697>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A697>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C697*$M$3),10))+IF(AND(A697<n,A697>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I697*Fond!CP697),2)","v":0},{"$f":"ROUND(($I697*Fond!CQ697),2)","v":0},{"$f":"ROUND(($I697*Fond!CR697),2)","v":0},{"$f":"ROUND(($I697*Fond!CS697),2)","v":0},{"$f":"ROUND(($I697*Fond!CT697),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A697<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,9,0,{"$f":"IF(OR(AND(m>0,A698<m,OR(AND(EE=1,C698>0),AND(EE<>1,B698=1))),AND(m<=0,A698<n,B698=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A698=0,B698=1,EE=0),$E$15*$B$4,IF(AND(C698>0,A698<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E698=0,0,MAX((E698+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A698=0,B698=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A698<n)*IF(AND(B698>1,C698=0),0,ROUND(IF(EE=1,($B$11+IF(A698>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A698>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C698*$M$3),10))+IF(AND(A698<n,A698>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I698*Fond!CP698),2)","v":0},{"$f":"ROUND(($I698*Fond!CQ698),2)","v":0},{"$f":"ROUND(($I698*Fond!CR698),2)","v":0},{"$f":"ROUND(($I698*Fond!CS698),2)","v":0},{"$f":"ROUND(($I698*Fond!CT698),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A698<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,10,0,{"$f":"IF(OR(AND(m>0,A699<m,OR(AND(EE=1,C699>0),AND(EE<>1,B699=1))),AND(m<=0,A699<n,B699=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A699=0,B699=1,EE=0),$E$15*$B$4,IF(AND(C699>0,A699<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E699=0,0,MAX((E699+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A699=0,B699=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A699<n)*IF(AND(B699>1,C699=0),0,ROUND(IF(EE=1,($B$11+IF(A699>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A699>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C699*$M$3),10))+IF(AND(A699<n,A699>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I699*Fond!CP699),2)","v":0},{"$f":"ROUND(($I699*Fond!CQ699),2)","v":0},{"$f":"ROUND(($I699*Fond!CR699),2)","v":0},{"$f":"ROUND(($I699*Fond!CS699),2)","v":0},{"$f":"ROUND(($I699*Fond!CT699),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A699<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,11,0,{"$f":"IF(OR(AND(m>0,A700<m,OR(AND(EE=1,C700>0),AND(EE<>1,B700=1))),AND(m<=0,A700<n,B700=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A700=0,B700=1,EE=0),$E$15*$B$4,IF(AND(C700>0,A700<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E700=0,0,MAX((E700+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A700=0,B700=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A700<n)*IF(AND(B700>1,C700=0),0,ROUND(IF(EE=1,($B$11+IF(A700>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A700>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C700*$M$3),10))+IF(AND(A700<n,A700>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I700*Fond!CP700),2)","v":0},{"$f":"ROUND(($I700*Fond!CQ700),2)","v":0},{"$f":"ROUND(($I700*Fond!CR700),2)","v":0},{"$f":"ROUND(($I700*Fond!CS700),2)","v":0},{"$f":"ROUND(($I700*Fond!CT700),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A700<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[56,12,0,{"$f":"IF(OR(AND(m>0,A701<m,OR(AND(EE=1,C701>0),AND(EE<>1,B701=1))),AND(m<=0,A701<n,B701=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A701=0,B701=1,EE=0),$E$15*$B$4,IF(AND(C701>0,A701<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E701=0,0,MAX((E701+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A701=0,B701=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A701<n)*IF(AND(B701>1,C701=0),0,ROUND(IF(EE=1,($B$11+IF(A701>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A701>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C701*$M$3),10))+IF(AND(A701<n,A701>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I701*Fond!CP701),2)","v":0},{"$f":"ROUND(($I701*Fond!CQ701),2)","v":0},{"$f":"ROUND(($I701*Fond!CR701),2)","v":0},{"$f":"ROUND(($I701*Fond!CS701),2)","v":0},{"$f":"ROUND(($I701*Fond!CT701),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A701<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,1,0,{"$f":"IF(OR(AND(m>0,A702<m,OR(AND(EE=1,C702>0),AND(EE<>1,B702=1))),AND(m<=0,A702<n,B702=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A702=0,B702=1,EE=0),$E$15*$B$4,IF(AND(C702>0,A702<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E702=0,0,MAX((E702+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A702=0,B702=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A702<n)*IF(AND(B702>1,C702=0),0,ROUND(IF(EE=1,($B$11+IF(A702>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A702>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C702*$M$3),10))+IF(AND(A702<n,A702>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I702*Fond!CP702),2)","v":0},{"$f":"ROUND(($I702*Fond!CQ702),2)","v":0},{"$f":"ROUND(($I702*Fond!CR702),2)","v":0},{"$f":"ROUND(($I702*Fond!CS702),2)","v":0},{"$f":"ROUND(($I702*Fond!CT702),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A702<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,2,0,{"$f":"IF(OR(AND(m>0,A703<m,OR(AND(EE=1,C703>0),AND(EE<>1,B703=1))),AND(m<=0,A703<n,B703=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A703=0,B703=1,EE=0),$E$15*$B$4,IF(AND(C703>0,A703<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E703=0,0,MAX((E703+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A703=0,B703=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A703<n)*IF(AND(B703>1,C703=0),0,ROUND(IF(EE=1,($B$11+IF(A703>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A703>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C703*$M$3),10))+IF(AND(A703<n,A703>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I703*Fond!CP703),2)","v":0},{"$f":"ROUND(($I703*Fond!CQ703),2)","v":0},{"$f":"ROUND(($I703*Fond!CR703),2)","v":0},{"$f":"ROUND(($I703*Fond!CS703),2)","v":0},{"$f":"ROUND(($I703*Fond!CT703),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A703<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,3,0,{"$f":"IF(OR(AND(m>0,A704<m,OR(AND(EE=1,C704>0),AND(EE<>1,B704=1))),AND(m<=0,A704<n,B704=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A704=0,B704=1,EE=0),$E$15*$B$4,IF(AND(C704>0,A704<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E704=0,0,MAX((E704+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A704=0,B704=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A704<n)*IF(AND(B704>1,C704=0),0,ROUND(IF(EE=1,($B$11+IF(A704>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A704>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C704*$M$3),10))+IF(AND(A704<n,A704>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I704*Fond!CP704),2)","v":0},{"$f":"ROUND(($I704*Fond!CQ704),2)","v":0},{"$f":"ROUND(($I704*Fond!CR704),2)","v":0},{"$f":"ROUND(($I704*Fond!CS704),2)","v":0},{"$f":"ROUND(($I704*Fond!CT704),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A704<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,4,0,{"$f":"IF(OR(AND(m>0,A705<m,OR(AND(EE=1,C705>0),AND(EE<>1,B705=1))),AND(m<=0,A705<n,B705=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A705=0,B705=1,EE=0),$E$15*$B$4,IF(AND(C705>0,A705<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E705=0,0,MAX((E705+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A705=0,B705=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A705<n)*IF(AND(B705>1,C705=0),0,ROUND(IF(EE=1,($B$11+IF(A705>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A705>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C705*$M$3),10))+IF(AND(A705<n,A705>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I705*Fond!CP705),2)","v":0},{"$f":"ROUND(($I705*Fond!CQ705),2)","v":0},{"$f":"ROUND(($I705*Fond!CR705),2)","v":0},{"$f":"ROUND(($I705*Fond!CS705),2)","v":0},{"$f":"ROUND(($I705*Fond!CT705),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A705<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,5,0,{"$f":"IF(OR(AND(m>0,A706<m,OR(AND(EE=1,C706>0),AND(EE<>1,B706=1))),AND(m<=0,A706<n,B706=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A706=0,B706=1,EE=0),$E$15*$B$4,IF(AND(C706>0,A706<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E706=0,0,MAX((E706+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A706=0,B706=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A706<n)*IF(AND(B706>1,C706=0),0,ROUND(IF(EE=1,($B$11+IF(A706>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A706>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C706*$M$3),10))+IF(AND(A706<n,A706>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I706*Fond!CP706),2)","v":0},{"$f":"ROUND(($I706*Fond!CQ706),2)","v":0},{"$f":"ROUND(($I706*Fond!CR706),2)","v":0},{"$f":"ROUND(($I706*Fond!CS706),2)","v":0},{"$f":"ROUND(($I706*Fond!CT706),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A706<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,6,0,{"$f":"IF(OR(AND(m>0,A707<m,OR(AND(EE=1,C707>0),AND(EE<>1,B707=1))),AND(m<=0,A707<n,B707=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A707=0,B707=1,EE=0),$E$15*$B$4,IF(AND(C707>0,A707<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E707=0,0,MAX((E707+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A707=0,B707=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A707<n)*IF(AND(B707>1,C707=0),0,ROUND(IF(EE=1,($B$11+IF(A707>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A707>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C707*$M$3),10))+IF(AND(A707<n,A707>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I707*Fond!CP707),2)","v":0},{"$f":"ROUND(($I707*Fond!CQ707),2)","v":0},{"$f":"ROUND(($I707*Fond!CR707),2)","v":0},{"$f":"ROUND(($I707*Fond!CS707),2)","v":0},{"$f":"ROUND(($I707*Fond!CT707),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A707<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,7,0,{"$f":"IF(OR(AND(m>0,A708<m,OR(AND(EE=1,C708>0),AND(EE<>1,B708=1))),AND(m<=0,A708<n,B708=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A708=0,B708=1,EE=0),$E$15*$B$4,IF(AND(C708>0,A708<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E708=0,0,MAX((E708+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A708=0,B708=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A708<n)*IF(AND(B708>1,C708=0),0,ROUND(IF(EE=1,($B$11+IF(A708>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A708>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C708*$M$3),10))+IF(AND(A708<n,A708>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I708*Fond!CP708),2)","v":0},{"$f":"ROUND(($I708*Fond!CQ708),2)","v":0},{"$f":"ROUND(($I708*Fond!CR708),2)","v":0},{"$f":"ROUND(($I708*Fond!CS708),2)","v":0},{"$f":"ROUND(($I708*Fond!CT708),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A708<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,8,0,{"$f":"IF(OR(AND(m>0,A709<m,OR(AND(EE=1,C709>0),AND(EE<>1,B709=1))),AND(m<=0,A709<n,B709=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A709=0,B709=1,EE=0),$E$15*$B$4,IF(AND(C709>0,A709<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E709=0,0,MAX((E709+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A709=0,B709=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A709<n)*IF(AND(B709>1,C709=0),0,ROUND(IF(EE=1,($B$11+IF(A709>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A709>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C709*$M$3),10))+IF(AND(A709<n,A709>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I709*Fond!CP709),2)","v":0},{"$f":"ROUND(($I709*Fond!CQ709),2)","v":0},{"$f":"ROUND(($I709*Fond!CR709),2)","v":0},{"$f":"ROUND(($I709*Fond!CS709),2)","v":0},{"$f":"ROUND(($I709*Fond!CT709),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A709<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,9,0,{"$f":"IF(OR(AND(m>0,A710<m,OR(AND(EE=1,C710>0),AND(EE<>1,B710=1))),AND(m<=0,A710<n,B710=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A710=0,B710=1,EE=0),$E$15*$B$4,IF(AND(C710>0,A710<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E710=0,0,MAX((E710+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A710=0,B710=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A710<n)*IF(AND(B710>1,C710=0),0,ROUND(IF(EE=1,($B$11+IF(A710>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A710>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C710*$M$3),10))+IF(AND(A710<n,A710>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I710*Fond!CP710),2)","v":0},{"$f":"ROUND(($I710*Fond!CQ710),2)","v":0},{"$f":"ROUND(($I710*Fond!CR710),2)","v":0},{"$f":"ROUND(($I710*Fond!CS710),2)","v":0},{"$f":"ROUND(($I710*Fond!CT710),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A710<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,10,0,{"$f":"IF(OR(AND(m>0,A711<m,OR(AND(EE=1,C711>0),AND(EE<>1,B711=1))),AND(m<=0,A711<n,B711=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A711=0,B711=1,EE=0),$E$15*$B$4,IF(AND(C711>0,A711<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E711=0,0,MAX((E711+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A711=0,B711=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A711<n)*IF(AND(B711>1,C711=0),0,ROUND(IF(EE=1,($B$11+IF(A711>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A711>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C711*$M$3),10))+IF(AND(A711<n,A711>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I711*Fond!CP711),2)","v":0},{"$f":"ROUND(($I711*Fond!CQ711),2)","v":0},{"$f":"ROUND(($I711*Fond!CR711),2)","v":0},{"$f":"ROUND(($I711*Fond!CS711),2)","v":0},{"$f":"ROUND(($I711*Fond!CT711),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A711<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,11,0,{"$f":"IF(OR(AND(m>0,A712<m,OR(AND(EE=1,C712>0),AND(EE<>1,B712=1))),AND(m<=0,A712<n,B712=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A712=0,B712=1,EE=0),$E$15*$B$4,IF(AND(C712>0,A712<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E712=0,0,MAX((E712+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A712=0,B712=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A712<n)*IF(AND(B712>1,C712=0),0,ROUND(IF(EE=1,($B$11+IF(A712>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A712>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C712*$M$3),10))+IF(AND(A712<n,A712>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I712*Fond!CP712),2)","v":0},{"$f":"ROUND(($I712*Fond!CQ712),2)","v":0},{"$f":"ROUND(($I712*Fond!CR712),2)","v":0},{"$f":"ROUND(($I712*Fond!CS712),2)","v":0},{"$f":"ROUND(($I712*Fond!CT712),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A712<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[57,12,0,{"$f":"IF(OR(AND(m>0,A713<m,OR(AND(EE=1,C713>0),AND(EE<>1,B713=1))),AND(m<=0,A713<n,B713=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A713=0,B713=1,EE=0),$E$15*$B$4,IF(AND(C713>0,A713<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E713=0,0,MAX((E713+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A713=0,B713=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A713<n)*IF(AND(B713>1,C713=0),0,ROUND(IF(EE=1,($B$11+IF(A713>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A713>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C713*$M$3),10))+IF(AND(A713<n,A713>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I713*Fond!CP713),2)","v":0},{"$f":"ROUND(($I713*Fond!CQ713),2)","v":0},{"$f":"ROUND(($I713*Fond!CR713),2)","v":0},{"$f":"ROUND(($I713*Fond!CS713),2)","v":0},{"$f":"ROUND(($I713*Fond!CT713),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A713<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,1,0,{"$f":"IF(OR(AND(m>0,A714<m,OR(AND(EE=1,C714>0),AND(EE<>1,B714=1))),AND(m<=0,A714<n,B714=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A714=0,B714=1,EE=0),$E$15*$B$4,IF(AND(C714>0,A714<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E714=0,0,MAX((E714+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A714=0,B714=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A714<n)*IF(AND(B714>1,C714=0),0,ROUND(IF(EE=1,($B$11+IF(A714>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A714>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C714*$M$3),10))+IF(AND(A714<n,A714>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I714*Fond!CP714),2)","v":0},{"$f":"ROUND(($I714*Fond!CQ714),2)","v":0},{"$f":"ROUND(($I714*Fond!CR714),2)","v":0},{"$f":"ROUND(($I714*Fond!CS714),2)","v":0},{"$f":"ROUND(($I714*Fond!CT714),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A714<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,2,0,{"$f":"IF(OR(AND(m>0,A715<m,OR(AND(EE=1,C715>0),AND(EE<>1,B715=1))),AND(m<=0,A715<n,B715=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A715=0,B715=1,EE=0),$E$15*$B$4,IF(AND(C715>0,A715<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E715=0,0,MAX((E715+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A715=0,B715=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A715<n)*IF(AND(B715>1,C715=0),0,ROUND(IF(EE=1,($B$11+IF(A715>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A715>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C715*$M$3),10))+IF(AND(A715<n,A715>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I715*Fond!CP715),2)","v":0},{"$f":"ROUND(($I715*Fond!CQ715),2)","v":0},{"$f":"ROUND(($I715*Fond!CR715),2)","v":0},{"$f":"ROUND(($I715*Fond!CS715),2)","v":0},{"$f":"ROUND(($I715*Fond!CT715),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A715<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,3,0,{"$f":"IF(OR(AND(m>0,A716<m,OR(AND(EE=1,C716>0),AND(EE<>1,B716=1))),AND(m<=0,A716<n,B716=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A716=0,B716=1,EE=0),$E$15*$B$4,IF(AND(C716>0,A716<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E716=0,0,MAX((E716+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A716=0,B716=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A716<n)*IF(AND(B716>1,C716=0),0,ROUND(IF(EE=1,($B$11+IF(A716>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A716>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C716*$M$3),10))+IF(AND(A716<n,A716>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I716*Fond!CP716),2)","v":0},{"$f":"ROUND(($I716*Fond!CQ716),2)","v":0},{"$f":"ROUND(($I716*Fond!CR716),2)","v":0},{"$f":"ROUND(($I716*Fond!CS716),2)","v":0},{"$f":"ROUND(($I716*Fond!CT716),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A716<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,4,0,{"$f":"IF(OR(AND(m>0,A717<m,OR(AND(EE=1,C717>0),AND(EE<>1,B717=1))),AND(m<=0,A717<n,B717=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A717=0,B717=1,EE=0),$E$15*$B$4,IF(AND(C717>0,A717<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E717=0,0,MAX((E717+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A717=0,B717=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A717<n)*IF(AND(B717>1,C717=0),0,ROUND(IF(EE=1,($B$11+IF(A717>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A717>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C717*$M$3),10))+IF(AND(A717<n,A717>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I717*Fond!CP717),2)","v":0},{"$f":"ROUND(($I717*Fond!CQ717),2)","v":0},{"$f":"ROUND(($I717*Fond!CR717),2)","v":0},{"$f":"ROUND(($I717*Fond!CS717),2)","v":0},{"$f":"ROUND(($I717*Fond!CT717),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A717<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,5,0,{"$f":"IF(OR(AND(m>0,A718<m,OR(AND(EE=1,C718>0),AND(EE<>1,B718=1))),AND(m<=0,A718<n,B718=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A718=0,B718=1,EE=0),$E$15*$B$4,IF(AND(C718>0,A718<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E718=0,0,MAX((E718+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A718=0,B718=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A718<n)*IF(AND(B718>1,C718=0),0,ROUND(IF(EE=1,($B$11+IF(A718>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A718>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C718*$M$3),10))+IF(AND(A718<n,A718>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I718*Fond!CP718),2)","v":0},{"$f":"ROUND(($I718*Fond!CQ718),2)","v":0},{"$f":"ROUND(($I718*Fond!CR718),2)","v":0},{"$f":"ROUND(($I718*Fond!CS718),2)","v":0},{"$f":"ROUND(($I718*Fond!CT718),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A718<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,6,0,{"$f":"IF(OR(AND(m>0,A719<m,OR(AND(EE=1,C719>0),AND(EE<>1,B719=1))),AND(m<=0,A719<n,B719=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A719=0,B719=1,EE=0),$E$15*$B$4,IF(AND(C719>0,A719<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E719=0,0,MAX((E719+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A719=0,B719=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A719<n)*IF(AND(B719>1,C719=0),0,ROUND(IF(EE=1,($B$11+IF(A719>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A719>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C719*$M$3),10))+IF(AND(A719<n,A719>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I719*Fond!CP719),2)","v":0},{"$f":"ROUND(($I719*Fond!CQ719),2)","v":0},{"$f":"ROUND(($I719*Fond!CR719),2)","v":0},{"$f":"ROUND(($I719*Fond!CS719),2)","v":0},{"$f":"ROUND(($I719*Fond!CT719),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A719<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,7,0,{"$f":"IF(OR(AND(m>0,A720<m,OR(AND(EE=1,C720>0),AND(EE<>1,B720=1))),AND(m<=0,A720<n,B720=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A720=0,B720=1,EE=0),$E$15*$B$4,IF(AND(C720>0,A720<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E720=0,0,MAX((E720+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A720=0,B720=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A720<n)*IF(AND(B720>1,C720=0),0,ROUND(IF(EE=1,($B$11+IF(A720>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A720>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C720*$M$3),10))+IF(AND(A720<n,A720>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I720*Fond!CP720),2)","v":0},{"$f":"ROUND(($I720*Fond!CQ720),2)","v":0},{"$f":"ROUND(($I720*Fond!CR720),2)","v":0},{"$f":"ROUND(($I720*Fond!CS720),2)","v":0},{"$f":"ROUND(($I720*Fond!CT720),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A720<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,8,0,{"$f":"IF(OR(AND(m>0,A721<m,OR(AND(EE=1,C721>0),AND(EE<>1,B721=1))),AND(m<=0,A721<n,B721=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A721=0,B721=1,EE=0),$E$15*$B$4,IF(AND(C721>0,A721<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E721=0,0,MAX((E721+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A721=0,B721=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A721<n)*IF(AND(B721>1,C721=0),0,ROUND(IF(EE=1,($B$11+IF(A721>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A721>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C721*$M$3),10))+IF(AND(A721<n,A721>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I721*Fond!CP721),2)","v":0},{"$f":"ROUND(($I721*Fond!CQ721),2)","v":0},{"$f":"ROUND(($I721*Fond!CR721),2)","v":0},{"$f":"ROUND(($I721*Fond!CS721),2)","v":0},{"$f":"ROUND(($I721*Fond!CT721),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A721<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,9,{"$f":"ROUND(IF(OR(AND(m=0,A722=0,B722=1),AND(m>0,A722<m,MOD((B722-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A722<m,OR(AND(EE=1,C722>0),AND(EE<>1,B722=1))),AND(m<=0,A722<n,B722=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A722=0,B722=1,EE=0),$E$15*$B$4,IF(AND(C722>0,A722<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E722=0,0,MAX((E722+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A722=0,B722=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A722<n)*IF(AND(B722>1,C722=0),0,ROUND(IF(EE=1,($B$11+IF(A722>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A722>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C722*$M$3),10))+IF(AND(A722<n,A722>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I722*Fond!CP722),2)","v":0},{"$f":"ROUND(($I722*Fond!CQ722),2)","v":0},{"$f":"ROUND(($I722*Fond!CR722),2)","v":0},{"$f":"ROUND(($I722*Fond!CS722),2)","v":0},{"$f":"ROUND(($I722*Fond!CT722),2)","v":0},{"$f":"IF($I722<0,0,IF($C722>0,ROUND(J722-J722/(1+$F$8),2),0))","v":0},{"$f":"IF($I722<0,0,IF($C722>0,ROUND(K722-K722/(1+$G$8),2),0))","v":0},{"$f":"IF($I722<0,0,IF($C722>0,ROUND(L722-L722/(1+$H$8),2),0))","v":0},{"$f":"IF($I722<0,0,IF($C722>0,ROUND(M722-M722/(1+$I$8),2),0))","v":0},{"$f":"IF($I722<0,0,IF($C722>0,ROUND(N722-N722/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A722<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,10,0,{"$f":"IF(OR(AND(m>0,A723<m,OR(AND(EE=1,C723>0),AND(EE<>1,B723=1))),AND(m<=0,A723<n,B723=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A723=0,B723=1,EE=0),$E$15*$B$4,IF(AND(C723>0,A723<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E723=0,0,MAX((E723+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A723=0,B723=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C723>0,ROUND(C723*$B$6,2),0)","v":0},{"$f":"(A723<n)*IF(AND(B723>1,C723=0),0,ROUND(IF(EE=1,($B$11+IF(A723>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A723>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C723*$M$3),10))+IF(AND(A723<n,A723>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C723=0,A723+B723>1),0,C723-(D723+F723+G723+H723)),2)","v":0},{"$f":"ROUND(($I723*Fond!CP723),2)","v":0},{"$f":"ROUND(($I723*Fond!CQ723),2)","v":0},{"$f":"ROUND(($I723*Fond!CR723),2)","v":0},{"$f":"ROUND(($I723*Fond!CS723),2)","v":0},{"$f":"ROUND(($I723*Fond!CT723),2)","v":0},0,0,0,0,0,{"$f":"J723-O723","v":0},{"$f":"K723-P723","v":0},{"$f":"L723-Q723","v":0},{"$f":"M723-R723","v":0},{"$f":"N723-S723","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A723<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,11,0,{"$f":"IF(OR(AND(m>0,A724<m,OR(AND(EE=1,C724>0),AND(EE<>1,B724=1))),AND(m<=0,A724<n,B724=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A724=0,B724=1,EE=0),$E$15*$B$4,IF(AND(C724>0,A724<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E724=0,0,MAX((E724+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A724=0,B724=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A724<n)*IF(AND(B724>1,C724=0),0,ROUND(IF(EE=1,($B$11+IF(A724>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A724>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C724*$M$3),10))+IF(AND(A724<n,A724>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I724*Fond!CP724),2)","v":0},{"$f":"ROUND(($I724*Fond!CQ724),2)","v":0},{"$f":"ROUND(($I724*Fond!CR724),2)","v":0},{"$f":"ROUND(($I724*Fond!CS724),2)","v":0},{"$f":"ROUND(($I724*Fond!CT724),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A724<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[58,12,0,{"$f":"IF(OR(AND(m>0,A725<m,OR(AND(EE=1,C725>0),AND(EE<>1,B725=1))),AND(m<=0,A725<n,B725=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A725=0,B725=1,EE=0),$E$15*$B$4,IF(AND(C725>0,A725<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E725=0,0,MAX((E725+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A725=0,B725=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A725<n)*IF(AND(B725>1,C725=0),0,ROUND(IF(EE=1,($B$11+IF(A725>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A725>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C725*$M$3),10))+IF(AND(A725<n,A725>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I725*Fond!CP725),2)","v":0},{"$f":"ROUND(($I725*Fond!CQ725),2)","v":0},{"$f":"ROUND(($I725*Fond!CR725),2)","v":0},{"$f":"ROUND(($I725*Fond!CS725),2)","v":0},{"$f":"ROUND(($I725*Fond!CT725),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A725<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,1,0,{"$f":"IF(OR(AND(m>0,A726<m,OR(AND(EE=1,C726>0),AND(EE<>1,B726=1))),AND(m<=0,A726<n,B726=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A726=0,B726=1,EE=0),$E$15*$B$4,IF(AND(C726>0,A726<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E726=0,0,MAX((E726+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A726=0,B726=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A726<n)*IF(AND(B726>1,C726=0),0,ROUND(IF(EE=1,($B$11+IF(A726>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A726>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C726*$M$3),10))+IF(AND(A726<n,A726>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I726*Fond!CP726),2)","v":0},{"$f":"ROUND(($I726*Fond!CQ726),2)","v":0},{"$f":"ROUND(($I726*Fond!CR726),2)","v":0},{"$f":"ROUND(($I726*Fond!CS726),2)","v":0},{"$f":"ROUND(($I726*Fond!CT726),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A726<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,2,0,{"$f":"IF(OR(AND(m>0,A727<m,OR(AND(EE=1,C727>0),AND(EE<>1,B727=1))),AND(m<=0,A727<n,B727=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A727=0,B727=1,EE=0),$E$15*$B$4,IF(AND(C727>0,A727<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E727=0,0,MAX((E727+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A727=0,B727=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A727<n)*IF(AND(B727>1,C727=0),0,ROUND(IF(EE=1,($B$11+IF(A727>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A727>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C727*$M$3),10))+IF(AND(A727<n,A727>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I727*Fond!CP727),2)","v":0},{"$f":"ROUND(($I727*Fond!CQ727),2)","v":0},{"$f":"ROUND(($I727*Fond!CR727),2)","v":0},{"$f":"ROUND(($I727*Fond!CS727),2)","v":0},{"$f":"ROUND(($I727*Fond!CT727),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A727<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,3,0,{"$f":"IF(OR(AND(m>0,A728<m,OR(AND(EE=1,C728>0),AND(EE<>1,B728=1))),AND(m<=0,A728<n,B728=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A728=0,B728=1,EE=0),$E$15*$B$4,IF(AND(C728>0,A728<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E728=0,0,MAX((E728+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A728=0,B728=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A728<n)*IF(AND(B728>1,C728=0),0,ROUND(IF(EE=1,($B$11+IF(A728>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A728>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C728*$M$3),10))+IF(AND(A728<n,A728>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I728*Fond!CP728),2)","v":0},{"$f":"ROUND(($I728*Fond!CQ728),2)","v":0},{"$f":"ROUND(($I728*Fond!CR728),2)","v":0},{"$f":"ROUND(($I728*Fond!CS728),2)","v":0},{"$f":"ROUND(($I728*Fond!CT728),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A728<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,4,0,{"$f":"IF(OR(AND(m>0,A729<m,OR(AND(EE=1,C729>0),AND(EE<>1,B729=1))),AND(m<=0,A729<n,B729=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A729=0,B729=1,EE=0),$E$15*$B$4,IF(AND(C729>0,A729<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E729=0,0,MAX((E729+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A729=0,B729=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A729<n)*IF(AND(B729>1,C729=0),0,ROUND(IF(EE=1,($B$11+IF(A729>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A729>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C729*$M$3),10))+IF(AND(A729<n,A729>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I729*Fond!CP729),2)","v":0},{"$f":"ROUND(($I729*Fond!CQ729),2)","v":0},{"$f":"ROUND(($I729*Fond!CR729),2)","v":0},{"$f":"ROUND(($I729*Fond!CS729),2)","v":0},{"$f":"ROUND(($I729*Fond!CT729),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A729<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,5,0,{"$f":"IF(OR(AND(m>0,A730<m,OR(AND(EE=1,C730>0),AND(EE<>1,B730=1))),AND(m<=0,A730<n,B730=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A730=0,B730=1,EE=0),$E$15*$B$4,IF(AND(C730>0,A730<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E730=0,0,MAX((E730+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A730=0,B730=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A730<n)*IF(AND(B730>1,C730=0),0,ROUND(IF(EE=1,($B$11+IF(A730>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A730>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C730*$M$3),10))+IF(AND(A730<n,A730>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I730*Fond!CP730),2)","v":0},{"$f":"ROUND(($I730*Fond!CQ730),2)","v":0},{"$f":"ROUND(($I730*Fond!CR730),2)","v":0},{"$f":"ROUND(($I730*Fond!CS730),2)","v":0},{"$f":"ROUND(($I730*Fond!CT730),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A730<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,6,0,{"$f":"IF(OR(AND(m>0,A731<m,OR(AND(EE=1,C731>0),AND(EE<>1,B731=1))),AND(m<=0,A731<n,B731=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A731=0,B731=1,EE=0),$E$15*$B$4,IF(AND(C731>0,A731<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E731=0,0,MAX((E731+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A731=0,B731=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A731<n)*IF(AND(B731>1,C731=0),0,ROUND(IF(EE=1,($B$11+IF(A731>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A731>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C731*$M$3),10))+IF(AND(A731<n,A731>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I731*Fond!CP731),2)","v":0},{"$f":"ROUND(($I731*Fond!CQ731),2)","v":0},{"$f":"ROUND(($I731*Fond!CR731),2)","v":0},{"$f":"ROUND(($I731*Fond!CS731),2)","v":0},{"$f":"ROUND(($I731*Fond!CT731),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A731<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,7,0,{"$f":"IF(OR(AND(m>0,A732<m,OR(AND(EE=1,C732>0),AND(EE<>1,B732=1))),AND(m<=0,A732<n,B732=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A732=0,B732=1,EE=0),$E$15*$B$4,IF(AND(C732>0,A732<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E732=0,0,MAX((E732+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A732=0,B732=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A732<n)*IF(AND(B732>1,C732=0),0,ROUND(IF(EE=1,($B$11+IF(A732>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A732>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C732*$M$3),10))+IF(AND(A732<n,A732>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I732*Fond!CP732),2)","v":0},{"$f":"ROUND(($I732*Fond!CQ732),2)","v":0},{"$f":"ROUND(($I732*Fond!CR732),2)","v":0},{"$f":"ROUND(($I732*Fond!CS732),2)","v":0},{"$f":"ROUND(($I732*Fond!CT732),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A732<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,8,0,{"$f":"IF(OR(AND(m>0,A733<m,OR(AND(EE=1,C733>0),AND(EE<>1,B733=1))),AND(m<=0,A733<n,B733=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A733=0,B733=1,EE=0),$E$15*$B$4,IF(AND(C733>0,A733<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E733=0,0,MAX((E733+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A733=0,B733=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A733<n)*IF(AND(B733>1,C733=0),0,ROUND(IF(EE=1,($B$11+IF(A733>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A733>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C733*$M$3),10))+IF(AND(A733<n,A733>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I733*Fond!CP733),2)","v":0},{"$f":"ROUND(($I733*Fond!CQ733),2)","v":0},{"$f":"ROUND(($I733*Fond!CR733),2)","v":0},{"$f":"ROUND(($I733*Fond!CS733),2)","v":0},{"$f":"ROUND(($I733*Fond!CT733),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A733<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,9,0,{"$f":"IF(OR(AND(m>0,A734<m,OR(AND(EE=1,C734>0),AND(EE<>1,B734=1))),AND(m<=0,A734<n,B734=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A734=0,B734=1,EE=0),$E$15*$B$4,IF(AND(C734>0,A734<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E734=0,0,MAX((E734+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A734=0,B734=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A734<n)*IF(AND(B734>1,C734=0),0,ROUND(IF(EE=1,($B$11+IF(A734>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A734>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C734*$M$3),10))+IF(AND(A734<n,A734>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I734*Fond!CP734),2)","v":0},{"$f":"ROUND(($I734*Fond!CQ734),2)","v":0},{"$f":"ROUND(($I734*Fond!CR734),2)","v":0},{"$f":"ROUND(($I734*Fond!CS734),2)","v":0},{"$f":"ROUND(($I734*Fond!CT734),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A734<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,10,0,{"$f":"IF(OR(AND(m>0,A735<m,OR(AND(EE=1,C735>0),AND(EE<>1,B735=1))),AND(m<=0,A735<n,B735=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A735=0,B735=1,EE=0),$E$15*$B$4,IF(AND(C735>0,A735<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E735=0,0,MAX((E735+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A735=0,B735=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A735<n)*IF(AND(B735>1,C735=0),0,ROUND(IF(EE=1,($B$11+IF(A735>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A735>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C735*$M$3),10))+IF(AND(A735<n,A735>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I735*Fond!CP735),2)","v":0},{"$f":"ROUND(($I735*Fond!CQ735),2)","v":0},{"$f":"ROUND(($I735*Fond!CR735),2)","v":0},{"$f":"ROUND(($I735*Fond!CS735),2)","v":0},{"$f":"ROUND(($I735*Fond!CT735),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A735<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,11,0,{"$f":"IF(OR(AND(m>0,A736<m,OR(AND(EE=1,C736>0),AND(EE<>1,B736=1))),AND(m<=0,A736<n,B736=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A736=0,B736=1,EE=0),$E$15*$B$4,IF(AND(C736>0,A736<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E736=0,0,MAX((E736+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A736=0,B736=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A736<n)*IF(AND(B736>1,C736=0),0,ROUND(IF(EE=1,($B$11+IF(A736>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A736>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C736*$M$3),10))+IF(AND(A736<n,A736>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I736*Fond!CP736),2)","v":0},{"$f":"ROUND(($I736*Fond!CQ736),2)","v":0},{"$f":"ROUND(($I736*Fond!CR736),2)","v":0},{"$f":"ROUND(($I736*Fond!CS736),2)","v":0},{"$f":"ROUND(($I736*Fond!CT736),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A736<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[59,12,0,{"$f":"IF(OR(AND(m>0,A737<m,OR(AND(EE=1,C737>0),AND(EE<>1,B737=1))),AND(m<=0,A737<n,B737=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A737=0,B737=1,EE=0),$E$15*$B$4,IF(AND(C737>0,A737<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E737=0,0,MAX((E737+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A737=0,B737=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A737<n)*IF(AND(B737>1,C737=0),0,ROUND(IF(EE=1,($B$11+IF(A737>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A737>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C737*$M$3),10))+IF(AND(A737<n,A737>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I737*Fond!CP737),2)","v":0},{"$f":"ROUND(($I737*Fond!CQ737),2)","v":0},{"$f":"ROUND(($I737*Fond!CR737),2)","v":0},{"$f":"ROUND(($I737*Fond!CS737),2)","v":0},{"$f":"ROUND(($I737*Fond!CT737),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A737<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,1,0,{"$f":"IF(OR(AND(m>0,A738<m,OR(AND(EE=1,C738>0),AND(EE<>1,B738=1))),AND(m<=0,A738<n,B738=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A738=0,B738=1,EE=0),$E$15*$B$4,IF(AND(C738>0,A738<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E738=0,0,MAX((E738+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A738=0,B738=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A738<n)*IF(AND(B738>1,C738=0),0,ROUND(IF(EE=1,($B$11+IF(A738>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A738>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C738*$M$3),10))+IF(AND(A738<n,A738>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I738*Fond!CP738),2)","v":0},{"$f":"ROUND(($I738*Fond!CQ738),2)","v":0},{"$f":"ROUND(($I738*Fond!CR738),2)","v":0},{"$f":"ROUND(($I738*Fond!CS738),2)","v":0},{"$f":"ROUND(($I738*Fond!CT738),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A738<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,2,0,{"$f":"IF(OR(AND(m>0,A739<m,OR(AND(EE=1,C739>0),AND(EE<>1,B739=1))),AND(m<=0,A739<n,B739=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A739=0,B739=1,EE=0),$E$15*$B$4,IF(AND(C739>0,A739<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E739=0,0,MAX((E739+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A739=0,B739=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A739<n)*IF(AND(B739>1,C739=0),0,ROUND(IF(EE=1,($B$11+IF(A739>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A739>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C739*$M$3),10))+IF(AND(A739<n,A739>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I739*Fond!CP739),2)","v":0},{"$f":"ROUND(($I739*Fond!CQ739),2)","v":0},{"$f":"ROUND(($I739*Fond!CR739),2)","v":0},{"$f":"ROUND(($I739*Fond!CS739),2)","v":0},{"$f":"ROUND(($I739*Fond!CT739),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A739<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,3,0,{"$f":"IF(OR(AND(m>0,A740<m,OR(AND(EE=1,C740>0),AND(EE<>1,B740=1))),AND(m<=0,A740<n,B740=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A740=0,B740=1,EE=0),$E$15*$B$4,IF(AND(C740>0,A740<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E740=0,0,MAX((E740+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A740=0,B740=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A740<n)*IF(AND(B740>1,C740=0),0,ROUND(IF(EE=1,($B$11+IF(A740>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A740>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C740*$M$3),10))+IF(AND(A740<n,A740>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I740*Fond!CP740),2)","v":0},{"$f":"ROUND(($I740*Fond!CQ740),2)","v":0},{"$f":"ROUND(($I740*Fond!CR740),2)","v":0},{"$f":"ROUND(($I740*Fond!CS740),2)","v":0},{"$f":"ROUND(($I740*Fond!CT740),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A740<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,4,0,{"$f":"IF(OR(AND(m>0,A741<m,OR(AND(EE=1,C741>0),AND(EE<>1,B741=1))),AND(m<=0,A741<n,B741=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A741=0,B741=1,EE=0),$E$15*$B$4,IF(AND(C741>0,A741<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E741=0,0,MAX((E741+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A741=0,B741=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A741<n)*IF(AND(B741>1,C741=0),0,ROUND(IF(EE=1,($B$11+IF(A741>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A741>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C741*$M$3),10))+IF(AND(A741<n,A741>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I741*Fond!CP741),2)","v":0},{"$f":"ROUND(($I741*Fond!CQ741),2)","v":0},{"$f":"ROUND(($I741*Fond!CR741),2)","v":0},{"$f":"ROUND(($I741*Fond!CS741),2)","v":0},{"$f":"ROUND(($I741*Fond!CT741),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A741<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,5,0,{"$f":"IF(OR(AND(m>0,A742<m,OR(AND(EE=1,C742>0),AND(EE<>1,B742=1))),AND(m<=0,A742<n,B742=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A742=0,B742=1,EE=0),$E$15*$B$4,IF(AND(C742>0,A742<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E742=0,0,MAX((E742+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A742=0,B742=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A742<n)*IF(AND(B742>1,C742=0),0,ROUND(IF(EE=1,($B$11+IF(A742>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A742>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C742*$M$3),10))+IF(AND(A742<n,A742>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I742*Fond!CP742),2)","v":0},{"$f":"ROUND(($I742*Fond!CQ742),2)","v":0},{"$f":"ROUND(($I742*Fond!CR742),2)","v":0},{"$f":"ROUND(($I742*Fond!CS742),2)","v":0},{"$f":"ROUND(($I742*Fond!CT742),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A742<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,6,0,{"$f":"IF(OR(AND(m>0,A743<m,OR(AND(EE=1,C743>0),AND(EE<>1,B743=1))),AND(m<=0,A743<n,B743=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A743=0,B743=1,EE=0),$E$15*$B$4,IF(AND(C743>0,A743<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E743=0,0,MAX((E743+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A743=0,B743=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A743<n)*IF(AND(B743>1,C743=0),0,ROUND(IF(EE=1,($B$11+IF(A743>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A743>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C743*$M$3),10))+IF(AND(A743<n,A743>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I743*Fond!CP743),2)","v":0},{"$f":"ROUND(($I743*Fond!CQ743),2)","v":0},{"$f":"ROUND(($I743*Fond!CR743),2)","v":0},{"$f":"ROUND(($I743*Fond!CS743),2)","v":0},{"$f":"ROUND(($I743*Fond!CT743),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A743<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,7,0,{"$f":"IF(OR(AND(m>0,A744<m,OR(AND(EE=1,C744>0),AND(EE<>1,B744=1))),AND(m<=0,A744<n,B744=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A744=0,B744=1,EE=0),$E$15*$B$4,IF(AND(C744>0,A744<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E744=0,0,MAX((E744+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A744=0,B744=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A744<n)*IF(AND(B744>1,C744=0),0,ROUND(IF(EE=1,($B$11+IF(A744>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A744>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C744*$M$3),10))+IF(AND(A744<n,A744>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I744*Fond!CP744),2)","v":0},{"$f":"ROUND(($I744*Fond!CQ744),2)","v":0},{"$f":"ROUND(($I744*Fond!CR744),2)","v":0},{"$f":"ROUND(($I744*Fond!CS744),2)","v":0},{"$f":"ROUND(($I744*Fond!CT744),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A744<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,8,0,{"$f":"IF(OR(AND(m>0,A745<m,OR(AND(EE=1,C745>0),AND(EE<>1,B745=1))),AND(m<=0,A745<n,B745=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A745=0,B745=1,EE=0),$E$15*$B$4,IF(AND(C745>0,A745<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E745=0,0,MAX((E745+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A745=0,B745=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A745<n)*IF(AND(B745>1,C745=0),0,ROUND(IF(EE=1,($B$11+IF(A745>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A745>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C745*$M$3),10))+IF(AND(A745<n,A745>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I745*Fond!CP745),2)","v":0},{"$f":"ROUND(($I745*Fond!CQ745),2)","v":0},{"$f":"ROUND(($I745*Fond!CR745),2)","v":0},{"$f":"ROUND(($I745*Fond!CS745),2)","v":0},{"$f":"ROUND(($I745*Fond!CT745),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A745<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,9,0,{"$f":"IF(OR(AND(m>0,A746<m,OR(AND(EE=1,C746>0),AND(EE<>1,B746=1))),AND(m<=0,A746<n,B746=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A746=0,B746=1,EE=0),$E$15*$B$4,IF(AND(C746>0,A746<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E746=0,0,MAX((E746+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A746=0,B746=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A746<n)*IF(AND(B746>1,C746=0),0,ROUND(IF(EE=1,($B$11+IF(A746>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A746>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C746*$M$3),10))+IF(AND(A746<n,A746>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I746*Fond!CP746),2)","v":0},{"$f":"ROUND(($I746*Fond!CQ746),2)","v":0},{"$f":"ROUND(($I746*Fond!CR746),2)","v":0},{"$f":"ROUND(($I746*Fond!CS746),2)","v":0},{"$f":"ROUND(($I746*Fond!CT746),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A746<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,10,0,{"$f":"IF(OR(AND(m>0,A747<m,OR(AND(EE=1,C747>0),AND(EE<>1,B747=1))),AND(m<=0,A747<n,B747=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A747=0,B747=1,EE=0),$E$15*$B$4,IF(AND(C747>0,A747<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E747=0,0,MAX((E747+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A747=0,B747=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A747<n)*IF(AND(B747>1,C747=0),0,ROUND(IF(EE=1,($B$11+IF(A747>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A747>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C747*$M$3),10))+IF(AND(A747<n,A747>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I747*Fond!CP747),2)","v":0},{"$f":"ROUND(($I747*Fond!CQ747),2)","v":0},{"$f":"ROUND(($I747*Fond!CR747),2)","v":0},{"$f":"ROUND(($I747*Fond!CS747),2)","v":0},{"$f":"ROUND(($I747*Fond!CT747),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A747<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,11,0,{"$f":"IF(OR(AND(m>0,A748<m,OR(AND(EE=1,C748>0),AND(EE<>1,B748=1))),AND(m<=0,A748<n,B748=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A748=0,B748=1,EE=0),$E$15*$B$4,IF(AND(C748>0,A748<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E748=0,0,MAX((E748+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A748=0,B748=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A748<n)*IF(AND(B748>1,C748=0),0,ROUND(IF(EE=1,($B$11+IF(A748>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A748>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C748*$M$3),10))+IF(AND(A748<n,A748>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I748*Fond!CP748),2)","v":0},{"$f":"ROUND(($I748*Fond!CQ748),2)","v":0},{"$f":"ROUND(($I748*Fond!CR748),2)","v":0},{"$f":"ROUND(($I748*Fond!CS748),2)","v":0},{"$f":"ROUND(($I748*Fond!CT748),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A748<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[60,12,0,{"$f":"IF(OR(AND(m>0,A749<m,OR(AND(EE=1,C749>0),AND(EE<>1,B749=1))),AND(m<=0,A749<n,B749=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A749=0,B749=1,EE=0),$E$15*$B$4,IF(AND(C749>0,A749<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E749=0,0,MAX((E749+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A749=0,B749=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A749<n)*IF(AND(B749>1,C749=0),0,ROUND(IF(EE=1,($B$11+IF(A749>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A749>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C749*$M$3),10))+IF(AND(A749<n,A749>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I749*Fond!CP749),2)","v":0},{"$f":"ROUND(($I749*Fond!CQ749),2)","v":0},{"$f":"ROUND(($I749*Fond!CR749),2)","v":0},{"$f":"ROUND(($I749*Fond!CS749),2)","v":0},{"$f":"ROUND(($I749*Fond!CT749),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A749<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,1,0,{"$f":"IF(OR(AND(m>0,A750<m,OR(AND(EE=1,C750>0),AND(EE<>1,B750=1))),AND(m<=0,A750<n,B750=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A750=0,B750=1,EE=0),$E$15*$B$4,IF(AND(C750>0,A750<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E750=0,0,MAX((E750+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A750=0,B750=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A750<n)*IF(AND(B750>1,C750=0),0,ROUND(IF(EE=1,($B$11+IF(A750>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A750>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C750*$M$3),10))+IF(AND(A750<n,A750>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I750*Fond!CP750),2)","v":0},{"$f":"ROUND(($I750*Fond!CQ750),2)","v":0},{"$f":"ROUND(($I750*Fond!CR750),2)","v":0},{"$f":"ROUND(($I750*Fond!CS750),2)","v":0},{"$f":"ROUND(($I750*Fond!CT750),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A750<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,2,0,{"$f":"IF(OR(AND(m>0,A751<m,OR(AND(EE=1,C751>0),AND(EE<>1,B751=1))),AND(m<=0,A751<n,B751=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A751=0,B751=1,EE=0),$E$15*$B$4,IF(AND(C751>0,A751<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E751=0,0,MAX((E751+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A751=0,B751=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A751<n)*IF(AND(B751>1,C751=0),0,ROUND(IF(EE=1,($B$11+IF(A751>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A751>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C751*$M$3),10))+IF(AND(A751<n,A751>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I751*Fond!CP751),2)","v":0},{"$f":"ROUND(($I751*Fond!CQ751),2)","v":0},{"$f":"ROUND(($I751*Fond!CR751),2)","v":0},{"$f":"ROUND(($I751*Fond!CS751),2)","v":0},{"$f":"ROUND(($I751*Fond!CT751),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A751<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,3,0,{"$f":"IF(OR(AND(m>0,A752<m,OR(AND(EE=1,C752>0),AND(EE<>1,B752=1))),AND(m<=0,A752<n,B752=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A752=0,B752=1,EE=0),$E$15*$B$4,IF(AND(C752>0,A752<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E752=0,0,MAX((E752+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A752=0,B752=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A752<n)*IF(AND(B752>1,C752=0),0,ROUND(IF(EE=1,($B$11+IF(A752>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A752>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C752*$M$3),10))+IF(AND(A752<n,A752>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I752*Fond!CP752),2)","v":0},{"$f":"ROUND(($I752*Fond!CQ752),2)","v":0},{"$f":"ROUND(($I752*Fond!CR752),2)","v":0},{"$f":"ROUND(($I752*Fond!CS752),2)","v":0},{"$f":"ROUND(($I752*Fond!CT752),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A752<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,4,0,{"$f":"IF(OR(AND(m>0,A753<m,OR(AND(EE=1,C753>0),AND(EE<>1,B753=1))),AND(m<=0,A753<n,B753=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A753=0,B753=1,EE=0),$E$15*$B$4,IF(AND(C753>0,A753<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E753=0,0,MAX((E753+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A753=0,B753=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A753<n)*IF(AND(B753>1,C753=0),0,ROUND(IF(EE=1,($B$11+IF(A753>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A753>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C753*$M$3),10))+IF(AND(A753<n,A753>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I753*Fond!CP753),2)","v":0},{"$f":"ROUND(($I753*Fond!CQ753),2)","v":0},{"$f":"ROUND(($I753*Fond!CR753),2)","v":0},{"$f":"ROUND(($I753*Fond!CS753),2)","v":0},{"$f":"ROUND(($I753*Fond!CT753),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A753<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,5,0,{"$f":"IF(OR(AND(m>0,A754<m,OR(AND(EE=1,C754>0),AND(EE<>1,B754=1))),AND(m<=0,A754<n,B754=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A754=0,B754=1,EE=0),$E$15*$B$4,IF(AND(C754>0,A754<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E754=0,0,MAX((E754+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A754=0,B754=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A754<n)*IF(AND(B754>1,C754=0),0,ROUND(IF(EE=1,($B$11+IF(A754>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A754>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C754*$M$3),10))+IF(AND(A754<n,A754>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I754*Fond!CP754),2)","v":0},{"$f":"ROUND(($I754*Fond!CQ754),2)","v":0},{"$f":"ROUND(($I754*Fond!CR754),2)","v":0},{"$f":"ROUND(($I754*Fond!CS754),2)","v":0},{"$f":"ROUND(($I754*Fond!CT754),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A754<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,6,0,{"$f":"IF(OR(AND(m>0,A755<m,OR(AND(EE=1,C755>0),AND(EE<>1,B755=1))),AND(m<=0,A755<n,B755=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A755=0,B755=1,EE=0),$E$15*$B$4,IF(AND(C755>0,A755<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E755=0,0,MAX((E755+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A755=0,B755=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A755<n)*IF(AND(B755>1,C755=0),0,ROUND(IF(EE=1,($B$11+IF(A755>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A755>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C755*$M$3),10))+IF(AND(A755<n,A755>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I755*Fond!CP755),2)","v":0},{"$f":"ROUND(($I755*Fond!CQ755),2)","v":0},{"$f":"ROUND(($I755*Fond!CR755),2)","v":0},{"$f":"ROUND(($I755*Fond!CS755),2)","v":0},{"$f":"ROUND(($I755*Fond!CT755),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A755<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,7,0,{"$f":"IF(OR(AND(m>0,A756<m,OR(AND(EE=1,C756>0),AND(EE<>1,B756=1))),AND(m<=0,A756<n,B756=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A756=0,B756=1,EE=0),$E$15*$B$4,IF(AND(C756>0,A756<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E756=0,0,MAX((E756+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A756=0,B756=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A756<n)*IF(AND(B756>1,C756=0),0,ROUND(IF(EE=1,($B$11+IF(A756>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A756>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C756*$M$3),10))+IF(AND(A756<n,A756>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I756*Fond!CP756),2)","v":0},{"$f":"ROUND(($I756*Fond!CQ756),2)","v":0},{"$f":"ROUND(($I756*Fond!CR756),2)","v":0},{"$f":"ROUND(($I756*Fond!CS756),2)","v":0},{"$f":"ROUND(($I756*Fond!CT756),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A756<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,8,0,{"$f":"IF(OR(AND(m>0,A757<m,OR(AND(EE=1,C757>0),AND(EE<>1,B757=1))),AND(m<=0,A757<n,B757=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A757=0,B757=1,EE=0),$E$15*$B$4,IF(AND(C757>0,A757<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E757=0,0,MAX((E757+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A757=0,B757=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A757<n)*IF(AND(B757>1,C757=0),0,ROUND(IF(EE=1,($B$11+IF(A757>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A757>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C757*$M$3),10))+IF(AND(A757<n,A757>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I757*Fond!CP757),2)","v":0},{"$f":"ROUND(($I757*Fond!CQ757),2)","v":0},{"$f":"ROUND(($I757*Fond!CR757),2)","v":0},{"$f":"ROUND(($I757*Fond!CS757),2)","v":0},{"$f":"ROUND(($I757*Fond!CT757),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A757<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,9,0,{"$f":"IF(OR(AND(m>0,A758<m,OR(AND(EE=1,C758>0),AND(EE<>1,B758=1))),AND(m<=0,A758<n,B758=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A758=0,B758=1,EE=0),$E$15*$B$4,IF(AND(C758>0,A758<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E758=0,0,MAX((E758+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A758=0,B758=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A758<n)*IF(AND(B758>1,C758=0),0,ROUND(IF(EE=1,($B$11+IF(A758>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A758>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C758*$M$3),10))+IF(AND(A758<n,A758>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I758*Fond!CP758),2)","v":0},{"$f":"ROUND(($I758*Fond!CQ758),2)","v":0},{"$f":"ROUND(($I758*Fond!CR758),2)","v":0},{"$f":"ROUND(($I758*Fond!CS758),2)","v":0},{"$f":"ROUND(($I758*Fond!CT758),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A758<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,10,0,{"$f":"IF(OR(AND(m>0,A759<m,OR(AND(EE=1,C759>0),AND(EE<>1,B759=1))),AND(m<=0,A759<n,B759=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A759=0,B759=1,EE=0),$E$15*$B$4,IF(AND(C759>0,A759<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E759=0,0,MAX((E759+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A759=0,B759=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A759<n)*IF(AND(B759>1,C759=0),0,ROUND(IF(EE=1,($B$11+IF(A759>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A759>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C759*$M$3),10))+IF(AND(A759<n,A759>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I759*Fond!CP759),2)","v":0},{"$f":"ROUND(($I759*Fond!CQ759),2)","v":0},{"$f":"ROUND(($I759*Fond!CR759),2)","v":0},{"$f":"ROUND(($I759*Fond!CS759),2)","v":0},{"$f":"ROUND(($I759*Fond!CT759),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A759<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,11,0,{"$f":"IF(OR(AND(m>0,A760<m,OR(AND(EE=1,C760>0),AND(EE<>1,B760=1))),AND(m<=0,A760<n,B760=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A760=0,B760=1,EE=0),$E$15*$B$4,IF(AND(C760>0,A760<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E760=0,0,MAX((E760+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A760=0,B760=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A760<n)*IF(AND(B760>1,C760=0),0,ROUND(IF(EE=1,($B$11+IF(A760>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A760>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C760*$M$3),10))+IF(AND(A760<n,A760>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I760*Fond!CP760),2)","v":0},{"$f":"ROUND(($I760*Fond!CQ760),2)","v":0},{"$f":"ROUND(($I760*Fond!CR760),2)","v":0},{"$f":"ROUND(($I760*Fond!CS760),2)","v":0},{"$f":"ROUND(($I760*Fond!CT760),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A760<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[61,12,0,{"$f":"IF(OR(AND(m>0,A761<m,OR(AND(EE=1,C761>0),AND(EE<>1,B761=1))),AND(m<=0,A761<n,B761=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A761=0,B761=1,EE=0),$E$15*$B$4,IF(AND(C761>0,A761<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E761=0,0,MAX((E761+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A761=0,B761=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A761<n)*IF(AND(B761>1,C761=0),0,ROUND(IF(EE=1,($B$11+IF(A761>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A761>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C761*$M$3),10))+IF(AND(A761<n,A761>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I761*Fond!CP761),2)","v":0},{"$f":"ROUND(($I761*Fond!CQ761),2)","v":0},{"$f":"ROUND(($I761*Fond!CR761),2)","v":0},{"$f":"ROUND(($I761*Fond!CS761),2)","v":0},{"$f":"ROUND(($I761*Fond!CT761),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A761<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,1,0,{"$f":"IF(OR(AND(m>0,A762<m,OR(AND(EE=1,C762>0),AND(EE<>1,B762=1))),AND(m<=0,A762<n,B762=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A762=0,B762=1,EE=0),$E$15*$B$4,IF(AND(C762>0,A762<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E762=0,0,MAX((E762+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A762=0,B762=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A762<n)*IF(AND(B762>1,C762=0),0,ROUND(IF(EE=1,($B$11+IF(A762>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A762>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C762*$M$3),10))+IF(AND(A762<n,A762>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I762*Fond!CP762),2)","v":0},{"$f":"ROUND(($I762*Fond!CQ762),2)","v":0},{"$f":"ROUND(($I762*Fond!CR762),2)","v":0},{"$f":"ROUND(($I762*Fond!CS762),2)","v":0},{"$f":"ROUND(($I762*Fond!CT762),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A762<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,2,0,{"$f":"IF(OR(AND(m>0,A763<m,OR(AND(EE=1,C763>0),AND(EE<>1,B763=1))),AND(m<=0,A763<n,B763=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A763=0,B763=1,EE=0),$E$15*$B$4,IF(AND(C763>0,A763<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E763=0,0,MAX((E763+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A763=0,B763=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A763<n)*IF(AND(B763>1,C763=0),0,ROUND(IF(EE=1,($B$11+IF(A763>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A763>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C763*$M$3),10))+IF(AND(A763<n,A763>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I763*Fond!CP763),2)","v":0},{"$f":"ROUND(($I763*Fond!CQ763),2)","v":0},{"$f":"ROUND(($I763*Fond!CR763),2)","v":0},{"$f":"ROUND(($I763*Fond!CS763),2)","v":0},{"$f":"ROUND(($I763*Fond!CT763),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A763<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,3,0,{"$f":"IF(OR(AND(m>0,A764<m,OR(AND(EE=1,C764>0),AND(EE<>1,B764=1))),AND(m<=0,A764<n,B764=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A764=0,B764=1,EE=0),$E$15*$B$4,IF(AND(C764>0,A764<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E764=0,0,MAX((E764+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A764=0,B764=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A764<n)*IF(AND(B764>1,C764=0),0,ROUND(IF(EE=1,($B$11+IF(A764>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A764>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C764*$M$3),10))+IF(AND(A764<n,A764>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I764*Fond!CP764),2)","v":0},{"$f":"ROUND(($I764*Fond!CQ764),2)","v":0},{"$f":"ROUND(($I764*Fond!CR764),2)","v":0},{"$f":"ROUND(($I764*Fond!CS764),2)","v":0},{"$f":"ROUND(($I764*Fond!CT764),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A764<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,4,0,{"$f":"IF(OR(AND(m>0,A765<m,OR(AND(EE=1,C765>0),AND(EE<>1,B765=1))),AND(m<=0,A765<n,B765=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A765=0,B765=1,EE=0),$E$15*$B$4,IF(AND(C765>0,A765<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E765=0,0,MAX((E765+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A765=0,B765=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A765<n)*IF(AND(B765>1,C765=0),0,ROUND(IF(EE=1,($B$11+IF(A765>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A765>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C765*$M$3),10))+IF(AND(A765<n,A765>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I765*Fond!CP765),2)","v":0},{"$f":"ROUND(($I765*Fond!CQ765),2)","v":0},{"$f":"ROUND(($I765*Fond!CR765),2)","v":0},{"$f":"ROUND(($I765*Fond!CS765),2)","v":0},{"$f":"ROUND(($I765*Fond!CT765),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A765<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,5,0,{"$f":"IF(OR(AND(m>0,A766<m,OR(AND(EE=1,C766>0),AND(EE<>1,B766=1))),AND(m<=0,A766<n,B766=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A766=0,B766=1,EE=0),$E$15*$B$4,IF(AND(C766>0,A766<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E766=0,0,MAX((E766+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A766=0,B766=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A766<n)*IF(AND(B766>1,C766=0),0,ROUND(IF(EE=1,($B$11+IF(A766>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A766>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C766*$M$3),10))+IF(AND(A766<n,A766>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I766*Fond!CP766),2)","v":0},{"$f":"ROUND(($I766*Fond!CQ766),2)","v":0},{"$f":"ROUND(($I766*Fond!CR766),2)","v":0},{"$f":"ROUND(($I766*Fond!CS766),2)","v":0},{"$f":"ROUND(($I766*Fond!CT766),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A766<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,6,0,{"$f":"IF(OR(AND(m>0,A767<m,OR(AND(EE=1,C767>0),AND(EE<>1,B767=1))),AND(m<=0,A767<n,B767=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A767=0,B767=1,EE=0),$E$15*$B$4,IF(AND(C767>0,A767<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E767=0,0,MAX((E767+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A767=0,B767=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A767<n)*IF(AND(B767>1,C767=0),0,ROUND(IF(EE=1,($B$11+IF(A767>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A767>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C767*$M$3),10))+IF(AND(A767<n,A767>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I767*Fond!CP767),2)","v":0},{"$f":"ROUND(($I767*Fond!CQ767),2)","v":0},{"$f":"ROUND(($I767*Fond!CR767),2)","v":0},{"$f":"ROUND(($I767*Fond!CS767),2)","v":0},{"$f":"ROUND(($I767*Fond!CT767),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A767<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,7,0,{"$f":"IF(OR(AND(m>0,A768<m,OR(AND(EE=1,C768>0),AND(EE<>1,B768=1))),AND(m<=0,A768<n,B768=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A768=0,B768=1,EE=0),$E$15*$B$4,IF(AND(C768>0,A768<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E768=0,0,MAX((E768+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A768=0,B768=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A768<n)*IF(AND(B768>1,C768=0),0,ROUND(IF(EE=1,($B$11+IF(A768>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A768>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C768*$M$3),10))+IF(AND(A768<n,A768>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I768*Fond!CP768),2)","v":0},{"$f":"ROUND(($I768*Fond!CQ768),2)","v":0},{"$f":"ROUND(($I768*Fond!CR768),2)","v":0},{"$f":"ROUND(($I768*Fond!CS768),2)","v":0},{"$f":"ROUND(($I768*Fond!CT768),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A768<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,8,0,{"$f":"IF(OR(AND(m>0,A769<m,OR(AND(EE=1,C769>0),AND(EE<>1,B769=1))),AND(m<=0,A769<n,B769=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A769=0,B769=1,EE=0),$E$15*$B$4,IF(AND(C769>0,A769<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E769=0,0,MAX((E769+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A769=0,B769=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A769<n)*IF(AND(B769>1,C769=0),0,ROUND(IF(EE=1,($B$11+IF(A769>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A769>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C769*$M$3),10))+IF(AND(A769<n,A769>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I769*Fond!CP769),2)","v":0},{"$f":"ROUND(($I769*Fond!CQ769),2)","v":0},{"$f":"ROUND(($I769*Fond!CR769),2)","v":0},{"$f":"ROUND(($I769*Fond!CS769),2)","v":0},{"$f":"ROUND(($I769*Fond!CT769),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A769<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,9,0,{"$f":"IF(OR(AND(m>0,A770<m,OR(AND(EE=1,C770>0),AND(EE<>1,B770=1))),AND(m<=0,A770<n,B770=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A770=0,B770=1,EE=0),$E$15*$B$4,IF(AND(C770>0,A770<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E770=0,0,MAX((E770+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A770=0,B770=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A770<n)*IF(AND(B770>1,C770=0),0,ROUND(IF(EE=1,($B$11+IF(A770>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A770>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C770*$M$3),10))+IF(AND(A770<n,A770>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I770*Fond!CP770),2)","v":0},{"$f":"ROUND(($I770*Fond!CQ770),2)","v":0},{"$f":"ROUND(($I770*Fond!CR770),2)","v":0},{"$f":"ROUND(($I770*Fond!CS770),2)","v":0},{"$f":"ROUND(($I770*Fond!CT770),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A770<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,10,0,{"$f":"IF(OR(AND(m>0,A771<m,OR(AND(EE=1,C771>0),AND(EE<>1,B771=1))),AND(m<=0,A771<n,B771=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A771=0,B771=1,EE=0),$E$15*$B$4,IF(AND(C771>0,A771<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E771=0,0,MAX((E771+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A771=0,B771=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A771<n)*IF(AND(B771>1,C771=0),0,ROUND(IF(EE=1,($B$11+IF(A771>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A771>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C771*$M$3),10))+IF(AND(A771<n,A771>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I771*Fond!CP771),2)","v":0},{"$f":"ROUND(($I771*Fond!CQ771),2)","v":0},{"$f":"ROUND(($I771*Fond!CR771),2)","v":0},{"$f":"ROUND(($I771*Fond!CS771),2)","v":0},{"$f":"ROUND(($I771*Fond!CT771),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A771<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,11,0,{"$f":"IF(OR(AND(m>0,A772<m,OR(AND(EE=1,C772>0),AND(EE<>1,B772=1))),AND(m<=0,A772<n,B772=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A772=0,B772=1,EE=0),$E$15*$B$4,IF(AND(C772>0,A772<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E772=0,0,MAX((E772+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A772=0,B772=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A772<n)*IF(AND(B772>1,C772=0),0,ROUND(IF(EE=1,($B$11+IF(A772>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A772>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C772*$M$3),10))+IF(AND(A772<n,A772>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I772*Fond!CP772),2)","v":0},{"$f":"ROUND(($I772*Fond!CQ772),2)","v":0},{"$f":"ROUND(($I772*Fond!CR772),2)","v":0},{"$f":"ROUND(($I772*Fond!CS772),2)","v":0},{"$f":"ROUND(($I772*Fond!CT772),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A772<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[62,12,0,{"$f":"IF(OR(AND(m>0,A773<m,OR(AND(EE=1,C773>0),AND(EE<>1,B773=1))),AND(m<=0,A773<n,B773=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A773=0,B773=1,EE=0),$E$15*$B$4,IF(AND(C773>0,A773<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E773=0,0,MAX((E773+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A773=0,B773=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A773<n)*IF(AND(B773>1,C773=0),0,ROUND(IF(EE=1,($B$11+IF(A773>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A773>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C773*$M$3),10))+IF(AND(A773<n,A773>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I773*Fond!CP773),2)","v":0},{"$f":"ROUND(($I773*Fond!CQ773),2)","v":0},{"$f":"ROUND(($I773*Fond!CR773),2)","v":0},{"$f":"ROUND(($I773*Fond!CS773),2)","v":0},{"$f":"ROUND(($I773*Fond!CT773),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A773<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,1,0,{"$f":"IF(OR(AND(m>0,A774<m,OR(AND(EE=1,C774>0),AND(EE<>1,B774=1))),AND(m<=0,A774<n,B774=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A774=0,B774=1,EE=0),$E$15*$B$4,IF(AND(C774>0,A774<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E774=0,0,MAX((E774+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A774=0,B774=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A774<n)*IF(AND(B774>1,C774=0),0,ROUND(IF(EE=1,($B$11+IF(A774>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A774>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C774*$M$3),10))+IF(AND(A774<n,A774>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I774*Fond!CP774),2)","v":0},{"$f":"ROUND(($I774*Fond!CQ774),2)","v":0},{"$f":"ROUND(($I774*Fond!CR774),2)","v":0},{"$f":"ROUND(($I774*Fond!CS774),2)","v":0},{"$f":"ROUND(($I774*Fond!CT774),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A774<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,2,0,{"$f":"IF(OR(AND(m>0,A775<m,OR(AND(EE=1,C775>0),AND(EE<>1,B775=1))),AND(m<=0,A775<n,B775=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A775=0,B775=1,EE=0),$E$15*$B$4,IF(AND(C775>0,A775<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E775=0,0,MAX((E775+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A775=0,B775=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A775<n)*IF(AND(B775>1,C775=0),0,ROUND(IF(EE=1,($B$11+IF(A775>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A775>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C775*$M$3),10))+IF(AND(A775<n,A775>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I775*Fond!CP775),2)","v":0},{"$f":"ROUND(($I775*Fond!CQ775),2)","v":0},{"$f":"ROUND(($I775*Fond!CR775),2)","v":0},{"$f":"ROUND(($I775*Fond!CS775),2)","v":0},{"$f":"ROUND(($I775*Fond!CT775),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A775<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,3,0,{"$f":"IF(OR(AND(m>0,A776<m,OR(AND(EE=1,C776>0),AND(EE<>1,B776=1))),AND(m<=0,A776<n,B776=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A776=0,B776=1,EE=0),$E$15*$B$4,IF(AND(C776>0,A776<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E776=0,0,MAX((E776+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A776=0,B776=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A776<n)*IF(AND(B776>1,C776=0),0,ROUND(IF(EE=1,($B$11+IF(A776>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A776>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C776*$M$3),10))+IF(AND(A776<n,A776>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I776*Fond!CP776),2)","v":0},{"$f":"ROUND(($I776*Fond!CQ776),2)","v":0},{"$f":"ROUND(($I776*Fond!CR776),2)","v":0},{"$f":"ROUND(($I776*Fond!CS776),2)","v":0},{"$f":"ROUND(($I776*Fond!CT776),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A776<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,4,0,{"$f":"IF(OR(AND(m>0,A777<m,OR(AND(EE=1,C777>0),AND(EE<>1,B777=1))),AND(m<=0,A777<n,B777=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A777=0,B777=1,EE=0),$E$15*$B$4,IF(AND(C777>0,A777<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E777=0,0,MAX((E777+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A777=0,B777=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A777<n)*IF(AND(B777>1,C777=0),0,ROUND(IF(EE=1,($B$11+IF(A777>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A777>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C777*$M$3),10))+IF(AND(A777<n,A777>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I777*Fond!CP777),2)","v":0},{"$f":"ROUND(($I777*Fond!CQ777),2)","v":0},{"$f":"ROUND(($I777*Fond!CR777),2)","v":0},{"$f":"ROUND(($I777*Fond!CS777),2)","v":0},{"$f":"ROUND(($I777*Fond!CT777),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A777<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,5,0,{"$f":"IF(OR(AND(m>0,A778<m,OR(AND(EE=1,C778>0),AND(EE<>1,B778=1))),AND(m<=0,A778<n,B778=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A778=0,B778=1,EE=0),$E$15*$B$4,IF(AND(C778>0,A778<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E778=0,0,MAX((E778+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A778=0,B778=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A778<n)*IF(AND(B778>1,C778=0),0,ROUND(IF(EE=1,($B$11+IF(A778>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A778>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C778*$M$3),10))+IF(AND(A778<n,A778>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I778*Fond!CP778),2)","v":0},{"$f":"ROUND(($I778*Fond!CQ778),2)","v":0},{"$f":"ROUND(($I778*Fond!CR778),2)","v":0},{"$f":"ROUND(($I778*Fond!CS778),2)","v":0},{"$f":"ROUND(($I778*Fond!CT778),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A778<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,6,0,{"$f":"IF(OR(AND(m>0,A779<m,OR(AND(EE=1,C779>0),AND(EE<>1,B779=1))),AND(m<=0,A779<n,B779=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A779=0,B779=1,EE=0),$E$15*$B$4,IF(AND(C779>0,A779<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E779=0,0,MAX((E779+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A779=0,B779=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A779<n)*IF(AND(B779>1,C779=0),0,ROUND(IF(EE=1,($B$11+IF(A779>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A779>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C779*$M$3),10))+IF(AND(A779<n,A779>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I779*Fond!CP779),2)","v":0},{"$f":"ROUND(($I779*Fond!CQ779),2)","v":0},{"$f":"ROUND(($I779*Fond!CR779),2)","v":0},{"$f":"ROUND(($I779*Fond!CS779),2)","v":0},{"$f":"ROUND(($I779*Fond!CT779),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A779<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,7,0,{"$f":"IF(OR(AND(m>0,A780<m,OR(AND(EE=1,C780>0),AND(EE<>1,B780=1))),AND(m<=0,A780<n,B780=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A780=0,B780=1,EE=0),$E$15*$B$4,IF(AND(C780>0,A780<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E780=0,0,MAX((E780+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A780=0,B780=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A780<n)*IF(AND(B780>1,C780=0),0,ROUND(IF(EE=1,($B$11+IF(A780>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A780>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C780*$M$3),10))+IF(AND(A780<n,A780>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I780*Fond!CP780),2)","v":0},{"$f":"ROUND(($I780*Fond!CQ780),2)","v":0},{"$f":"ROUND(($I780*Fond!CR780),2)","v":0},{"$f":"ROUND(($I780*Fond!CS780),2)","v":0},{"$f":"ROUND(($I780*Fond!CT780),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A780<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,8,0,{"$f":"IF(OR(AND(m>0,A781<m,OR(AND(EE=1,C781>0),AND(EE<>1,B781=1))),AND(m<=0,A781<n,B781=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A781=0,B781=1,EE=0),$E$15*$B$4,IF(AND(C781>0,A781<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E781=0,0,MAX((E781+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A781=0,B781=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A781<n)*IF(AND(B781>1,C781=0),0,ROUND(IF(EE=1,($B$11+IF(A781>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A781>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C781*$M$3),10))+IF(AND(A781<n,A781>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I781*Fond!CP781),2)","v":0},{"$f":"ROUND(($I781*Fond!CQ781),2)","v":0},{"$f":"ROUND(($I781*Fond!CR781),2)","v":0},{"$f":"ROUND(($I781*Fond!CS781),2)","v":0},{"$f":"ROUND(($I781*Fond!CT781),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A781<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,9,0,{"$f":"IF(OR(AND(m>0,A782<m,OR(AND(EE=1,C782>0),AND(EE<>1,B782=1))),AND(m<=0,A782<n,B782=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A782=0,B782=1,EE=0),$E$15*$B$4,IF(AND(C782>0,A782<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E782=0,0,MAX((E782+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A782=0,B782=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A782<n)*IF(AND(B782>1,C782=0),0,ROUND(IF(EE=1,($B$11+IF(A782>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A782>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C782*$M$3),10))+IF(AND(A782<n,A782>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I782*Fond!CP782),2)","v":0},{"$f":"ROUND(($I782*Fond!CQ782),2)","v":0},{"$f":"ROUND(($I782*Fond!CR782),2)","v":0},{"$f":"ROUND(($I782*Fond!CS782),2)","v":0},{"$f":"ROUND(($I782*Fond!CT782),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A782<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,10,0,{"$f":"IF(OR(AND(m>0,A783<m,OR(AND(EE=1,C783>0),AND(EE<>1,B783=1))),AND(m<=0,A783<n,B783=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A783=0,B783=1,EE=0),$E$15*$B$4,IF(AND(C783>0,A783<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E783=0,0,MAX((E783+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A783=0,B783=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A783<n)*IF(AND(B783>1,C783=0),0,ROUND(IF(EE=1,($B$11+IF(A783>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A783>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C783*$M$3),10))+IF(AND(A783<n,A783>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I783*Fond!CP783),2)","v":0},{"$f":"ROUND(($I783*Fond!CQ783),2)","v":0},{"$f":"ROUND(($I783*Fond!CR783),2)","v":0},{"$f":"ROUND(($I783*Fond!CS783),2)","v":0},{"$f":"ROUND(($I783*Fond!CT783),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A783<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,11,0,{"$f":"IF(OR(AND(m>0,A784<m,OR(AND(EE=1,C784>0),AND(EE<>1,B784=1))),AND(m<=0,A784<n,B784=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A784=0,B784=1,EE=0),$E$15*$B$4,IF(AND(C784>0,A784<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E784=0,0,MAX((E784+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A784=0,B784=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A784<n)*IF(AND(B784>1,C784=0),0,ROUND(IF(EE=1,($B$11+IF(A784>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A784>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C784*$M$3),10))+IF(AND(A784<n,A784>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I784*Fond!CP784),2)","v":0},{"$f":"ROUND(($I784*Fond!CQ784),2)","v":0},{"$f":"ROUND(($I784*Fond!CR784),2)","v":0},{"$f":"ROUND(($I784*Fond!CS784),2)","v":0},{"$f":"ROUND(($I784*Fond!CT784),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A784<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[63,12,0,{"$f":"IF(OR(AND(m>0,A785<m,OR(AND(EE=1,C785>0),AND(EE<>1,B785=1))),AND(m<=0,A785<n,B785=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A785=0,B785=1,EE=0),$E$15*$B$4,IF(AND(C785>0,A785<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E785=0,0,MAX((E785+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A785=0,B785=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A785<n)*IF(AND(B785>1,C785=0),0,ROUND(IF(EE=1,($B$11+IF(A785>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A785>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C785*$M$3),10))+IF(AND(A785<n,A785>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I785*Fond!CP785),2)","v":0},{"$f":"ROUND(($I785*Fond!CQ785),2)","v":0},{"$f":"ROUND(($I785*Fond!CR785),2)","v":0},{"$f":"ROUND(($I785*Fond!CS785),2)","v":0},{"$f":"ROUND(($I785*Fond!CT785),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A785<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,1,{"$f":"ROUND(IF(OR(AND(m=0,A786=0,B786=1),AND(m>0,A786<m,MOD((B786-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A786<m,OR(AND(EE=1,C786>0),AND(EE<>1,B786=1))),AND(m<=0,A786<n,B786=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A786=0,B786=1,EE=0),$E$15*$B$4,IF(AND(C786>0,A786<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E786=0,0,MAX((E786+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A786=0,B786=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A786<n)*IF(AND(B786>1,C786=0),0,ROUND(IF(EE=1,($B$11+IF(A786>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A786>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C786*$M$3),10))+IF(AND(A786<n,A786>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I786*Fond!CP786),2)","v":0},{"$f":"ROUND(($I786*Fond!CQ786),2)","v":0},{"$f":"ROUND(($I786*Fond!CR786),2)","v":0},{"$f":"ROUND(($I786*Fond!CS786),2)","v":0},{"$f":"ROUND(($I786*Fond!CT786),2)","v":0},{"$f":"IF($I786<0,0,IF($C786>0,ROUND(J786-J786/(1+$F$8),2),0))","v":0},{"$f":"IF($I786<0,0,IF($C786>0,ROUND(K786-K786/(1+$G$8),2),0))","v":0},{"$f":"IF($I786<0,0,IF($C786>0,ROUND(L786-L786/(1+$H$8),2),0))","v":0},{"$f":"IF($I786<0,0,IF($C786>0,ROUND(M786-M786/(1+$I$8),2),0))","v":0},{"$f":"IF($I786<0,0,IF($C786>0,ROUND(N786-N786/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A786<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,2,0,{"$f":"IF(OR(AND(m>0,A787<m,OR(AND(EE=1,C787>0),AND(EE<>1,B787=1))),AND(m<=0,A787<n,B787=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A787=0,B787=1,EE=0),$E$15*$B$4,IF(AND(C787>0,A787<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E787=0,0,MAX((E787+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A787=0,B787=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C787>0,ROUND(C787*$B$6,2),0)","v":0},{"$f":"(A787<n)*IF(AND(B787>1,C787=0),0,ROUND(IF(EE=1,($B$11+IF(A787>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A787>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C787*$M$3),10))+IF(AND(A787<n,A787>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C787=0,A787+B787>1),0,C787-(D787+F787+G787+H787)),2)","v":0},{"$f":"ROUND(($I787*Fond!CP787),2)","v":0},{"$f":"ROUND(($I787*Fond!CQ787),2)","v":0},{"$f":"ROUND(($I787*Fond!CR787),2)","v":0},{"$f":"ROUND(($I787*Fond!CS787),2)","v":0},{"$f":"ROUND(($I787*Fond!CT787),2)","v":0},0,0,0,0,0,{"$f":"J787-O787","v":0},{"$f":"K787-P787","v":0},{"$f":"L787-Q787","v":0},{"$f":"M787-R787","v":0},{"$f":"N787-S787","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A787<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,3,0,{"$f":"IF(OR(AND(m>0,A788<m,OR(AND(EE=1,C788>0),AND(EE<>1,B788=1))),AND(m<=0,A788<n,B788=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A788=0,B788=1,EE=0),$E$15*$B$4,IF(AND(C788>0,A788<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E788=0,0,MAX((E788+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A788=0,B788=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A788<n)*IF(AND(B788>1,C788=0),0,ROUND(IF(EE=1,($B$11+IF(A788>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A788>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C788*$M$3),10))+IF(AND(A788<n,A788>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I788*Fond!CP788),2)","v":0},{"$f":"ROUND(($I788*Fond!CQ788),2)","v":0},{"$f":"ROUND(($I788*Fond!CR788),2)","v":0},{"$f":"ROUND(($I788*Fond!CS788),2)","v":0},{"$f":"ROUND(($I788*Fond!CT788),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A788<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,4,0,{"$f":"IF(OR(AND(m>0,A789<m,OR(AND(EE=1,C789>0),AND(EE<>1,B789=1))),AND(m<=0,A789<n,B789=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A789=0,B789=1,EE=0),$E$15*$B$4,IF(AND(C789>0,A789<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E789=0,0,MAX((E789+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A789=0,B789=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A789<n)*IF(AND(B789>1,C789=0),0,ROUND(IF(EE=1,($B$11+IF(A789>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A789>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C789*$M$3),10))+IF(AND(A789<n,A789>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I789*Fond!CP789),2)","v":0},{"$f":"ROUND(($I789*Fond!CQ789),2)","v":0},{"$f":"ROUND(($I789*Fond!CR789),2)","v":0},{"$f":"ROUND(($I789*Fond!CS789),2)","v":0},{"$f":"ROUND(($I789*Fond!CT789),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A789<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,5,0,{"$f":"IF(OR(AND(m>0,A790<m,OR(AND(EE=1,C790>0),AND(EE<>1,B790=1))),AND(m<=0,A790<n,B790=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A790=0,B790=1,EE=0),$E$15*$B$4,IF(AND(C790>0,A790<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E790=0,0,MAX((E790+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A790=0,B790=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A790<n)*IF(AND(B790>1,C790=0),0,ROUND(IF(EE=1,($B$11+IF(A790>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A790>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C790*$M$3),10))+IF(AND(A790<n,A790>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I790*Fond!CP790),2)","v":0},{"$f":"ROUND(($I790*Fond!CQ790),2)","v":0},{"$f":"ROUND(($I790*Fond!CR790),2)","v":0},{"$f":"ROUND(($I790*Fond!CS790),2)","v":0},{"$f":"ROUND(($I790*Fond!CT790),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A790<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,6,0,{"$f":"IF(OR(AND(m>0,A791<m,OR(AND(EE=1,C791>0),AND(EE<>1,B791=1))),AND(m<=0,A791<n,B791=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A791=0,B791=1,EE=0),$E$15*$B$4,IF(AND(C791>0,A791<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E791=0,0,MAX((E791+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A791=0,B791=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A791<n)*IF(AND(B791>1,C791=0),0,ROUND(IF(EE=1,($B$11+IF(A791>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A791>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C791*$M$3),10))+IF(AND(A791<n,A791>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I791*Fond!CP791),2)","v":0},{"$f":"ROUND(($I791*Fond!CQ791),2)","v":0},{"$f":"ROUND(($I791*Fond!CR791),2)","v":0},{"$f":"ROUND(($I791*Fond!CS791),2)","v":0},{"$f":"ROUND(($I791*Fond!CT791),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A791<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,7,0,{"$f":"IF(OR(AND(m>0,A792<m,OR(AND(EE=1,C792>0),AND(EE<>1,B792=1))),AND(m<=0,A792<n,B792=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A792=0,B792=1,EE=0),$E$15*$B$4,IF(AND(C792>0,A792<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E792=0,0,MAX((E792+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A792=0,B792=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A792<n)*IF(AND(B792>1,C792=0),0,ROUND(IF(EE=1,($B$11+IF(A792>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A792>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C792*$M$3),10))+IF(AND(A792<n,A792>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I792*Fond!CP792),2)","v":0},{"$f":"ROUND(($I792*Fond!CQ792),2)","v":0},{"$f":"ROUND(($I792*Fond!CR792),2)","v":0},{"$f":"ROUND(($I792*Fond!CS792),2)","v":0},{"$f":"ROUND(($I792*Fond!CT792),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A792<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,8,0,{"$f":"IF(OR(AND(m>0,A793<m,OR(AND(EE=1,C793>0),AND(EE<>1,B793=1))),AND(m<=0,A793<n,B793=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A793=0,B793=1,EE=0),$E$15*$B$4,IF(AND(C793>0,A793<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E793=0,0,MAX((E793+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A793=0,B793=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A793<n)*IF(AND(B793>1,C793=0),0,ROUND(IF(EE=1,($B$11+IF(A793>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A793>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C793*$M$3),10))+IF(AND(A793<n,A793>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I793*Fond!CP793),2)","v":0},{"$f":"ROUND(($I793*Fond!CQ793),2)","v":0},{"$f":"ROUND(($I793*Fond!CR793),2)","v":0},{"$f":"ROUND(($I793*Fond!CS793),2)","v":0},{"$f":"ROUND(($I793*Fond!CT793),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A793<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,9,0,{"$f":"IF(OR(AND(m>0,A794<m,OR(AND(EE=1,C794>0),AND(EE<>1,B794=1))),AND(m<=0,A794<n,B794=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A794=0,B794=1,EE=0),$E$15*$B$4,IF(AND(C794>0,A794<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E794=0,0,MAX((E794+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A794=0,B794=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A794<n)*IF(AND(B794>1,C794=0),0,ROUND(IF(EE=1,($B$11+IF(A794>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A794>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C794*$M$3),10))+IF(AND(A794<n,A794>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I794*Fond!CP794),2)","v":0},{"$f":"ROUND(($I794*Fond!CQ794),2)","v":0},{"$f":"ROUND(($I794*Fond!CR794),2)","v":0},{"$f":"ROUND(($I794*Fond!CS794),2)","v":0},{"$f":"ROUND(($I794*Fond!CT794),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A794<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,10,0,{"$f":"IF(OR(AND(m>0,A795<m,OR(AND(EE=1,C795>0),AND(EE<>1,B795=1))),AND(m<=0,A795<n,B795=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A795=0,B795=1,EE=0),$E$15*$B$4,IF(AND(C795>0,A795<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E795=0,0,MAX((E795+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A795=0,B795=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A795<n)*IF(AND(B795>1,C795=0),0,ROUND(IF(EE=1,($B$11+IF(A795>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A795>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C795*$M$3),10))+IF(AND(A795<n,A795>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I795*Fond!CP795),2)","v":0},{"$f":"ROUND(($I795*Fond!CQ795),2)","v":0},{"$f":"ROUND(($I795*Fond!CR795),2)","v":0},{"$f":"ROUND(($I795*Fond!CS795),2)","v":0},{"$f":"ROUND(($I795*Fond!CT795),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A795<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,11,0,{"$f":"IF(OR(AND(m>0,A796<m,OR(AND(EE=1,C796>0),AND(EE<>1,B796=1))),AND(m<=0,A796<n,B796=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A796=0,B796=1,EE=0),$E$15*$B$4,IF(AND(C796>0,A796<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E796=0,0,MAX((E796+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A796=0,B796=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A796<n)*IF(AND(B796>1,C796=0),0,ROUND(IF(EE=1,($B$11+IF(A796>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A796>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C796*$M$3),10))+IF(AND(A796<n,A796>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I796*Fond!CP796),2)","v":0},{"$f":"ROUND(($I796*Fond!CQ796),2)","v":0},{"$f":"ROUND(($I796*Fond!CR796),2)","v":0},{"$f":"ROUND(($I796*Fond!CS796),2)","v":0},{"$f":"ROUND(($I796*Fond!CT796),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A796<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[64,12,0,{"$f":"IF(OR(AND(m>0,A797<m,OR(AND(EE=1,C797>0),AND(EE<>1,B797=1))),AND(m<=0,A797<n,B797=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A797=0,B797=1,EE=0),$E$15*$B$4,IF(AND(C797>0,A797<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E797=0,0,MAX((E797+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A797=0,B797=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A797<n)*IF(AND(B797>1,C797=0),0,ROUND(IF(EE=1,($B$11+IF(A797>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A797>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C797*$M$3),10))+IF(AND(A797<n,A797>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I797*Fond!CP797),2)","v":0},{"$f":"ROUND(($I797*Fond!CQ797),2)","v":0},{"$f":"ROUND(($I797*Fond!CR797),2)","v":0},{"$f":"ROUND(($I797*Fond!CS797),2)","v":0},{"$f":"ROUND(($I797*Fond!CT797),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A797<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,1,0,{"$f":"IF(OR(AND(m>0,A798<m,OR(AND(EE=1,C798>0),AND(EE<>1,B798=1))),AND(m<=0,A798<n,B798=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A798=0,B798=1,EE=0),$E$15*$B$4,IF(AND(C798>0,A798<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E798=0,0,MAX((E798+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A798=0,B798=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A798<n)*IF(AND(B798>1,C798=0),0,ROUND(IF(EE=1,($B$11+IF(A798>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A798>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C798*$M$3),10))+IF(AND(A798<n,A798>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I798*Fond!CP798),2)","v":0},{"$f":"ROUND(($I798*Fond!CQ798),2)","v":0},{"$f":"ROUND(($I798*Fond!CR798),2)","v":0},{"$f":"ROUND(($I798*Fond!CS798),2)","v":0},{"$f":"ROUND(($I798*Fond!CT798),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A798<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,2,0,{"$f":"IF(OR(AND(m>0,A799<m,OR(AND(EE=1,C799>0),AND(EE<>1,B799=1))),AND(m<=0,A799<n,B799=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A799=0,B799=1,EE=0),$E$15*$B$4,IF(AND(C799>0,A799<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E799=0,0,MAX((E799+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A799=0,B799=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A799<n)*IF(AND(B799>1,C799=0),0,ROUND(IF(EE=1,($B$11+IF(A799>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A799>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C799*$M$3),10))+IF(AND(A799<n,A799>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I799*Fond!CP799),2)","v":0},{"$f":"ROUND(($I799*Fond!CQ799),2)","v":0},{"$f":"ROUND(($I799*Fond!CR799),2)","v":0},{"$f":"ROUND(($I799*Fond!CS799),2)","v":0},{"$f":"ROUND(($I799*Fond!CT799),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A799<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,3,0,{"$f":"IF(OR(AND(m>0,A800<m,OR(AND(EE=1,C800>0),AND(EE<>1,B800=1))),AND(m<=0,A800<n,B800=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A800=0,B800=1,EE=0),$E$15*$B$4,IF(AND(C800>0,A800<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E800=0,0,MAX((E800+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A800=0,B800=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A800<n)*IF(AND(B800>1,C800=0),0,ROUND(IF(EE=1,($B$11+IF(A800>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A800>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C800*$M$3),10))+IF(AND(A800<n,A800>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I800*Fond!CP800),2)","v":0},{"$f":"ROUND(($I800*Fond!CQ800),2)","v":0},{"$f":"ROUND(($I800*Fond!CR800),2)","v":0},{"$f":"ROUND(($I800*Fond!CS800),2)","v":0},{"$f":"ROUND(($I800*Fond!CT800),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A800<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,4,0,{"$f":"IF(OR(AND(m>0,A801<m,OR(AND(EE=1,C801>0),AND(EE<>1,B801=1))),AND(m<=0,A801<n,B801=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A801=0,B801=1,EE=0),$E$15*$B$4,IF(AND(C801>0,A801<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E801=0,0,MAX((E801+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A801=0,B801=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A801<n)*IF(AND(B801>1,C801=0),0,ROUND(IF(EE=1,($B$11+IF(A801>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A801>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C801*$M$3),10))+IF(AND(A801<n,A801>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I801*Fond!CP801),2)","v":0},{"$f":"ROUND(($I801*Fond!CQ801),2)","v":0},{"$f":"ROUND(($I801*Fond!CR801),2)","v":0},{"$f":"ROUND(($I801*Fond!CS801),2)","v":0},{"$f":"ROUND(($I801*Fond!CT801),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A801<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,5,0,{"$f":"IF(OR(AND(m>0,A802<m,OR(AND(EE=1,C802>0),AND(EE<>1,B802=1))),AND(m<=0,A802<n,B802=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A802=0,B802=1,EE=0),$E$15*$B$4,IF(AND(C802>0,A802<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E802=0,0,MAX((E802+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A802=0,B802=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A802<n)*IF(AND(B802>1,C802=0),0,ROUND(IF(EE=1,($B$11+IF(A802>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A802>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C802*$M$3),10))+IF(AND(A802<n,A802>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I802*Fond!CP802),2)","v":0},{"$f":"ROUND(($I802*Fond!CQ802),2)","v":0},{"$f":"ROUND(($I802*Fond!CR802),2)","v":0},{"$f":"ROUND(($I802*Fond!CS802),2)","v":0},{"$f":"ROUND(($I802*Fond!CT802),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A802<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,6,0,{"$f":"IF(OR(AND(m>0,A803<m,OR(AND(EE=1,C803>0),AND(EE<>1,B803=1))),AND(m<=0,A803<n,B803=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A803=0,B803=1,EE=0),$E$15*$B$4,IF(AND(C803>0,A803<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E803=0,0,MAX((E803+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A803=0,B803=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A803<n)*IF(AND(B803>1,C803=0),0,ROUND(IF(EE=1,($B$11+IF(A803>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A803>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C803*$M$3),10))+IF(AND(A803<n,A803>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I803*Fond!CP803),2)","v":0},{"$f":"ROUND(($I803*Fond!CQ803),2)","v":0},{"$f":"ROUND(($I803*Fond!CR803),2)","v":0},{"$f":"ROUND(($I803*Fond!CS803),2)","v":0},{"$f":"ROUND(($I803*Fond!CT803),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A803<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,7,0,{"$f":"IF(OR(AND(m>0,A804<m,OR(AND(EE=1,C804>0),AND(EE<>1,B804=1))),AND(m<=0,A804<n,B804=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A804=0,B804=1,EE=0),$E$15*$B$4,IF(AND(C804>0,A804<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E804=0,0,MAX((E804+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A804=0,B804=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A804<n)*IF(AND(B804>1,C804=0),0,ROUND(IF(EE=1,($B$11+IF(A804>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A804>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C804*$M$3),10))+IF(AND(A804<n,A804>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I804*Fond!CP804),2)","v":0},{"$f":"ROUND(($I804*Fond!CQ804),2)","v":0},{"$f":"ROUND(($I804*Fond!CR804),2)","v":0},{"$f":"ROUND(($I804*Fond!CS804),2)","v":0},{"$f":"ROUND(($I804*Fond!CT804),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A804<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,8,0,{"$f":"IF(OR(AND(m>0,A805<m,OR(AND(EE=1,C805>0),AND(EE<>1,B805=1))),AND(m<=0,A805<n,B805=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A805=0,B805=1,EE=0),$E$15*$B$4,IF(AND(C805>0,A805<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E805=0,0,MAX((E805+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A805=0,B805=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A805<n)*IF(AND(B805>1,C805=0),0,ROUND(IF(EE=1,($B$11+IF(A805>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A805>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C805*$M$3),10))+IF(AND(A805<n,A805>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I805*Fond!CP805),2)","v":0},{"$f":"ROUND(($I805*Fond!CQ805),2)","v":0},{"$f":"ROUND(($I805*Fond!CR805),2)","v":0},{"$f":"ROUND(($I805*Fond!CS805),2)","v":0},{"$f":"ROUND(($I805*Fond!CT805),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A805<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,9,0,{"$f":"IF(OR(AND(m>0,A806<m,OR(AND(EE=1,C806>0),AND(EE<>1,B806=1))),AND(m<=0,A806<n,B806=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A806=0,B806=1,EE=0),$E$15*$B$4,IF(AND(C806>0,A806<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E806=0,0,MAX((E806+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A806=0,B806=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A806<n)*IF(AND(B806>1,C806=0),0,ROUND(IF(EE=1,($B$11+IF(A806>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A806>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C806*$M$3),10))+IF(AND(A806<n,A806>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I806*Fond!CP806),2)","v":0},{"$f":"ROUND(($I806*Fond!CQ806),2)","v":0},{"$f":"ROUND(($I806*Fond!CR806),2)","v":0},{"$f":"ROUND(($I806*Fond!CS806),2)","v":0},{"$f":"ROUND(($I806*Fond!CT806),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A806<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,10,0,{"$f":"IF(OR(AND(m>0,A807<m,OR(AND(EE=1,C807>0),AND(EE<>1,B807=1))),AND(m<=0,A807<n,B807=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A807=0,B807=1,EE=0),$E$15*$B$4,IF(AND(C807>0,A807<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E807=0,0,MAX((E807+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A807=0,B807=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A807<n)*IF(AND(B807>1,C807=0),0,ROUND(IF(EE=1,($B$11+IF(A807>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A807>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C807*$M$3),10))+IF(AND(A807<n,A807>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I807*Fond!CP807),2)","v":0},{"$f":"ROUND(($I807*Fond!CQ807),2)","v":0},{"$f":"ROUND(($I807*Fond!CR807),2)","v":0},{"$f":"ROUND(($I807*Fond!CS807),2)","v":0},{"$f":"ROUND(($I807*Fond!CT807),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A807<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,11,0,{"$f":"IF(OR(AND(m>0,A808<m,OR(AND(EE=1,C808>0),AND(EE<>1,B808=1))),AND(m<=0,A808<n,B808=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A808=0,B808=1,EE=0),$E$15*$B$4,IF(AND(C808>0,A808<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E808=0,0,MAX((E808+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A808=0,B808=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A808<n)*IF(AND(B808>1,C808=0),0,ROUND(IF(EE=1,($B$11+IF(A808>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A808>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C808*$M$3),10))+IF(AND(A808<n,A808>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I808*Fond!CP808),2)","v":0},{"$f":"ROUND(($I808*Fond!CQ808),2)","v":0},{"$f":"ROUND(($I808*Fond!CR808),2)","v":0},{"$f":"ROUND(($I808*Fond!CS808),2)","v":0},{"$f":"ROUND(($I808*Fond!CT808),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A808<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[65,12,0,{"$f":"IF(OR(AND(m>0,A809<m,OR(AND(EE=1,C809>0),AND(EE<>1,B809=1))),AND(m<=0,A809<n,B809=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A809=0,B809=1,EE=0),$E$15*$B$4,IF(AND(C809>0,A809<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E809=0,0,MAX((E809+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A809=0,B809=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A809<n)*IF(AND(B809>1,C809=0),0,ROUND(IF(EE=1,($B$11+IF(A809>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A809>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C809*$M$3),10))+IF(AND(A809<n,A809>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I809*Fond!CP809),2)","v":0},{"$f":"ROUND(($I809*Fond!CQ809),2)","v":0},{"$f":"ROUND(($I809*Fond!CR809),2)","v":0},{"$f":"ROUND(($I809*Fond!CS809),2)","v":0},{"$f":"ROUND(($I809*Fond!CT809),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A809<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,1,0,{"$f":"IF(OR(AND(m>0,A810<m,OR(AND(EE=1,C810>0),AND(EE<>1,B810=1))),AND(m<=0,A810<n,B810=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A810=0,B810=1,EE=0),$E$15*$B$4,IF(AND(C810>0,A810<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E810=0,0,MAX((E810+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A810=0,B810=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A810<n)*IF(AND(B810>1,C810=0),0,ROUND(IF(EE=1,($B$11+IF(A810>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A810>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C810*$M$3),10))+IF(AND(A810<n,A810>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I810*Fond!CP810),2)","v":0},{"$f":"ROUND(($I810*Fond!CQ810),2)","v":0},{"$f":"ROUND(($I810*Fond!CR810),2)","v":0},{"$f":"ROUND(($I810*Fond!CS810),2)","v":0},{"$f":"ROUND(($I810*Fond!CT810),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A810<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,2,0,{"$f":"IF(OR(AND(m>0,A811<m,OR(AND(EE=1,C811>0),AND(EE<>1,B811=1))),AND(m<=0,A811<n,B811=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A811=0,B811=1,EE=0),$E$15*$B$4,IF(AND(C811>0,A811<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E811=0,0,MAX((E811+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A811=0,B811=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A811<n)*IF(AND(B811>1,C811=0),0,ROUND(IF(EE=1,($B$11+IF(A811>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A811>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C811*$M$3),10))+IF(AND(A811<n,A811>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I811*Fond!CP811),2)","v":0},{"$f":"ROUND(($I811*Fond!CQ811),2)","v":0},{"$f":"ROUND(($I811*Fond!CR811),2)","v":0},{"$f":"ROUND(($I811*Fond!CS811),2)","v":0},{"$f":"ROUND(($I811*Fond!CT811),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A811<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,3,0,{"$f":"IF(OR(AND(m>0,A812<m,OR(AND(EE=1,C812>0),AND(EE<>1,B812=1))),AND(m<=0,A812<n,B812=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A812=0,B812=1,EE=0),$E$15*$B$4,IF(AND(C812>0,A812<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E812=0,0,MAX((E812+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A812=0,B812=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A812<n)*IF(AND(B812>1,C812=0),0,ROUND(IF(EE=1,($B$11+IF(A812>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A812>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C812*$M$3),10))+IF(AND(A812<n,A812>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I812*Fond!CP812),2)","v":0},{"$f":"ROUND(($I812*Fond!CQ812),2)","v":0},{"$f":"ROUND(($I812*Fond!CR812),2)","v":0},{"$f":"ROUND(($I812*Fond!CS812),2)","v":0},{"$f":"ROUND(($I812*Fond!CT812),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A812<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,4,0,{"$f":"IF(OR(AND(m>0,A813<m,OR(AND(EE=1,C813>0),AND(EE<>1,B813=1))),AND(m<=0,A813<n,B813=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A813=0,B813=1,EE=0),$E$15*$B$4,IF(AND(C813>0,A813<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E813=0,0,MAX((E813+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A813=0,B813=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A813<n)*IF(AND(B813>1,C813=0),0,ROUND(IF(EE=1,($B$11+IF(A813>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A813>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C813*$M$3),10))+IF(AND(A813<n,A813>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I813*Fond!CP813),2)","v":0},{"$f":"ROUND(($I813*Fond!CQ813),2)","v":0},{"$f":"ROUND(($I813*Fond!CR813),2)","v":0},{"$f":"ROUND(($I813*Fond!CS813),2)","v":0},{"$f":"ROUND(($I813*Fond!CT813),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A813<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,5,0,{"$f":"IF(OR(AND(m>0,A814<m,OR(AND(EE=1,C814>0),AND(EE<>1,B814=1))),AND(m<=0,A814<n,B814=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A814=0,B814=1,EE=0),$E$15*$B$4,IF(AND(C814>0,A814<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E814=0,0,MAX((E814+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A814=0,B814=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A814<n)*IF(AND(B814>1,C814=0),0,ROUND(IF(EE=1,($B$11+IF(A814>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A814>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C814*$M$3),10))+IF(AND(A814<n,A814>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I814*Fond!CP814),2)","v":0},{"$f":"ROUND(($I814*Fond!CQ814),2)","v":0},{"$f":"ROUND(($I814*Fond!CR814),2)","v":0},{"$f":"ROUND(($I814*Fond!CS814),2)","v":0},{"$f":"ROUND(($I814*Fond!CT814),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A814<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,6,0,{"$f":"IF(OR(AND(m>0,A815<m,OR(AND(EE=1,C815>0),AND(EE<>1,B815=1))),AND(m<=0,A815<n,B815=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A815=0,B815=1,EE=0),$E$15*$B$4,IF(AND(C815>0,A815<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E815=0,0,MAX((E815+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A815=0,B815=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A815<n)*IF(AND(B815>1,C815=0),0,ROUND(IF(EE=1,($B$11+IF(A815>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A815>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C815*$M$3),10))+IF(AND(A815<n,A815>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I815*Fond!CP815),2)","v":0},{"$f":"ROUND(($I815*Fond!CQ815),2)","v":0},{"$f":"ROUND(($I815*Fond!CR815),2)","v":0},{"$f":"ROUND(($I815*Fond!CS815),2)","v":0},{"$f":"ROUND(($I815*Fond!CT815),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A815<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,7,0,{"$f":"IF(OR(AND(m>0,A816<m,OR(AND(EE=1,C816>0),AND(EE<>1,B816=1))),AND(m<=0,A816<n,B816=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A816=0,B816=1,EE=0),$E$15*$B$4,IF(AND(C816>0,A816<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E816=0,0,MAX((E816+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A816=0,B816=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A816<n)*IF(AND(B816>1,C816=0),0,ROUND(IF(EE=1,($B$11+IF(A816>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A816>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C816*$M$3),10))+IF(AND(A816<n,A816>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I816*Fond!CP816),2)","v":0},{"$f":"ROUND(($I816*Fond!CQ816),2)","v":0},{"$f":"ROUND(($I816*Fond!CR816),2)","v":0},{"$f":"ROUND(($I816*Fond!CS816),2)","v":0},{"$f":"ROUND(($I816*Fond!CT816),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A816<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,8,0,{"$f":"IF(OR(AND(m>0,A817<m,OR(AND(EE=1,C817>0),AND(EE<>1,B817=1))),AND(m<=0,A817<n,B817=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A817=0,B817=1,EE=0),$E$15*$B$4,IF(AND(C817>0,A817<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E817=0,0,MAX((E817+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A817=0,B817=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A817<n)*IF(AND(B817>1,C817=0),0,ROUND(IF(EE=1,($B$11+IF(A817>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A817>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C817*$M$3),10))+IF(AND(A817<n,A817>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I817*Fond!CP817),2)","v":0},{"$f":"ROUND(($I817*Fond!CQ817),2)","v":0},{"$f":"ROUND(($I817*Fond!CR817),2)","v":0},{"$f":"ROUND(($I817*Fond!CS817),2)","v":0},{"$f":"ROUND(($I817*Fond!CT817),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A817<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,9,0,{"$f":"IF(OR(AND(m>0,A818<m,OR(AND(EE=1,C818>0),AND(EE<>1,B818=1))),AND(m<=0,A818<n,B818=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A818=0,B818=1,EE=0),$E$15*$B$4,IF(AND(C818>0,A818<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E818=0,0,MAX((E818+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A818=0,B818=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A818<n)*IF(AND(B818>1,C818=0),0,ROUND(IF(EE=1,($B$11+IF(A818>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A818>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C818*$M$3),10))+IF(AND(A818<n,A818>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I818*Fond!CP818),2)","v":0},{"$f":"ROUND(($I818*Fond!CQ818),2)","v":0},{"$f":"ROUND(($I818*Fond!CR818),2)","v":0},{"$f":"ROUND(($I818*Fond!CS818),2)","v":0},{"$f":"ROUND(($I818*Fond!CT818),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A818<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,10,0,{"$f":"IF(OR(AND(m>0,A819<m,OR(AND(EE=1,C819>0),AND(EE<>1,B819=1))),AND(m<=0,A819<n,B819=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A819=0,B819=1,EE=0),$E$15*$B$4,IF(AND(C819>0,A819<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E819=0,0,MAX((E819+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A819=0,B819=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A819<n)*IF(AND(B819>1,C819=0),0,ROUND(IF(EE=1,($B$11+IF(A819>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A819>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C819*$M$3),10))+IF(AND(A819<n,A819>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I819*Fond!CP819),2)","v":0},{"$f":"ROUND(($I819*Fond!CQ819),2)","v":0},{"$f":"ROUND(($I819*Fond!CR819),2)","v":0},{"$f":"ROUND(($I819*Fond!CS819),2)","v":0},{"$f":"ROUND(($I819*Fond!CT819),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A819<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,11,0,{"$f":"IF(OR(AND(m>0,A820<m,OR(AND(EE=1,C820>0),AND(EE<>1,B820=1))),AND(m<=0,A820<n,B820=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A820=0,B820=1,EE=0),$E$15*$B$4,IF(AND(C820>0,A820<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E820=0,0,MAX((E820+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A820=0,B820=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A820<n)*IF(AND(B820>1,C820=0),0,ROUND(IF(EE=1,($B$11+IF(A820>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A820>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C820*$M$3),10))+IF(AND(A820<n,A820>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I820*Fond!CP820),2)","v":0},{"$f":"ROUND(($I820*Fond!CQ820),2)","v":0},{"$f":"ROUND(($I820*Fond!CR820),2)","v":0},{"$f":"ROUND(($I820*Fond!CS820),2)","v":0},{"$f":"ROUND(($I820*Fond!CT820),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A820<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[66,12,0,{"$f":"IF(OR(AND(m>0,A821<m,OR(AND(EE=1,C821>0),AND(EE<>1,B821=1))),AND(m<=0,A821<n,B821=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A821=0,B821=1,EE=0),$E$15*$B$4,IF(AND(C821>0,A821<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E821=0,0,MAX((E821+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A821=0,B821=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A821<n)*IF(AND(B821>1,C821=0),0,ROUND(IF(EE=1,($B$11+IF(A821>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A821>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C821*$M$3),10))+IF(AND(A821<n,A821>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I821*Fond!CP821),2)","v":0},{"$f":"ROUND(($I821*Fond!CQ821),2)","v":0},{"$f":"ROUND(($I821*Fond!CR821),2)","v":0},{"$f":"ROUND(($I821*Fond!CS821),2)","v":0},{"$f":"ROUND(($I821*Fond!CT821),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A821<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,1,0,{"$f":"IF(OR(AND(m>0,A822<m,OR(AND(EE=1,C822>0),AND(EE<>1,B822=1))),AND(m<=0,A822<n,B822=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A822=0,B822=1,EE=0),$E$15*$B$4,IF(AND(C822>0,A822<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E822=0,0,MAX((E822+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A822=0,B822=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A822<n)*IF(AND(B822>1,C822=0),0,ROUND(IF(EE=1,($B$11+IF(A822>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A822>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C822*$M$3),10))+IF(AND(A822<n,A822>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I822*Fond!CP822),2)","v":0},{"$f":"ROUND(($I822*Fond!CQ822),2)","v":0},{"$f":"ROUND(($I822*Fond!CR822),2)","v":0},{"$f":"ROUND(($I822*Fond!CS822),2)","v":0},{"$f":"ROUND(($I822*Fond!CT822),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A822<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,2,0,{"$f":"IF(OR(AND(m>0,A823<m,OR(AND(EE=1,C823>0),AND(EE<>1,B823=1))),AND(m<=0,A823<n,B823=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A823=0,B823=1,EE=0),$E$15*$B$4,IF(AND(C823>0,A823<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E823=0,0,MAX((E823+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A823=0,B823=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A823<n)*IF(AND(B823>1,C823=0),0,ROUND(IF(EE=1,($B$11+IF(A823>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A823>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C823*$M$3),10))+IF(AND(A823<n,A823>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I823*Fond!CP823),2)","v":0},{"$f":"ROUND(($I823*Fond!CQ823),2)","v":0},{"$f":"ROUND(($I823*Fond!CR823),2)","v":0},{"$f":"ROUND(($I823*Fond!CS823),2)","v":0},{"$f":"ROUND(($I823*Fond!CT823),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A823<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,3,0,{"$f":"IF(OR(AND(m>0,A824<m,OR(AND(EE=1,C824>0),AND(EE<>1,B824=1))),AND(m<=0,A824<n,B824=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A824=0,B824=1,EE=0),$E$15*$B$4,IF(AND(C824>0,A824<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E824=0,0,MAX((E824+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A824=0,B824=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A824<n)*IF(AND(B824>1,C824=0),0,ROUND(IF(EE=1,($B$11+IF(A824>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A824>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C824*$M$3),10))+IF(AND(A824<n,A824>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I824*Fond!CP824),2)","v":0},{"$f":"ROUND(($I824*Fond!CQ824),2)","v":0},{"$f":"ROUND(($I824*Fond!CR824),2)","v":0},{"$f":"ROUND(($I824*Fond!CS824),2)","v":0},{"$f":"ROUND(($I824*Fond!CT824),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A824<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,4,0,{"$f":"IF(OR(AND(m>0,A825<m,OR(AND(EE=1,C825>0),AND(EE<>1,B825=1))),AND(m<=0,A825<n,B825=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A825=0,B825=1,EE=0),$E$15*$B$4,IF(AND(C825>0,A825<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E825=0,0,MAX((E825+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A825=0,B825=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A825<n)*IF(AND(B825>1,C825=0),0,ROUND(IF(EE=1,($B$11+IF(A825>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A825>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C825*$M$3),10))+IF(AND(A825<n,A825>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I825*Fond!CP825),2)","v":0},{"$f":"ROUND(($I825*Fond!CQ825),2)","v":0},{"$f":"ROUND(($I825*Fond!CR825),2)","v":0},{"$f":"ROUND(($I825*Fond!CS825),2)","v":0},{"$f":"ROUND(($I825*Fond!CT825),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A825<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,5,0,{"$f":"IF(OR(AND(m>0,A826<m,OR(AND(EE=1,C826>0),AND(EE<>1,B826=1))),AND(m<=0,A826<n,B826=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A826=0,B826=1,EE=0),$E$15*$B$4,IF(AND(C826>0,A826<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E826=0,0,MAX((E826+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A826=0,B826=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A826<n)*IF(AND(B826>1,C826=0),0,ROUND(IF(EE=1,($B$11+IF(A826>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A826>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C826*$M$3),10))+IF(AND(A826<n,A826>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I826*Fond!CP826),2)","v":0},{"$f":"ROUND(($I826*Fond!CQ826),2)","v":0},{"$f":"ROUND(($I826*Fond!CR826),2)","v":0},{"$f":"ROUND(($I826*Fond!CS826),2)","v":0},{"$f":"ROUND(($I826*Fond!CT826),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A826<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,6,0,{"$f":"IF(OR(AND(m>0,A827<m,OR(AND(EE=1,C827>0),AND(EE<>1,B827=1))),AND(m<=0,A827<n,B827=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A827=0,B827=1,EE=0),$E$15*$B$4,IF(AND(C827>0,A827<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E827=0,0,MAX((E827+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A827=0,B827=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A827<n)*IF(AND(B827>1,C827=0),0,ROUND(IF(EE=1,($B$11+IF(A827>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A827>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C827*$M$3),10))+IF(AND(A827<n,A827>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I827*Fond!CP827),2)","v":0},{"$f":"ROUND(($I827*Fond!CQ827),2)","v":0},{"$f":"ROUND(($I827*Fond!CR827),2)","v":0},{"$f":"ROUND(($I827*Fond!CS827),2)","v":0},{"$f":"ROUND(($I827*Fond!CT827),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A827<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,7,0,{"$f":"IF(OR(AND(m>0,A828<m,OR(AND(EE=1,C828>0),AND(EE<>1,B828=1))),AND(m<=0,A828<n,B828=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A828=0,B828=1,EE=0),$E$15*$B$4,IF(AND(C828>0,A828<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E828=0,0,MAX((E828+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A828=0,B828=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A828<n)*IF(AND(B828>1,C828=0),0,ROUND(IF(EE=1,($B$11+IF(A828>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A828>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C828*$M$3),10))+IF(AND(A828<n,A828>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I828*Fond!CP828),2)","v":0},{"$f":"ROUND(($I828*Fond!CQ828),2)","v":0},{"$f":"ROUND(($I828*Fond!CR828),2)","v":0},{"$f":"ROUND(($I828*Fond!CS828),2)","v":0},{"$f":"ROUND(($I828*Fond!CT828),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A828<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,8,0,{"$f":"IF(OR(AND(m>0,A829<m,OR(AND(EE=1,C829>0),AND(EE<>1,B829=1))),AND(m<=0,A829<n,B829=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A829=0,B829=1,EE=0),$E$15*$B$4,IF(AND(C829>0,A829<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E829=0,0,MAX((E829+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A829=0,B829=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A829<n)*IF(AND(B829>1,C829=0),0,ROUND(IF(EE=1,($B$11+IF(A829>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A829>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C829*$M$3),10))+IF(AND(A829<n,A829>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I829*Fond!CP829),2)","v":0},{"$f":"ROUND(($I829*Fond!CQ829),2)","v":0},{"$f":"ROUND(($I829*Fond!CR829),2)","v":0},{"$f":"ROUND(($I829*Fond!CS829),2)","v":0},{"$f":"ROUND(($I829*Fond!CT829),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A829<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,9,0,{"$f":"IF(OR(AND(m>0,A830<m,OR(AND(EE=1,C830>0),AND(EE<>1,B830=1))),AND(m<=0,A830<n,B830=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A830=0,B830=1,EE=0),$E$15*$B$4,IF(AND(C830>0,A830<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E830=0,0,MAX((E830+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A830=0,B830=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A830<n)*IF(AND(B830>1,C830=0),0,ROUND(IF(EE=1,($B$11+IF(A830>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A830>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C830*$M$3),10))+IF(AND(A830<n,A830>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I830*Fond!CP830),2)","v":0},{"$f":"ROUND(($I830*Fond!CQ830),2)","v":0},{"$f":"ROUND(($I830*Fond!CR830),2)","v":0},{"$f":"ROUND(($I830*Fond!CS830),2)","v":0},{"$f":"ROUND(($I830*Fond!CT830),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A830<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,10,0,{"$f":"IF(OR(AND(m>0,A831<m,OR(AND(EE=1,C831>0),AND(EE<>1,B831=1))),AND(m<=0,A831<n,B831=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A831=0,B831=1,EE=0),$E$15*$B$4,IF(AND(C831>0,A831<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E831=0,0,MAX((E831+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A831=0,B831=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A831<n)*IF(AND(B831>1,C831=0),0,ROUND(IF(EE=1,($B$11+IF(A831>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A831>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C831*$M$3),10))+IF(AND(A831<n,A831>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I831*Fond!CP831),2)","v":0},{"$f":"ROUND(($I831*Fond!CQ831),2)","v":0},{"$f":"ROUND(($I831*Fond!CR831),2)","v":0},{"$f":"ROUND(($I831*Fond!CS831),2)","v":0},{"$f":"ROUND(($I831*Fond!CT831),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A831<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,11,0,{"$f":"IF(OR(AND(m>0,A832<m,OR(AND(EE=1,C832>0),AND(EE<>1,B832=1))),AND(m<=0,A832<n,B832=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A832=0,B832=1,EE=0),$E$15*$B$4,IF(AND(C832>0,A832<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E832=0,0,MAX((E832+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A832=0,B832=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A832<n)*IF(AND(B832>1,C832=0),0,ROUND(IF(EE=1,($B$11+IF(A832>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A832>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C832*$M$3),10))+IF(AND(A832<n,A832>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I832*Fond!CP832),2)","v":0},{"$f":"ROUND(($I832*Fond!CQ832),2)","v":0},{"$f":"ROUND(($I832*Fond!CR832),2)","v":0},{"$f":"ROUND(($I832*Fond!CS832),2)","v":0},{"$f":"ROUND(($I832*Fond!CT832),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A832<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[67,12,0,{"$f":"IF(OR(AND(m>0,A833<m,OR(AND(EE=1,C833>0),AND(EE<>1,B833=1))),AND(m<=0,A833<n,B833=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A833=0,B833=1,EE=0),$E$15*$B$4,IF(AND(C833>0,A833<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E833=0,0,MAX((E833+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A833=0,B833=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A833<n)*IF(AND(B833>1,C833=0),0,ROUND(IF(EE=1,($B$11+IF(A833>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A833>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C833*$M$3),10))+IF(AND(A833<n,A833>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I833*Fond!CP833),2)","v":0},{"$f":"ROUND(($I833*Fond!CQ833),2)","v":0},{"$f":"ROUND(($I833*Fond!CR833),2)","v":0},{"$f":"ROUND(($I833*Fond!CS833),2)","v":0},{"$f":"ROUND(($I833*Fond!CT833),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A833<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,1,0,{"$f":"IF(OR(AND(m>0,A834<m,OR(AND(EE=1,C834>0),AND(EE<>1,B834=1))),AND(m<=0,A834<n,B834=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A834=0,B834=1,EE=0),$E$15*$B$4,IF(AND(C834>0,A834<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E834=0,0,MAX((E834+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A834=0,B834=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A834<n)*IF(AND(B834>1,C834=0),0,ROUND(IF(EE=1,($B$11+IF(A834>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A834>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C834*$M$3),10))+IF(AND(A834<n,A834>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I834*Fond!CP834),2)","v":0},{"$f":"ROUND(($I834*Fond!CQ834),2)","v":0},{"$f":"ROUND(($I834*Fond!CR834),2)","v":0},{"$f":"ROUND(($I834*Fond!CS834),2)","v":0},{"$f":"ROUND(($I834*Fond!CT834),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A834<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,2,0,{"$f":"IF(OR(AND(m>0,A835<m,OR(AND(EE=1,C835>0),AND(EE<>1,B835=1))),AND(m<=0,A835<n,B835=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A835=0,B835=1,EE=0),$E$15*$B$4,IF(AND(C835>0,A835<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E835=0,0,MAX((E835+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A835=0,B835=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A835<n)*IF(AND(B835>1,C835=0),0,ROUND(IF(EE=1,($B$11+IF(A835>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A835>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C835*$M$3),10))+IF(AND(A835<n,A835>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I835*Fond!CP835),2)","v":0},{"$f":"ROUND(($I835*Fond!CQ835),2)","v":0},{"$f":"ROUND(($I835*Fond!CR835),2)","v":0},{"$f":"ROUND(($I835*Fond!CS835),2)","v":0},{"$f":"ROUND(($I835*Fond!CT835),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A835<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,3,0,{"$f":"IF(OR(AND(m>0,A836<m,OR(AND(EE=1,C836>0),AND(EE<>1,B836=1))),AND(m<=0,A836<n,B836=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A836=0,B836=1,EE=0),$E$15*$B$4,IF(AND(C836>0,A836<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E836=0,0,MAX((E836+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A836=0,B836=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A836<n)*IF(AND(B836>1,C836=0),0,ROUND(IF(EE=1,($B$11+IF(A836>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A836>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C836*$M$3),10))+IF(AND(A836<n,A836>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I836*Fond!CP836),2)","v":0},{"$f":"ROUND(($I836*Fond!CQ836),2)","v":0},{"$f":"ROUND(($I836*Fond!CR836),2)","v":0},{"$f":"ROUND(($I836*Fond!CS836),2)","v":0},{"$f":"ROUND(($I836*Fond!CT836),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A836<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,4,0,{"$f":"IF(OR(AND(m>0,A837<m,OR(AND(EE=1,C837>0),AND(EE<>1,B837=1))),AND(m<=0,A837<n,B837=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A837=0,B837=1,EE=0),$E$15*$B$4,IF(AND(C837>0,A837<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E837=0,0,MAX((E837+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A837=0,B837=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A837<n)*IF(AND(B837>1,C837=0),0,ROUND(IF(EE=1,($B$11+IF(A837>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A837>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C837*$M$3),10))+IF(AND(A837<n,A837>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I837*Fond!CP837),2)","v":0},{"$f":"ROUND(($I837*Fond!CQ837),2)","v":0},{"$f":"ROUND(($I837*Fond!CR837),2)","v":0},{"$f":"ROUND(($I837*Fond!CS837),2)","v":0},{"$f":"ROUND(($I837*Fond!CT837),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A837<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,5,0,{"$f":"IF(OR(AND(m>0,A838<m,OR(AND(EE=1,C838>0),AND(EE<>1,B838=1))),AND(m<=0,A838<n,B838=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A838=0,B838=1,EE=0),$E$15*$B$4,IF(AND(C838>0,A838<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E838=0,0,MAX((E838+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A838=0,B838=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A838<n)*IF(AND(B838>1,C838=0),0,ROUND(IF(EE=1,($B$11+IF(A838>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A838>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C838*$M$3),10))+IF(AND(A838<n,A838>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I838*Fond!CP838),2)","v":0},{"$f":"ROUND(($I838*Fond!CQ838),2)","v":0},{"$f":"ROUND(($I838*Fond!CR838),2)","v":0},{"$f":"ROUND(($I838*Fond!CS838),2)","v":0},{"$f":"ROUND(($I838*Fond!CT838),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A838<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,6,0,{"$f":"IF(OR(AND(m>0,A839<m,OR(AND(EE=1,C839>0),AND(EE<>1,B839=1))),AND(m<=0,A839<n,B839=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A839=0,B839=1,EE=0),$E$15*$B$4,IF(AND(C839>0,A839<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E839=0,0,MAX((E839+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A839=0,B839=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A839<n)*IF(AND(B839>1,C839=0),0,ROUND(IF(EE=1,($B$11+IF(A839>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A839>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C839*$M$3),10))+IF(AND(A839<n,A839>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I839*Fond!CP839),2)","v":0},{"$f":"ROUND(($I839*Fond!CQ839),2)","v":0},{"$f":"ROUND(($I839*Fond!CR839),2)","v":0},{"$f":"ROUND(($I839*Fond!CS839),2)","v":0},{"$f":"ROUND(($I839*Fond!CT839),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A839<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,7,0,{"$f":"IF(OR(AND(m>0,A840<m,OR(AND(EE=1,C840>0),AND(EE<>1,B840=1))),AND(m<=0,A840<n,B840=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A840=0,B840=1,EE=0),$E$15*$B$4,IF(AND(C840>0,A840<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E840=0,0,MAX((E840+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A840=0,B840=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A840<n)*IF(AND(B840>1,C840=0),0,ROUND(IF(EE=1,($B$11+IF(A840>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A840>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C840*$M$3),10))+IF(AND(A840<n,A840>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I840*Fond!CP840),2)","v":0},{"$f":"ROUND(($I840*Fond!CQ840),2)","v":0},{"$f":"ROUND(($I840*Fond!CR840),2)","v":0},{"$f":"ROUND(($I840*Fond!CS840),2)","v":0},{"$f":"ROUND(($I840*Fond!CT840),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A840<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,8,0,{"$f":"IF(OR(AND(m>0,A841<m,OR(AND(EE=1,C841>0),AND(EE<>1,B841=1))),AND(m<=0,A841<n,B841=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A841=0,B841=1,EE=0),$E$15*$B$4,IF(AND(C841>0,A841<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E841=0,0,MAX((E841+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A841=0,B841=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A841<n)*IF(AND(B841>1,C841=0),0,ROUND(IF(EE=1,($B$11+IF(A841>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A841>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C841*$M$3),10))+IF(AND(A841<n,A841>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I841*Fond!CP841),2)","v":0},{"$f":"ROUND(($I841*Fond!CQ841),2)","v":0},{"$f":"ROUND(($I841*Fond!CR841),2)","v":0},{"$f":"ROUND(($I841*Fond!CS841),2)","v":0},{"$f":"ROUND(($I841*Fond!CT841),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A841<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,9,0,{"$f":"IF(OR(AND(m>0,A842<m,OR(AND(EE=1,C842>0),AND(EE<>1,B842=1))),AND(m<=0,A842<n,B842=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A842=0,B842=1,EE=0),$E$15*$B$4,IF(AND(C842>0,A842<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E842=0,0,MAX((E842+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A842=0,B842=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A842<n)*IF(AND(B842>1,C842=0),0,ROUND(IF(EE=1,($B$11+IF(A842>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A842>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C842*$M$3),10))+IF(AND(A842<n,A842>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I842*Fond!CP842),2)","v":0},{"$f":"ROUND(($I842*Fond!CQ842),2)","v":0},{"$f":"ROUND(($I842*Fond!CR842),2)","v":0},{"$f":"ROUND(($I842*Fond!CS842),2)","v":0},{"$f":"ROUND(($I842*Fond!CT842),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A842<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,10,0,{"$f":"IF(OR(AND(m>0,A843<m,OR(AND(EE=1,C843>0),AND(EE<>1,B843=1))),AND(m<=0,A843<n,B843=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A843=0,B843=1,EE=0),$E$15*$B$4,IF(AND(C843>0,A843<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E843=0,0,MAX((E843+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A843=0,B843=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A843<n)*IF(AND(B843>1,C843=0),0,ROUND(IF(EE=1,($B$11+IF(A843>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A843>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C843*$M$3),10))+IF(AND(A843<n,A843>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I843*Fond!CP843),2)","v":0},{"$f":"ROUND(($I843*Fond!CQ843),2)","v":0},{"$f":"ROUND(($I843*Fond!CR843),2)","v":0},{"$f":"ROUND(($I843*Fond!CS843),2)","v":0},{"$f":"ROUND(($I843*Fond!CT843),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A843<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,11,0,{"$f":"IF(OR(AND(m>0,A844<m,OR(AND(EE=1,C844>0),AND(EE<>1,B844=1))),AND(m<=0,A844<n,B844=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A844=0,B844=1,EE=0),$E$15*$B$4,IF(AND(C844>0,A844<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E844=0,0,MAX((E844+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A844=0,B844=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A844<n)*IF(AND(B844>1,C844=0),0,ROUND(IF(EE=1,($B$11+IF(A844>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A844>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C844*$M$3),10))+IF(AND(A844<n,A844>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I844*Fond!CP844),2)","v":0},{"$f":"ROUND(($I844*Fond!CQ844),2)","v":0},{"$f":"ROUND(($I844*Fond!CR844),2)","v":0},{"$f":"ROUND(($I844*Fond!CS844),2)","v":0},{"$f":"ROUND(($I844*Fond!CT844),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A844<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[68,12,0,{"$f":"IF(OR(AND(m>0,A845<m,OR(AND(EE=1,C845>0),AND(EE<>1,B845=1))),AND(m<=0,A845<n,B845=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A845=0,B845=1,EE=0),$E$15*$B$4,IF(AND(C845>0,A845<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E845=0,0,MAX((E845+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A845=0,B845=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A845<n)*IF(AND(B845>1,C845=0),0,ROUND(IF(EE=1,($B$11+IF(A845>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A845>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C845*$M$3),10))+IF(AND(A845<n,A845>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I845*Fond!CP845),2)","v":0},{"$f":"ROUND(($I845*Fond!CQ845),2)","v":0},{"$f":"ROUND(($I845*Fond!CR845),2)","v":0},{"$f":"ROUND(($I845*Fond!CS845),2)","v":0},{"$f":"ROUND(($I845*Fond!CT845),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A845<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,1,0,{"$f":"IF(OR(AND(m>0,A846<m,OR(AND(EE=1,C846>0),AND(EE<>1,B846=1))),AND(m<=0,A846<n,B846=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A846=0,B846=1,EE=0),$E$15*$B$4,IF(AND(C846>0,A846<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E846=0,0,MAX((E846+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A846=0,B846=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A846<n)*IF(AND(B846>1,C846=0),0,ROUND(IF(EE=1,($B$11+IF(A846>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A846>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C846*$M$3),10))+IF(AND(A846<n,A846>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I846*Fond!CP846),2)","v":0},{"$f":"ROUND(($I846*Fond!CQ846),2)","v":0},{"$f":"ROUND(($I846*Fond!CR846),2)","v":0},{"$f":"ROUND(($I846*Fond!CS846),2)","v":0},{"$f":"ROUND(($I846*Fond!CT846),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A846<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,2,0,{"$f":"IF(OR(AND(m>0,A847<m,OR(AND(EE=1,C847>0),AND(EE<>1,B847=1))),AND(m<=0,A847<n,B847=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A847=0,B847=1,EE=0),$E$15*$B$4,IF(AND(C847>0,A847<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E847=0,0,MAX((E847+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A847=0,B847=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A847<n)*IF(AND(B847>1,C847=0),0,ROUND(IF(EE=1,($B$11+IF(A847>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A847>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C847*$M$3),10))+IF(AND(A847<n,A847>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I847*Fond!CP847),2)","v":0},{"$f":"ROUND(($I847*Fond!CQ847),2)","v":0},{"$f":"ROUND(($I847*Fond!CR847),2)","v":0},{"$f":"ROUND(($I847*Fond!CS847),2)","v":0},{"$f":"ROUND(($I847*Fond!CT847),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A847<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,3,0,{"$f":"IF(OR(AND(m>0,A848<m,OR(AND(EE=1,C848>0),AND(EE<>1,B848=1))),AND(m<=0,A848<n,B848=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A848=0,B848=1,EE=0),$E$15*$B$4,IF(AND(C848>0,A848<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E848=0,0,MAX((E848+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A848=0,B848=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A848<n)*IF(AND(B848>1,C848=0),0,ROUND(IF(EE=1,($B$11+IF(A848>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A848>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C848*$M$3),10))+IF(AND(A848<n,A848>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I848*Fond!CP848),2)","v":0},{"$f":"ROUND(($I848*Fond!CQ848),2)","v":0},{"$f":"ROUND(($I848*Fond!CR848),2)","v":0},{"$f":"ROUND(($I848*Fond!CS848),2)","v":0},{"$f":"ROUND(($I848*Fond!CT848),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A848<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,4,0,{"$f":"IF(OR(AND(m>0,A849<m,OR(AND(EE=1,C849>0),AND(EE<>1,B849=1))),AND(m<=0,A849<n,B849=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A849=0,B849=1,EE=0),$E$15*$B$4,IF(AND(C849>0,A849<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E849=0,0,MAX((E849+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A849=0,B849=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A849<n)*IF(AND(B849>1,C849=0),0,ROUND(IF(EE=1,($B$11+IF(A849>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A849>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C849*$M$3),10))+IF(AND(A849<n,A849>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I849*Fond!CP849),2)","v":0},{"$f":"ROUND(($I849*Fond!CQ849),2)","v":0},{"$f":"ROUND(($I849*Fond!CR849),2)","v":0},{"$f":"ROUND(($I849*Fond!CS849),2)","v":0},{"$f":"ROUND(($I849*Fond!CT849),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A849<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,5,{"$f":"ROUND(IF(OR(AND(m=0,A850=0,B850=1),AND(m>0,A850<m,MOD((B850-1),12/$C$16)=0)),$B$15,0),2)","v":0},{"$f":"IF(OR(AND(m>0,A850<m,OR(AND(EE=1,C850>0),AND(EE<>1,B850=1))),AND(m<=0,A850<n,B850=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A850=0,B850=1,EE=0),$E$15*$B$4,IF(AND(C850>0,A850<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E850=0,0,MAX((E850+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A850=0,B850=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A850<n)*IF(AND(B850>1,C850=0),0,ROUND(IF(EE=1,($B$11+IF(A850>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A850>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C850*$M$3),10))+IF(AND(A850<n,A850>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I850*Fond!CP850),2)","v":0},{"$f":"ROUND(($I850*Fond!CQ850),2)","v":0},{"$f":"ROUND(($I850*Fond!CR850),2)","v":0},{"$f":"ROUND(($I850*Fond!CS850),2)","v":0},{"$f":"ROUND(($I850*Fond!CT850),2)","v":0},{"$f":"IF($I850<0,0,IF($C850>0,ROUND(J850-J850/(1+$F$8),2),0))","v":0},{"$f":"IF($I850<0,0,IF($C850>0,ROUND(K850-K850/(1+$G$8),2),0))","v":0},{"$f":"IF($I850<0,0,IF($C850>0,ROUND(L850-L850/(1+$H$8),2),0))","v":0},{"$f":"IF($I850<0,0,IF($C850>0,ROUND(M850-M850/(1+$I$8),2),0))","v":0},{"$f":"IF($I850<0,0,IF($C850>0,ROUND(N850-N850/(1+$J$8),2),0))","v":0},0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A850<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,6,0,{"$f":"IF(OR(AND(m>0,A851<m,OR(AND(EE=1,C851>0),AND(EE<>1,B851=1))),AND(m<=0,A851<n,B851=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A851=0,B851=1,EE=0),$E$15*$B$4,IF(AND(C851>0,A851<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E851=0,0,MAX((E851+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A851=0,B851=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},{"$f":"IF(C851>0,ROUND(C851*$B$6,2),0)","v":0},{"$f":"(A851<n)*IF(AND(B851>1,C851=0),0,ROUND(IF(EE=1,($B$11+IF(A851>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A851>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C851*$M$3),10))+IF(AND(A851<n,A851>=m),Zet_pfr_Fix,0)","v":0},{"$f":"ROUND(IF(AND(C851=0,A851+B851>1),0,C851-(D851+F851+G851+H851)),2)","v":0},{"$f":"ROUND(($I851*Fond!CP851),2)","v":0},{"$f":"ROUND(($I851*Fond!CQ851),2)","v":0},{"$f":"ROUND(($I851*Fond!CR851),2)","v":0},{"$f":"ROUND(($I851*Fond!CS851),2)","v":0},{"$f":"ROUND(($I851*Fond!CT851),2)","v":0},0,0,0,0,0,{"$f":"J851-O851","v":0},{"$f":"K851-P851","v":0},{"$f":"L851-Q851","v":0},{"$f":"M851-R851","v":0},{"$f":"N851-S851","v":0},null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A851<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,7,0,{"$f":"IF(OR(AND(m>0,A852<m,OR(AND(EE=1,C852>0),AND(EE<>1,B852=1))),AND(m<=0,A852<n,B852=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A852=0,B852=1,EE=0),$E$15*$B$4,IF(AND(C852>0,A852<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E852=0,0,MAX((E852+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A852=0,B852=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A852<n)*IF(AND(B852>1,C852=0),0,ROUND(IF(EE=1,($B$11+IF(A852>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A852>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C852*$M$3),10))+IF(AND(A852<n,A852>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I852*Fond!CP852),2)","v":0},{"$f":"ROUND(($I852*Fond!CQ852),2)","v":0},{"$f":"ROUND(($I852*Fond!CR852),2)","v":0},{"$f":"ROUND(($I852*Fond!CS852),2)","v":0},{"$f":"ROUND(($I852*Fond!CT852),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A852<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,8,0,{"$f":"IF(OR(AND(m>0,A853<m,OR(AND(EE=1,C853>0),AND(EE<>1,B853=1))),AND(m<=0,A853<n,B853=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A853=0,B853=1,EE=0),$E$15*$B$4,IF(AND(C853>0,A853<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E853=0,0,MAX((E853+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A853=0,B853=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A853<n)*IF(AND(B853>1,C853=0),0,ROUND(IF(EE=1,($B$11+IF(A853>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A853>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C853*$M$3),10))+IF(AND(A853<n,A853>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I853*Fond!CP853),2)","v":0},{"$f":"ROUND(($I853*Fond!CQ853),2)","v":0},{"$f":"ROUND(($I853*Fond!CR853),2)","v":0},{"$f":"ROUND(($I853*Fond!CS853),2)","v":0},{"$f":"ROUND(($I853*Fond!CT853),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A853<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,9,0,{"$f":"IF(OR(AND(m>0,A854<m,OR(AND(EE=1,C854>0),AND(EE<>1,B854=1))),AND(m<=0,A854<n,B854=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A854=0,B854=1,EE=0),$E$15*$B$4,IF(AND(C854>0,A854<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E854=0,0,MAX((E854+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A854=0,B854=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A854<n)*IF(AND(B854>1,C854=0),0,ROUND(IF(EE=1,($B$11+IF(A854>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A854>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C854*$M$3),10))+IF(AND(A854<n,A854>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I854*Fond!CP854),2)","v":0},{"$f":"ROUND(($I854*Fond!CQ854),2)","v":0},{"$f":"ROUND(($I854*Fond!CR854),2)","v":0},{"$f":"ROUND(($I854*Fond!CS854),2)","v":0},{"$f":"ROUND(($I854*Fond!CT854),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A854<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,10,0,{"$f":"IF(OR(AND(m>0,A855<m,OR(AND(EE=1,C855>0),AND(EE<>1,B855=1))),AND(m<=0,A855<n,B855=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A855=0,B855=1,EE=0),$E$15*$B$4,IF(AND(C855>0,A855<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E855=0,0,MAX((E855+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A855=0,B855=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A855<n)*IF(AND(B855>1,C855=0),0,ROUND(IF(EE=1,($B$11+IF(A855>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A855>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C855*$M$3),10))+IF(AND(A855<n,A855>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I855*Fond!CP855),2)","v":0},{"$f":"ROUND(($I855*Fond!CQ855),2)","v":0},{"$f":"ROUND(($I855*Fond!CR855),2)","v":0},{"$f":"ROUND(($I855*Fond!CS855),2)","v":0},{"$f":"ROUND(($I855*Fond!CT855),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A855<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,11,0,{"$f":"IF(OR(AND(m>0,A856<m,OR(AND(EE=1,C856>0),AND(EE<>1,B856=1))),AND(m<=0,A856<n,B856=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A856=0,B856=1,EE=0),$E$15*$B$4,IF(AND(C856>0,A856<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E856=0,0,MAX((E856+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A856=0,B856=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A856<n)*IF(AND(B856>1,C856=0),0,ROUND(IF(EE=1,($B$11+IF(A856>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A856>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C856*$M$3),10))+IF(AND(A856<n,A856>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I856*Fond!CP856),2)","v":0},{"$f":"ROUND(($I856*Fond!CQ856),2)","v":0},{"$f":"ROUND(($I856*Fond!CR856),2)","v":0},{"$f":"ROUND(($I856*Fond!CS856),2)","v":0},{"$f":"ROUND(($I856*Fond!CT856),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A856<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[69,12,0,{"$f":"IF(OR(AND(m>0,A857<m,OR(AND(EE=1,C857>0),AND(EE<>1,B857=1))),AND(m<=0,A857<n,B857=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A857=0,B857=1,EE=0),$E$15*$B$4,IF(AND(C857>0,A857<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E857=0,0,MAX((E857+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A857=0,B857=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A857<n)*IF(AND(B857>1,C857=0),0,ROUND(IF(EE=1,($B$11+IF(A857>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A857>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C857*$M$3),10))+IF(AND(A857<n,A857>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I857*Fond!CP857),2)","v":0},{"$f":"ROUND(($I857*Fond!CQ857),2)","v":0},{"$f":"ROUND(($I857*Fond!CR857),2)","v":0},{"$f":"ROUND(($I857*Fond!CS857),2)","v":0},{"$f":"ROUND(($I857*Fond!CT857),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A857<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,1,0,{"$f":"IF(OR(AND(m>0,A858<m,OR(AND(EE=1,C858>0),AND(EE<>1,B858=1))),AND(m<=0,A858<n,B858=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A858=0,B858=1,EE=0),$E$15*$B$4,IF(AND(C858>0,A858<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E858=0,0,MAX((E858+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A858=0,B858=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A858<n)*IF(AND(B858>1,C858=0),0,ROUND(IF(EE=1,($B$11+IF(A858>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A858>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C858*$M$3),10))+IF(AND(A858<n,A858>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I858*Fond!CP858),2)","v":0},{"$f":"ROUND(($I858*Fond!CQ858),2)","v":0},{"$f":"ROUND(($I858*Fond!CR858),2)","v":0},{"$f":"ROUND(($I858*Fond!CS858),2)","v":0},{"$f":"ROUND(($I858*Fond!CT858),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A858<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,2,0,{"$f":"IF(OR(AND(m>0,A859<m,OR(AND(EE=1,C859>0),AND(EE<>1,B859=1))),AND(m<=0,A859<n,B859=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A859=0,B859=1,EE=0),$E$15*$B$4,IF(AND(C859>0,A859<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E859=0,0,MAX((E859+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A859=0,B859=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A859<n)*IF(AND(B859>1,C859=0),0,ROUND(IF(EE=1,($B$11+IF(A859>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A859>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C859*$M$3),10))+IF(AND(A859<n,A859>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I859*Fond!CP859),2)","v":0},{"$f":"ROUND(($I859*Fond!CQ859),2)","v":0},{"$f":"ROUND(($I859*Fond!CR859),2)","v":0},{"$f":"ROUND(($I859*Fond!CS859),2)","v":0},{"$f":"ROUND(($I859*Fond!CT859),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A859<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,3,0,{"$f":"IF(OR(AND(m>0,A860<m,OR(AND(EE=1,C860>0),AND(EE<>1,B860=1))),AND(m<=0,A860<n,B860=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A860=0,B860=1,EE=0),$E$15*$B$4,IF(AND(C860>0,A860<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E860=0,0,MAX((E860+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A860=0,B860=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A860<n)*IF(AND(B860>1,C860=0),0,ROUND(IF(EE=1,($B$11+IF(A860>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A860>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C860*$M$3),10))+IF(AND(A860<n,A860>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I860*Fond!CP860),2)","v":0},{"$f":"ROUND(($I860*Fond!CQ860),2)","v":0},{"$f":"ROUND(($I860*Fond!CR860),2)","v":0},{"$f":"ROUND(($I860*Fond!CS860),2)","v":0},{"$f":"ROUND(($I860*Fond!CT860),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A860<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,4,0,{"$f":"IF(OR(AND(m>0,A861<m,OR(AND(EE=1,C861>0),AND(EE<>1,B861=1))),AND(m<=0,A861<n,B861=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A861=0,B861=1,EE=0),$E$15*$B$4,IF(AND(C861>0,A861<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E861=0,0,MAX((E861+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A861=0,B861=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A861<n)*IF(AND(B861>1,C861=0),0,ROUND(IF(EE=1,($B$11+IF(A861>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A861>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C861*$M$3),10))+IF(AND(A861<n,A861>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I861*Fond!CP861),2)","v":0},{"$f":"ROUND(($I861*Fond!CQ861),2)","v":0},{"$f":"ROUND(($I861*Fond!CR861),2)","v":0},{"$f":"ROUND(($I861*Fond!CS861),2)","v":0},{"$f":"ROUND(($I861*Fond!CT861),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A861<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,5,0,{"$f":"IF(OR(AND(m>0,A862<m,OR(AND(EE=1,C862>0),AND(EE<>1,B862=1))),AND(m<=0,A862<n,B862=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A862=0,B862=1,EE=0),$E$15*$B$4,IF(AND(C862>0,A862<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E862=0,0,MAX((E862+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A862=0,B862=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A862<n)*IF(AND(B862>1,C862=0),0,ROUND(IF(EE=1,($B$11+IF(A862>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A862>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C862*$M$3),10))+IF(AND(A862<n,A862>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I862*Fond!CP862),2)","v":0},{"$f":"ROUND(($I862*Fond!CQ862),2)","v":0},{"$f":"ROUND(($I862*Fond!CR862),2)","v":0},{"$f":"ROUND(($I862*Fond!CS862),2)","v":0},{"$f":"ROUND(($I862*Fond!CT862),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A862<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,6,0,{"$f":"IF(OR(AND(m>0,A863<m,OR(AND(EE=1,C863>0),AND(EE<>1,B863=1))),AND(m<=0,A863<n,B863=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A863=0,B863=1,EE=0),$E$15*$B$4,IF(AND(C863>0,A863<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E863=0,0,MAX((E863+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A863=0,B863=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A863<n)*IF(AND(B863>1,C863=0),0,ROUND(IF(EE=1,($B$11+IF(A863>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A863>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C863*$M$3),10))+IF(AND(A863<n,A863>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I863*Fond!CP863),2)","v":0},{"$f":"ROUND(($I863*Fond!CQ863),2)","v":0},{"$f":"ROUND(($I863*Fond!CR863),2)","v":0},{"$f":"ROUND(($I863*Fond!CS863),2)","v":0},{"$f":"ROUND(($I863*Fond!CT863),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A863<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,7,0,{"$f":"IF(OR(AND(m>0,A864<m,OR(AND(EE=1,C864>0),AND(EE<>1,B864=1))),AND(m<=0,A864<n,B864=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A864=0,B864=1,EE=0),$E$15*$B$4,IF(AND(C864>0,A864<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E864=0,0,MAX((E864+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A864=0,B864=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A864<n)*IF(AND(B864>1,C864=0),0,ROUND(IF(EE=1,($B$11+IF(A864>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A864>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C864*$M$3),10))+IF(AND(A864<n,A864>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I864*Fond!CP864),2)","v":0},{"$f":"ROUND(($I864*Fond!CQ864),2)","v":0},{"$f":"ROUND(($I864*Fond!CR864),2)","v":0},{"$f":"ROUND(($I864*Fond!CS864),2)","v":0},{"$f":"ROUND(($I864*Fond!CT864),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A864<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,8,0,{"$f":"IF(OR(AND(m>0,A865<m,OR(AND(EE=1,C865>0),AND(EE<>1,B865=1))),AND(m<=0,A865<n,B865=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A865=0,B865=1,EE=0),$E$15*$B$4,IF(AND(C865>0,A865<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E865=0,0,MAX((E865+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A865=0,B865=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A865<n)*IF(AND(B865>1,C865=0),0,ROUND(IF(EE=1,($B$11+IF(A865>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A865>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C865*$M$3),10))+IF(AND(A865<n,A865>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I865*Fond!CP865),2)","v":0},{"$f":"ROUND(($I865*Fond!CQ865),2)","v":0},{"$f":"ROUND(($I865*Fond!CR865),2)","v":0},{"$f":"ROUND(($I865*Fond!CS865),2)","v":0},{"$f":"ROUND(($I865*Fond!CT865),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A865<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,9,0,{"$f":"IF(OR(AND(m>0,A866<m,OR(AND(EE=1,C866>0),AND(EE<>1,B866=1))),AND(m<=0,A866<n,B866=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A866=0,B866=1,EE=0),$E$15*$B$4,IF(AND(C866>0,A866<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E866=0,0,MAX((E866+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A866=0,B866=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A866<n)*IF(AND(B866>1,C866=0),0,ROUND(IF(EE=1,($B$11+IF(A866>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A866>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C866*$M$3),10))+IF(AND(A866<n,A866>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I866*Fond!CP866),2)","v":0},{"$f":"ROUND(($I866*Fond!CQ866),2)","v":0},{"$f":"ROUND(($I866*Fond!CR866),2)","v":0},{"$f":"ROUND(($I866*Fond!CS866),2)","v":0},{"$f":"ROUND(($I866*Fond!CT866),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A866<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,10,0,{"$f":"IF(OR(AND(m>0,A867<m,OR(AND(EE=1,C867>0),AND(EE<>1,B867=1))),AND(m<=0,A867<n,B867=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A867=0,B867=1,EE=0),$E$15*$B$4,IF(AND(C867>0,A867<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E867=0,0,MAX((E867+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A867=0,B867=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A867<n)*IF(AND(B867>1,C867=0),0,ROUND(IF(EE=1,($B$11+IF(A867>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A867>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C867*$M$3),10))+IF(AND(A867<n,A867>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I867*Fond!CP867),2)","v":0},{"$f":"ROUND(($I867*Fond!CQ867),2)","v":0},{"$f":"ROUND(($I867*Fond!CR867),2)","v":0},{"$f":"ROUND(($I867*Fond!CS867),2)","v":0},{"$f":"ROUND(($I867*Fond!CT867),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A867<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,11,0,{"$f":"IF(OR(AND(m>0,A868<m,OR(AND(EE=1,C868>0),AND(EE<>1,B868=1))),AND(m<=0,A868<n,B868=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A868=0,B868=1,EE=0),$E$15*$B$4,IF(AND(C868>0,A868<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E868=0,0,MAX((E868+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A868=0,B868=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A868<n)*IF(AND(B868>1,C868=0),0,ROUND(IF(EE=1,($B$11+IF(A868>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A868>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C868*$M$3),10))+IF(AND(A868<n,A868>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I868*Fond!CP868),2)","v":0},{"$f":"ROUND(($I868*Fond!CQ868),2)","v":0},{"$f":"ROUND(($I868*Fond!CR868),2)","v":0},{"$f":"ROUND(($I868*Fond!CS868),2)","v":0},{"$f":"ROUND(($I868*Fond!CT868),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A868<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[70,12,0,{"$f":"IF(OR(AND(m>0,A869<m,OR(AND(EE=1,C869>0),AND(EE<>1,B869=1))),AND(m<=0,A869<n,B869=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A869=0,B869=1,EE=0),$E$15*$B$4,IF(AND(C869>0,A869<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E869=0,0,MAX((E869+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A869=0,B869=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A869<n)*IF(AND(B869>1,C869=0),0,ROUND(IF(EE=1,($B$11+IF(A869>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A869>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C869*$M$3),10))+IF(AND(A869<n,A869>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I869*Fond!CP869),2)","v":0},{"$f":"ROUND(($I869*Fond!CQ869),2)","v":0},{"$f":"ROUND(($I869*Fond!CR869),2)","v":0},{"$f":"ROUND(($I869*Fond!CS869),2)","v":0},{"$f":"ROUND(($I869*Fond!CT869),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A869<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]
[71,1,0,{"$f":"IF(OR(AND(m>0,A870<m,OR(AND(EE=1,C870>0),AND(EE<>1,B870=1))),AND(m<=0,A870<n,B870=1)),ROUND(Tflex!$H$5/ZW*(1+$B$12),10),0)","v":0},{"$f":"ROUND(IF(AND(A870=0,B870=1,EE=0),$E$15*$B$4,IF(AND(C870>0,A870<$J$9),$F$15*$B$4/(IF(Kosten_je_Tarif!$S$3=\"nein\",$J$9,Renten_mix!$E$4)*ZW),0)),2)","v":0},{"$f":"ROUND(IF(Kosten_Fond!E870=0,0,MAX((E870+IF(Kosten_je_Tarif!$AD$3=\"nein\",IF(AND(A870=0,B870=1),(Maske!$B$40*$B$4),0),0))*IF(ProvEinr>1,1-ProvEinr/100*IF(Kosten_je_Tarif!$Q$3=\"nein\",1,35/40),1),$E$15*Kosten_je_Tarif!$F$3/(MAX(m,1)*ZW))),10)*MIN(n/Kosten_je_Tarif!$AJ$3,1)","v":0},0,{"$f":"(A870<n)*IF(AND(B870>1,C870=0),0,ROUND(IF(EE=1,($B$11+IF(A870>=m,$B$13,$B$9)*MIN($B$10,MAX($E$15,MIN(20,m)*$B$14*$C$9*Maske!$B$64)))/IF(A870>=m,1,ZW),$B$11+$B$13*$E$15)+MIN($M$4/$B$16,C870*$M$3),10))+IF(AND(A870<n,A870>=m),Zet_pfr_Fix,0)","v":0},0,{"$f":"ROUND(($I870*Fond!CP870),2)","v":0},{"$f":"ROUND(($I870*Fond!CQ870),2)","v":0},{"$f":"ROUND(($I870*Fond!CR870),2)","v":0},{"$f":"ROUND(($I870*Fond!CS870),2)","v":0},{"$f":"ROUND(($I870*Fond!CT870),2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(AbschlVar=\"Proz_JP\",IF(AND(m>0,A870<n*MIN(1,$J$4)),ROUND(MIN($J$5*Maske!$B$64,$E$15/m*Kosten!$O$5),2),0),0)","v":0}]

{"sheet":"Fond","index":35,"n_rows":870,"n_cols":101,"rows_kept":870,"cut":false,"hidden":true,"merged":[[15,93,15,97]]}
["Fondentwicklung"]
[]
["Stornofaktor Fond1",0.98,null,"Fondanteil= Fond DK / Kurswert",null,null,"DKE:",null,{"$f":"IF(Kosten_je_Tarif!AA3=\"ja\",0,Maske!B41)","v":0}]
["Stornofaktor Fond2",0.98,null,null,null,null,null,"- Vers.steuer",{"$f":"-IF(Kosten_je_Tarif!P3=0,0,ROUND(I3/(1+1/Kosten_je_Tarif!P3),2))","v":0}]
["Stornofaktor Fond3",0.98,null,null,null,null,null,"- Alpha",{"$f":"-ROUND(($I$3+$I$4)*Kosten!F32,2)","v":0}]
["ab ... Jahre 1",10,null,null,null,null,null,"- Gamma",{"$f":"-ROUND(($I$3+$I$4)*Kosten!F33,2)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I3:I6)","v":0}]
["Kurswert Fond1",1000,"Kurswert Fond4",1000,null,null,null,"pro Fonds",{"$f":"$I$7*CP18","v":0},{"$f":"$I$7*CQ18","v":0},{"$f":"$I$7*CR18","v":0},{"$f":"$I$7*CS18","v":0},{"$f":"$I$7*CT18","v":0},null,null,null,null,null,null,null,null,null,{"$f":"7*580","v":4060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bemerkung:"]
["Kurswert Fond2",1000,"Kurswert Fond5",1000,null,null,null,"Ausgabeaufschlag",{"$f":"ROUND(I8-I8/(1+Kosten_Fond!F8/2),2)","v":0},{"$f":"ROUND(J8-J8/(1+Kosten_Fond!G8/2),2)","v":0},{"$f":"ROUND(K8-K8/(1+Kosten_Fond!H8/2),2)","v":0},{"$f":"ROUND(L8-L8/(1+Kosten_Fond!I8/2),2)","v":0},{"$f":"ROUND(M8-M8/(1+Kosten_Fond!J8/2),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bei EE (außer TFflexibel und DKE) wird bei den "]
["Kurswert Fond3",1000,null,null,null,null,null,"Nettoprämie",{"$f":"I8-I9","v":0},{"$f":"J8-J9","v":0},{"$f":"K8-K9","v":0},{"$f":"L8-L9","v":0},{"$f":"M8-M9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kalkulatorischen Alphakosten die Provisionseinrechnung "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nur zu 35/40 berücksichtigt."]
["Ausgabeaufschlag KAG1",{"$f":"Maske!B46*Maske!$B$57","v":0},"Ausgabeaufschlag KAG4",{"$f":"Maske!B49*Maske!$B$57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Der Zwickel basiert aber auf der BWS1, daher wirkt die"]
["Ausgabeaufschlag KAG2",{"$f":"Maske!B47*Maske!$B$57","v":0},"Ausgabeaufschlag KAG5",{"$f":"Maske!B50*Maske!$B$57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisionseinrechnung immer voll!",null,null,null,null,null,null,"Achtung: für mehr Genauigkeit müsste man Geburtsdatum angeben, sonst schwierig zu sagen in welchem Monat switch…"]
["Ausgabeaufschlag KAG3",{"$f":"Maske!B48*Maske!$B$57","v":0},"Achtung: bei mehreren KAG's mit unterschiedlichen Ausgabeaufschläge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R19:=WENN(ODER($A19<n;UND($A19=n;$B19<=1));R18+(H19-(WENN(Förderung=\"mit\";WENN($A19<m;WENN($B19=12;-(INDEX($BW$19:$BW$118;$A19+1)-INDEX(BY$19:BY$118;$A19+1));0);Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19);WENN(UND(EE=1;m>$A19);0;Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19))+$BS19)*CP19)/M19;0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vers.steuer",{"$f":"1+Kosten_je_Tarif!P3","v":1.04}]
[null,null,"entsprechend die Verknüpfung ändern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixvar Monate",12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ausg.aufschlag1","Ausg.aufschlag2","Ausg.aufschlag3","Ausg.aufschlag4","Ausg.aufschlag5",null,null,null,"exkl. DKE"]
["Zw",12,"Nettoprämie für Veranlagung inkl. DKE und Umwandlungskapital (TFflex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exkl.Prämie & Umwandlungskap., aber inkl.DKE!!!",null,null,null,null,{"$f":"W16","v":"Exkl.Prämie & Umwandlungskap., aber inkl.DKE!!!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zahlungsstöme","Zahlungsstöme","Zahlungsstöme","Zahlungsstöme","Zahlungsstöme","Renditeberechnung","Renditeberechnung","Renditeberechnung","Renditeberechnung","Renditeberechnung",null,null,null,"fondsabh.",null,null,"fondsabh.","staatl.Förderung",null,"auf staatl.Förd.","auf staatl.Förd.","auf staatl.Förd.","auf staatl.Förd.","auf staatl.Förd.",null,null,null,null,null,null,null,null,null,null,null,null,"Fondsaufteilung von Tabelle \"Maske\"",null,null,null,null,"Rebalancing GZV (nur Prämie)"]
["Jahr","Monat","Nettoprämie für Veranlagung Fond1","Nettoprämie für Veranlagung Fond2","Nettoprämie für Veranlagung Fond3","Nettoprämie für Veranlagung Fond4","Nettoprämie für Veranlagung Fond5","Prämienaufteilung Fond1 ohne Ausgabeaufschlag","Prämienaufteilung Fond2 ohne Ausgabeaufschlag","Prämienaufteilung Fond3 ohne Ausgabeaufschlag","Prämienaufteilung Fond4 ohne Ausgabeaufschlag","Prämienaufteilung Fond5 ohne Ausgabeaufschlag","KurswertFond1","KurswertFond2","KurswertFond3","KurswertFond4","KurswertFond5","Anteile Fond1","Anteile Fond2","Anteile Fond3","Anteile Fond4","Anteile Fond5","Fond1 DK","Fond2 DK","Fond3 DK","Fond4 DK","Fond5 DK","Fond1 RKW","Fond2 RKW","Fond3 RKW","Fond4 RKW","Fond5 RKW",null,"AK-Rücker-stattung","Jahr","Fond1 DK","Fond2 DK","Fond3 DK","Fond4 DK","Fond5 DK","Fond1 RKW","Fond2 RKW","Fond3 RKW","Fond4 RKW","Fond5 RKW","FondAbl 1","FondAbl 2","FondAbl 3","FondAbl 4","FondAbl 5","Summe Abl","Anteile Fond1","Anteile Fond2","Anteile Fond3","Anteile Fond4","Anteile Fond5",null,"Fond1","Fond2","Fond3","Fond4","Fond5","Fond1","Fond2","Fond3","Fond4","Fond5",null,"Jahr","Monat","kalk.Vwk",null,"Jahr","kalk.Vwk","(Jahresende)",null,"vor Fondsaufteilung (100%)","vor Fondsaufteilung (100%)","vor Fondsaufteilung (100%)","vor Fondsaufteilung (100%)","vor Fondsaufteilung (100%)",null,null,"Jahr","Zwickel","Fonds1 RKW mit Zwickel","Fonds2 RKW mit Zwickel","Fonds3 RKW mit Zwickel","Fonds4 RKW mit Zwickel","Fonds5 RKW mit Zwickel",null,"Sollanteil Aktien","Sollanteil KLV",{"$f":"Maske!B33","v":1},{"$f":"Maske!B34","v":1},{"$f":"Maske!B35","v":1},{"$f":"Maske!B36","v":1},{"$f":"Maske!B37","v":1},"Vermögen Aktien-\nfonds = Fonds1\nBoP exkl Prämie","Vermögen KLV =Fonds2\nBoP exkl Prämie"]
[0,1,{"$f":"Kosten_Fond!T18+IF(Kosten_je_Tarif!$AD$3=\"nein\",Maske!$B$40*CP18,0)+I$10","v":88.12},{"$f":"Kosten_Fond!U18+IF(Kosten_je_Tarif!$AD$3=\"nein\",Maske!$B$40*CQ18,0)+J$10","v":88.12},{"$f":"Kosten_Fond!V18+IF(Kosten_je_Tarif!$AD$3=\"nein\",Maske!$B$40*CR18,0)+K$10","v":88.12},{"$f":"Kosten_Fond!W18+IF(Kosten_je_Tarif!$AD$3=\"nein\",Maske!$B$40*CS18,0)+L$10","v":88.12},{"$f":"Kosten_Fond!X18+IF(Kosten_je_Tarif!$AD$3=\"nein\",Maske!$B$40*CT17,0)+M$10","v":88.12},{"$f":"ROUND(C18/(1+$B$12),2)","v":88.12},{"$f":"ROUND(D18/(1+$B$13),2)","v":88.12},{"$f":"ROUND(E18/(1+$B$14),2)","v":88.12},{"$f":"ROUND(F18/(1+$D$12),2)","v":88.12},{"$f":"ROUND(G18/(1+$D$13),2)","v":88.12},{"$f":"B8","v":1000},{"$f":"B9","v":1000},{"$f":"B10","v":1000},{"$f":"D8","v":1000},{"$f":"D9","v":1000},{"$f":"H18/M18","v":8.8120000000000004E-2},{"$f":"I18/N18","v":8.8120000000000004E-2},{"$f":"ROUND(J18/O18,10)","v":8.8120000000000004E-2},{"$f":"K18/P18","v":8.8120000000000004E-2},{"$f":"L18/Q18","v":8.8120000000000004E-2},{"$f":"ROUND(R18*M18-H18+IF(nur_EE=\"ja\",0,I$10),2)","v":0},{"$f":"ROUND(S18*N18-I18+IF(nur_EE=\"ja\",0,J$10),2)","v":0},{"$f":"ROUND(T18*O18-J18+IF(nur_EE=\"ja\",0,K$10),2)","v":0},{"$f":"ROUND(U18*P18-K18+IF(nur_EE=\"ja\",0,L$10),2)","v":0},{"$f":"ROUND(V18*Q18-L18+IF(nur_EE=\"ja\",0,M$10),2)","v":0},{"$f":"ROUND(W18-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z18,IF(AbschlVar=\"DK_fix\",W18*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB18,Kosten_Fond!$AA18))))*IF(Förderung=\"mit\",CN18,CP18)+AH18,2)","v":0},{"$f":"ROUND(X18-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z18,IF(AbschlVar=\"DK_fix\",X18*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB18,Kosten_Fond!$AA18))))*IF(Förderung=\"mit\",CO18,CQ18)+AH18,2)","v":0},{"$f":"ROUND(Y18-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z18,IF(AbschlVar=\"DK_fix\",Y18*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB18,Kosten_Fond!$AA18))))*CR18+AH18,2)","v":0},{"$f":"ROUND(Z18-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z18,IF(AbschlVar=\"DK_fix\",Z18*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB18,Kosten_Fond!$AA18))))*CS18+AH18,2)","v":0},{"$f":"ROUND(AA18-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z18,IF(AbschlVar=\"DK_fix\",AA18*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB18,Kosten_Fond!$AA18))))*CT18+AH18,2)","v":0},null,null,0,{"$f":"IF(AI18>n,0,INDEX($W$18:$W$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($X$18:$X$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($Y$18:$Y$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($Z$18:$Z$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($AA$18:$AA$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($AB$18:$AB$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($AC$18:$AC$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($AD$18:$AD$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($AE$18:$AE$870,AI18*$AJ$15+1))","v":0},{"$f":"IF(AI18>n,0,INDEX($AF$18:$AF$870,AI18*$AJ$15+1))","v":0},{"$f":"INDEX($W$18:$W$870,$B$16*n+1)","v":14861.98},{"$f":"INDEX($X$18:$X$870,$B$16*n+1)","v":18354},{"$f":"INDEX($Y$18:$Y$870,$B$16*n+1)","v":22888.86},{"$f":"INDEX($Z$18:$Z$870,$B$16*n+1)","v":18354},{"$f":"INDEX($AA$18:$AA$870,$B$16*n+1)","v":18354},{"$f":"SUM(AT18:AX18)","v":92812.84},{"$f":"IF(AI18>n,0,INDEX($R$18:$R$870,AI18*$AJ$15+1))","v":8.8120000000000004E-2},{"$f":"IF(AI18>n,0,INDEX($S$18:$S$870,AI18*$AJ$15+1))","v":8.8120000000000004E-2},{"$f":"IF(AI18>n,0,INDEX($T$18:$T$870,AI18*$AJ$15+1))","v":8.8120000000000004E-2},{"$f":"IF(AI18>n,0,INDEX($U$18:$U$870,AI18*$AJ$15+1))","v":8.8120000000000004E-2},{"$f":"IF(AI18>n,0,INDEX($V$18:$V$870,AI18*$AJ$15+1))","v":8.8120000000000004E-2},null,{"$f":"Kosten_Fond!AD18*CP18*$BG$14+IF(Fond!AI18=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD18*CQ18*$BG$14+IF(Fond!AI18=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD18*CR18*$BG$14+IF(Fond!AI18=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD18*CS18*$BG$14+IF(Fond!AI18=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD18*CT18*$BG$14+IF(Fond!AI18=n,-Fond!$AX$18,0)","v":1439.9424000000004},{"$f":"IRR($BF$18:$BF$118,0.05)","v":-4.8376984475220652E-2},{"$f":"IRR($BG$18:$BG$118,0.05)","v":-2.0641845455744545E-2},{"$f":"IRR($BH$18:$BH$118,0.05)","v":7.2152371783664737E-3},{"$f":"IRR($BI$18:$BI$118,0.05)","v":-2.0641845455744545E-2},{"$f":"IRR($BJ$18:$BJ$118,0.05)","v":-2.0641845455744545E-2},null,0,1,0,null,0,0,null,null,null,null,null,null,null,null,null,0,0,{"$f":"$CG18*CP18+AO18","v":0},{"$f":"$CG18*CQ18+AP18","v":0},{"$f":"$CG18*CR18+AQ18","v":0},{"$f":"$CG18*CS18+AR18","v":0},{"$f":"$CG18*CT18+AS18","v":0},null,{"$f":"IF($A18>n,0,IF(x+$A18<=45,30%,IF(x+$A18<=55,25%,15%)))","v":0.3},{"$f":"IF($A18>n,0,1-CN18)","v":0.7},{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU18/(CU18+CV18)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A18<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A18+1)-$B$16)*$B$16,A18,A18+1),0)","v":0},{"$f":"IF(A19=A18,B18+1,1)","v":2},{"$f":"Kosten_Fond!T19","v":88.12},{"$f":"Kosten_Fond!U19","v":88.12},{"$f":"Kosten_Fond!V19","v":88.12},{"$f":"Kosten_Fond!W19","v":88.12},{"$f":"Kosten_Fond!X19","v":88.12},{"$f":"ROUND(C19/(1+$B$12),2)","v":88.12},{"$f":"ROUND(D19/(1+$B$13),2)","v":88.12},{"$f":"ROUND(E19/(1+$B$14),2)","v":88.12},{"$f":"ROUND(F19/(1+$D$12),2)","v":88.12},{"$f":"ROUND(G19/(1+$D$13),2)","v":88.12},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),ROUND(M18*(1+INDEX(Performance_Vektoren!J$5:J$77,$A18+1))^(1/12),10),0)","v":997.46495138620003},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),ROUND(N18*(1+INDEX(Performance_Vektoren!K$5:K$77,$A18+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),ROUND(O18*(1+INDEX(Performance_Vektoren!L$5:L$77,$A18+1))^(1/12),10),0)","v":1002.4662697723001},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),ROUND(P18*(1+INDEX(Performance_Vektoren!M$5:M$77,$A18+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),ROUND(Q18*(1+INDEX(Performance_Vektoren!N$5:N$77,$A18+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),R18+(H19-(IF(AND(EE=1,m>$A19),0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)+$BS19)*CP19)/M19,0)","v":0.17646395622376265},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),S18+(I19-(IF(AND(EE=1,m>$A19),0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)+$BS19)*CQ19)/N19,0)","v":0.17624000000000001},{"$f":"ROUND(IF(OR($A19<n,AND($A19=n,$B19<=1)),T18+(J19-(IF(AND(EE=1,m>$A19),0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)+$BS19)*CR19)/O19,0),10)","v":0.17602320699999999},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),U18+(K19-(IF(AND(EE=1,m>$A19),0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)+$BS19)*CS19)/P19,0)","v":0.17624000000000001},{"$f":"IF(OR($A19<n,AND($A19=n,$B19<=1)),V18+(L19-(IF(AND(EE=1,m>$A19),0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)+$BS19)*CT19)/Q19,0)","v":0.17624000000000001},{"$f":"ROUND(R19*M19-(H19-IF(EE=1,0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)*CP19),2)","v":87.9},{"$f":"ROUND(S19*N19-(I19-IF(EE=1,0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)*CQ19),2)","v":88.12},{"$f":"ROUND(T19*O19-(J19-IF(EE=1,0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)*CR19),2)","v":88.34},{"$f":"ROUND(U19*P19-(K19-IF(EE=1,0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)*CS19),2)","v":88.12},{"$f":"ROUND(V19*Q19-(L19-IF(EE=1,0,Kosten_Fond!$D19+Kosten_Fond!$F19+Kosten_Fond!$H19)*CT19),2)","v":88.12},{"$f":"ROUND(W19-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z19,IF(AbschlVar=\"DK_fix\",W19*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB19,Kosten_Fond!$AA19))))*IF(Förderung=\"mit\",CN19,CP19)+AH19,2)","v":-29.79},{"$f":"ROUND(X19-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z19,IF(AbschlVar=\"DK_fix\",X19*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB19,Kosten_Fond!$AA19))))*IF(Förderung=\"mit\",CO19,CQ19)+AH19,2)","v":-29.57},{"$f":"ROUND(Y19-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z19,IF(AbschlVar=\"DK_fix\",Y19*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB19,Kosten_Fond!$AA19))))*CR19+AH19,2)","v":-29.35},{"$f":"ROUND(Z19-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z19,IF(AbschlVar=\"DK_fix\",Z19*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB19,Kosten_Fond!$AA19))))*CS19+AH19,2)","v":-29.57},{"$f":"ROUND(AA19-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z19,IF(AbschlVar=\"DK_fix\",AA19*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB19,Kosten_Fond!$AA19))))*CT19+AH19,2)","v":-29.57},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F18))+(-$I$5)","v":20.77},1,1040.18,1057.44,1074.55,1057.44,1057.44,1150.96,1168.22,1185.33,1168.22,1168.22,null,null,null,null,null,null,1.1631924107881171,1.1455599999999999,1.1288017498,1.1455599999999999,1.1455599999999999,null,{"$f":"Kosten_Fond!AD19*CP19*$BG$14+IF(Fond!AI19=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD19*CQ19*$BG$14+IF(Fond!AI19=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD19*CR19*$BG$14+IF(Fond!AI19=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD19*CS19*$BG$14+IF(Fond!AI19=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD19*CT19*$BG$14+IF(Fond!AI19=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,2,{"$f":"IF(AND(Fond!$B19<=1,OR($A19<n,AND($A19=n,Fond!$B19<=1))),R18*M19,0)*Kosten_Fond!$J$10","v":0},null,1,{"$f":"IF($BU19>n,0,INDEX($BS$18:$BS$870,$BU19*$AJ$15+1))","v":0},{"$f":"ROUND((IF(BU19=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU19-1,Kosten_Fond!$C$18:$C$870))*$BX19,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU19-95)))","v":0},{"$f":"ROUND($BW19*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW19*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW19*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW19*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW19*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,1,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF19)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},{"$f":"$CG19*CP19+AO19","v":1150.96},{"$f":"$CG19*CQ19+AP19","v":1168.22},{"$f":"$CG19*CR19+AQ19","v":1185.33},{"$f":"$CG19*CS19+AR19","v":1168.22},{"$f":"$CG19*CT19+AS19","v":1168.22},null,0.3,0.7,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},{"$f":"M19*R18","v":87.89661151615195},{"$f":"N19*S18","v":88.12},{"$f":"CU19/(CU19+CV19)","v":0.49936543351810986}]
[{"$f":"IF(Fond!A19<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A19+1)-$B$16)*$B$16,A19,A19+1),0)","v":0},3,{"$f":"Kosten_Fond!T20","v":88.12},{"$f":"Kosten_Fond!U20","v":88.12},{"$f":"Kosten_Fond!V20","v":88.12},{"$f":"Kosten_Fond!W20","v":88.12},{"$f":"Kosten_Fond!X20","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),ROUND(M19*(1+INDEX(Performance_Vektoren!J$5:J$77,$A19+1))^(1/12),10),0)","v":994.93632924379995},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),ROUND(N19*(1+INDEX(Performance_Vektoren!K$5:K$77,$A19+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),ROUND(O19*(1+INDEX(Performance_Vektoren!L$5:L$77,$A19+1))^(1/12),10),0)","v":1004.9386220312},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),ROUND(P19*(1+INDEX(Performance_Vektoren!M$5:M$77,$A19+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),ROUND(Q19*(1+INDEX(Performance_Vektoren!N$5:N$77,$A19+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),R19+(H20-(IF(AND(EE=1,m>$A20),0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)+$BS20)*CP20)/M20,0)","v":0.26503243785411534},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),S19+(I20-(IF(AND(EE=1,m>$A20),0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)+$BS20)*CQ20)/N20,0)","v":0.26436000000000004},{"$f":"ROUND(IF(OR($A20<n,AND($A20=n,$B20<=1)),T19+(J20-(IF(AND(EE=1,m>$A20),0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)+$BS20)*CR20)/O20,0),10)","v":0.2637101543},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),U19+(K20-(IF(AND(EE=1,m>$A20),0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)+$BS20)*CS20)/P20,0)","v":0.26436000000000004},{"$f":"IF(OR($A20<n,AND($A20=n,$B20<=1)),V19+(L20-(IF(AND(EE=1,m>$A20),0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)+$BS20)*CT20)/Q20,0)","v":0.26436000000000004},{"$f":"ROUND(R20*M20-(H20-IF(EE=1,0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)*CP20),2)","v":175.57},{"$f":"ROUND(S20*N20-(I20-IF(EE=1,0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)*CQ20),2)","v":176.24},{"$f":"ROUND(T20*O20-(J20-IF(EE=1,0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)*CR20),2)","v":176.89},{"$f":"ROUND(U20*P20-(K20-IF(EE=1,0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)*CS20),2)","v":176.24},{"$f":"ROUND(V20*Q20-(L20-IF(EE=1,0,Kosten_Fond!$D20+Kosten_Fond!$F20+Kosten_Fond!$H20)*CT20),2)","v":176.24},{"$f":"ROUND(W20-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z20,IF(AbschlVar=\"DK_fix\",W20*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB20,Kosten_Fond!$AA20))))*IF(Förderung=\"mit\",CN20,CP20)+AH20,2)","v":78.650000000000006},{"$f":"ROUND(X20-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z20,IF(AbschlVar=\"DK_fix\",X20*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB20,Kosten_Fond!$AA20))))*IF(Förderung=\"mit\",CO20,CQ20)+AH20,2)","v":79.319999999999993},{"$f":"ROUND(Y20-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z20,IF(AbschlVar=\"DK_fix\",Y20*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB20,Kosten_Fond!$AA20))))*CR20+AH20,2)","v":79.97},{"$f":"ROUND(Z20-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z20,IF(AbschlVar=\"DK_fix\",Z20*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB20,Kosten_Fond!$AA20))))*CS20+AH20,2)","v":79.319999999999993},{"$f":"ROUND(AA20-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z20,IF(AbschlVar=\"DK_fix\",AA20*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB20,Kosten_Fond!$AA20))))*CT20+AH20,2)","v":79.319999999999993},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F19))+(-$I$5)","v":41.54},2,2049.15,2114.88,2181.33,2114.88,2114.88,1910.69,1976.42,2042.87,1976.42,1976.42,null,null,null,null,null,null,2.2715144837656207,2.2029999999999998,2.1391723805999998,2.2029999999999998,2.2029999999999998,null,{"$f":"Kosten_Fond!AD20*CP20*$BG$14+IF(Fond!AI20=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD20*CQ20*$BG$14+IF(Fond!AI20=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD20*CR20*$BG$14+IF(Fond!AI20=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD20*CS20*$BG$14+IF(Fond!AI20=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD20*CT20*$BG$14+IF(Fond!AI20=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,3,{"$f":"IF(AND(Fond!$B20<=1,OR($A20<n,AND($A20=n,Fond!$B20<=1))),R19*M20,0)*Kosten_Fond!$J$10","v":0},null,2,0,{"$f":"ROUND((IF(BU20=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU20-1,Kosten_Fond!$C$18:$C$870))*$BX20,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU20-95)))","v":0},{"$f":"ROUND($BW20*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW20*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW20*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW20*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW20*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,2,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF20)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},1910.69,1976.42,2042.87,1976.42,1976.42,null,0.3,0.7,1,1,1,1,1,{"$f":"M20*R19","v":175.57040084910901},{"$f":"N20*S19","v":176.24},0.49904835225269795]
[{"$f":"IF(Fond!A20<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A20+1)-$B$16)*$B$16,A20,A20+1),0)","v":0},4,{"$f":"Kosten_Fond!T21","v":88.12},{"$f":"Kosten_Fond!U21","v":88.12},{"$f":"Kosten_Fond!V21","v":88.12},{"$f":"Kosten_Fond!W21","v":88.12},{"$f":"Kosten_Fond!X21","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),ROUND(M20*(1+INDEX(Performance_Vektoren!J$5:J$77,$A20+1))^(1/12),10),0)","v":992.41411728150001},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),ROUND(N20*(1+INDEX(Performance_Vektoren!K$5:K$77,$A20+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),ROUND(O20*(1+INDEX(Performance_Vektoren!L$5:L$77,$A20+1))^(1/12),10),0)","v":1007.4170717777},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),ROUND(P20*(1+INDEX(Performance_Vektoren!M$5:M$77,$A20+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),ROUND(Q20*(1+INDEX(Performance_Vektoren!N$5:N$77,$A20+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),R20+(H21-(IF(AND(EE=1,m>$A21),0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)+$BS21)*CP21)/M21,0)","v":0.35382601552044818},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),S20+(I21-(IF(AND(EE=1,m>$A21),0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)+$BS21)*CQ21)/N21,0)","v":0.35248000000000002},{"$f":"ROUND(IF(OR($A21<n,AND($A21=n,$B21<=1)),T20+(J21-(IF(AND(EE=1,m>$A21),0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)+$BS21)*CR21)/O21,0),10)","v":0.35118137399999999},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),U20+(K21-(IF(AND(EE=1,m>$A21),0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)+$BS21)*CS21)/P21,0)","v":0.35248000000000002},{"$f":"IF(OR($A21<n,AND($A21=n,$B21<=1)),V20+(L21-(IF(AND(EE=1,m>$A21),0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)+$BS21)*CT21)/Q21,0)","v":0.35248000000000002},{"$f":"ROUND(R21*M21-(H21-IF(EE=1,0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)*CP21),2)","v":263.02},{"$f":"ROUND(S21*N21-(I21-IF(EE=1,0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)*CQ21),2)","v":264.36},{"$f":"ROUND(T21*O21-(J21-IF(EE=1,0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)*CR21),2)","v":265.67},{"$f":"ROUND(U21*P21-(K21-IF(EE=1,0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)*CS21),2)","v":264.36},{"$f":"ROUND(V21*Q21-(L21-IF(EE=1,0,Kosten_Fond!$D21+Kosten_Fond!$F21+Kosten_Fond!$H21)*CT21),2)","v":264.36},{"$f":"ROUND(W21-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z21,IF(AbschlVar=\"DK_fix\",W21*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB21,Kosten_Fond!$AA21))))*IF(Förderung=\"mit\",CN21,CP21)+AH21,2)","v":186.87},{"$f":"ROUND(X21-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z21,IF(AbschlVar=\"DK_fix\",X21*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB21,Kosten_Fond!$AA21))))*IF(Förderung=\"mit\",CO21,CQ21)+AH21,2)","v":188.21},{"$f":"ROUND(Y21-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z21,IF(AbschlVar=\"DK_fix\",Y21*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB21,Kosten_Fond!$AA21))))*CR21+AH21,2)","v":189.52},{"$f":"ROUND(Z21-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z21,IF(AbschlVar=\"DK_fix\",Z21*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB21,Kosten_Fond!$AA21))))*CS21+AH21,2)","v":188.21},{"$f":"ROUND(AA21-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z21,IF(AbschlVar=\"DK_fix\",AA21*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB21,Kosten_Fond!$AA21))))*CT21+AH21,2)","v":188.21},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F20))+(-$I$5)","v":62.31},3,3027.85,3172.32,3321.31,3172.32,3172.32,2889.39,3033.86,3182.85,3033.86,3033.86,null,null,null,null,null,null,3.4141145590000983,3.2604399999999996,3.1201147404,3.2604399999999996,3.2604399999999996,null,{"$f":"Kosten_Fond!AD21*CP21*$BG$14+IF(Fond!AI21=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD21*CQ21*$BG$14+IF(Fond!AI21=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD21*CR21*$BG$14+IF(Fond!AI21=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD21*CS21*$BG$14+IF(Fond!AI21=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD21*CT21*$BG$14+IF(Fond!AI21=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,4,{"$f":"IF(AND(Fond!$B21<=1,OR($A21<n,AND($A21=n,Fond!$B21<=1))),R20*M21,0)*Kosten_Fond!$J$10","v":0},null,3,0,{"$f":"ROUND((IF(BU21=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU21-1,Kosten_Fond!$C$18:$C$870))*$BX21,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU21-95)))","v":0},{"$f":"ROUND($BW21*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW21*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW21*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW21*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW21*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,3,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF21)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},2889.39,3033.86,3182.85,3033.86,3033.86,null,0.3,0.7,1,1,1,1,1,263.0219328639559,264.36,0.49873140597671062]
[{"$f":"IF(Fond!A21<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A21+1)-$B$16)*$B$16,A21,A21+1),0)","v":0},5,{"$f":"Kosten_Fond!T22","v":88.12},{"$f":"Kosten_Fond!U22","v":88.12},{"$f":"Kosten_Fond!V22","v":88.12},{"$f":"Kosten_Fond!W22","v":88.12},{"$f":"Kosten_Fond!X22","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),ROUND(M21*(1+INDEX(Performance_Vektoren!J$5:J$77,$A21+1))^(1/12),10),0)","v":989.89829924909998},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),ROUND(N21*(1+INDEX(Performance_Vektoren!K$5:K$77,$A21+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),ROUND(O21*(1+INDEX(Performance_Vektoren!L$5:L$77,$A21+1))^(1/12),10),0)","v":1009.9016340499001},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),ROUND(P21*(1+INDEX(Performance_Vektoren!M$5:M$77,$A21+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),ROUND(Q21*(1+INDEX(Performance_Vektoren!N$5:N$77,$A21+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),R21+(H22-(IF(AND(EE=1,m>$A22),0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)+$BS22)*CP22)/M22,0)","v":0.44284526130240837},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),S21+(I22-(IF(AND(EE=1,m>$A22),0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)+$BS22)*CQ22)/N22,0)","v":0.44059999999999999},{"$f":"ROUND(IF(OR($A22<n,AND($A22=n,$B22<=1)),T21+(J22-(IF(AND(EE=1,m>$A22),0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)+$BS22)*CR22)/O22,0),10)","v":0.43843739679999999},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),U21+(K22-(IF(AND(EE=1,m>$A22),0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)+$BS22)*CS22)/P22,0)","v":0.44059999999999999},{"$f":"IF(OR($A22<n,AND($A22=n,$B22<=1)),V21+(L22-(IF(AND(EE=1,m>$A22),0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)+$BS22)*CT22)/Q22,0)","v":0.44059999999999999},{"$f":"ROUND(R22*M22-(H22-IF(EE=1,0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)*CP22),2)","v":350.25},{"$f":"ROUND(S22*N22-(I22-IF(EE=1,0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)*CQ22),2)","v":352.48},{"$f":"ROUND(T22*O22-(J22-IF(EE=1,0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)*CR22),2)","v":354.66},{"$f":"ROUND(U22*P22-(K22-IF(EE=1,0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)*CS22),2)","v":352.48},{"$f":"ROUND(V22*Q22-(L22-IF(EE=1,0,Kosten_Fond!$D22+Kosten_Fond!$F22+Kosten_Fond!$H22)*CT22),2)","v":352.48},{"$f":"ROUND(W22-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z22,IF(AbschlVar=\"DK_fix\",W22*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB22,Kosten_Fond!$AA22))))*IF(Förderung=\"mit\",CN22,CP22)+AH22,2)","v":294.87},{"$f":"ROUND(X22-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z22,IF(AbschlVar=\"DK_fix\",X22*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB22,Kosten_Fond!$AA22))))*IF(Förderung=\"mit\",CO22,CQ22)+AH22,2)","v":297.10000000000002},{"$f":"ROUND(Y22-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z22,IF(AbschlVar=\"DK_fix\",Y22*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB22,Kosten_Fond!$AA22))))*CR22+AH22,2)","v":299.27999999999997},{"$f":"ROUND(Z22-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z22,IF(AbschlVar=\"DK_fix\",Z22*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB22,Kosten_Fond!$AA22))))*CS22+AH22,2)","v":297.10000000000002},{"$f":"ROUND(AA22-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z22,IF(AbschlVar=\"DK_fix\",AA22*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB22,Kosten_Fond!$AA22))))*CT22+AH22,2)","v":297.10000000000002},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F21))+(-$I$5)","v":83.08},4,3977.19,4229.76,4495.5,4229.76,4229.76,3838.73,4091.3,4357.04,4091.3,4091.3,null,null,null,null,null,null,4.5920527808913736,4.3178799999999997,4.0724859636000001,4.3178799999999997,4.3178799999999997,null,{"$f":"Kosten_Fond!AD22*CP22*$BG$14+IF(Fond!AI22=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD22*CQ22*$BG$14+IF(Fond!AI22=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD22*CR22*$BG$14+IF(Fond!AI22=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD22*CS22*$BG$14+IF(Fond!AI22=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD22*CT22*$BG$14+IF(Fond!AI22=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,5,{"$f":"IF(AND(Fond!$B22<=1,OR($A22<n,AND($A22=n,Fond!$B22<=1))),R21*M22,0)*Kosten_Fond!$J$10","v":0},null,4,0,{"$f":"ROUND((IF(BU22=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU22-1,Kosten_Fond!$C$18:$C$870))*$BX22,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU22-95)))","v":0},{"$f":"ROUND($BW22*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW22*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW22*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW22*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW22*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,4,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF22)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},3838.73,4091.3,4357.04,4091.3,4091.3,null,0.3,0.7,1,1,1,1,1,350.25177099377731,352.48,0.49841459494347917]
[{"$f":"IF(Fond!A22<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A22+1)-$B$16)*$B$16,A22,A22+1),0)","v":0},6,{"$f":"Kosten_Fond!T23","v":88.12},{"$f":"Kosten_Fond!U23","v":88.12},{"$f":"Kosten_Fond!V23","v":88.12},{"$f":"Kosten_Fond!W23","v":88.12},{"$f":"Kosten_Fond!X23","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),ROUND(M22*(1+INDEX(Performance_Vektoren!J$5:J$77,$A22+1))^(1/12),10),0)","v":987.38885893769998},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),ROUND(N22*(1+INDEX(Performance_Vektoren!K$5:K$77,$A22+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),ROUND(O22*(1+INDEX(Performance_Vektoren!L$5:L$77,$A22+1))^(1/12),10),0)","v":1012.392323923},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),ROUND(P22*(1+INDEX(Performance_Vektoren!M$5:M$77,$A22+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),ROUND(Q22*(1+INDEX(Performance_Vektoren!N$5:N$77,$A22+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),R22+(H23-(IF(AND(EE=1,m>$A23),0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)+$BS23)*CP23)/M23,0)","v":0.53209074873357654},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),S22+(I23-(IF(AND(EE=1,m>$A23),0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)+$BS23)*CQ23)/N23,0)","v":0.52871999999999997},{"$f":"ROUND(IF(OR($A23<n,AND($A23=n,$B23<=1)),T22+(J23-(IF(AND(EE=1,m>$A23),0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)+$BS23)*CR23)/O23,0),10)","v":0.52547875209999995},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),U22+(K23-(IF(AND(EE=1,m>$A23),0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)+$BS23)*CS23)/P23,0)","v":0.52871999999999997},{"$f":"IF(OR($A23<n,AND($A23=n,$B23<=1)),V22+(L23-(IF(AND(EE=1,m>$A23),0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)+$BS23)*CT23)/Q23,0)","v":0.52871999999999997},{"$f":"ROUND(R23*M23-(H23-IF(EE=1,0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)*CP23),2)","v":437.26},{"$f":"ROUND(S23*N23-(I23-IF(EE=1,0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)*CQ23),2)","v":440.6},{"$f":"ROUND(T23*O23-(J23-IF(EE=1,0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)*CR23),2)","v":443.87},{"$f":"ROUND(U23*P23-(K23-IF(EE=1,0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)*CS23),2)","v":440.6},{"$f":"ROUND(V23*Q23-(L23-IF(EE=1,0,Kosten_Fond!$D23+Kosten_Fond!$F23+Kosten_Fond!$H23)*CT23),2)","v":440.6},{"$f":"ROUND(W23-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z23,IF(AbschlVar=\"DK_fix\",W23*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB23,Kosten_Fond!$AA23))))*IF(Förderung=\"mit\",CN23,CP23)+AH23,2)","v":402.65},{"$f":"ROUND(X23-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z23,IF(AbschlVar=\"DK_fix\",X23*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB23,Kosten_Fond!$AA23))))*IF(Förderung=\"mit\",CO23,CQ23)+AH23,2)","v":405.99},{"$f":"ROUND(Y23-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z23,IF(AbschlVar=\"DK_fix\",Y23*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB23,Kosten_Fond!$AA23))))*CR23+AH23,2)","v":409.26},{"$f":"ROUND(Z23-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z23,IF(AbschlVar=\"DK_fix\",Z23*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB23,Kosten_Fond!$AA23))))*CS23+AH23,2)","v":405.99},{"$f":"ROUND(AA23-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z23,IF(AbschlVar=\"DK_fix\",AA23*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB23,Kosten_Fond!$AA23))))*CT23+AH23,2)","v":405.99},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F22))+(-$I$5)","v":103.85},5,4898.05,5287.2,5704.91,5287.2,5287.2,4759.59,5148.74,5566.45,5148.74,5148.74,null,null,null,null,null,null,5.8306088490492938,5.3960899999999992,5.0150346037000002,5.3960899999999992,5.3960899999999992,null,{"$f":"Kosten_Fond!AD23*CP23*$BG$14+IF(Fond!AI23=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD23*CQ23*$BG$14+IF(Fond!AI23=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD23*CR23*$BG$14+IF(Fond!AI23=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD23*CS23*$BG$14+IF(Fond!AI23=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD23*CT23*$BG$14+IF(Fond!AI23=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,6,{"$f":"IF(AND(Fond!$B23<=1,OR($A23<n,AND($A23=n,Fond!$B23<=1))),R22*M23,0)*Kosten_Fond!$J$10","v":0},null,5,0,{"$f":"ROUND((IF(BU23=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU23-1,Kosten_Fond!$C$18:$C$870))*$BX23,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU23-95)))","v":0},{"$f":"ROUND($BW23*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW23*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW23*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW23*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW23*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,5,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF23)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},4759.59,5148.74,5566.45,5148.74,5148.74,null,0.3,0.7,1,1,1,1,1,437.26047724335257,440.59999999999997,0.49809791940563602]
[{"$f":"IF(Fond!A23<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A23+1)-$B$16)*$B$16,A23,A23+1),0)","v":0},7,{"$f":"Kosten_Fond!T24","v":88.12},{"$f":"Kosten_Fond!U24","v":88.12},{"$f":"Kosten_Fond!V24","v":88.12},{"$f":"Kosten_Fond!W24","v":88.12},{"$f":"Kosten_Fond!X24","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),ROUND(M23*(1+INDEX(Performance_Vektoren!J$5:J$77,$A23+1))^(1/12),10),0)","v":984.88578017949999},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),ROUND(N23*(1+INDEX(Performance_Vektoren!K$5:K$77,$A23+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),ROUND(O23*(1+INDEX(Performance_Vektoren!L$5:L$77,$A23+1))^(1/12),10),0)","v":1014.8891565092},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),ROUND(P23*(1+INDEX(Performance_Vektoren!M$5:M$77,$A23+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),ROUND(Q23*(1+INDEX(Performance_Vektoren!N$5:N$77,$A23+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),R23+(H24-(IF(AND(EE=1,m>$A24),0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)+$BS24)*CP24)/M24,0)","v":0.62156305280516111},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),S23+(I24-(IF(AND(EE=1,m>$A24),0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)+$BS24)*CQ24)/N24,0)","v":0.61683999999999994},{"$f":"ROUND(IF(OR($A24<n,AND($A24=n,$B24<=1)),T23+(J24-(IF(AND(EE=1,m>$A24),0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)+$BS24)*CR24)/O24,0),10)","v":0.61230596810000004},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),U23+(K24-(IF(AND(EE=1,m>$A24),0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)+$BS24)*CS24)/P24,0)","v":0.61683999999999994},{"$f":"IF(OR($A24<n,AND($A24=n,$B24<=1)),V23+(L24-(IF(AND(EE=1,m>$A24),0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)+$BS24)*CT24)/Q24,0)","v":0.61683999999999994},{"$f":"ROUND(R24*M24-(H24-IF(EE=1,0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)*CP24),2)","v":524.04999999999995},{"$f":"ROUND(S24*N24-(I24-IF(EE=1,0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)*CQ24),2)","v":528.72},{"$f":"ROUND(T24*O24-(J24-IF(EE=1,0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)*CR24),2)","v":533.29999999999995},{"$f":"ROUND(U24*P24-(K24-IF(EE=1,0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)*CS24),2)","v":528.72},{"$f":"ROUND(V24*Q24-(L24-IF(EE=1,0,Kosten_Fond!$D24+Kosten_Fond!$F24+Kosten_Fond!$H24)*CT24),2)","v":528.72},{"$f":"ROUND(W24-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z24,IF(AbschlVar=\"DK_fix\",W24*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB24,Kosten_Fond!$AA24))))*IF(Förderung=\"mit\",CN24,CP24)+AH24,2)","v":510.21},{"$f":"ROUND(X24-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z24,IF(AbschlVar=\"DK_fix\",X24*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB24,Kosten_Fond!$AA24))))*IF(Förderung=\"mit\",CO24,CQ24)+AH24,2)","v":514.88},{"$f":"ROUND(Y24-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z24,IF(AbschlVar=\"DK_fix\",Y24*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB24,Kosten_Fond!$AA24))))*CR24+AH24,2)","v":519.46},{"$f":"ROUND(Z24-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z24,IF(AbschlVar=\"DK_fix\",Z24*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB24,Kosten_Fond!$AA24))))*CS24+AH24,2)","v":514.88},{"$f":"ROUND(AA24-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z24,IF(AbschlVar=\"DK_fix\",AA24*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB24,Kosten_Fond!$AA24))))*CT24+AH24,2)","v":514.88},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F23))+(-$I$5)","v":124.61999999999999},6,6036.46,6593.88,7203.87,6593.88,6593.88,5898,6455.42,7065.41,6455.42,6455.42,null,null,null,null,null,null,7.3776168322707569,6.7027699999999957,6.1243251817999997,6.7027699999999957,6.7027699999999957,null,{"$f":"Kosten_Fond!AD24*CP24*$BG$14+IF(Fond!AI24=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD24*CQ24*$BG$14+IF(Fond!AI24=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD24*CR24*$BG$14+IF(Fond!AI24=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD24*CS24*$BG$14+IF(Fond!AI24=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD24*CT24*$BG$14+IF(Fond!AI24=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,7,{"$f":"IF(AND(Fond!$B24<=1,OR($A24<n,AND($A24=n,Fond!$B24<=1))),R23*M24,0)*Kosten_Fond!$J$10","v":0},null,6,0,{"$f":"ROUND((IF(BU24=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU24-1,Kosten_Fond!$C$18:$C$870))*$BX24,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU24-95)))","v":0},{"$f":"ROUND($BW24*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW24*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW24*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW24*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW24*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,6,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF24)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},5898,6455.42,7065.41,6455.42,6455.42,null,0.3,0.7,1,1,1,1,1,524.04861219276279,528.71999999999991,0.4977813796150764]
[{"$f":"IF(Fond!A24<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A24+1)-$B$16)*$B$16,A24,A24+1),0)","v":0},8,{"$f":"Kosten_Fond!T25","v":88.12},{"$f":"Kosten_Fond!U25","v":88.12},{"$f":"Kosten_Fond!V25","v":88.12},{"$f":"Kosten_Fond!W25","v":88.12},{"$f":"Kosten_Fond!X25","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),ROUND(M24*(1+INDEX(Performance_Vektoren!J$5:J$77,$A24+1))^(1/12),10),0)","v":982.3890468477},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),ROUND(N24*(1+INDEX(Performance_Vektoren!K$5:K$77,$A24+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),ROUND(O24*(1+INDEX(Performance_Vektoren!L$5:L$77,$A24+1))^(1/12),10),0)","v":1017.3921469581001},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),ROUND(P24*(1+INDEX(Performance_Vektoren!M$5:M$77,$A24+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),ROUND(Q24*(1+INDEX(Performance_Vektoren!N$5:N$77,$A24+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),R24+(H25-(IF(AND(EE=1,m>$A25),0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)+$BS25)*CP25)/M25,0)","v":0.71126274996970129},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),S24+(I25-(IF(AND(EE=1,m>$A25),0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)+$BS25)*CQ25)/N25,0)","v":0.70495999999999992},{"$f":"ROUND(IF(OR($A25<n,AND($A25=n,$B25<=1)),T24+(J25-(IF(AND(EE=1,m>$A25),0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)+$BS25)*CR25)/O25,0),10)","v":0.69891957159999996},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),U24+(K25-(IF(AND(EE=1,m>$A25),0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)+$BS25)*CS25)/P25,0)","v":0.70495999999999992},{"$f":"IF(OR($A25<n,AND($A25=n,$B25<=1)),V24+(L25-(IF(AND(EE=1,m>$A25),0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)+$BS25)*CT25)/Q25,0)","v":0.70495999999999992},{"$f":"ROUND(R25*M25-(H25-IF(EE=1,0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)*CP25),2)","v":610.62},{"$f":"ROUND(S25*N25-(I25-IF(EE=1,0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)*CQ25),2)","v":616.84},{"$f":"ROUND(T25*O25-(J25-IF(EE=1,0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)*CR25),2)","v":622.96},{"$f":"ROUND(U25*P25-(K25-IF(EE=1,0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)*CS25),2)","v":616.84},{"$f":"ROUND(V25*Q25-(L25-IF(EE=1,0,Kosten_Fond!$D25+Kosten_Fond!$F25+Kosten_Fond!$H25)*CT25),2)","v":616.84},{"$f":"ROUND(W25-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z25,IF(AbschlVar=\"DK_fix\",W25*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB25,Kosten_Fond!$AA25))))*IF(Förderung=\"mit\",CN25,CP25)+AH25,2)","v":617.54999999999995},{"$f":"ROUND(X25-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z25,IF(AbschlVar=\"DK_fix\",X25*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB25,Kosten_Fond!$AA25))))*IF(Förderung=\"mit\",CO25,CQ25)+AH25,2)","v":623.77},{"$f":"ROUND(Y25-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z25,IF(AbschlVar=\"DK_fix\",Y25*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB25,Kosten_Fond!$AA25))))*CR25+AH25,2)","v":629.89},{"$f":"ROUND(Z25-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z25,IF(AbschlVar=\"DK_fix\",Z25*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB25,Kosten_Fond!$AA25))))*CS25+AH25,2)","v":623.77},{"$f":"ROUND(AA25-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z25,IF(AbschlVar=\"DK_fix\",AA25*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB25,Kosten_Fond!$AA25))))*CT25+AH25,2)","v":623.77},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F24))+(-$I$5)","v":145.38999999999999},7,7140.71,7900.56,8747.81,7900.56,7900.56,7002.25,7762.1,8609.35,7762.1,7762.1,null,null,null,null,null,null,8.972470423220642,8.0094499999999922,7.2013063256000001,8.0094499999999922,8.0094499999999922,null,{"$f":"Kosten_Fond!AD25*CP25*$BG$14+IF(Fond!AI25=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD25*CQ25*$BG$14+IF(Fond!AI25=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD25*CR25*$BG$14+IF(Fond!AI25=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD25*CS25*$BG$14+IF(Fond!AI25=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD25*CT25*$BG$14+IF(Fond!AI25=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,8,{"$f":"IF(AND(Fond!$B25<=1,OR($A25<n,AND($A25=n,Fond!$B25<=1))),R24*M25,0)*Kosten_Fond!$J$10","v":0},null,7,0,{"$f":"ROUND((IF(BU25=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU25-1,Kosten_Fond!$C$18:$C$870))*$BX25,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU25-95)))","v":0},{"$f":"ROUND($BW25*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW25*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW25*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW25*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW25*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,7,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF25)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},7002.25,7762.1,8609.35,7762.1,7762.1,null,0.3,0.7,1,1,1,1,1,610.61673500100881,616.83999999999992,0.49746497582296206]
[{"$f":"IF(Fond!A25<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A25+1)-$B$16)*$B$16,A25,A25+1),0)","v":0},9,{"$f":"Kosten_Fond!T26","v":88.12},{"$f":"Kosten_Fond!U26","v":88.12},{"$f":"Kosten_Fond!V26","v":88.12},{"$f":"Kosten_Fond!W26","v":88.12},{"$f":"Kosten_Fond!X26","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),ROUND(M25*(1+INDEX(Performance_Vektoren!J$5:J$77,$A25+1))^(1/12),10),0)","v":979.89864285620001},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),ROUND(N25*(1+INDEX(Performance_Vektoren!K$5:K$77,$A25+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),ROUND(O25*(1+INDEX(Performance_Vektoren!L$5:L$77,$A25+1))^(1/12),10),0)","v":1019.9013104567},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),ROUND(P25*(1+INDEX(Performance_Vektoren!M$5:M$77,$A25+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),ROUND(Q25*(1+INDEX(Performance_Vektoren!N$5:N$77,$A25+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),R25+(H26-(IF(AND(EE=1,m>$A26),0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)+$BS26)*CP26)/M26,0)","v":0.80119041814479808},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),S25+(I26-(IF(AND(EE=1,m>$A26),0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)+$BS26)*CQ26)/N26,0)","v":0.7930799999999999},{"$f":"ROUND(IF(OR($A26<n,AND($A26=n,$B26<=1)),T25+(J26-(IF(AND(EE=1,m>$A26),0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)+$BS26)*CR26)/O26,0),10)","v":0.78532008809999998},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),U25+(K26-(IF(AND(EE=1,m>$A26),0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)+$BS26)*CS26)/P26,0)","v":0.7930799999999999},{"$f":"IF(OR($A26<n,AND($A26=n,$B26<=1)),V25+(L26-(IF(AND(EE=1,m>$A26),0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)+$BS26)*CT26)/Q26,0)","v":0.7930799999999999},{"$f":"ROUND(R26*M26-(H26-IF(EE=1,0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)*CP26),2)","v":696.97},{"$f":"ROUND(S26*N26-(I26-IF(EE=1,0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)*CQ26),2)","v":704.96},{"$f":"ROUND(T26*O26-(J26-IF(EE=1,0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)*CR26),2)","v":712.83},{"$f":"ROUND(U26*P26-(K26-IF(EE=1,0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)*CS26),2)","v":704.96},{"$f":"ROUND(V26*Q26-(L26-IF(EE=1,0,Kosten_Fond!$D26+Kosten_Fond!$F26+Kosten_Fond!$H26)*CT26),2)","v":704.96},{"$f":"ROUND(W26-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z26,IF(AbschlVar=\"DK_fix\",W26*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB26,Kosten_Fond!$AA26))))*IF(Förderung=\"mit\",CN26,CP26)+AH26,2)","v":724.67},{"$f":"ROUND(X26-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z26,IF(AbschlVar=\"DK_fix\",X26*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB26,Kosten_Fond!$AA26))))*IF(Förderung=\"mit\",CO26,CQ26)+AH26,2)","v":732.66},{"$f":"ROUND(Y26-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z26,IF(AbschlVar=\"DK_fix\",Y26*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB26,Kosten_Fond!$AA26))))*CR26+AH26,2)","v":740.53},{"$f":"ROUND(Z26-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z26,IF(AbschlVar=\"DK_fix\",Z26*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB26,Kosten_Fond!$AA26))))*CS26+AH26,2)","v":732.66},{"$f":"ROUND(AA26-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z26,IF(AbschlVar=\"DK_fix\",AA26*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB26,Kosten_Fond!$AA26))))*CT26+AH26,2)","v":732.66},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F25))+(-$I$5)","v":166.16},8,8211.84,9207.24,10338.06,9207.24,9207.24,8073.38,9068.7800000000007,10199.6,9068.7800000000007,9068.7800000000007,null,null,null,null,null,null,10.616649382962754,9.3161299999999994,8.2469190864000002,9.3161299999999994,9.3161299999999994,null,{"$f":"Kosten_Fond!AD26*CP26*$BG$14+IF(Fond!AI26=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD26*CQ26*$BG$14+IF(Fond!AI26=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD26*CR26*$BG$14+IF(Fond!AI26=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD26*CS26*$BG$14+IF(Fond!AI26=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD26*CT26*$BG$14+IF(Fond!AI26=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,9,{"$f":"IF(AND(Fond!$B26<=1,OR($A26<n,AND($A26=n,Fond!$B26<=1))),R25*M26,0)*Kosten_Fond!$J$10","v":0},null,8,0,{"$f":"ROUND((IF(BU26=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU26-1,Kosten_Fond!$C$18:$C$870))*$BX26,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU26-95)))","v":0},{"$f":"ROUND($BW26*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW26*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW26*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW26*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW26*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,8,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF26)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},8073.38,9068.7800000000007,10199.6,9068.7800000000007,9068.7800000000007,null,0.3,0.7,1,1,1,1,1,696.96540340947899,704.95999999999992,0.49714870827967095]
[{"$f":"IF(Fond!A26<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A26+1)-$B$16)*$B$16,A26,A26+1),0)","v":0},10,{"$f":"Kosten_Fond!T27","v":88.12},{"$f":"Kosten_Fond!U27","v":88.12},{"$f":"Kosten_Fond!V27","v":88.12},{"$f":"Kosten_Fond!W27","v":88.12},{"$f":"Kosten_Fond!X27","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),ROUND(M26*(1+INDEX(Performance_Vektoren!J$5:J$77,$A26+1))^(1/12),10),0)","v":977.41455215990004},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),ROUND(N26*(1+INDEX(Performance_Vektoren!K$5:K$77,$A26+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),ROUND(O26*(1+INDEX(Performance_Vektoren!L$5:L$77,$A26+1))^(1/12),10),0)","v":1022.4166622294},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),ROUND(P26*(1+INDEX(Performance_Vektoren!M$5:M$77,$A26+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),ROUND(Q26*(1+INDEX(Performance_Vektoren!N$5:N$77,$A26+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),R26+(H27-(IF(AND(EE=1,m>$A27),0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)+$BS27)*CP27)/M27,0)","v":0.89134663671681702},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),S26+(I27-(IF(AND(EE=1,m>$A27),0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)+$BS27)*CQ27)/N27,0)","v":0.88119999999999987},{"$f":"ROUND(IF(OR($A27<n,AND($A27=n,$B27<=1)),T26+(J27-(IF(AND(EE=1,m>$A27),0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)+$BS27)*CR27)/O27,0),10)","v":0.87150804189999997},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),U26+(K27-(IF(AND(EE=1,m>$A27),0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)+$BS27)*CS27)/P27,0)","v":0.88119999999999987},{"$f":"IF(OR($A27<n,AND($A27=n,$B27<=1)),V26+(L27-(IF(AND(EE=1,m>$A27),0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)+$BS27)*CT27)/Q27,0)","v":0.88119999999999987},{"$f":"ROUND(R27*M27-(H27-IF(EE=1,0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)*CP27),2)","v":783.1},{"$f":"ROUND(S27*N27-(I27-IF(EE=1,0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)*CQ27),2)","v":793.08},{"$f":"ROUND(T27*O27-(J27-IF(EE=1,0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)*CR27),2)","v":802.92},{"$f":"ROUND(U27*P27-(K27-IF(EE=1,0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)*CS27),2)","v":793.08},{"$f":"ROUND(V27*Q27-(L27-IF(EE=1,0,Kosten_Fond!$D27+Kosten_Fond!$F27+Kosten_Fond!$H27)*CT27),2)","v":793.08},{"$f":"ROUND(W27-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z27,IF(AbschlVar=\"DK_fix\",W27*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB27,Kosten_Fond!$AA27))))*IF(Förderung=\"mit\",CN27,CP27)+AH27,2)","v":831.57},{"$f":"ROUND(X27-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z27,IF(AbschlVar=\"DK_fix\",X27*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB27,Kosten_Fond!$AA27))))*IF(Förderung=\"mit\",CO27,CQ27)+AH27,2)","v":841.55},{"$f":"ROUND(Y27-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z27,IF(AbschlVar=\"DK_fix\",Y27*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB27,Kosten_Fond!$AA27))))*CR27+AH27,2)","v":851.39},{"$f":"ROUND(Z27-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z27,IF(AbschlVar=\"DK_fix\",Z27*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB27,Kosten_Fond!$AA27))))*CS27+AH27,2)","v":841.55},{"$f":"ROUND(AA27-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z27,IF(AbschlVar=\"DK_fix\",AA27*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB27,Kosten_Fond!$AA27))))*CT27+AH27,2)","v":841.55},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F26))+(-$I$5)","v":186.93},9,9250.83,10513.92,11976.02,10513.92,10513.92,9112.3700000000008,10375.459999999999,11837.56,10375.459999999999,10375.459999999999,null,null,null,null,null,null,12.311679238366816,10.622810000000007,9.2620771067999996,10.622810000000007,10.622810000000007,null,{"$f":"Kosten_Fond!AD27*CP27*$BG$14+IF(Fond!AI27=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD27*CQ27*$BG$14+IF(Fond!AI27=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD27*CR27*$BG$14+IF(Fond!AI27=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD27*CS27*$BG$14+IF(Fond!AI27=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD27*CT27*$BG$14+IF(Fond!AI27=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,10,{"$f":"IF(AND(Fond!$B27<=1,OR($A27<n,AND($A27=n,Fond!$B27<=1))),R26*M27,0)*Kosten_Fond!$J$10","v":0},null,9,0,{"$f":"ROUND((IF(BU27=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU27-1,Kosten_Fond!$C$18:$C$870))*$BX27,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU27-95)))","v":0},{"$f":"ROUND($BW27*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW27*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW27*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW27*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW27*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,9,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF27)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},9112.3700000000008,10375.459999999999,11837.56,10375.459999999999,10375.459999999999,null,0.3,0.7,1,1,1,1,1,783.09517374580082,793.07999999999993,0.49683257723490531]
[{"$f":"IF(Fond!A27<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A27+1)-$B$16)*$B$16,A27,A27+1),0)","v":0},11,{"$f":"Kosten_Fond!T28","v":88.12},{"$f":"Kosten_Fond!U28","v":88.12},{"$f":"Kosten_Fond!V28","v":88.12},{"$f":"Kosten_Fond!W28","v":88.12},{"$f":"Kosten_Fond!X28","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),ROUND(M27*(1+INDEX(Performance_Vektoren!J$5:J$77,$A27+1))^(1/12),10),0)","v":974.93675875429994},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),ROUND(N27*(1+INDEX(Performance_Vektoren!K$5:K$77,$A27+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),ROUND(O27*(1+INDEX(Performance_Vektoren!L$5:L$77,$A27+1))^(1/12),10),0)","v":1024.9382175382},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),ROUND(P27*(1+INDEX(Performance_Vektoren!M$5:M$77,$A27+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),ROUND(Q27*(1+INDEX(Performance_Vektoren!N$5:N$77,$A27+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),R27+(H28-(IF(AND(EE=1,m>$A28),0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)+$BS28)*CP28)/M28,0)","v":0.98173198654462845},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),S27+(I28-(IF(AND(EE=1,m>$A28),0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)+$BS28)*CQ28)/N28,0)","v":0.96931999999999985},{"$f":"ROUND(IF(OR($A28<n,AND($A28=n,$B28<=1)),T27+(J28-(IF(AND(EE=1,m>$A28),0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)+$BS28)*CR28)/O28,0),10)","v":0.95748395590000002},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),U27+(K28-(IF(AND(EE=1,m>$A28),0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)+$BS28)*CS28)/P28,0)","v":0.96931999999999985},{"$f":"IF(OR($A28<n,AND($A28=n,$B28<=1)),V27+(L28-(IF(AND(EE=1,m>$A28),0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)+$BS28)*CT28)/Q28,0)","v":0.96931999999999985},{"$f":"ROUND(R28*M28-(H28-IF(EE=1,0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)*CP28),2)","v":869.01},{"$f":"ROUND(S28*N28-(I28-IF(EE=1,0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)*CQ28),2)","v":881.2},{"$f":"ROUND(T28*O28-(J28-IF(EE=1,0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)*CR28),2)","v":893.24},{"$f":"ROUND(U28*P28-(K28-IF(EE=1,0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)*CS28),2)","v":881.2},{"$f":"ROUND(V28*Q28-(L28-IF(EE=1,0,Kosten_Fond!$D28+Kosten_Fond!$F28+Kosten_Fond!$H28)*CT28),2)","v":881.2},{"$f":"ROUND(W28-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z28,IF(AbschlVar=\"DK_fix\",W28*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB28,Kosten_Fond!$AA28))))*IF(Förderung=\"mit\",CN28,CP28)+AH28,2)","v":938.25},{"$f":"ROUND(X28-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z28,IF(AbschlVar=\"DK_fix\",X28*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB28,Kosten_Fond!$AA28))))*IF(Förderung=\"mit\",CO28,CQ28)+AH28,2)","v":950.44},{"$f":"ROUND(Y28-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z28,IF(AbschlVar=\"DK_fix\",Y28*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB28,Kosten_Fond!$AA28))))*CR28+AH28,2)","v":962.48},{"$f":"ROUND(Z28-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z28,IF(AbschlVar=\"DK_fix\",Z28*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB28,Kosten_Fond!$AA28))))*CS28+AH28,2)","v":950.44},{"$f":"ROUND(AA28-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z28,IF(AbschlVar=\"DK_fix\",AA28*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB28,Kosten_Fond!$AA28))))*CT28+AH28,2)","v":950.44},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F27))+(-$I$5)","v":207.70000000000002},10,10258.65,11820.6,13663.12,11820.6,11820.6,10120.19,11682.14,13524.66,11682.14,11682.14,null,null,null,null,null,null,14.059132697546064,11.929490000000014,10.247667417800001,11.929490000000014,11.929490000000014,null,{"$f":"Kosten_Fond!AD28*CP28*$BG$14+IF(Fond!AI28=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD28*CQ28*$BG$14+IF(Fond!AI28=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD28*CR28*$BG$14+IF(Fond!AI28=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD28*CS28*$BG$14+IF(Fond!AI28=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD28*CT28*$BG$14+IF(Fond!AI28=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,11,{"$f":"IF(AND(Fond!$B28<=1,OR($A28<n,AND($A28=n,Fond!$B28<=1))),R27*M28,0)*Kosten_Fond!$J$10","v":0},null,10,0,{"$f":"ROUND((IF(BU28=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU28-1,Kosten_Fond!$C$18:$C$870))*$BX28,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU28-95)))","v":0},{"$f":"ROUND($BW28*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW28*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW28*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW28*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW28*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,10,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF28)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},10120.19,11682.14,13524.66,11682.14,11682.14,null,0.3,0.7,1,1,1,1,1,869.00660092724002,881.19999999999982,0.49651658293760864]
[{"$f":"IF(Fond!A28<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A28+1)-$B$16)*$B$16,A28,A28+1),0)","v":0},12,{"$f":"Kosten_Fond!T29","v":88.12},{"$f":"Kosten_Fond!U29","v":88.12},{"$f":"Kosten_Fond!V29","v":88.12},{"$f":"Kosten_Fond!W29","v":88.12},{"$f":"Kosten_Fond!X29","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),ROUND(M28*(1+INDEX(Performance_Vektoren!J$5:J$77,$A28+1))^(1/12),10),0)","v":972.46524667539995},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),ROUND(N28*(1+INDEX(Performance_Vektoren!K$5:K$77,$A28+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),ROUND(O28*(1+INDEX(Performance_Vektoren!L$5:L$77,$A28+1))^(1/12),10),0)","v":1027.4659916825999},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),ROUND(P28*(1+INDEX(Performance_Vektoren!M$5:M$77,$A28+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),ROUND(Q28*(1+INDEX(Performance_Vektoren!N$5:N$77,$A28+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),R28+(H29-(IF(AND(EE=1,m>$A29),0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)+$BS29)*CP29)/M29,0)","v":1.0723470499633561},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),S28+(I29-(IF(AND(EE=1,m>$A29),0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)+$BS29)*CQ29)/N29,0)","v":1.0574399999999999},{"$f":"ROUND(IF(OR($A29<n,AND($A29=n,$B29<=1)),T28+(J29-(IF(AND(EE=1,m>$A29),0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)+$BS29)*CR29)/O29,0),10)","v":1.0432483517},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),U28+(K29-(IF(AND(EE=1,m>$A29),0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)+$BS29)*CS29)/P29,0)","v":1.0574399999999999},{"$f":"IF(OR($A29<n,AND($A29=n,$B29<=1)),V28+(L29-(IF(AND(EE=1,m>$A29),0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)+$BS29)*CT29)/Q29,0)","v":1.0574399999999999},{"$f":"ROUND(R29*M29-(H29-IF(EE=1,0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)*CP29),2)","v":954.7},{"$f":"ROUND(S29*N29-(I29-IF(EE=1,0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)*CQ29),2)","v":969.32},{"$f":"ROUND(T29*O29-(J29-IF(EE=1,0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)*CR29),2)","v":983.78},{"$f":"ROUND(U29*P29-(K29-IF(EE=1,0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)*CS29),2)","v":969.32},{"$f":"ROUND(V29*Q29-(L29-IF(EE=1,0,Kosten_Fond!$D29+Kosten_Fond!$F29+Kosten_Fond!$H29)*CT29),2)","v":969.32},{"$f":"ROUND(W29-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z29,IF(AbschlVar=\"DK_fix\",W29*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB29,Kosten_Fond!$AA29))))*IF(Förderung=\"mit\",CN29,CP29)+AH29,2)","v":1044.71},{"$f":"ROUND(X29-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z29,IF(AbschlVar=\"DK_fix\",X29*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB29,Kosten_Fond!$AA29))))*IF(Förderung=\"mit\",CO29,CQ29)+AH29,2)","v":1059.33},{"$f":"ROUND(Y29-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z29,IF(AbschlVar=\"DK_fix\",Y29*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB29,Kosten_Fond!$AA29))))*CR29+AH29,2)","v":1073.79},{"$f":"ROUND(Z29-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z29,IF(AbschlVar=\"DK_fix\",Z29*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB29,Kosten_Fond!$AA29))))*CS29+AH29,2)","v":1059.33},{"$f":"ROUND(AA29-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z29,IF(AbschlVar=\"DK_fix\",AA29*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB29,Kosten_Fond!$AA29))))*CT29+AH29,2)","v":1059.33},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F28))+(-$I$5)","v":228.47000000000003},11,11236.24,13127.28,15400.83,13127.28,13127.28,11097.78,12988.82,15262.37,12988.82,12988.82,null,null,null,null,null,null,15.860631109070761,13.236170000000021,11.2045512148,13.236170000000021,13.236170000000021,null,{"$f":"Kosten_Fond!AD29*CP29*$BG$14+IF(Fond!AI29=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD29*CQ29*$BG$14+IF(Fond!AI29=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD29*CR29*$BG$14+IF(Fond!AI29=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD29*CS29*$BG$14+IF(Fond!AI29=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD29*CT29*$BG$14+IF(Fond!AI29=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,0,12,{"$f":"IF(AND(Fond!$B29<=1,OR($A29<n,AND($A29=n,Fond!$B29<=1))),R28*M29,0)*Kosten_Fond!$J$10","v":0},null,11,0,{"$f":"ROUND((IF(BU29=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU29-1,Kosten_Fond!$C$18:$C$870))*$BX29,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU29-95)))","v":0},{"$f":"ROUND($BW29*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW29*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW29*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW29*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW29*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,11,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF29)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},11097.78,12988.82,15262.37,12988.82,12988.82,null,0.3,0.7,1,1,1,1,1,954.70023846425249,969.31999999999982,0.49620072563596918]
[{"$f":"IF(Fond!A29<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A29+1)-$B$16)*$B$16,A29,A29+1),0)","v":1},1,{"$f":"Kosten_Fond!T30","v":88.12},{"$f":"Kosten_Fond!U30","v":88.12},{"$f":"Kosten_Fond!V30","v":88.12},{"$f":"Kosten_Fond!W30","v":88.12},{"$f":"Kosten_Fond!X30","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),ROUND(M29*(1+INDEX(Performance_Vektoren!J$5:J$77,$A29+1))^(1/12),10),0)","v":969.99999999980002},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),ROUND(N29*(1+INDEX(Performance_Vektoren!K$5:K$77,$A29+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),ROUND(O29*(1+INDEX(Performance_Vektoren!L$5:L$77,$A29+1))^(1/12),10),0)","v":1030},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),ROUND(P29*(1+INDEX(Performance_Vektoren!M$5:M$77,$A29+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),ROUND(Q29*(1+INDEX(Performance_Vektoren!N$5:N$77,$A29+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),R29+(H30-(IF(AND(EE=1,m>$A30),0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)+$BS30)*CP30)/M30,0)","v":1.1631924107881171},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),S29+(I30-(IF(AND(EE=1,m>$A30),0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)+$BS30)*CQ30)/N30,0)","v":1.1455599999999999},{"$f":"ROUND(IF(OR($A30<n,AND($A30=n,$B30<=1)),T29+(J30-(IF(AND(EE=1,m>$A30),0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)+$BS30)*CR30)/O30,0),10)","v":1.1288017498},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),U29+(K30-(IF(AND(EE=1,m>$A30),0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)+$BS30)*CS30)/P30,0)","v":1.1455599999999999},{"$f":"IF(OR($A30<n,AND($A30=n,$B30<=1)),V29+(L30-(IF(AND(EE=1,m>$A30),0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)+$BS30)*CT30)/Q30,0)","v":1.1455599999999999},{"$f":"ROUND(R30*M30-(H30-IF(EE=1,0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)*CP30),2)","v":1040.18},{"$f":"ROUND(S30*N30-(I30-IF(EE=1,0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)*CQ30),2)","v":1057.44},{"$f":"ROUND(T30*O30-(J30-IF(EE=1,0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)*CR30),2)","v":1074.55},{"$f":"ROUND(U30*P30-(K30-IF(EE=1,0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)*CS30),2)","v":1057.44},{"$f":"ROUND(V30*Q30-(L30-IF(EE=1,0,Kosten_Fond!$D30+Kosten_Fond!$F30+Kosten_Fond!$H30)*CT30),2)","v":1057.44},{"$f":"ROUND(W30-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z30,IF(AbschlVar=\"DK_fix\",W30*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB30,Kosten_Fond!$AA30))))*IF(Förderung=\"mit\",CN30,CP30)+AH30,2)","v":1150.96},{"$f":"ROUND(X30-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z30,IF(AbschlVar=\"DK_fix\",X30*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB30,Kosten_Fond!$AA30))))*IF(Förderung=\"mit\",CO30,CQ30)+AH30,2)","v":1168.22},{"$f":"ROUND(Y30-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z30,IF(AbschlVar=\"DK_fix\",Y30*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB30,Kosten_Fond!$AA30))))*CR30+AH30,2)","v":1185.33},{"$f":"ROUND(Z30-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z30,IF(AbschlVar=\"DK_fix\",Z30*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB30,Kosten_Fond!$AA30))))*CS30+AH30,2)","v":1168.22},{"$f":"ROUND(AA30-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z30,IF(AbschlVar=\"DK_fix\",AA30*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB30,Kosten_Fond!$AA30))))*CT30+AH30,2)","v":1168.22},null,{"$f":"IF(AND(Kosten_je_Tarif!$R$3=99,m>0),0,SUM(Kosten_Fond!$F$18:'Kosten_Fond'!F29))+(-$I$5)","v":249.24000000000004},12,12184.5,14433.96,17190.669999999998,14433.96,14433.96,12184.5,14433.96,17190.669999999998,14433.96,14433.96,null,null,null,null,null,null,17.717845966312598,14.542850000000028,12.133564610000001,14.542850000000028,14.542850000000028,null,{"$f":"Kosten_Fond!AD30*CP30*$BG$14+IF(Fond!AI30=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD30*CQ30*$BG$14+IF(Fond!AI30=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD30*CR30*$BG$14+IF(Fond!AI30=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD30*CS30*$BG$14+IF(Fond!AI30=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD30*CT30*$BG$14+IF(Fond!AI30=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,1,1,{"$f":"IF(AND(Fond!$B30<=1,OR($A30<n,AND($A30=n,Fond!$B30<=1))),R29*M30,0)*Kosten_Fond!$J$10","v":0},null,12,0,{"$f":"ROUND((IF(BU30=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU30-1,Kosten_Fond!$C$18:$C$870))*$BX30,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU30-95)))","v":0},{"$f":"ROUND($BW30*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW30*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW30*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW30*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW30*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,12,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF30)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},12184.5,14433.96,17190.669999999998,14433.96,14433.96,null,0.3,0.7,1,1,1,1,1,1040.176638464241,1057.4399999999998,0.49588500557747334]
[{"$f":"IF(Fond!A30<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A30+1)-$B$16)*$B$16,A30,A30+1),0)","v":1},2,{"$f":"Kosten_Fond!T31","v":88.12},{"$f":"Kosten_Fond!U31","v":88.12},{"$f":"Kosten_Fond!V31","v":88.12},{"$f":"Kosten_Fond!W31","v":88.12},{"$f":"Kosten_Fond!X31","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),ROUND(M30*(1+INDEX(Performance_Vektoren!J$5:J$77,$A30+1))^(1/12),10),0)","v":967.54100284440005},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),ROUND(N30*(1+INDEX(Performance_Vektoren!K$5:K$77,$A30+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),ROUND(O30*(1+INDEX(Performance_Vektoren!L$5:L$77,$A30+1))^(1/12),10),0)","v":1032.5402578655001},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),ROUND(P30*(1+INDEX(Performance_Vektoren!M$5:M$77,$A30+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),ROUND(Q30*(1+INDEX(Performance_Vektoren!N$5:N$77,$A30+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),R30+(H31-(IF(AND(EE=1,m>$A31),0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)+$BS31)*CP31)/M31,0)","v":1.2542686543177894},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),S30+(I31-(IF(AND(EE=1,m>$A31),0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)+$BS31)*CQ31)/N31,0)","v":1.2336799999999999},{"$f":"ROUND(IF(OR($A31<n,AND($A31=n,$B31<=1)),T30+(J31-(IF(AND(EE=1,m>$A31),0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)+$BS31)*CR31)/O31,0),10)","v":1.2141446692},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),U30+(K31-(IF(AND(EE=1,m>$A31),0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)+$BS31)*CS31)/P31,0)","v":1.2336799999999999},{"$f":"IF(OR($A31<n,AND($A31=n,$B31<=1)),V30+(L31-(IF(AND(EE=1,m>$A31),0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)+$BS31)*CT31)/Q31,0)","v":1.2336799999999999},{"$f":"ROUND(R31*M31-(H31-IF(EE=1,0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)*CP31),2)","v":1125.44},{"$f":"ROUND(S31*N31-(I31-IF(EE=1,0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)*CQ31),2)","v":1145.56},{"$f":"ROUND(T31*O31-(J31-IF(EE=1,0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)*CR31),2)","v":1165.53},{"$f":"ROUND(U31*P31-(K31-IF(EE=1,0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)*CS31),2)","v":1145.56},{"$f":"ROUND(V31*Q31-(L31-IF(EE=1,0,Kosten_Fond!$D31+Kosten_Fond!$F31+Kosten_Fond!$H31)*CT31),2)","v":1145.56},{"$f":"ROUND(W31-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z31,IF(AbschlVar=\"DK_fix\",W31*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB31,Kosten_Fond!$AA31))))*IF(Förderung=\"mit\",CN31,CP31)+AH31,2)","v":986.98},{"$f":"ROUND(X31-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z31,IF(AbschlVar=\"DK_fix\",X31*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB31,Kosten_Fond!$AA31))))*IF(Förderung=\"mit\",CO31,CQ31)+AH31,2)","v":1007.1},{"$f":"ROUND(Y31-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z31,IF(AbschlVar=\"DK_fix\",Y31*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB31,Kosten_Fond!$AA31))))*CR31+AH31,2)","v":1027.07},{"$f":"ROUND(Z31-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z31,IF(AbschlVar=\"DK_fix\",Z31*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB31,Kosten_Fond!$AA31))))*CS31+AH31,2)","v":1007.1},{"$f":"ROUND(AA31-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z31,IF(AbschlVar=\"DK_fix\",AA31*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB31,Kosten_Fond!$AA31))))*CT31+AH31,2)","v":1007.1},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A31*12+B31-1))/60,0)+(-$I$5)*(60-(A31*12+B31-1))/60","v":0},13,13104.31,15740.64,19034.21,15740.64,15740.64,13104.31,15740.64,19034.21,15740.64,15740.64,null,null,null,null,null,null,19.632500458314514,15.849530000000035,13.035519362600001,15.849530000000035,15.849530000000035,null,{"$f":"Kosten_Fond!AD31*CP31*$BG$14+IF(Fond!AI31=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD31*CQ31*$BG$14+IF(Fond!AI31=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD31*CR31*$BG$14+IF(Fond!AI31=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD31*CS31*$BG$14+IF(Fond!AI31=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD31*CT31*$BG$14+IF(Fond!AI31=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,1,2,{"$f":"IF(AND(Fond!$B31<=1,OR($A31<n,AND($A31=n,Fond!$B31<=1))),R30*M31,0)*Kosten_Fond!$J$10","v":0},null,13,0,{"$f":"ROUND((IF(BU31=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU31-1,Kosten_Fond!$C$18:$C$870))*$BX31,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU31-95)))","v":0},{"$f":"ROUND($BW31*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW31*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW31*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW31*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW31*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,13,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF31)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},13104.31,15740.64,19034.21,15740.64,15740.64,null,0.3,0.7,1,1,1,1,1,1125.4363516349301,1145.56,0.49556942300885198]
[{"$f":"IF(Fond!A31<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A31+1)-$B$16)*$B$16,A31,A31+1),0)","v":1},3,{"$f":"Kosten_Fond!T32","v":88.12},{"$f":"Kosten_Fond!U32","v":88.12},{"$f":"Kosten_Fond!V32","v":88.12},{"$f":"Kosten_Fond!W32","v":88.12},{"$f":"Kosten_Fond!X32","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),ROUND(M31*(1+INDEX(Performance_Vektoren!J$5:J$77,$A31+1))^(1/12),10),0)","v":965.08823936629994},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),ROUND(N31*(1+INDEX(Performance_Vektoren!K$5:K$77,$A31+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),ROUND(O31*(1+INDEX(Performance_Vektoren!L$5:L$77,$A31+1))^(1/12),10),0)","v":1035.0867806921999},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),ROUND(P31*(1+INDEX(Performance_Vektoren!M$5:M$77,$A31+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),ROUND(Q31*(1+INDEX(Performance_Vektoren!N$5:N$77,$A31+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),R31+(H32-(IF(AND(EE=1,m>$A32),0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)+$BS32)*CP32)/M32,0)","v":1.3455763673387893},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),S31+(I32-(IF(AND(EE=1,m>$A32),0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)+$BS32)*CQ32)/N32,0)","v":1.3217999999999999},{"$f":"ROUND(IF(OR($A32<n,AND($A32=n,$B32<=1)),T31+(J32-(IF(AND(EE=1,m>$A32),0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)+$BS32)*CR32)/O32,0),10)","v":1.2992776278},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),U31+(K32-(IF(AND(EE=1,m>$A32),0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)+$BS32)*CS32)/P32,0)","v":1.3217999999999999},{"$f":"IF(OR($A32<n,AND($A32=n,$B32<=1)),V31+(L32-(IF(AND(EE=1,m>$A32),0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)+$BS32)*CT32)/Q32,0)","v":1.3217999999999999},{"$f":"ROUND(R32*M32-(H32-IF(EE=1,0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)*CP32),2)","v":1210.48},{"$f":"ROUND(S32*N32-(I32-IF(EE=1,0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)*CQ32),2)","v":1233.68},{"$f":"ROUND(T32*O32-(J32-IF(EE=1,0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)*CR32),2)","v":1256.75},{"$f":"ROUND(U32*P32-(K32-IF(EE=1,0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)*CS32),2)","v":1233.68},{"$f":"ROUND(V32*Q32-(L32-IF(EE=1,0,Kosten_Fond!$D32+Kosten_Fond!$F32+Kosten_Fond!$H32)*CT32),2)","v":1233.68},{"$f":"ROUND(W32-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z32,IF(AbschlVar=\"DK_fix\",W32*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB32,Kosten_Fond!$AA32))))*IF(Förderung=\"mit\",CN32,CP32)+AH32,2)","v":1072.02},{"$f":"ROUND(X32-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z32,IF(AbschlVar=\"DK_fix\",X32*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB32,Kosten_Fond!$AA32))))*IF(Förderung=\"mit\",CO32,CQ32)+AH32,2)","v":1095.22},{"$f":"ROUND(Y32-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z32,IF(AbschlVar=\"DK_fix\",Y32*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB32,Kosten_Fond!$AA32))))*CR32+AH32,2)","v":1118.29},{"$f":"ROUND(Z32-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z32,IF(AbschlVar=\"DK_fix\",Z32*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB32,Kosten_Fond!$AA32))))*CS32+AH32,2)","v":1095.22},{"$f":"ROUND(AA32-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z32,IF(AbschlVar=\"DK_fix\",AA32*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB32,Kosten_Fond!$AA32))))*CT32+AH32,2)","v":1095.22},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A32*12+B32-1))/60,0)+(-$I$5)*(60-(A32*12+B32-1))/60","v":0},14,13996.53,17047.32,20933.05,17047.32,17047.32,13996.53,17047.32,20933.05,17047.32,17047.32,null,null,null,null,null,null,21.606371068625535,17.156210000000023,13.911203588499999,17.156210000000023,17.156210000000023,null,{"$f":"Kosten_Fond!AD32*CP32*$BG$14+IF(Fond!AI32=n,-Fond!$AT$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD32*CQ32*$BG$14+IF(Fond!AI32=n,-Fond!$AU$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD32*CR32*$BG$14+IF(Fond!AI32=n,-Fond!$AV$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD32*CS32*$BG$14+IF(Fond!AI32=n,-Fond!$AW$18,0)","v":1439.9424000000004},{"$f":"Kosten_Fond!AD32*CT32*$BG$14+IF(Fond!AI32=n,-Fond!$AX$18,0)","v":1439.9424000000004},null,null,null,null,null,null,1,3,{"$f":"IF(AND(Fond!$B32<=1,OR($A32<n,AND($A32=n,Fond!$B32<=1))),R31*M32,0)*Kosten_Fond!$J$10","v":0},null,14,0,{"$f":"ROUND((IF(BU32=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU32-1,Kosten_Fond!$C$18:$C$870))*$BX32,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU32-95)))","v":0},{"$f":"ROUND($BW32*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW32*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW32*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW32*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW32*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,14,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF32)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},13996.53,17047.32,20933.05,17047.32,17047.32,null,0.3,0.7,1,1,1,1,1,1210.4799272878936,1233.6799999999998,0.49525397817608241]
[{"$f":"IF(Fond!A32<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A32+1)-$B$16)*$B$16,A32,A32+1),0)","v":1},4,{"$f":"Kosten_Fond!T33","v":88.12},{"$f":"Kosten_Fond!U33","v":88.12},{"$f":"Kosten_Fond!V33","v":88.12},{"$f":"Kosten_Fond!W33","v":88.12},{"$f":"Kosten_Fond!X33","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),ROUND(M32*(1+INDEX(Performance_Vektoren!J$5:J$77,$A32+1))^(1/12),10),0)","v":962.64169376289999},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),ROUND(N32*(1+INDEX(Performance_Vektoren!K$5:K$77,$A32+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),ROUND(O32*(1+INDEX(Performance_Vektoren!L$5:L$77,$A32+1))^(1/12),10),0)","v":1037.6395839311001},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),ROUND(P32*(1+INDEX(Performance_Vektoren!M$5:M$77,$A32+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),ROUND(Q32*(1+INDEX(Performance_Vektoren!N$5:N$77,$A32+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),R32+(H33-(IF(AND(EE=1,m>$A33),0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)+$BS33)*CP33)/M33,0)","v":1.4371161381288378},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),S32+(I33-(IF(AND(EE=1,m>$A33),0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)+$BS33)*CQ33)/N33,0)","v":1.4099199999999998},{"$f":"ROUND(IF(OR($A33<n,AND($A33=n,$B33<=1)),T32+(J33-(IF(AND(EE=1,m>$A33),0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)+$BS33)*CR33)/O33,0),10)","v":1.3842011421},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),U32+(K33-(IF(AND(EE=1,m>$A33),0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)+$BS33)*CS33)/P33,0)","v":1.4099199999999998},{"$f":"IF(OR($A33<n,AND($A33=n,$B33<=1)),V32+(L33-(IF(AND(EE=1,m>$A33),0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)+$BS33)*CT33)/Q33,0)","v":1.4099199999999998},{"$f":"ROUND(R33*M33-(H33-IF(EE=1,0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)*CP33),2)","v":1295.31},{"$f":"ROUND(S33*N33-(I33-IF(EE=1,0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)*CQ33),2)","v":1321.8},{"$f":"ROUND(T33*O33-(J33-IF(EE=1,0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)*CR33),2)","v":1348.18},{"$f":"ROUND(U33*P33-(K33-IF(EE=1,0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)*CS33),2)","v":1321.8},{"$f":"ROUND(V33*Q33-(L33-IF(EE=1,0,Kosten_Fond!$D33+Kosten_Fond!$F33+Kosten_Fond!$H33)*CT33),2)","v":1321.8},{"$f":"ROUND(W33-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z33,IF(AbschlVar=\"DK_fix\",W33*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB33,Kosten_Fond!$AA33))))*IF(Förderung=\"mit\",CN33,CP33)+AH33,2)","v":1156.8499999999999},{"$f":"ROUND(X33-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z33,IF(AbschlVar=\"DK_fix\",X33*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB33,Kosten_Fond!$AA33))))*IF(Förderung=\"mit\",CO33,CQ33)+AH33,2)","v":1183.3399999999999},{"$f":"ROUND(Y33-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z33,IF(AbschlVar=\"DK_fix\",Y33*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB33,Kosten_Fond!$AA33))))*CR33+AH33,2)","v":1209.72},{"$f":"ROUND(Z33-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z33,IF(AbschlVar=\"DK_fix\",Z33*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB33,Kosten_Fond!$AA33))))*CS33+AH33,2)","v":1183.3399999999999},{"$f":"ROUND(AA33-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z33,IF(AbschlVar=\"DK_fix\",AA33*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB33,Kosten_Fond!$AA33))))*CT33+AH33,2)","v":1183.3399999999999},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A33*12+B33-1))/60,0)+(-$I$5)*(60-(A33*12+B33-1))/60","v":0},15,14861.98,18354,22888.86,18354,18354,14861.98,18354,22888.86,18354,18354,null,null,null,null,null,null,23.469335341984902,18.35400000000001,14.691490101099999,18.35400000000001,18.35400000000001,null,{"$f":"Kosten_Fond!AD33*CP33*$BG$14+IF(Fond!AI33=n,-Fond!$AT$18,0)","v":-14861.98},{"$f":"Kosten_Fond!AD33*CQ33*$BG$14+IF(Fond!AI33=n,-Fond!$AU$18,0)","v":-18354},{"$f":"Kosten_Fond!AD33*CR33*$BG$14+IF(Fond!AI33=n,-Fond!$AV$18,0)","v":-22888.86},{"$f":"Kosten_Fond!AD33*CS33*$BG$14+IF(Fond!AI33=n,-Fond!$AW$18,0)","v":-18354},{"$f":"Kosten_Fond!AD33*CT33*$BG$14+IF(Fond!AI33=n,-Fond!$AX$18,0)","v":-18354},null,null,null,null,null,null,1,4,{"$f":"IF(AND(Fond!$B33<=1,OR($A33<n,AND($A33=n,Fond!$B33<=1))),R32*M33,0)*Kosten_Fond!$J$10","v":0},null,15,0,{"$f":"ROUND((IF(BU33=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU33-1,Kosten_Fond!$C$18:$C$870))*$BX33,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU33-95)))","v":0},{"$f":"ROUND($BW33*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW33*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW33*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW33*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW33*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,15,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF33)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},14861.98,18354,22888.86,18354,18354,null,0.3,0.7,1,1,1,1,1,1295.3079133423423,1321.8,0.49493867132444219]
[{"$f":"IF(Fond!A33<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A33+1)-$B$16)*$B$16,A33,A33+1),0)","v":1},5,{"$f":"Kosten_Fond!T34","v":88.12},{"$f":"Kosten_Fond!U34","v":88.12},{"$f":"Kosten_Fond!V34","v":88.12},{"$f":"Kosten_Fond!W34","v":88.12},{"$f":"Kosten_Fond!X34","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),ROUND(M33*(1+INDEX(Performance_Vektoren!J$5:J$77,$A33+1))^(1/12),10),0)","v":960.20135027150002},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),ROUND(N33*(1+INDEX(Performance_Vektoren!K$5:K$77,$A33+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),ROUND(O33*(1+INDEX(Performance_Vektoren!L$5:L$77,$A33+1))^(1/12),10),0)","v":1040.1986830715},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),ROUND(P33*(1+INDEX(Performance_Vektoren!M$5:M$77,$A33+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),ROUND(Q33*(1+INDEX(Performance_Vektoren!N$5:N$77,$A33+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),R33+(H34-(IF(AND(EE=1,m>$A34),0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)+$BS34)*CP34)/M34,0)","v":1.5288885564607677},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),S33+(I34-(IF(AND(EE=1,m>$A34),0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)+$BS34)*CQ34)/N34,0)","v":1.4980399999999998},{"$f":"ROUND(IF(OR($A34<n,AND($A34=n,$B34<=1)),T33+(J34-(IF(AND(EE=1,m>$A34),0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)+$BS34)*CR34)/O34,0),10)","v":1.4689157273},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),U33+(K34-(IF(AND(EE=1,m>$A34),0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)+$BS34)*CS34)/P34,0)","v":1.4980399999999998},{"$f":"IF(OR($A34<n,AND($A34=n,$B34<=1)),V33+(L34-(IF(AND(EE=1,m>$A34),0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)+$BS34)*CT34)/Q34,0)","v":1.4980399999999998},{"$f":"ROUND(R34*M34-(H34-IF(EE=1,0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)*CP34),2)","v":1379.92},{"$f":"ROUND(S34*N34-(I34-IF(EE=1,0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)*CQ34),2)","v":1409.92},{"$f":"ROUND(T34*O34-(J34-IF(EE=1,0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)*CR34),2)","v":1439.84},{"$f":"ROUND(U34*P34-(K34-IF(EE=1,0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)*CS34),2)","v":1409.92},{"$f":"ROUND(V34*Q34-(L34-IF(EE=1,0,Kosten_Fond!$D34+Kosten_Fond!$F34+Kosten_Fond!$H34)*CT34),2)","v":1409.92},{"$f":"ROUND(W34-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z34,IF(AbschlVar=\"DK_fix\",W34*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB34,Kosten_Fond!$AA34))))*IF(Förderung=\"mit\",CN34,CP34)+AH34,2)","v":1241.46},{"$f":"ROUND(X34-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z34,IF(AbschlVar=\"DK_fix\",X34*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB34,Kosten_Fond!$AA34))))*IF(Förderung=\"mit\",CO34,CQ34)+AH34,2)","v":1271.46},{"$f":"ROUND(Y34-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z34,IF(AbschlVar=\"DK_fix\",Y34*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB34,Kosten_Fond!$AA34))))*CR34+AH34,2)","v":1301.3800000000001},{"$f":"ROUND(Z34-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z34,IF(AbschlVar=\"DK_fix\",Z34*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB34,Kosten_Fond!$AA34))))*CS34+AH34,2)","v":1271.46},{"$f":"ROUND(AA34-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z34,IF(AbschlVar=\"DK_fix\",AA34*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB34,Kosten_Fond!$AA34))))*CT34+AH34,2)","v":1271.46},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A34*12+B34-1))/60,0)+(-$I$5)*(60-(A34*12+B34-1))/60","v":0},16,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD34*CP34*$BG$14+IF(Fond!AI34=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD34*CQ34*$BG$14+IF(Fond!AI34=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD34*CR34*$BG$14+IF(Fond!AI34=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD34*CS34*$BG$14+IF(Fond!AI34=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD34*CT34*$BG$14+IF(Fond!AI34=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,5,{"$f":"IF(AND(Fond!$B34<=1,OR($A34<n,AND($A34=n,Fond!$B34<=1))),R33*M34,0)*Kosten_Fond!$J$10","v":0},null,16,0,{"$f":"ROUND((IF(BU34=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU34-1,Kosten_Fond!$C$18:$C$870))*$BX34,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU34-95)))","v":0},{"$f":"ROUND($BW34*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW34*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW34*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW34*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW34*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,16,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF34)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1379.9208563282737,1409.9199999999998,0.49462350269842836]
[{"$f":"IF(Fond!A34<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A34+1)-$B$16)*$B$16,A34,A34+1),0)","v":1},6,{"$f":"Kosten_Fond!T35","v":88.12},{"$f":"Kosten_Fond!U35","v":88.12},{"$f":"Kosten_Fond!V35","v":88.12},{"$f":"Kosten_Fond!W35","v":88.12},{"$f":"Kosten_Fond!X35","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),ROUND(M34*(1+INDEX(Performance_Vektoren!J$5:J$77,$A34+1))^(1/12),10),0)","v":957.76719316950005},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),ROUND(N34*(1+INDEX(Performance_Vektoren!K$5:K$77,$A34+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),ROUND(O34*(1+INDEX(Performance_Vektoren!L$5:L$77,$A34+1))^(1/12),10),0)","v":1042.7640936408},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),ROUND(P34*(1+INDEX(Performance_Vektoren!M$5:M$77,$A34+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),ROUND(Q34*(1+INDEX(Performance_Vektoren!N$5:N$77,$A34+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),R34+(H35-(IF(AND(EE=1,m>$A35),0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)+$BS35)*CP35)/M35,0)","v":1.6208942136063085},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),S34+(I35-(IF(AND(EE=1,m>$A35),0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)+$BS35)*CQ35)/N35,0)","v":1.5861599999999998},{"$f":"ROUND(IF(OR($A35<n,AND($A35=n,$B35<=1)),T34+(J35-(IF(AND(EE=1,m>$A35),0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)+$BS35)*CR35)/O35,0),10)","v":1.5534218975},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),U34+(K35-(IF(AND(EE=1,m>$A35),0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)+$BS35)*CS35)/P35,0)","v":1.5861599999999998},{"$f":"IF(OR($A35<n,AND($A35=n,$B35<=1)),V34+(L35-(IF(AND(EE=1,m>$A35),0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)+$BS35)*CT35)/Q35,0)","v":1.5861599999999998},{"$f":"ROUND(R35*M35-(H35-IF(EE=1,0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)*CP35),2)","v":1464.32},{"$f":"ROUND(S35*N35-(I35-IF(EE=1,0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)*CQ35),2)","v":1498.04},{"$f":"ROUND(T35*O35-(J35-IF(EE=1,0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)*CR35),2)","v":1531.73},{"$f":"ROUND(U35*P35-(K35-IF(EE=1,0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)*CS35),2)","v":1498.04},{"$f":"ROUND(V35*Q35-(L35-IF(EE=1,0,Kosten_Fond!$D35+Kosten_Fond!$F35+Kosten_Fond!$H35)*CT35),2)","v":1498.04},{"$f":"ROUND(W35-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z35,IF(AbschlVar=\"DK_fix\",W35*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB35,Kosten_Fond!$AA35))))*IF(Förderung=\"mit\",CN35,CP35)+AH35,2)","v":1325.86},{"$f":"ROUND(X35-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z35,IF(AbschlVar=\"DK_fix\",X35*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB35,Kosten_Fond!$AA35))))*IF(Förderung=\"mit\",CO35,CQ35)+AH35,2)","v":1359.58},{"$f":"ROUND(Y35-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z35,IF(AbschlVar=\"DK_fix\",Y35*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB35,Kosten_Fond!$AA35))))*CR35+AH35,2)","v":1393.27},{"$f":"ROUND(Z35-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z35,IF(AbschlVar=\"DK_fix\",Z35*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB35,Kosten_Fond!$AA35))))*CS35+AH35,2)","v":1359.58},{"$f":"ROUND(AA35-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z35,IF(AbschlVar=\"DK_fix\",AA35*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB35,Kosten_Fond!$AA35))))*CT35+AH35,2)","v":1359.58},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A35*12+B35-1))/60,0)+(-$I$5)*(60-(A35*12+B35-1))/60","v":0},17,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD35*CP35*$BG$14+IF(Fond!AI35=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD35*CQ35*$BG$14+IF(Fond!AI35=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD35*CR35*$BG$14+IF(Fond!AI35=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD35*CS35*$BG$14+IF(Fond!AI35=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD35*CT35*$BG$14+IF(Fond!AI35=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,6,{"$f":"IF(AND(Fond!$B35<=1,OR($A35<n,AND($A35=n,Fond!$B35<=1))),R34*M35,0)*Kosten_Fond!$J$10","v":0},null,17,0,{"$f":"ROUND((IF(BU35=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU35-1,Kosten_Fond!$C$18:$C$870))*$BX35,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU35-95)))","v":0},{"$f":"ROUND($BW35*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW35*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW35*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW35*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW35*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,17,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF35)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1464.3193013903981,1498.0399999999997,0.49430847254183941]
[{"$f":"IF(Fond!A35<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A35+1)-$B$16)*$B$16,A35,A35+1),0)","v":1},7,{"$f":"Kosten_Fond!T36","v":88.12},{"$f":"Kosten_Fond!U36","v":88.12},{"$f":"Kosten_Fond!V36","v":88.12},{"$f":"Kosten_Fond!W36","v":88.12},{"$f":"Kosten_Fond!X36","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),ROUND(M35*(1+INDEX(Performance_Vektoren!J$5:J$77,$A35+1))^(1/12),10),0)","v":955.33920677410003},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),ROUND(N35*(1+INDEX(Performance_Vektoren!K$5:K$77,$A35+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),ROUND(O35*(1+INDEX(Performance_Vektoren!L$5:L$77,$A35+1))^(1/12),10),0)","v":1045.3358312046},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),ROUND(P35*(1+INDEX(Performance_Vektoren!M$5:M$77,$A35+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),ROUND(Q35*(1+INDEX(Performance_Vektoren!N$5:N$77,$A35+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),R35+(H36-(IF(AND(EE=1,m>$A36),0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)+$BS36)*CP36)/M36,0)","v":1.7131337023399023},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),S35+(I36-(IF(AND(EE=1,m>$A36),0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)+$BS36)*CQ36)/N36,0)","v":1.6742799999999998},{"$f":"ROUND(IF(OR($A36<n,AND($A36=n,$B36<=1)),T35+(J36-(IF(AND(EE=1,m>$A36),0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)+$BS36)*CR36)/O36,0),10)","v":1.6377201655},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),U35+(K36-(IF(AND(EE=1,m>$A36),0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)+$BS36)*CS36)/P36,0)","v":1.6742799999999998},{"$f":"IF(OR($A36<n,AND($A36=n,$B36<=1)),V35+(L36-(IF(AND(EE=1,m>$A36),0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)+$BS36)*CT36)/Q36,0)","v":1.6742799999999998},{"$f":"ROUND(R36*M36-(H36-IF(EE=1,0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)*CP36),2)","v":1548.5},{"$f":"ROUND(S36*N36-(I36-IF(EE=1,0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)*CQ36),2)","v":1586.16},{"$f":"ROUND(T36*O36-(J36-IF(EE=1,0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)*CR36),2)","v":1623.85},{"$f":"ROUND(U36*P36-(K36-IF(EE=1,0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)*CS36),2)","v":1586.16},{"$f":"ROUND(V36*Q36-(L36-IF(EE=1,0,Kosten_Fond!$D36+Kosten_Fond!$F36+Kosten_Fond!$H36)*CT36),2)","v":1586.16},{"$f":"ROUND(W36-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z36,IF(AbschlVar=\"DK_fix\",W36*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB36,Kosten_Fond!$AA36))))*IF(Förderung=\"mit\",CN36,CP36)+AH36,2)","v":1410.04},{"$f":"ROUND(X36-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z36,IF(AbschlVar=\"DK_fix\",X36*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB36,Kosten_Fond!$AA36))))*IF(Förderung=\"mit\",CO36,CQ36)+AH36,2)","v":1447.7},{"$f":"ROUND(Y36-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z36,IF(AbschlVar=\"DK_fix\",Y36*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB36,Kosten_Fond!$AA36))))*CR36+AH36,2)","v":1485.39},{"$f":"ROUND(Z36-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z36,IF(AbschlVar=\"DK_fix\",Z36*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB36,Kosten_Fond!$AA36))))*CS36+AH36,2)","v":1447.7},{"$f":"ROUND(AA36-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z36,IF(AbschlVar=\"DK_fix\",AA36*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB36,Kosten_Fond!$AA36))))*CT36+AH36,2)","v":1447.7},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A36*12+B36-1))/60,0)+(-$I$5)*(60-(A36*12+B36-1))/60","v":0},18,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD36*CP36*$BG$14+IF(Fond!AI36=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD36*CQ36*$BG$14+IF(Fond!AI36=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD36*CR36*$BG$14+IF(Fond!AI36=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD36*CS36*$BG$14+IF(Fond!AI36=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD36*CT36*$BG$14+IF(Fond!AI36=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,7,{"$f":"IF(AND(Fond!$B36<=1,OR($A36<n,AND($A36=n,Fond!$B36<=1))),R35*M36,0)*Kosten_Fond!$J$10","v":0},null,18,0,{"$f":"ROUND((IF(BU36=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU36-1,Kosten_Fond!$C$18:$C$870))*$BX36,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU36-95)))","v":0},{"$f":"ROUND($BW36*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW36*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW36*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW36*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW36*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,18,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF36)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1548.5037922913793,1586.1599999999999,0.49399358109772046]
[{"$f":"IF(Fond!A36<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A36+1)-$B$16)*$B$16,A36,A36+1),0)","v":1},8,{"$f":"Kosten_Fond!T37","v":88.12},{"$f":"Kosten_Fond!U37","v":88.12},{"$f":"Kosten_Fond!V37","v":88.12},{"$f":"Kosten_Fond!W37","v":88.12},{"$f":"Kosten_Fond!X37","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),ROUND(M36*(1+INDEX(Performance_Vektoren!J$5:J$77,$A36+1))^(1/12),10),0)","v":952.91737544219995},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),ROUND(N36*(1+INDEX(Performance_Vektoren!K$5:K$77,$A36+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),ROUND(O36*(1+INDEX(Performance_Vektoren!L$5:L$77,$A36+1))^(1/12),10),0)","v":1047.9139113670001},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),ROUND(P36*(1+INDEX(Performance_Vektoren!M$5:M$77,$A36+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),ROUND(Q36*(1+INDEX(Performance_Vektoren!N$5:N$77,$A36+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),R36+(H37-(IF(AND(EE=1,m>$A37),0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)+$BS37)*CP37)/M37,0)","v":1.8056076169425277},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),S36+(I37-(IF(AND(EE=1,m>$A37),0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)+$BS37)*CQ37)/N37,0)","v":1.7623999999999997},{"$f":"ROUND(IF(OR($A37<n,AND($A37=n,$B37<=1)),T36+(J37-(IF(AND(EE=1,m>$A37),0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)+$BS37)*CR37)/O37,0),10)","v":1.7218110427},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),U36+(K37-(IF(AND(EE=1,m>$A37),0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)+$BS37)*CS37)/P37,0)","v":1.7623999999999997},{"$f":"IF(OR($A37<n,AND($A37=n,$B37<=1)),V36+(L37-(IF(AND(EE=1,m>$A37),0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)+$BS37)*CT37)/Q37,0)","v":1.7623999999999997},{"$f":"ROUND(R37*M37-(H37-IF(EE=1,0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)*CP37),2)","v":1632.47},{"$f":"ROUND(S37*N37-(I37-IF(EE=1,0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)*CQ37),2)","v":1674.28},{"$f":"ROUND(T37*O37-(J37-IF(EE=1,0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)*CR37),2)","v":1716.19},{"$f":"ROUND(U37*P37-(K37-IF(EE=1,0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)*CS37),2)","v":1674.28},{"$f":"ROUND(V37*Q37-(L37-IF(EE=1,0,Kosten_Fond!$D37+Kosten_Fond!$F37+Kosten_Fond!$H37)*CT37),2)","v":1674.28},{"$f":"ROUND(W37-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z37,IF(AbschlVar=\"DK_fix\",W37*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB37,Kosten_Fond!$AA37))))*IF(Förderung=\"mit\",CN37,CP37)+AH37,2)","v":1494.01},{"$f":"ROUND(X37-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z37,IF(AbschlVar=\"DK_fix\",X37*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB37,Kosten_Fond!$AA37))))*IF(Förderung=\"mit\",CO37,CQ37)+AH37,2)","v":1535.82},{"$f":"ROUND(Y37-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z37,IF(AbschlVar=\"DK_fix\",Y37*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB37,Kosten_Fond!$AA37))))*CR37+AH37,2)","v":1577.73},{"$f":"ROUND(Z37-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z37,IF(AbschlVar=\"DK_fix\",Z37*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB37,Kosten_Fond!$AA37))))*CS37+AH37,2)","v":1535.82},{"$f":"ROUND(AA37-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z37,IF(AbschlVar=\"DK_fix\",AA37*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB37,Kosten_Fond!$AA37))))*CT37+AH37,2)","v":1535.82},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A37*12+B37-1))/60,0)+(-$I$5)*(60-(A37*12+B37-1))/60","v":0},19,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD37*CP37*$BG$14+IF(Fond!AI37=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD37*CQ37*$BG$14+IF(Fond!AI37=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD37*CR37*$BG$14+IF(Fond!AI37=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD37*CS37*$BG$14+IF(Fond!AI37=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD37*CT37*$BG$14+IF(Fond!AI37=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,8,{"$f":"IF(AND(Fond!$B37<=1,OR($A37<n,AND($A37=n,Fond!$B37<=1))),R36*M37,0)*Kosten_Fond!$J$10","v":0},null,19,0,{"$f":"ROUND((IF(BU37=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU37-1,Kosten_Fond!$C$18:$C$870))*$BX37,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU37-95)))","v":0},{"$f":"ROUND($BW37*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW37*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW37*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW37*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW37*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,19,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF37)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1632.4748714153186,1674.2799999999997,0.49367882860836493]
[{"$f":"IF(Fond!A37<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A37+1)-$B$16)*$B$16,A37,A37+1),0)","v":1},9,{"$f":"Kosten_Fond!T38","v":88.12},{"$f":"Kosten_Fond!U38","v":88.12},{"$f":"Kosten_Fond!V38","v":88.12},{"$f":"Kosten_Fond!W38","v":88.12},{"$f":"Kosten_Fond!X38","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),ROUND(M37*(1+INDEX(Performance_Vektoren!J$5:J$77,$A37+1))^(1/12),10),0)","v":950.50168357049995},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),ROUND(N37*(1+INDEX(Performance_Vektoren!K$5:K$77,$A37+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),ROUND(O37*(1+INDEX(Performance_Vektoren!L$5:L$77,$A37+1))^(1/12),10),0)","v":1050.4983497706},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),ROUND(P37*(1+INDEX(Performance_Vektoren!M$5:M$77,$A37+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),ROUND(Q37*(1+INDEX(Performance_Vektoren!N$5:N$77,$A37+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),R37+(H38-(IF(AND(EE=1,m>$A38),0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)+$BS38)*CP38)/M38,0)","v":1.8983165532055155},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),S37+(I38-(IF(AND(EE=1,m>$A38),0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)+$BS38)*CQ38)/N38,0)","v":1.8505199999999997},{"$f":"ROUND(IF(OR($A38<n,AND($A38=n,$B38<=1)),T37+(J38-(IF(AND(EE=1,m>$A38),0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)+$BS38)*CR38)/O38,0),10)","v":1.8056950393},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),U37+(K38-(IF(AND(EE=1,m>$A38),0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)+$BS38)*CS38)/P38,0)","v":1.8505199999999997},{"$f":"IF(OR($A38<n,AND($A38=n,$B38<=1)),V37+(L38-(IF(AND(EE=1,m>$A38),0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)+$BS38)*CT38)/Q38,0)","v":1.8505199999999997},{"$f":"ROUND(R38*M38-(H38-IF(EE=1,0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)*CP38),2)","v":1716.23},{"$f":"ROUND(S38*N38-(I38-IF(EE=1,0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)*CQ38),2)","v":1762.4},{"$f":"ROUND(T38*O38-(J38-IF(EE=1,0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)*CR38),2)","v":1808.76},{"$f":"ROUND(U38*P38-(K38-IF(EE=1,0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)*CS38),2)","v":1762.4},{"$f":"ROUND(V38*Q38-(L38-IF(EE=1,0,Kosten_Fond!$D38+Kosten_Fond!$F38+Kosten_Fond!$H38)*CT38),2)","v":1762.4},{"$f":"ROUND(W38-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z38,IF(AbschlVar=\"DK_fix\",W38*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB38,Kosten_Fond!$AA38))))*IF(Förderung=\"mit\",CN38,CP38)+AH38,2)","v":1577.77},{"$f":"ROUND(X38-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z38,IF(AbschlVar=\"DK_fix\",X38*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB38,Kosten_Fond!$AA38))))*IF(Förderung=\"mit\",CO38,CQ38)+AH38,2)","v":1623.94},{"$f":"ROUND(Y38-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z38,IF(AbschlVar=\"DK_fix\",Y38*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB38,Kosten_Fond!$AA38))))*CR38+AH38,2)","v":1670.3},{"$f":"ROUND(Z38-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z38,IF(AbschlVar=\"DK_fix\",Z38*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB38,Kosten_Fond!$AA38))))*CS38+AH38,2)","v":1623.94},{"$f":"ROUND(AA38-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z38,IF(AbschlVar=\"DK_fix\",AA38*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB38,Kosten_Fond!$AA38))))*CT38+AH38,2)","v":1623.94},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A38*12+B38-1))/60,0)+(-$I$5)*(60-(A38*12+B38-1))/60","v":0},20,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD38*CP38*$BG$14+IF(Fond!AI38=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD38*CQ38*$BG$14+IF(Fond!AI38=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD38*CR38*$BG$14+IF(Fond!AI38=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD38*CS38*$BG$14+IF(Fond!AI38=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD38*CT38*$BG$14+IF(Fond!AI38=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,9,{"$f":"IF(AND(Fond!$B38<=1,OR($A38<n,AND($A38=n,Fond!$B38<=1))),R37*M38,0)*Kosten_Fond!$J$10","v":0},null,20,0,{"$f":"ROUND((IF(BU38=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU38-1,Kosten_Fond!$C$18:$C$870))*$BX38,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU38-95)))","v":0},{"$f":"ROUND($BW38*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW38*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW38*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW38*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW38*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,20,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF38)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1716.2330797715908,1762.3999999999996,0.49336421531536745]
[{"$f":"IF(Fond!A38<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A38+1)-$B$16)*$B$16,A38,A38+1),0)","v":1},10,{"$f":"Kosten_Fond!T39","v":88.12},{"$f":"Kosten_Fond!U39","v":88.12},{"$f":"Kosten_Fond!V39","v":88.12},{"$f":"Kosten_Fond!W39","v":88.12},{"$f":"Kosten_Fond!X39","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),ROUND(M38*(1+INDEX(Performance_Vektoren!J$5:J$77,$A38+1))^(1/12),10),0)","v":948.09211559510004},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),ROUND(N38*(1+INDEX(Performance_Vektoren!K$5:K$77,$A38+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),ROUND(O38*(1+INDEX(Performance_Vektoren!L$5:L$77,$A38+1))^(1/12),10),0)","v":1053.0891620965001},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),ROUND(P38*(1+INDEX(Performance_Vektoren!M$5:M$77,$A38+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),ROUND(Q38*(1+INDEX(Performance_Vektoren!N$5:N$77,$A38+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),R38+(H39-(IF(AND(EE=1,m>$A39),0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)+$BS39)*CP39)/M39,0)","v":1.9912611084344014},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),S38+(I39-(IF(AND(EE=1,m>$A39),0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)+$BS39)*CQ39)/N39,0)","v":1.9386399999999997},{"$f":"ROUND(IF(OR($A39<n,AND($A39=n,$B39<=1)),T38+(J39-(IF(AND(EE=1,m>$A39),0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)+$BS39)*CR39)/O39,0),10)","v":1.8893726642999999},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),U38+(K39-(IF(AND(EE=1,m>$A39),0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)+$BS39)*CS39)/P39,0)","v":1.9386399999999997},{"$f":"IF(OR($A39<n,AND($A39=n,$B39<=1)),V38+(L39-(IF(AND(EE=1,m>$A39),0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)+$BS39)*CT39)/Q39,0)","v":1.9386399999999997},{"$f":"ROUND(R39*M39-(H39-IF(EE=1,0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)*CP39),2)","v":1799.78},{"$f":"ROUND(S39*N39-(I39-IF(EE=1,0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)*CQ39),2)","v":1850.52},{"$f":"ROUND(T39*O39-(J39-IF(EE=1,0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)*CR39),2)","v":1901.56},{"$f":"ROUND(U39*P39-(K39-IF(EE=1,0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)*CS39),2)","v":1850.52},{"$f":"ROUND(V39*Q39-(L39-IF(EE=1,0,Kosten_Fond!$D39+Kosten_Fond!$F39+Kosten_Fond!$H39)*CT39),2)","v":1850.52},{"$f":"ROUND(W39-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z39,IF(AbschlVar=\"DK_fix\",W39*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB39,Kosten_Fond!$AA39))))*IF(Förderung=\"mit\",CN39,CP39)+AH39,2)","v":1661.32},{"$f":"ROUND(X39-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z39,IF(AbschlVar=\"DK_fix\",X39*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB39,Kosten_Fond!$AA39))))*IF(Förderung=\"mit\",CO39,CQ39)+AH39,2)","v":1712.06},{"$f":"ROUND(Y39-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z39,IF(AbschlVar=\"DK_fix\",Y39*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB39,Kosten_Fond!$AA39))))*CR39+AH39,2)","v":1763.1},{"$f":"ROUND(Z39-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z39,IF(AbschlVar=\"DK_fix\",Z39*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB39,Kosten_Fond!$AA39))))*CS39+AH39,2)","v":1712.06},{"$f":"ROUND(AA39-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z39,IF(AbschlVar=\"DK_fix\",AA39*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB39,Kosten_Fond!$AA39))))*CT39+AH39,2)","v":1712.06},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A39*12+B39-1))/60,0)+(-$I$5)*(60-(A39*12+B39-1))/60","v":0},21,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD39*CP39*$BG$14+IF(Fond!AI39=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD39*CQ39*$BG$14+IF(Fond!AI39=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD39*CR39*$BG$14+IF(Fond!AI39=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD39*CS39*$BG$14+IF(Fond!AI39=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD39*CT39*$BG$14+IF(Fond!AI39=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,10,{"$f":"IF(AND(Fond!$B39<=1,OR($A39<n,AND($A39=n,Fond!$B39<=1))),R38*M39,0)*Kosten_Fond!$J$10","v":0},null,21,0,{"$f":"ROUND((IF(BU39=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU39-1,Kosten_Fond!$C$18:$C$870))*$BX39,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU39-95)))","v":0},{"$f":"ROUND($BW39*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW39*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW39*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW39*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW39*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,21,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF39)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1799.7789569978154,1850.5199999999998,0.49304974145954383]
[{"$f":"IF(Fond!A39<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A39+1)-$B$16)*$B$16,A39,A39+1),0)","v":1},11,{"$f":"Kosten_Fond!T40","v":88.12},{"$f":"Kosten_Fond!U40","v":88.12},{"$f":"Kosten_Fond!V40","v":88.12},{"$f":"Kosten_Fond!W40","v":88.12},{"$f":"Kosten_Fond!X40","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),ROUND(M39*(1+INDEX(Performance_Vektoren!J$5:J$77,$A39+1))^(1/12),10),0)","v":945.68865599169999},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),ROUND(N39*(1+INDEX(Performance_Vektoren!K$5:K$77,$A39+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),ROUND(O39*(1+INDEX(Performance_Vektoren!L$5:L$77,$A39+1))^(1/12),10),0)","v":1055.6863640644999},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),ROUND(P39*(1+INDEX(Performance_Vektoren!M$5:M$77,$A39+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),ROUND(Q39*(1+INDEX(Performance_Vektoren!N$5:N$77,$A39+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),R39+(H40-(IF(AND(EE=1,m>$A40),0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)+$BS40)*CP40)/M40,0)","v":2.084441881452761},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),S39+(I40-(IF(AND(EE=1,m>$A40),0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)+$BS40)*CQ40)/N40,0)","v":2.0267599999999999},{"$f":"ROUND(IF(OR($A40<n,AND($A40=n,$B40<=1)),T39+(J40-(IF(AND(EE=1,m>$A40),0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)+$BS40)*CR40)/O40,0),10)","v":1.9728444253999999},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),U39+(K40-(IF(AND(EE=1,m>$A40),0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)+$BS40)*CS40)/P40,0)","v":2.0267599999999999},{"$f":"IF(OR($A40<n,AND($A40=n,$B40<=1)),V39+(L40-(IF(AND(EE=1,m>$A40),0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)+$BS40)*CT40)/Q40,0)","v":2.0267599999999999},{"$f":"ROUND(R40*M40-(H40-IF(EE=1,0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)*CP40),2)","v":1883.11},{"$f":"ROUND(S40*N40-(I40-IF(EE=1,0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)*CQ40),2)","v":1938.64},{"$f":"ROUND(T40*O40-(J40-IF(EE=1,0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)*CR40),2)","v":1994.58},{"$f":"ROUND(U40*P40-(K40-IF(EE=1,0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)*CS40),2)","v":1938.64},{"$f":"ROUND(V40*Q40-(L40-IF(EE=1,0,Kosten_Fond!$D40+Kosten_Fond!$F40+Kosten_Fond!$H40)*CT40),2)","v":1938.64},{"$f":"ROUND(W40-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z40,IF(AbschlVar=\"DK_fix\",W40*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB40,Kosten_Fond!$AA40))))*IF(Förderung=\"mit\",CN40,CP40)+AH40,2)","v":1744.65},{"$f":"ROUND(X40-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z40,IF(AbschlVar=\"DK_fix\",X40*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB40,Kosten_Fond!$AA40))))*IF(Förderung=\"mit\",CO40,CQ40)+AH40,2)","v":1800.18},{"$f":"ROUND(Y40-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z40,IF(AbschlVar=\"DK_fix\",Y40*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB40,Kosten_Fond!$AA40))))*CR40+AH40,2)","v":1856.12},{"$f":"ROUND(Z40-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z40,IF(AbschlVar=\"DK_fix\",Z40*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB40,Kosten_Fond!$AA40))))*CS40+AH40,2)","v":1800.18},{"$f":"ROUND(AA40-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z40,IF(AbschlVar=\"DK_fix\",AA40*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB40,Kosten_Fond!$AA40))))*CT40+AH40,2)","v":1800.18},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A40*12+B40-1))/60,0)+(-$I$5)*(60-(A40*12+B40-1))/60","v":0},22,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD40*CP40*$BG$14+IF(Fond!AI40=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD40*CQ40*$BG$14+IF(Fond!AI40=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD40*CR40*$BG$14+IF(Fond!AI40=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD40*CS40*$BG$14+IF(Fond!AI40=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD40*CT40*$BG$14+IF(Fond!AI40=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,11,{"$f":"IF(AND(Fond!$B40<=1,OR($A40<n,AND($A40=n,Fond!$B40<=1))),R39*M40,0)*Kosten_Fond!$J$10","v":0},null,22,0,{"$f":"ROUND((IF(BU40=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU40-1,Kosten_Fond!$C$18:$C$870))*$BX40,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU40-95)))","v":0},{"$f":"ROUND($BW40*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW40*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW40*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW40*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW40*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,22,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF40)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1883.1130413638718,1938.6399999999996,0.49273540728101156]
[{"$f":"IF(Fond!A40<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A40+1)-$B$16)*$B$16,A40,A40+1),0)","v":1},12,{"$f":"Kosten_Fond!T41","v":88.12},{"$f":"Kosten_Fond!U41","v":88.12},{"$f":"Kosten_Fond!V41","v":88.12},{"$f":"Kosten_Fond!W41","v":88.12},{"$f":"Kosten_Fond!X41","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),ROUND(M40*(1+INDEX(Performance_Vektoren!J$5:J$77,$A40+1))^(1/12),10),0)","v":943.29128927520003},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),ROUND(N40*(1+INDEX(Performance_Vektoren!K$5:K$77,$A40+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),ROUND(O40*(1+INDEX(Performance_Vektoren!L$5:L$77,$A40+1))^(1/12),10),0)","v":1058.2899714332},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),ROUND(P40*(1+INDEX(Performance_Vektoren!M$5:M$77,$A40+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),ROUND(Q40*(1+INDEX(Performance_Vektoren!N$5:N$77,$A40+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),R40+(H41-(IF(AND(EE=1,m>$A41),0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)+$BS41)*CP41)/M41,0)","v":2.1778594726060825},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),S40+(I41-(IF(AND(EE=1,m>$A41),0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)+$BS41)*CQ41)/N41,0)","v":2.1148799999999999},{"$f":"ROUND(IF(OR($A41<n,AND($A41=n,$B41<=1)),T40+(J41-(IF(AND(EE=1,m>$A41),0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)+$BS41)*CR41)/O41,0),10)","v":2.0561108291000001},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),U40+(K41-(IF(AND(EE=1,m>$A41),0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)+$BS41)*CS41)/P41,0)","v":2.1148799999999999},{"$f":"IF(OR($A41<n,AND($A41=n,$B41<=1)),V40+(L41-(IF(AND(EE=1,m>$A41),0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)+$BS41)*CT41)/Q41,0)","v":2.1148799999999999},{"$f":"ROUND(R41*M41-(H41-IF(EE=1,0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)*CP41),2)","v":1966.24},{"$f":"ROUND(S41*N41-(I41-IF(EE=1,0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)*CQ41),2)","v":2026.76},{"$f":"ROUND(T41*O41-(J41-IF(EE=1,0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)*CR41),2)","v":2087.84},{"$f":"ROUND(U41*P41-(K41-IF(EE=1,0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)*CS41),2)","v":2026.76},{"$f":"ROUND(V41*Q41-(L41-IF(EE=1,0,Kosten_Fond!$D41+Kosten_Fond!$F41+Kosten_Fond!$H41)*CT41),2)","v":2026.76},{"$f":"ROUND(W41-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z41,IF(AbschlVar=\"DK_fix\",W41*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB41,Kosten_Fond!$AA41))))*IF(Förderung=\"mit\",CN41,CP41)+AH41,2)","v":1827.78},{"$f":"ROUND(X41-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z41,IF(AbschlVar=\"DK_fix\",X41*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB41,Kosten_Fond!$AA41))))*IF(Förderung=\"mit\",CO41,CQ41)+AH41,2)","v":1888.3},{"$f":"ROUND(Y41-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z41,IF(AbschlVar=\"DK_fix\",Y41*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB41,Kosten_Fond!$AA41))))*CR41+AH41,2)","v":1949.38},{"$f":"ROUND(Z41-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z41,IF(AbschlVar=\"DK_fix\",Z41*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB41,Kosten_Fond!$AA41))))*CS41+AH41,2)","v":1888.3},{"$f":"ROUND(AA41-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z41,IF(AbschlVar=\"DK_fix\",AA41*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB41,Kosten_Fond!$AA41))))*CT41+AH41,2)","v":1888.3},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A41*12+B41-1))/60,0)+(-$I$5)*(60-(A41*12+B41-1))/60","v":0},23,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD41*CP41*$BG$14+IF(Fond!AI41=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD41*CQ41*$BG$14+IF(Fond!AI41=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD41*CR41*$BG$14+IF(Fond!AI41=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD41*CS41*$BG$14+IF(Fond!AI41=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD41*CT41*$BG$14+IF(Fond!AI41=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,1,12,{"$f":"IF(AND(Fond!$B41<=1,OR($A41<n,AND($A41=n,Fond!$B41<=1))),R40*M41,0)*Kosten_Fond!$J$10","v":0},null,23,0,{"$f":"ROUND((IF(BU41=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU41-1,Kosten_Fond!$C$18:$C$870))*$BX41,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU41-95)))","v":0},{"$f":"ROUND($BW41*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW41*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW41*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW41*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW41*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,23,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF41)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,1966.2358697747986,2026.76,0.49242121301910902]
[{"$f":"IF(Fond!A41<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A41+1)-$B$16)*$B$16,A41,A41+1),0)","v":2},1,{"$f":"Kosten_Fond!T42","v":88.12},{"$f":"Kosten_Fond!U42","v":88.12},{"$f":"Kosten_Fond!V42","v":88.12},{"$f":"Kosten_Fond!W42","v":88.12},{"$f":"Kosten_Fond!X42","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),ROUND(M41*(1+INDEX(Performance_Vektoren!J$5:J$77,$A41+1))^(1/12),10),0)","v":940.89999999990005},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),ROUND(N41*(1+INDEX(Performance_Vektoren!K$5:K$77,$A41+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),ROUND(O41*(1+INDEX(Performance_Vektoren!L$5:L$77,$A41+1))^(1/12),10),0)","v":1060.9000000000999},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),ROUND(P41*(1+INDEX(Performance_Vektoren!M$5:M$77,$A41+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),ROUND(Q41*(1+INDEX(Performance_Vektoren!N$5:N$77,$A41+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),R41+(H42-(IF(AND(EE=1,m>$A42),0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)+$BS42)*CP42)/M42,0)","v":2.2715144837656207},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),S41+(I42-(IF(AND(EE=1,m>$A42),0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)+$BS42)*CQ42)/N42,0)","v":2.2029999999999998},{"$f":"ROUND(IF(OR($A42<n,AND($A42=n,$B42<=1)),T41+(J42-(IF(AND(EE=1,m>$A42),0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)+$BS42)*CR42)/O42,0),10)","v":2.1391723805999998},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),U41+(K42-(IF(AND(EE=1,m>$A42),0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)+$BS42)*CS42)/P42,0)","v":2.2029999999999998},{"$f":"IF(OR($A42<n,AND($A42=n,$B42<=1)),V41+(L42-(IF(AND(EE=1,m>$A42),0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)+$BS42)*CT42)/Q42,0)","v":2.2029999999999998},{"$f":"ROUND(R42*M42-(H42-IF(EE=1,0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)*CP42),2)","v":2049.15},{"$f":"ROUND(S42*N42-(I42-IF(EE=1,0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)*CQ42),2)","v":2114.88},{"$f":"ROUND(T42*O42-(J42-IF(EE=1,0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)*CR42),2)","v":2181.33},{"$f":"ROUND(U42*P42-(K42-IF(EE=1,0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)*CS42),2)","v":2114.88},{"$f":"ROUND(V42*Q42-(L42-IF(EE=1,0,Kosten_Fond!$D42+Kosten_Fond!$F42+Kosten_Fond!$H42)*CT42),2)","v":2114.88},{"$f":"ROUND(W42-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z42,IF(AbschlVar=\"DK_fix\",W42*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB42,Kosten_Fond!$AA42))))*IF(Förderung=\"mit\",CN42,CP42)+AH42,2)","v":1910.69},{"$f":"ROUND(X42-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z42,IF(AbschlVar=\"DK_fix\",X42*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB42,Kosten_Fond!$AA42))))*IF(Förderung=\"mit\",CO42,CQ42)+AH42,2)","v":1976.42},{"$f":"ROUND(Y42-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z42,IF(AbschlVar=\"DK_fix\",Y42*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB42,Kosten_Fond!$AA42))))*CR42+AH42,2)","v":2042.87},{"$f":"ROUND(Z42-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z42,IF(AbschlVar=\"DK_fix\",Z42*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB42,Kosten_Fond!$AA42))))*CS42+AH42,2)","v":1976.42},{"$f":"ROUND(AA42-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z42,IF(AbschlVar=\"DK_fix\",AA42*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB42,Kosten_Fond!$AA42))))*CT42+AH42,2)","v":1976.42},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A42*12+B42-1))/60,0)+(-$I$5)*(60-(A42*12+B42-1))/60","v":0},24,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD42*CP42*$BG$14+IF(Fond!AI42=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD42*CQ42*$BG$14+IF(Fond!AI42=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD42*CR42*$BG$14+IF(Fond!AI42=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD42*CS42*$BG$14+IF(Fond!AI42=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD42*CT42*$BG$14+IF(Fond!AI42=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,1,{"$f":"IF(AND(Fond!$B42<=1,OR($A42<n,AND($A42=n,Fond!$B42<=1))),R41*M42,0)*Kosten_Fond!$J$10","v":0},null,24,0,{"$f":"ROUND((IF(BU42=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU42-1,Kosten_Fond!$C$18:$C$870))*$BX42,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU42-95)))","v":0},{"$f":"ROUND($BW42*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW42*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW42*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW42*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW42*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,24,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF42)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2049.1479777748455,2114.8799999999997,0.49210715891247681]
[{"$f":"IF(Fond!A42<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A42+1)-$B$16)*$B$16,A42,A42+1),0)","v":2},2,{"$f":"Kosten_Fond!T43","v":88.12},{"$f":"Kosten_Fond!U43","v":88.12},{"$f":"Kosten_Fond!V43","v":88.12},{"$f":"Kosten_Fond!W43","v":88.12},{"$f":"Kosten_Fond!X43","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),ROUND(M42*(1+INDEX(Performance_Vektoren!J$5:J$77,$A42+1))^(1/12),10),0)","v":938.51477275909997},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),ROUND(N42*(1+INDEX(Performance_Vektoren!K$5:K$77,$A42+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),ROUND(O42*(1+INDEX(Performance_Vektoren!L$5:L$77,$A42+1))^(1/12),10),0)","v":1063.5164656014999},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),ROUND(P42*(1+INDEX(Performance_Vektoren!M$5:M$77,$A42+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),ROUND(Q42*(1+INDEX(Performance_Vektoren!N$5:N$77,$A42+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),R42+(H43-(IF(AND(EE=1,m>$A43),0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)+$BS43)*CP43)/M43,0)","v":2.3654075183322902},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),S42+(I43-(IF(AND(EE=1,m>$A43),0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)+$BS43)*CQ43)/N43,0)","v":2.2911199999999998},{"$f":"ROUND(IF(OR($A43<n,AND($A43=n,$B43<=1)),T42+(J43-(IF(AND(EE=1,m>$A43),0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)+$BS43)*CR43)/O43,0),10)","v":2.2220295838999999},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),U42+(K43-(IF(AND(EE=1,m>$A43),0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)+$BS43)*CS43)/P43,0)","v":2.2911199999999998},{"$f":"IF(OR($A43<n,AND($A43=n,$B43<=1)),V42+(L43-(IF(AND(EE=1,m>$A43),0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)+$BS43)*CT43)/Q43,0)","v":2.2911199999999998},{"$f":"ROUND(R43*M43-(H43-IF(EE=1,0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)*CP43),2)","v":2131.85},{"$f":"ROUND(S43*N43-(I43-IF(EE=1,0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)*CQ43),2)","v":2203},{"$f":"ROUND(T43*O43-(J43-IF(EE=1,0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)*CR43),2)","v":2275.0500000000002},{"$f":"ROUND(U43*P43-(K43-IF(EE=1,0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)*CS43),2)","v":2203},{"$f":"ROUND(V43*Q43-(L43-IF(EE=1,0,Kosten_Fond!$D43+Kosten_Fond!$F43+Kosten_Fond!$H43)*CT43),2)","v":2203},{"$f":"ROUND(W43-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z43,IF(AbschlVar=\"DK_fix\",W43*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB43,Kosten_Fond!$AA43))))*IF(Förderung=\"mit\",CN43,CP43)+AH43,2)","v":1993.39},{"$f":"ROUND(X43-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z43,IF(AbschlVar=\"DK_fix\",X43*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB43,Kosten_Fond!$AA43))))*IF(Förderung=\"mit\",CO43,CQ43)+AH43,2)","v":2064.54},{"$f":"ROUND(Y43-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z43,IF(AbschlVar=\"DK_fix\",Y43*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB43,Kosten_Fond!$AA43))))*CR43+AH43,2)","v":2136.59},{"$f":"ROUND(Z43-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z43,IF(AbschlVar=\"DK_fix\",Z43*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB43,Kosten_Fond!$AA43))))*CS43+AH43,2)","v":2064.54},{"$f":"ROUND(AA43-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z43,IF(AbschlVar=\"DK_fix\",AA43*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB43,Kosten_Fond!$AA43))))*CT43+AH43,2)","v":2064.54},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A43*12+B43-1))/60,0)+(-$I$5)*(60-(A43*12+B43-1))/60","v":0},25,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD43*CP43*$BG$14+IF(Fond!AI43=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD43*CQ43*$BG$14+IF(Fond!AI43=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD43*CR43*$BG$14+IF(Fond!AI43=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD43*CS43*$BG$14+IF(Fond!AI43=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD43*CT43*$BG$14+IF(Fond!AI43=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,2,{"$f":"IF(AND(Fond!$B43<=1,OR($A43<n,AND($A43=n,Fond!$B43<=1))),R42*M43,0)*Kosten_Fond!$J$10","v":0},null,25,0,{"$f":"ROUND((IF(BU43=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU43-1,Kosten_Fond!$C$18:$C$870))*$BX43,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU43-95)))","v":0},{"$f":"ROUND($BW43*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW43*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW43*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW43*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW43*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,25,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF43)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2131.849899550296,2203,0.49179324519897616]
[{"$f":"IF(Fond!A43<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A43+1)-$B$16)*$B$16,A43,A43+1),0)","v":2},3,{"$f":"Kosten_Fond!T44","v":88.12},{"$f":"Kosten_Fond!U44","v":88.12},{"$f":"Kosten_Fond!V44","v":88.12},{"$f":"Kosten_Fond!W44","v":88.12},{"$f":"Kosten_Fond!X44","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),ROUND(M43*(1+INDEX(Performance_Vektoren!J$5:J$77,$A43+1))^(1/12),10),0)","v":936.13559218540001},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),ROUND(N43*(1+INDEX(Performance_Vektoren!K$5:K$77,$A43+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),ROUND(O43*(1+INDEX(Performance_Vektoren!L$5:L$77,$A43+1))^(1/12),10),0)","v":1066.139384113},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),ROUND(P43*(1+INDEX(Performance_Vektoren!M$5:M$77,$A43+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),ROUND(Q43*(1+INDEX(Performance_Vektoren!N$5:N$77,$A43+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),R43+(H44-(IF(AND(EE=1,m>$A44),0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)+$BS44)*CP44)/M44,0)","v":2.4595391812405283},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),S43+(I44-(IF(AND(EE=1,m>$A44),0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)+$BS44)*CQ44)/N44,0)","v":2.3792399999999998},{"$f":"ROUND(IF(OR($A44<n,AND($A44=n,$B44<=1)),T43+(J44-(IF(AND(EE=1,m>$A44),0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)+$BS44)*CR44)/O44,0),10)","v":2.3046829416999999},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),U43+(K44-(IF(AND(EE=1,m>$A44),0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)+$BS44)*CS44)/P44,0)","v":2.3792399999999998},{"$f":"IF(OR($A44<n,AND($A44=n,$B44<=1)),V43+(L44-(IF(AND(EE=1,m>$A44),0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)+$BS44)*CT44)/Q44,0)","v":2.3792399999999998},{"$f":"ROUND(R44*M44-(H44-IF(EE=1,0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)*CP44),2)","v":2214.34},{"$f":"ROUND(S44*N44-(I44-IF(EE=1,0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)*CQ44),2)","v":2291.12},{"$f":"ROUND(T44*O44-(J44-IF(EE=1,0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)*CR44),2)","v":2368.9899999999998},{"$f":"ROUND(U44*P44-(K44-IF(EE=1,0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)*CS44),2)","v":2291.12},{"$f":"ROUND(V44*Q44-(L44-IF(EE=1,0,Kosten_Fond!$D44+Kosten_Fond!$F44+Kosten_Fond!$H44)*CT44),2)","v":2291.12},{"$f":"ROUND(W44-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z44,IF(AbschlVar=\"DK_fix\",W44*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB44,Kosten_Fond!$AA44))))*IF(Förderung=\"mit\",CN44,CP44)+AH44,2)","v":2075.88},{"$f":"ROUND(X44-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z44,IF(AbschlVar=\"DK_fix\",X44*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB44,Kosten_Fond!$AA44))))*IF(Förderung=\"mit\",CO44,CQ44)+AH44,2)","v":2152.66},{"$f":"ROUND(Y44-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z44,IF(AbschlVar=\"DK_fix\",Y44*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB44,Kosten_Fond!$AA44))))*CR44+AH44,2)","v":2230.5300000000002},{"$f":"ROUND(Z44-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z44,IF(AbschlVar=\"DK_fix\",Z44*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB44,Kosten_Fond!$AA44))))*CS44+AH44,2)","v":2152.66},{"$f":"ROUND(AA44-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z44,IF(AbschlVar=\"DK_fix\",AA44*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB44,Kosten_Fond!$AA44))))*CT44+AH44,2)","v":2152.66},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A44*12+B44-1))/60,0)+(-$I$5)*(60-(A44*12+B44-1))/60","v":0},26,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD44*CP44*$BG$14+IF(Fond!AI44=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD44*CQ44*$BG$14+IF(Fond!AI44=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD44*CR44*$BG$14+IF(Fond!AI44=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD44*CS44*$BG$14+IF(Fond!AI44=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD44*CT44*$BG$14+IF(Fond!AI44=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,3,{"$f":"IF(AND(Fond!$B44<=1,OR($A44<n,AND($A44=n,Fond!$B44<=1))),R43*M44,0)*Kosten_Fond!$J$10","v":0},null,26,0,{"$f":"ROUND((IF(BU44=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU44-1,Kosten_Fond!$C$18:$C$870))*$BX44,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU44-95)))","v":0},{"$f":"ROUND($BW44*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW44*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW44*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW44*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW44*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,26,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF44)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2214.3421679337957,2291.12,0.49147947211579684]
[{"$f":"IF(Fond!A44<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A44+1)-$B$16)*$B$16,A44,A44+1),0)","v":2},4,{"$f":"Kosten_Fond!T45","v":88.12},{"$f":"Kosten_Fond!U45","v":88.12},{"$f":"Kosten_Fond!V45","v":88.12},{"$f":"Kosten_Fond!W45","v":88.12},{"$f":"Kosten_Fond!X45","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),ROUND(M44*(1+INDEX(Performance_Vektoren!J$5:J$77,$A44+1))^(1/12),10),0)","v":933.76244295009997},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),ROUND(N44*(1+INDEX(Performance_Vektoren!K$5:K$77,$A44+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),ROUND(O44*(1+INDEX(Performance_Vektoren!L$5:L$77,$A44+1))^(1/12),10),0)","v":1068.7687714491001},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),ROUND(P44*(1+INDEX(Performance_Vektoren!M$5:M$77,$A44+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),ROUND(Q44*(1+INDEX(Performance_Vektoren!N$5:N$77,$A44+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),R44+(H45-(IF(AND(EE=1,m>$A45),0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)+$BS45)*CP45)/M45,0)","v":2.5539100789622191},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),S44+(I45-(IF(AND(EE=1,m>$A45),0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)+$BS45)*CQ45)/N45,0)","v":2.4673599999999998},{"$f":"ROUND(IF(OR($A45<n,AND($A45=n,$B45<=1)),T44+(J45-(IF(AND(EE=1,m>$A45),0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)+$BS45)*CR45)/O45,0),10)","v":2.3871329554999998},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),U44+(K45-(IF(AND(EE=1,m>$A45),0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)+$BS45)*CS45)/P45,0)","v":2.4673599999999998},{"$f":"IF(OR($A45<n,AND($A45=n,$B45<=1)),V44+(L45-(IF(AND(EE=1,m>$A45),0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)+$BS45)*CT45)/Q45,0)","v":2.4673599999999998},{"$f":"ROUND(R45*M45-(H45-IF(EE=1,0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)*CP45),2)","v":2296.63},{"$f":"ROUND(S45*N45-(I45-IF(EE=1,0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)*CQ45),2)","v":2379.2399999999998},{"$f":"ROUND(T45*O45-(J45-IF(EE=1,0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)*CR45),2)","v":2463.17},{"$f":"ROUND(U45*P45-(K45-IF(EE=1,0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)*CS45),2)","v":2379.2399999999998},{"$f":"ROUND(V45*Q45-(L45-IF(EE=1,0,Kosten_Fond!$D45+Kosten_Fond!$F45+Kosten_Fond!$H45)*CT45),2)","v":2379.2399999999998},{"$f":"ROUND(W45-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z45,IF(AbschlVar=\"DK_fix\",W45*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB45,Kosten_Fond!$AA45))))*IF(Förderung=\"mit\",CN45,CP45)+AH45,2)","v":2158.17},{"$f":"ROUND(X45-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z45,IF(AbschlVar=\"DK_fix\",X45*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB45,Kosten_Fond!$AA45))))*IF(Förderung=\"mit\",CO45,CQ45)+AH45,2)","v":2240.7800000000002},{"$f":"ROUND(Y45-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z45,IF(AbschlVar=\"DK_fix\",Y45*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB45,Kosten_Fond!$AA45))))*CR45+AH45,2)","v":2324.71},{"$f":"ROUND(Z45-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z45,IF(AbschlVar=\"DK_fix\",Z45*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB45,Kosten_Fond!$AA45))))*CS45+AH45,2)","v":2240.7800000000002},{"$f":"ROUND(AA45-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z45,IF(AbschlVar=\"DK_fix\",AA45*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB45,Kosten_Fond!$AA45))))*CT45+AH45,2)","v":2240.7800000000002},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A45*12+B45-1))/60,0)+(-$I$5)*(60-(A45*12+B45-1))/60","v":0},27,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD45*CP45*$BG$14+IF(Fond!AI45=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD45*CQ45*$BG$14+IF(Fond!AI45=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD45*CR45*$BG$14+IF(Fond!AI45=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD45*CS45*$BG$14+IF(Fond!AI45=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD45*CT45*$BG$14+IF(Fond!AI45=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,4,{"$f":"IF(AND(Fond!$B45<=1,OR($A45<n,AND($A45=n,Fond!$B45<=1))),R44*M45,0)*Kosten_Fond!$J$10","v":0},null,27,0,{"$f":"ROUND((IF(BU45=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU45-1,Kosten_Fond!$C$18:$C$870))*$BX45,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU45-95)))","v":0},{"$f":"ROUND($BW45*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW45*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW45*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW45*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW45*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,27,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF45)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2296.6253144066445,2379.2399999999998,0.49116583989932144]
[{"$f":"IF(Fond!A45<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A45+1)-$B$16)*$B$16,A45,A45+1),0)","v":2},5,{"$f":"Kosten_Fond!T46","v":88.12},{"$f":"Kosten_Fond!U46","v":88.12},{"$f":"Kosten_Fond!V46","v":88.12},{"$f":"Kosten_Fond!W46","v":88.12},{"$f":"Kosten_Fond!X46","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),ROUND(M45*(1+INDEX(Performance_Vektoren!J$5:J$77,$A45+1))^(1/12),10),0)","v":931.39530976339995},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),ROUND(N45*(1+INDEX(Performance_Vektoren!K$5:K$77,$A45+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),ROUND(O45*(1+INDEX(Performance_Vektoren!L$5:L$77,$A45+1))^(1/12),10),0)","v":1071.4046435636999},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),ROUND(P45*(1+INDEX(Performance_Vektoren!M$5:M$77,$A45+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),ROUND(Q45*(1+INDEX(Performance_Vektoren!N$5:N$77,$A45+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),R45+(H46-(IF(AND(EE=1,m>$A46),0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)+$BS46)*CP46)/M46,0)","v":2.6485208195105958},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),S45+(I46-(IF(AND(EE=1,m>$A46),0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)+$BS46)*CQ46)/N46,0)","v":2.5554799999999998},{"$f":"ROUND(IF(OR($A46<n,AND($A46=n,$B46<=1)),T45+(J46-(IF(AND(EE=1,m>$A46),0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)+$BS46)*CR46)/O46,0),10)","v":2.4693801255999999},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),U45+(K46-(IF(AND(EE=1,m>$A46),0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)+$BS46)*CS46)/P46,0)","v":2.5554799999999998},{"$f":"IF(OR($A46<n,AND($A46=n,$B46<=1)),V45+(L46-(IF(AND(EE=1,m>$A46),0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)+$BS46)*CT46)/Q46,0)","v":2.5554799999999998},{"$f":"ROUND(R46*M46-(H46-IF(EE=1,0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)*CP46),2)","v":2378.6999999999998},{"$f":"ROUND(S46*N46-(I46-IF(EE=1,0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)*CQ46),2)","v":2467.36},{"$f":"ROUND(T46*O46-(J46-IF(EE=1,0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)*CR46),2)","v":2557.59},{"$f":"ROUND(U46*P46-(K46-IF(EE=1,0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)*CS46),2)","v":2467.36},{"$f":"ROUND(V46*Q46-(L46-IF(EE=1,0,Kosten_Fond!$D46+Kosten_Fond!$F46+Kosten_Fond!$H46)*CT46),2)","v":2467.36},{"$f":"ROUND(W46-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z46,IF(AbschlVar=\"DK_fix\",W46*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB46,Kosten_Fond!$AA46))))*IF(Förderung=\"mit\",CN46,CP46)+AH46,2)","v":2240.2399999999998},{"$f":"ROUND(X46-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z46,IF(AbschlVar=\"DK_fix\",X46*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB46,Kosten_Fond!$AA46))))*IF(Förderung=\"mit\",CO46,CQ46)+AH46,2)","v":2328.9},{"$f":"ROUND(Y46-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z46,IF(AbschlVar=\"DK_fix\",Y46*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB46,Kosten_Fond!$AA46))))*CR46+AH46,2)","v":2419.13},{"$f":"ROUND(Z46-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z46,IF(AbschlVar=\"DK_fix\",Z46*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB46,Kosten_Fond!$AA46))))*CS46+AH46,2)","v":2328.9},{"$f":"ROUND(AA46-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z46,IF(AbschlVar=\"DK_fix\",AA46*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB46,Kosten_Fond!$AA46))))*CT46+AH46,2)","v":2328.9},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A46*12+B46-1))/60,0)+(-$I$5)*(60-(A46*12+B46-1))/60","v":0},28,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD46*CP46*$BG$14+IF(Fond!AI46=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD46*CQ46*$BG$14+IF(Fond!AI46=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD46*CR46*$BG$14+IF(Fond!AI46=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD46*CS46*$BG$14+IF(Fond!AI46=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD46*CT46*$BG$14+IF(Fond!AI46=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,5,{"$f":"IF(AND(Fond!$B46<=1,OR($A46<n,AND($A46=n,Fond!$B46<=1))),R45*M46,0)*Kosten_Fond!$J$10","v":0},null,28,0,{"$f":"ROUND((IF(BU46=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU46-1,Kosten_Fond!$C$18:$C$870))*$BX46,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU46-95)))","v":0},{"$f":"ROUND($BW46*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW46*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW46*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW46*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW46*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,28,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF46)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2378.6998691028853,2467.3599999999997,0.49085234878520734]
[{"$f":"IF(Fond!A46<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A46+1)-$B$16)*$B$16,A46,A46+1),0)","v":2},6,{"$f":"Kosten_Fond!T47","v":88.12},{"$f":"Kosten_Fond!U47","v":88.12},{"$f":"Kosten_Fond!V47","v":88.12},{"$f":"Kosten_Fond!W47","v":88.12},{"$f":"Kosten_Fond!X47","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),ROUND(M46*(1+INDEX(Performance_Vektoren!J$5:J$77,$A46+1))^(1/12),10),0)","v":929.03417737450002},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),ROUND(N46*(1+INDEX(Performance_Vektoren!K$5:K$77,$A46+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),ROUND(O46*(1+INDEX(Performance_Vektoren!L$5:L$77,$A46+1))^(1/12),10),0)","v":1074.04701645},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),ROUND(P46*(1+INDEX(Performance_Vektoren!M$5:M$77,$A46+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),ROUND(Q46*(1+INDEX(Performance_Vektoren!N$5:N$77,$A46+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),R46+(H47-(IF(AND(EE=1,m>$A47),0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)+$BS47)*CP47)/M47,0)","v":2.7433720124441345},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),S46+(I47-(IF(AND(EE=1,m>$A47),0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)+$BS47)*CQ47)/N47,0)","v":2.6435999999999997},{"$f":"ROUND(IF(OR($A47<n,AND($A47=n,$B47<=1)),T46+(J47-(IF(AND(EE=1,m>$A47),0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)+$BS47)*CR47)/O47,0),10)","v":2.5514249511},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),U46+(K47-(IF(AND(EE=1,m>$A47),0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)+$BS47)*CS47)/P47,0)","v":2.6435999999999997},{"$f":"IF(OR($A47<n,AND($A47=n,$B47<=1)),V46+(L47-(IF(AND(EE=1,m>$A47),0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)+$BS47)*CT47)/Q47,0)","v":2.6435999999999997},{"$f":"ROUND(R47*M47-(H47-IF(EE=1,0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)*CP47),2)","v":2460.5700000000002},{"$f":"ROUND(S47*N47-(I47-IF(EE=1,0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)*CQ47),2)","v":2555.48},{"$f":"ROUND(T47*O47-(J47-IF(EE=1,0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)*CR47),2)","v":2652.23},{"$f":"ROUND(U47*P47-(K47-IF(EE=1,0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)*CS47),2)","v":2555.48},{"$f":"ROUND(V47*Q47-(L47-IF(EE=1,0,Kosten_Fond!$D47+Kosten_Fond!$F47+Kosten_Fond!$H47)*CT47),2)","v":2555.48},{"$f":"ROUND(W47-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z47,IF(AbschlVar=\"DK_fix\",W47*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB47,Kosten_Fond!$AA47))))*IF(Förderung=\"mit\",CN47,CP47)+AH47,2)","v":2322.11},{"$f":"ROUND(X47-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z47,IF(AbschlVar=\"DK_fix\",X47*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB47,Kosten_Fond!$AA47))))*IF(Förderung=\"mit\",CO47,CQ47)+AH47,2)","v":2417.02},{"$f":"ROUND(Y47-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z47,IF(AbschlVar=\"DK_fix\",Y47*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB47,Kosten_Fond!$AA47))))*CR47+AH47,2)","v":2513.77},{"$f":"ROUND(Z47-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z47,IF(AbschlVar=\"DK_fix\",Z47*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB47,Kosten_Fond!$AA47))))*CS47+AH47,2)","v":2417.02},{"$f":"ROUND(AA47-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z47,IF(AbschlVar=\"DK_fix\",AA47*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB47,Kosten_Fond!$AA47))))*CT47+AH47,2)","v":2417.02},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A47*12+B47-1))/60,0)+(-$I$5)*(60-(A47*12+B47-1))/60","v":0},29,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD47*CP47*$BG$14+IF(Fond!AI47=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD47*CQ47*$BG$14+IF(Fond!AI47=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD47*CR47*$BG$14+IF(Fond!AI47=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD47*CS47*$BG$14+IF(Fond!AI47=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD47*CT47*$BG$14+IF(Fond!AI47=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,6,{"$f":"IF(AND(Fond!$B47<=1,OR($A47<n,AND($A47=n,Fond!$B47<=1))),R46*M47,0)*Kosten_Fond!$J$10","v":0},null,29,0,{"$f":"ROUND((IF(BU47=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU47-1,Kosten_Fond!$C$18:$C$870))*$BX47,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU47-95)))","v":0},{"$f":"ROUND($BW47*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW47*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW47*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW47*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW47*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,29,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF47)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2460.5663608132631,2555.4799999999996,0.49053899900843934]
[{"$f":"IF(Fond!A47<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A47+1)-$B$16)*$B$16,A47,A47+1),0)","v":2},7,{"$f":"Kosten_Fond!T48","v":88.12},{"$f":"Kosten_Fond!U48","v":88.12},{"$f":"Kosten_Fond!V48","v":88.12},{"$f":"Kosten_Fond!W48","v":88.12},{"$f":"Kosten_Fond!X48","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),ROUND(M47*(1+INDEX(Performance_Vektoren!J$5:J$77,$A47+1))^(1/12),10),0)","v":926.67903057089995},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),ROUND(N47*(1+INDEX(Performance_Vektoren!K$5:K$77,$A47+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),ROUND(O47*(1+INDEX(Performance_Vektoren!L$5:L$77,$A47+1))^(1/12),10),0)","v":1076.6959061406999},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),ROUND(P47*(1+INDEX(Performance_Vektoren!M$5:M$77,$A47+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),ROUND(Q47*(1+INDEX(Performance_Vektoren!N$5:N$77,$A47+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),R47+(H48-(IF(AND(EE=1,m>$A48),0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)+$BS48)*CP48)/M48,0)","v":2.8384642688705175},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),S47+(I48-(IF(AND(EE=1,m>$A48),0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)+$BS48)*CQ48)/N48,0)","v":2.7317199999999997},{"$f":"ROUND(IF(OR($A48<n,AND($A48=n,$B48<=1)),T47+(J48-(IF(AND(EE=1,m>$A48),0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)+$BS48)*CR48)/O48,0),10)","v":2.6332679297000001},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),U47+(K48-(IF(AND(EE=1,m>$A48),0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)+$BS48)*CS48)/P48,0)","v":2.7317199999999997},{"$f":"IF(OR($A48<n,AND($A48=n,$B48<=1)),V47+(L48-(IF(AND(EE=1,m>$A48),0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)+$BS48)*CT48)/Q48,0)","v":2.7317199999999997},{"$f":"ROUND(R48*M48-(H48-IF(EE=1,0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)*CP48),2)","v":2542.23},{"$f":"ROUND(S48*N48-(I48-IF(EE=1,0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)*CQ48),2)","v":2643.6},{"$f":"ROUND(T48*O48-(J48-IF(EE=1,0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)*CR48),2)","v":2747.11},{"$f":"ROUND(U48*P48-(K48-IF(EE=1,0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)*CS48),2)","v":2643.6},{"$f":"ROUND(V48*Q48-(L48-IF(EE=1,0,Kosten_Fond!$D48+Kosten_Fond!$F48+Kosten_Fond!$H48)*CT48),2)","v":2643.6},{"$f":"ROUND(W48-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z48,IF(AbschlVar=\"DK_fix\",W48*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB48,Kosten_Fond!$AA48))))*IF(Förderung=\"mit\",CN48,CP48)+AH48,2)","v":2403.77},{"$f":"ROUND(X48-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z48,IF(AbschlVar=\"DK_fix\",X48*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB48,Kosten_Fond!$AA48))))*IF(Förderung=\"mit\",CO48,CQ48)+AH48,2)","v":2505.14},{"$f":"ROUND(Y48-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z48,IF(AbschlVar=\"DK_fix\",Y48*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB48,Kosten_Fond!$AA48))))*CR48+AH48,2)","v":2608.65},{"$f":"ROUND(Z48-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z48,IF(AbschlVar=\"DK_fix\",Z48*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB48,Kosten_Fond!$AA48))))*CS48+AH48,2)","v":2505.14},{"$f":"ROUND(AA48-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z48,IF(AbschlVar=\"DK_fix\",AA48*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB48,Kosten_Fond!$AA48))))*CT48+AH48,2)","v":2505.14},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A48*12+B48-1))/60,0)+(-$I$5)*(60-(A48*12+B48-1))/60","v":0},30,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD48*CP48*$BG$14+IF(Fond!AI48=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD48*CQ48*$BG$14+IF(Fond!AI48=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD48*CR48*$BG$14+IF(Fond!AI48=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD48*CS48*$BG$14+IF(Fond!AI48=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD48*CT48*$BG$14+IF(Fond!AI48=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,7,{"$f":"IF(AND(Fond!$B48<=1,OR($A48<n,AND($A48=n,Fond!$B48<=1))),R47*M48,0)*Kosten_Fond!$J$10","v":0},null,30,0,{"$f":"ROUND((IF(BU48=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU48-1,Kosten_Fond!$C$18:$C$870))*$BX48,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU48-95)))","v":0},{"$f":"ROUND($BW48*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW48*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW48*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW48*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW48*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,30,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF48)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2542.2253169870696,2643.6,0.49022579080316686]
[{"$f":"IF(Fond!A48<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A48+1)-$B$16)*$B$16,A48,A48+1),0)","v":2},8,{"$f":"Kosten_Fond!T49","v":88.12},{"$f":"Kosten_Fond!U49","v":88.12},{"$f":"Kosten_Fond!V49","v":88.12},{"$f":"Kosten_Fond!W49","v":88.12},{"$f":"Kosten_Fond!X49","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),ROUND(M48*(1+INDEX(Performance_Vektoren!J$5:J$77,$A48+1))^(1/12),10),0)","v":924.32985417899999},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),ROUND(N48*(1+INDEX(Performance_Vektoren!K$5:K$77,$A48+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),ROUND(O48*(1+INDEX(Performance_Vektoren!L$5:L$77,$A48+1))^(1/12),10),0)","v":1079.351328708},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),ROUND(P48*(1+INDEX(Performance_Vektoren!M$5:M$77,$A48+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),ROUND(Q48*(1+INDEX(Performance_Vektoren!N$5:N$77,$A48+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),R48+(H49-(IF(AND(EE=1,m>$A49),0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)+$BS49)*CP49)/M49,0)","v":2.933798201450537},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),S48+(I49-(IF(AND(EE=1,m>$A49),0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)+$BS49)*CQ49)/N49,0)","v":2.8198399999999997},{"$f":"ROUND(IF(OR($A49<n,AND($A49=n,$B49<=1)),T48+(J49-(IF(AND(EE=1,m>$A49),0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)+$BS49)*CR49)/O49,0),10)","v":2.714909558},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),U48+(K49-(IF(AND(EE=1,m>$A49),0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)+$BS49)*CS49)/P49,0)","v":2.8198399999999997},{"$f":"IF(OR($A49<n,AND($A49=n,$B49<=1)),V48+(L49-(IF(AND(EE=1,m>$A49),0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)+$BS49)*CT49)/Q49,0)","v":2.8198399999999997},{"$f":"ROUND(R49*M49-(H49-IF(EE=1,0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)*CP49),2)","v":2623.68},{"$f":"ROUND(S49*N49-(I49-IF(EE=1,0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)*CQ49),2)","v":2731.72},{"$f":"ROUND(T49*O49-(J49-IF(EE=1,0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)*CR49),2)","v":2842.22},{"$f":"ROUND(U49*P49-(K49-IF(EE=1,0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)*CS49),2)","v":2731.72},{"$f":"ROUND(V49*Q49-(L49-IF(EE=1,0,Kosten_Fond!$D49+Kosten_Fond!$F49+Kosten_Fond!$H49)*CT49),2)","v":2731.72},{"$f":"ROUND(W49-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z49,IF(AbschlVar=\"DK_fix\",W49*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB49,Kosten_Fond!$AA49))))*IF(Förderung=\"mit\",CN49,CP49)+AH49,2)","v":2485.2199999999998},{"$f":"ROUND(X49-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z49,IF(AbschlVar=\"DK_fix\",X49*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB49,Kosten_Fond!$AA49))))*IF(Förderung=\"mit\",CO49,CQ49)+AH49,2)","v":2593.2600000000002},{"$f":"ROUND(Y49-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z49,IF(AbschlVar=\"DK_fix\",Y49*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB49,Kosten_Fond!$AA49))))*CR49+AH49,2)","v":2703.76},{"$f":"ROUND(Z49-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z49,IF(AbschlVar=\"DK_fix\",Z49*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB49,Kosten_Fond!$AA49))))*CS49+AH49,2)","v":2593.2600000000002},{"$f":"ROUND(AA49-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z49,IF(AbschlVar=\"DK_fix\",AA49*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB49,Kosten_Fond!$AA49))))*CT49+AH49,2)","v":2593.2600000000002},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A49*12+B49-1))/60,0)+(-$I$5)*(60-(A49*12+B49-1))/60","v":0},31,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD49*CP49*$BG$14+IF(Fond!AI49=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD49*CQ49*$BG$14+IF(Fond!AI49=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD49*CR49*$BG$14+IF(Fond!AI49=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD49*CS49*$BG$14+IF(Fond!AI49=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD49*CT49*$BG$14+IF(Fond!AI49=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,8,{"$f":"IF(AND(Fond!$B49<=1,OR($A49<n,AND($A49=n,Fond!$B49<=1))),R48*M49,0)*Kosten_Fond!$J$10","v":0},null,31,0,{"$f":"ROUND((IF(BU49=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU49-1,Kosten_Fond!$C$18:$C$870))*$BX49,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU49-95)))","v":0},{"$f":"ROUND($BW49*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW49*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW49*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW49*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW49*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,31,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF49)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2623.6772637373874,2731.72,0.48991272440289402]
[{"$f":"IF(Fond!A49<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A49+1)-$B$16)*$B$16,A49,A49+1),0)","v":2},9,{"$f":"Kosten_Fond!T50","v":88.12},{"$f":"Kosten_Fond!U50","v":88.12},{"$f":"Kosten_Fond!V50","v":88.12},{"$f":"Kosten_Fond!W50","v":88.12},{"$f":"Kosten_Fond!X50","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),ROUND(M49*(1+INDEX(Performance_Vektoren!J$5:J$77,$A49+1))^(1/12),10),0)","v":921.98663306339995},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),ROUND(N49*(1+INDEX(Performance_Vektoren!K$5:K$77,$A49+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),ROUND(O49*(1+INDEX(Performance_Vektoren!L$5:L$77,$A49+1))^(1/12),10),0)","v":1082.0133002637001},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),ROUND(P49*(1+INDEX(Performance_Vektoren!M$5:M$77,$A49+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),ROUND(Q49*(1+INDEX(Performance_Vektoren!N$5:N$77,$A49+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),R49+(H50-(IF(AND(EE=1,m>$A50),0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)+$BS50)*CP50)/M50,0)","v":3.0293744244020693},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),S49+(I50-(IF(AND(EE=1,m>$A50),0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)+$BS50)*CQ50)/N50,0)","v":2.9079599999999997},{"$f":"ROUND(IF(OR($A50<n,AND($A50=n,$B50<=1)),T49+(J50-(IF(AND(EE=1,m>$A50),0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)+$BS50)*CR50)/O50,0),10)","v":2.7963503314000002},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),U49+(K50-(IF(AND(EE=1,m>$A50),0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)+$BS50)*CS50)/P50,0)","v":2.9079599999999997},{"$f":"IF(OR($A50<n,AND($A50=n,$B50<=1)),V49+(L50-(IF(AND(EE=1,m>$A50),0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)+$BS50)*CT50)/Q50,0)","v":2.9079599999999997},{"$f":"ROUND(R50*M50-(H50-IF(EE=1,0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)*CP50),2)","v":2704.92},{"$f":"ROUND(S50*N50-(I50-IF(EE=1,0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)*CQ50),2)","v":2819.84},{"$f":"ROUND(T50*O50-(J50-IF(EE=1,0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)*CR50),2)","v":2937.57},{"$f":"ROUND(U50*P50-(K50-IF(EE=1,0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)*CS50),2)","v":2819.84},{"$f":"ROUND(V50*Q50-(L50-IF(EE=1,0,Kosten_Fond!$D50+Kosten_Fond!$F50+Kosten_Fond!$H50)*CT50),2)","v":2819.84},{"$f":"ROUND(W50-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z50,IF(AbschlVar=\"DK_fix\",W50*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB50,Kosten_Fond!$AA50))))*IF(Förderung=\"mit\",CN50,CP50)+AH50,2)","v":2566.46},{"$f":"ROUND(X50-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z50,IF(AbschlVar=\"DK_fix\",X50*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB50,Kosten_Fond!$AA50))))*IF(Förderung=\"mit\",CO50,CQ50)+AH50,2)","v":2681.38},{"$f":"ROUND(Y50-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z50,IF(AbschlVar=\"DK_fix\",Y50*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB50,Kosten_Fond!$AA50))))*CR50+AH50,2)","v":2799.11},{"$f":"ROUND(Z50-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z50,IF(AbschlVar=\"DK_fix\",Z50*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB50,Kosten_Fond!$AA50))))*CS50+AH50,2)","v":2681.38},{"$f":"ROUND(AA50-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z50,IF(AbschlVar=\"DK_fix\",AA50*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB50,Kosten_Fond!$AA50))))*CT50+AH50,2)","v":2681.38},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A50*12+B50-1))/60,0)+(-$I$5)*(60-(A50*12+B50-1))/60","v":0},32,{"$f":"IF(AI50>n,0,INDEX($W$18:$W$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($X$18:$X$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($Y$18:$Y$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($Z$18:$Z$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($AA$18:$AA$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($AB$18:$AB$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($AC$18:$AC$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($AD$18:$AD$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($AE$18:$AE$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($AF$18:$AF$870,AI50*$AJ$15+1))","v":0},null,null,null,null,null,null,{"$f":"IF(AI50>n,0,INDEX($R$18:$R$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($S$18:$S$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($T$18:$T$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($U$18:$U$870,AI50*$AJ$15+1))","v":0},{"$f":"IF(AI50>n,0,INDEX($V$18:$V$870,AI50*$AJ$15+1))","v":0},null,{"$f":"Kosten_Fond!AD50*CP50*$BG$14+IF(Fond!AI50=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD50*CQ50*$BG$14+IF(Fond!AI50=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD50*CR50*$BG$14+IF(Fond!AI50=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD50*CS50*$BG$14+IF(Fond!AI50=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD50*CT50*$BG$14+IF(Fond!AI50=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,9,{"$f":"IF(AND(Fond!$B50<=1,OR($A50<n,AND($A50=n,Fond!$B50<=1))),R49*M50,0)*Kosten_Fond!$J$10","v":0},null,32,0,{"$f":"ROUND((IF(BU50=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU50-1,Kosten_Fond!$C$18:$C$870))*$BX50,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU50-95)))","v":0},{"$f":"ROUND($BW50*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW50*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW50*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW50*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW50*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,32,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF50)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2704.9227258428391,2819.8399999999997,0.48959980004031495]
[{"$f":"IF(Fond!A50<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A50+1)-$B$16)*$B$16,A50,A50+1),0)","v":2},10,{"$f":"Kosten_Fond!T51","v":88.12},{"$f":"Kosten_Fond!U51","v":88.12},{"$f":"Kosten_Fond!V51","v":88.12},{"$f":"Kosten_Fond!W51","v":88.12},{"$f":"Kosten_Fond!X51","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),ROUND(M50*(1+INDEX(Performance_Vektoren!J$5:J$77,$A50+1))^(1/12),10),0)","v":919.64935212729995},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),ROUND(N50*(1+INDEX(Performance_Vektoren!K$5:K$77,$A50+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),ROUND(O50*(1+INDEX(Performance_Vektoren!L$5:L$77,$A50+1))^(1/12),10),0)","v":1084.6818369594},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),ROUND(P50*(1+INDEX(Performance_Vektoren!M$5:M$77,$A50+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),ROUND(Q50*(1+INDEX(Performance_Vektoren!N$5:N$77,$A50+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),R50+(H51-(IF(AND(EE=1,m>$A51),0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)+$BS51)*CP51)/M51,0)","v":3.1251935535040078},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),S50+(I51-(IF(AND(EE=1,m>$A51),0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)+$BS51)*CQ51)/N51,0)","v":2.9960799999999996},{"$f":"ROUND(IF(OR($A51<n,AND($A51=n,$B51<=1)),T50+(J51-(IF(AND(EE=1,m>$A51),0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)+$BS51)*CR51)/O51,0),10)","v":2.8775907439999999},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),U50+(K51-(IF(AND(EE=1,m>$A51),0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)+$BS51)*CS51)/P51,0)","v":2.9960799999999996},{"$f":"IF(OR($A51<n,AND($A51=n,$B51<=1)),V50+(L51-(IF(AND(EE=1,m>$A51),0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)+$BS51)*CT51)/Q51,0)","v":2.9960799999999996},{"$f":"ROUND(R51*M51-(H51-IF(EE=1,0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)*CP51),2)","v":2785.96},{"$f":"ROUND(S51*N51-(I51-IF(EE=1,0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)*CQ51),2)","v":2907.96},{"$f":"ROUND(T51*O51-(J51-IF(EE=1,0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)*CR51),2)","v":3033.15},{"$f":"ROUND(U51*P51-(K51-IF(EE=1,0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)*CS51),2)","v":2907.96},{"$f":"ROUND(V51*Q51-(L51-IF(EE=1,0,Kosten_Fond!$D51+Kosten_Fond!$F51+Kosten_Fond!$H51)*CT51),2)","v":2907.96},{"$f":"ROUND(W51-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z51,IF(AbschlVar=\"DK_fix\",W51*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB51,Kosten_Fond!$AA51))))*IF(Förderung=\"mit\",CN51,CP51)+AH51,2)","v":2647.5},{"$f":"ROUND(X51-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z51,IF(AbschlVar=\"DK_fix\",X51*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB51,Kosten_Fond!$AA51))))*IF(Förderung=\"mit\",CO51,CQ51)+AH51,2)","v":2769.5},{"$f":"ROUND(Y51-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z51,IF(AbschlVar=\"DK_fix\",Y51*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB51,Kosten_Fond!$AA51))))*CR51+AH51,2)","v":2894.69},{"$f":"ROUND(Z51-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z51,IF(AbschlVar=\"DK_fix\",Z51*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB51,Kosten_Fond!$AA51))))*CS51+AH51,2)","v":2769.5},{"$f":"ROUND(AA51-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z51,IF(AbschlVar=\"DK_fix\",AA51*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB51,Kosten_Fond!$AA51))))*CT51+AH51,2)","v":2769.5},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A51*12+B51-1))/60,0)+(-$I$5)*(60-(A51*12+B51-1))/60","v":0},33,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD51*CP51*$BG$14+IF(Fond!AI51=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD51*CQ51*$BG$14+IF(Fond!AI51=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD51*CR51*$BG$14+IF(Fond!AI51=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD51*CS51*$BG$14+IF(Fond!AI51=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD51*CT51*$BG$14+IF(Fond!AI51=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,10,{"$f":"IF(AND(Fond!$B51<=1,OR($A51<n,AND($A51=n,Fond!$B51<=1))),R50*M51,0)*Kosten_Fond!$J$10","v":0},null,33,{"$f":"IF($BU51>n,0,INDEX($BS$18:$BS$870,$BU51*$AJ$15+1))","v":0},{"$f":"ROUND((IF(BU51=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU51-1,Kosten_Fond!$C$18:$C$870))*$BX51,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU51-95)))","v":0},{"$f":"ROUND($BW51*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW51*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW51*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW51*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW51*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,33,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF51)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2785.962226752375,2907.9599999999996,0.48928701794745028]
[{"$f":"IF(Fond!A51<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A51+1)-$B$16)*$B$16,A51,A51+1),0)","v":2},11,{"$f":"Kosten_Fond!T52","v":88.12},{"$f":"Kosten_Fond!U52","v":88.12},{"$f":"Kosten_Fond!V52","v":88.12},{"$f":"Kosten_Fond!W52","v":88.12},{"$f":"Kosten_Fond!X52","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),ROUND(M51*(1+INDEX(Performance_Vektoren!J$5:J$77,$A51+1))^(1/12),10),0)","v":917.31799631199999},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),ROUND(N51*(1+INDEX(Performance_Vektoren!K$5:K$77,$A51+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),ROUND(O51*(1+INDEX(Performance_Vektoren!L$5:L$77,$A51+1))^(1/12),10),0)","v":1087.3569549865001},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),ROUND(P51*(1+INDEX(Performance_Vektoren!M$5:M$77,$A51+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),ROUND(Q51*(1+INDEX(Performance_Vektoren!N$5:N$77,$A51+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),R51+(H52-(IF(AND(EE=1,m>$A52),0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)+$BS52)*CP52)/M52,0)","v":3.2212562061002492},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),S51+(I52-(IF(AND(EE=1,m>$A52),0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)+$BS52)*CQ52)/N52,0)","v":3.0841999999999996},{"$f":"ROUND(IF(OR($A52<n,AND($A52=n,$B52<=1)),T51+(J52-(IF(AND(EE=1,m>$A52),0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)+$BS52)*CR52)/O52,0),10)","v":2.9586312887999999},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),U51+(K52-(IF(AND(EE=1,m>$A52),0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)+$BS52)*CS52)/P52,0)","v":3.0841999999999996},{"$f":"IF(OR($A52<n,AND($A52=n,$B52<=1)),V51+(L52-(IF(AND(EE=1,m>$A52),0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)+$BS52)*CT52)/Q52,0)","v":3.0841999999999996},{"$f":"ROUND(R52*M52-(H52-IF(EE=1,0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)*CP52),2)","v":2866.8},{"$f":"ROUND(S52*N52-(I52-IF(EE=1,0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)*CQ52),2)","v":2996.08},{"$f":"ROUND(T52*O52-(J52-IF(EE=1,0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)*CR52),2)","v":3128.97},{"$f":"ROUND(U52*P52-(K52-IF(EE=1,0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)*CS52),2)","v":2996.08},{"$f":"ROUND(V52*Q52-(L52-IF(EE=1,0,Kosten_Fond!$D52+Kosten_Fond!$F52+Kosten_Fond!$H52)*CT52),2)","v":2996.08},{"$f":"ROUND(W52-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z52,IF(AbschlVar=\"DK_fix\",W52*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB52,Kosten_Fond!$AA52))))*IF(Förderung=\"mit\",CN52,CP52)+AH52,2)","v":2728.34},{"$f":"ROUND(X52-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z52,IF(AbschlVar=\"DK_fix\",X52*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB52,Kosten_Fond!$AA52))))*IF(Förderung=\"mit\",CO52,CQ52)+AH52,2)","v":2857.62},{"$f":"ROUND(Y52-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z52,IF(AbschlVar=\"DK_fix\",Y52*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB52,Kosten_Fond!$AA52))))*CR52+AH52,2)","v":2990.51},{"$f":"ROUND(Z52-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z52,IF(AbschlVar=\"DK_fix\",Z52*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB52,Kosten_Fond!$AA52))))*CS52+AH52,2)","v":2857.62},{"$f":"ROUND(AA52-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z52,IF(AbschlVar=\"DK_fix\",AA52*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB52,Kosten_Fond!$AA52))))*CT52+AH52,2)","v":2857.62},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A52*12+B52-1))/60,0)+(-$I$5)*(60-(A52*12+B52-1))/60","v":0},34,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD52*CP52*$BG$14+IF(Fond!AI52=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD52*CQ52*$BG$14+IF(Fond!AI52=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD52*CR52*$BG$14+IF(Fond!AI52=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD52*CS52*$BG$14+IF(Fond!AI52=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD52*CT52*$BG$14+IF(Fond!AI52=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,11,{"$f":"IF(AND(Fond!$B52<=1,OR($A52<n,AND($A52=n,Fond!$B52<=1))),R51*M52,0)*Kosten_Fond!$J$10","v":0},null,34,0,{"$f":"ROUND((IF(BU52=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU52-1,Kosten_Fond!$C$18:$C$870))*$BX52,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU52-95)))","v":0},{"$f":"ROUND($BW52*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW52*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW52*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW52*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW52*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,34,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF52)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2866.7962885874758,2996.0799999999995,0.48897437835553653]
[{"$f":"IF(Fond!A52<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A52+1)-$B$16)*$B$16,A52,A52+1),0)","v":2},12,{"$f":"Kosten_Fond!T53","v":88.12},{"$f":"Kosten_Fond!U53","v":88.12},{"$f":"Kosten_Fond!V53","v":88.12},{"$f":"Kosten_Fond!W53","v":88.12},{"$f":"Kosten_Fond!X53","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),ROUND(M52*(1+INDEX(Performance_Vektoren!J$5:J$77,$A52+1))^(1/12),10),0)","v":914.99255059699999},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),ROUND(N52*(1+INDEX(Performance_Vektoren!K$5:K$77,$A52+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),ROUND(O52*(1+INDEX(Performance_Vektoren!L$5:L$77,$A52+1))^(1/12),10),0)","v":1090.0386705763001},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),ROUND(P52*(1+INDEX(Performance_Vektoren!M$5:M$77,$A52+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),ROUND(Q52*(1+INDEX(Performance_Vektoren!N$5:N$77,$A52+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),R52+(H53-(IF(AND(EE=1,m>$A53),0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)+$BS53)*CP53)/M53,0)","v":3.3175630011036672},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),S52+(I53-(IF(AND(EE=1,m>$A53),0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)+$BS53)*CQ53)/N53,0)","v":3.1723199999999996},{"$f":"ROUND(IF(OR($A53<n,AND($A53=n,$B53<=1)),T52+(J53-(IF(AND(EE=1,m>$A53),0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)+$BS53)*CR53)/O53,0),10)","v":3.0394724574},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),U52+(K53-(IF(AND(EE=1,m>$A53),0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)+$BS53)*CS53)/P53,0)","v":3.1723199999999996},{"$f":"IF(OR($A53<n,AND($A53=n,$B53<=1)),V52+(L53-(IF(AND(EE=1,m>$A53),0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)+$BS53)*CT53)/Q53,0)","v":3.1723199999999996},{"$f":"ROUND(R53*M53-(H53-IF(EE=1,0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)*CP53),2)","v":2947.43},{"$f":"ROUND(S53*N53-(I53-IF(EE=1,0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)*CQ53),2)","v":3084.2},{"$f":"ROUND(T53*O53-(J53-IF(EE=1,0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)*CR53),2)","v":3225.02},{"$f":"ROUND(U53*P53-(K53-IF(EE=1,0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)*CS53),2)","v":3084.2},{"$f":"ROUND(V53*Q53-(L53-IF(EE=1,0,Kosten_Fond!$D53+Kosten_Fond!$F53+Kosten_Fond!$H53)*CT53),2)","v":3084.2},{"$f":"ROUND(W53-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z53,IF(AbschlVar=\"DK_fix\",W53*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB53,Kosten_Fond!$AA53))))*IF(Förderung=\"mit\",CN53,CP53)+AH53,2)","v":2808.97},{"$f":"ROUND(X53-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z53,IF(AbschlVar=\"DK_fix\",X53*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB53,Kosten_Fond!$AA53))))*IF(Förderung=\"mit\",CO53,CQ53)+AH53,2)","v":2945.74},{"$f":"ROUND(Y53-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z53,IF(AbschlVar=\"DK_fix\",Y53*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB53,Kosten_Fond!$AA53))))*CR53+AH53,2)","v":3086.56},{"$f":"ROUND(Z53-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z53,IF(AbschlVar=\"DK_fix\",Z53*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB53,Kosten_Fond!$AA53))))*CS53+AH53,2)","v":2945.74},{"$f":"ROUND(AA53-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z53,IF(AbschlVar=\"DK_fix\",AA53*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB53,Kosten_Fond!$AA53))))*CT53+AH53,2)","v":2945.74},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A53*12+B53-1))/60,0)+(-$I$5)*(60-(A53*12+B53-1))/60","v":0},35,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD53*CP53*$BG$14+IF(Fond!AI53=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD53*CQ53*$BG$14+IF(Fond!AI53=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD53*CR53*$BG$14+IF(Fond!AI53=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD53*CS53*$BG$14+IF(Fond!AI53=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD53*CT53*$BG$14+IF(Fond!AI53=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,2,12,{"$f":"IF(AND(Fond!$B53<=1,OR($A53<n,AND($A53=n,Fond!$B53<=1))),R52*M53,0)*Kosten_Fond!$J$10","v":0},null,35,0,{"$f":"ROUND((IF(BU53=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU53-1,Kosten_Fond!$C$18:$C$870))*$BX53,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU53-95)))","v":0},{"$f":"ROUND($BW53*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW53*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW53*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW53*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW53*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,35,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF53)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,2947.4254321460826,3084.2,0.48866188149508055]
[{"$f":"IF(Fond!A53<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A53+1)-$B$16)*$B$16,A53,A53+1),0)","v":3},1,{"$f":"Kosten_Fond!T54","v":88.12},{"$f":"Kosten_Fond!U54","v":88.12},{"$f":"Kosten_Fond!V54","v":88.12},{"$f":"Kosten_Fond!W54","v":88.12},{"$f":"Kosten_Fond!X54","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),ROUND(M53*(1+INDEX(Performance_Vektoren!J$5:J$77,$A53+1))^(1/12),10),0)","v":912.67299999989996},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),ROUND(N53*(1+INDEX(Performance_Vektoren!K$5:K$77,$A53+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),ROUND(O53*(1+INDEX(Performance_Vektoren!L$5:L$77,$A53+1))^(1/12),10),0)","v":1092.7270000002},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),ROUND(P53*(1+INDEX(Performance_Vektoren!M$5:M$77,$A53+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),ROUND(Q53*(1+INDEX(Performance_Vektoren!N$5:N$77,$A53+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),R53+(H54-(IF(AND(EE=1,m>$A54),0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)+$BS54)*CP54)/M54,0)","v":3.4141145590000983},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),S53+(I54-(IF(AND(EE=1,m>$A54),0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)+$BS54)*CQ54)/N54,0)","v":3.2604399999999996},{"$f":"ROUND(IF(OR($A54<n,AND($A54=n,$B54<=1)),T53+(J54-(IF(AND(EE=1,m>$A54),0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)+$BS54)*CR54)/O54,0),10)","v":3.1201147404},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),U53+(K54-(IF(AND(EE=1,m>$A54),0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)+$BS54)*CS54)/P54,0)","v":3.2604399999999996},{"$f":"IF(OR($A54<n,AND($A54=n,$B54<=1)),V53+(L54-(IF(AND(EE=1,m>$A54),0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)+$BS54)*CT54)/Q54,0)","v":3.2604399999999996},{"$f":"ROUND(R54*M54-(H54-IF(EE=1,0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)*CP54),2)","v":3027.85},{"$f":"ROUND(S54*N54-(I54-IF(EE=1,0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)*CQ54),2)","v":3172.32},{"$f":"ROUND(T54*O54-(J54-IF(EE=1,0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)*CR54),2)","v":3321.31},{"$f":"ROUND(U54*P54-(K54-IF(EE=1,0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)*CS54),2)","v":3172.32},{"$f":"ROUND(V54*Q54-(L54-IF(EE=1,0,Kosten_Fond!$D54+Kosten_Fond!$F54+Kosten_Fond!$H54)*CT54),2)","v":3172.32},{"$f":"ROUND(W54-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z54,IF(AbschlVar=\"DK_fix\",W54*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB54,Kosten_Fond!$AA54))))*IF(Förderung=\"mit\",CN54,CP54)+AH54,2)","v":2889.39},{"$f":"ROUND(X54-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z54,IF(AbschlVar=\"DK_fix\",X54*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB54,Kosten_Fond!$AA54))))*IF(Förderung=\"mit\",CO54,CQ54)+AH54,2)","v":3033.86},{"$f":"ROUND(Y54-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z54,IF(AbschlVar=\"DK_fix\",Y54*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB54,Kosten_Fond!$AA54))))*CR54+AH54,2)","v":3182.85},{"$f":"ROUND(Z54-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z54,IF(AbschlVar=\"DK_fix\",Z54*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB54,Kosten_Fond!$AA54))))*CS54+AH54,2)","v":3033.86},{"$f":"ROUND(AA54-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z54,IF(AbschlVar=\"DK_fix\",AA54*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB54,Kosten_Fond!$AA54))))*CT54+AH54,2)","v":3033.86},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A54*12+B54-1))/60,0)+(-$I$5)*(60-(A54*12+B54-1))/60","v":0},36,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD54*CP54*$BG$14+IF(Fond!AI54=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD54*CQ54*$BG$14+IF(Fond!AI54=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD54*CR54*$BG$14+IF(Fond!AI54=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD54*CS54*$BG$14+IF(Fond!AI54=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD54*CT54*$BG$14+IF(Fond!AI54=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,1,{"$f":"IF(AND(Fond!$B54<=1,OR($A54<n,AND($A54=n,Fond!$B54<=1))),R53*M54,0)*Kosten_Fond!$J$10","v":0},null,36,0,{"$f":"ROUND((IF(BU54=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU54-1,Kosten_Fond!$C$18:$C$870))*$BX54,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU54-95)))","v":0},{"$f":"ROUND($BW54*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW54*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW54*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW54*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW54*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,36,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF54)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3027.8501769059553,3172.3199999999997,0.48834952759585881]
[{"$f":"IF(Fond!A54<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A54+1)-$B$16)*$B$16,A54,A54+1),0)","v":3},2,{"$f":"Kosten_Fond!T55","v":88.12},{"$f":"Kosten_Fond!U55","v":88.12},{"$f":"Kosten_Fond!V55","v":88.12},{"$f":"Kosten_Fond!W55","v":88.12},{"$f":"Kosten_Fond!X55","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),ROUND(M54*(1+INDEX(Performance_Vektoren!J$5:J$77,$A54+1))^(1/12),10),0)","v":910.3593295764},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),ROUND(N54*(1+INDEX(Performance_Vektoren!K$5:K$77,$A54+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),ROUND(O54*(1+INDEX(Performance_Vektoren!L$5:L$77,$A54+1))^(1/12),10),0)","v":1095.4219595697},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),ROUND(P54*(1+INDEX(Performance_Vektoren!M$5:M$77,$A54+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),ROUND(Q54*(1+INDEX(Performance_Vektoren!N$5:N$77,$A54+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),R54+(H55-(IF(AND(EE=1,m>$A55),0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)+$BS55)*CP55)/M55,0)","v":3.5109115018523269},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),S54+(I55-(IF(AND(EE=1,m>$A55),0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)+$BS55)*CQ55)/N55,0)","v":3.3485599999999995},{"$f":"ROUND(IF(OR($A55<n,AND($A55=n,$B55<=1)),T54+(J55-(IF(AND(EE=1,m>$A55),0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)+$BS55)*CR55)/O55,0),10)","v":3.2005586270999999},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),U54+(K55-(IF(AND(EE=1,m>$A55),0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)+$BS55)*CS55)/P55,0)","v":3.3485599999999995},{"$f":"IF(OR($A55<n,AND($A55=n,$B55<=1)),V54+(L55-(IF(AND(EE=1,m>$A55),0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)+$BS55)*CT55)/Q55,0)","v":3.3485599999999995},{"$f":"ROUND(R55*M55-(H55-IF(EE=1,0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)*CP55),2)","v":3108.07},{"$f":"ROUND(S55*N55-(I55-IF(EE=1,0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)*CQ55),2)","v":3260.44},{"$f":"ROUND(T55*O55-(J55-IF(EE=1,0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)*CR55),2)","v":3417.84},{"$f":"ROUND(U55*P55-(K55-IF(EE=1,0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)*CS55),2)","v":3260.44},{"$f":"ROUND(V55*Q55-(L55-IF(EE=1,0,Kosten_Fond!$D55+Kosten_Fond!$F55+Kosten_Fond!$H55)*CT55),2)","v":3260.44},{"$f":"ROUND(W55-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z55,IF(AbschlVar=\"DK_fix\",W55*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB55,Kosten_Fond!$AA55))))*IF(Förderung=\"mit\",CN55,CP55)+AH55,2)","v":2969.61},{"$f":"ROUND(X55-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z55,IF(AbschlVar=\"DK_fix\",X55*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB55,Kosten_Fond!$AA55))))*IF(Förderung=\"mit\",CO55,CQ55)+AH55,2)","v":3121.98},{"$f":"ROUND(Y55-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z55,IF(AbschlVar=\"DK_fix\",Y55*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB55,Kosten_Fond!$AA55))))*CR55+AH55,2)","v":3279.38},{"$f":"ROUND(Z55-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z55,IF(AbschlVar=\"DK_fix\",Z55*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB55,Kosten_Fond!$AA55))))*CS55+AH55,2)","v":3121.98},{"$f":"ROUND(AA55-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z55,IF(AbschlVar=\"DK_fix\",AA55*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB55,Kosten_Fond!$AA55))))*CT55+AH55,2)","v":3121.98},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A55*12+B55-1))/60,0)+(-$I$5)*(60-(A55*12+B55-1))/60","v":0},37,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD55*CP55*$BG$14+IF(Fond!AI55=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD55*CQ55*$BG$14+IF(Fond!AI55=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD55*CR55*$BG$14+IF(Fond!AI55=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD55*CS55*$BG$14+IF(Fond!AI55=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD55*CT55*$BG$14+IF(Fond!AI55=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,2,{"$f":"IF(AND(Fond!$B55<=1,OR($A55<n,AND($A55=n,Fond!$B55<=1))),R54*M55,0)*Kosten_Fond!$J$10","v":0},null,37,0,{"$f":"ROUND((IF(BU55=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU55-1,Kosten_Fond!$C$18:$C$870))*$BX55,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU55-95)))","v":0},{"$f":"ROUND($BW55*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW55*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW55*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW55*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW55*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,37,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF55)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3108.0710410283559,3260.4399999999996,0.48803731688694379]
[{"$f":"IF(Fond!A55<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A55+1)-$B$16)*$B$16,A55,A55+1),0)","v":3},3,{"$f":"Kosten_Fond!T56","v":88.12},{"$f":"Kosten_Fond!U56","v":88.12},{"$f":"Kosten_Fond!V56","v":88.12},{"$f":"Kosten_Fond!W56","v":88.12},{"$f":"Kosten_Fond!X56","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),ROUND(M55*(1+INDEX(Performance_Vektoren!J$5:J$77,$A55+1))^(1/12),10),0)","v":908.05152441990003},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),ROUND(N55*(1+INDEX(Performance_Vektoren!K$5:K$77,$A55+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),ROUND(O55*(1+INDEX(Performance_Vektoren!L$5:L$77,$A55+1))^(1/12),10),0)","v":1098.1235656365},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),ROUND(P55*(1+INDEX(Performance_Vektoren!M$5:M$77,$A55+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),ROUND(Q55*(1+INDEX(Performance_Vektoren!N$5:N$77,$A55+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),R55+(H56-(IF(AND(EE=1,m>$A56),0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)+$BS56)*CP56)/M56,0)","v":3.6079544533041124},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),S55+(I56-(IF(AND(EE=1,m>$A56),0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)+$BS56)*CQ56)/N56,0)","v":3.4366799999999995},{"$f":"ROUND(IF(OR($A56<n,AND($A56=n,$B56<=1)),T55+(J56-(IF(AND(EE=1,m>$A56),0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)+$BS56)*CR56)/O56,0),10)","v":3.2808046056000002},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),U55+(K56-(IF(AND(EE=1,m>$A56),0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)+$BS56)*CS56)/P56,0)","v":3.4366799999999995},{"$f":"IF(OR($A56<n,AND($A56=n,$B56<=1)),V55+(L56-(IF(AND(EE=1,m>$A56),0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)+$BS56)*CT56)/Q56,0)","v":3.4366799999999995},{"$f":"ROUND(R56*M56-(H56-IF(EE=1,0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)*CP56),2)","v":3188.09},{"$f":"ROUND(S56*N56-(I56-IF(EE=1,0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)*CQ56),2)","v":3348.56},{"$f":"ROUND(T56*O56-(J56-IF(EE=1,0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)*CR56),2)","v":3514.61},{"$f":"ROUND(U56*P56-(K56-IF(EE=1,0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)*CS56),2)","v":3348.56},{"$f":"ROUND(V56*Q56-(L56-IF(EE=1,0,Kosten_Fond!$D56+Kosten_Fond!$F56+Kosten_Fond!$H56)*CT56),2)","v":3348.56},{"$f":"ROUND(W56-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z56,IF(AbschlVar=\"DK_fix\",W56*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB56,Kosten_Fond!$AA56))))*IF(Förderung=\"mit\",CN56,CP56)+AH56,2)","v":3049.63},{"$f":"ROUND(X56-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z56,IF(AbschlVar=\"DK_fix\",X56*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB56,Kosten_Fond!$AA56))))*IF(Förderung=\"mit\",CO56,CQ56)+AH56,2)","v":3210.1},{"$f":"ROUND(Y56-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z56,IF(AbschlVar=\"DK_fix\",Y56*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB56,Kosten_Fond!$AA56))))*CR56+AH56,2)","v":3376.15},{"$f":"ROUND(Z56-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z56,IF(AbschlVar=\"DK_fix\",Z56*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB56,Kosten_Fond!$AA56))))*CS56+AH56,2)","v":3210.1},{"$f":"ROUND(AA56-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z56,IF(AbschlVar=\"DK_fix\",AA56*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB56,Kosten_Fond!$AA56))))*CT56+AH56,2)","v":3210.1},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A56*12+B56-1))/60,0)+(-$I$5)*(60-(A56*12+B56-1))/60","v":0},38,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD56*CP56*$BG$14+IF(Fond!AI56=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD56*CQ56*$BG$14+IF(Fond!AI56=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD56*CR56*$BG$14+IF(Fond!AI56=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD56*CS56*$BG$14+IF(Fond!AI56=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD56*CT56*$BG$14+IF(Fond!AI56=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,3,{"$f":"IF(AND(Fond!$B56<=1,OR($A56<n,AND($A56=n,Fond!$B56<=1))),R55*M56,0)*Kosten_Fond!$J$10","v":0},null,38,0,{"$f":"ROUND((IF(BU56=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU56-1,Kosten_Fond!$C$18:$C$870))*$BX56,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU56-95)))","v":0},{"$f":"ROUND($BW56*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW56*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW56*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW56*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW56*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,38,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF56)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3188.088541360366,3348.5599999999995,0.48772524959661989]
[{"$f":"IF(Fond!A56<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A56+1)-$B$16)*$B$16,A56,A56+1),0)","v":3},4,{"$f":"Kosten_Fond!T57","v":88.12},{"$f":"Kosten_Fond!U57","v":88.12},{"$f":"Kosten_Fond!V57","v":88.12},{"$f":"Kosten_Fond!W57","v":88.12},{"$f":"Kosten_Fond!X57","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),ROUND(M56*(1+INDEX(Performance_Vektoren!J$5:J$77,$A56+1))^(1/12),10),0)","v":905.74956966160005},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),ROUND(N56*(1+INDEX(Performance_Vektoren!K$5:K$77,$A56+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),ROUND(O56*(1+INDEX(Performance_Vektoren!L$5:L$77,$A56+1))^(1/12),10),0)","v":1100.8318345927},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),ROUND(P56*(1+INDEX(Performance_Vektoren!M$5:M$77,$A56+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),ROUND(Q56*(1+INDEX(Performance_Vektoren!N$5:N$77,$A56+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),R56+(H57-(IF(AND(EE=1,m>$A57),0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)+$BS57)*CP57)/M57,0)","v":3.7052440385842056},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),S56+(I57-(IF(AND(EE=1,m>$A57),0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)+$BS57)*CQ57)/N57,0)","v":3.5247999999999995},{"$f":"ROUND(IF(OR($A57<n,AND($A57=n,$B57<=1)),T56+(J57-(IF(AND(EE=1,m>$A57),0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)+$BS57)*CR57)/O57,0),10)","v":3.3608531626999998},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),U56+(K57-(IF(AND(EE=1,m>$A57),0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)+$BS57)*CS57)/P57,0)","v":3.5247999999999995},{"$f":"IF(OR($A57<n,AND($A57=n,$B57<=1)),V56+(L57-(IF(AND(EE=1,m>$A57),0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)+$BS57)*CT57)/Q57,0)","v":3.5247999999999995},{"$f":"ROUND(R57*M57-(H57-IF(EE=1,0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)*CP57),2)","v":3267.9},{"$f":"ROUND(S57*N57-(I57-IF(EE=1,0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)*CQ57),2)","v":3436.68},{"$f":"ROUND(T57*O57-(J57-IF(EE=1,0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)*CR57),2)","v":3611.61},{"$f":"ROUND(U57*P57-(K57-IF(EE=1,0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)*CS57),2)","v":3436.68},{"$f":"ROUND(V57*Q57-(L57-IF(EE=1,0,Kosten_Fond!$D57+Kosten_Fond!$F57+Kosten_Fond!$H57)*CT57),2)","v":3436.68},{"$f":"ROUND(W57-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z57,IF(AbschlVar=\"DK_fix\",W57*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB57,Kosten_Fond!$AA57))))*IF(Förderung=\"mit\",CN57,CP57)+AH57,2)","v":3129.44},{"$f":"ROUND(X57-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z57,IF(AbschlVar=\"DK_fix\",X57*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB57,Kosten_Fond!$AA57))))*IF(Förderung=\"mit\",CO57,CQ57)+AH57,2)","v":3298.22},{"$f":"ROUND(Y57-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z57,IF(AbschlVar=\"DK_fix\",Y57*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB57,Kosten_Fond!$AA57))))*CR57+AH57,2)","v":3473.15},{"$f":"ROUND(Z57-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z57,IF(AbschlVar=\"DK_fix\",Z57*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB57,Kosten_Fond!$AA57))))*CS57+AH57,2)","v":3298.22},{"$f":"ROUND(AA57-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z57,IF(AbschlVar=\"DK_fix\",AA57*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB57,Kosten_Fond!$AA57))))*CT57+AH57,2)","v":3298.22},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A57*12+B57-1))/60,0)+(-$I$5)*(60-(A57*12+B57-1))/60","v":0},39,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD57*CP57*$BG$14+IF(Fond!AI57=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD57*CQ57*$BG$14+IF(Fond!AI57=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD57*CR57*$BG$14+IF(Fond!AI57=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD57*CS57*$BG$14+IF(Fond!AI57=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD57*CT57*$BG$14+IF(Fond!AI57=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,4,{"$f":"IF(AND(Fond!$B57<=1,OR($A57<n,AND($A57=n,Fond!$B57<=1))),R56*M57,0)*Kosten_Fond!$J$10","v":0},null,39,0,{"$f":"ROUND((IF(BU57=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU57-1,Kosten_Fond!$C$18:$C$870))*$BX57,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU57-95)))","v":0},{"$f":"ROUND($BW57*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW57*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW57*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW57*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW57*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,39,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF57)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3267.9031934388531,3436.6799999999994,0.48741332595243858]
[{"$f":"IF(Fond!A57<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A57+1)-$B$16)*$B$16,A57,A57+1),0)","v":3},5,{"$f":"Kosten_Fond!T58","v":88.12},{"$f":"Kosten_Fond!U58","v":88.12},{"$f":"Kosten_Fond!V58","v":88.12},{"$f":"Kosten_Fond!W58","v":88.12},{"$f":"Kosten_Fond!X58","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),ROUND(M57*(1+INDEX(Performance_Vektoren!J$5:J$77,$A57+1))^(1/12),10),0)","v":903.4534504705},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),ROUND(N57*(1+INDEX(Performance_Vektoren!K$5:K$77,$A57+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),ROUND(O57*(1+INDEX(Performance_Vektoren!L$5:L$77,$A57+1))^(1/12),10),0)","v":1103.5467828707999},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),ROUND(P57*(1+INDEX(Performance_Vektoren!M$5:M$77,$A57+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),ROUND(Q57*(1+INDEX(Performance_Vektoren!N$5:N$77,$A57+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),R57+(H58-(IF(AND(EE=1,m>$A58),0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)+$BS58)*CP58)/M58,0)","v":3.802780884510367},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),S57+(I58-(IF(AND(EE=1,m>$A58),0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)+$BS58)*CQ58)/N58,0)","v":3.6129199999999995},{"$f":"ROUND(IF(OR($A58<n,AND($A58=n,$B58<=1)),T57+(J58-(IF(AND(EE=1,m>$A58),0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)+$BS58)*CR58)/O58,0),10)","v":3.4407047841999998},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),U57+(K58-(IF(AND(EE=1,m>$A58),0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)+$BS58)*CS58)/P58,0)","v":3.6129199999999995},{"$f":"IF(OR($A58<n,AND($A58=n,$B58<=1)),V57+(L58-(IF(AND(EE=1,m>$A58),0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)+$BS58)*CT58)/Q58,0)","v":3.6129199999999995},{"$f":"ROUND(R58*M58-(H58-IF(EE=1,0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)*CP58),2)","v":3347.52},{"$f":"ROUND(S58*N58-(I58-IF(EE=1,0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)*CQ58),2)","v":3524.8},{"$f":"ROUND(T58*O58-(J58-IF(EE=1,0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)*CR58),2)","v":3708.86},{"$f":"ROUND(U58*P58-(K58-IF(EE=1,0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)*CS58),2)","v":3524.8},{"$f":"ROUND(V58*Q58-(L58-IF(EE=1,0,Kosten_Fond!$D58+Kosten_Fond!$F58+Kosten_Fond!$H58)*CT58),2)","v":3524.8},{"$f":"ROUND(W58-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z58,IF(AbschlVar=\"DK_fix\",W58*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB58,Kosten_Fond!$AA58))))*IF(Förderung=\"mit\",CN58,CP58)+AH58,2)","v":3209.06},{"$f":"ROUND(X58-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z58,IF(AbschlVar=\"DK_fix\",X58*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB58,Kosten_Fond!$AA58))))*IF(Förderung=\"mit\",CO58,CQ58)+AH58,2)","v":3386.34},{"$f":"ROUND(Y58-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z58,IF(AbschlVar=\"DK_fix\",Y58*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB58,Kosten_Fond!$AA58))))*CR58+AH58,2)","v":3570.4},{"$f":"ROUND(Z58-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z58,IF(AbschlVar=\"DK_fix\",Z58*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB58,Kosten_Fond!$AA58))))*CS58+AH58,2)","v":3386.34},{"$f":"ROUND(AA58-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z58,IF(AbschlVar=\"DK_fix\",AA58*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB58,Kosten_Fond!$AA58))))*CT58+AH58,2)","v":3386.34},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A58*12+B58-1))/60,0)+(-$I$5)*(60-(A58*12+B58-1))/60","v":0},40,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD58*CP58*$BG$14+IF(Fond!AI58=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD58*CQ58*$BG$14+IF(Fond!AI58=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD58*CR58*$BG$14+IF(Fond!AI58=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD58*CS58*$BG$14+IF(Fond!AI58=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD58*CT58*$BG$14+IF(Fond!AI58=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,5,{"$f":"IF(AND(Fond!$B58<=1,OR($A58<n,AND($A58=n,Fond!$B58<=1))),R57*M58,0)*Kosten_Fond!$J$10","v":0},null,40,0,{"$f":"ROUND((IF(BU58=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU58-1,Kosten_Fond!$C$18:$C$870))*$BX58,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU58-95)))","v":0},{"$f":"ROUND($BW58*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW58*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW58*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW58*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW58*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,40,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF58)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3347.5155114941508,3524.7999999999993,0.48710154618124452]
[{"$f":"IF(Fond!A58<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A58+1)-$B$16)*$B$16,A58,A58+1),0)","v":3},6,{"$f":"Kosten_Fond!T59","v":88.12},{"$f":"Kosten_Fond!U59","v":88.12},{"$f":"Kosten_Fond!V59","v":88.12},{"$f":"Kosten_Fond!W59","v":88.12},{"$f":"Kosten_Fond!X59","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),ROUND(M58*(1+INDEX(Performance_Vektoren!J$5:J$77,$A58+1))^(1/12),10),0)","v":901.16315205319995},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),ROUND(N58*(1+INDEX(Performance_Vektoren!K$5:K$77,$A58+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),ROUND(O58*(1+INDEX(Performance_Vektoren!L$5:L$77,$A58+1))^(1/12),10),0)","v":1106.2684269437},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),ROUND(P58*(1+INDEX(Performance_Vektoren!M$5:M$77,$A58+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),ROUND(Q58*(1+INDEX(Performance_Vektoren!N$5:N$77,$A58+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),R58+(H59-(IF(AND(EE=1,m>$A59),0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)+$BS59)*CP59)/M59,0)","v":3.9005656194934035},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),S58+(I59-(IF(AND(EE=1,m>$A59),0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)+$BS59)*CQ59)/N59,0)","v":3.7010399999999994},{"$f":"ROUND(IF(OR($A59<n,AND($A59=n,$B59<=1)),T58+(J59-(IF(AND(EE=1,m>$A59),0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)+$BS59)*CR59)/O59,0),10)","v":3.5203599544999999},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),U58+(K59-(IF(AND(EE=1,m>$A59),0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)+$BS59)*CS59)/P59,0)","v":3.7010399999999994},{"$f":"IF(OR($A59<n,AND($A59=n,$B59<=1)),V58+(L59-(IF(AND(EE=1,m>$A59),0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)+$BS59)*CT59)/Q59,0)","v":3.7010399999999994},{"$f":"ROUND(R59*M59-(H59-IF(EE=1,0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)*CP59),2)","v":3426.93},{"$f":"ROUND(S59*N59-(I59-IF(EE=1,0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)*CQ59),2)","v":3612.92},{"$f":"ROUND(T59*O59-(J59-IF(EE=1,0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)*CR59),2)","v":3806.34},{"$f":"ROUND(U59*P59-(K59-IF(EE=1,0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)*CS59),2)","v":3612.92},{"$f":"ROUND(V59*Q59-(L59-IF(EE=1,0,Kosten_Fond!$D59+Kosten_Fond!$F59+Kosten_Fond!$H59)*CT59),2)","v":3612.92},{"$f":"ROUND(W59-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z59,IF(AbschlVar=\"DK_fix\",W59*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB59,Kosten_Fond!$AA59))))*IF(Förderung=\"mit\",CN59,CP59)+AH59,2)","v":3288.47},{"$f":"ROUND(X59-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z59,IF(AbschlVar=\"DK_fix\",X59*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB59,Kosten_Fond!$AA59))))*IF(Förderung=\"mit\",CO59,CQ59)+AH59,2)","v":3474.46},{"$f":"ROUND(Y59-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z59,IF(AbschlVar=\"DK_fix\",Y59*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB59,Kosten_Fond!$AA59))))*CR59+AH59,2)","v":3667.88},{"$f":"ROUND(Z59-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z59,IF(AbschlVar=\"DK_fix\",Z59*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB59,Kosten_Fond!$AA59))))*CS59+AH59,2)","v":3474.46},{"$f":"ROUND(AA59-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z59,IF(AbschlVar=\"DK_fix\",AA59*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB59,Kosten_Fond!$AA59))))*CT59+AH59,2)","v":3474.46},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A59*12+B59-1))/60,0)+(-$I$5)*(60-(A59*12+B59-1))/60","v":0},41,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD59*CP59*$BG$14+IF(Fond!AI59=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD59*CQ59*$BG$14+IF(Fond!AI59=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD59*CR59*$BG$14+IF(Fond!AI59=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD59*CS59*$BG$14+IF(Fond!AI59=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD59*CT59*$BG$14+IF(Fond!AI59=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,6,{"$f":"IF(AND(Fond!$B59<=1,OR($A59<n,AND($A59=n,Fond!$B59<=1))),R58*M59,0)*Kosten_Fond!$J$10","v":0},null,41,0,{"$f":"ROUND((IF(BU59=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU59-1,Kosten_Fond!$C$18:$C$870))*$BX59,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU59-95)))","v":0},{"$f":"ROUND($BW59*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW59*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW59*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW59*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW59*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,41,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF59)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3426.9260084530179,3612.9199999999996,0.48678991050914666]
[{"$f":"IF(Fond!A59<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A59+1)-$B$16)*$B$16,A59,A59+1),0)","v":3},7,{"$f":"Kosten_Fond!T60","v":88.12},{"$f":"Kosten_Fond!U60","v":88.12},{"$f":"Kosten_Fond!V60","v":88.12},{"$f":"Kosten_Fond!W60","v":88.12},{"$f":"Kosten_Fond!X60","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),ROUND(M59*(1+INDEX(Performance_Vektoren!J$5:J$77,$A59+1))^(1/12),10),0)","v":898.87865965369997},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),ROUND(N59*(1+INDEX(Performance_Vektoren!K$5:K$77,$A59+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),ROUND(O59*(1+INDEX(Performance_Vektoren!L$5:L$77,$A59+1))^(1/12),10),0)","v":1108.9967833251001},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),ROUND(P59*(1+INDEX(Performance_Vektoren!M$5:M$77,$A59+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),ROUND(Q59*(1+INDEX(Performance_Vektoren!N$5:N$77,$A59+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),R59+(H60-(IF(AND(EE=1,m>$A60),0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)+$BS60)*CP60)/M60,0)","v":3.998598873541229},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),S59+(I60-(IF(AND(EE=1,m>$A60),0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)+$BS60)*CQ60)/N60,0)","v":3.7891599999999994},{"$f":"ROUND(IF(OR($A60<n,AND($A60=n,$B60<=1)),T59+(J60-(IF(AND(EE=1,m>$A60),0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)+$BS60)*CR60)/O60,0),10)","v":3.5998191570000002},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),U59+(K60-(IF(AND(EE=1,m>$A60),0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)+$BS60)*CS60)/P60,0)","v":3.7891599999999994},{"$f":"IF(OR($A60<n,AND($A60=n,$B60<=1)),V59+(L60-(IF(AND(EE=1,m>$A60),0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)+$BS60)*CT60)/Q60,0)","v":3.7891599999999994},{"$f":"ROUND(R60*M60-(H60-IF(EE=1,0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)*CP60),2)","v":3506.14},{"$f":"ROUND(S60*N60-(I60-IF(EE=1,0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)*CQ60),2)","v":3701.04},{"$f":"ROUND(T60*O60-(J60-IF(EE=1,0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)*CR60),2)","v":3904.07},{"$f":"ROUND(U60*P60-(K60-IF(EE=1,0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)*CS60),2)","v":3701.04},{"$f":"ROUND(V60*Q60-(L60-IF(EE=1,0,Kosten_Fond!$D60+Kosten_Fond!$F60+Kosten_Fond!$H60)*CT60),2)","v":3701.04},{"$f":"ROUND(W60-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z60,IF(AbschlVar=\"DK_fix\",W60*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB60,Kosten_Fond!$AA60))))*IF(Förderung=\"mit\",CN60,CP60)+AH60,2)","v":3367.68},{"$f":"ROUND(X60-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z60,IF(AbschlVar=\"DK_fix\",X60*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB60,Kosten_Fond!$AA60))))*IF(Förderung=\"mit\",CO60,CQ60)+AH60,2)","v":3562.58},{"$f":"ROUND(Y60-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z60,IF(AbschlVar=\"DK_fix\",Y60*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB60,Kosten_Fond!$AA60))))*CR60+AH60,2)","v":3765.61},{"$f":"ROUND(Z60-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z60,IF(AbschlVar=\"DK_fix\",Z60*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB60,Kosten_Fond!$AA60))))*CS60+AH60,2)","v":3562.58},{"$f":"ROUND(AA60-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z60,IF(AbschlVar=\"DK_fix\",AA60*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB60,Kosten_Fond!$AA60))))*CT60+AH60,2)","v":3562.58},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A60*12+B60-1))/60,0)+(-$I$5)*(60-(A60*12+B60-1))/60","v":0},42,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD60*CP60*$BG$14+IF(Fond!AI60=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD60*CQ60*$BG$14+IF(Fond!AI60=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD60*CR60*$BG$14+IF(Fond!AI60=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD60*CS60*$BG$14+IF(Fond!AI60=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD60*CT60*$BG$14+IF(Fond!AI60=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,7,{"$f":"IF(AND(Fond!$B60<=1,OR($A60<n,AND($A60=n,Fond!$B60<=1))),R59*M60,0)*Kosten_Fond!$J$10","v":0},null,42,0,{"$f":"ROUND((IF(BU60=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU60-1,Kosten_Fond!$C$18:$C$870))*$BX60,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU60-95)))","v":0},{"$f":"ROUND($BW60*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW60*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW60*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW60*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW60*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,42,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF60)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3506.1351959415342,3701.0399999999995,0.48647841916148926]
[{"$f":"IF(Fond!A60<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A60+1)-$B$16)*$B$16,A60,A60+1),0)","v":3},8,{"$f":"Kosten_Fond!T61","v":88.12},{"$f":"Kosten_Fond!U61","v":88.12},{"$f":"Kosten_Fond!V61","v":88.12},{"$f":"Kosten_Fond!W61","v":88.12},{"$f":"Kosten_Fond!X61","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),ROUND(M60*(1+INDEX(Performance_Vektoren!J$5:J$77,$A60+1))^(1/12),10),0)","v":896.59995855349996},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),ROUND(N60*(1+INDEX(Performance_Vektoren!K$5:K$77,$A60+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),ROUND(O60*(1+INDEX(Performance_Vektoren!L$5:L$77,$A60+1))^(1/12),10),0)","v":1111.7318685693999},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),ROUND(P60*(1+INDEX(Performance_Vektoren!M$5:M$77,$A60+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),ROUND(Q60*(1+INDEX(Performance_Vektoren!N$5:N$77,$A60+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),R60+(H61-(IF(AND(EE=1,m>$A61),0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)+$BS61)*CP61)/M61,0)","v":4.0968812782629129},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),S60+(I61-(IF(AND(EE=1,m>$A61),0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)+$BS61)*CQ61)/N61,0)","v":3.8772799999999994},{"$f":"ROUND(IF(OR($A61<n,AND($A61=n,$B61<=1)),T60+(J61-(IF(AND(EE=1,m>$A61),0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)+$BS61)*CR61)/O61,0),10)","v":3.6790828738000001},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),U60+(K61-(IF(AND(EE=1,m>$A61),0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)+$BS61)*CS61)/P61,0)","v":3.8772799999999994},{"$f":"IF(OR($A61<n,AND($A61=n,$B61<=1)),V60+(L61-(IF(AND(EE=1,m>$A61),0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)+$BS61)*CT61)/Q61,0)","v":3.8772799999999994},{"$f":"ROUND(R61*M61-(H61-IF(EE=1,0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)*CP61),2)","v":3585.14},{"$f":"ROUND(S61*N61-(I61-IF(EE=1,0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)*CQ61),2)","v":3789.16},{"$f":"ROUND(T61*O61-(J61-IF(EE=1,0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)*CR61),2)","v":4002.03},{"$f":"ROUND(U61*P61-(K61-IF(EE=1,0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)*CS61),2)","v":3789.16},{"$f":"ROUND(V61*Q61-(L61-IF(EE=1,0,Kosten_Fond!$D61+Kosten_Fond!$F61+Kosten_Fond!$H61)*CT61),2)","v":3789.16},{"$f":"ROUND(W61-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z61,IF(AbschlVar=\"DK_fix\",W61*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB61,Kosten_Fond!$AA61))))*IF(Förderung=\"mit\",CN61,CP61)+AH61,2)","v":3446.68},{"$f":"ROUND(X61-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z61,IF(AbschlVar=\"DK_fix\",X61*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB61,Kosten_Fond!$AA61))))*IF(Förderung=\"mit\",CO61,CQ61)+AH61,2)","v":3650.7},{"$f":"ROUND(Y61-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z61,IF(AbschlVar=\"DK_fix\",Y61*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB61,Kosten_Fond!$AA61))))*CR61+AH61,2)","v":3863.57},{"$f":"ROUND(Z61-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z61,IF(AbschlVar=\"DK_fix\",Z61*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB61,Kosten_Fond!$AA61))))*CS61+AH61,2)","v":3650.7},{"$f":"ROUND(AA61-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z61,IF(AbschlVar=\"DK_fix\",AA61*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB61,Kosten_Fond!$AA61))))*CT61+AH61,2)","v":3650.7},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A61*12+B61-1))/60,0)+(-$I$5)*(60-(A61*12+B61-1))/60","v":0},43,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD61*CP61*$BG$14+IF(Fond!AI61=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD61*CQ61*$BG$14+IF(Fond!AI61=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD61*CR61*$BG$14+IF(Fond!AI61=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD61*CS61*$BG$14+IF(Fond!AI61=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD61*CT61*$BG$14+IF(Fond!AI61=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,8,{"$f":"IF(AND(Fond!$B61<=1,OR($A61<n,AND($A61=n,Fond!$B61<=1))),R60*M61,0)*Kosten_Fond!$J$10","v":0},null,43,0,{"$f":"ROUND((IF(BU61=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU61-1,Kosten_Fond!$C$18:$C$870))*$BX61,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU61-95)))","v":0},{"$f":"ROUND($BW61*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW61*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW61*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW61*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW61*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,43,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF61)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3585.1435842891374,3789.1599999999994,0.48616707236290646]
[{"$f":"IF(Fond!A61<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A61+1)-$B$16)*$B$16,A61,A61+1),0)","v":3},9,{"$f":"Kosten_Fond!T62","v":88.12},{"$f":"Kosten_Fond!U62","v":88.12},{"$f":"Kosten_Fond!V62","v":88.12},{"$f":"Kosten_Fond!W62","v":88.12},{"$f":"Kosten_Fond!X62","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),ROUND(M61*(1+INDEX(Performance_Vektoren!J$5:J$77,$A61+1))^(1/12),10),0)","v":894.32703407140002},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),ROUND(N61*(1+INDEX(Performance_Vektoren!K$5:K$77,$A61+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),ROUND(O61*(1+INDEX(Performance_Vektoren!L$5:L$77,$A61+1))^(1/12),10),0)","v":1114.4736992717999},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),ROUND(P61*(1+INDEX(Performance_Vektoren!M$5:M$77,$A61+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),ROUND(Q61*(1+INDEX(Performance_Vektoren!N$5:N$77,$A61+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),R61+(H62-(IF(AND(EE=1,m>$A62),0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)+$BS62)*CP62)/M62,0)","v":4.1954134668727505},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),S61+(I62-(IF(AND(EE=1,m>$A62),0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)+$BS62)*CQ62)/N62,0)","v":3.9653999999999994},{"$f":"ROUND(IF(OR($A62<n,AND($A62=n,$B62<=1)),T61+(J62-(IF(AND(EE=1,m>$A62),0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)+$BS62)*CR62)/O62,0),10)","v":3.7581515857999999},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),U61+(K62-(IF(AND(EE=1,m>$A62),0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)+$BS62)*CS62)/P62,0)","v":3.9653999999999994},{"$f":"IF(OR($A62<n,AND($A62=n,$B62<=1)),V61+(L62-(IF(AND(EE=1,m>$A62),0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)+$BS62)*CT62)/Q62,0)","v":3.9653999999999994},{"$f":"ROUND(R62*M62-(H62-IF(EE=1,0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)*CP62),2)","v":3663.95},{"$f":"ROUND(S62*N62-(I62-IF(EE=1,0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)*CQ62),2)","v":3877.28},{"$f":"ROUND(T62*O62-(J62-IF(EE=1,0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)*CR62),2)","v":4100.24},{"$f":"ROUND(U62*P62-(K62-IF(EE=1,0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)*CS62),2)","v":3877.28},{"$f":"ROUND(V62*Q62-(L62-IF(EE=1,0,Kosten_Fond!$D62+Kosten_Fond!$F62+Kosten_Fond!$H62)*CT62),2)","v":3877.28},{"$f":"ROUND(W62-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z62,IF(AbschlVar=\"DK_fix\",W62*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB62,Kosten_Fond!$AA62))))*IF(Förderung=\"mit\",CN62,CP62)+AH62,2)","v":3525.49},{"$f":"ROUND(X62-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z62,IF(AbschlVar=\"DK_fix\",X62*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB62,Kosten_Fond!$AA62))))*IF(Förderung=\"mit\",CO62,CQ62)+AH62,2)","v":3738.82},{"$f":"ROUND(Y62-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z62,IF(AbschlVar=\"DK_fix\",Y62*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB62,Kosten_Fond!$AA62))))*CR62+AH62,2)","v":3961.78},{"$f":"ROUND(Z62-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z62,IF(AbschlVar=\"DK_fix\",Z62*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB62,Kosten_Fond!$AA62))))*CS62+AH62,2)","v":3738.82},{"$f":"ROUND(AA62-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z62,IF(AbschlVar=\"DK_fix\",AA62*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB62,Kosten_Fond!$AA62))))*CT62+AH62,2)","v":3738.82},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A62*12+B62-1))/60,0)+(-$I$5)*(60-(A62*12+B62-1))/60","v":0},44,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD62*CP62*$BG$14+IF(Fond!AI62=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD62*CQ62*$BG$14+IF(Fond!AI62=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD62*CR62*$BG$14+IF(Fond!AI62=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD62*CS62*$BG$14+IF(Fond!AI62=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD62*CT62*$BG$14+IF(Fond!AI62=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,9,{"$f":"IF(AND(Fond!$B62<=1,OR($A62<n,AND($A62=n,Fond!$B62<=1))),R61*M62,0)*Kosten_Fond!$J$10","v":0},null,44,0,{"$f":"ROUND((IF(BU62=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU62-1,Kosten_Fond!$C$18:$C$870))*$BX62,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU62-95)))","v":0},{"$f":"ROUND($BW62*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW62*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW62*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW62*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW62*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,44,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF62)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3663.9516825315168,3877.2799999999993,0.48585587033729283]
[{"$f":"IF(Fond!A62<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A62+1)-$B$16)*$B$16,A62,A62+1),0)","v":3},10,{"$f":"Kosten_Fond!T63","v":88.12},{"$f":"Kosten_Fond!U63","v":88.12},{"$f":"Kosten_Fond!V63","v":88.12},{"$f":"Kosten_Fond!W63","v":88.12},{"$f":"Kosten_Fond!X63","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),ROUND(M62*(1+INDEX(Performance_Vektoren!J$5:J$77,$A62+1))^(1/12),10),0)","v":892.05987156339995},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),ROUND(N62*(1+INDEX(Performance_Vektoren!K$5:K$77,$A62+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),ROUND(O62*(1+INDEX(Performance_Vektoren!L$5:L$77,$A62+1))^(1/12),10),0)","v":1117.2222920683},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),ROUND(P62*(1+INDEX(Performance_Vektoren!M$5:M$77,$A62+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),ROUND(Q62*(1+INDEX(Performance_Vektoren!N$5:N$77,$A62+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),R62+(H63-(IF(AND(EE=1,m>$A63),0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)+$BS63)*CP63)/M63,0)","v":4.2941960741943461},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),S62+(I63-(IF(AND(EE=1,m>$A63),0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)+$BS63)*CQ63)/N63,0)","v":4.0535199999999998},{"$f":"ROUND(IF(OR($A63<n,AND($A63=n,$B63<=1)),T62+(J63-(IF(AND(EE=1,m>$A63),0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)+$BS63)*CR63)/O63,0),10)","v":3.8370257728000001},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),U62+(K63-(IF(AND(EE=1,m>$A63),0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)+$BS63)*CS63)/P63,0)","v":4.0535199999999998},{"$f":"IF(OR($A63<n,AND($A63=n,$B63<=1)),V62+(L63-(IF(AND(EE=1,m>$A63),0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)+$BS63)*CT63)/Q63,0)","v":4.0535199999999998},{"$f":"ROUND(R63*M63-(H63-IF(EE=1,0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)*CP63),2)","v":3742.56},{"$f":"ROUND(S63*N63-(I63-IF(EE=1,0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)*CQ63),2)","v":3965.4},{"$f":"ROUND(T63*O63-(J63-IF(EE=1,0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)*CR63),2)","v":4198.6899999999996},{"$f":"ROUND(U63*P63-(K63-IF(EE=1,0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)*CS63),2)","v":3965.4},{"$f":"ROUND(V63*Q63-(L63-IF(EE=1,0,Kosten_Fond!$D63+Kosten_Fond!$F63+Kosten_Fond!$H63)*CT63),2)","v":3965.4},{"$f":"ROUND(W63-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z63,IF(AbschlVar=\"DK_fix\",W63*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB63,Kosten_Fond!$AA63))))*IF(Förderung=\"mit\",CN63,CP63)+AH63,2)","v":3604.1},{"$f":"ROUND(X63-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z63,IF(AbschlVar=\"DK_fix\",X63*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB63,Kosten_Fond!$AA63))))*IF(Förderung=\"mit\",CO63,CQ63)+AH63,2)","v":3826.94},{"$f":"ROUND(Y63-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z63,IF(AbschlVar=\"DK_fix\",Y63*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB63,Kosten_Fond!$AA63))))*CR63+AH63,2)","v":4060.23},{"$f":"ROUND(Z63-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z63,IF(AbschlVar=\"DK_fix\",Z63*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB63,Kosten_Fond!$AA63))))*CS63+AH63,2)","v":3826.94},{"$f":"ROUND(AA63-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z63,IF(AbschlVar=\"DK_fix\",AA63*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB63,Kosten_Fond!$AA63))))*CT63+AH63,2)","v":3826.94},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A63*12+B63-1))/60,0)+(-$I$5)*(60-(A63*12+B63-1))/60","v":0},45,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD63*CP63*$BG$14+IF(Fond!AI63=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD63*CQ63*$BG$14+IF(Fond!AI63=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD63*CR63*$BG$14+IF(Fond!AI63=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD63*CS63*$BG$14+IF(Fond!AI63=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD63*CT63*$BG$14+IF(Fond!AI63=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,10,{"$f":"IF(AND(Fond!$B63<=1,OR($A63<n,AND($A63=n,Fond!$B63<=1))),R62*M63,0)*Kosten_Fond!$J$10","v":0},null,45,0,{"$f":"ROUND((IF(BU63=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU63-1,Kosten_Fond!$C$18:$C$870))*$BX63,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU63-95)))","v":0},{"$f":"ROUND($BW63*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW63*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW63*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW63*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW63*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,45,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF63)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3742.5599984138644,3965.3999999999992,0.48554481330780186]
[{"$f":"IF(Fond!A63<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A63+1)-$B$16)*$B$16,A63,A63+1),0)","v":3},11,{"$f":"Kosten_Fond!T64","v":88.12},{"$f":"Kosten_Fond!U64","v":88.12},{"$f":"Kosten_Fond!V64","v":88.12},{"$f":"Kosten_Fond!W64","v":88.12},{"$f":"Kosten_Fond!X64","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),ROUND(M63*(1+INDEX(Performance_Vektoren!J$5:J$77,$A63+1))^(1/12),10),0)","v":889.79845642249995},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),ROUND(N63*(1+INDEX(Performance_Vektoren!K$5:K$77,$A63+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),ROUND(O63*(1+INDEX(Performance_Vektoren!L$5:L$77,$A63+1))^(1/12),10),0)","v":1119.9776636362001},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),ROUND(P63*(1+INDEX(Performance_Vektoren!M$5:M$77,$A63+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),ROUND(Q63*(1+INDEX(Performance_Vektoren!N$5:N$77,$A63+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),R63+(H64-(IF(AND(EE=1,m>$A64),0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)+$BS64)*CP64)/M64,0)","v":4.3932297366647139},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),S63+(I64-(IF(AND(EE=1,m>$A64),0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)+$BS64)*CQ64)/N64,0)","v":4.1416399999999998},{"$f":"ROUND(IF(OR($A64<n,AND($A64=n,$B64<=1)),T63+(J64-(IF(AND(EE=1,m>$A64),0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)+$BS64)*CR64)/O64,0),10)","v":3.9157059134000001},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),U63+(K64-(IF(AND(EE=1,m>$A64),0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)+$BS64)*CS64)/P64,0)","v":4.1416399999999998},{"$f":"IF(OR($A64<n,AND($A64=n,$B64<=1)),V63+(L64-(IF(AND(EE=1,m>$A64),0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)+$BS64)*CT64)/Q64,0)","v":4.1416399999999998},{"$f":"ROUND(R64*M64-(H64-IF(EE=1,0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)*CP64),2)","v":3820.97},{"$f":"ROUND(S64*N64-(I64-IF(EE=1,0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)*CQ64),2)","v":4053.52},{"$f":"ROUND(T64*O64-(J64-IF(EE=1,0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)*CR64),2)","v":4297.38},{"$f":"ROUND(U64*P64-(K64-IF(EE=1,0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)*CS64),2)","v":4053.52},{"$f":"ROUND(V64*Q64-(L64-IF(EE=1,0,Kosten_Fond!$D64+Kosten_Fond!$F64+Kosten_Fond!$H64)*CT64),2)","v":4053.52},{"$f":"ROUND(W64-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z64,IF(AbschlVar=\"DK_fix\",W64*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB64,Kosten_Fond!$AA64))))*IF(Förderung=\"mit\",CN64,CP64)+AH64,2)","v":3682.51},{"$f":"ROUND(X64-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z64,IF(AbschlVar=\"DK_fix\",X64*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB64,Kosten_Fond!$AA64))))*IF(Förderung=\"mit\",CO64,CQ64)+AH64,2)","v":3915.06},{"$f":"ROUND(Y64-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z64,IF(AbschlVar=\"DK_fix\",Y64*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB64,Kosten_Fond!$AA64))))*CR64+AH64,2)","v":4158.92},{"$f":"ROUND(Z64-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z64,IF(AbschlVar=\"DK_fix\",Z64*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB64,Kosten_Fond!$AA64))))*CS64+AH64,2)","v":3915.06},{"$f":"ROUND(AA64-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z64,IF(AbschlVar=\"DK_fix\",AA64*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB64,Kosten_Fond!$AA64))))*CT64+AH64,2)","v":3915.06},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A64*12+B64-1))/60,0)+(-$I$5)*(60-(A64*12+B64-1))/60","v":0},46,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD64*CP64*$BG$14+IF(Fond!AI64=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD64*CQ64*$BG$14+IF(Fond!AI64=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD64*CR64*$BG$14+IF(Fond!AI64=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD64*CS64*$BG$14+IF(Fond!AI64=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD64*CT64*$BG$14+IF(Fond!AI64=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,11,{"$f":"IF(AND(Fond!$B64<=1,OR($A64<n,AND($A64=n,Fond!$B64<=1))),R63*M64,0)*Kosten_Fond!$J$10","v":0},null,46,0,{"$f":"ROUND((IF(BU64=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU64-1,Kosten_Fond!$C$18:$C$870))*$BX64,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU64-95)))","v":0},{"$f":"ROUND($BW64*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW64*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW64*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW64*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW64*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,46,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF64)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3820.9690383936882,4053.52,0.485233901496817]
[{"$f":"IF(Fond!A64<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A64+1)-$B$16)*$B$16,A64,A64+1),0)","v":3},12,{"$f":"Kosten_Fond!T65","v":88.12},{"$f":"Kosten_Fond!U65","v":88.12},{"$f":"Kosten_Fond!V65","v":88.12},{"$f":"Kosten_Fond!W65","v":88.12},{"$f":"Kosten_Fond!X65","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),ROUND(M64*(1+INDEX(Performance_Vektoren!J$5:J$77,$A64+1))^(1/12),10),0)","v":887.54277407899997},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),ROUND(N64*(1+INDEX(Performance_Vektoren!K$5:K$77,$A64+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),ROUND(O64*(1+INDEX(Performance_Vektoren!L$5:L$77,$A64+1))^(1/12),10),0)","v":1122.7398306937},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),ROUND(P64*(1+INDEX(Performance_Vektoren!M$5:M$77,$A64+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),ROUND(Q64*(1+INDEX(Performance_Vektoren!N$5:N$77,$A64+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),R64+(H65-(IF(AND(EE=1,m>$A65),0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)+$BS65)*CP65)/M65,0)","v":4.4925150923383512},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),S64+(I65-(IF(AND(EE=1,m>$A65),0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)+$BS65)*CQ65)/N65,0)","v":4.2297599999999997},{"$f":"ROUND(IF(OR($A65<n,AND($A65=n,$B65<=1)),T64+(J65-(IF(AND(EE=1,m>$A65),0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)+$BS65)*CR65)/O65,0),10)","v":3.9941924849000001},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),U64+(K65-(IF(AND(EE=1,m>$A65),0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)+$BS65)*CS65)/P65,0)","v":4.2297599999999997},{"$f":"IF(OR($A65<n,AND($A65=n,$B65<=1)),V64+(L65-(IF(AND(EE=1,m>$A65),0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)+$BS65)*CT65)/Q65,0)","v":4.2297599999999997},{"$f":"ROUND(R65*M65-(H65-IF(EE=1,0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)*CP65),2)","v":3899.18},{"$f":"ROUND(S65*N65-(I65-IF(EE=1,0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)*CQ65),2)","v":4141.6400000000003},{"$f":"ROUND(T65*O65-(J65-IF(EE=1,0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)*CR65),2)","v":4396.32},{"$f":"ROUND(U65*P65-(K65-IF(EE=1,0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)*CS65),2)","v":4141.6400000000003},{"$f":"ROUND(V65*Q65-(L65-IF(EE=1,0,Kosten_Fond!$D65+Kosten_Fond!$F65+Kosten_Fond!$H65)*CT65),2)","v":4141.6400000000003},{"$f":"ROUND(W65-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z65,IF(AbschlVar=\"DK_fix\",W65*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB65,Kosten_Fond!$AA65))))*IF(Förderung=\"mit\",CN65,CP65)+AH65,2)","v":3760.72},{"$f":"ROUND(X65-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z65,IF(AbschlVar=\"DK_fix\",X65*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB65,Kosten_Fond!$AA65))))*IF(Förderung=\"mit\",CO65,CQ65)+AH65,2)","v":4003.18},{"$f":"ROUND(Y65-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z65,IF(AbschlVar=\"DK_fix\",Y65*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB65,Kosten_Fond!$AA65))))*CR65+AH65,2)","v":4257.8599999999997},{"$f":"ROUND(Z65-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z65,IF(AbschlVar=\"DK_fix\",Z65*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB65,Kosten_Fond!$AA65))))*CS65+AH65,2)","v":4003.18},{"$f":"ROUND(AA65-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z65,IF(AbschlVar=\"DK_fix\",AA65*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB65,Kosten_Fond!$AA65))))*CT65+AH65,2)","v":4003.18},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A65*12+B65-1))/60,0)+(-$I$5)*(60-(A65*12+B65-1))/60","v":0},47,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD65*CP65*$BG$14+IF(Fond!AI65=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD65*CQ65*$BG$14+IF(Fond!AI65=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD65*CR65*$BG$14+IF(Fond!AI65=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD65*CS65*$BG$14+IF(Fond!AI65=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD65*CT65*$BG$14+IF(Fond!AI65=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,3,12,{"$f":"IF(AND(Fond!$B65<=1,OR($A65<n,AND($A65=n,Fond!$B65<=1))),R64*M65,0)*Kosten_Fond!$J$10","v":0},null,47,0,{"$f":"ROUND((IF(BU65=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU65-1,Kosten_Fond!$C$18:$C$870))*$BX65,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU65-95)))","v":0},{"$f":"ROUND($BW65*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW65*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW65*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW65*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW65*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,47,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF65)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3899.1793076457548,4141.6399999999994,0.48492313512606255]
[{"$f":"IF(Fond!A65<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A65+1)-$B$16)*$B$16,A65,A65+1),0)","v":4},1,{"$f":"Kosten_Fond!T66","v":88.12},{"$f":"Kosten_Fond!U66","v":88.12},{"$f":"Kosten_Fond!V66","v":88.12},{"$f":"Kosten_Fond!W66","v":88.12},{"$f":"Kosten_Fond!X66","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),ROUND(M65*(1+INDEX(Performance_Vektoren!J$5:J$77,$A65+1))^(1/12),10),0)","v":885.29280999989999},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),ROUND(N65*(1+INDEX(Performance_Vektoren!K$5:K$77,$A65+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),ROUND(O65*(1+INDEX(Performance_Vektoren!L$5:L$77,$A65+1))^(1/12),10),0)","v":1125.5088100002999},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),ROUND(P65*(1+INDEX(Performance_Vektoren!M$5:M$77,$A65+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),ROUND(Q65*(1+INDEX(Performance_Vektoren!N$5:N$77,$A65+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),R65+(H66-(IF(AND(EE=1,m>$A66),0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)+$BS66)*CP66)/M66,0)","v":4.5920527808913736},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),S65+(I66-(IF(AND(EE=1,m>$A66),0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)+$BS66)*CQ66)/N66,0)","v":4.3178799999999997},{"$f":"ROUND(IF(OR($A66<n,AND($A66=n,$B66<=1)),T65+(J66-(IF(AND(EE=1,m>$A66),0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)+$BS66)*CR66)/O66,0),10)","v":4.0724859636000001},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),U65+(K66-(IF(AND(EE=1,m>$A66),0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)+$BS66)*CS66)/P66,0)","v":4.3178799999999997},{"$f":"IF(OR($A66<n,AND($A66=n,$B66<=1)),V65+(L66-(IF(AND(EE=1,m>$A66),0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)+$BS66)*CT66)/Q66,0)","v":4.3178799999999997},{"$f":"ROUND(R66*M66-(H66-IF(EE=1,0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)*CP66),2)","v":3977.19},{"$f":"ROUND(S66*N66-(I66-IF(EE=1,0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)*CQ66),2)","v":4229.76},{"$f":"ROUND(T66*O66-(J66-IF(EE=1,0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)*CR66),2)","v":4495.5},{"$f":"ROUND(U66*P66-(K66-IF(EE=1,0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)*CS66),2)","v":4229.76},{"$f":"ROUND(V66*Q66-(L66-IF(EE=1,0,Kosten_Fond!$D66+Kosten_Fond!$F66+Kosten_Fond!$H66)*CT66),2)","v":4229.76},{"$f":"ROUND(W66-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z66,IF(AbschlVar=\"DK_fix\",W66*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB66,Kosten_Fond!$AA66))))*IF(Förderung=\"mit\",CN66,CP66)+AH66,2)","v":3838.73},{"$f":"ROUND(X66-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z66,IF(AbschlVar=\"DK_fix\",X66*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB66,Kosten_Fond!$AA66))))*IF(Förderung=\"mit\",CO66,CQ66)+AH66,2)","v":4091.3},{"$f":"ROUND(Y66-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z66,IF(AbschlVar=\"DK_fix\",Y66*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB66,Kosten_Fond!$AA66))))*CR66+AH66,2)","v":4357.04},{"$f":"ROUND(Z66-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z66,IF(AbschlVar=\"DK_fix\",Z66*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB66,Kosten_Fond!$AA66))))*CS66+AH66,2)","v":4091.3},{"$f":"ROUND(AA66-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z66,IF(AbschlVar=\"DK_fix\",AA66*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB66,Kosten_Fond!$AA66))))*CT66+AH66,2)","v":4091.3},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A66*12+B66-1))/60,0)+(-$I$5)*(60-(A66*12+B66-1))/60","v":0},48,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD66*CP66*$BG$14+IF(Fond!AI66=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD66*CQ66*$BG$14+IF(Fond!AI66=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD66*CR66*$BG$14+IF(Fond!AI66=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD66*CS66*$BG$14+IF(Fond!AI66=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD66*CT66*$BG$14+IF(Fond!AI66=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,1,{"$f":"IF(AND(Fond!$B66<=1,OR($A66<n,AND($A66=n,Fond!$B66<=1))),R65*M66,0)*Kosten_Fond!$J$10","v":0},null,48,0,{"$f":"ROUND((IF(BU66=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU66-1,Kosten_Fond!$C$18:$C$870))*$BX66,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU66-95)))","v":0},{"$f":"ROUND($BW66*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW66*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW66*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW66*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW66*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,48,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF66)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,3977.1913100631791,4229.7599999999993,0.48461251441646025]
[{"$f":"IF(Fond!A66<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A66+1)-$B$16)*$B$16,A66,A66+1),0)","v":4},2,{"$f":"Kosten_Fond!T67","v":88.12},{"$f":"Kosten_Fond!U67","v":88.12},{"$f":"Kosten_Fond!V67","v":88.12},{"$f":"Kosten_Fond!W67","v":88.12},{"$f":"Kosten_Fond!X67","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),ROUND(M66*(1+INDEX(Performance_Vektoren!J$5:J$77,$A66+1))^(1/12),10),0)","v":883.04854968910001},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),ROUND(N66*(1+INDEX(Performance_Vektoren!K$5:K$77,$A66+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),ROUND(O66*(1+INDEX(Performance_Vektoren!L$5:L$77,$A66+1))^(1/12),10),0)","v":1128.2846183569},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),ROUND(P66*(1+INDEX(Performance_Vektoren!M$5:M$77,$A66+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),ROUND(Q66*(1+INDEX(Performance_Vektoren!N$5:N$77,$A66+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),R66+(H67-(IF(AND(EE=1,m>$A67),0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)+$BS67)*CP67)/M67,0)","v":4.6918434436256309},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),S66+(I67-(IF(AND(EE=1,m>$A67),0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)+$BS67)*CQ67)/N67,0)","v":4.4059999999999997},{"$f":"ROUND(IF(OR($A67<n,AND($A67=n,$B67<=1)),T66+(J67-(IF(AND(EE=1,m>$A67),0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)+$BS67)*CR67)/O67,0),10)","v":4.1505868245000004},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),U66+(K67-(IF(AND(EE=1,m>$A67),0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)+$BS67)*CS67)/P67,0)","v":4.4059999999999997},{"$f":"IF(OR($A67<n,AND($A67=n,$B67<=1)),V66+(L67-(IF(AND(EE=1,m>$A67),0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)+$BS67)*CT67)/Q67,0)","v":4.4059999999999997},{"$f":"ROUND(R67*M67-(H67-IF(EE=1,0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)*CP67),2)","v":4055.01},{"$f":"ROUND(S67*N67-(I67-IF(EE=1,0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)*CQ67),2)","v":4317.88},{"$f":"ROUND(T67*O67-(J67-IF(EE=1,0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)*CR67),2)","v":4594.92},{"$f":"ROUND(U67*P67-(K67-IF(EE=1,0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)*CS67),2)","v":4317.88},{"$f":"ROUND(V67*Q67-(L67-IF(EE=1,0,Kosten_Fond!$D67+Kosten_Fond!$F67+Kosten_Fond!$H67)*CT67),2)","v":4317.88},{"$f":"ROUND(W67-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z67,IF(AbschlVar=\"DK_fix\",W67*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB67,Kosten_Fond!$AA67))))*IF(Förderung=\"mit\",CN67,CP67)+AH67,2)","v":3916.55},{"$f":"ROUND(X67-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z67,IF(AbschlVar=\"DK_fix\",X67*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB67,Kosten_Fond!$AA67))))*IF(Förderung=\"mit\",CO67,CQ67)+AH67,2)","v":4179.42},{"$f":"ROUND(Y67-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z67,IF(AbschlVar=\"DK_fix\",Y67*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB67,Kosten_Fond!$AA67))))*CR67+AH67,2)","v":4456.46},{"$f":"ROUND(Z67-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z67,IF(AbschlVar=\"DK_fix\",Z67*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB67,Kosten_Fond!$AA67))))*CS67+AH67,2)","v":4179.42},{"$f":"ROUND(AA67-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z67,IF(AbschlVar=\"DK_fix\",AA67*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB67,Kosten_Fond!$AA67))))*CT67+AH67,2)","v":4179.42},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A67*12+B67-1))/60,0)+(-$I$5)*(60-(A67*12+B67-1))/60","v":0},49,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD67*CP67*$BG$14+IF(Fond!AI67=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD67*CQ67*$BG$14+IF(Fond!AI67=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD67*CR67*$BG$14+IF(Fond!AI67=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD67*CS67*$BG$14+IF(Fond!AI67=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD67*CT67*$BG$14+IF(Fond!AI67=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,2,{"$f":"IF(AND(Fond!$B67<=1,OR($A67<n,AND($A67=n,Fond!$B67<=1))),R66*M67,0)*Kosten_Fond!$J$10","v":0},null,49,0,{"$f":"ROUND((IF(BU67=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU67-1,Kosten_Fond!$C$18:$C$870))*$BX67,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU67-95)))","v":0},{"$f":"ROUND($BW67*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW67*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW67*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW67*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW67*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,49,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF67)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4055.0055482619259,4317.88,0.48430203958821327]
[{"$f":"IF(Fond!A67<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A67+1)-$B$16)*$B$16,A67,A67+1),0)","v":4},3,{"$f":"Kosten_Fond!T68","v":88.12},{"$f":"Kosten_Fond!U68","v":88.12},{"$f":"Kosten_Fond!V68","v":88.12},{"$f":"Kosten_Fond!W68","v":88.12},{"$f":"Kosten_Fond!X68","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),ROUND(M67*(1+INDEX(Performance_Vektoren!J$5:J$77,$A67+1))^(1/12),10),0)","v":880.80997868730003},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),ROUND(N67*(1+INDEX(Performance_Vektoren!K$5:K$77,$A67+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),ROUND(O67*(1+INDEX(Performance_Vektoren!L$5:L$77,$A67+1))^(1/12),10),0)","v":1131.0672726057001},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),ROUND(P67*(1+INDEX(Performance_Vektoren!M$5:M$77,$A67+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),ROUND(Q67*(1+INDEX(Performance_Vektoren!N$5:N$77,$A67+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),R67+(H68-(IF(AND(EE=1,m>$A68),0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)+$BS68)*CP68)/M68,0)","v":4.7918877234728328},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),S67+(I68-(IF(AND(EE=1,m>$A68),0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)+$BS68)*CQ68)/N68,0)","v":4.4941199999999997},{"$f":"ROUND(IF(OR($A68<n,AND($A68=n,$B68<=1)),T67+(J68-(IF(AND(EE=1,m>$A68),0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)+$BS68)*CR68)/O68,0),10)","v":4.2284955415000001},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),U67+(K68-(IF(AND(EE=1,m>$A68),0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)+$BS68)*CS68)/P68,0)","v":4.4941199999999997},{"$f":"IF(OR($A68<n,AND($A68=n,$B68<=1)),V67+(L68-(IF(AND(EE=1,m>$A68),0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)+$BS68)*CT68)/Q68,0)","v":4.4941199999999997},{"$f":"ROUND(R68*M68-(H68-IF(EE=1,0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)*CP68),2)","v":4132.62},{"$f":"ROUND(S68*N68-(I68-IF(EE=1,0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)*CQ68),2)","v":4406},{"$f":"ROUND(T68*O68-(J68-IF(EE=1,0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)*CR68),2)","v":4694.59},{"$f":"ROUND(U68*P68-(K68-IF(EE=1,0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)*CS68),2)","v":4406},{"$f":"ROUND(V68*Q68-(L68-IF(EE=1,0,Kosten_Fond!$D68+Kosten_Fond!$F68+Kosten_Fond!$H68)*CT68),2)","v":4406},{"$f":"ROUND(W68-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z68,IF(AbschlVar=\"DK_fix\",W68*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB68,Kosten_Fond!$AA68))))*IF(Förderung=\"mit\",CN68,CP68)+AH68,2)","v":3994.16},{"$f":"ROUND(X68-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z68,IF(AbschlVar=\"DK_fix\",X68*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB68,Kosten_Fond!$AA68))))*IF(Förderung=\"mit\",CO68,CQ68)+AH68,2)","v":4267.54},{"$f":"ROUND(Y68-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z68,IF(AbschlVar=\"DK_fix\",Y68*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB68,Kosten_Fond!$AA68))))*CR68+AH68,2)","v":4556.13},{"$f":"ROUND(Z68-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z68,IF(AbschlVar=\"DK_fix\",Z68*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB68,Kosten_Fond!$AA68))))*CS68+AH68,2)","v":4267.54},{"$f":"ROUND(AA68-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z68,IF(AbschlVar=\"DK_fix\",AA68*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB68,Kosten_Fond!$AA68))))*CT68+AH68,2)","v":4267.54},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A68*12+B68-1))/60,0)+(-$I$5)*(60-(A68*12+B68-1))/60","v":0},50,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD68*CP68*$BG$14+IF(Fond!AI68=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD68*CQ68*$BG$14+IF(Fond!AI68=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD68*CR68*$BG$14+IF(Fond!AI68=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD68*CS68*$BG$14+IF(Fond!AI68=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD68*CT68*$BG$14+IF(Fond!AI68=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,3,{"$f":"IF(AND(Fond!$B68<=1,OR($A68<n,AND($A68=n,Fond!$B68<=1))),R67*M68,0)*Kosten_Fond!$J$10","v":0},null,50,0,{"$f":"ROUND((IF(BU68=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU68-1,Kosten_Fond!$C$18:$C$870))*$BX68,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU68-95)))","v":0},{"$f":"ROUND($BW68*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW68*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW68*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW68*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW68*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,50,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF68)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4132.6225235840402,4406,0.48399171086080461]
[{"$f":"IF(Fond!A68<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A68+1)-$B$16)*$B$16,A68,A68+1),0)","v":4},4,{"$f":"Kosten_Fond!T69","v":88.12},{"$f":"Kosten_Fond!U69","v":88.12},{"$f":"Kosten_Fond!V69","v":88.12},{"$f":"Kosten_Fond!W69","v":88.12},{"$f":"Kosten_Fond!X69","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),ROUND(M68*(1+INDEX(Performance_Vektoren!J$5:J$77,$A68+1))^(1/12),10),0)","v":878.57708257180002},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),ROUND(N68*(1+INDEX(Performance_Vektoren!K$5:K$77,$A68+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),ROUND(O68*(1+INDEX(Performance_Vektoren!L$5:L$77,$A68+1))^(1/12),10),0)","v":1133.8567896305999},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),ROUND(P68*(1+INDEX(Performance_Vektoren!M$5:M$77,$A68+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),ROUND(Q68*(1+INDEX(Performance_Vektoren!N$5:N$77,$A68+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),R68+(H69-(IF(AND(EE=1,m>$A69),0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)+$BS69)*CP69)/M69,0)","v":4.8921862649986965},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),S68+(I69-(IF(AND(EE=1,m>$A69),0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)+$BS69)*CQ69)/N69,0)","v":4.5822399999999996},{"$f":"ROUND(IF(OR($A69<n,AND($A69=n,$B69<=1)),T68+(J69-(IF(AND(EE=1,m>$A69),0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)+$BS69)*CR69)/O69,0),10)","v":4.3062125873000001},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),U68+(K69-(IF(AND(EE=1,m>$A69),0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)+$BS69)*CS69)/P69,0)","v":4.5822399999999996},{"$f":"IF(OR($A69<n,AND($A69=n,$B69<=1)),V68+(L69-(IF(AND(EE=1,m>$A69),0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)+$BS69)*CT69)/Q69,0)","v":4.5822399999999996},{"$f":"ROUND(R69*M69-(H69-IF(EE=1,0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)*CP69),2)","v":4210.04},{"$f":"ROUND(S69*N69-(I69-IF(EE=1,0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)*CQ69),2)","v":4494.12},{"$f":"ROUND(T69*O69-(J69-IF(EE=1,0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)*CR69),2)","v":4794.51},{"$f":"ROUND(U69*P69-(K69-IF(EE=1,0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)*CS69),2)","v":4494.12},{"$f":"ROUND(V69*Q69-(L69-IF(EE=1,0,Kosten_Fond!$D69+Kosten_Fond!$F69+Kosten_Fond!$H69)*CT69),2)","v":4494.12},{"$f":"ROUND(W69-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z69,IF(AbschlVar=\"DK_fix\",W69*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB69,Kosten_Fond!$AA69))))*IF(Förderung=\"mit\",CN69,CP69)+AH69,2)","v":4071.58},{"$f":"ROUND(X69-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z69,IF(AbschlVar=\"DK_fix\",X69*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB69,Kosten_Fond!$AA69))))*IF(Förderung=\"mit\",CO69,CQ69)+AH69,2)","v":4355.66},{"$f":"ROUND(Y69-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z69,IF(AbschlVar=\"DK_fix\",Y69*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB69,Kosten_Fond!$AA69))))*CR69+AH69,2)","v":4656.05},{"$f":"ROUND(Z69-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z69,IF(AbschlVar=\"DK_fix\",Z69*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB69,Kosten_Fond!$AA69))))*CS69+AH69,2)","v":4355.66},{"$f":"ROUND(AA69-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z69,IF(AbschlVar=\"DK_fix\",AA69*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB69,Kosten_Fond!$AA69))))*CT69+AH69,2)","v":4355.66},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A69*12+B69-1))/60,0)+(-$I$5)*(60-(A69*12+B69-1))/60","v":0},51,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD69*CP69*$BG$14+IF(Fond!AI69=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD69*CQ69*$BG$14+IF(Fond!AI69=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD69*CR69*$BG$14+IF(Fond!AI69=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD69*CS69*$BG$14+IF(Fond!AI69=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD69*CT69*$BG$14+IF(Fond!AI69=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,4,{"$f":"IF(AND(Fond!$B69<=1,OR($A69<n,AND($A69=n,Fond!$B69<=1))),R68*M69,0)*Kosten_Fond!$J$10","v":0},null,51,0,{"$f":"ROUND((IF(BU69=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU69-1,Kosten_Fond!$C$18:$C$870))*$BX69,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU69-95)))","v":0},{"$f":"ROUND($BW69*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW69*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW69*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW69*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW69*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,51,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF69)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4210.0427361003858,4494.12,0.48368152845296614]
[{"$f":"IF(Fond!A69<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A69+1)-$B$16)*$B$16,A69,A69+1),0)","v":4},5,{"$f":"Kosten_Fond!T70","v":88.12},{"$f":"Kosten_Fond!U70","v":88.12},{"$f":"Kosten_Fond!V70","v":88.12},{"$f":"Kosten_Fond!W70","v":88.12},{"$f":"Kosten_Fond!X70","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),ROUND(M69*(1+INDEX(Performance_Vektoren!J$5:J$77,$A69+1))^(1/12),10),0)","v":876.34984695649996},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),ROUND(N69*(1+INDEX(Performance_Vektoren!K$5:K$77,$A69+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),ROUND(O69*(1+INDEX(Performance_Vektoren!L$5:L$77,$A69+1))^(1/12),10),0)","v":1136.6531863570001},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),ROUND(P69*(1+INDEX(Performance_Vektoren!M$5:M$77,$A69+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),ROUND(Q69*(1+INDEX(Performance_Vektoren!N$5:N$77,$A69+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),R69+(H70-(IF(AND(EE=1,m>$A70),0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)+$BS70)*CP70)/M70,0)","v":4.9927397144070973},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),S69+(I70-(IF(AND(EE=1,m>$A70),0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)+$BS70)*CQ70)/N70,0)","v":4.6703599999999996},{"$f":"ROUND(IF(OR($A70<n,AND($A70=n,$B70<=1)),T69+(J70-(IF(AND(EE=1,m>$A70),0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)+$BS70)*CR70)/O70,0),10)","v":4.3837384333999996},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),U69+(K70-(IF(AND(EE=1,m>$A70),0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)+$BS70)*CS70)/P70,0)","v":4.6703599999999996},{"$f":"IF(OR($A70<n,AND($A70=n,$B70<=1)),V69+(L70-(IF(AND(EE=1,m>$A70),0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)+$BS70)*CT70)/Q70,0)","v":4.6703599999999996},{"$f":"ROUND(R70*M70-(H70-IF(EE=1,0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)*CP70),2)","v":4287.2700000000004},{"$f":"ROUND(S70*N70-(I70-IF(EE=1,0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)*CQ70),2)","v":4582.24},{"$f":"ROUND(T70*O70-(J70-IF(EE=1,0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)*CR70),2)","v":4894.67},{"$f":"ROUND(U70*P70-(K70-IF(EE=1,0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)*CS70),2)","v":4582.24},{"$f":"ROUND(V70*Q70-(L70-IF(EE=1,0,Kosten_Fond!$D70+Kosten_Fond!$F70+Kosten_Fond!$H70)*CT70),2)","v":4582.24},{"$f":"ROUND(W70-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z70,IF(AbschlVar=\"DK_fix\",W70*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB70,Kosten_Fond!$AA70))))*IF(Förderung=\"mit\",CN70,CP70)+AH70,2)","v":4148.8100000000004},{"$f":"ROUND(X70-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z70,IF(AbschlVar=\"DK_fix\",X70*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB70,Kosten_Fond!$AA70))))*IF(Förderung=\"mit\",CO70,CQ70)+AH70,2)","v":4443.78},{"$f":"ROUND(Y70-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z70,IF(AbschlVar=\"DK_fix\",Y70*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB70,Kosten_Fond!$AA70))))*CR70+AH70,2)","v":4756.21},{"$f":"ROUND(Z70-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z70,IF(AbschlVar=\"DK_fix\",Z70*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB70,Kosten_Fond!$AA70))))*CS70+AH70,2)","v":4443.78},{"$f":"ROUND(AA70-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z70,IF(AbschlVar=\"DK_fix\",AA70*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB70,Kosten_Fond!$AA70))))*CT70+AH70,2)","v":4443.78},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A70*12+B70-1))/60,0)+(-$I$5)*(60-(A70*12+B70-1))/60","v":0},52,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD70*CP70*$BG$14+IF(Fond!AI70=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD70*CQ70*$BG$14+IF(Fond!AI70=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD70*CR70*$BG$14+IF(Fond!AI70=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD70*CS70*$BG$14+IF(Fond!AI70=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD70*CT70*$BG$14+IF(Fond!AI70=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,5,{"$f":"IF(AND(Fond!$B70<=1,OR($A70<n,AND($A70=n,Fond!$B70<=1))),R69*M70,0)*Kosten_Fond!$J$10","v":0},null,52,0,{"$f":"ROUND((IF(BU70=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU70-1,Kosten_Fond!$C$18:$C$870))*$BX70,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU70-95)))","v":0},{"$f":"ROUND($BW70*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW70*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW70*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW70*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW70*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,52,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF70)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4287.2666846142984,4582.24,0.48337149258270562]
[{"$f":"IF(Fond!A70<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A70+1)-$B$16)*$B$16,A70,A70+1),0)","v":4},6,{"$f":"Kosten_Fond!T71","v":88.12},{"$f":"Kosten_Fond!U71","v":88.12},{"$f":"Kosten_Fond!V71","v":88.12},{"$f":"Kosten_Fond!W71","v":88.12},{"$f":"Kosten_Fond!X71","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),ROUND(M70*(1+INDEX(Performance_Vektoren!J$5:J$77,$A70+1))^(1/12),10),0)","v":874.12825749169997},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),ROUND(N70*(1+INDEX(Performance_Vektoren!K$5:K$77,$A70+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),ROUND(O70*(1+INDEX(Performance_Vektoren!L$5:L$77,$A70+1))^(1/12),10),0)","v":1139.4564797521},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),ROUND(P70*(1+INDEX(Performance_Vektoren!M$5:M$77,$A70+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),ROUND(Q70*(1+INDEX(Performance_Vektoren!N$5:N$77,$A70+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),R70+(H71-(IF(AND(EE=1,m>$A71),0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)+$BS71)*CP71)/M71,0)","v":5.0935487195442377},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),S70+(I71-(IF(AND(EE=1,m>$A71),0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)+$BS71)*CQ71)/N71,0)","v":4.7584799999999996},{"$f":"ROUND(IF(OR($A71<n,AND($A71=n,$B71<=1)),T70+(J71-(IF(AND(EE=1,m>$A71),0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)+$BS71)*CR71)/O71,0),10)","v":4.4610735502000001},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),U70+(K71-(IF(AND(EE=1,m>$A71),0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)+$BS71)*CS71)/P71,0)","v":4.7584799999999996},{"$f":"IF(OR($A71<n,AND($A71=n,$B71<=1)),V70+(L71-(IF(AND(EE=1,m>$A71),0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)+$BS71)*CT71)/Q71,0)","v":4.7584799999999996},{"$f":"ROUND(R71*M71-(H71-IF(EE=1,0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)*CP71),2)","v":4364.29},{"$f":"ROUND(S71*N71-(I71-IF(EE=1,0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)*CQ71),2)","v":4670.3599999999997},{"$f":"ROUND(T71*O71-(J71-IF(EE=1,0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)*CR71),2)","v":4995.08},{"$f":"ROUND(U71*P71-(K71-IF(EE=1,0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)*CS71),2)","v":4670.3599999999997},{"$f":"ROUND(V71*Q71-(L71-IF(EE=1,0,Kosten_Fond!$D71+Kosten_Fond!$F71+Kosten_Fond!$H71)*CT71),2)","v":4670.3599999999997},{"$f":"ROUND(W71-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z71,IF(AbschlVar=\"DK_fix\",W71*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB71,Kosten_Fond!$AA71))))*IF(Förderung=\"mit\",CN71,CP71)+AH71,2)","v":4225.83},{"$f":"ROUND(X71-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z71,IF(AbschlVar=\"DK_fix\",X71*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB71,Kosten_Fond!$AA71))))*IF(Förderung=\"mit\",CO71,CQ71)+AH71,2)","v":4531.8999999999996},{"$f":"ROUND(Y71-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z71,IF(AbschlVar=\"DK_fix\",Y71*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB71,Kosten_Fond!$AA71))))*CR71+AH71,2)","v":4856.62},{"$f":"ROUND(Z71-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z71,IF(AbschlVar=\"DK_fix\",Z71*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB71,Kosten_Fond!$AA71))))*CS71+AH71,2)","v":4531.8999999999996},{"$f":"ROUND(AA71-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z71,IF(AbschlVar=\"DK_fix\",AA71*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB71,Kosten_Fond!$AA71))))*CT71+AH71,2)","v":4531.8999999999996},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A71*12+B71-1))/60,0)+(-$I$5)*(60-(A71*12+B71-1))/60","v":0},53,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD71*CP71*$BG$14+IF(Fond!AI71=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD71*CQ71*$BG$14+IF(Fond!AI71=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD71*CR71*$BG$14+IF(Fond!AI71=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD71*CS71*$BG$14+IF(Fond!AI71=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD71*CT71*$BG$14+IF(Fond!AI71=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,6,{"$f":"IF(AND(Fond!$B71<=1,OR($A71<n,AND($A71=n,Fond!$B71<=1))),R70*M71,0)*Kosten_Fond!$J$10","v":0},null,53,0,{"$f":"ROUND((IF(BU71=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU71-1,Kosten_Fond!$C$18:$C$870))*$BX71,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU71-95)))","v":0},{"$f":"ROUND($BW71*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW71*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW71*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW71*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW71*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,53,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF71)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4364.2948666642833,4670.3599999999997,0.48306160346727667]
[{"$f":"IF(Fond!A71<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A71+1)-$B$16)*$B$16,A71,A71+1),0)","v":4},7,{"$f":"Kosten_Fond!T72","v":88.12},{"$f":"Kosten_Fond!U72","v":88.12},{"$f":"Kosten_Fond!V72","v":88.12},{"$f":"Kosten_Fond!W72","v":88.12},{"$f":"Kosten_Fond!X72","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),ROUND(M71*(1+INDEX(Performance_Vektoren!J$5:J$77,$A71+1))^(1/12),10),0)","v":871.91229986420001},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),ROUND(N71*(1+INDEX(Performance_Vektoren!K$5:K$77,$A71+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),ROUND(O71*(1+INDEX(Performance_Vektoren!L$5:L$77,$A71+1))^(1/12),10),0)","v":1142.2666868250001},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),ROUND(P71*(1+INDEX(Performance_Vektoren!M$5:M$77,$A71+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),ROUND(Q71*(1+INDEX(Performance_Vektoren!N$5:N$77,$A71+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),R71+(H72-(IF(AND(EE=1,m>$A72),0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)+$BS72)*CP72)/M72,0)","v":5.1946139299028076},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),S71+(I72-(IF(AND(EE=1,m>$A72),0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)+$BS72)*CQ72)/N72,0)","v":4.8465999999999996},{"$f":"ROUND(IF(OR($A72<n,AND($A72=n,$B72<=1)),T71+(J72-(IF(AND(EE=1,m>$A72),0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)+$BS72)*CR72)/O72,0),10)","v":4.5382184069999996},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),U71+(K72-(IF(AND(EE=1,m>$A72),0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)+$BS72)*CS72)/P72,0)","v":4.8465999999999996},{"$f":"IF(OR($A72<n,AND($A72=n,$B72<=1)),V71+(L72-(IF(AND(EE=1,m>$A72),0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)+$BS72)*CT72)/Q72,0)","v":4.8465999999999996},{"$f":"ROUND(R72*M72-(H72-IF(EE=1,0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)*CP72),2)","v":4441.13},{"$f":"ROUND(S72*N72-(I72-IF(EE=1,0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)*CQ72),2)","v":4758.4799999999996},{"$f":"ROUND(T72*O72-(J72-IF(EE=1,0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)*CR72),2)","v":5095.74},{"$f":"ROUND(U72*P72-(K72-IF(EE=1,0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)*CS72),2)","v":4758.4799999999996},{"$f":"ROUND(V72*Q72-(L72-IF(EE=1,0,Kosten_Fond!$D72+Kosten_Fond!$F72+Kosten_Fond!$H72)*CT72),2)","v":4758.4799999999996},{"$f":"ROUND(W72-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z72,IF(AbschlVar=\"DK_fix\",W72*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB72,Kosten_Fond!$AA72))))*IF(Förderung=\"mit\",CN72,CP72)+AH72,2)","v":4302.67},{"$f":"ROUND(X72-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z72,IF(AbschlVar=\"DK_fix\",X72*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB72,Kosten_Fond!$AA72))))*IF(Förderung=\"mit\",CO72,CQ72)+AH72,2)","v":4620.0200000000004},{"$f":"ROUND(Y72-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z72,IF(AbschlVar=\"DK_fix\",Y72*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB72,Kosten_Fond!$AA72))))*CR72+AH72,2)","v":4957.28},{"$f":"ROUND(Z72-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z72,IF(AbschlVar=\"DK_fix\",Z72*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB72,Kosten_Fond!$AA72))))*CS72+AH72,2)","v":4620.0200000000004},{"$f":"ROUND(AA72-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z72,IF(AbschlVar=\"DK_fix\",AA72*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB72,Kosten_Fond!$AA72))))*CT72+AH72,2)","v":4620.0200000000004},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A72*12+B72-1))/60,0)+(-$I$5)*(60-(A72*12+B72-1))/60","v":0},54,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD72*CP72*$BG$14+IF(Fond!AI72=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD72*CQ72*$BG$14+IF(Fond!AI72=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD72*CR72*$BG$14+IF(Fond!AI72=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD72*CS72*$BG$14+IF(Fond!AI72=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD72*CT72*$BG$14+IF(Fond!AI72=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,7,{"$f":"IF(AND(Fond!$B72<=1,OR($A72<n,AND($A72=n,Fond!$B72<=1))),R71*M72,0)*Kosten_Fond!$J$10","v":0},null,54,0,{"$f":"ROUND((IF(BU72=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU72-1,Kosten_Fond!$C$18:$C$870))*$BX72,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU72-95)))","v":0},{"$f":"ROUND($BW72*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW72*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW72*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW72*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW72*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,54,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF72)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4441.1277785281673,4758.4799999999996,0.48275186132323322]
[{"$f":"IF(Fond!A72<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A72+1)-$B$16)*$B$16,A72,A72+1),0)","v":4},8,{"$f":"Kosten_Fond!T73","v":88.12},{"$f":"Kosten_Fond!U73","v":88.12},{"$f":"Kosten_Fond!V73","v":88.12},{"$f":"Kosten_Fond!W73","v":88.12},{"$f":"Kosten_Fond!X73","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),ROUND(M72*(1+INDEX(Performance_Vektoren!J$5:J$77,$A72+1))^(1/12),10),0)","v":869.70195979699997},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),ROUND(N72*(1+INDEX(Performance_Vektoren!K$5:K$77,$A72+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),ROUND(O72*(1+INDEX(Performance_Vektoren!L$5:L$77,$A72+1))^(1/12),10),0)","v":1145.0838246266001},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),ROUND(P72*(1+INDEX(Performance_Vektoren!M$5:M$77,$A72+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),ROUND(Q72*(1+INDEX(Performance_Vektoren!N$5:N$77,$A72+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),R72+(H73-(IF(AND(EE=1,m>$A73),0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)+$BS73)*CP73)/M73,0)","v":5.2959359966261808},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),S72+(I73-(IF(AND(EE=1,m>$A73),0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)+$BS73)*CQ73)/N73,0)","v":4.9347199999999996},{"$f":"ROUND(IF(OR($A73<n,AND($A73=n,$B73<=1)),T72+(J73-(IF(AND(EE=1,m>$A73),0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)+$BS73)*CR73)/O73,0),10)","v":4.6151734719000004},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),U72+(K73-(IF(AND(EE=1,m>$A73),0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)+$BS73)*CS73)/P73,0)","v":4.9347199999999996},{"$f":"IF(OR($A73<n,AND($A73=n,$B73<=1)),V72+(L73-(IF(AND(EE=1,m>$A73),0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)+$BS73)*CT73)/Q73,0)","v":4.9347199999999996},{"$f":"ROUND(R73*M73-(H73-IF(EE=1,0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)*CP73),2)","v":4517.7700000000004},{"$f":"ROUND(S73*N73-(I73-IF(EE=1,0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)*CQ73),2)","v":4846.6000000000004},{"$f":"ROUND(T73*O73-(J73-IF(EE=1,0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)*CR73),2)","v":5196.6400000000003},{"$f":"ROUND(U73*P73-(K73-IF(EE=1,0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)*CS73),2)","v":4846.6000000000004},{"$f":"ROUND(V73*Q73-(L73-IF(EE=1,0,Kosten_Fond!$D73+Kosten_Fond!$F73+Kosten_Fond!$H73)*CT73),2)","v":4846.6000000000004},{"$f":"ROUND(W73-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z73,IF(AbschlVar=\"DK_fix\",W73*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB73,Kosten_Fond!$AA73))))*IF(Förderung=\"mit\",CN73,CP73)+AH73,2)","v":4379.3100000000004},{"$f":"ROUND(X73-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z73,IF(AbschlVar=\"DK_fix\",X73*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB73,Kosten_Fond!$AA73))))*IF(Förderung=\"mit\",CO73,CQ73)+AH73,2)","v":4708.1400000000003},{"$f":"ROUND(Y73-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z73,IF(AbschlVar=\"DK_fix\",Y73*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB73,Kosten_Fond!$AA73))))*CR73+AH73,2)","v":5058.18},{"$f":"ROUND(Z73-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z73,IF(AbschlVar=\"DK_fix\",Z73*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB73,Kosten_Fond!$AA73))))*CS73+AH73,2)","v":4708.1400000000003},{"$f":"ROUND(AA73-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z73,IF(AbschlVar=\"DK_fix\",AA73*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB73,Kosten_Fond!$AA73))))*CT73+AH73,2)","v":4708.1400000000003},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A73*12+B73-1))/60,0)+(-$I$5)*(60-(A73*12+B73-1))/60","v":0},55,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD73*CP73*$BG$14+IF(Fond!AI73=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD73*CQ73*$BG$14+IF(Fond!AI73=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD73*CR73*$BG$14+IF(Fond!AI73=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD73*CS73*$BG$14+IF(Fond!AI73=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD73*CT73*$BG$14+IF(Fond!AI73=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,8,{"$f":"IF(AND(Fond!$B73<=1,OR($A73<n,AND($A73=n,Fond!$B73<=1))),R72*M73,0)*Kosten_Fond!$J$10","v":0},null,55,0,{"$f":"ROUND((IF(BU73=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU73-1,Kosten_Fond!$C$18:$C$870))*$BX73,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU73-95)))","v":0},{"$f":"ROUND($BW73*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW73*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW73*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW73*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW73*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,55,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF73)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4517.7659152252672,4846.5999999999995,0.48244226636637039]
[{"$f":"IF(Fond!A73<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A73+1)-$B$16)*$B$16,A73,A73+1),0)","v":4},9,{"$f":"Kosten_Fond!T74","v":88.12},{"$f":"Kosten_Fond!U74","v":88.12},{"$f":"Kosten_Fond!V74","v":88.12},{"$f":"Kosten_Fond!W74","v":88.12},{"$f":"Kosten_Fond!X74","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),ROUND(M73*(1+INDEX(Performance_Vektoren!J$5:J$77,$A73+1))^(1/12),10),0)","v":867.49722304939996},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),ROUND(N73*(1+INDEX(Performance_Vektoren!K$5:K$77,$A73+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),ROUND(O73*(1+INDEX(Performance_Vektoren!L$5:L$77,$A73+1))^(1/12),10),0)","v":1147.90791025},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),ROUND(P73*(1+INDEX(Performance_Vektoren!M$5:M$77,$A73+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),ROUND(Q73*(1+INDEX(Performance_Vektoren!N$5:N$77,$A73+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),R73+(H74-(IF(AND(EE=1,m>$A74),0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)+$BS74)*CP74)/M74,0)","v":5.397515572512595},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),S73+(I74-(IF(AND(EE=1,m>$A74),0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)+$BS74)*CQ74)/N74,0)","v":5.0228399999999995},{"$f":"ROUND(IF(OR($A74<n,AND($A74=n,$B74<=1)),T73+(J74-(IF(AND(EE=1,m>$A74),0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)+$BS74)*CR74)/O74,0),10)","v":4.6919392117000003},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),U73+(K74-(IF(AND(EE=1,m>$A74),0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)+$BS74)*CS74)/P74,0)","v":5.0228399999999995},{"$f":"IF(OR($A74<n,AND($A74=n,$B74<=1)),V73+(L74-(IF(AND(EE=1,m>$A74),0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)+$BS74)*CT74)/Q74,0)","v":5.0228399999999995},{"$f":"ROUND(R74*M74-(H74-IF(EE=1,0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)*CP74),2)","v":4594.21},{"$f":"ROUND(S74*N74-(I74-IF(EE=1,0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)*CQ74),2)","v":4934.72},{"$f":"ROUND(T74*O74-(J74-IF(EE=1,0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)*CR74),2)","v":5297.79},{"$f":"ROUND(U74*P74-(K74-IF(EE=1,0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)*CS74),2)","v":4934.72},{"$f":"ROUND(V74*Q74-(L74-IF(EE=1,0,Kosten_Fond!$D74+Kosten_Fond!$F74+Kosten_Fond!$H74)*CT74),2)","v":4934.72},{"$f":"ROUND(W74-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z74,IF(AbschlVar=\"DK_fix\",W74*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB74,Kosten_Fond!$AA74))))*IF(Förderung=\"mit\",CN74,CP74)+AH74,2)","v":4455.75},{"$f":"ROUND(X74-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z74,IF(AbschlVar=\"DK_fix\",X74*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB74,Kosten_Fond!$AA74))))*IF(Förderung=\"mit\",CO74,CQ74)+AH74,2)","v":4796.26},{"$f":"ROUND(Y74-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z74,IF(AbschlVar=\"DK_fix\",Y74*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB74,Kosten_Fond!$AA74))))*CR74+AH74,2)","v":5159.33},{"$f":"ROUND(Z74-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z74,IF(AbschlVar=\"DK_fix\",Z74*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB74,Kosten_Fond!$AA74))))*CS74+AH74,2)","v":4796.26},{"$f":"ROUND(AA74-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z74,IF(AbschlVar=\"DK_fix\",AA74*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB74,Kosten_Fond!$AA74))))*CT74+AH74,2)","v":4796.26},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A74*12+B74-1))/60,0)+(-$I$5)*(60-(A74*12+B74-1))/60","v":0},56,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD74*CP74*$BG$14+IF(Fond!AI74=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD74*CQ74*$BG$14+IF(Fond!AI74=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD74*CR74*$BG$14+IF(Fond!AI74=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD74*CS74*$BG$14+IF(Fond!AI74=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD74*CT74*$BG$14+IF(Fond!AI74=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,9,{"$f":"IF(AND(Fond!$B74<=1,OR($A74<n,AND($A74=n,Fond!$B74<=1))),R73*M74,0)*Kosten_Fond!$J$10","v":0},null,56,0,{"$f":"ROUND((IF(BU74=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU74-1,Kosten_Fond!$C$18:$C$870))*$BX74,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU74-95)))","v":0},{"$f":"ROUND($BW74*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW74*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW74*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW74*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW74*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,56,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF74)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4594.2097705205679,4934.7199999999993,0.48213281881177983]
[{"$f":"IF(Fond!A74<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A74+1)-$B$16)*$B$16,A74,A74+1),0)","v":4},10,{"$f":"Kosten_Fond!T75","v":88.12},{"$f":"Kosten_Fond!U75","v":88.12},{"$f":"Kosten_Fond!V75","v":88.12},{"$f":"Kosten_Fond!W75","v":88.12},{"$f":"Kosten_Fond!X75","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),ROUND(M74*(1+INDEX(Performance_Vektoren!J$5:J$77,$A74+1))^(1/12),10),0)","v":865.2980754166},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),ROUND(N74*(1+INDEX(Performance_Vektoren!K$5:K$77,$A74+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),ROUND(O74*(1+INDEX(Performance_Vektoren!L$5:L$77,$A74+1))^(1/12),10),0)","v":1150.7389608303999},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),ROUND(P74*(1+INDEX(Performance_Vektoren!M$5:M$77,$A74+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),ROUND(Q74*(1+INDEX(Performance_Vektoren!N$5:N$77,$A74+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),R74+(H75-(IF(AND(EE=1,m>$A75),0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)+$BS75)*CP75)/M75,0)","v":5.499353312019382},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),S74+(I75-(IF(AND(EE=1,m>$A75),0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)+$BS75)*CQ75)/N75,0)","v":5.1109599999999995},{"$f":"ROUND(IF(OR($A75<n,AND($A75=n,$B75<=1)),T74+(J75-(IF(AND(EE=1,m>$A75),0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)+$BS75)*CR75)/O75,0),10)","v":4.7685160922999996},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),U74+(K75-(IF(AND(EE=1,m>$A75),0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)+$BS75)*CS75)/P75,0)","v":5.1109599999999995},{"$f":"IF(OR($A75<n,AND($A75=n,$B75<=1)),V74+(L75-(IF(AND(EE=1,m>$A75),0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)+$BS75)*CT75)/Q75,0)","v":5.1109599999999995},{"$f":"ROUND(R75*M75-(H75-IF(EE=1,0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)*CP75),2)","v":4670.46},{"$f":"ROUND(S75*N75-(I75-IF(EE=1,0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)*CQ75),2)","v":5022.84},{"$f":"ROUND(T75*O75-(J75-IF(EE=1,0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)*CR75),2)","v":5399.2},{"$f":"ROUND(U75*P75-(K75-IF(EE=1,0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)*CS75),2)","v":5022.84},{"$f":"ROUND(V75*Q75-(L75-IF(EE=1,0,Kosten_Fond!$D75+Kosten_Fond!$F75+Kosten_Fond!$H75)*CT75),2)","v":5022.84},{"$f":"ROUND(W75-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z75,IF(AbschlVar=\"DK_fix\",W75*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB75,Kosten_Fond!$AA75))))*IF(Förderung=\"mit\",CN75,CP75)+AH75,2)","v":4532},{"$f":"ROUND(X75-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z75,IF(AbschlVar=\"DK_fix\",X75*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB75,Kosten_Fond!$AA75))))*IF(Förderung=\"mit\",CO75,CQ75)+AH75,2)","v":4884.38},{"$f":"ROUND(Y75-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z75,IF(AbschlVar=\"DK_fix\",Y75*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB75,Kosten_Fond!$AA75))))*CR75+AH75,2)","v":5260.74},{"$f":"ROUND(Z75-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z75,IF(AbschlVar=\"DK_fix\",Z75*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB75,Kosten_Fond!$AA75))))*CS75+AH75,2)","v":4884.38},{"$f":"ROUND(AA75-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z75,IF(AbschlVar=\"DK_fix\",AA75*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB75,Kosten_Fond!$AA75))))*CT75+AH75,2)","v":4884.38},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A75*12+B75-1))/60,0)+(-$I$5)*(60-(A75*12+B75-1))/60","v":0},57,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD75*CP75*$BG$14+IF(Fond!AI75=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD75*CQ75*$BG$14+IF(Fond!AI75=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD75*CR75*$BG$14+IF(Fond!AI75=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD75*CS75*$BG$14+IF(Fond!AI75=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD75*CT75*$BG$14+IF(Fond!AI75=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,10,{"$f":"IF(AND(Fond!$B75<=1,OR($A75<n,AND($A75=n,Fond!$B75<=1))),R74*M75,0)*Kosten_Fond!$J$10","v":0},null,57,0,{"$f":"ROUND((IF(BU75=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU75-1,Kosten_Fond!$C$18:$C$870))*$BX75,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU75-95)))","v":0},{"$f":"ROUND($BW75*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW75*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW75*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW75*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW75*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,57,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF75)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4670.4598369262767,5022.8399999999992,0.48182351887376151]
[{"$f":"IF(Fond!A75<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A75+1)-$B$16)*$B$16,A75,A75+1),0)","v":4},11,{"$f":"Kosten_Fond!T76","v":88.12},{"$f":"Kosten_Fond!U76","v":88.12},{"$f":"Kosten_Fond!V76","v":88.12},{"$f":"Kosten_Fond!W76","v":88.12},{"$f":"Kosten_Fond!X76","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),ROUND(M75*(1+INDEX(Performance_Vektoren!J$5:J$77,$A75+1))^(1/12),10),0)","v":863.10450273000004},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),ROUND(N75*(1+INDEX(Performance_Vektoren!K$5:K$77,$A75+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),ROUND(O75*(1+INDEX(Performance_Vektoren!L$5:L$77,$A75+1))^(1/12),10),0)","v":1153.5769935453},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),ROUND(P75*(1+INDEX(Performance_Vektoren!M$5:M$77,$A75+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),ROUND(Q75*(1+INDEX(Performance_Vektoren!N$5:N$77,$A75+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),R75+(H76-(IF(AND(EE=1,m>$A76),0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)+$BS76)*CP76)/M76,0)","v":5.601449871267163},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),S75+(I76-(IF(AND(EE=1,m>$A76),0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)+$BS76)*CQ76)/N76,0)","v":5.1990799999999995},{"$f":"ROUND(IF(OR($A76<n,AND($A76=n,$B76<=1)),T75+(J76-(IF(AND(EE=1,m>$A76),0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)+$BS76)*CR76)/O76,0),10)","v":4.8449045783000004},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),U75+(K76-(IF(AND(EE=1,m>$A76),0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)+$BS76)*CS76)/P76,0)","v":5.1990799999999995},{"$f":"IF(OR($A76<n,AND($A76=n,$B76<=1)),V75+(L76-(IF(AND(EE=1,m>$A76),0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)+$BS76)*CT76)/Q76,0)","v":5.1990799999999995},{"$f":"ROUND(R76*M76-(H76-IF(EE=1,0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)*CP76),2)","v":4746.5200000000004},{"$f":"ROUND(S76*N76-(I76-IF(EE=1,0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)*CQ76),2)","v":5110.96},{"$f":"ROUND(T76*O76-(J76-IF(EE=1,0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)*CR76),2)","v":5500.85},{"$f":"ROUND(U76*P76-(K76-IF(EE=1,0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)*CS76),2)","v":5110.96},{"$f":"ROUND(V76*Q76-(L76-IF(EE=1,0,Kosten_Fond!$D76+Kosten_Fond!$F76+Kosten_Fond!$H76)*CT76),2)","v":5110.96},{"$f":"ROUND(W76-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z76,IF(AbschlVar=\"DK_fix\",W76*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB76,Kosten_Fond!$AA76))))*IF(Förderung=\"mit\",CN76,CP76)+AH76,2)","v":4608.0600000000004},{"$f":"ROUND(X76-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z76,IF(AbschlVar=\"DK_fix\",X76*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB76,Kosten_Fond!$AA76))))*IF(Förderung=\"mit\",CO76,CQ76)+AH76,2)","v":4972.5},{"$f":"ROUND(Y76-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z76,IF(AbschlVar=\"DK_fix\",Y76*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB76,Kosten_Fond!$AA76))))*CR76+AH76,2)","v":5362.39},{"$f":"ROUND(Z76-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z76,IF(AbschlVar=\"DK_fix\",Z76*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB76,Kosten_Fond!$AA76))))*CS76+AH76,2)","v":4972.5},{"$f":"ROUND(AA76-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z76,IF(AbschlVar=\"DK_fix\",AA76*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB76,Kosten_Fond!$AA76))))*CT76+AH76,2)","v":4972.5},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A76*12+B76-1))/60,0)+(-$I$5)*(60-(A76*12+B76-1))/60","v":0},58,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD76*CP76*$BG$14+IF(Fond!AI76=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD76*CQ76*$BG$14+IF(Fond!AI76=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD76*CR76*$BG$14+IF(Fond!AI76=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD76*CS76*$BG$14+IF(Fond!AI76=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD76*CT76*$BG$14+IF(Fond!AI76=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,11,{"$f":"IF(AND(Fond!$B76<=1,OR($A76<n,AND($A76=n,Fond!$B76<=1))),R75*M76,0)*Kosten_Fond!$J$10","v":0},null,58,0,{"$f":"ROUND((IF(BU76=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU76-1,Kosten_Fond!$C$18:$C$870))*$BX76,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU76-95)))","v":0},{"$f":"ROUND($BW76*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW76*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW76*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW76*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW76*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,58,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF76)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4746.5166057070674,5110.9599999999991,0.48151436676593612]
[{"$f":"IF(Fond!A76<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A76+1)-$B$16)*$B$16,A76,A76+1),0)","v":4},12,{"$f":"Kosten_Fond!T77","v":88.12},{"$f":"Kosten_Fond!U77","v":88.12},{"$f":"Kosten_Fond!V77","v":88.12},{"$f":"Kosten_Fond!W77","v":88.12},{"$f":"Kosten_Fond!X77","v":88.12},88.12,88.12,88.12,88.12,88.12,{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),ROUND(M76*(1+INDEX(Performance_Vektoren!J$5:J$77,$A76+1))^(1/12),10),0)","v":860.91649085680001},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),ROUND(N76*(1+INDEX(Performance_Vektoren!K$5:K$77,$A76+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),ROUND(O76*(1+INDEX(Performance_Vektoren!L$5:L$77,$A76+1))^(1/12),10),0)","v":1156.4220256144999},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),ROUND(P76*(1+INDEX(Performance_Vektoren!M$5:M$77,$A76+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),ROUND(Q76*(1+INDEX(Performance_Vektoren!N$5:N$77,$A76+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),R76+(H77-(IF(AND(EE=1,m>$A77),0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)+$BS77)*CP77)/M77,0)","v":5.7038059080440879},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),S76+(I77-(IF(AND(EE=1,m>$A77),0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)+$BS77)*CQ77)/N77,0)","v":5.2871999999999995},{"$f":"ROUND(IF(OR($A77<n,AND($A77=n,$B77<=1)),T76+(J77-(IF(AND(EE=1,m>$A77),0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)+$BS77)*CR77)/O77,0),10)","v":4.9211051332000002},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),U76+(K77-(IF(AND(EE=1,m>$A77),0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)+$BS77)*CS77)/P77,0)","v":5.2871999999999995},{"$f":"IF(OR($A77<n,AND($A77=n,$B77<=1)),V76+(L77-(IF(AND(EE=1,m>$A77),0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)+$BS77)*CT77)/Q77,0)","v":5.2871999999999995},{"$f":"ROUND(R77*M77-(H77-IF(EE=1,0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)*CP77),2)","v":4822.38},{"$f":"ROUND(S77*N77-(I77-IF(EE=1,0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)*CQ77),2)","v":5199.08},{"$f":"ROUND(T77*O77-(J77-IF(EE=1,0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)*CR77),2)","v":5602.75},{"$f":"ROUND(U77*P77-(K77-IF(EE=1,0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)*CS77),2)","v":5199.08},{"$f":"ROUND(V77*Q77-(L77-IF(EE=1,0,Kosten_Fond!$D77+Kosten_Fond!$F77+Kosten_Fond!$H77)*CT77),2)","v":5199.08},{"$f":"ROUND(W77-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z77,IF(AbschlVar=\"DK_fix\",W77*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB77,Kosten_Fond!$AA77))))*IF(Förderung=\"mit\",CN77,CP77)+AH77,2)","v":4683.92},{"$f":"ROUND(X77-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z77,IF(AbschlVar=\"DK_fix\",X77*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB77,Kosten_Fond!$AA77))))*IF(Förderung=\"mit\",CO77,CQ77)+AH77,2)","v":5060.62},{"$f":"ROUND(Y77-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z77,IF(AbschlVar=\"DK_fix\",Y77*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB77,Kosten_Fond!$AA77))))*CR77+AH77,2)","v":5464.29},{"$f":"ROUND(Z77-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z77,IF(AbschlVar=\"DK_fix\",Z77*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB77,Kosten_Fond!$AA77))))*CS77+AH77,2)","v":5060.62},{"$f":"ROUND(AA77-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z77,IF(AbschlVar=\"DK_fix\",AA77*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB77,Kosten_Fond!$AA77))))*CT77+AH77,2)","v":5060.62},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A77*12+B77-1))/60,0)+(-$I$5)*(60-(A77*12+B77-1))/60","v":0},59,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD77*CP77*$BG$14+IF(Fond!AI77=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD77*CQ77*$BG$14+IF(Fond!AI77=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD77*CR77*$BG$14+IF(Fond!AI77=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD77*CS77*$BG$14+IF(Fond!AI77=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD77*CT77*$BG$14+IF(Fond!AI77=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,4,12,{"$f":"IF(AND(Fond!$B77<=1,OR($A77<n,AND($A77=n,Fond!$B77<=1))),R76*M77,0)*Kosten_Fond!$J$10","v":0},null,59,0,{"$f":"ROUND((IF(BU77=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU77-1,Kosten_Fond!$C$18:$C$870))*$BX77,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU77-95)))","v":0},{"$f":"ROUND($BW77*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW77*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW77*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW77*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW77*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,59,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF77)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,{"$f":"M77*R76","v":4822.3805668816003},{"$f":"N77*S76","v":5199.08},0.48120536270115677]
[{"$f":"IF(Fond!A77<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A77+1)-$B$16)*$B$16,A77,A77+1),0)","v":5},1,{"$f":"Kosten_Fond!T78","v":108.89},{"$f":"Kosten_Fond!U78","v":108.89},{"$f":"Kosten_Fond!V78","v":108.89},{"$f":"Kosten_Fond!W78","v":108.89},{"$f":"Kosten_Fond!X78","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),ROUND(M77*(1+INDEX(Performance_Vektoren!J$5:J$77,$A77+1))^(1/12),10),0)","v":858.73402569999996},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),ROUND(N77*(1+INDEX(Performance_Vektoren!K$5:K$77,$A77+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),ROUND(O77*(1+INDEX(Performance_Vektoren!L$5:L$77,$A77+1))^(1/12),10),0)","v":1159.2740743003001},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),ROUND(P77*(1+INDEX(Performance_Vektoren!M$5:M$77,$A77+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),ROUND(Q77*(1+INDEX(Performance_Vektoren!N$5:N$77,$A77+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),R77+(H78-(IF(AND(EE=1,m>$A78),0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)+$BS78)*CP78)/M78,0)","v":5.8306088490492938},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),S77+(I78-(IF(AND(EE=1,m>$A78),0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)+$BS78)*CQ78)/N78,0)","v":5.3960899999999992},{"$f":"ROUND(IF(OR($A78<n,AND($A78=n,$B78<=1)),T77+(J78-(IF(AND(EE=1,m>$A78),0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)+$BS78)*CR78)/O78,0),10)","v":5.0150346037000002},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),U77+(K78-(IF(AND(EE=1,m>$A78),0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)+$BS78)*CS78)/P78,0)","v":5.3960899999999992},{"$f":"IF(OR($A78<n,AND($A78=n,$B78<=1)),V77+(L78-(IF(AND(EE=1,m>$A78),0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)+$BS78)*CT78)/Q78,0)","v":5.3960899999999992},{"$f":"ROUND(R78*M78-(H78-IF(EE=1,0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)*CP78),2)","v":4898.05},{"$f":"ROUND(S78*N78-(I78-IF(EE=1,0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)*CQ78),2)","v":5287.2},{"$f":"ROUND(T78*O78-(J78-IF(EE=1,0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)*CR78),2)","v":5704.91},{"$f":"ROUND(U78*P78-(K78-IF(EE=1,0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)*CS78),2)","v":5287.2},{"$f":"ROUND(V78*Q78-(L78-IF(EE=1,0,Kosten_Fond!$D78+Kosten_Fond!$F78+Kosten_Fond!$H78)*CT78),2)","v":5287.2},{"$f":"ROUND(W78-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z78,IF(AbschlVar=\"DK_fix\",W78*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB78,Kosten_Fond!$AA78))))*IF(Förderung=\"mit\",CN78,CP78)+AH78,2)","v":4759.59},{"$f":"ROUND(X78-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z78,IF(AbschlVar=\"DK_fix\",X78*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB78,Kosten_Fond!$AA78))))*IF(Förderung=\"mit\",CO78,CQ78)+AH78,2)","v":5148.74},{"$f":"ROUND(Y78-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z78,IF(AbschlVar=\"DK_fix\",Y78*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB78,Kosten_Fond!$AA78))))*CR78+AH78,2)","v":5566.45},{"$f":"ROUND(Z78-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z78,IF(AbschlVar=\"DK_fix\",Z78*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB78,Kosten_Fond!$AA78))))*CS78+AH78,2)","v":5148.74},{"$f":"ROUND(AA78-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z78,IF(AbschlVar=\"DK_fix\",AA78*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB78,Kosten_Fond!$AA78))))*CT78+AH78,2)","v":5148.74},null,{"$f":"IF(m=0,Kosten_Fond!$F$18*(60-(A78*12+B78-1))/60,0)+(-$I$5)*(60-(A78*12+B78-1))/60","v":0},60,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD78*CP78*$BG$14+IF(Fond!AI78=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD78*CQ78*$BG$14+IF(Fond!AI78=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD78*CR78*$BG$14+IF(Fond!AI78=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD78*CS78*$BG$14+IF(Fond!AI78=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD78*CT78*$BG$14+IF(Fond!AI78=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,1,{"$f":"IF(AND(Fond!$B78<=1,OR($A78<n,AND($A78=n,Fond!$B78<=1))),R77*M78,0)*Kosten_Fond!$J$10","v":0},null,60,0,{"$f":"ROUND((IF(BU78=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU78-1,Kosten_Fond!$C$18:$C$870))*$BX78,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU78-95)))","v":0},{"$f":"ROUND($BW78*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW78*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW78*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW78*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW78*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,60,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF78)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4898.0522092261435,5287.2,0.48089650689153518]
[{"$f":"IF(Fond!A78<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A78+1)-$B$16)*$B$16,A78,A78+1),0)","v":5},2,{"$f":"Kosten_Fond!T79","v":108.89},{"$f":"Kosten_Fond!U79","v":108.89},{"$f":"Kosten_Fond!V79","v":108.89},{"$f":"Kosten_Fond!W79","v":108.89},{"$f":"Kosten_Fond!X79","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),ROUND(M78*(1+INDEX(Performance_Vektoren!J$5:J$77,$A78+1))^(1/12),10),0)","v":856.55709319849996},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),ROUND(N78*(1+INDEX(Performance_Vektoren!K$5:K$77,$A78+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),ROUND(O78*(1+INDEX(Performance_Vektoren!L$5:L$77,$A78+1))^(1/12),10),0)","v":1162.1331569076001},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),ROUND(P78*(1+INDEX(Performance_Vektoren!M$5:M$77,$A78+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),ROUND(Q78*(1+INDEX(Performance_Vektoren!N$5:N$77,$A78+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),R78+(H79-(IF(AND(EE=1,m>$A79),0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)+$BS79)*CP79)/M79,0)","v":5.9577340586408578},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),S78+(I79-(IF(AND(EE=1,m>$A79),0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)+$BS79)*CQ79)/N79,0)","v":5.5049799999999989},{"$f":"ROUND(IF(OR($A79<n,AND($A79=n,$B79<=1)),T78+(J79-(IF(AND(EE=1,m>$A79),0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)+$BS79)*CR79)/O79,0),10)","v":5.1087329886999999},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),U78+(K79-(IF(AND(EE=1,m>$A79),0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)+$BS79)*CS79)/P79,0)","v":5.5049799999999989},{"$f":"IF(OR($A79<n,AND($A79=n,$B79<=1)),V78+(L79-(IF(AND(EE=1,m>$A79),0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)+$BS79)*CT79)/Q79,0)","v":5.5049799999999989},{"$f":"ROUND(R79*M79-(H79-IF(EE=1,0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)*CP79),2)","v":4994.25},{"$f":"ROUND(S79*N79-(I79-IF(EE=1,0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)*CQ79),2)","v":5396.09},{"$f":"ROUND(T79*O79-(J79-IF(EE=1,0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)*CR79),2)","v":5828.14},{"$f":"ROUND(U79*P79-(K79-IF(EE=1,0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)*CS79),2)","v":5396.09},{"$f":"ROUND(V79*Q79-(L79-IF(EE=1,0,Kosten_Fond!$D79+Kosten_Fond!$F79+Kosten_Fond!$H79)*CT79),2)","v":5396.09},{"$f":"ROUND(W79-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z79,IF(AbschlVar=\"DK_fix\",W79*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB79,Kosten_Fond!$AA79))))*IF(Förderung=\"mit\",CN79,CP79)+AH79,2)","v":4855.79},{"$f":"ROUND(X79-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z79,IF(AbschlVar=\"DK_fix\",X79*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB79,Kosten_Fond!$AA79))))*IF(Förderung=\"mit\",CO79,CQ79)+AH79,2)","v":5257.63},{"$f":"ROUND(Y79-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z79,IF(AbschlVar=\"DK_fix\",Y79*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB79,Kosten_Fond!$AA79))))*CR79+AH79,2)","v":5689.68},{"$f":"ROUND(Z79-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z79,IF(AbschlVar=\"DK_fix\",Z79*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB79,Kosten_Fond!$AA79))))*CS79+AH79,2)","v":5257.63},{"$f":"ROUND(AA79-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z79,IF(AbschlVar=\"DK_fix\",AA79*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB79,Kosten_Fond!$AA79))))*CT79+AH79,2)","v":5257.63},null,null,61,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD79*CP79*$BG$14+IF(Fond!AI79=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD79*CQ79*$BG$14+IF(Fond!AI79=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD79*CR79*$BG$14+IF(Fond!AI79=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD79*CS79*$BG$14+IF(Fond!AI79=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD79*CT79*$BG$14+IF(Fond!AI79=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,2,{"$f":"IF(AND(Fond!$B79<=1,OR($A79<n,AND($A79=n,Fond!$B79<=1))),R78*M79,0)*Kosten_Fond!$J$10","v":0},null,61,0,{"$f":"ROUND((IF(BU79=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU79-1,Kosten_Fond!$C$18:$C$870))*$BX79,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU79-95)))","v":0},{"$f":"ROUND($BW79*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW79*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW79*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW79*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW79*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,61,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF79)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,4994.2493673191148,5396.0899999999992,0.48066277633121401]
[{"$f":"IF(Fond!A79<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A79+1)-$B$16)*$B$16,A79,A79+1),0)","v":5},3,{"$f":"Kosten_Fond!T80","v":108.89},{"$f":"Kosten_Fond!U80","v":108.89},{"$f":"Kosten_Fond!V80","v":108.89},{"$f":"Kosten_Fond!W80","v":108.89},{"$f":"Kosten_Fond!X80","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),ROUND(M79*(1+INDEX(Performance_Vektoren!J$5:J$77,$A79+1))^(1/12),10),0)","v":854.38567932670003},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),ROUND(N79*(1+INDEX(Performance_Vektoren!K$5:K$77,$A79+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),ROUND(O79*(1+INDEX(Performance_Vektoren!L$5:L$77,$A79+1))^(1/12),10),0)","v":1164.9992907839001},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),ROUND(P79*(1+INDEX(Performance_Vektoren!M$5:M$77,$A79+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),ROUND(Q79*(1+INDEX(Performance_Vektoren!N$5:N$77,$A79+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),R79+(H80-(IF(AND(EE=1,m>$A80),0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)+$BS80)*CP80)/M80,0)","v":6.0851823558616296},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),S79+(I80-(IF(AND(EE=1,m>$A80),0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)+$BS80)*CQ80)/N80,0)","v":5.6138699999999986},{"$f":"ROUND(IF(OR($A80<n,AND($A80=n,$B80<=1)),T79+(J80-(IF(AND(EE=1,m>$A80),0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)+$BS80)*CR80)/O80,0),10)","v":5.2022008568000002},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),U79+(K80-(IF(AND(EE=1,m>$A80),0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)+$BS80)*CS80)/P80,0)","v":5.6138699999999986},{"$f":"IF(OR($A80<n,AND($A80=n,$B80<=1)),V79+(L80-(IF(AND(EE=1,m>$A80),0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)+$BS80)*CT80)/Q80,0)","v":5.6138699999999986},{"$f":"ROUND(R80*M80-(H80-IF(EE=1,0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)*CP80),2)","v":5090.2},{"$f":"ROUND(S80*N80-(I80-IF(EE=1,0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)*CQ80),2)","v":5504.98},{"$f":"ROUND(T80*O80-(J80-IF(EE=1,0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)*CR80),2)","v":5951.67},{"$f":"ROUND(U80*P80-(K80-IF(EE=1,0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)*CS80),2)","v":5504.98},{"$f":"ROUND(V80*Q80-(L80-IF(EE=1,0,Kosten_Fond!$D80+Kosten_Fond!$F80+Kosten_Fond!$H80)*CT80),2)","v":5504.98},{"$f":"ROUND(W80-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z80,IF(AbschlVar=\"DK_fix\",W80*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB80,Kosten_Fond!$AA80))))*IF(Förderung=\"mit\",CN80,CP80)+AH80,2)","v":4951.74},{"$f":"ROUND(X80-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z80,IF(AbschlVar=\"DK_fix\",X80*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB80,Kosten_Fond!$AA80))))*IF(Förderung=\"mit\",CO80,CQ80)+AH80,2)","v":5366.52},{"$f":"ROUND(Y80-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z80,IF(AbschlVar=\"DK_fix\",Y80*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB80,Kosten_Fond!$AA80))))*CR80+AH80,2)","v":5813.21},{"$f":"ROUND(Z80-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z80,IF(AbschlVar=\"DK_fix\",Z80*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB80,Kosten_Fond!$AA80))))*CS80+AH80,2)","v":5366.52},{"$f":"ROUND(AA80-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z80,IF(AbschlVar=\"DK_fix\",AA80*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB80,Kosten_Fond!$AA80))))*CT80+AH80,2)","v":5366.52},null,null,62,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD80*CP80*$BG$14+IF(Fond!AI80=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD80*CQ80*$BG$14+IF(Fond!AI80=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD80*CR80*$BG$14+IF(Fond!AI80=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD80*CS80*$BG$14+IF(Fond!AI80=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD80*CT80*$BG$14+IF(Fond!AI80=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,3,{"$f":"IF(AND(Fond!$B80<=1,OR($A80<n,AND($A80=n,Fond!$B80<=1))),R79*M80,0)*Kosten_Fond!$J$10","v":0},null,62,0,{"$f":"ROUND((IF(BU80=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU80-1,Kosten_Fond!$C$18:$C$870))*$BX80,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU80-95)))","v":0},{"$f":"ROUND($BW80*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW80*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW80*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW80*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW80*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,62,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF80)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5090.2026609396871,5504.9799999999987,0.48042613552150293]
[{"$f":"IF(Fond!A80<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A80+1)-$B$16)*$B$16,A80,A80+1),0)","v":5},4,{"$f":"Kosten_Fond!T81","v":108.89},{"$f":"Kosten_Fond!U81","v":108.89},{"$f":"Kosten_Fond!V81","v":108.89},{"$f":"Kosten_Fond!W81","v":108.89},{"$f":"Kosten_Fond!X81","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),ROUND(M80*(1+INDEX(Performance_Vektoren!J$5:J$77,$A80+1))^(1/12),10),0)","v":852.21977009459999},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),ROUND(N80*(1+INDEX(Performance_Vektoren!K$5:K$77,$A80+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),ROUND(O80*(1+INDEX(Performance_Vektoren!L$5:L$77,$A80+1))^(1/12),10),0)","v":1167.8724933195001},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),ROUND(P80*(1+INDEX(Performance_Vektoren!M$5:M$77,$A80+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),ROUND(Q80*(1+INDEX(Performance_Vektoren!N$5:N$77,$A80+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),R80+(H81-(IF(AND(EE=1,m>$A81),0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)+$BS81)*CP81)/M81,0)","v":6.2129545618360495},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),S80+(I81-(IF(AND(EE=1,m>$A81),0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)+$BS81)*CQ81)/N81,0)","v":5.7227599999999983},{"$f":"ROUND(IF(OR($A81<n,AND($A81=n,$B81<=1)),T80+(J81-(IF(AND(EE=1,m>$A81),0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)+$BS81)*CR81)/O81,0),10)","v":5.295438775},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),U80+(K81-(IF(AND(EE=1,m>$A81),0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)+$BS81)*CS81)/P81,0)","v":5.7227599999999983},{"$f":"IF(OR($A81<n,AND($A81=n,$B81<=1)),V80+(L81-(IF(AND(EE=1,m>$A81),0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)+$BS81)*CT81)/Q81,0)","v":5.7227599999999983},{"$f":"ROUND(R81*M81-(H81-IF(EE=1,0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)*CP81),2)","v":5185.91},{"$f":"ROUND(S81*N81-(I81-IF(EE=1,0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)*CQ81),2)","v":5613.87},{"$f":"ROUND(T81*O81-(J81-IF(EE=1,0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)*CR81),2)","v":6075.51},{"$f":"ROUND(U81*P81-(K81-IF(EE=1,0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)*CS81),2)","v":5613.87},{"$f":"ROUND(V81*Q81-(L81-IF(EE=1,0,Kosten_Fond!$D81+Kosten_Fond!$F81+Kosten_Fond!$H81)*CT81),2)","v":5613.87},{"$f":"ROUND(W81-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z81,IF(AbschlVar=\"DK_fix\",W81*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB81,Kosten_Fond!$AA81))))*IF(Förderung=\"mit\",CN81,CP81)+AH81,2)","v":5047.45},{"$f":"ROUND(X81-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z81,IF(AbschlVar=\"DK_fix\",X81*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB81,Kosten_Fond!$AA81))))*IF(Förderung=\"mit\",CO81,CQ81)+AH81,2)","v":5475.41},{"$f":"ROUND(Y81-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z81,IF(AbschlVar=\"DK_fix\",Y81*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB81,Kosten_Fond!$AA81))))*CR81+AH81,2)","v":5937.05},{"$f":"ROUND(Z81-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z81,IF(AbschlVar=\"DK_fix\",Z81*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB81,Kosten_Fond!$AA81))))*CS81+AH81,2)","v":5475.41},{"$f":"ROUND(AA81-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z81,IF(AbschlVar=\"DK_fix\",AA81*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB81,Kosten_Fond!$AA81))))*CT81+AH81,2)","v":5475.41},null,null,63,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD81*CP81*$BG$14+IF(Fond!AI81=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD81*CQ81*$BG$14+IF(Fond!AI81=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD81*CR81*$BG$14+IF(Fond!AI81=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD81*CS81*$BG$14+IF(Fond!AI81=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD81*CT81*$BG$14+IF(Fond!AI81=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,4,{"$f":"IF(AND(Fond!$B81<=1,OR($A81<n,AND($A81=n,Fond!$B81<=1))),R80*M81,0)*Kosten_Fond!$J$10","v":0},null,63,0,{"$f":"ROUND((IF(BU81=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU81-1,Kosten_Fond!$C$18:$C$870))*$BX81,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU81-95)))","v":0},{"$f":"ROUND($BW81*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW81*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW81*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW81*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW81*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,63,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF81)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5185.912708296114,5613.869999999999,0.48018676378668534]
[{"$f":"IF(Fond!A81<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A81+1)-$B$16)*$B$16,A81,A81+1),0)","v":5},5,{"$f":"Kosten_Fond!T82","v":108.89},{"$f":"Kosten_Fond!U82","v":108.89},{"$f":"Kosten_Fond!V82","v":108.89},{"$f":"Kosten_Fond!W82","v":108.89},{"$f":"Kosten_Fond!X82","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),ROUND(M81*(1+INDEX(Performance_Vektoren!J$5:J$77,$A81+1))^(1/12),10),0)","v":850.05935154769998},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),ROUND(N81*(1+INDEX(Performance_Vektoren!K$5:K$77,$A81+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),ROUND(O81*(1+INDEX(Performance_Vektoren!L$5:L$77,$A81+1))^(1/12),10),0)","v":1170.7527819477},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),ROUND(P81*(1+INDEX(Performance_Vektoren!M$5:M$77,$A81+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),ROUND(Q81*(1+INDEX(Performance_Vektoren!N$5:N$77,$A81+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),R81+(H82-(IF(AND(EE=1,m>$A82),0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)+$BS82)*CP82)/M82,0)","v":6.3410514997754355},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),S81+(I82-(IF(AND(EE=1,m>$A82),0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)+$BS82)*CQ82)/N82,0)","v":5.831649999999998},{"$f":"ROUND(IF(OR($A82<n,AND($A82=n,$B82<=1)),T81+(J82-(IF(AND(EE=1,m>$A82),0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)+$BS82)*CR82)/O82,0),10)","v":5.3884473091},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),U81+(K82-(IF(AND(EE=1,m>$A82),0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)+$BS82)*CS82)/P82,0)","v":5.831649999999998},{"$f":"IF(OR($A82<n,AND($A82=n,$B82<=1)),V81+(L82-(IF(AND(EE=1,m>$A82),0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)+$BS82)*CT82)/Q82,0)","v":5.831649999999998},{"$f":"ROUND(R82*M82-(H82-IF(EE=1,0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)*CP82),2)","v":5281.38},{"$f":"ROUND(S82*N82-(I82-IF(EE=1,0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)*CQ82),2)","v":5722.76},{"$f":"ROUND(T82*O82-(J82-IF(EE=1,0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)*CR82),2)","v":6199.65},{"$f":"ROUND(U82*P82-(K82-IF(EE=1,0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)*CS82),2)","v":5722.76},{"$f":"ROUND(V82*Q82-(L82-IF(EE=1,0,Kosten_Fond!$D82+Kosten_Fond!$F82+Kosten_Fond!$H82)*CT82),2)","v":5722.76},{"$f":"ROUND(W82-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z82,IF(AbschlVar=\"DK_fix\",W82*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB82,Kosten_Fond!$AA82))))*IF(Förderung=\"mit\",CN82,CP82)+AH82,2)","v":5142.92},{"$f":"ROUND(X82-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z82,IF(AbschlVar=\"DK_fix\",X82*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB82,Kosten_Fond!$AA82))))*IF(Förderung=\"mit\",CO82,CQ82)+AH82,2)","v":5584.3},{"$f":"ROUND(Y82-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z82,IF(AbschlVar=\"DK_fix\",Y82*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB82,Kosten_Fond!$AA82))))*CR82+AH82,2)","v":6061.19},{"$f":"ROUND(Z82-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z82,IF(AbschlVar=\"DK_fix\",Z82*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB82,Kosten_Fond!$AA82))))*CS82+AH82,2)","v":5584.3},{"$f":"ROUND(AA82-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z82,IF(AbschlVar=\"DK_fix\",AA82*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB82,Kosten_Fond!$AA82))))*CT82+AH82,2)","v":5584.3},null,null,64,{"$f":"IF(AI82>n,0,INDEX($W$18:$W$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($X$18:$X$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($Y$18:$Y$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($Z$18:$Z$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($AA$18:$AA$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($AB$18:$AB$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($AC$18:$AC$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($AD$18:$AD$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($AE$18:$AE$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($AF$18:$AF$870,AI82*$AJ$15+1))","v":0},null,null,null,null,null,null,{"$f":"IF(AI82>n,0,INDEX($R$18:$R$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($S$18:$S$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($T$18:$T$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($U$18:$U$870,AI82*$AJ$15+1))","v":0},{"$f":"IF(AI82>n,0,INDEX($V$18:$V$870,AI82*$AJ$15+1))","v":0},null,{"$f":"Kosten_Fond!AD82*CP82*$BG$14+IF(Fond!AI82=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD82*CQ82*$BG$14+IF(Fond!AI82=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD82*CR82*$BG$14+IF(Fond!AI82=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD82*CS82*$BG$14+IF(Fond!AI82=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD82*CT82*$BG$14+IF(Fond!AI82=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,5,{"$f":"IF(AND(Fond!$B82<=1,OR($A82<n,AND($A82=n,Fond!$B82<=1))),R81*M82,0)*Kosten_Fond!$J$10","v":0},null,64,0,{"$f":"ROUND((IF(BU82=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU82-1,Kosten_Fond!$C$18:$C$870))*$BX82,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU82-95)))","v":0},{"$f":"ROUND($BW82*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW82*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW82*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW82*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW82*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,64,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF82)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,{"$f":"IF($A82>n,0,IF(x+$A82<=45,30%,IF(x+$A82<=55,25%,15%)))","v":0.3},{"$f":"IF($A82>n,0,1-CN82)","v":0.7},1,1,1,1,1,5281.3801260296768,5722.7599999999984,0.47994482672361366]
[{"$f":"IF(Fond!A82<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A82+1)-$B$16)*$B$16,A82,A82+1),0)","v":5},{"$f":"IF(A83=A82,B82+1,1)","v":6},{"$f":"Kosten_Fond!T83","v":108.89},{"$f":"Kosten_Fond!U83","v":108.89},{"$f":"Kosten_Fond!V83","v":108.89},{"$f":"Kosten_Fond!W83","v":108.89},{"$f":"Kosten_Fond!X83","v":108.89},{"$f":"ROUND(C83/(1+$B$12),2)","v":108.89},{"$f":"ROUND(D83/(1+$B$13),2)","v":108.89},{"$f":"ROUND(E83/(1+$B$14),2)","v":108.89},{"$f":"ROUND(F83/(1+$D$12),2)","v":108.89},{"$f":"ROUND(G83/(1+$D$13),2)","v":108.89},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),ROUND(M82*(1+INDEX(Performance_Vektoren!J$5:J$77,$A82+1))^(1/12),10),0)","v":847.90440976690002},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),ROUND(N82*(1+INDEX(Performance_Vektoren!K$5:K$77,$A82+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),ROUND(O82*(1+INDEX(Performance_Vektoren!L$5:L$77,$A82+1))^(1/12),10),0)","v":1173.6401741447},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),ROUND(P82*(1+INDEX(Performance_Vektoren!M$5:M$77,$A82+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),ROUND(Q82*(1+INDEX(Performance_Vektoren!N$5:N$77,$A82+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),R82+(H83-(IF(AND(EE=1,m>$A83),0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)+$BS83)*CP83)/M83,0)","v":6.4694739949832805},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),S82+(I83-(IF(AND(EE=1,m>$A83),0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)+$BS83)*CQ83)/N83,0)","v":5.9405399999999977},{"$f":"ROUND(IF(OR($A83<n,AND($A83=n,$B83<=1)),T82+(J83-(IF(AND(EE=1,m>$A83),0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)+$BS83)*CR83)/O83,0),10)","v":5.4812270233999998},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),U82+(K83-(IF(AND(EE=1,m>$A83),0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)+$BS83)*CS83)/P83,0)","v":5.9405399999999977},{"$f":"IF(OR($A83<n,AND($A83=n,$B83<=1)),V82+(L83-(IF(AND(EE=1,m>$A83),0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)+$BS83)*CT83)/Q83,0)","v":5.9405399999999977},{"$f":"ROUND(R83*M83-(H83-IF(EE=1,0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)*CP83),2)","v":5376.61},{"$f":"ROUND(S83*N83-(I83-IF(EE=1,0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)*CQ83),2)","v":5831.65},{"$f":"ROUND(T83*O83-(J83-IF(EE=1,0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)*CR83),2)","v":6324.1},{"$f":"ROUND(U83*P83-(K83-IF(EE=1,0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)*CS83),2)","v":5831.65},{"$f":"ROUND(V83*Q83-(L83-IF(EE=1,0,Kosten_Fond!$D83+Kosten_Fond!$F83+Kosten_Fond!$H83)*CT83),2)","v":5831.65},{"$f":"ROUND(W83-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z83,IF(AbschlVar=\"DK_fix\",W83*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB83,Kosten_Fond!$AA83))))*IF(Förderung=\"mit\",CN83,CP83)+AH83,2)","v":5238.1499999999996},{"$f":"ROUND(X83-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z83,IF(AbschlVar=\"DK_fix\",X83*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB83,Kosten_Fond!$AA83))))*IF(Förderung=\"mit\",CO83,CQ83)+AH83,2)","v":5693.19},{"$f":"ROUND(Y83-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z83,IF(AbschlVar=\"DK_fix\",Y83*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB83,Kosten_Fond!$AA83))))*CR83+AH83,2)","v":6185.64},{"$f":"ROUND(Z83-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z83,IF(AbschlVar=\"DK_fix\",Z83*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB83,Kosten_Fond!$AA83))))*CS83+AH83,2)","v":5693.19},{"$f":"ROUND(AA83-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z83,IF(AbschlVar=\"DK_fix\",AA83*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB83,Kosten_Fond!$AA83))))*CT83+AH83,2)","v":5693.19},null,null,65,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD83*CP83*$BG$14+IF(Fond!AI83=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD83*CQ83*$BG$14+IF(Fond!AI83=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD83*CR83*$BG$14+IF(Fond!AI83=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD83*CS83*$BG$14+IF(Fond!AI83=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD83*CT83*$BG$14+IF(Fond!AI83=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,6,{"$f":"IF(AND(Fond!$B83<=1,OR($A83<n,AND($A83=n,Fond!$B83<=1))),R82*M83,0)*Kosten_Fond!$J$10","v":0},null,65,{"$f":"IF($BU83>n,0,INDEX($BS$18:$BS$870,$BU83*$AJ$15+1))","v":0},{"$f":"ROUND((IF(BU83=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU83-1,Kosten_Fond!$C$18:$C$870))*$BX83,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU83-95)))","v":0},{"$f":"ROUND($BW83*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW83*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW83*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW83*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW83*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,65,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF83)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},{"$f":"$CG83*CP83+AO83","v":0},{"$f":"$CG83*CQ83+AP83","v":0},{"$f":"$CG83*CR83+AQ83","v":0},{"$f":"$CG83*CS83+AR83","v":0},{"$f":"$CG83*CT83+AS83","v":0},null,0.3,0.7,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},5376.6055292186065,5831.6499999999978,{"$f":"CU83/(CU83+CV83)","v":0.47970047749200828}]
[{"$f":"IF(Fond!A83<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A83+1)-$B$16)*$B$16,A83,A83+1),0)","v":5},7,{"$f":"Kosten_Fond!T84","v":108.89},{"$f":"Kosten_Fond!U84","v":108.89},{"$f":"Kosten_Fond!V84","v":108.89},{"$f":"Kosten_Fond!W84","v":108.89},{"$f":"Kosten_Fond!X84","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),ROUND(M83*(1+INDEX(Performance_Vektoren!J$5:J$77,$A83+1))^(1/12),10),0)","v":845.75493086829999},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),ROUND(N83*(1+INDEX(Performance_Vektoren!K$5:K$77,$A83+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),ROUND(O83*(1+INDEX(Performance_Vektoren!L$5:L$77,$A83+1))^(1/12),10),0)","v":1176.5346874298},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),ROUND(P83*(1+INDEX(Performance_Vektoren!M$5:M$77,$A83+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),ROUND(Q83*(1+INDEX(Performance_Vektoren!N$5:N$77,$A83+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),R83+(H84-(IF(AND(EE=1,m>$A84),0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)+$BS84)*CP84)/M84,0)","v":6.5982228748605838},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),S83+(I84-(IF(AND(EE=1,m>$A84),0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)+$BS84)*CQ84)/N84,0)","v":6.0494299999999974},{"$f":"ROUND(IF(OR($A84<n,AND($A84=n,$B84<=1)),T83+(J84-(IF(AND(EE=1,m>$A84),0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)+$BS84)*CR84)/O84,0),10)","v":5.5737784807999997},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),U83+(K84-(IF(AND(EE=1,m>$A84),0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)+$BS84)*CS84)/P84,0)","v":6.0494299999999974},{"$f":"IF(OR($A84<n,AND($A84=n,$B84<=1)),V83+(L84-(IF(AND(EE=1,m>$A84),0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)+$BS84)*CT84)/Q84,0)","v":6.0494299999999974},{"$f":"ROUND(R84*M84-(H84-IF(EE=1,0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)*CP84),2)","v":5471.59},{"$f":"ROUND(S84*N84-(I84-IF(EE=1,0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)*CQ84),2)","v":5940.54},{"$f":"ROUND(T84*O84-(J84-IF(EE=1,0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)*CR84),2)","v":6448.85},{"$f":"ROUND(U84*P84-(K84-IF(EE=1,0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)*CS84),2)","v":5940.54},{"$f":"ROUND(V84*Q84-(L84-IF(EE=1,0,Kosten_Fond!$D84+Kosten_Fond!$F84+Kosten_Fond!$H84)*CT84),2)","v":5940.54},{"$f":"ROUND(W84-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z84,IF(AbschlVar=\"DK_fix\",W84*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB84,Kosten_Fond!$AA84))))*IF(Förderung=\"mit\",CN84,CP84)+AH84,2)","v":5333.13},{"$f":"ROUND(X84-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z84,IF(AbschlVar=\"DK_fix\",X84*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB84,Kosten_Fond!$AA84))))*IF(Förderung=\"mit\",CO84,CQ84)+AH84,2)","v":5802.08},{"$f":"ROUND(Y84-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z84,IF(AbschlVar=\"DK_fix\",Y84*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB84,Kosten_Fond!$AA84))))*CR84+AH84,2)","v":6310.39},{"$f":"ROUND(Z84-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z84,IF(AbschlVar=\"DK_fix\",Z84*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB84,Kosten_Fond!$AA84))))*CS84+AH84,2)","v":5802.08},{"$f":"ROUND(AA84-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z84,IF(AbschlVar=\"DK_fix\",AA84*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB84,Kosten_Fond!$AA84))))*CT84+AH84,2)","v":5802.08},null,null,66,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD84*CP84*$BG$14+IF(Fond!AI84=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD84*CQ84*$BG$14+IF(Fond!AI84=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD84*CR84*$BG$14+IF(Fond!AI84=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD84*CS84*$BG$14+IF(Fond!AI84=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD84*CT84*$BG$14+IF(Fond!AI84=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,7,{"$f":"IF(AND(Fond!$B84<=1,OR($A84<n,AND($A84=n,Fond!$B84<=1))),R83*M84,0)*Kosten_Fond!$J$10","v":0},null,66,0,{"$f":"ROUND((IF(BU84=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU84-1,Kosten_Fond!$C$18:$C$870))*$BX84,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU84-95)))","v":0},{"$f":"ROUND($BW84*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW84*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW84*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW84*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW84*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,66,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF84)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,{"$f":"M84*R83","v":5471.5895313813489},{"$f":"N84*S83","v":5940.5399999999981},0.47945385796186779]
[{"$f":"IF(Fond!A84<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A84+1)-$B$16)*$B$16,A84,A84+1),0)","v":5},8,{"$f":"Kosten_Fond!T85","v":108.89},{"$f":"Kosten_Fond!U85","v":108.89},{"$f":"Kosten_Fond!V85","v":108.89},{"$f":"Kosten_Fond!W85","v":108.89},{"$f":"Kosten_Fond!X85","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),ROUND(M84*(1+INDEX(Performance_Vektoren!J$5:J$77,$A84+1))^(1/12),10),0)","v":843.61090100319996},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),ROUND(N84*(1+INDEX(Performance_Vektoren!K$5:K$77,$A84+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),ROUND(O84*(1+INDEX(Performance_Vektoren!L$5:L$77,$A84+1))^(1/12),10),0)","v":1179.4363393655001},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),ROUND(P84*(1+INDEX(Performance_Vektoren!M$5:M$77,$A84+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),ROUND(Q84*(1+INDEX(Performance_Vektoren!N$5:N$77,$A84+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),R84+(H85-(IF(AND(EE=1,m>$A85),0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)+$BS85)*CP85)/M85,0)","v":6.7272989689111835},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),S84+(I85-(IF(AND(EE=1,m>$A85),0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)+$BS85)*CQ85)/N85,0)","v":6.1583199999999971},{"$f":"ROUND(IF(OR($A85<n,AND($A85=n,$B85<=1)),T84+(J85-(IF(AND(EE=1,m>$A85),0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)+$BS85)*CR85)/O85,0),10)","v":5.6661022429000001},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),U84+(K85-(IF(AND(EE=1,m>$A85),0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)+$BS85)*CS85)/P85,0)","v":6.1583199999999971},{"$f":"IF(OR($A85<n,AND($A85=n,$B85<=1)),V84+(L85-(IF(AND(EE=1,m>$A85),0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)+$BS85)*CT85)/Q85,0)","v":6.1583199999999971},{"$f":"ROUND(R85*M85-(H85-IF(EE=1,0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)*CP85),2)","v":5566.33},{"$f":"ROUND(S85*N85-(I85-IF(EE=1,0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)*CQ85),2)","v":6049.43},{"$f":"ROUND(T85*O85-(J85-IF(EE=1,0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)*CR85),2)","v":6573.92},{"$f":"ROUND(U85*P85-(K85-IF(EE=1,0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)*CS85),2)","v":6049.43},{"$f":"ROUND(V85*Q85-(L85-IF(EE=1,0,Kosten_Fond!$D85+Kosten_Fond!$F85+Kosten_Fond!$H85)*CT85),2)","v":6049.43},{"$f":"ROUND(W85-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z85,IF(AbschlVar=\"DK_fix\",W85*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB85,Kosten_Fond!$AA85))))*IF(Förderung=\"mit\",CN85,CP85)+AH85,2)","v":5427.87},{"$f":"ROUND(X85-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z85,IF(AbschlVar=\"DK_fix\",X85*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB85,Kosten_Fond!$AA85))))*IF(Förderung=\"mit\",CO85,CQ85)+AH85,2)","v":5910.97},{"$f":"ROUND(Y85-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z85,IF(AbschlVar=\"DK_fix\",Y85*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB85,Kosten_Fond!$AA85))))*CR85+AH85,2)","v":6435.46},{"$f":"ROUND(Z85-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z85,IF(AbschlVar=\"DK_fix\",Z85*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB85,Kosten_Fond!$AA85))))*CS85+AH85,2)","v":5910.97},{"$f":"ROUND(AA85-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z85,IF(AbschlVar=\"DK_fix\",AA85*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB85,Kosten_Fond!$AA85))))*CT85+AH85,2)","v":5910.97},null,null,67,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD85*CP85*$BG$14+IF(Fond!AI85=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD85*CQ85*$BG$14+IF(Fond!AI85=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD85*CR85*$BG$14+IF(Fond!AI85=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD85*CS85*$BG$14+IF(Fond!AI85=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD85*CT85*$BG$14+IF(Fond!AI85=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,8,{"$f":"IF(AND(Fond!$B85<=1,OR($A85<n,AND($A85=n,Fond!$B85<=1))),R84*M85,0)*Kosten_Fond!$J$10","v":0},null,67,0,{"$f":"ROUND((IF(BU85=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU85-1,Kosten_Fond!$C$18:$C$870))*$BX85,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU85-95)))","v":0},{"$f":"ROUND($BW85*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW85*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW85*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW85*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW85*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,67,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF85)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5566.3327444810611,6049.4299999999976,0.47920509973619818]
[{"$f":"IF(Fond!A85<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A85+1)-$B$16)*$B$16,A85,A85+1),0)","v":5},9,{"$f":"Kosten_Fond!T86","v":108.89},{"$f":"Kosten_Fond!U86","v":108.89},{"$f":"Kosten_Fond!V86","v":108.89},{"$f":"Kosten_Fond!W86","v":108.89},{"$f":"Kosten_Fond!X86","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),ROUND(M85*(1+INDEX(Performance_Vektoren!J$5:J$77,$A85+1))^(1/12),10),0)","v":841.47230635799997},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),ROUND(N85*(1+INDEX(Performance_Vektoren!K$5:K$77,$A85+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),ROUND(O85*(1+INDEX(Performance_Vektoren!L$5:L$77,$A85+1))^(1/12),10),0)","v":1182.3451475576001},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),ROUND(P85*(1+INDEX(Performance_Vektoren!M$5:M$77,$A85+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),ROUND(Q85*(1+INDEX(Performance_Vektoren!N$5:N$77,$A85+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),R85+(H86-(IF(AND(EE=1,m>$A86),0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)+$BS86)*CP86)/M86,0)","v":6.856703108747098},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),S85+(I86-(IF(AND(EE=1,m>$A86),0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)+$BS86)*CQ86)/N86,0)","v":6.2672099999999968},{"$f":"ROUND(IF(OR($A86<n,AND($A86=n,$B86<=1)),T85+(J86-(IF(AND(EE=1,m>$A86),0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)+$BS86)*CR86)/O86,0),10)","v":5.7581988699000002},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),U85+(K86-(IF(AND(EE=1,m>$A86),0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)+$BS86)*CS86)/P86,0)","v":6.2672099999999968},{"$f":"IF(OR($A86<n,AND($A86=n,$B86<=1)),V85+(L86-(IF(AND(EE=1,m>$A86),0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)+$BS86)*CT86)/Q86,0)","v":6.2672099999999968},{"$f":"ROUND(R86*M86-(H86-IF(EE=1,0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)*CP86),2)","v":5660.84},{"$f":"ROUND(S86*N86-(I86-IF(EE=1,0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)*CQ86),2)","v":6158.32},{"$f":"ROUND(T86*O86-(J86-IF(EE=1,0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)*CR86),2)","v":6699.29},{"$f":"ROUND(U86*P86-(K86-IF(EE=1,0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)*CS86),2)","v":6158.32},{"$f":"ROUND(V86*Q86-(L86-IF(EE=1,0,Kosten_Fond!$D86+Kosten_Fond!$F86+Kosten_Fond!$H86)*CT86),2)","v":6158.32},{"$f":"ROUND(W86-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z86,IF(AbschlVar=\"DK_fix\",W86*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB86,Kosten_Fond!$AA86))))*IF(Förderung=\"mit\",CN86,CP86)+AH86,2)","v":5522.38},{"$f":"ROUND(X86-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z86,IF(AbschlVar=\"DK_fix\",X86*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB86,Kosten_Fond!$AA86))))*IF(Förderung=\"mit\",CO86,CQ86)+AH86,2)","v":6019.86},{"$f":"ROUND(Y86-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z86,IF(AbschlVar=\"DK_fix\",Y86*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB86,Kosten_Fond!$AA86))))*CR86+AH86,2)","v":6560.83},{"$f":"ROUND(Z86-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z86,IF(AbschlVar=\"DK_fix\",Z86*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB86,Kosten_Fond!$AA86))))*CS86+AH86,2)","v":6019.86},{"$f":"ROUND(AA86-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z86,IF(AbschlVar=\"DK_fix\",AA86*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB86,Kosten_Fond!$AA86))))*CT86+AH86,2)","v":6019.86},null,null,68,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD86*CP86*$BG$14+IF(Fond!AI86=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD86*CQ86*$BG$14+IF(Fond!AI86=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD86*CR86*$BG$14+IF(Fond!AI86=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD86*CS86*$BG$14+IF(Fond!AI86=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD86*CT86*$BG$14+IF(Fond!AI86=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,9,{"$f":"IF(AND(Fond!$B86<=1,OR($A86<n,AND($A86=n,Fond!$B86<=1))),R85*M86,0)*Kosten_Fond!$J$10","v":0},null,68,0,{"$f":"ROUND((IF(BU86=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU86-1,Kosten_Fond!$C$18:$C$870))*$BX86,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU86-95)))","v":0},{"$f":"ROUND($BW86*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW86*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW86*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW86*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW86*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,68,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF86)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5660.8357789294887,6158.319999999997,0.47895432506451119]
[{"$f":"IF(Fond!A86<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A86+1)-$B$16)*$B$16,A86,A86+1),0)","v":5},10,{"$f":"Kosten_Fond!T87","v":108.89},{"$f":"Kosten_Fond!U87","v":108.89},{"$f":"Kosten_Fond!V87","v":108.89},{"$f":"Kosten_Fond!W87","v":108.89},{"$f":"Kosten_Fond!X87","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),ROUND(M86*(1+INDEX(Performance_Vektoren!J$5:J$77,$A86+1))^(1/12),10),0)","v":839.3391331542},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),ROUND(N86*(1+INDEX(Performance_Vektoren!K$5:K$77,$A86+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),ROUND(O86*(1+INDEX(Performance_Vektoren!L$5:L$77,$A86+1))^(1/12),10),0)","v":1185.2611296555001},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),ROUND(P86*(1+INDEX(Performance_Vektoren!M$5:M$77,$A86+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),ROUND(Q86*(1+INDEX(Performance_Vektoren!N$5:N$77,$A86+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),R86+(H87-(IF(AND(EE=1,m>$A87),0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)+$BS87)*CP87)/M87,0)","v":6.9864361280938736},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),S86+(I87-(IF(AND(EE=1,m>$A87),0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)+$BS87)*CQ87)/N87,0)","v":6.3760999999999965},{"$f":"ROUND(IF(OR($A87<n,AND($A87=n,$B87<=1)),T86+(J87-(IF(AND(EE=1,m>$A87),0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)+$BS87)*CR87)/O87,0),10)","v":5.8500689205},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),U86+(K87-(IF(AND(EE=1,m>$A87),0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)+$BS87)*CS87)/P87,0)","v":6.3760999999999965},{"$f":"IF(OR($A87<n,AND($A87=n,$B87<=1)),V86+(L87-(IF(AND(EE=1,m>$A87),0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)+$BS87)*CT87)/Q87,0)","v":6.3760999999999965},{"$f":"ROUND(R87*M87-(H87-IF(EE=1,0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)*CP87),2)","v":5755.1},{"$f":"ROUND(S87*N87-(I87-IF(EE=1,0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)*CQ87),2)","v":6267.21},{"$f":"ROUND(T87*O87-(J87-IF(EE=1,0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)*CR87),2)","v":6824.97},{"$f":"ROUND(U87*P87-(K87-IF(EE=1,0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)*CS87),2)","v":6267.21},{"$f":"ROUND(V87*Q87-(L87-IF(EE=1,0,Kosten_Fond!$D87+Kosten_Fond!$F87+Kosten_Fond!$H87)*CT87),2)","v":6267.21},{"$f":"ROUND(W87-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z87,IF(AbschlVar=\"DK_fix\",W87*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB87,Kosten_Fond!$AA87))))*IF(Förderung=\"mit\",CN87,CP87)+AH87,2)","v":5616.64},{"$f":"ROUND(X87-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z87,IF(AbschlVar=\"DK_fix\",X87*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB87,Kosten_Fond!$AA87))))*IF(Förderung=\"mit\",CO87,CQ87)+AH87,2)","v":6128.75},{"$f":"ROUND(Y87-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z87,IF(AbschlVar=\"DK_fix\",Y87*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB87,Kosten_Fond!$AA87))))*CR87+AH87,2)","v":6686.51},{"$f":"ROUND(Z87-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z87,IF(AbschlVar=\"DK_fix\",Z87*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB87,Kosten_Fond!$AA87))))*CS87+AH87,2)","v":6128.75},{"$f":"ROUND(AA87-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z87,IF(AbschlVar=\"DK_fix\",AA87*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB87,Kosten_Fond!$AA87))))*CT87+AH87,2)","v":6128.75},null,null,69,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD87*CP87*$BG$14+IF(Fond!AI87=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD87*CQ87*$BG$14+IF(Fond!AI87=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD87*CR87*$BG$14+IF(Fond!AI87=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD87*CS87*$BG$14+IF(Fond!AI87=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD87*CT87*$BG$14+IF(Fond!AI87=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,10,{"$f":"IF(AND(Fond!$B87<=1,OR($A87<n,AND($A87=n,Fond!$B87<=1))),R86*M87,0)*Kosten_Fond!$J$10","v":0},null,69,0,{"$f":"ROUND((IF(BU87=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU87-1,Kosten_Fond!$C$18:$C$870))*$BX87,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU87-95)))","v":0},{"$f":"ROUND($BW87*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW87*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW87*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW87*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW87*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,69,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF87)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5755.0992435914977,6267.2099999999964,0.47870164766051576]
[{"$f":"IF(Fond!A87<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A87+1)-$B$16)*$B$16,A87,A87+1),0)","v":5},11,{"$f":"Kosten_Fond!T88","v":108.89},{"$f":"Kosten_Fond!U88","v":108.89},{"$f":"Kosten_Fond!V88","v":108.89},{"$f":"Kosten_Fond!W88","v":108.89},{"$f":"Kosten_Fond!X88","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),ROUND(M87*(1+INDEX(Performance_Vektoren!J$5:J$77,$A87+1))^(1/12),10),0)","v":837.21136764820005},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),ROUND(N87*(1+INDEX(Performance_Vektoren!K$5:K$77,$A87+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),ROUND(O87*(1+INDEX(Performance_Vektoren!L$5:L$77,$A87+1))^(1/12),10),0)","v":1188.1843033519001},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),ROUND(P87*(1+INDEX(Performance_Vektoren!M$5:M$77,$A87+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),ROUND(Q87*(1+INDEX(Performance_Vektoren!N$5:N$77,$A87+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),R87+(H88-(IF(AND(EE=1,m>$A88),0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)+$BS88)*CP88)/M88,0)","v":7.1164988627959618},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),S87+(I88-(IF(AND(EE=1,m>$A88),0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)+$BS88)*CQ88)/N88,0)","v":6.4849899999999963},{"$f":"ROUND(IF(OR($A88<n,AND($A88=n,$B88<=1)),T87+(J88-(IF(AND(EE=1,m>$A88),0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)+$BS88)*CR88)/O88,0),10)","v":5.9417129521999996},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),U87+(K88-(IF(AND(EE=1,m>$A88),0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)+$BS88)*CS88)/P88,0)","v":6.4849899999999963},{"$f":"IF(OR($A88<n,AND($A88=n,$B88<=1)),V87+(L88-(IF(AND(EE=1,m>$A88),0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)+$BS88)*CT88)/Q88,0)","v":6.4849899999999963},{"$f":"ROUND(R88*M88-(H88-IF(EE=1,0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)*CP88),2)","v":5849.12},{"$f":"ROUND(S88*N88-(I88-IF(EE=1,0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)*CQ88),2)","v":6376.1},{"$f":"ROUND(T88*O88-(J88-IF(EE=1,0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)*CR88),2)","v":6950.96},{"$f":"ROUND(U88*P88-(K88-IF(EE=1,0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)*CS88),2)","v":6376.1},{"$f":"ROUND(V88*Q88-(L88-IF(EE=1,0,Kosten_Fond!$D88+Kosten_Fond!$F88+Kosten_Fond!$H88)*CT88),2)","v":6376.1},{"$f":"ROUND(W88-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z88,IF(AbschlVar=\"DK_fix\",W88*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB88,Kosten_Fond!$AA88))))*IF(Förderung=\"mit\",CN88,CP88)+AH88,2)","v":5710.66},{"$f":"ROUND(X88-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z88,IF(AbschlVar=\"DK_fix\",X88*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB88,Kosten_Fond!$AA88))))*IF(Förderung=\"mit\",CO88,CQ88)+AH88,2)","v":6237.64},{"$f":"ROUND(Y88-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z88,IF(AbschlVar=\"DK_fix\",Y88*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB88,Kosten_Fond!$AA88))))*CR88+AH88,2)","v":6812.5},{"$f":"ROUND(Z88-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z88,IF(AbschlVar=\"DK_fix\",Z88*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB88,Kosten_Fond!$AA88))))*CS88+AH88,2)","v":6237.64},{"$f":"ROUND(AA88-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z88,IF(AbschlVar=\"DK_fix\",AA88*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB88,Kosten_Fond!$AA88))))*CT88+AH88,2)","v":6237.64},null,null,70,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD88*CP88*$BG$14+IF(Fond!AI88=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD88*CQ88*$BG$14+IF(Fond!AI88=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD88*CR88*$BG$14+IF(Fond!AI88=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD88*CS88*$BG$14+IF(Fond!AI88=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD88*CT88*$BG$14+IF(Fond!AI88=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,11,{"$f":"IF(AND(Fond!$B88<=1,OR($A88<n,AND($A88=n,Fond!$B88<=1))),R87*M88,0)*Kosten_Fond!$J$10","v":0},null,70,0,{"$f":"ROUND((IF(BU88=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU88-1,Kosten_Fond!$C$18:$C$870))*$BX88,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU88-95)))","v":0},{"$f":"ROUND($BW88*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW88*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW88*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW88*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW88*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,70,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF88)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5849.1237457882671,6376.0999999999967,0.47844717343544413]
[{"$f":"IF(Fond!A88<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A88+1)-$B$16)*$B$16,A88,A88+1),0)","v":5},12,{"$f":"Kosten_Fond!T89","v":108.89},{"$f":"Kosten_Fond!U89","v":108.89},{"$f":"Kosten_Fond!V89","v":108.89},{"$f":"Kosten_Fond!W89","v":108.89},{"$f":"Kosten_Fond!X89","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),ROUND(M88*(1+INDEX(Performance_Vektoren!J$5:J$77,$A88+1))^(1/12),10),0)","v":835.08899613120002},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),ROUND(N88*(1+INDEX(Performance_Vektoren!K$5:K$77,$A88+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),ROUND(O88*(1+INDEX(Performance_Vektoren!L$5:L$77,$A88+1))^(1/12),10),0)","v":1191.1146863832},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),ROUND(P88*(1+INDEX(Performance_Vektoren!M$5:M$77,$A88+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),ROUND(Q88*(1+INDEX(Performance_Vektoren!N$5:N$77,$A88+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),R88+(H89-(IF(AND(EE=1,m>$A89),0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)+$BS89)*CP89)/M89,0)","v":7.2468921508221067},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),S88+(I89-(IF(AND(EE=1,m>$A89),0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)+$BS89)*CQ89)/N89,0)","v":6.593879999999996},{"$f":"ROUND(IF(OR($A89<n,AND($A89=n,$B89<=1)),T88+(J89-(IF(AND(EE=1,m>$A89),0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)+$BS89)*CR89)/O89,0),10)","v":6.0331315210999996},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),U88+(K89-(IF(AND(EE=1,m>$A89),0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)+$BS89)*CS89)/P89,0)","v":6.593879999999996},{"$f":"IF(OR($A89<n,AND($A89=n,$B89<=1)),V88+(L89-(IF(AND(EE=1,m>$A89),0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)+$BS89)*CT89)/Q89,0)","v":6.593879999999996},{"$f":"ROUND(R89*M89-(H89-IF(EE=1,0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)*CP89),2)","v":5942.91},{"$f":"ROUND(S89*N89-(I89-IF(EE=1,0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)*CQ89),2)","v":6484.99},{"$f":"ROUND(T89*O89-(J89-IF(EE=1,0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)*CR89),2)","v":7077.26},{"$f":"ROUND(U89*P89-(K89-IF(EE=1,0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)*CS89),2)","v":6484.99},{"$f":"ROUND(V89*Q89-(L89-IF(EE=1,0,Kosten_Fond!$D89+Kosten_Fond!$F89+Kosten_Fond!$H89)*CT89),2)","v":6484.99},{"$f":"ROUND(W89-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z89,IF(AbschlVar=\"DK_fix\",W89*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB89,Kosten_Fond!$AA89))))*IF(Förderung=\"mit\",CN89,CP89)+AH89,2)","v":5804.45},{"$f":"ROUND(X89-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z89,IF(AbschlVar=\"DK_fix\",X89*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB89,Kosten_Fond!$AA89))))*IF(Förderung=\"mit\",CO89,CQ89)+AH89,2)","v":6346.53},{"$f":"ROUND(Y89-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z89,IF(AbschlVar=\"DK_fix\",Y89*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB89,Kosten_Fond!$AA89))))*CR89+AH89,2)","v":6938.8},{"$f":"ROUND(Z89-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z89,IF(AbschlVar=\"DK_fix\",Z89*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB89,Kosten_Fond!$AA89))))*CS89+AH89,2)","v":6346.53},{"$f":"ROUND(AA89-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z89,IF(AbschlVar=\"DK_fix\",AA89*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB89,Kosten_Fond!$AA89))))*CT89+AH89,2)","v":6346.53},null,null,71,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD89*CP89*$BG$14+IF(Fond!AI89=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD89*CQ89*$BG$14+IF(Fond!AI89=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD89*CR89*$BG$14+IF(Fond!AI89=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD89*CS89*$BG$14+IF(Fond!AI89=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD89*CT89*$BG$14+IF(Fond!AI89=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,5,12,{"$f":"IF(AND(Fond!$B89<=1,OR($A89<n,AND($A89=n,Fond!$B89<=1))),R88*M89,0)*Kosten_Fond!$J$10","v":0},null,71,0,{"$f":"ROUND((IF(BU89=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU89-1,Kosten_Fond!$C$18:$C$870))*$BX89,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU89-95)))","v":0},{"$f":"ROUND($BW89*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW89*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW89*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW89*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW89*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,71,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF89)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,5942.9098913011067,6484.9899999999961,0.47819100115706931]
[{"$f":"IF(Fond!A89<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A89+1)-$B$16)*$B$16,A89,A89+1),0)","v":6},1,{"$f":"Kosten_Fond!T90","v":108.89},{"$f":"Kosten_Fond!U90","v":108.89},{"$f":"Kosten_Fond!V90","v":108.89},{"$f":"Kosten_Fond!W90","v":108.89},{"$f":"Kosten_Fond!X90","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),ROUND(M89*(1+INDEX(Performance_Vektoren!J$5:J$77,$A89+1))^(1/12),10),0)","v":832.97200492909997},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),ROUND(N89*(1+INDEX(Performance_Vektoren!K$5:K$77,$A89+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),ROUND(O89*(1+INDEX(Performance_Vektoren!L$5:L$77,$A89+1))^(1/12),10),0)","v":1194.0522965296},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),ROUND(P89*(1+INDEX(Performance_Vektoren!M$5:M$77,$A89+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),ROUND(Q89*(1+INDEX(Performance_Vektoren!N$5:N$77,$A89+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),R89+(H90-(IF(AND(EE=1,m>$A90),0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)+$BS90)*CP90)/M90,0)","v":7.3776168322707569},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),S89+(I90-(IF(AND(EE=1,m>$A90),0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)+$BS90)*CQ90)/N90,0)","v":6.7027699999999957},{"$f":"ROUND(IF(OR($A90<n,AND($A90=n,$B90<=1)),T89+(J90-(IF(AND(EE=1,m>$A90),0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)+$BS90)*CR90)/O90,0),10)","v":6.1243251817999997},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),U89+(K90-(IF(AND(EE=1,m>$A90),0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)+$BS90)*CS90)/P90,0)","v":6.7027699999999957},{"$f":"IF(OR($A90<n,AND($A90=n,$B90<=1)),V89+(L90-(IF(AND(EE=1,m>$A90),0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)+$BS90)*CT90)/Q90,0)","v":6.7027699999999957},{"$f":"ROUND(R90*M90-(H90-IF(EE=1,0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)*CP90),2)","v":6036.46},{"$f":"ROUND(S90*N90-(I90-IF(EE=1,0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)*CQ90),2)","v":6593.88},{"$f":"ROUND(T90*O90-(J90-IF(EE=1,0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)*CR90),2)","v":7203.87},{"$f":"ROUND(U90*P90-(K90-IF(EE=1,0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)*CS90),2)","v":6593.88},{"$f":"ROUND(V90*Q90-(L90-IF(EE=1,0,Kosten_Fond!$D90+Kosten_Fond!$F90+Kosten_Fond!$H90)*CT90),2)","v":6593.88},{"$f":"ROUND(W90-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z90,IF(AbschlVar=\"DK_fix\",W90*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB90,Kosten_Fond!$AA90))))*IF(Förderung=\"mit\",CN90,CP90)+AH90,2)","v":5898},{"$f":"ROUND(X90-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z90,IF(AbschlVar=\"DK_fix\",X90*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB90,Kosten_Fond!$AA90))))*IF(Förderung=\"mit\",CO90,CQ90)+AH90,2)","v":6455.42},{"$f":"ROUND(Y90-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z90,IF(AbschlVar=\"DK_fix\",Y90*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB90,Kosten_Fond!$AA90))))*CR90+AH90,2)","v":7065.41},{"$f":"ROUND(Z90-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z90,IF(AbschlVar=\"DK_fix\",Z90*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB90,Kosten_Fond!$AA90))))*CS90+AH90,2)","v":6455.42},{"$f":"ROUND(AA90-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z90,IF(AbschlVar=\"DK_fix\",AA90*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB90,Kosten_Fond!$AA90))))*CT90+AH90,2)","v":6455.42},null,null,72,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD90*CP90*$BG$14+IF(Fond!AI90=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD90*CQ90*$BG$14+IF(Fond!AI90=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD90*CR90*$BG$14+IF(Fond!AI90=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD90*CS90*$BG$14+IF(Fond!AI90=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD90*CT90*$BG$14+IF(Fond!AI90=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,1,{"$f":"IF(AND(Fond!$B90<=1,OR($A90<n,AND($A90=n,Fond!$B90<=1))),R89*M90,0)*Kosten_Fond!$J$10","v":0},null,72,0,{"$f":"ROUND((IF(BU90=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU90-1,Kosten_Fond!$C$18:$C$870))*$BX90,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU90-95)))","v":0},{"$f":"ROUND($BW90*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW90*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW90*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW90*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW90*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,72,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF90)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6036.4582843752478,6593.8799999999956,0.47793322304303104]
[{"$f":"IF(Fond!A90<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A90+1)-$B$16)*$B$16,A90,A90+1),0)","v":6},2,{"$f":"Kosten_Fond!T91","v":108.89},{"$f":"Kosten_Fond!U91","v":108.89},{"$f":"Kosten_Fond!V91","v":108.89},{"$f":"Kosten_Fond!W91","v":108.89},{"$f":"Kosten_Fond!X91","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),ROUND(M90*(1+INDEX(Performance_Vektoren!J$5:J$77,$A90+1))^(1/12),10),0)","v":830.86038040259996},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),ROUND(N90*(1+INDEX(Performance_Vektoren!K$5:K$77,$A90+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),ROUND(O90*(1+INDEX(Performance_Vektoren!L$5:L$77,$A90+1))^(1/12),10),0)","v":1196.9971516150999},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),ROUND(P90*(1+INDEX(Performance_Vektoren!M$5:M$77,$A90+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),ROUND(Q90*(1+INDEX(Performance_Vektoren!N$5:N$77,$A90+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),R90+(H91-(IF(AND(EE=1,m>$A91),0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)+$BS91)*CP91)/M91,0)","v":7.5086737493754532},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),S90+(I91-(IF(AND(EE=1,m>$A91),0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)+$BS91)*CQ91)/N91,0)","v":6.8116599999999954},{"$f":"ROUND(IF(OR($A91<n,AND($A91=n,$B91<=1)),T90+(J91-(IF(AND(EE=1,m>$A91),0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)+$BS91)*CR91)/O91,0),10)","v":6.2152944876999996},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),U90+(K91-(IF(AND(EE=1,m>$A91),0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)+$BS91)*CS91)/P91,0)","v":6.8116599999999954},{"$f":"IF(OR($A91<n,AND($A91=n,$B91<=1)),V90+(L91-(IF(AND(EE=1,m>$A91),0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)+$BS91)*CT91)/Q91,0)","v":6.8116599999999954},{"$f":"ROUND(R91*M91-(H91-IF(EE=1,0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)*CP91),2)","v":6129.77},{"$f":"ROUND(S91*N91-(I91-IF(EE=1,0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)*CQ91),2)","v":6702.77},{"$f":"ROUND(T91*O91-(J91-IF(EE=1,0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)*CR91),2)","v":7330.8},{"$f":"ROUND(U91*P91-(K91-IF(EE=1,0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)*CS91),2)","v":6702.77},{"$f":"ROUND(V91*Q91-(L91-IF(EE=1,0,Kosten_Fond!$D91+Kosten_Fond!$F91+Kosten_Fond!$H91)*CT91),2)","v":6702.77},{"$f":"ROUND(W91-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z91,IF(AbschlVar=\"DK_fix\",W91*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB91,Kosten_Fond!$AA91))))*IF(Förderung=\"mit\",CN91,CP91)+AH91,2)","v":5991.31},{"$f":"ROUND(X91-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z91,IF(AbschlVar=\"DK_fix\",X91*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB91,Kosten_Fond!$AA91))))*IF(Förderung=\"mit\",CO91,CQ91)+AH91,2)","v":6564.31},{"$f":"ROUND(Y91-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z91,IF(AbschlVar=\"DK_fix\",Y91*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB91,Kosten_Fond!$AA91))))*CR91+AH91,2)","v":7192.34},{"$f":"ROUND(Z91-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z91,IF(AbschlVar=\"DK_fix\",Z91*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB91,Kosten_Fond!$AA91))))*CS91+AH91,2)","v":6564.31},{"$f":"ROUND(AA91-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z91,IF(AbschlVar=\"DK_fix\",AA91*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB91,Kosten_Fond!$AA91))))*CT91+AH91,2)","v":6564.31},null,null,73,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD91*CP91*$BG$14+IF(Fond!AI91=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD91*CQ91*$BG$14+IF(Fond!AI91=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD91*CR91*$BG$14+IF(Fond!AI91=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD91*CS91*$BG$14+IF(Fond!AI91=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD91*CT91*$BG$14+IF(Fond!AI91=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,2,{"$f":"IF(AND(Fond!$B91<=1,OR($A91<n,AND($A91=n,Fond!$B91<=1))),R90*M91,0)*Kosten_Fond!$J$10","v":0},null,73,0,{"$f":"ROUND((IF(BU91=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU91-1,Kosten_Fond!$C$18:$C$870))*$BX91,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU91-95)))","v":0},{"$f":"ROUND($BW91*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW91*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW91*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW91*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW91*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,73,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF91)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6129.7695277251059,6702.7699999999959,0.47767392529604513]
[{"$f":"IF(Fond!A91<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A91+1)-$B$16)*$B$16,A91,A91+1),0)","v":6},3,{"$f":"Kosten_Fond!T92","v":108.89},{"$f":"Kosten_Fond!U92","v":108.89},{"$f":"Kosten_Fond!V92","v":108.89},{"$f":"Kosten_Fond!W92","v":108.89},{"$f":"Kosten_Fond!X92","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),ROUND(M91*(1+INDEX(Performance_Vektoren!J$5:J$77,$A91+1))^(1/12),10),0)","v":828.75410894699996},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),ROUND(N91*(1+INDEX(Performance_Vektoren!K$5:K$77,$A91+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),ROUND(O91*(1+INDEX(Performance_Vektoren!L$5:L$77,$A91+1))^(1/12),10),0)","v":1199.9492695076999},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),ROUND(P91*(1+INDEX(Performance_Vektoren!M$5:M$77,$A91+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),ROUND(Q91*(1+INDEX(Performance_Vektoren!N$5:N$77,$A91+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),R91+(H92-(IF(AND(EE=1,m>$A92),0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)+$BS92)*CP92)/M92,0)","v":7.6400637465102532},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),S91+(I92-(IF(AND(EE=1,m>$A92),0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)+$BS92)*CQ92)/N92,0)","v":6.9205499999999951},{"$f":"ROUND(IF(OR($A92<n,AND($A92=n,$B92<=1)),T91+(J92-(IF(AND(EE=1,m>$A92),0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)+$BS92)*CR92)/O92,0),10)","v":6.3060399907000004},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),U91+(K92-(IF(AND(EE=1,m>$A92),0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)+$BS92)*CS92)/P92,0)","v":6.9205499999999951},{"$f":"IF(OR($A92<n,AND($A92=n,$B92<=1)),V91+(L92-(IF(AND(EE=1,m>$A92),0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)+$BS92)*CT92)/Q92,0)","v":6.9205499999999951},{"$f":"ROUND(R92*M92-(H92-IF(EE=1,0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)*CP92),2)","v":6222.84},{"$f":"ROUND(S92*N92-(I92-IF(EE=1,0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)*CQ92),2)","v":6811.66},{"$f":"ROUND(T92*O92-(J92-IF(EE=1,0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)*CR92),2)","v":7458.04},{"$f":"ROUND(U92*P92-(K92-IF(EE=1,0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)*CS92),2)","v":6811.66},{"$f":"ROUND(V92*Q92-(L92-IF(EE=1,0,Kosten_Fond!$D92+Kosten_Fond!$F92+Kosten_Fond!$H92)*CT92),2)","v":6811.66},{"$f":"ROUND(W92-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z92,IF(AbschlVar=\"DK_fix\",W92*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB92,Kosten_Fond!$AA92))))*IF(Förderung=\"mit\",CN92,CP92)+AH92,2)","v":6084.38},{"$f":"ROUND(X92-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z92,IF(AbschlVar=\"DK_fix\",X92*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB92,Kosten_Fond!$AA92))))*IF(Förderung=\"mit\",CO92,CQ92)+AH92,2)","v":6673.2},{"$f":"ROUND(Y92-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z92,IF(AbschlVar=\"DK_fix\",Y92*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB92,Kosten_Fond!$AA92))))*CR92+AH92,2)","v":7319.58},{"$f":"ROUND(Z92-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z92,IF(AbschlVar=\"DK_fix\",Z92*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB92,Kosten_Fond!$AA92))))*CS92+AH92,2)","v":6673.2},{"$f":"ROUND(AA92-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z92,IF(AbschlVar=\"DK_fix\",AA92*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB92,Kosten_Fond!$AA92))))*CT92+AH92,2)","v":6673.2},null,null,74,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD92*CP92*$BG$14+IF(Fond!AI92=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD92*CQ92*$BG$14+IF(Fond!AI92=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD92*CR92*$BG$14+IF(Fond!AI92=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD92*CS92*$BG$14+IF(Fond!AI92=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD92*CT92*$BG$14+IF(Fond!AI92=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,3,{"$f":"IF(AND(Fond!$B92<=1,OR($A92<n,AND($A92=n,Fond!$B92<=1))),R91*M92,0)*Kosten_Fond!$J$10","v":0},null,74,0,{"$f":"ROUND((IF(BU92=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU92-1,Kosten_Fond!$C$18:$C$870))*$BX92,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU92-95)))","v":0},{"$f":"ROUND($BW92*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW92*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW92*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW92*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW92*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,74,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF92)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6222.8442225373828,6811.6599999999953,0.47741318858739107]
[{"$f":"IF(Fond!A92<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A92+1)-$B$16)*$B$16,A92,A92+1),0)","v":6},4,{"$f":"Kosten_Fond!T93","v":108.89},{"$f":"Kosten_Fond!U93","v":108.89},{"$f":"Kosten_Fond!V93","v":108.89},{"$f":"Kosten_Fond!W93","v":108.89},{"$f":"Kosten_Fond!X93","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),ROUND(M92*(1+INDEX(Performance_Vektoren!J$5:J$77,$A92+1))^(1/12),10),0)","v":826.65317699189995},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),ROUND(N92*(1+INDEX(Performance_Vektoren!K$5:K$77,$A92+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),ROUND(O92*(1+INDEX(Performance_Vektoren!L$5:L$77,$A92+1))^(1/12),10),0)","v":1202.9086681194001},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),ROUND(P92*(1+INDEX(Performance_Vektoren!M$5:M$77,$A92+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),ROUND(Q92*(1+INDEX(Performance_Vektoren!N$5:N$77,$A92+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),R92+(H93-(IF(AND(EE=1,m>$A93),0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)+$BS93)*CP93)/M93,0)","v":7.7717876701952004},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),S92+(I93-(IF(AND(EE=1,m>$A93),0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)+$BS93)*CQ93)/N93,0)","v":7.0294399999999948},{"$f":"ROUND(IF(OR($A93<n,AND($A93=n,$B93<=1)),T92+(J93-(IF(AND(EE=1,m>$A93),0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)+$BS93)*CR93)/O93,0),10)","v":6.3965622413999998},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),U92+(K93-(IF(AND(EE=1,m>$A93),0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)+$BS93)*CS93)/P93,0)","v":7.0294399999999948},{"$f":"IF(OR($A93<n,AND($A93=n,$B93<=1)),V92+(L93-(IF(AND(EE=1,m>$A93),0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)+$BS93)*CT93)/Q93,0)","v":7.0294399999999948},{"$f":"ROUND(R93*M93-(H93-IF(EE=1,0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)*CP93),2)","v":6315.68},{"$f":"ROUND(S93*N93-(I93-IF(EE=1,0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)*CQ93),2)","v":6920.55},{"$f":"ROUND(T93*O93-(J93-IF(EE=1,0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)*CR93),2)","v":7585.59},{"$f":"ROUND(U93*P93-(K93-IF(EE=1,0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)*CS93),2)","v":6920.55},{"$f":"ROUND(V93*Q93-(L93-IF(EE=1,0,Kosten_Fond!$D93+Kosten_Fond!$F93+Kosten_Fond!$H93)*CT93),2)","v":6920.55},{"$f":"ROUND(W93-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z93,IF(AbschlVar=\"DK_fix\",W93*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB93,Kosten_Fond!$AA93))))*IF(Förderung=\"mit\",CN93,CP93)+AH93,2)","v":6177.22},{"$f":"ROUND(X93-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z93,IF(AbschlVar=\"DK_fix\",X93*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB93,Kosten_Fond!$AA93))))*IF(Förderung=\"mit\",CO93,CQ93)+AH93,2)","v":6782.09},{"$f":"ROUND(Y93-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z93,IF(AbschlVar=\"DK_fix\",Y93*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB93,Kosten_Fond!$AA93))))*CR93+AH93,2)","v":7447.13},{"$f":"ROUND(Z93-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z93,IF(AbschlVar=\"DK_fix\",Z93*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB93,Kosten_Fond!$AA93))))*CS93+AH93,2)","v":6782.09},{"$f":"ROUND(AA93-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z93,IF(AbschlVar=\"DK_fix\",AA93*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB93,Kosten_Fond!$AA93))))*CT93+AH93,2)","v":6782.09},null,null,75,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD93*CP93*$BG$14+IF(Fond!AI93=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD93*CQ93*$BG$14+IF(Fond!AI93=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD93*CR93*$BG$14+IF(Fond!AI93=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD93*CS93*$BG$14+IF(Fond!AI93=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD93*CT93*$BG$14+IF(Fond!AI93=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,4,{"$f":"IF(AND(Fond!$B93<=1,OR($A93<n,AND($A93=n,Fond!$B93<=1))),R92*M93,0)*Kosten_Fond!$J$10","v":0},null,75,0,{"$f":"ROUND((IF(BU93=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU93-1,Kosten_Fond!$C$18:$C$870))*$BX93,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU93-95)))","v":0},{"$f":"ROUND($BW93*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW93*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW93*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW93*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW93*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,75,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF93)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6315.6829684733384,6920.5499999999947,0.47715108849446225]
[{"$f":"IF(Fond!A93<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A93+1)-$B$16)*$B$16,A93,A93+1),0)","v":6},5,{"$f":"Kosten_Fond!T94","v":108.89},{"$f":"Kosten_Fond!U94","v":108.89},{"$f":"Kosten_Fond!V94","v":108.89},{"$f":"Kosten_Fond!W94","v":108.89},{"$f":"Kosten_Fond!X94","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),ROUND(M93*(1+INDEX(Performance_Vektoren!J$5:J$77,$A93+1))^(1/12),10),0)","v":824.55757100139999},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),ROUND(N93*(1+INDEX(Performance_Vektoren!K$5:K$77,$A93+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),ROUND(O93*(1+INDEX(Performance_Vektoren!L$5:L$77,$A93+1))^(1/12),10),0)","v":1205.8753654064001},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),ROUND(P93*(1+INDEX(Performance_Vektoren!M$5:M$77,$A93+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),ROUND(Q93*(1+INDEX(Performance_Vektoren!N$5:N$77,$A93+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),R93+(H94-(IF(AND(EE=1,m>$A94),0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)+$BS94)*CP94)/M94,0)","v":7.9038463691017622},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),S93+(I94-(IF(AND(EE=1,m>$A94),0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)+$BS94)*CQ94)/N94,0)","v":7.1383299999999945},{"$f":"ROUND(IF(OR($A94<n,AND($A94=n,$B94<=1)),T93+(J94-(IF(AND(EE=1,m>$A94),0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)+$BS94)*CR94)/O94,0),10)","v":6.4868617889999998},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),U93+(K94-(IF(AND(EE=1,m>$A94),0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)+$BS94)*CS94)/P94,0)","v":7.1383299999999945},{"$f":"IF(OR($A94<n,AND($A94=n,$B94<=1)),V93+(L94-(IF(AND(EE=1,m>$A94),0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)+$BS94)*CT94)/Q94,0)","v":7.1383299999999945},{"$f":"ROUND(R94*M94-(H94-IF(EE=1,0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)*CP94),2)","v":6408.29},{"$f":"ROUND(S94*N94-(I94-IF(EE=1,0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)*CQ94),2)","v":7029.44},{"$f":"ROUND(T94*O94-(J94-IF(EE=1,0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)*CR94),2)","v":7713.46},{"$f":"ROUND(U94*P94-(K94-IF(EE=1,0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)*CS94),2)","v":7029.44},{"$f":"ROUND(V94*Q94-(L94-IF(EE=1,0,Kosten_Fond!$D94+Kosten_Fond!$F94+Kosten_Fond!$H94)*CT94),2)","v":7029.44},{"$f":"ROUND(W94-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z94,IF(AbschlVar=\"DK_fix\",W94*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB94,Kosten_Fond!$AA94))))*IF(Förderung=\"mit\",CN94,CP94)+AH94,2)","v":6269.83},{"$f":"ROUND(X94-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z94,IF(AbschlVar=\"DK_fix\",X94*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB94,Kosten_Fond!$AA94))))*IF(Förderung=\"mit\",CO94,CQ94)+AH94,2)","v":6890.98},{"$f":"ROUND(Y94-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z94,IF(AbschlVar=\"DK_fix\",Y94*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB94,Kosten_Fond!$AA94))))*CR94+AH94,2)","v":7575},{"$f":"ROUND(Z94-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z94,IF(AbschlVar=\"DK_fix\",Z94*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB94,Kosten_Fond!$AA94))))*CS94+AH94,2)","v":6890.98},{"$f":"ROUND(AA94-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z94,IF(AbschlVar=\"DK_fix\",AA94*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB94,Kosten_Fond!$AA94))))*CT94+AH94,2)","v":6890.98},null,null,76,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD94*CP94*$BG$14+IF(Fond!AI94=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD94*CQ94*$BG$14+IF(Fond!AI94=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD94*CR94*$BG$14+IF(Fond!AI94=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD94*CS94*$BG$14+IF(Fond!AI94=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD94*CT94*$BG$14+IF(Fond!AI94=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,5,{"$f":"IF(AND(Fond!$B94<=1,OR($A94<n,AND($A94=n,Fond!$B94<=1))),R93*M94,0)*Kosten_Fond!$J$10","v":0},null,76,0,{"$f":"ROUND((IF(BU94=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU94-1,Kosten_Fond!$C$18:$C$870))*$BX94,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU94-95)))","v":0},{"$f":"ROUND($BW94*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW94*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW94*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW94*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW94*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,76,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF94)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6408.2863636747843,7029.4399999999951,0.47688769589756158]
[{"$f":"IF(Fond!A94<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A94+1)-$B$16)*$B$16,A94,A94+1),0)","v":6},6,{"$f":"Kosten_Fond!T95","v":108.89},{"$f":"Kosten_Fond!U95","v":108.89},{"$f":"Kosten_Fond!V95","v":108.89},{"$f":"Kosten_Fond!W95","v":108.89},{"$f":"Kosten_Fond!X95","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),ROUND(M94*(1+INDEX(Performance_Vektoren!J$5:J$77,$A94+1))^(1/12),10),0)","v":822.46727747399996},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),ROUND(N94*(1+INDEX(Performance_Vektoren!K$5:K$77,$A94+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),ROUND(O94*(1+INDEX(Performance_Vektoren!L$5:L$77,$A94+1))^(1/12),10),0)","v":1208.8493793693001},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),ROUND(P94*(1+INDEX(Performance_Vektoren!M$5:M$77,$A94+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),ROUND(Q94*(1+INDEX(Performance_Vektoren!N$5:N$77,$A94+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),R94+(H95-(IF(AND(EE=1,m>$A95),0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)+$BS95)*CP95)/M95,0)","v":8.0362406940582858},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),S94+(I95-(IF(AND(EE=1,m>$A95),0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)+$BS95)*CQ95)/N95,0)","v":7.2472199999999942},{"$f":"ROUND(IF(OR($A95<n,AND($A95=n,$B95<=1)),T94+(J95-(IF(AND(EE=1,m>$A95),0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)+$BS95)*CR95)/O95,0),10)","v":6.5769391815000002},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),U94+(K95-(IF(AND(EE=1,m>$A95),0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)+$BS95)*CS95)/P95,0)","v":7.2472199999999942},{"$f":"IF(OR($A95<n,AND($A95=n,$B95<=1)),V94+(L95-(IF(AND(EE=1,m>$A95),0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)+$BS95)*CT95)/Q95,0)","v":7.2472199999999942},{"$f":"ROUND(R95*M95-(H95-IF(EE=1,0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)*CP95),2)","v":6500.66},{"$f":"ROUND(S95*N95-(I95-IF(EE=1,0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)*CQ95),2)","v":7138.33},{"$f":"ROUND(T95*O95-(J95-IF(EE=1,0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)*CR95),2)","v":7841.64},{"$f":"ROUND(U95*P95-(K95-IF(EE=1,0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)*CS95),2)","v":7138.33},{"$f":"ROUND(V95*Q95-(L95-IF(EE=1,0,Kosten_Fond!$D95+Kosten_Fond!$F95+Kosten_Fond!$H95)*CT95),2)","v":7138.33},{"$f":"ROUND(W95-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z95,IF(AbschlVar=\"DK_fix\",W95*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB95,Kosten_Fond!$AA95))))*IF(Förderung=\"mit\",CN95,CP95)+AH95,2)","v":6362.2},{"$f":"ROUND(X95-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z95,IF(AbschlVar=\"DK_fix\",X95*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB95,Kosten_Fond!$AA95))))*IF(Förderung=\"mit\",CO95,CQ95)+AH95,2)","v":6999.87},{"$f":"ROUND(Y95-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z95,IF(AbschlVar=\"DK_fix\",Y95*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB95,Kosten_Fond!$AA95))))*CR95+AH95,2)","v":7703.18},{"$f":"ROUND(Z95-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z95,IF(AbschlVar=\"DK_fix\",Z95*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB95,Kosten_Fond!$AA95))))*CS95+AH95,2)","v":6999.87},{"$f":"ROUND(AA95-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z95,IF(AbschlVar=\"DK_fix\",AA95*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB95,Kosten_Fond!$AA95))))*CT95+AH95,2)","v":6999.87},null,null,77,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD95*CP95*$BG$14+IF(Fond!AI95=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD95*CQ95*$BG$14+IF(Fond!AI95=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD95*CR95*$BG$14+IF(Fond!AI95=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD95*CS95*$BG$14+IF(Fond!AI95=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD95*CT95*$BG$14+IF(Fond!AI95=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,6,{"$f":"IF(AND(Fond!$B95<=1,OR($A95<n,AND($A95=n,Fond!$B95<=1))),R94*M95,0)*Kosten_Fond!$J$10","v":0},null,77,0,{"$f":"ROUND((IF(BU95=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU95-1,Kosten_Fond!$C$18:$C$870))*$BX95,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU95-95)))","v":0},{"$f":"ROUND($BW95*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW95*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW95*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW95*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW95*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,77,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF95)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6500.6550047678866,7138.3299999999945,0.47662307734009562]
[{"$f":"IF(Fond!A95<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A95+1)-$B$16)*$B$16,A95,A95+1),0)","v":6},7,{"$f":"Kosten_Fond!T96","v":108.89},{"$f":"Kosten_Fond!U96","v":108.89},{"$f":"Kosten_Fond!V96","v":108.89},{"$f":"Kosten_Fond!W96","v":108.89},{"$f":"Kosten_Fond!X96","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),ROUND(M95*(1+INDEX(Performance_Vektoren!J$5:J$77,$A95+1))^(1/12),10),0)","v":820.38228294229998},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),ROUND(N95*(1+INDEX(Performance_Vektoren!K$5:K$77,$A95+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),ROUND(O95*(1+INDEX(Performance_Vektoren!L$5:L$77,$A95+1))^(1/12),10),0)","v":1211.8307280529},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),ROUND(P95*(1+INDEX(Performance_Vektoren!M$5:M$77,$A95+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),ROUND(Q95*(1+INDEX(Performance_Vektoren!N$5:N$77,$A95+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),R95+(H96-(IF(AND(EE=1,m>$A96),0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)+$BS96)*CP96)/M96,0)","v":8.1689714980554982},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),S95+(I96-(IF(AND(EE=1,m>$A96),0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)+$BS96)*CQ96)/N96,0)","v":7.3561099999999939},{"$f":"ROUND(IF(OR($A96<n,AND($A96=n,$B96<=1)),T95+(J96-(IF(AND(EE=1,m>$A96),0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)+$BS96)*CR96)/O96,0),10)","v":6.6667949654000003},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),U95+(K96-(IF(AND(EE=1,m>$A96),0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)+$BS96)*CS96)/P96,0)","v":7.3561099999999939},{"$f":"IF(OR($A96<n,AND($A96=n,$B96<=1)),V95+(L96-(IF(AND(EE=1,m>$A96),0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)+$BS96)*CT96)/Q96,0)","v":7.3561099999999939},{"$f":"ROUND(R96*M96-(H96-IF(EE=1,0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)*CP96),2)","v":6592.79},{"$f":"ROUND(S96*N96-(I96-IF(EE=1,0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)*CQ96),2)","v":7247.22},{"$f":"ROUND(T96*O96-(J96-IF(EE=1,0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)*CR96),2)","v":7970.14},{"$f":"ROUND(U96*P96-(K96-IF(EE=1,0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)*CS96),2)","v":7247.22},{"$f":"ROUND(V96*Q96-(L96-IF(EE=1,0,Kosten_Fond!$D96+Kosten_Fond!$F96+Kosten_Fond!$H96)*CT96),2)","v":7247.22},{"$f":"ROUND(W96-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z96,IF(AbschlVar=\"DK_fix\",W96*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB96,Kosten_Fond!$AA96))))*IF(Förderung=\"mit\",CN96,CP96)+AH96,2)","v":6454.33},{"$f":"ROUND(X96-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z96,IF(AbschlVar=\"DK_fix\",X96*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB96,Kosten_Fond!$AA96))))*IF(Förderung=\"mit\",CO96,CQ96)+AH96,2)","v":7108.76},{"$f":"ROUND(Y96-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z96,IF(AbschlVar=\"DK_fix\",Y96*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB96,Kosten_Fond!$AA96))))*CR96+AH96,2)","v":7831.68},{"$f":"ROUND(Z96-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z96,IF(AbschlVar=\"DK_fix\",Z96*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB96,Kosten_Fond!$AA96))))*CS96+AH96,2)","v":7108.76},{"$f":"ROUND(AA96-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z96,IF(AbschlVar=\"DK_fix\",AA96*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB96,Kosten_Fond!$AA96))))*CT96+AH96,2)","v":7108.76},null,null,78,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD96*CP96*$BG$14+IF(Fond!AI96=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD96*CQ96*$BG$14+IF(Fond!AI96=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD96*CR96*$BG$14+IF(Fond!AI96=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD96*CS96*$BG$14+IF(Fond!AI96=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD96*CT96*$BG$14+IF(Fond!AI96=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,7,{"$f":"IF(AND(Fond!$B96<=1,OR($A96<n,AND($A96=n,Fond!$B96<=1))),R95*M96,0)*Kosten_Fond!$J$10","v":0},null,78,0,{"$f":"ROUND((IF(BU96=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU96-1,Kosten_Fond!$C$18:$C$870))*$BX96,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU96-95)))","v":0},{"$f":"ROUND($BW96*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW96*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW96*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW96*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW96*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,78,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF96)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6592.7894868653502,7247.2199999999939,0.47635729535605736]
[{"$f":"IF(Fond!A96<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A96+1)-$B$16)*$B$16,A96,A96+1),0)","v":6},8,{"$f":"Kosten_Fond!T97","v":108.89},{"$f":"Kosten_Fond!U97","v":108.89},{"$f":"Kosten_Fond!V97","v":108.89},{"$f":"Kosten_Fond!W97","v":108.89},{"$f":"Kosten_Fond!X97","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),ROUND(M96*(1+INDEX(Performance_Vektoren!J$5:J$77,$A96+1))^(1/12),10),0)","v":818.30257397310004},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),ROUND(N96*(1+INDEX(Performance_Vektoren!K$5:K$77,$A96+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),ROUND(O96*(1+INDEX(Performance_Vektoren!L$5:L$77,$A96+1))^(1/12),10),0)","v":1214.8194295466999},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),ROUND(P96*(1+INDEX(Performance_Vektoren!M$5:M$77,$A96+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),ROUND(Q96*(1+INDEX(Performance_Vektoren!N$5:N$77,$A96+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),R96+(H97-(IF(AND(EE=1,m>$A97),0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)+$BS97)*CP97)/M97,0)","v":8.3020396362519939},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),S96+(I97-(IF(AND(EE=1,m>$A97),0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)+$BS97)*CQ97)/N97,0)","v":7.4649999999999936},{"$f":"ROUND(IF(OR($A97<n,AND($A97=n,$B97<=1)),T96+(J97-(IF(AND(EE=1,m>$A97),0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)+$BS97)*CR97)/O97,0),10)","v":6.7564296858999997},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),U96+(K97-(IF(AND(EE=1,m>$A97),0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)+$BS97)*CS97)/P97,0)","v":7.4649999999999936},{"$f":"IF(OR($A97<n,AND($A97=n,$B97<=1)),V96+(L97-(IF(AND(EE=1,m>$A97),0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)+$BS97)*CT97)/Q97,0)","v":7.4649999999999936},{"$f":"ROUND(R97*M97-(H97-IF(EE=1,0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)*CP97),2)","v":6684.69},{"$f":"ROUND(S97*N97-(I97-IF(EE=1,0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)*CQ97),2)","v":7356.11},{"$f":"ROUND(T97*O97-(J97-IF(EE=1,0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)*CR97),2)","v":8098.95},{"$f":"ROUND(U97*P97-(K97-IF(EE=1,0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)*CS97),2)","v":7356.11},{"$f":"ROUND(V97*Q97-(L97-IF(EE=1,0,Kosten_Fond!$D97+Kosten_Fond!$F97+Kosten_Fond!$H97)*CT97),2)","v":7356.11},{"$f":"ROUND(W97-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z97,IF(AbschlVar=\"DK_fix\",W97*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB97,Kosten_Fond!$AA97))))*IF(Förderung=\"mit\",CN97,CP97)+AH97,2)","v":6546.23},{"$f":"ROUND(X97-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z97,IF(AbschlVar=\"DK_fix\",X97*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB97,Kosten_Fond!$AA97))))*IF(Förderung=\"mit\",CO97,CQ97)+AH97,2)","v":7217.65},{"$f":"ROUND(Y97-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z97,IF(AbschlVar=\"DK_fix\",Y97*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB97,Kosten_Fond!$AA97))))*CR97+AH97,2)","v":7960.49},{"$f":"ROUND(Z97-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z97,IF(AbschlVar=\"DK_fix\",Z97*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB97,Kosten_Fond!$AA97))))*CS97+AH97,2)","v":7217.65},{"$f":"ROUND(AA97-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z97,IF(AbschlVar=\"DK_fix\",AA97*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB97,Kosten_Fond!$AA97))))*CT97+AH97,2)","v":7217.65},null,null,79,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD97*CP97*$BG$14+IF(Fond!AI97=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD97*CQ97*$BG$14+IF(Fond!AI97=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD97*CR97*$BG$14+IF(Fond!AI97=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD97*CS97*$BG$14+IF(Fond!AI97=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD97*CT97*$BG$14+IF(Fond!AI97=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,8,{"$f":"IF(AND(Fond!$B97<=1,OR($A97<n,AND($A97=n,Fond!$B97<=1))),R96*M97,0)*Kosten_Fond!$J$10","v":0},null,79,0,{"$f":"ROUND((IF(BU97=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU97-1,Kosten_Fond!$C$18:$C$870))*$BX97,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU97-95)))","v":0},{"$f":"ROUND($BW97*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW97*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW97*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW97*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW97*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,79,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF97)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6684.6904035717052,7356.1099999999942,0.47609040876838143]
[{"$f":"IF(Fond!A97<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A97+1)-$B$16)*$B$16,A97,A97+1),0)","v":6},9,{"$f":"Kosten_Fond!T98","v":108.89},{"$f":"Kosten_Fond!U98","v":108.89},{"$f":"Kosten_Fond!V98","v":108.89},{"$f":"Kosten_Fond!W98","v":108.89},{"$f":"Kosten_Fond!X98","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),ROUND(M97*(1+INDEX(Performance_Vektoren!J$5:J$77,$A97+1))^(1/12),10),0)","v":816.22813716730002},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),ROUND(N97*(1+INDEX(Performance_Vektoren!K$5:K$77,$A97+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),ROUND(O97*(1+INDEX(Performance_Vektoren!L$5:L$77,$A97+1))^(1/12),10),0)","v":1217.8155019845999},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),ROUND(P97*(1+INDEX(Performance_Vektoren!M$5:M$77,$A97+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),ROUND(Q97*(1+INDEX(Performance_Vektoren!N$5:N$77,$A97+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),R97+(H98-(IF(AND(EE=1,m>$A98),0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)+$BS98)*CP98)/M98,0)","v":8.435445965979735},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),S97+(I98-(IF(AND(EE=1,m>$A98),0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)+$BS98)*CQ98)/N98,0)","v":7.5738899999999933},{"$f":"ROUND(IF(OR($A98<n,AND($A98=n,$B98<=1)),T97+(J98-(IF(AND(EE=1,m>$A98),0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)+$BS98)*CR98)/O98,0),10)","v":6.8458438868},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),U97+(K98-(IF(AND(EE=1,m>$A98),0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)+$BS98)*CS98)/P98,0)","v":7.5738899999999933},{"$f":"IF(OR($A98<n,AND($A98=n,$B98<=1)),V97+(L98-(IF(AND(EE=1,m>$A98),0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)+$BS98)*CT98)/Q98,0)","v":7.5738899999999933},{"$f":"ROUND(R98*M98-(H98-IF(EE=1,0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)*CP98),2)","v":6776.36},{"$f":"ROUND(S98*N98-(I98-IF(EE=1,0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)*CQ98),2)","v":7465},{"$f":"ROUND(T98*O98-(J98-IF(EE=1,0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)*CR98),2)","v":8228.08},{"$f":"ROUND(U98*P98-(K98-IF(EE=1,0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)*CS98),2)","v":7465},{"$f":"ROUND(V98*Q98-(L98-IF(EE=1,0,Kosten_Fond!$D98+Kosten_Fond!$F98+Kosten_Fond!$H98)*CT98),2)","v":7465},{"$f":"ROUND(W98-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z98,IF(AbschlVar=\"DK_fix\",W98*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB98,Kosten_Fond!$AA98))))*IF(Förderung=\"mit\",CN98,CP98)+AH98,2)","v":6637.9},{"$f":"ROUND(X98-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z98,IF(AbschlVar=\"DK_fix\",X98*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB98,Kosten_Fond!$AA98))))*IF(Förderung=\"mit\",CO98,CQ98)+AH98,2)","v":7326.54},{"$f":"ROUND(Y98-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z98,IF(AbschlVar=\"DK_fix\",Y98*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB98,Kosten_Fond!$AA98))))*CR98+AH98,2)","v":8089.62},{"$f":"ROUND(Z98-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z98,IF(AbschlVar=\"DK_fix\",Z98*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB98,Kosten_Fond!$AA98))))*CS98+AH98,2)","v":7326.54},{"$f":"ROUND(AA98-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z98,IF(AbschlVar=\"DK_fix\",AA98*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB98,Kosten_Fond!$AA98))))*CT98+AH98,2)","v":7326.54},null,null,80,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD98*CP98*$BG$14+IF(Fond!AI98=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD98*CQ98*$BG$14+IF(Fond!AI98=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD98*CR98*$BG$14+IF(Fond!AI98=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD98*CS98*$BG$14+IF(Fond!AI98=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD98*CT98*$BG$14+IF(Fond!AI98=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,9,{"$f":"IF(AND(Fond!$B98<=1,OR($A98<n,AND($A98=n,Fond!$B98<=1))),R97*M98,0)*Kosten_Fond!$J$10","v":0},null,80,0,{"$f":"ROUND((IF(BU98=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU98-1,Kosten_Fond!$C$18:$C$870))*$BX98,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU98-95)))","v":0},{"$f":"ROUND($BW98*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW98*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW98*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW98*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW98*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,80,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF98)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6776.3583469870537,7464.9999999999936,0.47582247296099284]
[{"$f":"IF(Fond!A98<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A98+1)-$B$16)*$B$16,A98,A98+1),0)","v":6},10,{"$f":"Kosten_Fond!T99","v":108.89},{"$f":"Kosten_Fond!U99","v":108.89},{"$f":"Kosten_Fond!V99","v":108.89},{"$f":"Kosten_Fond!W99","v":108.89},{"$f":"Kosten_Fond!X99","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),ROUND(M98*(1+INDEX(Performance_Vektoren!J$5:J$77,$A98+1))^(1/12),10),0)","v":814.15895915960004},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),ROUND(N98*(1+INDEX(Performance_Vektoren!K$5:K$77,$A98+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),ROUND(O98*(1+INDEX(Performance_Vektoren!L$5:L$77,$A98+1))^(1/12),10),0)","v":1220.8189635454},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),ROUND(P98*(1+INDEX(Performance_Vektoren!M$5:M$77,$A98+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),ROUND(Q98*(1+INDEX(Performance_Vektoren!N$5:N$77,$A98+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),R98+(H99-(IF(AND(EE=1,m>$A99),0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)+$BS99)*CP99)/M99,0)","v":8.5691913467496033},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),S98+(I99-(IF(AND(EE=1,m>$A99),0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)+$BS99)*CQ99)/N99,0)","v":7.6827799999999931},{"$f":"ROUND(IF(OR($A99<n,AND($A99=n,$B99<=1)),T98+(J99-(IF(AND(EE=1,m>$A99),0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)+$BS99)*CR99)/O99,0),10)","v":6.9350381106999999},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),U98+(K99-(IF(AND(EE=1,m>$A99),0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)+$BS99)*CS99)/P99,0)","v":7.6827799999999931},{"$f":"IF(OR($A99<n,AND($A99=n,$B99<=1)),V98+(L99-(IF(AND(EE=1,m>$A99),0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)+$BS99)*CT99)/Q99,0)","v":7.6827799999999931},{"$f":"ROUND(R99*M99-(H99-IF(EE=1,0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)*CP99),2)","v":6867.79},{"$f":"ROUND(S99*N99-(I99-IF(EE=1,0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)*CQ99),2)","v":7573.89},{"$f":"ROUND(T99*O99-(J99-IF(EE=1,0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)*CR99),2)","v":8357.5400000000009},{"$f":"ROUND(U99*P99-(K99-IF(EE=1,0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)*CS99),2)","v":7573.89},{"$f":"ROUND(V99*Q99-(L99-IF(EE=1,0,Kosten_Fond!$D99+Kosten_Fond!$F99+Kosten_Fond!$H99)*CT99),2)","v":7573.89},{"$f":"ROUND(W99-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z99,IF(AbschlVar=\"DK_fix\",W99*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB99,Kosten_Fond!$AA99))))*IF(Förderung=\"mit\",CN99,CP99)+AH99,2)","v":6729.33},{"$f":"ROUND(X99-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z99,IF(AbschlVar=\"DK_fix\",X99*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB99,Kosten_Fond!$AA99))))*IF(Förderung=\"mit\",CO99,CQ99)+AH99,2)","v":7435.43},{"$f":"ROUND(Y99-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z99,IF(AbschlVar=\"DK_fix\",Y99*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB99,Kosten_Fond!$AA99))))*CR99+AH99,2)","v":8219.08},{"$f":"ROUND(Z99-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z99,IF(AbschlVar=\"DK_fix\",Z99*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB99,Kosten_Fond!$AA99))))*CS99+AH99,2)","v":7435.43},{"$f":"ROUND(AA99-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z99,IF(AbschlVar=\"DK_fix\",AA99*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB99,Kosten_Fond!$AA99))))*CT99+AH99,2)","v":7435.43},null,null,81,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD99*CP99*$BG$14+IF(Fond!AI99=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD99*CQ99*$BG$14+IF(Fond!AI99=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD99*CR99*$BG$14+IF(Fond!AI99=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD99*CS99*$BG$14+IF(Fond!AI99=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD99*CT99*$BG$14+IF(Fond!AI99=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,10,{"$f":"IF(AND(Fond!$B99<=1,OR($A99<n,AND($A99=n,Fond!$B99<=1))),R98*M99,0)*Kosten_Fond!$J$10","v":0},null,81,0,{"$f":"ROUND((IF(BU99=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU99-1,Kosten_Fond!$C$18:$C$870))*$BX99,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU99-95)))","v":0},{"$f":"ROUND($BW99*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW99*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW99*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW99*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW99*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,81,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF99)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6867.7939077091078,7573.8899999999931,0.47555354012720202]
[{"$f":"IF(Fond!A99<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A99+1)-$B$16)*$B$16,A99,A99+1),0)","v":6},11,{"$f":"Kosten_Fond!T100","v":108.89},{"$f":"Kosten_Fond!U100","v":108.89},{"$f":"Kosten_Fond!V100","v":108.89},{"$f":"Kosten_Fond!W100","v":108.89},{"$f":"Kosten_Fond!X100","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),ROUND(M99*(1+INDEX(Performance_Vektoren!J$5:J$77,$A99+1))^(1/12),10),0)","v":812.09502661869999},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),ROUND(N99*(1+INDEX(Performance_Vektoren!K$5:K$77,$A99+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),ROUND(O99*(1+INDEX(Performance_Vektoren!L$5:L$77,$A99+1))^(1/12),10),0)","v":1223.8298324527},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),ROUND(P99*(1+INDEX(Performance_Vektoren!M$5:M$77,$A99+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),ROUND(Q99*(1+INDEX(Performance_Vektoren!N$5:N$77,$A99+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),R99+(H100-(IF(AND(EE=1,m>$A100),0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)+$BS100)*CP100)/M100,0)","v":8.7032766402569202},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),S99+(I100-(IF(AND(EE=1,m>$A100),0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)+$BS100)*CQ100)/N100,0)","v":7.7916699999999928},{"$f":"ROUND(IF(OR($A100<n,AND($A100=n,$B100<=1)),T99+(J100-(IF(AND(EE=1,m>$A100),0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)+$BS100)*CR100)/O100,0),10)","v":7.0240128987999997},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),U99+(K100-(IF(AND(EE=1,m>$A100),0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)+$BS100)*CS100)/P100,0)","v":7.7916699999999928},{"$f":"IF(OR($A100<n,AND($A100=n,$B100<=1)),V99+(L100-(IF(AND(EE=1,m>$A100),0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)+$BS100)*CT100)/Q100,0)","v":7.7916699999999928},{"$f":"ROUND(R100*M100-(H100-IF(EE=1,0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)*CP100),2)","v":6959},{"$f":"ROUND(S100*N100-(I100-IF(EE=1,0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)*CQ100),2)","v":7682.78},{"$f":"ROUND(T100*O100-(J100-IF(EE=1,0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)*CR100),2)","v":8487.31},{"$f":"ROUND(U100*P100-(K100-IF(EE=1,0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)*CS100),2)","v":7682.78},{"$f":"ROUND(V100*Q100-(L100-IF(EE=1,0,Kosten_Fond!$D100+Kosten_Fond!$F100+Kosten_Fond!$H100)*CT100),2)","v":7682.78},{"$f":"ROUND(W100-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z100,IF(AbschlVar=\"DK_fix\",W100*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB100,Kosten_Fond!$AA100))))*IF(Förderung=\"mit\",CN100,CP100)+AH100,2)","v":6820.54},{"$f":"ROUND(X100-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z100,IF(AbschlVar=\"DK_fix\",X100*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB100,Kosten_Fond!$AA100))))*IF(Förderung=\"mit\",CO100,CQ100)+AH100,2)","v":7544.32},{"$f":"ROUND(Y100-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z100,IF(AbschlVar=\"DK_fix\",Y100*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB100,Kosten_Fond!$AA100))))*CR100+AH100,2)","v":8348.85},{"$f":"ROUND(Z100-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z100,IF(AbschlVar=\"DK_fix\",Z100*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB100,Kosten_Fond!$AA100))))*CS100+AH100,2)","v":7544.32},{"$f":"ROUND(AA100-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z100,IF(AbschlVar=\"DK_fix\",AA100*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB100,Kosten_Fond!$AA100))))*CT100+AH100,2)","v":7544.32},null,null,82,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD100*CP100*$BG$14+IF(Fond!AI100=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD100*CQ100*$BG$14+IF(Fond!AI100=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD100*CR100*$BG$14+IF(Fond!AI100=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD100*CS100*$BG$14+IF(Fond!AI100=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD100*CT100*$BG$14+IF(Fond!AI100=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,11,{"$f":"IF(AND(Fond!$B100<=1,OR($A100<n,AND($A100=n,Fond!$B100<=1))),R99*M100,0)*Kosten_Fond!$J$10","v":0},null,82,0,{"$f":"ROUND((IF(BU100=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU100-1,Kosten_Fond!$C$18:$C$870))*$BX100,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU100-95)))","v":0},{"$f":"ROUND($BW100*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW100*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW100*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW100*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW100*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,82,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF100)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,6958.9976748393528,7682.7799999999934,0.4752836594970159]
[{"$f":"IF(Fond!A100<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A100+1)-$B$16)*$B$16,A100,A100+1),0)","v":6},12,{"$f":"Kosten_Fond!T101","v":108.89},{"$f":"Kosten_Fond!U101","v":108.89},{"$f":"Kosten_Fond!V101","v":108.89},{"$f":"Kosten_Fond!W101","v":108.89},{"$f":"Kosten_Fond!X101","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),ROUND(M100*(1+INDEX(Performance_Vektoren!J$5:J$77,$A100+1))^(1/12),10),0)","v":810.03632624720001},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),ROUND(N100*(1+INDEX(Performance_Vektoren!K$5:K$77,$A100+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),ROUND(O100*(1+INDEX(Performance_Vektoren!L$5:L$77,$A100+1))^(1/12),10),0)","v":1226.8481269749},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),ROUND(P100*(1+INDEX(Performance_Vektoren!M$5:M$77,$A100+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),ROUND(Q100*(1+INDEX(Performance_Vektoren!N$5:N$77,$A100+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),R100+(H101-(IF(AND(EE=1,m>$A101),0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)+$BS101)*CP101)/M101,0)","v":8.8377027103869779},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),S100+(I101-(IF(AND(EE=1,m>$A101),0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)+$BS101)*CQ101)/N101,0)","v":7.9005599999999925},{"$f":"ROUND(IF(OR($A101<n,AND($A101=n,$B101<=1)),T100+(J101-(IF(AND(EE=1,m>$A101),0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)+$BS101)*CR101)/O101,0),10)","v":7.1127687908999997},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),U100+(K101-(IF(AND(EE=1,m>$A101),0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)+$BS101)*CS101)/P101,0)","v":7.9005599999999925},{"$f":"IF(OR($A101<n,AND($A101=n,$B101<=1)),V100+(L101-(IF(AND(EE=1,m>$A101),0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)+$BS101)*CT101)/Q101,0)","v":7.9005599999999925},{"$f":"ROUND(R101*M101-(H101-IF(EE=1,0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)*CP101),2)","v":7049.97},{"$f":"ROUND(S101*N101-(I101-IF(EE=1,0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)*CQ101),2)","v":7791.67},{"$f":"ROUND(T101*O101-(J101-IF(EE=1,0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)*CR101),2)","v":8617.4},{"$f":"ROUND(U101*P101-(K101-IF(EE=1,0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)*CS101),2)","v":7791.67},{"$f":"ROUND(V101*Q101-(L101-IF(EE=1,0,Kosten_Fond!$D101+Kosten_Fond!$F101+Kosten_Fond!$H101)*CT101),2)","v":7791.67},{"$f":"ROUND(W101-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z101,IF(AbschlVar=\"DK_fix\",W101*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB101,Kosten_Fond!$AA101))))*IF(Förderung=\"mit\",CN101,CP101)+AH101,2)","v":6911.51},{"$f":"ROUND(X101-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z101,IF(AbschlVar=\"DK_fix\",X101*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB101,Kosten_Fond!$AA101))))*IF(Förderung=\"mit\",CO101,CQ101)+AH101,2)","v":7653.21},{"$f":"ROUND(Y101-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z101,IF(AbschlVar=\"DK_fix\",Y101*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB101,Kosten_Fond!$AA101))))*CR101+AH101,2)","v":8478.94},{"$f":"ROUND(Z101-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z101,IF(AbschlVar=\"DK_fix\",Z101*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB101,Kosten_Fond!$AA101))))*CS101+AH101,2)","v":7653.21},{"$f":"ROUND(AA101-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z101,IF(AbschlVar=\"DK_fix\",AA101*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB101,Kosten_Fond!$AA101))))*CT101+AH101,2)","v":7653.21},null,null,83,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD101*CP101*$BG$14+IF(Fond!AI101=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD101*CQ101*$BG$14+IF(Fond!AI101=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD101*CR101*$BG$14+IF(Fond!AI101=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD101*CS101*$BG$14+IF(Fond!AI101=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD101*CT101*$BG$14+IF(Fond!AI101=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,6,12,{"$f":"IF(AND(Fond!$B101<=1,OR($A101<n,AND($A101=n,Fond!$B101<=1))),R100*M101,0)*Kosten_Fond!$J$10","v":0},null,83,0,{"$f":"ROUND((IF(BU101=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU101-1,Kosten_Fond!$C$18:$C$870))*$BX101,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU101-95)))","v":0},{"$f":"ROUND($BW101*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW101*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW101*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW101*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW101*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,83,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF101)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7049.9702359867897,7791.6699999999928,0.47501287754520588]
[{"$f":"IF(Fond!A101<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A101+1)-$B$16)*$B$16,A101,A101+1),0)","v":7},1,{"$f":"Kosten_Fond!T102","v":108.89},{"$f":"Kosten_Fond!U102","v":108.89},{"$f":"Kosten_Fond!V102","v":108.89},{"$f":"Kosten_Fond!W102","v":108.89},{"$f":"Kosten_Fond!X102","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),ROUND(M101*(1+INDEX(Performance_Vektoren!J$5:J$77,$A101+1))^(1/12),10),0)","v":807.98284478120001},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),ROUND(N101*(1+INDEX(Performance_Vektoren!K$5:K$77,$A101+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),ROUND(O101*(1+INDEX(Performance_Vektoren!L$5:L$77,$A101+1))^(1/12),10),0)","v":1229.8738654256999},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),ROUND(P101*(1+INDEX(Performance_Vektoren!M$5:M$77,$A101+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),ROUND(Q101*(1+INDEX(Performance_Vektoren!N$5:N$77,$A101+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),R101+(H102-(IF(AND(EE=1,m>$A102),0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)+$BS102)*CP102)/M102,0)","v":8.972470423220642},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),S101+(I102-(IF(AND(EE=1,m>$A102),0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)+$BS102)*CQ102)/N102,0)","v":8.0094499999999922},{"$f":"ROUND(IF(OR($A102<n,AND($A102=n,$B102<=1)),T101+(J102-(IF(AND(EE=1,m>$A102),0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)+$BS102)*CR102)/O102,0),10)","v":7.2013063256000001},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),U101+(K102-(IF(AND(EE=1,m>$A102),0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)+$BS102)*CS102)/P102,0)","v":8.0094499999999922},{"$f":"IF(OR($A102<n,AND($A102=n,$B102<=1)),V101+(L102-(IF(AND(EE=1,m>$A102),0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)+$BS102)*CT102)/Q102,0)","v":8.0094499999999922},{"$f":"ROUND(R102*M102-(H102-IF(EE=1,0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)*CP102),2)","v":7140.71},{"$f":"ROUND(S102*N102-(I102-IF(EE=1,0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)*CQ102),2)","v":7900.56},{"$f":"ROUND(T102*O102-(J102-IF(EE=1,0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)*CR102),2)","v":8747.81},{"$f":"ROUND(U102*P102-(K102-IF(EE=1,0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)*CS102),2)","v":7900.56},{"$f":"ROUND(V102*Q102-(L102-IF(EE=1,0,Kosten_Fond!$D102+Kosten_Fond!$F102+Kosten_Fond!$H102)*CT102),2)","v":7900.56},{"$f":"ROUND(W102-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z102,IF(AbschlVar=\"DK_fix\",W102*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB102,Kosten_Fond!$AA102))))*IF(Förderung=\"mit\",CN102,CP102)+AH102,2)","v":7002.25},{"$f":"ROUND(X102-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z102,IF(AbschlVar=\"DK_fix\",X102*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB102,Kosten_Fond!$AA102))))*IF(Förderung=\"mit\",CO102,CQ102)+AH102,2)","v":7762.1},{"$f":"ROUND(Y102-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z102,IF(AbschlVar=\"DK_fix\",Y102*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB102,Kosten_Fond!$AA102))))*CR102+AH102,2)","v":8609.35},{"$f":"ROUND(Z102-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z102,IF(AbschlVar=\"DK_fix\",Z102*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB102,Kosten_Fond!$AA102))))*CS102+AH102,2)","v":7762.1},{"$f":"ROUND(AA102-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z102,IF(AbschlVar=\"DK_fix\",AA102*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB102,Kosten_Fond!$AA102))))*CT102+AH102,2)","v":7762.1},null,null,84,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD102*CP102*$BG$14+IF(Fond!AI102=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD102*CQ102*$BG$14+IF(Fond!AI102=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD102*CR102*$BG$14+IF(Fond!AI102=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD102*CS102*$BG$14+IF(Fond!AI102=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD102*CT102*$BG$14+IF(Fond!AI102=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,1,{"$f":"IF(AND(Fond!$B102<=1,OR($A102<n,AND($A102=n,Fond!$B102<=1))),R101*M102,0)*Kosten_Fond!$J$10","v":0},null,84,0,{"$f":"ROUND((IF(BU102=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU102-1,Kosten_Fond!$C$18:$C$870))*$BX102,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU102-95)))","v":0},{"$f":"ROUND($BW102*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW102*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW102*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW102*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW102*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,84,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF102)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7140.7121772689925,7900.5599999999922,0.47474123818198988]
[{"$f":"IF(Fond!A102<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A102+1)-$B$16)*$B$16,A102,A102+1),0)","v":7},2,{"$f":"Kosten_Fond!T103","v":108.89},{"$f":"Kosten_Fond!U103","v":108.89},{"$f":"Kosten_Fond!V103","v":108.89},{"$f":"Kosten_Fond!W103","v":108.89},{"$f":"Kosten_Fond!X103","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),ROUND(M102*(1+INDEX(Performance_Vektoren!J$5:J$77,$A102+1))^(1/12),10),0)","v":805.9345689905},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),ROUND(N102*(1+INDEX(Performance_Vektoren!K$5:K$77,$A102+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),ROUND(O102*(1+INDEX(Performance_Vektoren!L$5:L$77,$A102+1))^(1/12),10),0)","v":1232.9070661638},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),ROUND(P102*(1+INDEX(Performance_Vektoren!M$5:M$77,$A102+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),ROUND(Q102*(1+INDEX(Performance_Vektoren!N$5:N$77,$A102+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),R102+(H103-(IF(AND(EE=1,m>$A103),0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)+$BS103)*CP103)/M103,0)","v":9.1075806470399208},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),S102+(I103-(IF(AND(EE=1,m>$A103),0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)+$BS103)*CQ103)/N103,0)","v":8.1183399999999928},{"$f":"ROUND(IF(OR($A103<n,AND($A103=n,$B103<=1)),T102+(J103-(IF(AND(EE=1,m>$A103),0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)+$BS103)*CR103)/O103,0),10)","v":7.2896260399999999},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),U102+(K103-(IF(AND(EE=1,m>$A103),0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)+$BS103)*CS103)/P103,0)","v":8.1183399999999928},{"$f":"IF(OR($A103<n,AND($A103=n,$B103<=1)),V102+(L103-(IF(AND(EE=1,m>$A103),0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)+$BS103)*CT103)/Q103,0)","v":8.1183399999999928},{"$f":"ROUND(R103*M103-(H103-IF(EE=1,0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)*CP103),2)","v":7231.22},{"$f":"ROUND(S103*N103-(I103-IF(EE=1,0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)*CQ103),2)","v":8009.45},{"$f":"ROUND(T103*O103-(J103-IF(EE=1,0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)*CR103),2)","v":8878.5400000000009},{"$f":"ROUND(U103*P103-(K103-IF(EE=1,0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)*CS103),2)","v":8009.45},{"$f":"ROUND(V103*Q103-(L103-IF(EE=1,0,Kosten_Fond!$D103+Kosten_Fond!$F103+Kosten_Fond!$H103)*CT103),2)","v":8009.45},{"$f":"ROUND(W103-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z103,IF(AbschlVar=\"DK_fix\",W103*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB103,Kosten_Fond!$AA103))))*IF(Förderung=\"mit\",CN103,CP103)+AH103,2)","v":7092.76},{"$f":"ROUND(X103-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z103,IF(AbschlVar=\"DK_fix\",X103*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB103,Kosten_Fond!$AA103))))*IF(Förderung=\"mit\",CO103,CQ103)+AH103,2)","v":7870.99},{"$f":"ROUND(Y103-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z103,IF(AbschlVar=\"DK_fix\",Y103*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB103,Kosten_Fond!$AA103))))*CR103+AH103,2)","v":8740.08},{"$f":"ROUND(Z103-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z103,IF(AbschlVar=\"DK_fix\",Z103*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB103,Kosten_Fond!$AA103))))*CS103+AH103,2)","v":7870.99},{"$f":"ROUND(AA103-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z103,IF(AbschlVar=\"DK_fix\",AA103*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB103,Kosten_Fond!$AA103))))*CT103+AH103,2)","v":7870.99},null,null,85,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD103*CP103*$BG$14+IF(Fond!AI103=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD103*CQ103*$BG$14+IF(Fond!AI103=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD103*CR103*$BG$14+IF(Fond!AI103=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD103*CS103*$BG$14+IF(Fond!AI103=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD103*CT103*$BG$14+IF(Fond!AI103=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,2,{"$f":"IF(AND(Fond!$B103<=1,OR($A103<n,AND($A103=n,Fond!$B103<=1))),R102*M103,0)*Kosten_Fond!$J$10","v":0},null,85,0,{"$f":"ROUND((IF(BU103=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU103-1,Kosten_Fond!$C$18:$C$870))*$BX103,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU103-95)))","v":0},{"$f":"ROUND($BW103*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW103*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW103*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW103*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW103*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,85,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF103)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7231.2240833183369,8009.4499999999925,0.474468782928261]
[{"$f":"IF(Fond!A103<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A103+1)-$B$16)*$B$16,A103,A103+1),0)","v":7},3,{"$f":"Kosten_Fond!T104","v":108.89},{"$f":"Kosten_Fond!U104","v":108.89},{"$f":"Kosten_Fond!V104","v":108.89},{"$f":"Kosten_Fond!W104","v":108.89},{"$f":"Kosten_Fond!X104","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),ROUND(M103*(1+INDEX(Performance_Vektoren!J$5:J$77,$A103+1))^(1/12),10),0)","v":803.89148567849998},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),ROUND(N103*(1+INDEX(Performance_Vektoren!K$5:K$77,$A103+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),ROUND(O103*(1+INDEX(Performance_Vektoren!L$5:L$77,$A103+1))^(1/12),10),0)","v":1235.9477475931001},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),ROUND(P103*(1+INDEX(Performance_Vektoren!M$5:M$77,$A103+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),ROUND(Q103*(1+INDEX(Performance_Vektoren!N$5:N$77,$A103+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),R103+(H104-(IF(AND(EE=1,m>$A104),0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)+$BS104)*CP104)/M104,0)","v":9.243034252333544},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),S103+(I104-(IF(AND(EE=1,m>$A104),0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)+$BS104)*CQ104)/N104,0)","v":8.2272299999999934},{"$f":"ROUND(IF(OR($A104<n,AND($A104=n,$B104<=1)),T103+(J104-(IF(AND(EE=1,m>$A104),0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)+$BS104)*CR104)/O104,0),10)","v":7.3777284701000001},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),U103+(K104-(IF(AND(EE=1,m>$A104),0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)+$BS104)*CS104)/P104,0)","v":8.2272299999999934},{"$f":"IF(OR($A104<n,AND($A104=n,$B104<=1)),V103+(L104-(IF(AND(EE=1,m>$A104),0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)+$BS104)*CT104)/Q104,0)","v":8.2272299999999934},{"$f":"ROUND(R104*M104-(H104-IF(EE=1,0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)*CP104),2)","v":7321.51},{"$f":"ROUND(S104*N104-(I104-IF(EE=1,0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)*CQ104),2)","v":8118.34},{"$f":"ROUND(T104*O104-(J104-IF(EE=1,0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)*CR104),2)","v":9009.6},{"$f":"ROUND(U104*P104-(K104-IF(EE=1,0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)*CS104),2)","v":8118.34},{"$f":"ROUND(V104*Q104-(L104-IF(EE=1,0,Kosten_Fond!$D104+Kosten_Fond!$F104+Kosten_Fond!$H104)*CT104),2)","v":8118.34},{"$f":"ROUND(W104-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z104,IF(AbschlVar=\"DK_fix\",W104*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB104,Kosten_Fond!$AA104))))*IF(Förderung=\"mit\",CN104,CP104)+AH104,2)","v":7183.05},{"$f":"ROUND(X104-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z104,IF(AbschlVar=\"DK_fix\",X104*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB104,Kosten_Fond!$AA104))))*IF(Förderung=\"mit\",CO104,CQ104)+AH104,2)","v":7979.88},{"$f":"ROUND(Y104-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z104,IF(AbschlVar=\"DK_fix\",Y104*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB104,Kosten_Fond!$AA104))))*CR104+AH104,2)","v":8871.14},{"$f":"ROUND(Z104-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z104,IF(AbschlVar=\"DK_fix\",Z104*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB104,Kosten_Fond!$AA104))))*CS104+AH104,2)","v":7979.88},{"$f":"ROUND(AA104-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z104,IF(AbschlVar=\"DK_fix\",AA104*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB104,Kosten_Fond!$AA104))))*CT104+AH104,2)","v":7979.88},null,null,86,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD104*CP104*$BG$14+IF(Fond!AI104=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD104*CQ104*$BG$14+IF(Fond!AI104=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD104*CR104*$BG$14+IF(Fond!AI104=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD104*CS104*$BG$14+IF(Fond!AI104=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD104*CT104*$BG$14+IF(Fond!AI104=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,3,{"$f":"IF(AND(Fond!$B104<=1,OR($A104<n,AND($A104=n,Fond!$B104<=1))),R103*M104,0)*Kosten_Fond!$J$10","v":0},null,86,0,{"$f":"ROUND((IF(BU104=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU104-1,Kosten_Fond!$C$18:$C$870))*$BX104,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU104-95)))","v":0},{"$f":"ROUND($BW104*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW104*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW104*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW104*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW104*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,86,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF104)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7321.5065372856761,8118.3399999999929,0.47419555107655881]
[{"$f":"IF(Fond!A104<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A104+1)-$B$16)*$B$16,A104,A104+1),0)","v":7},4,{"$f":"Kosten_Fond!T105","v":108.89},{"$f":"Kosten_Fond!U105","v":108.89},{"$f":"Kosten_Fond!V105","v":108.89},{"$f":"Kosten_Fond!W105","v":108.89},{"$f":"Kosten_Fond!X105","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),ROUND(M104*(1+INDEX(Performance_Vektoren!J$5:J$77,$A104+1))^(1/12),10),0)","v":801.85358168209996},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),ROUND(N104*(1+INDEX(Performance_Vektoren!K$5:K$77,$A104+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),ROUND(O104*(1+INDEX(Performance_Vektoren!L$5:L$77,$A104+1))^(1/12),10),0)","v":1238.9959281631},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),ROUND(P104*(1+INDEX(Performance_Vektoren!M$5:M$77,$A104+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),ROUND(Q104*(1+INDEX(Performance_Vektoren!N$5:N$77,$A104+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),R104+(H105-(IF(AND(EE=1,m>$A105),0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)+$BS105)*CP105)/M105,0)","v":9.3788321118025681},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),S104+(I105-(IF(AND(EE=1,m>$A105),0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)+$BS105)*CQ105)/N105,0)","v":8.336119999999994},{"$f":"ROUND(IF(OR($A105<n,AND($A105=n,$B105<=1)),T104+(J105-(IF(AND(EE=1,m>$A105),0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)+$BS105)*CR105)/O105,0),10)","v":7.4656141504000004},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),U104+(K105-(IF(AND(EE=1,m>$A105),0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)+$BS105)*CS105)/P105,0)","v":8.336119999999994},{"$f":"IF(OR($A105<n,AND($A105=n,$B105<=1)),V104+(L105-(IF(AND(EE=1,m>$A105),0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)+$BS105)*CT105)/Q105,0)","v":8.336119999999994},{"$f":"ROUND(R105*M105-(H105-IF(EE=1,0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)*CP105),2)","v":7411.56},{"$f":"ROUND(S105*N105-(I105-IF(EE=1,0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)*CQ105),2)","v":8227.23},{"$f":"ROUND(T105*O105-(J105-IF(EE=1,0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)*CR105),2)","v":9140.98},{"$f":"ROUND(U105*P105-(K105-IF(EE=1,0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)*CS105),2)","v":8227.23},{"$f":"ROUND(V105*Q105-(L105-IF(EE=1,0,Kosten_Fond!$D105+Kosten_Fond!$F105+Kosten_Fond!$H105)*CT105),2)","v":8227.23},{"$f":"ROUND(W105-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z105,IF(AbschlVar=\"DK_fix\",W105*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB105,Kosten_Fond!$AA105))))*IF(Förderung=\"mit\",CN105,CP105)+AH105,2)","v":7273.1},{"$f":"ROUND(X105-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z105,IF(AbschlVar=\"DK_fix\",X105*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB105,Kosten_Fond!$AA105))))*IF(Förderung=\"mit\",CO105,CQ105)+AH105,2)","v":8088.77},{"$f":"ROUND(Y105-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z105,IF(AbschlVar=\"DK_fix\",Y105*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB105,Kosten_Fond!$AA105))))*CR105+AH105,2)","v":9002.52},{"$f":"ROUND(Z105-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z105,IF(AbschlVar=\"DK_fix\",Z105*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB105,Kosten_Fond!$AA105))))*CS105+AH105,2)","v":8088.77},{"$f":"ROUND(AA105-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z105,IF(AbschlVar=\"DK_fix\",AA105*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB105,Kosten_Fond!$AA105))))*CT105+AH105,2)","v":8088.77},null,null,87,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD105*CP105*$BG$14+IF(Fond!AI105=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD105*CQ105*$BG$14+IF(Fond!AI105=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD105*CR105*$BG$14+IF(Fond!AI105=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD105*CS105*$BG$14+IF(Fond!AI105=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD105*CT105*$BG$14+IF(Fond!AI105=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,4,{"$f":"IF(AND(Fond!$B105<=1,OR($A105<n,AND($A105=n,Fond!$B105<=1))),R104*M105,0)*Kosten_Fond!$J$10","v":0},null,87,0,{"$f":"ROUND((IF(BU105=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU105-1,Kosten_Fond!$C$18:$C$870))*$BX105,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU105-95)))","v":0},{"$f":"ROUND($BW105*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW105*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW105*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW105*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW105*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,87,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF105)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7411.560120843983,8227.2299999999941,0.47392157983919569]
[{"$f":"IF(Fond!A105<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A105+1)-$B$16)*$B$16,A105,A105+1),0)","v":7},5,{"$f":"Kosten_Fond!T106","v":108.89},{"$f":"Kosten_Fond!U106","v":108.89},{"$f":"Kosten_Fond!V106","v":108.89},{"$f":"Kosten_Fond!W106","v":108.89},{"$f":"Kosten_Fond!X106","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),ROUND(M105*(1+INDEX(Performance_Vektoren!J$5:J$77,$A105+1))^(1/12),10),0)","v":799.82084387140003},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),ROUND(N105*(1+INDEX(Performance_Vektoren!K$5:K$77,$A105+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),ROUND(O105*(1+INDEX(Performance_Vektoren!L$5:L$77,$A105+1))^(1/12),10),0)","v":1242.0516263687},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),ROUND(P105*(1+INDEX(Performance_Vektoren!M$5:M$77,$A105+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),ROUND(Q105*(1+INDEX(Performance_Vektoren!N$5:N$77,$A105+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),R105+(H106-(IF(AND(EE=1,m>$A106),0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)+$BS106)*CP106)/M106,0)","v":9.5149751003660263},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),S105+(I106-(IF(AND(EE=1,m>$A106),0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)+$BS106)*CQ106)/N106,0)","v":8.4450099999999946},{"$f":"ROUND(IF(OR($A106<n,AND($A106=n,$B106<=1)),T105+(J106-(IF(AND(EE=1,m>$A106),0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)+$BS106)*CR106)/O106,0),10)","v":7.5532836140999997},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),U105+(K106-(IF(AND(EE=1,m>$A106),0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)+$BS106)*CS106)/P106,0)","v":8.4450099999999946},{"$f":"IF(OR($A106<n,AND($A106=n,$B106<=1)),V105+(L106-(IF(AND(EE=1,m>$A106),0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)+$BS106)*CT106)/Q106,0)","v":8.4450099999999946},{"$f":"ROUND(R106*M106-(H106-IF(EE=1,0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)*CP106),2)","v":7501.39},{"$f":"ROUND(S106*N106-(I106-IF(EE=1,0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)*CQ106),2)","v":8336.1200000000008},{"$f":"ROUND(T106*O106-(J106-IF(EE=1,0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)*CR106),2)","v":9272.68},{"$f":"ROUND(U106*P106-(K106-IF(EE=1,0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)*CS106),2)","v":8336.1200000000008},{"$f":"ROUND(V106*Q106-(L106-IF(EE=1,0,Kosten_Fond!$D106+Kosten_Fond!$F106+Kosten_Fond!$H106)*CT106),2)","v":8336.1200000000008},{"$f":"ROUND(W106-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z106,IF(AbschlVar=\"DK_fix\",W106*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB106,Kosten_Fond!$AA106))))*IF(Förderung=\"mit\",CN106,CP106)+AH106,2)","v":7362.93},{"$f":"ROUND(X106-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z106,IF(AbschlVar=\"DK_fix\",X106*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB106,Kosten_Fond!$AA106))))*IF(Förderung=\"mit\",CO106,CQ106)+AH106,2)","v":8197.66},{"$f":"ROUND(Y106-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z106,IF(AbschlVar=\"DK_fix\",Y106*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB106,Kosten_Fond!$AA106))))*CR106+AH106,2)","v":9134.2199999999993},{"$f":"ROUND(Z106-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z106,IF(AbschlVar=\"DK_fix\",Z106*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB106,Kosten_Fond!$AA106))))*CS106+AH106,2)","v":8197.66},{"$f":"ROUND(AA106-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z106,IF(AbschlVar=\"DK_fix\",AA106*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB106,Kosten_Fond!$AA106))))*CT106+AH106,2)","v":8197.66},null,null,88,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD106*CP106*$BG$14+IF(Fond!AI106=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD106*CQ106*$BG$14+IF(Fond!AI106=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD106*CR106*$BG$14+IF(Fond!AI106=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD106*CS106*$BG$14+IF(Fond!AI106=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD106*CT106*$BG$14+IF(Fond!AI106=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,5,{"$f":"IF(AND(Fond!$B106<=1,OR($A106<n,AND($A106=n,Fond!$B106<=1))),R105*M106,0)*Kosten_Fond!$J$10","v":0},null,88,0,{"$f":"ROUND((IF(BU106=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU106-1,Kosten_Fond!$C$18:$C$870))*$BX106,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU106-95)))","v":0},{"$f":"ROUND($BW106*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW106*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW106*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW106*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW106*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,88,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF106)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7501.3854141901147,8336.1199999999935,0.47364690448465535]
[{"$f":"IF(Fond!A106<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A106+1)-$B$16)*$B$16,A106,A106+1),0)","v":7},6,{"$f":"Kosten_Fond!T107","v":108.89},{"$f":"Kosten_Fond!U107","v":108.89},{"$f":"Kosten_Fond!V107","v":108.89},{"$f":"Kosten_Fond!W107","v":108.89},{"$f":"Kosten_Fond!X107","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),ROUND(M106*(1+INDEX(Performance_Vektoren!J$5:J$77,$A106+1))^(1/12),10),0)","v":797.79325914979995},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),ROUND(N106*(1+INDEX(Performance_Vektoren!K$5:K$77,$A106+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),ROUND(O106*(1+INDEX(Performance_Vektoren!L$5:L$77,$A106+1))^(1/12),10),0)","v":1245.1148607504999},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),ROUND(P106*(1+INDEX(Performance_Vektoren!M$5:M$77,$A106+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),ROUND(Q106*(1+INDEX(Performance_Vektoren!N$5:N$77,$A106+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),R106+(H107-(IF(AND(EE=1,m>$A107),0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)+$BS107)*CP107)/M107,0)","v":9.6514640951665633},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),S106+(I107-(IF(AND(EE=1,m>$A107),0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)+$BS107)*CQ107)/N107,0)","v":8.5538999999999952},{"$f":"ROUND(IF(OR($A107<n,AND($A107=n,$B107<=1)),T106+(J107-(IF(AND(EE=1,m>$A107),0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)+$BS107)*CR107)/O107,0),10)","v":7.6407373932000002},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),U106+(K107-(IF(AND(EE=1,m>$A107),0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)+$BS107)*CS107)/P107,0)","v":8.5538999999999952},{"$f":"IF(OR($A107<n,AND($A107=n,$B107<=1)),V106+(L107-(IF(AND(EE=1,m>$A107),0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)+$BS107)*CT107)/Q107,0)","v":8.5538999999999952},{"$f":"ROUND(R107*M107-(H107-IF(EE=1,0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)*CP107),2)","v":7590.98},{"$f":"ROUND(S107*N107-(I107-IF(EE=1,0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)*CQ107),2)","v":8445.01},{"$f":"ROUND(T107*O107-(J107-IF(EE=1,0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)*CR107),2)","v":9404.7099999999991},{"$f":"ROUND(U107*P107-(K107-IF(EE=1,0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)*CS107),2)","v":8445.01},{"$f":"ROUND(V107*Q107-(L107-IF(EE=1,0,Kosten_Fond!$D107+Kosten_Fond!$F107+Kosten_Fond!$H107)*CT107),2)","v":8445.01},{"$f":"ROUND(W107-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z107,IF(AbschlVar=\"DK_fix\",W107*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB107,Kosten_Fond!$AA107))))*IF(Förderung=\"mit\",CN107,CP107)+AH107,2)","v":7452.52},{"$f":"ROUND(X107-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z107,IF(AbschlVar=\"DK_fix\",X107*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB107,Kosten_Fond!$AA107))))*IF(Förderung=\"mit\",CO107,CQ107)+AH107,2)","v":8306.5499999999993},{"$f":"ROUND(Y107-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z107,IF(AbschlVar=\"DK_fix\",Y107*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB107,Kosten_Fond!$AA107))))*CR107+AH107,2)","v":9266.25},{"$f":"ROUND(Z107-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z107,IF(AbschlVar=\"DK_fix\",Z107*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB107,Kosten_Fond!$AA107))))*CS107+AH107,2)","v":8306.5499999999993},{"$f":"ROUND(AA107-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z107,IF(AbschlVar=\"DK_fix\",AA107*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB107,Kosten_Fond!$AA107))))*CT107+AH107,2)","v":8306.5499999999993},null,null,89,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD107*CP107*$BG$14+IF(Fond!AI107=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD107*CQ107*$BG$14+IF(Fond!AI107=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD107*CR107*$BG$14+IF(Fond!AI107=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD107*CS107*$BG$14+IF(Fond!AI107=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD107*CT107*$BG$14+IF(Fond!AI107=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,6,{"$f":"IF(AND(Fond!$B107<=1,OR($A107<n,AND($A107=n,Fond!$B107<=1))),R106*M107,0)*Kosten_Fond!$J$10","v":0},null,89,0,{"$f":"ROUND((IF(BU107=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU107-1,Kosten_Fond!$C$18:$C$870))*$BX107,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU107-95)))","v":0},{"$f":"ROUND($BW107*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW107*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW107*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW107*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW107*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,89,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF107)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7590.9829960502075,8445.0099999999948,0.47337155846350953]
[{"$f":"IF(Fond!A107<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A107+1)-$B$16)*$B$16,A107,A107+1),0)","v":7},7,{"$f":"Kosten_Fond!T108","v":108.89},{"$f":"Kosten_Fond!U108","v":108.89},{"$f":"Kosten_Fond!V108","v":108.89},{"$f":"Kosten_Fond!W108","v":108.89},{"$f":"Kosten_Fond!X108","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),ROUND(M107*(1+INDEX(Performance_Vektoren!J$5:J$77,$A107+1))^(1/12),10),0)","v":795.77081445409999},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),ROUND(N107*(1+INDEX(Performance_Vektoren!K$5:K$77,$A107+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),ROUND(O107*(1+INDEX(Performance_Vektoren!L$5:L$77,$A107+1))^(1/12),10),0)","v":1248.1856498945999},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),ROUND(P107*(1+INDEX(Performance_Vektoren!M$5:M$77,$A107+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),ROUND(Q107*(1+INDEX(Performance_Vektoren!N$5:N$77,$A107+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),R107+(H108-(IF(AND(EE=1,m>$A108),0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)+$BS108)*CP108)/M108,0)","v":9.7882999755760487},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),S107+(I108-(IF(AND(EE=1,m>$A108),0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)+$BS108)*CQ108)/N108,0)","v":8.6627899999999958},{"$f":"ROUND(IF(OR($A108<n,AND($A108=n,$B108<=1)),T107+(J108-(IF(AND(EE=1,m>$A108),0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)+$BS108)*CR108)/O108,0),10)","v":7.7279760182999997},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),U107+(K108-(IF(AND(EE=1,m>$A108),0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)+$BS108)*CS108)/P108,0)","v":8.6627899999999958},{"$f":"IF(OR($A108<n,AND($A108=n,$B108<=1)),V107+(L108-(IF(AND(EE=1,m>$A108),0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)+$BS108)*CT108)/Q108,0)","v":8.6627899999999958},{"$f":"ROUND(R108*M108-(H108-IF(EE=1,0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)*CP108),2)","v":7680.35},{"$f":"ROUND(S108*N108-(I108-IF(EE=1,0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)*CQ108),2)","v":8553.9},{"$f":"ROUND(T108*O108-(J108-IF(EE=1,0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)*CR108),2)","v":9537.06},{"$f":"ROUND(U108*P108-(K108-IF(EE=1,0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)*CS108),2)","v":8553.9},{"$f":"ROUND(V108*Q108-(L108-IF(EE=1,0,Kosten_Fond!$D108+Kosten_Fond!$F108+Kosten_Fond!$H108)*CT108),2)","v":8553.9},{"$f":"ROUND(W108-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z108,IF(AbschlVar=\"DK_fix\",W108*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB108,Kosten_Fond!$AA108))))*IF(Förderung=\"mit\",CN108,CP108)+AH108,2)","v":7541.89},{"$f":"ROUND(X108-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z108,IF(AbschlVar=\"DK_fix\",X108*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB108,Kosten_Fond!$AA108))))*IF(Förderung=\"mit\",CO108,CQ108)+AH108,2)","v":8415.44},{"$f":"ROUND(Y108-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z108,IF(AbschlVar=\"DK_fix\",Y108*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB108,Kosten_Fond!$AA108))))*CR108+AH108,2)","v":9398.6},{"$f":"ROUND(Z108-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z108,IF(AbschlVar=\"DK_fix\",Z108*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB108,Kosten_Fond!$AA108))))*CS108+AH108,2)","v":8415.44},{"$f":"ROUND(AA108-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z108,IF(AbschlVar=\"DK_fix\",AA108*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB108,Kosten_Fond!$AA108))))*CT108+AH108,2)","v":8415.44},null,null,90,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD108*CP108*$BG$14+IF(Fond!AI108=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD108*CQ108*$BG$14+IF(Fond!AI108=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD108*CR108*$BG$14+IF(Fond!AI108=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD108*CS108*$BG$14+IF(Fond!AI108=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD108*CT108*$BG$14+IF(Fond!AI108=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,7,{"$f":"IF(AND(Fond!$B108<=1,OR($A108<n,AND($A108=n,Fond!$B108<=1))),R107*M108,0)*Kosten_Fond!$J$10","v":0},null,90,0,{"$f":"ROUND((IF(BU108=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU108-1,Kosten_Fond!$C$18:$C$870))*$BX108,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU108-95)))","v":0},{"$f":"ROUND($BW108*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW108*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW108*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW108*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW108*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,90,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF108)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7680.3534436851996,8553.899999999996,0.47309557352467629]
[{"$f":"IF(Fond!A108<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A108+1)-$B$16)*$B$16,A108,A108+1),0)","v":7},8,{"$f":"Kosten_Fond!T109","v":108.89},{"$f":"Kosten_Fond!U109","v":108.89},{"$f":"Kosten_Fond!V109","v":108.89},{"$f":"Kosten_Fond!W109","v":108.89},{"$f":"Kosten_Fond!X109","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),ROUND(M108*(1+INDEX(Performance_Vektoren!J$5:J$77,$A108+1))^(1/12),10),0)","v":793.75349675400003},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),ROUND(N108*(1+INDEX(Performance_Vektoren!K$5:K$77,$A108+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),ROUND(O108*(1+INDEX(Performance_Vektoren!L$5:L$77,$A108+1))^(1/12),10),0)","v":1251.2640124331999},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),ROUND(P108*(1+INDEX(Performance_Vektoren!M$5:M$77,$A108+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),ROUND(Q108*(1+INDEX(Performance_Vektoren!N$5:N$77,$A108+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),R108+(H109-(IF(AND(EE=1,m>$A109),0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)+$BS109)*CP109)/M109,0)","v":9.925483623201286},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),S108+(I109-(IF(AND(EE=1,m>$A109),0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)+$BS109)*CQ109)/N109,0)","v":8.7716799999999964},{"$f":"ROUND(IF(OR($A109<n,AND($A109=n,$B109<=1)),T108+(J109-(IF(AND(EE=1,m>$A109),0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)+$BS109)*CR109)/O109,0),10)","v":7.8150000188000002},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),U108+(K109-(IF(AND(EE=1,m>$A109),0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)+$BS109)*CS109)/P109,0)","v":8.7716799999999964},{"$f":"IF(OR($A109<n,AND($A109=n,$B109<=1)),V108+(L109-(IF(AND(EE=1,m>$A109),0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)+$BS109)*CT109)/Q109,0)","v":8.7716799999999964},{"$f":"ROUND(R109*M109-(H109-IF(EE=1,0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)*CP109),2)","v":7769.5},{"$f":"ROUND(S109*N109-(I109-IF(EE=1,0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)*CQ109),2)","v":8662.7900000000009},{"$f":"ROUND(T109*O109-(J109-IF(EE=1,0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)*CR109),2)","v":9669.74},{"$f":"ROUND(U109*P109-(K109-IF(EE=1,0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)*CS109),2)","v":8662.7900000000009},{"$f":"ROUND(V109*Q109-(L109-IF(EE=1,0,Kosten_Fond!$D109+Kosten_Fond!$F109+Kosten_Fond!$H109)*CT109),2)","v":8662.7900000000009},{"$f":"ROUND(W109-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z109,IF(AbschlVar=\"DK_fix\",W109*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB109,Kosten_Fond!$AA109))))*IF(Förderung=\"mit\",CN109,CP109)+AH109,2)","v":7631.04},{"$f":"ROUND(X109-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z109,IF(AbschlVar=\"DK_fix\",X109*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB109,Kosten_Fond!$AA109))))*IF(Förderung=\"mit\",CO109,CQ109)+AH109,2)","v":8524.33},{"$f":"ROUND(Y109-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z109,IF(AbschlVar=\"DK_fix\",Y109*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB109,Kosten_Fond!$AA109))))*CR109+AH109,2)","v":9531.2800000000007},{"$f":"ROUND(Z109-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z109,IF(AbschlVar=\"DK_fix\",Z109*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB109,Kosten_Fond!$AA109))))*CS109+AH109,2)","v":8524.33},{"$f":"ROUND(AA109-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z109,IF(AbschlVar=\"DK_fix\",AA109*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB109,Kosten_Fond!$AA109))))*CT109+AH109,2)","v":8524.33},null,null,91,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD109*CP109*$BG$14+IF(Fond!AI109=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD109*CQ109*$BG$14+IF(Fond!AI109=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD109*CR109*$BG$14+IF(Fond!AI109=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD109*CS109*$BG$14+IF(Fond!AI109=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD109*CT109*$BG$14+IF(Fond!AI109=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,8,{"$f":"IF(AND(Fond!$B109<=1,OR($A109<n,AND($A109=n,Fond!$B109<=1))),R108*M109,0)*Kosten_Fond!$J$10","v":0},null,91,0,{"$f":"ROUND((IF(BU109=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU109-1,Kosten_Fond!$C$18:$C$870))*$BX109,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU109-95)))","v":0},{"$f":"ROUND($BW109*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW109*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW109*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW109*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW109*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,91,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF109)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7769.4973328905817,8662.7899999999954,0.47281897982268678]
[{"$f":"IF(Fond!A109<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A109+1)-$B$16)*$B$16,A109,A109+1),0)","v":7},9,{"$f":"Kosten_Fond!T110","v":108.89},{"$f":"Kosten_Fond!U110","v":108.89},{"$f":"Kosten_Fond!V110","v":108.89},{"$f":"Kosten_Fond!W110","v":108.89},{"$f":"Kosten_Fond!X110","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),ROUND(M109*(1+INDEX(Performance_Vektoren!J$5:J$77,$A109+1))^(1/12),10),0)","v":791.74129305229997},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),ROUND(N109*(1+INDEX(Performance_Vektoren!K$5:K$77,$A109+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),ROUND(O109*(1+INDEX(Performance_Vektoren!L$5:L$77,$A109+1))^(1/12),10),0)","v":1254.3499670442},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),ROUND(P109*(1+INDEX(Performance_Vektoren!M$5:M$77,$A109+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),ROUND(Q109*(1+INDEX(Performance_Vektoren!N$5:N$77,$A109+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),R109+(H110-(IF(AND(EE=1,m>$A110),0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)+$BS110)*CP110)/M110,0)","v":10.063015921889674},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),S109+(I110-(IF(AND(EE=1,m>$A110),0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)+$BS110)*CQ110)/N110,0)","v":8.880569999999997},{"$f":"ROUND(IF(OR($A110<n,AND($A110=n,$B110<=1)),T109+(J110-(IF(AND(EE=1,m>$A110),0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)+$BS110)*CR110)/O110,0),10)","v":7.9018099226},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),U109+(K110-(IF(AND(EE=1,m>$A110),0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)+$BS110)*CS110)/P110,0)","v":8.880569999999997},{"$f":"IF(OR($A110<n,AND($A110=n,$B110<=1)),V109+(L110-(IF(AND(EE=1,m>$A110),0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)+$BS110)*CT110)/Q110,0)","v":8.880569999999997},{"$f":"ROUND(R110*M110-(H110-IF(EE=1,0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)*CP110),2)","v":7858.42},{"$f":"ROUND(S110*N110-(I110-IF(EE=1,0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)*CQ110),2)","v":8771.68},{"$f":"ROUND(T110*O110-(J110-IF(EE=1,0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)*CR110),2)","v":9802.75},{"$f":"ROUND(U110*P110-(K110-IF(EE=1,0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)*CS110),2)","v":8771.68},{"$f":"ROUND(V110*Q110-(L110-IF(EE=1,0,Kosten_Fond!$D110+Kosten_Fond!$F110+Kosten_Fond!$H110)*CT110),2)","v":8771.68},{"$f":"ROUND(W110-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z110,IF(AbschlVar=\"DK_fix\",W110*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB110,Kosten_Fond!$AA110))))*IF(Förderung=\"mit\",CN110,CP110)+AH110,2)","v":7719.96},{"$f":"ROUND(X110-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z110,IF(AbschlVar=\"DK_fix\",X110*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB110,Kosten_Fond!$AA110))))*IF(Förderung=\"mit\",CO110,CQ110)+AH110,2)","v":8633.2199999999993},{"$f":"ROUND(Y110-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z110,IF(AbschlVar=\"DK_fix\",Y110*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB110,Kosten_Fond!$AA110))))*CR110+AH110,2)","v":9664.2900000000009},{"$f":"ROUND(Z110-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z110,IF(AbschlVar=\"DK_fix\",Z110*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB110,Kosten_Fond!$AA110))))*CS110+AH110,2)","v":8633.2199999999993},{"$f":"ROUND(AA110-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z110,IF(AbschlVar=\"DK_fix\",AA110*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB110,Kosten_Fond!$AA110))))*CT110+AH110,2)","v":8633.2199999999993},null,null,92,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD110*CP110*$BG$14+IF(Fond!AI110=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD110*CQ110*$BG$14+IF(Fond!AI110=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD110*CR110*$BG$14+IF(Fond!AI110=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD110*CS110*$BG$14+IF(Fond!AI110=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD110*CT110*$BG$14+IF(Fond!AI110=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,9,{"$f":"IF(AND(Fond!$B110<=1,OR($A110<n,AND($A110=n,Fond!$B110<=1))),R109*M110,0)*Kosten_Fond!$J$10","v":0},null,92,0,{"$f":"ROUND((IF(BU110=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU110-1,Kosten_Fond!$C$18:$C$870))*$BX110,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU110-95)))","v":0},{"$f":"ROUND($BW110*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW110*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW110*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW110*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW110*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,92,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF110)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7858.4152380028136,8771.6799999999967,0.47254180601713552]
[{"$f":"IF(Fond!A110<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A110+1)-$B$16)*$B$16,A110,A110+1),0)","v":7},10,{"$f":"Kosten_Fond!T111","v":108.89},{"$f":"Kosten_Fond!U111","v":108.89},{"$f":"Kosten_Fond!V111","v":108.89},{"$f":"Kosten_Fond!W111","v":108.89},{"$f":"Kosten_Fond!X111","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),ROUND(M110*(1+INDEX(Performance_Vektoren!J$5:J$77,$A110+1))^(1/12),10),0)","v":789.73419038479994},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),ROUND(N110*(1+INDEX(Performance_Vektoren!K$5:K$77,$A110+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),ROUND(O110*(1+INDEX(Performance_Vektoren!L$5:L$77,$A110+1))^(1/12),10),0)","v":1257.4435324517999},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),ROUND(P110*(1+INDEX(Performance_Vektoren!M$5:M$77,$A110+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),ROUND(Q110*(1+INDEX(Performance_Vektoren!N$5:N$77,$A110+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),R110+(H111-(IF(AND(EE=1,m>$A111),0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)+$BS111)*CP111)/M111,0)","v":10.2008977577349},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),S110+(I111-(IF(AND(EE=1,m>$A111),0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)+$BS111)*CQ111)/N111,0)","v":8.9894599999999976},{"$f":"ROUND(IF(OR($A111<n,AND($A111=n,$B111<=1)),T110+(J111-(IF(AND(EE=1,m>$A111),0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)+$BS111)*CR111)/O111,0),10)","v":7.9884062565000002},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),U110+(K111-(IF(AND(EE=1,m>$A111),0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)+$BS111)*CS111)/P111,0)","v":8.9894599999999976},{"$f":"IF(OR($A111<n,AND($A111=n,$B111<=1)),V110+(L111-(IF(AND(EE=1,m>$A111),0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)+$BS111)*CT111)/Q111,0)","v":8.9894599999999976},{"$f":"ROUND(R111*M111-(H111-IF(EE=1,0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)*CP111),2)","v":7947.11},{"$f":"ROUND(S111*N111-(I111-IF(EE=1,0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)*CQ111),2)","v":8880.57},{"$f":"ROUND(T111*O111-(J111-IF(EE=1,0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)*CR111),2)","v":9936.08},{"$f":"ROUND(U111*P111-(K111-IF(EE=1,0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)*CS111),2)","v":8880.57},{"$f":"ROUND(V111*Q111-(L111-IF(EE=1,0,Kosten_Fond!$D111+Kosten_Fond!$F111+Kosten_Fond!$H111)*CT111),2)","v":8880.57},{"$f":"ROUND(W111-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z111,IF(AbschlVar=\"DK_fix\",W111*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB111,Kosten_Fond!$AA111))))*IF(Förderung=\"mit\",CN111,CP111)+AH111,2)","v":7808.65},{"$f":"ROUND(X111-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z111,IF(AbschlVar=\"DK_fix\",X111*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB111,Kosten_Fond!$AA111))))*IF(Förderung=\"mit\",CO111,CQ111)+AH111,2)","v":8742.11},{"$f":"ROUND(Y111-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z111,IF(AbschlVar=\"DK_fix\",Y111*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB111,Kosten_Fond!$AA111))))*CR111+AH111,2)","v":9797.6200000000008},{"$f":"ROUND(Z111-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z111,IF(AbschlVar=\"DK_fix\",Z111*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB111,Kosten_Fond!$AA111))))*CS111+AH111,2)","v":8742.11},{"$f":"ROUND(AA111-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z111,IF(AbschlVar=\"DK_fix\",AA111*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB111,Kosten_Fond!$AA111))))*CT111+AH111,2)","v":8742.11},null,null,93,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD111*CP111*$BG$14+IF(Fond!AI111=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD111*CQ111*$BG$14+IF(Fond!AI111=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD111*CR111*$BG$14+IF(Fond!AI111=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD111*CS111*$BG$14+IF(Fond!AI111=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD111*CT111*$BG$14+IF(Fond!AI111=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,10,{"$f":"IF(AND(Fond!$B111<=1,OR($A111<n,AND($A111=n,Fond!$B111<=1))),R110*M111,0)*Kosten_Fond!$J$10","v":0},null,93,0,{"$f":"ROUND((IF(BU111=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU111-1,Kosten_Fond!$C$18:$C$870))*$BX111,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU111-95)))","v":0},{"$f":"ROUND($BW111*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW111*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW111*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW111*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW111*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,93,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF111)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,7947.1077319028927,8880.5699999999961,0.47226407936469478]
[{"$f":"IF(Fond!A111<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A111+1)-$B$16)*$B$16,A111,A111+1),0)","v":7},11,{"$f":"Kosten_Fond!T112","v":108.89},{"$f":"Kosten_Fond!U112","v":108.89},{"$f":"Kosten_Fond!V112","v":108.89},{"$f":"Kosten_Fond!W112","v":108.89},{"$f":"Kosten_Fond!X112","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),ROUND(M111*(1+INDEX(Performance_Vektoren!J$5:J$77,$A111+1))^(1/12),10),0)","v":787.73217582020004},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),ROUND(N111*(1+INDEX(Performance_Vektoren!K$5:K$77,$A111+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),ROUND(O111*(1+INDEX(Performance_Vektoren!L$5:L$77,$A111+1))^(1/12),10),0)","v":1260.5447274262999},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),ROUND(P111*(1+INDEX(Performance_Vektoren!M$5:M$77,$A111+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),ROUND(Q111*(1+INDEX(Performance_Vektoren!N$5:N$77,$A111+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),R111+(H112-(IF(AND(EE=1,m>$A112),0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)+$BS112)*CP112)/M112,0)","v":10.339130019082639},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),S111+(I112-(IF(AND(EE=1,m>$A112),0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)+$BS112)*CQ112)/N112,0)","v":9.0983499999999982},{"$f":"ROUND(IF(OR($A112<n,AND($A112=n,$B112<=1)),T111+(J112-(IF(AND(EE=1,m>$A112),0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)+$BS112)*CR112)/O112,0),10)","v":8.0747895458999999},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),U111+(K112-(IF(AND(EE=1,m>$A112),0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)+$BS112)*CS112)/P112,0)","v":9.0983499999999982},{"$f":"IF(OR($A112<n,AND($A112=n,$B112<=1)),V111+(L112-(IF(AND(EE=1,m>$A112),0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)+$BS112)*CT112)/Q112,0)","v":9.0983499999999982},{"$f":"ROUND(R112*M112-(H112-IF(EE=1,0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)*CP112),2)","v":8035.58},{"$f":"ROUND(S112*N112-(I112-IF(EE=1,0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)*CQ112),2)","v":8989.4599999999991},{"$f":"ROUND(T112*O112-(J112-IF(EE=1,0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)*CR112),2)","v":10069.74},{"$f":"ROUND(U112*P112-(K112-IF(EE=1,0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)*CS112),2)","v":8989.4599999999991},{"$f":"ROUND(V112*Q112-(L112-IF(EE=1,0,Kosten_Fond!$D112+Kosten_Fond!$F112+Kosten_Fond!$H112)*CT112),2)","v":8989.4599999999991},{"$f":"ROUND(W112-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z112,IF(AbschlVar=\"DK_fix\",W112*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB112,Kosten_Fond!$AA112))))*IF(Förderung=\"mit\",CN112,CP112)+AH112,2)","v":7897.12},{"$f":"ROUND(X112-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z112,IF(AbschlVar=\"DK_fix\",X112*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB112,Kosten_Fond!$AA112))))*IF(Förderung=\"mit\",CO112,CQ112)+AH112,2)","v":8851},{"$f":"ROUND(Y112-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z112,IF(AbschlVar=\"DK_fix\",Y112*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB112,Kosten_Fond!$AA112))))*CR112+AH112,2)","v":9931.2800000000007},{"$f":"ROUND(Z112-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z112,IF(AbschlVar=\"DK_fix\",Z112*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB112,Kosten_Fond!$AA112))))*CS112+AH112,2)","v":8851},{"$f":"ROUND(AA112-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z112,IF(AbschlVar=\"DK_fix\",AA112*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB112,Kosten_Fond!$AA112))))*CT112+AH112,2)","v":8851},null,null,94,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD112*CP112*$BG$14+IF(Fond!AI112=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD112*CQ112*$BG$14+IF(Fond!AI112=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD112*CR112*$BG$14+IF(Fond!AI112=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD112*CS112*$BG$14+IF(Fond!AI112=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD112*CT112*$BG$14+IF(Fond!AI112=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,11,{"$f":"IF(AND(Fond!$B112<=1,OR($A112<n,AND($A112=n,Fond!$B112<=1))),R111*M112,0)*Kosten_Fond!$J$10","v":0},null,94,0,{"$f":"ROUND((IF(BU112=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU112-1,Kosten_Fond!$C$18:$C$870))*$BX112,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU112-95)))","v":0},{"$f":"ROUND($BW112*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW112*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW112*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW112*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW112*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,94,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF112)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8035.5753860199129,8989.4599999999973,0.47198582580441018]
[{"$f":"IF(Fond!A112<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A112+1)-$B$16)*$B$16,A112,A112+1),0)","v":7},12,{"$f":"Kosten_Fond!T113","v":108.89},{"$f":"Kosten_Fond!U113","v":108.89},{"$f":"Kosten_Fond!V113","v":108.89},{"$f":"Kosten_Fond!W113","v":108.89},{"$f":"Kosten_Fond!X113","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),ROUND(M112*(1+INDEX(Performance_Vektoren!J$5:J$77,$A112+1))^(1/12),10),0)","v":785.73523645980003},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),ROUND(N112*(1+INDEX(Performance_Vektoren!K$5:K$77,$A112+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),ROUND(O112*(1+INDEX(Performance_Vektoren!L$5:L$77,$A112+1))^(1/12),10),0)","v":1263.6535707841999},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),ROUND(P112*(1+INDEX(Performance_Vektoren!M$5:M$77,$A112+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),ROUND(Q112*(1+INDEX(Performance_Vektoren!N$5:N$77,$A112+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),R112+(H113-(IF(AND(EE=1,m>$A113),0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)+$BS113)*CP113)/M113,0)","v":10.477713596536303},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),S112+(I113-(IF(AND(EE=1,m>$A113),0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)+$BS113)*CQ113)/N113,0)","v":9.2072399999999988},{"$f":"ROUND(IF(OR($A113<n,AND($A113=n,$B113<=1)),T112+(J113-(IF(AND(EE=1,m>$A113),0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)+$BS113)*CR113)/O113,0),10)","v":8.1609603149000005},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),U112+(K113-(IF(AND(EE=1,m>$A113),0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)+$BS113)*CS113)/P113,0)","v":9.2072399999999988},{"$f":"IF(OR($A113<n,AND($A113=n,$B113<=1)),V112+(L113-(IF(AND(EE=1,m>$A113),0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)+$BS113)*CT113)/Q113,0)","v":9.2072399999999988},{"$f":"ROUND(R113*M113-(H113-IF(EE=1,0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)*CP113),2)","v":8123.82},{"$f":"ROUND(S113*N113-(I113-IF(EE=1,0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)*CQ113),2)","v":9098.35},{"$f":"ROUND(T113*O113-(J113-IF(EE=1,0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)*CR113),2)","v":10203.74},{"$f":"ROUND(U113*P113-(K113-IF(EE=1,0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)*CS113),2)","v":9098.35},{"$f":"ROUND(V113*Q113-(L113-IF(EE=1,0,Kosten_Fond!$D113+Kosten_Fond!$F113+Kosten_Fond!$H113)*CT113),2)","v":9098.35},{"$f":"ROUND(W113-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z113,IF(AbschlVar=\"DK_fix\",W113*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB113,Kosten_Fond!$AA113))))*IF(Förderung=\"mit\",CN113,CP113)+AH113,2)","v":7985.36},{"$f":"ROUND(X113-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z113,IF(AbschlVar=\"DK_fix\",X113*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB113,Kosten_Fond!$AA113))))*IF(Förderung=\"mit\",CO113,CQ113)+AH113,2)","v":8959.89},{"$f":"ROUND(Y113-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z113,IF(AbschlVar=\"DK_fix\",Y113*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB113,Kosten_Fond!$AA113))))*CR113+AH113,2)","v":10065.280000000001},{"$f":"ROUND(Z113-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z113,IF(AbschlVar=\"DK_fix\",Z113*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB113,Kosten_Fond!$AA113))))*CS113+AH113,2)","v":8959.89},{"$f":"ROUND(AA113-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z113,IF(AbschlVar=\"DK_fix\",AA113*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB113,Kosten_Fond!$AA113))))*CT113+AH113,2)","v":8959.89},null,null,95,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD113*CP113*$BG$14+IF(Fond!AI113=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD113*CQ113*$BG$14+IF(Fond!AI113=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD113*CR113*$BG$14+IF(Fond!AI113=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD113*CS113*$BG$14+IF(Fond!AI113=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD113*CT113*$BG$14+IF(Fond!AI113=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,7,12,{"$f":"IF(AND(Fond!$B113<=1,OR($A113<n,AND($A113=n,Fond!$B113<=1))),R112*M113,0)*Kosten_Fond!$J$10","v":0},null,95,0,{"$f":"ROUND((IF(BU113=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU113-1,Kosten_Fond!$C$18:$C$870))*$BX113,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU113-95)))","v":0},{"$f":"ROUND($BW113*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW113*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW113*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW113*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW113*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,95,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF113)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8123.8187703325139,9098.3499999999985,0.47170707003678175]
[{"$f":"IF(Fond!A113<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A113+1)-$B$16)*$B$16,A113,A113+1),0)","v":8},1,{"$f":"Kosten_Fond!T114","v":108.89},{"$f":"Kosten_Fond!U114","v":108.89},{"$f":"Kosten_Fond!V114","v":108.89},{"$f":"Kosten_Fond!W114","v":108.89},{"$f":"Kosten_Fond!X114","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),ROUND(M113*(1+INDEX(Performance_Vektoren!J$5:J$77,$A113+1))^(1/12),10),0)","v":783.7433594378},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),ROUND(N113*(1+INDEX(Performance_Vektoren!K$5:K$77,$A113+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),ROUND(O113*(1+INDEX(Performance_Vektoren!L$5:L$77,$A113+1))^(1/12),10),0)","v":1266.7700813885001},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),ROUND(P113*(1+INDEX(Performance_Vektoren!M$5:M$77,$A113+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),ROUND(Q113*(1+INDEX(Performance_Vektoren!N$5:N$77,$A113+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),R113+(H114-(IF(AND(EE=1,m>$A114),0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)+$BS114)*CP114)/M114,0)","v":10.616649382962754},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),S113+(I114-(IF(AND(EE=1,m>$A114),0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)+$BS114)*CQ114)/N114,0)","v":9.3161299999999994},{"$f":"ROUND(IF(OR($A114<n,AND($A114=n,$B114<=1)),T113+(J114-(IF(AND(EE=1,m>$A114),0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)+$BS114)*CR114)/O114,0),10)","v":8.2469190864000002},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),U113+(K114-(IF(AND(EE=1,m>$A114),0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)+$BS114)*CS114)/P114,0)","v":9.3161299999999994},{"$f":"IF(OR($A114<n,AND($A114=n,$B114<=1)),V113+(L114-(IF(AND(EE=1,m>$A114),0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)+$BS114)*CT114)/Q114,0)","v":9.3161299999999994},{"$f":"ROUND(R114*M114-(H114-IF(EE=1,0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)*CP114),2)","v":8211.84},{"$f":"ROUND(S114*N114-(I114-IF(EE=1,0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)*CQ114),2)","v":9207.24},{"$f":"ROUND(T114*O114-(J114-IF(EE=1,0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)*CR114),2)","v":10338.06},{"$f":"ROUND(U114*P114-(K114-IF(EE=1,0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)*CS114),2)","v":9207.24},{"$f":"ROUND(V114*Q114-(L114-IF(EE=1,0,Kosten_Fond!$D114+Kosten_Fond!$F114+Kosten_Fond!$H114)*CT114),2)","v":9207.24},{"$f":"ROUND(W114-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z114,IF(AbschlVar=\"DK_fix\",W114*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB114,Kosten_Fond!$AA114))))*IF(Förderung=\"mit\",CN114,CP114)+AH114,2)","v":8073.38},{"$f":"ROUND(X114-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z114,IF(AbschlVar=\"DK_fix\",X114*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB114,Kosten_Fond!$AA114))))*IF(Förderung=\"mit\",CO114,CQ114)+AH114,2)","v":9068.7800000000007},{"$f":"ROUND(Y114-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z114,IF(AbschlVar=\"DK_fix\",Y114*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB114,Kosten_Fond!$AA114))))*CR114+AH114,2)","v":10199.6},{"$f":"ROUND(Z114-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z114,IF(AbschlVar=\"DK_fix\",Z114*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB114,Kosten_Fond!$AA114))))*CS114+AH114,2)","v":9068.7800000000007},{"$f":"ROUND(AA114-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z114,IF(AbschlVar=\"DK_fix\",AA114*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB114,Kosten_Fond!$AA114))))*CT114+AH114,2)","v":9068.7800000000007},null,null,96,{"$f":"IF(AI114>n,0,INDEX($W$18:$W$870,AI114*$AJ$15+1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD114*CP114*$BG$14+IF(Fond!AI114=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD114*CQ114*$BG$14+IF(Fond!AI114=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD114*CR114*$BG$14+IF(Fond!AI114=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD114*CS114*$BG$14+IF(Fond!AI114=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD114*CT114*$BG$14+IF(Fond!AI114=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,8,1,{"$f":"IF(AND(Fond!$B114<=1,OR($A114<n,AND($A114=n,Fond!$B114<=1))),R113*M114,0)*Kosten_Fond!$J$10","v":0},null,96,0,{"$f":"ROUND((IF(BU114=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU114-1,Kosten_Fond!$C$18:$C$870))*$BX114,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU114-95)))","v":0},{"$f":"ROUND($BW114*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW114*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW114*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW114*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW114*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,96,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF114)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8211.8384533764747,9207.239999999998,0.4714278355973941]
[{"$f":"IF(Fond!A114<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A114+1)-$B$16)*$B$16,A114,A114+1),0)","v":8},2,{"$f":"Kosten_Fond!T115","v":108.89},{"$f":"Kosten_Fond!U115","v":108.89},{"$f":"Kosten_Fond!V115","v":108.89},{"$f":"Kosten_Fond!W115","v":108.89},{"$f":"Kosten_Fond!X115","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),ROUND(M114*(1+INDEX(Performance_Vektoren!J$5:J$77,$A114+1))^(1/12),10),0)","v":781.75653192089999},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),ROUND(N114*(1+INDEX(Performance_Vektoren!K$5:K$77,$A114+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),ROUND(O114*(1+INDEX(Performance_Vektoren!L$5:L$77,$A114+1))^(1/12),10),0)","v":1269.8942781487001},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),ROUND(P114*(1+INDEX(Performance_Vektoren!M$5:M$77,$A114+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),ROUND(Q114*(1+INDEX(Performance_Vektoren!N$5:N$77,$A114+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),R114+(H115-(IF(AND(EE=1,m>$A115),0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)+$BS115)*CP115)/M115,0)","v":10.755938273498071},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),S114+(I115-(IF(AND(EE=1,m>$A115),0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)+$BS115)*CQ115)/N115,0)","v":9.42502},{"$f":"ROUND(IF(OR($A115<n,AND($A115=n,$B115<=1)),T114+(J115-(IF(AND(EE=1,m>$A115),0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)+$BS115)*CR115)/O115,0),10)","v":8.3326663819999993},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),U114+(K115-(IF(AND(EE=1,m>$A115),0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)+$BS115)*CS115)/P115,0)","v":9.42502},{"$f":"IF(OR($A115<n,AND($A115=n,$B115<=1)),V114+(L115-(IF(AND(EE=1,m>$A115),0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)+$BS115)*CT115)/Q115,0)","v":9.42502},{"$f":"ROUND(R115*M115-(H115-IF(EE=1,0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)*CP115),2)","v":8299.64},{"$f":"ROUND(S115*N115-(I115-IF(EE=1,0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)*CQ115),2)","v":9316.1299999999992},{"$f":"ROUND(T115*O115-(J115-IF(EE=1,0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)*CR115),2)","v":10472.719999999999},{"$f":"ROUND(U115*P115-(K115-IF(EE=1,0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)*CS115),2)","v":9316.1299999999992},{"$f":"ROUND(V115*Q115-(L115-IF(EE=1,0,Kosten_Fond!$D115+Kosten_Fond!$F115+Kosten_Fond!$H115)*CT115),2)","v":9316.1299999999992},{"$f":"ROUND(W115-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z115,IF(AbschlVar=\"DK_fix\",W115*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB115,Kosten_Fond!$AA115))))*IF(Förderung=\"mit\",CN115,CP115)+AH115,2)","v":8161.18},{"$f":"ROUND(X115-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z115,IF(AbschlVar=\"DK_fix\",X115*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB115,Kosten_Fond!$AA115))))*IF(Förderung=\"mit\",CO115,CQ115)+AH115,2)","v":9177.67},{"$f":"ROUND(Y115-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z115,IF(AbschlVar=\"DK_fix\",Y115*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB115,Kosten_Fond!$AA115))))*CR115+AH115,2)","v":10334.26},{"$f":"ROUND(Z115-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z115,IF(AbschlVar=\"DK_fix\",Z115*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB115,Kosten_Fond!$AA115))))*CS115+AH115,2)","v":9177.67},{"$f":"ROUND(AA115-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z115,IF(AbschlVar=\"DK_fix\",AA115*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB115,Kosten_Fond!$AA115))))*CT115+AH115,2)","v":9177.67},null,null,97,{"$f":"IF(AI115>n,0,INDEX($W$18:$W$870,AI115*$AJ$15+1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD115*CP115*$BG$14+IF(Fond!AI115=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD115*CQ115*$BG$14+IF(Fond!AI115=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD115*CR115*$BG$14+IF(Fond!AI115=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD115*CS115*$BG$14+IF(Fond!AI115=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD115*CT115*$BG$14+IF(Fond!AI115=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,8,2,{"$f":"IF(AND(Fond!$B115<=1,OR($A115<n,AND($A115=n,Fond!$B115<=1))),R114*M115,0)*Kosten_Fond!$J$10","v":0},null,97,0,{"$f":"ROUND((IF(BU115=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU115-1,Kosten_Fond!$C$18:$C$870))*$BX115,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU115-95)))","v":0},{"$f":"ROUND($BW115*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW115*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW115*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW115*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW115*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,97,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF115)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8299.6350022451243,9316.1299999999992,0.47114814492514734]
[{"$f":"IF(Fond!A115<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A115+1)-$B$16)*$B$16,A115,A115+1),0)","v":8},3,{"$f":"Kosten_Fond!T116","v":108.89},{"$f":"Kosten_Fond!U116","v":108.89},{"$f":"Kosten_Fond!V116","v":108.89},{"$f":"Kosten_Fond!W116","v":108.89},{"$f":"Kosten_Fond!X116","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),ROUND(M115*(1+INDEX(Performance_Vektoren!J$5:J$77,$A115+1))^(1/12),10),0)","v":779.77474110829996},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),ROUND(N115*(1+INDEX(Performance_Vektoren!K$5:K$77,$A115+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),ROUND(O115*(1+INDEX(Performance_Vektoren!L$5:L$77,$A115+1))^(1/12),10),0)","v":1273.0261800209},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),ROUND(P115*(1+INDEX(Performance_Vektoren!M$5:M$77,$A115+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),ROUND(Q115*(1+INDEX(Performance_Vektoren!N$5:N$77,$A115+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),R115+(H116-(IF(AND(EE=1,m>$A116),0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)+$BS116)*CP116)/M116,0)","v":10.895581165553326},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),S115+(I116-(IF(AND(EE=1,m>$A116),0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)+$BS116)*CQ116)/N116,0)","v":9.5339100000000006},{"$f":"ROUND(IF(OR($A116<n,AND($A116=n,$B116<=1)),T115+(J116-(IF(AND(EE=1,m>$A116),0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)+$BS116)*CR116)/O116,0),10)","v":8.4182027219000002},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),U115+(K116-(IF(AND(EE=1,m>$A116),0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)+$BS116)*CS116)/P116,0)","v":9.5339100000000006},{"$f":"IF(OR($A116<n,AND($A116=n,$B116<=1)),V115+(L116-(IF(AND(EE=1,m>$A116),0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)+$BS116)*CT116)/Q116,0)","v":9.5339100000000006},{"$f":"ROUND(R116*M116-(H116-IF(EE=1,0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)*CP116),2)","v":8387.2099999999991},{"$f":"ROUND(S116*N116-(I116-IF(EE=1,0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)*CQ116),2)","v":9425.02},{"$f":"ROUND(T116*O116-(J116-IF(EE=1,0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)*CR116),2)","v":10607.7},{"$f":"ROUND(U116*P116-(K116-IF(EE=1,0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)*CS116),2)","v":9425.02},{"$f":"ROUND(V116*Q116-(L116-IF(EE=1,0,Kosten_Fond!$D116+Kosten_Fond!$F116+Kosten_Fond!$H116)*CT116),2)","v":9425.02},{"$f":"ROUND(W116-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z116,IF(AbschlVar=\"DK_fix\",W116*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB116,Kosten_Fond!$AA116))))*IF(Förderung=\"mit\",CN116,CP116)+AH116,2)","v":8248.75},{"$f":"ROUND(X116-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z116,IF(AbschlVar=\"DK_fix\",X116*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB116,Kosten_Fond!$AA116))))*IF(Förderung=\"mit\",CO116,CQ116)+AH116,2)","v":9286.56},{"$f":"ROUND(Y116-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z116,IF(AbschlVar=\"DK_fix\",Y116*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB116,Kosten_Fond!$AA116))))*CR116+AH116,2)","v":10469.24},{"$f":"ROUND(Z116-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z116,IF(AbschlVar=\"DK_fix\",Z116*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB116,Kosten_Fond!$AA116))))*CS116+AH116,2)","v":9286.56},{"$f":"ROUND(AA116-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z116,IF(AbschlVar=\"DK_fix\",AA116*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB116,Kosten_Fond!$AA116))))*CT116+AH116,2)","v":9286.56},null,null,98,{"$f":"IF(AI116>n,0,INDEX($W$18:$W$870,AI116*$AJ$15+1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD116*CP116*$BG$14+IF(Fond!AI116=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD116*CQ116*$BG$14+IF(Fond!AI116=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD116*CR116*$BG$14+IF(Fond!AI116=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD116*CS116*$BG$14+IF(Fond!AI116=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD116*CT116*$BG$14+IF(Fond!AI116=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,8,3,{"$f":"IF(AND(Fond!$B116<=1,OR($A116<n,AND($A116=n,Fond!$B116<=1))),R115*M116,0)*Kosten_Fond!$J$10","v":0},null,98,0,{"$f":"ROUND((IF(BU116=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU116-1,Kosten_Fond!$C$18:$C$870))*$BX116,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU116-95)))","v":0},{"$f":"ROUND($BW116*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW116*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW116*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW116*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW116*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,98,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF116)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8387.2089825938128,9425.02,0.47086801942585793]
[{"$f":"IF(Fond!A116<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A116+1)-$B$16)*$B$16,A116,A116+1),0)","v":8},4,{"$f":"Kosten_Fond!T117","v":108.89},{"$f":"Kosten_Fond!U117","v":108.89},{"$f":"Kosten_Fond!V117","v":108.89},{"$f":"Kosten_Fond!W117","v":108.89},{"$f":"Kosten_Fond!X117","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),ROUND(M116*(1+INDEX(Performance_Vektoren!J$5:J$77,$A116+1))^(1/12),10),0)","v":777.79797423169998},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),ROUND(N116*(1+INDEX(Performance_Vektoren!K$5:K$77,$A116+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),ROUND(O116*(1+INDEX(Performance_Vektoren!L$5:L$77,$A116+1))^(1/12),10),0)","v":1276.1658060079999},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),ROUND(P116*(1+INDEX(Performance_Vektoren!M$5:M$77,$A116+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),ROUND(Q116*(1+INDEX(Performance_Vektoren!N$5:N$77,$A116+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),R116+(H117-(IF(AND(EE=1,m>$A117),0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)+$BS117)*CP117)/M117,0)","v":11.03557895882035},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),S116+(I117-(IF(AND(EE=1,m>$A117),0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)+$BS117)*CQ117)/N117,0)","v":9.6428000000000011},{"$f":"ROUND(IF(OR($A117<n,AND($A117=n,$B117<=1)),T116+(J117-(IF(AND(EE=1,m>$A117),0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)+$BS117)*CR117)/O117,0),10)","v":8.5035286250999995},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),U116+(K117-(IF(AND(EE=1,m>$A117),0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)+$BS117)*CS117)/P117,0)","v":9.6428000000000011},{"$f":"IF(OR($A117<n,AND($A117=n,$B117<=1)),V116+(L117-(IF(AND(EE=1,m>$A117),0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)+$BS117)*CT117)/Q117,0)","v":9.6428000000000011},{"$f":"ROUND(R117*M117-(H117-IF(EE=1,0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)*CP117),2)","v":8474.56},{"$f":"ROUND(S117*N117-(I117-IF(EE=1,0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)*CQ117),2)","v":9533.91},{"$f":"ROUND(T117*O117-(J117-IF(EE=1,0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)*CR117),2)","v":10743.02},{"$f":"ROUND(U117*P117-(K117-IF(EE=1,0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)*CS117),2)","v":9533.91},{"$f":"ROUND(V117*Q117-(L117-IF(EE=1,0,Kosten_Fond!$D117+Kosten_Fond!$F117+Kosten_Fond!$H117)*CT117),2)","v":9533.91},{"$f":"ROUND(W117-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z117,IF(AbschlVar=\"DK_fix\",W117*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB117,Kosten_Fond!$AA117))))*IF(Förderung=\"mit\",CN117,CP117)+AH117,2)","v":8336.1},{"$f":"ROUND(X117-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z117,IF(AbschlVar=\"DK_fix\",X117*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB117,Kosten_Fond!$AA117))))*IF(Förderung=\"mit\",CO117,CQ117)+AH117,2)","v":9395.4500000000007},{"$f":"ROUND(Y117-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z117,IF(AbschlVar=\"DK_fix\",Y117*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB117,Kosten_Fond!$AA117))))*CR117+AH117,2)","v":10604.56},{"$f":"ROUND(Z117-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z117,IF(AbschlVar=\"DK_fix\",Z117*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB117,Kosten_Fond!$AA117))))*CS117+AH117,2)","v":9395.4500000000007},{"$f":"ROUND(AA117-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z117,IF(AbschlVar=\"DK_fix\",AA117*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB117,Kosten_Fond!$AA117))))*CT117+AH117,2)","v":9395.4500000000007},null,null,99,{"$f":"IF(AI117>n,0,INDEX($W$18:$W$870,AI117*$AJ$15+1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD117*CP117*$BG$14+IF(Fond!AI117=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD117*CQ117*$BG$14+IF(Fond!AI117=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD117*CR117*$BG$14+IF(Fond!AI117=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD117*CS117*$BG$14+IF(Fond!AI117=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD117*CT117*$BG$14+IF(Fond!AI117=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,8,4,{"$f":"IF(AND(Fond!$B117<=1,OR($A117<n,AND($A117=n,Fond!$B117<=1))),R116*M117,0)*Kosten_Fond!$J$10","v":0},null,99,0,{"$f":"ROUND((IF(BU117=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU117-1,Kosten_Fond!$C$18:$C$870))*$BX117,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU117-95)))","v":0},{"$f":"ROUND($BW117*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW117*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW117*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW117*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW117*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,99,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF117)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8474.5609586444407,9533.91,0.47058747953148544]
[{"$f":"IF(Fond!A117<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A117+1)-$B$16)*$B$16,A117,A117+1),0)","v":8},5,{"$f":"Kosten_Fond!T118","v":108.89},{"$f":"Kosten_Fond!U118","v":108.89},{"$f":"Kosten_Fond!V118","v":108.89},{"$f":"Kosten_Fond!W118","v":108.89},{"$f":"Kosten_Fond!X118","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),ROUND(M117*(1+INDEX(Performance_Vektoren!J$5:J$77,$A117+1))^(1/12),10),0)","v":775.82621855529999},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),ROUND(N117*(1+INDEX(Performance_Vektoren!K$5:K$77,$A117+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),ROUND(O117*(1+INDEX(Performance_Vektoren!L$5:L$77,$A117+1))^(1/12),10),0)","v":1279.3131751598},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),ROUND(P117*(1+INDEX(Performance_Vektoren!M$5:M$77,$A117+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),ROUND(Q117*(1+INDEX(Performance_Vektoren!N$5:N$77,$A117+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),R117+(H118-(IF(AND(EE=1,m>$A118),0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)+$BS118)*CP118)/M118,0)","v":11.175932555277516},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),S117+(I118-(IF(AND(EE=1,m>$A118),0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)+$BS118)*CQ118)/N118,0)","v":9.7516900000000017},{"$f":"ROUND(IF(OR($A118<n,AND($A118=n,$B118<=1)),T117+(J118-(IF(AND(EE=1,m>$A118),0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)+$BS118)*CR118)/O118,0),10)","v":8.5886446092999993},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),U117+(K118-(IF(AND(EE=1,m>$A118),0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)+$BS118)*CS118)/P118,0)","v":9.7516900000000017},{"$f":"IF(OR($A118<n,AND($A118=n,$B118<=1)),V117+(L118-(IF(AND(EE=1,m>$A118),0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)+$BS118)*CT118)/Q118,0)","v":9.7516900000000017},{"$f":"ROUND(R118*M118-(H118-IF(EE=1,0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)*CP118),2)","v":8561.69},{"$f":"ROUND(S118*N118-(I118-IF(EE=1,0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)*CQ118),2)","v":9642.7999999999993},{"$f":"ROUND(T118*O118-(J118-IF(EE=1,0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)*CR118),2)","v":10878.68},{"$f":"ROUND(U118*P118-(K118-IF(EE=1,0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)*CS118),2)","v":9642.7999999999993},{"$f":"ROUND(V118*Q118-(L118-IF(EE=1,0,Kosten_Fond!$D118+Kosten_Fond!$F118+Kosten_Fond!$H118)*CT118),2)","v":9642.7999999999993},{"$f":"ROUND(W118-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z118,IF(AbschlVar=\"DK_fix\",W118*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB118,Kosten_Fond!$AA118))))*IF(Förderung=\"mit\",CN118,CP118)+AH118,2)","v":8423.23},{"$f":"ROUND(X118-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z118,IF(AbschlVar=\"DK_fix\",X118*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB118,Kosten_Fond!$AA118))))*IF(Förderung=\"mit\",CO118,CQ118)+AH118,2)","v":9504.34},{"$f":"ROUND(Y118-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z118,IF(AbschlVar=\"DK_fix\",Y118*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB118,Kosten_Fond!$AA118))))*CR118+AH118,2)","v":10740.22},{"$f":"ROUND(Z118-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z118,IF(AbschlVar=\"DK_fix\",Z118*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB118,Kosten_Fond!$AA118))))*CS118+AH118,2)","v":9504.34},{"$f":"ROUND(AA118-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z118,IF(AbschlVar=\"DK_fix\",AA118*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB118,Kosten_Fond!$AA118))))*CT118+AH118,2)","v":9504.34},null,null,100,{"$f":"IF(AI118>n,0,INDEX($W$18:$W$870,AI118*$AJ$15+1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"Kosten_Fond!AD118*CP118*$BG$14+IF(Fond!AI118=n,-Fond!$AT$18,0)","v":0},{"$f":"Kosten_Fond!AD118*CQ118*$BG$14+IF(Fond!AI118=n,-Fond!$AU$18,0)","v":0},{"$f":"Kosten_Fond!AD118*CR118*$BG$14+IF(Fond!AI118=n,-Fond!$AV$18,0)","v":0},{"$f":"Kosten_Fond!AD118*CS118*$BG$14+IF(Fond!AI118=n,-Fond!$AW$18,0)","v":0},{"$f":"Kosten_Fond!AD118*CT118*$BG$14+IF(Fond!AI118=n,-Fond!$AX$18,0)","v":0},null,null,null,null,null,null,8,5,{"$f":"IF(AND(Fond!$B118<=1,OR($A118<n,AND($A118=n,Fond!$B118<=1))),R117*M118,0)*Kosten_Fond!$J$10","v":0},null,100,0,{"$f":"ROUND((IF(BU118=1,$I$3,0)+SUMIF(Kosten_Fond!$A$18:$A$870,$BU118-1,Kosten_Fond!$C$18:$C$870))*$BX118,2)","v":0},{"$f":"INDEX(Performance_Vektoren!$H$5:$H$77,MAX(1,MIN(71,(Maske!$B$6-1)/100+$BU118-95)))","v":0},{"$f":"ROUND($BW118*(1-1/(1+Kosten_Fond!F$8)),2)","v":0},{"$f":"ROUND($BW118*(1-1/(1+Kosten_Fond!G$8)),2)","v":0},{"$f":"ROUND($BW118*(1-1/(1+Kosten_Fond!H$8)),2)","v":0},{"$f":"ROUND($BW118*(1-1/(1+Kosten_Fond!I$8)),2)","v":0},{"$f":"ROUND($BW118*(1-1/(1+Kosten_Fond!J$8)),2)","v":0},null,null,100,{"$f":"IF(m>0,0,(Kosten_Fond!$C$18*Kosten_Fond!$B$4*IF(ProvEinr>1,1-ProvEinr/100,1)+($I$3+$I$4)*Kosten!$F$32)*MAX((5-CF118)/5,0)*MIN(n/Kosten_je_Tarif!$AJ$3,1))","v":0},0,0,0,0,0,null,0.3,0.7,1,1,1,1,1,8561.6914931900264,9642.8000000000011,0.47030654475533146]
[{"$f":"IF(Fond!A118<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A118+1)-$B$16)*$B$16,A118,A118+1),0)","v":8},6,{"$f":"Kosten_Fond!T119","v":108.89},{"$f":"Kosten_Fond!U119","v":108.89},{"$f":"Kosten_Fond!V119","v":108.89},{"$f":"Kosten_Fond!W119","v":108.89},{"$f":"Kosten_Fond!X119","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),ROUND(M118*(1+INDEX(Performance_Vektoren!J$5:J$77,$A118+1))^(1/12),10),0)","v":773.85946137539997},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),ROUND(N118*(1+INDEX(Performance_Vektoren!K$5:K$77,$A118+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),ROUND(O118*(1+INDEX(Performance_Vektoren!L$5:L$77,$A118+1))^(1/12),10),0)","v":1282.4683065730001},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),ROUND(P118*(1+INDEX(Performance_Vektoren!M$5:M$77,$A118+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),ROUND(Q118*(1+INDEX(Performance_Vektoren!N$5:N$77,$A118+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),R118+(H119-(IF(AND(EE=1,m>$A119),0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)+$BS119)*CP119)/M119,0)","v":11.316642859195577},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),S118+(I119-(IF(AND(EE=1,m>$A119),0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)+$BS119)*CQ119)/N119,0)","v":9.8605800000000023},{"$f":"ROUND(IF(OR($A119<n,AND($A119=n,$B119<=1)),T118+(J119-(IF(AND(EE=1,m>$A119),0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)+$BS119)*CR119)/O119,0),10)","v":8.6735511909999996},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),U118+(K119-(IF(AND(EE=1,m>$A119),0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)+$BS119)*CS119)/P119,0)","v":9.8605800000000023},{"$f":"IF(OR($A119<n,AND($A119=n,$B119<=1)),V118+(L119-(IF(AND(EE=1,m>$A119),0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)+$BS119)*CT119)/Q119,0)","v":9.8605800000000023},{"$f":"ROUND(R119*M119-(H119-IF(EE=1,0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)*CP119),2)","v":8648.6},{"$f":"ROUND(S119*N119-(I119-IF(EE=1,0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)*CQ119),2)","v":9751.69},{"$f":"ROUND(T119*O119-(J119-IF(EE=1,0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)*CR119),2)","v":11014.66},{"$f":"ROUND(U119*P119-(K119-IF(EE=1,0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)*CS119),2)","v":9751.69},{"$f":"ROUND(V119*Q119-(L119-IF(EE=1,0,Kosten_Fond!$D119+Kosten_Fond!$F119+Kosten_Fond!$H119)*CT119),2)","v":9751.69},{"$f":"ROUND(W119-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z119,IF(AbschlVar=\"DK_fix\",W119*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB119,Kosten_Fond!$AA119))))*IF(Förderung=\"mit\",CN119,CP119)+AH119,2)","v":8510.14},{"$f":"ROUND(X119-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z119,IF(AbschlVar=\"DK_fix\",X119*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB119,Kosten_Fond!$AA119))))*IF(Förderung=\"mit\",CO119,CQ119)+AH119,2)","v":9613.23},{"$f":"ROUND(Y119-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z119,IF(AbschlVar=\"DK_fix\",Y119*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB119,Kosten_Fond!$AA119))))*CR119+AH119,2)","v":10876.2},{"$f":"ROUND(Z119-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z119,IF(AbschlVar=\"DK_fix\",Z119*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB119,Kosten_Fond!$AA119))))*CS119+AH119,2)","v":9613.23},{"$f":"ROUND(AA119-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z119,IF(AbschlVar=\"DK_fix\",AA119*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB119,Kosten_Fond!$AA119))))*CT119+AH119,2)","v":9613.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6,{"$f":"IF(AND(Fond!$B119<=1,OR($A119<n,AND($A119=n,Fond!$B119<=1))),R118*M119,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,8648.6011475948562,9751.6900000000023,0.47002523374339839]
[{"$f":"IF(Fond!A119<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A119+1)-$B$16)*$B$16,A119,A119+1),0)","v":8},7,{"$f":"Kosten_Fond!T120","v":108.89},{"$f":"Kosten_Fond!U120","v":108.89},{"$f":"Kosten_Fond!V120","v":108.89},{"$f":"Kosten_Fond!W120","v":108.89},{"$f":"Kosten_Fond!X120","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),ROUND(M119*(1+INDEX(Performance_Vektoren!J$5:J$77,$A119+1))^(1/12),10),0)","v":771.89769002050002},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),ROUND(N119*(1+INDEX(Performance_Vektoren!K$5:K$77,$A119+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),ROUND(O119*(1+INDEX(Performance_Vektoren!L$5:L$77,$A119+1))^(1/12),10),0)","v":1285.6312193914},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),ROUND(P119*(1+INDEX(Performance_Vektoren!M$5:M$77,$A119+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),ROUND(Q119*(1+INDEX(Performance_Vektoren!N$5:N$77,$A119+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),R119+(H120-(IF(AND(EE=1,m>$A120),0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)+$BS120)*CP120)/M120,0)","v":11.457710777143495},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),S119+(I120-(IF(AND(EE=1,m>$A120),0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)+$BS120)*CQ120)/N120,0)","v":9.9694700000000029},{"$f":"ROUND(IF(OR($A120<n,AND($A120=n,$B120<=1)),T119+(J120-(IF(AND(EE=1,m>$A120),0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)+$BS120)*CR120)/O120,0),10)","v":8.7582488853000005},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),U119+(K120-(IF(AND(EE=1,m>$A120),0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)+$BS120)*CS120)/P120,0)","v":9.9694700000000029},{"$f":"IF(OR($A120<n,AND($A120=n,$B120<=1)),V119+(L120-(IF(AND(EE=1,m>$A120),0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)+$BS120)*CT120)/Q120,0)","v":9.9694700000000029},{"$f":"ROUND(R120*M120-(H120-IF(EE=1,0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)*CP120),2)","v":8735.2900000000009},{"$f":"ROUND(S120*N120-(I120-IF(EE=1,0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)*CQ120),2)","v":9860.58},{"$f":"ROUND(T120*O120-(J120-IF(EE=1,0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)*CR120),2)","v":11150.99},{"$f":"ROUND(U120*P120-(K120-IF(EE=1,0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)*CS120),2)","v":9860.58},{"$f":"ROUND(V120*Q120-(L120-IF(EE=1,0,Kosten_Fond!$D120+Kosten_Fond!$F120+Kosten_Fond!$H120)*CT120),2)","v":9860.58},{"$f":"ROUND(W120-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z120,IF(AbschlVar=\"DK_fix\",W120*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB120,Kosten_Fond!$AA120))))*IF(Förderung=\"mit\",CN120,CP120)+AH120,2)","v":8596.83},{"$f":"ROUND(X120-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z120,IF(AbschlVar=\"DK_fix\",X120*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB120,Kosten_Fond!$AA120))))*IF(Förderung=\"mit\",CO120,CQ120)+AH120,2)","v":9722.1200000000008},{"$f":"ROUND(Y120-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z120,IF(AbschlVar=\"DK_fix\",Y120*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB120,Kosten_Fond!$AA120))))*CR120+AH120,2)","v":11012.53},{"$f":"ROUND(Z120-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z120,IF(AbschlVar=\"DK_fix\",Z120*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB120,Kosten_Fond!$AA120))))*CS120+AH120,2)","v":9722.1200000000008},{"$f":"ROUND(AA120-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z120,IF(AbschlVar=\"DK_fix\",AA120*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB120,Kosten_Fond!$AA120))))*CT120+AH120,2)","v":9722.1200000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,7,{"$f":"IF(AND(Fond!$B120<=1,OR($A120<n,AND($A120=n,Fond!$B120<=1))),R119*M120,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,8735.2904818000516,9860.5800000000017,0.46974356432248537]
[{"$f":"IF(Fond!A120<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A120+1)-$B$16)*$B$16,A120,A120+1),0)","v":8},8,{"$f":"Kosten_Fond!T121","v":108.89},{"$f":"Kosten_Fond!U121","v":108.89},{"$f":"Kosten_Fond!V121","v":108.89},{"$f":"Kosten_Fond!W121","v":108.89},{"$f":"Kosten_Fond!X121","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),ROUND(M120*(1+INDEX(Performance_Vektoren!J$5:J$77,$A120+1))^(1/12),10),0)","v":769.94089185140001},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),ROUND(N120*(1+INDEX(Performance_Vektoren!K$5:K$77,$A120+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),ROUND(O120*(1+INDEX(Performance_Vektoren!L$5:L$77,$A120+1))^(1/12),10),0)","v":1288.8019328061},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),ROUND(P120*(1+INDEX(Performance_Vektoren!M$5:M$77,$A120+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),ROUND(Q120*(1+INDEX(Performance_Vektoren!N$5:N$77,$A120+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),R120+(H121-(IF(AND(EE=1,m>$A121),0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)+$BS121)*CP121)/M121,0)","v":11.599137217994251},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),S120+(I121-(IF(AND(EE=1,m>$A121),0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)+$BS121)*CQ121)/N121,0)","v":10.078360000000004},{"$f":"ROUND(IF(OR($A121<n,AND($A121=n,$B121<=1)),T120+(J121-(IF(AND(EE=1,m>$A121),0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)+$BS121)*CR121)/O121,0),10)","v":8.8427382060999999},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),U120+(K121-(IF(AND(EE=1,m>$A121),0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)+$BS121)*CS121)/P121,0)","v":10.078360000000004},{"$f":"IF(OR($A121<n,AND($A121=n,$B121<=1)),V120+(L121-(IF(AND(EE=1,m>$A121),0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)+$BS121)*CT121)/Q121,0)","v":10.078360000000004},{"$f":"ROUND(R121*M121-(H121-IF(EE=1,0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)*CP121),2)","v":8821.76},{"$f":"ROUND(S121*N121-(I121-IF(EE=1,0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)*CQ121),2)","v":9969.4699999999993},{"$f":"ROUND(T121*O121-(J121-IF(EE=1,0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)*CR121),2)","v":11287.65},{"$f":"ROUND(U121*P121-(K121-IF(EE=1,0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)*CS121),2)","v":9969.4699999999993},{"$f":"ROUND(V121*Q121-(L121-IF(EE=1,0,Kosten_Fond!$D121+Kosten_Fond!$F121+Kosten_Fond!$H121)*CT121),2)","v":9969.4699999999993},{"$f":"ROUND(W121-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z121,IF(AbschlVar=\"DK_fix\",W121*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB121,Kosten_Fond!$AA121))))*IF(Förderung=\"mit\",CN121,CP121)+AH121,2)","v":8683.2999999999993},{"$f":"ROUND(X121-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z121,IF(AbschlVar=\"DK_fix\",X121*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB121,Kosten_Fond!$AA121))))*IF(Förderung=\"mit\",CO121,CQ121)+AH121,2)","v":9831.01},{"$f":"ROUND(Y121-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z121,IF(AbschlVar=\"DK_fix\",Y121*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB121,Kosten_Fond!$AA121))))*CR121+AH121,2)","v":11149.19},{"$f":"ROUND(Z121-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z121,IF(AbschlVar=\"DK_fix\",Z121*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB121,Kosten_Fond!$AA121))))*CS121+AH121,2)","v":9831.01},{"$f":"ROUND(AA121-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z121,IF(AbschlVar=\"DK_fix\",AA121*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB121,Kosten_Fond!$AA121))))*CT121+AH121,2)","v":9831.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,{"$f":"IF(AND(Fond!$B121<=1,OR($A121<n,AND($A121=n,Fond!$B121<=1))),R120*M121,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,8821.7600543292592,9969.470000000003,0.46946155354512503]
[{"$f":"IF(Fond!A121<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A121+1)-$B$16)*$B$16,A121,A121+1),0)","v":8},9,{"$f":"Kosten_Fond!T122","v":108.89},{"$f":"Kosten_Fond!U122","v":108.89},{"$f":"Kosten_Fond!V122","v":108.89},{"$f":"Kosten_Fond!W122","v":108.89},{"$f":"Kosten_Fond!X122","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),ROUND(M121*(1+INDEX(Performance_Vektoren!J$5:J$77,$A121+1))^(1/12),10),0)","v":767.9890542608},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),ROUND(N121*(1+INDEX(Performance_Vektoren!K$5:K$77,$A121+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),ROUND(O121*(1+INDEX(Performance_Vektoren!L$5:L$77,$A121+1))^(1/12),10),0)","v":1291.9804660555001},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),ROUND(P121*(1+INDEX(Performance_Vektoren!M$5:M$77,$A121+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),ROUND(Q121*(1+INDEX(Performance_Vektoren!N$5:N$77,$A121+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),R121+(H122-(IF(AND(EE=1,m>$A122),0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)+$BS122)*CP122)/M122,0)","v":11.740923092930721},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),S121+(I122-(IF(AND(EE=1,m>$A122),0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)+$BS122)*CQ122)/N122,0)","v":10.187250000000004},{"$f":"ROUND(IF(OR($A122<n,AND($A122=n,$B122<=1)),T121+(J122-(IF(AND(EE=1,m>$A122),0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)+$BS122)*CR122)/O122,0),10)","v":8.9270196660999996},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),U121+(K122-(IF(AND(EE=1,m>$A122),0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)+$BS122)*CS122)/P122,0)","v":10.187250000000004},{"$f":"IF(OR($A122<n,AND($A122=n,$B122<=1)),V121+(L122-(IF(AND(EE=1,m>$A122),0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)+$BS122)*CT122)/Q122,0)","v":10.187250000000004},{"$f":"ROUND(R122*M122-(H122-IF(EE=1,0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)*CP122),2)","v":8908.01},{"$f":"ROUND(S122*N122-(I122-IF(EE=1,0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)*CQ122),2)","v":10078.36},{"$f":"ROUND(T122*O122-(J122-IF(EE=1,0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)*CR122),2)","v":11424.65},{"$f":"ROUND(U122*P122-(K122-IF(EE=1,0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)*CS122),2)","v":10078.36},{"$f":"ROUND(V122*Q122-(L122-IF(EE=1,0,Kosten_Fond!$D122+Kosten_Fond!$F122+Kosten_Fond!$H122)*CT122),2)","v":10078.36},{"$f":"ROUND(W122-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z122,IF(AbschlVar=\"DK_fix\",W122*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB122,Kosten_Fond!$AA122))))*IF(Förderung=\"mit\",CN122,CP122)+AH122,2)","v":8769.5499999999993},{"$f":"ROUND(X122-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z122,IF(AbschlVar=\"DK_fix\",X122*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB122,Kosten_Fond!$AA122))))*IF(Förderung=\"mit\",CO122,CQ122)+AH122,2)","v":9939.9},{"$f":"ROUND(Y122-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z122,IF(AbschlVar=\"DK_fix\",Y122*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB122,Kosten_Fond!$AA122))))*CR122+AH122,2)","v":11286.19},{"$f":"ROUND(Z122-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z122,IF(AbschlVar=\"DK_fix\",Z122*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB122,Kosten_Fond!$AA122))))*CS122+AH122,2)","v":9939.9},{"$f":"ROUND(AA122-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z122,IF(AbschlVar=\"DK_fix\",AA122*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB122,Kosten_Fond!$AA122))))*CT122+AH122,2)","v":9939.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9,{"$f":"IF(AND(Fond!$B122<=1,OR($A122<n,AND($A122=n,Fond!$B122<=1))),R121*M122,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,8908.0104222886512,10078.360000000004,0.46917921773143523]
[{"$f":"IF(Fond!A122<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A122+1)-$B$16)*$B$16,A122,A122+1),0)","v":8},10,{"$f":"Kosten_Fond!T123","v":108.89},{"$f":"Kosten_Fond!U123","v":108.89},{"$f":"Kosten_Fond!V123","v":108.89},{"$f":"Kosten_Fond!W123","v":108.89},{"$f":"Kosten_Fond!X123","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),ROUND(M122*(1+INDEX(Performance_Vektoren!J$5:J$77,$A122+1))^(1/12),10),0)","v":766.04216467339995},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),ROUND(N122*(1+INDEX(Performance_Vektoren!K$5:K$77,$A122+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),ROUND(O122*(1+INDEX(Performance_Vektoren!L$5:L$77,$A122+1))^(1/12),10),0)","v":1295.1668384253001},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),ROUND(P122*(1+INDEX(Performance_Vektoren!M$5:M$77,$A122+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),ROUND(Q122*(1+INDEX(Performance_Vektoren!N$5:N$77,$A122+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),R122+(H123-(IF(AND(EE=1,m>$A123),0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)+$BS123)*CP123)/M123,0)","v":11.883069315451547},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),S122+(I123-(IF(AND(EE=1,m>$A123),0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)+$BS123)*CQ123)/N123,0)","v":10.296140000000005},{"$f":"ROUND(IF(OR($A123<n,AND($A123=n,$B123<=1)),T122+(J123-(IF(AND(EE=1,m>$A123),0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)+$BS123)*CR123)/O123,0),10)","v":9.0110937766999992},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),U122+(K123-(IF(AND(EE=1,m>$A123),0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)+$BS123)*CS123)/P123,0)","v":10.296140000000005},{"$f":"IF(OR($A123<n,AND($A123=n,$B123<=1)),V122+(L123-(IF(AND(EE=1,m>$A123),0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)+$BS123)*CT123)/Q123,0)","v":10.296140000000005},{"$f":"ROUND(R123*M123-(H123-IF(EE=1,0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)*CP123),2)","v":8994.0400000000009},{"$f":"ROUND(S123*N123-(I123-IF(EE=1,0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)*CQ123),2)","v":10187.25},{"$f":"ROUND(T123*O123-(J123-IF(EE=1,0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)*CR123),2)","v":11561.98},{"$f":"ROUND(U123*P123-(K123-IF(EE=1,0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)*CS123),2)","v":10187.25},{"$f":"ROUND(V123*Q123-(L123-IF(EE=1,0,Kosten_Fond!$D123+Kosten_Fond!$F123+Kosten_Fond!$H123)*CT123),2)","v":10187.25},{"$f":"ROUND(W123-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z123,IF(AbschlVar=\"DK_fix\",W123*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB123,Kosten_Fond!$AA123))))*IF(Förderung=\"mit\",CN123,CP123)+AH123,2)","v":8855.58},{"$f":"ROUND(X123-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z123,IF(AbschlVar=\"DK_fix\",X123*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB123,Kosten_Fond!$AA123))))*IF(Förderung=\"mit\",CO123,CQ123)+AH123,2)","v":10048.790000000001},{"$f":"ROUND(Y123-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z123,IF(AbschlVar=\"DK_fix\",Y123*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB123,Kosten_Fond!$AA123))))*CR123+AH123,2)","v":11423.52},{"$f":"ROUND(Z123-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z123,IF(AbschlVar=\"DK_fix\",Z123*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB123,Kosten_Fond!$AA123))))*CS123+AH123,2)","v":10048.790000000001},{"$f":"ROUND(AA123-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z123,IF(AbschlVar=\"DK_fix\",AA123*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB123,Kosten_Fond!$AA123))))*CT123+AH123,2)","v":10048.790000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,10,{"$f":"IF(AND(Fond!$B123<=1,OR($A123<n,AND($A123=n,Fond!$B123<=1))),R122*M123,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,8994.0421413725599,10187.250000000004,0.46889657250843425]
[{"$f":"IF(Fond!A123<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A123+1)-$B$16)*$B$16,A123,A123+1),0)","v":8},11,{"$f":"Kosten_Fond!T124","v":108.89},{"$f":"Kosten_Fond!U124","v":108.89},{"$f":"Kosten_Fond!V124","v":108.89},{"$f":"Kosten_Fond!W124","v":108.89},{"$f":"Kosten_Fond!X124","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),ROUND(M123*(1+INDEX(Performance_Vektoren!J$5:J$77,$A123+1))^(1/12),10),0)","v":764.10021054569995},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),ROUND(N123*(1+INDEX(Performance_Vektoren!K$5:K$77,$A123+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),ROUND(O123*(1+INDEX(Performance_Vektoren!L$5:L$77,$A123+1))^(1/12),10),0)","v":1298.3610692489999},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),ROUND(P123*(1+INDEX(Performance_Vektoren!M$5:M$77,$A123+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),ROUND(Q123*(1+INDEX(Performance_Vektoren!N$5:N$77,$A123+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),R123+(H124-(IF(AND(EE=1,m>$A124),0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)+$BS124)*CP124)/M124,0)","v":12.02557680137703},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),S123+(I124-(IF(AND(EE=1,m>$A124),0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)+$BS124)*CQ124)/N124,0)","v":10.405030000000005},{"$f":"ROUND(IF(OR($A124<n,AND($A124=n,$B124<=1)),T123+(J124-(IF(AND(EE=1,m>$A124),0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)+$BS124)*CR124)/O124,0),10)","v":9.094961048},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),U123+(K124-(IF(AND(EE=1,m>$A124),0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)+$BS124)*CS124)/P124,0)","v":10.405030000000005},{"$f":"IF(OR($A124<n,AND($A124=n,$B124<=1)),V123+(L124-(IF(AND(EE=1,m>$A124),0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)+$BS124)*CT124)/Q124,0)","v":10.405030000000005},{"$f":"ROUND(R124*M124-(H124-IF(EE=1,0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)*CP124),2)","v":9079.86},{"$f":"ROUND(S124*N124-(I124-IF(EE=1,0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)*CQ124),2)","v":10296.14},{"$f":"ROUND(T124*O124-(J124-IF(EE=1,0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)*CR124),2)","v":11699.65},{"$f":"ROUND(U124*P124-(K124-IF(EE=1,0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)*CS124),2)","v":10296.14},{"$f":"ROUND(V124*Q124-(L124-IF(EE=1,0,Kosten_Fond!$D124+Kosten_Fond!$F124+Kosten_Fond!$H124)*CT124),2)","v":10296.14},{"$f":"ROUND(W124-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z124,IF(AbschlVar=\"DK_fix\",W124*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB124,Kosten_Fond!$AA124))))*IF(Förderung=\"mit\",CN124,CP124)+AH124,2)","v":8941.4},{"$f":"ROUND(X124-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z124,IF(AbschlVar=\"DK_fix\",X124*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB124,Kosten_Fond!$AA124))))*IF(Förderung=\"mit\",CO124,CQ124)+AH124,2)","v":10157.68},{"$f":"ROUND(Y124-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z124,IF(AbschlVar=\"DK_fix\",Y124*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB124,Kosten_Fond!$AA124))))*CR124+AH124,2)","v":11561.19},{"$f":"ROUND(Z124-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z124,IF(AbschlVar=\"DK_fix\",Z124*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB124,Kosten_Fond!$AA124))))*CS124+AH124,2)","v":10157.68},{"$f":"ROUND(AA124-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z124,IF(AbschlVar=\"DK_fix\",AA124*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB124,Kosten_Fond!$AA124))))*CT124+AH124,2)","v":10157.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,11,{"$f":"IF(AND(Fond!$B124<=1,OR($A124<n,AND($A124=n,Fond!$B124<=1))),R123*M124,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9079.8557658656737,10296.140000000005,0.46861363284675578]
[{"$f":"IF(Fond!A124<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A124+1)-$B$16)*$B$16,A124,A124+1),0)","v":8},12,{"$f":"Kosten_Fond!T125","v":108.89},{"$f":"Kosten_Fond!U125","v":108.89},{"$f":"Kosten_Fond!V125","v":108.89},{"$f":"Kosten_Fond!W125","v":108.89},{"$f":"Kosten_Fond!X125","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),ROUND(M124*(1+INDEX(Performance_Vektoren!J$5:J$77,$A124+1))^(1/12),10),0)","v":762.16317936610005},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),ROUND(N124*(1+INDEX(Performance_Vektoren!K$5:K$77,$A124+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),ROUND(O124*(1+INDEX(Performance_Vektoren!L$5:L$77,$A124+1))^(1/12),10),0)","v":1301.5631779076},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),ROUND(P124*(1+INDEX(Performance_Vektoren!M$5:M$77,$A124+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),ROUND(Q124*(1+INDEX(Performance_Vektoren!N$5:N$77,$A124+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),R124+(H125-(IF(AND(EE=1,m>$A125),0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)+$BS125)*CP125)/M125,0)","v":12.168446468855016},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),S124+(I125-(IF(AND(EE=1,m>$A125),0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)+$BS125)*CQ125)/N125,0)","v":10.513920000000006},{"$f":"ROUND(IF(OR($A125<n,AND($A125=n,$B125<=1)),T124+(J125-(IF(AND(EE=1,m>$A125),0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)+$BS125)*CR125)/O125,0),10)","v":9.1786219887999998},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),U124+(K125-(IF(AND(EE=1,m>$A125),0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)+$BS125)*CS125)/P125,0)","v":10.513920000000006},{"$f":"IF(OR($A125<n,AND($A125=n,$B125<=1)),V124+(L125-(IF(AND(EE=1,m>$A125),0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)+$BS125)*CT125)/Q125,0)","v":10.513920000000006},{"$f":"ROUND(R125*M125-(H125-IF(EE=1,0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)*CP125),2)","v":9165.4500000000007},{"$f":"ROUND(S125*N125-(I125-IF(EE=1,0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)*CQ125),2)","v":10405.030000000001},{"$f":"ROUND(T125*O125-(J125-IF(EE=1,0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)*CR125),2)","v":11837.67},{"$f":"ROUND(U125*P125-(K125-IF(EE=1,0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)*CS125),2)","v":10405.030000000001},{"$f":"ROUND(V125*Q125-(L125-IF(EE=1,0,Kosten_Fond!$D125+Kosten_Fond!$F125+Kosten_Fond!$H125)*CT125),2)","v":10405.030000000001},{"$f":"ROUND(W125-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z125,IF(AbschlVar=\"DK_fix\",W125*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB125,Kosten_Fond!$AA125))))*IF(Förderung=\"mit\",CN125,CP125)+AH125,2)","v":9026.99},{"$f":"ROUND(X125-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z125,IF(AbschlVar=\"DK_fix\",X125*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB125,Kosten_Fond!$AA125))))*IF(Förderung=\"mit\",CO125,CQ125)+AH125,2)","v":10266.57},{"$f":"ROUND(Y125-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z125,IF(AbschlVar=\"DK_fix\",Y125*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB125,Kosten_Fond!$AA125))))*CR125+AH125,2)","v":11699.21},{"$f":"ROUND(Z125-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z125,IF(AbschlVar=\"DK_fix\",Z125*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB125,Kosten_Fond!$AA125))))*CS125+AH125,2)","v":10266.57},{"$f":"ROUND(AA125-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z125,IF(AbschlVar=\"DK_fix\",AA125*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB125,Kosten_Fond!$AA125))))*CT125+AH125,2)","v":10266.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,12,{"$f":"IF(AND(Fond!$B125<=1,OR($A125<n,AND($A125=n,Fond!$B125<=1))),R124*M125,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9165.4518486487323,10405.030000000006,0.46833041309514661]
[{"$f":"IF(Fond!A125<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A125+1)-$B$16)*$B$16,A125,A125+1),0)","v":9},1,{"$f":"Kosten_Fond!T126","v":108.89},{"$f":"Kosten_Fond!U126","v":108.89},{"$f":"Kosten_Fond!V126","v":108.89},{"$f":"Kosten_Fond!W126","v":108.89},{"$f":"Kosten_Fond!X126","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),ROUND(M125*(1+INDEX(Performance_Vektoren!J$5:J$77,$A125+1))^(1/12),10),0)","v":760.23105865469995},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),ROUND(N125*(1+INDEX(Performance_Vektoren!K$5:K$77,$A125+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),ROUND(O125*(1+INDEX(Performance_Vektoren!L$5:L$77,$A125+1))^(1/12),10),0)","v":1304.7731838300001},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),ROUND(P125*(1+INDEX(Performance_Vektoren!M$5:M$77,$A125+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),ROUND(Q125*(1+INDEX(Performance_Vektoren!N$5:N$77,$A125+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),R125+(H126-(IF(AND(EE=1,m>$A126),0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)+$BS126)*CP126)/M126,0)","v":12.311679238366816},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),S125+(I126-(IF(AND(EE=1,m>$A126),0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)+$BS126)*CQ126)/N126,0)","v":10.622810000000007},{"$f":"ROUND(IF(OR($A126<n,AND($A126=n,$B126<=1)),T125+(J126-(IF(AND(EE=1,m>$A126),0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)+$BS126)*CR126)/O126,0),10)","v":9.2620771067999996},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),U125+(K126-(IF(AND(EE=1,m>$A126),0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)+$BS126)*CS126)/P126,0)","v":10.622810000000007},{"$f":"IF(OR($A126<n,AND($A126=n,$B126<=1)),V125+(L126-(IF(AND(EE=1,m>$A126),0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)+$BS126)*CT126)/Q126,0)","v":10.622810000000007},{"$f":"ROUND(R126*M126-(H126-IF(EE=1,0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)*CP126),2)","v":9250.83},{"$f":"ROUND(S126*N126-(I126-IF(EE=1,0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)*CQ126),2)","v":10513.92},{"$f":"ROUND(T126*O126-(J126-IF(EE=1,0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)*CR126),2)","v":11976.02},{"$f":"ROUND(U126*P126-(K126-IF(EE=1,0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)*CS126),2)","v":10513.92},{"$f":"ROUND(V126*Q126-(L126-IF(EE=1,0,Kosten_Fond!$D126+Kosten_Fond!$F126+Kosten_Fond!$H126)*CT126),2)","v":10513.92},{"$f":"ROUND(W126-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z126,IF(AbschlVar=\"DK_fix\",W126*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB126,Kosten_Fond!$AA126))))*IF(Förderung=\"mit\",CN126,CP126)+AH126,2)","v":9112.3700000000008},{"$f":"ROUND(X126-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z126,IF(AbschlVar=\"DK_fix\",X126*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB126,Kosten_Fond!$AA126))))*IF(Förderung=\"mit\",CO126,CQ126)+AH126,2)","v":10375.459999999999},{"$f":"ROUND(Y126-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z126,IF(AbschlVar=\"DK_fix\",Y126*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB126,Kosten_Fond!$AA126))))*CR126+AH126,2)","v":11837.56},{"$f":"ROUND(Z126-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z126,IF(AbschlVar=\"DK_fix\",Z126*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB126,Kosten_Fond!$AA126))))*CS126+AH126,2)","v":10375.459999999999},{"$f":"ROUND(AA126-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z126,IF(AbschlVar=\"DK_fix\",AA126*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB126,Kosten_Fond!$AA126))))*CT126+AH126,2)","v":10375.459999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1,{"$f":"IF(AND(Fond!$B126<=1,OR($A126<n,AND($A126=n,Fond!$B126<=1))),R125*M126,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9250.8309412006947,10513.920000000006,0.46804692701271711]
[{"$f":"IF(Fond!A126<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A126+1)-$B$16)*$B$16,A126,A126+1),0)","v":9},2,{"$f":"Kosten_Fond!T127","v":108.89},{"$f":"Kosten_Fond!U127","v":108.89},{"$f":"Kosten_Fond!V127","v":108.89},{"$f":"Kosten_Fond!W127","v":108.89},{"$f":"Kosten_Fond!X127","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),ROUND(M126*(1+INDEX(Performance_Vektoren!J$5:J$77,$A126+1))^(1/12),10),0)","v":758.3038359633},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),ROUND(N126*(1+INDEX(Performance_Vektoren!K$5:K$77,$A126+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),ROUND(O126*(1+INDEX(Performance_Vektoren!L$5:L$77,$A126+1))^(1/12),10),0)","v":1307.991106493},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),ROUND(P126*(1+INDEX(Performance_Vektoren!M$5:M$77,$A126+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),ROUND(Q126*(1+INDEX(Performance_Vektoren!N$5:N$77,$A126+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),R126+(H127-(IF(AND(EE=1,m>$A127),0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)+$BS127)*CP127)/M127,0)","v":12.455276032733117},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),S126+(I127-(IF(AND(EE=1,m>$A127),0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)+$BS127)*CQ127)/N127,0)","v":10.731700000000007},{"$f":"ROUND(IF(OR($A127<n,AND($A127=n,$B127<=1)),T126+(J127-(IF(AND(EE=1,m>$A127),0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)+$BS127)*CR127)/O127,0),10)","v":9.3453269083000006},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),U126+(K127-(IF(AND(EE=1,m>$A127),0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)+$BS127)*CS127)/P127,0)","v":10.731700000000007},{"$f":"IF(OR($A127<n,AND($A127=n,$B127<=1)),V126+(L127-(IF(AND(EE=1,m>$A127),0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)+$BS127)*CT127)/Q127,0)","v":10.731700000000007},{"$f":"ROUND(R127*M127-(H127-IF(EE=1,0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)*CP127),2)","v":9335.99},{"$f":"ROUND(S127*N127-(I127-IF(EE=1,0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)*CQ127),2)","v":10622.81},{"$f":"ROUND(T127*O127-(J127-IF(EE=1,0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)*CR127),2)","v":12114.71},{"$f":"ROUND(U127*P127-(K127-IF(EE=1,0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)*CS127),2)","v":10622.81},{"$f":"ROUND(V127*Q127-(L127-IF(EE=1,0,Kosten_Fond!$D127+Kosten_Fond!$F127+Kosten_Fond!$H127)*CT127),2)","v":10622.81},{"$f":"ROUND(W127-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z127,IF(AbschlVar=\"DK_fix\",W127*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB127,Kosten_Fond!$AA127))))*IF(Förderung=\"mit\",CN127,CP127)+AH127,2)","v":9197.5300000000007},{"$f":"ROUND(X127-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z127,IF(AbschlVar=\"DK_fix\",X127*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB127,Kosten_Fond!$AA127))))*IF(Förderung=\"mit\",CO127,CQ127)+AH127,2)","v":10484.35},{"$f":"ROUND(Y127-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z127,IF(AbschlVar=\"DK_fix\",Y127*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB127,Kosten_Fond!$AA127))))*CR127+AH127,2)","v":11976.25},{"$f":"ROUND(Z127-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z127,IF(AbschlVar=\"DK_fix\",Z127*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB127,Kosten_Fond!$AA127))))*CS127+AH127,2)","v":10484.35},{"$f":"ROUND(AA127-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z127,IF(AbschlVar=\"DK_fix\",AA127*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB127,Kosten_Fond!$AA127))))*CT127+AH127,2)","v":10484.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2,{"$f":"IF(AND(Fond!$B127<=1,OR($A127<n,AND($A127=n,Fond!$B127<=1))),R126*M127,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9335.9935936032762,10622.810000000007,0.4677631877992639]
[{"$f":"IF(Fond!A127<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A127+1)-$B$16)*$B$16,A127,A127+1),0)","v":9},3,{"$f":"Kosten_Fond!T128","v":108.89},{"$f":"Kosten_Fond!U128","v":108.89},{"$f":"Kosten_Fond!V128","v":108.89},{"$f":"Kosten_Fond!W128","v":108.89},{"$f":"Kosten_Fond!X128","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),ROUND(M127*(1+INDEX(Performance_Vektoren!J$5:J$77,$A127+1))^(1/12),10),0)","v":756.38149887509996},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),ROUND(N127*(1+INDEX(Performance_Vektoren!K$5:K$77,$A127+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),ROUND(O127*(1+INDEX(Performance_Vektoren!L$5:L$77,$A127+1))^(1/12),10),0)","v":1311.2169654213999},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),ROUND(P127*(1+INDEX(Performance_Vektoren!M$5:M$77,$A127+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),ROUND(Q127*(1+INDEX(Performance_Vektoren!N$5:N$77,$A127+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),R127+(H128-(IF(AND(EE=1,m>$A128),0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)+$BS128)*CP128)/M128,0)","v":12.599237777119967},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),S127+(I128-(IF(AND(EE=1,m>$A128),0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)+$BS128)*CQ128)/N128,0)","v":10.840590000000008},{"$f":"ROUND(IF(OR($A128<n,AND($A128=n,$B128<=1)),T127+(J128-(IF(AND(EE=1,m>$A128),0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)+$BS128)*CR128)/O128,0),10)","v":9.4283718985},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),U127+(K128-(IF(AND(EE=1,m>$A128),0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)+$BS128)*CS128)/P128,0)","v":10.840590000000008},{"$f":"IF(OR($A128<n,AND($A128=n,$B128<=1)),V127+(L128-(IF(AND(EE=1,m>$A128),0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)+$BS128)*CT128)/Q128,0)","v":10.840590000000008},{"$f":"ROUND(R128*M128-(H128-IF(EE=1,0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)*CP128),2)","v":9420.94},{"$f":"ROUND(S128*N128-(I128-IF(EE=1,0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)*CQ128),2)","v":10731.7},{"$f":"ROUND(T128*O128-(J128-IF(EE=1,0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)*CR128),2)","v":12253.75},{"$f":"ROUND(U128*P128-(K128-IF(EE=1,0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)*CS128),2)","v":10731.7},{"$f":"ROUND(V128*Q128-(L128-IF(EE=1,0,Kosten_Fond!$D128+Kosten_Fond!$F128+Kosten_Fond!$H128)*CT128),2)","v":10731.7},{"$f":"ROUND(W128-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z128,IF(AbschlVar=\"DK_fix\",W128*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB128,Kosten_Fond!$AA128))))*IF(Förderung=\"mit\",CN128,CP128)+AH128,2)","v":9282.48},{"$f":"ROUND(X128-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z128,IF(AbschlVar=\"DK_fix\",X128*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB128,Kosten_Fond!$AA128))))*IF(Förderung=\"mit\",CO128,CQ128)+AH128,2)","v":10593.24},{"$f":"ROUND(Y128-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z128,IF(AbschlVar=\"DK_fix\",Y128*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB128,Kosten_Fond!$AA128))))*CR128+AH128,2)","v":12115.29},{"$f":"ROUND(Z128-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z128,IF(AbschlVar=\"DK_fix\",Z128*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB128,Kosten_Fond!$AA128))))*CS128+AH128,2)","v":10593.24},{"$f":"ROUND(AA128-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z128,IF(AbschlVar=\"DK_fix\",AA128*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB128,Kosten_Fond!$AA128))))*CT128+AH128,2)","v":10593.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3,{"$f":"IF(AND(Fond!$B128<=1,OR($A128<n,AND($A128=n,Fond!$B128<=1))),R127*M128,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9420.9403545417845,10731.700000000008,0.46747920812364374]
[{"$f":"IF(Fond!A128<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A128+1)-$B$16)*$B$16,A128,A128+1),0)","v":9},4,{"$f":"Kosten_Fond!T129","v":108.89},{"$f":"Kosten_Fond!U129","v":108.89},{"$f":"Kosten_Fond!V129","v":108.89},{"$f":"Kosten_Fond!W129","v":108.89},{"$f":"Kosten_Fond!X129","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),ROUND(M128*(1+INDEX(Performance_Vektoren!J$5:J$77,$A128+1))^(1/12),10),0)","v":754.46403500480005},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),ROUND(N128*(1+INDEX(Performance_Vektoren!K$5:K$77,$A128+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),ROUND(O128*(1+INDEX(Performance_Vektoren!L$5:L$77,$A128+1))^(1/12),10),0)","v":1314.4507801882},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),ROUND(P128*(1+INDEX(Performance_Vektoren!M$5:M$77,$A128+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),ROUND(Q128*(1+INDEX(Performance_Vektoren!N$5:N$77,$A128+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),R128+(H129-(IF(AND(EE=1,m>$A129),0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)+$BS129)*CP129)/M129,0)","v":12.743565399044725},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),S128+(I129-(IF(AND(EE=1,m>$A129),0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)+$BS129)*CQ129)/N129,0)","v":10.949480000000008},{"$f":"ROUND(IF(OR($A129<n,AND($A129=n,$B129<=1)),T128+(J129-(IF(AND(EE=1,m>$A129),0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)+$BS129)*CR129)/O129,0),10)","v":9.5112125812000006},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),U128+(K129-(IF(AND(EE=1,m>$A129),0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)+$BS129)*CS129)/P129,0)","v":10.949480000000008},{"$f":"IF(OR($A129<n,AND($A129=n,$B129<=1)),V128+(L129-(IF(AND(EE=1,m>$A129),0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)+$BS129)*CT129)/Q129,0)","v":10.949480000000008},{"$f":"ROUND(R129*M129-(H129-IF(EE=1,0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)*CP129),2)","v":9505.67},{"$f":"ROUND(S129*N129-(I129-IF(EE=1,0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)*CQ129),2)","v":10840.59},{"$f":"ROUND(T129*O129-(J129-IF(EE=1,0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)*CR129),2)","v":12393.13},{"$f":"ROUND(U129*P129-(K129-IF(EE=1,0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)*CS129),2)","v":10840.59},{"$f":"ROUND(V129*Q129-(L129-IF(EE=1,0,Kosten_Fond!$D129+Kosten_Fond!$F129+Kosten_Fond!$H129)*CT129),2)","v":10840.59},{"$f":"ROUND(W129-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z129,IF(AbschlVar=\"DK_fix\",W129*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB129,Kosten_Fond!$AA129))))*IF(Förderung=\"mit\",CN129,CP129)+AH129,2)","v":9367.2099999999991},{"$f":"ROUND(X129-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z129,IF(AbschlVar=\"DK_fix\",X129*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB129,Kosten_Fond!$AA129))))*IF(Förderung=\"mit\",CO129,CQ129)+AH129,2)","v":10702.13},{"$f":"ROUND(Y129-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z129,IF(AbschlVar=\"DK_fix\",Y129*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB129,Kosten_Fond!$AA129))))*CR129+AH129,2)","v":12254.67},{"$f":"ROUND(Z129-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z129,IF(AbschlVar=\"DK_fix\",Z129*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB129,Kosten_Fond!$AA129))))*CS129+AH129,2)","v":10702.13},{"$f":"ROUND(AA129-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z129,IF(AbschlVar=\"DK_fix\",AA129*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB129,Kosten_Fond!$AA129))))*CT129+AH129,2)","v":10702.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4,{"$f":"IF(AND(Fond!$B129<=1,OR($A129<n,AND($A129=n,Fond!$B129<=1))),R128*M129,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9505.6717713108374,10840.590000000007,0.46719500015055676]
[{"$f":"IF(Fond!A129<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A129+1)-$B$16)*$B$16,A129,A129+1),0)","v":9},5,{"$f":"Kosten_Fond!T130","v":108.89},{"$f":"Kosten_Fond!U130","v":108.89},{"$f":"Kosten_Fond!V130","v":108.89},{"$f":"Kosten_Fond!W130","v":108.89},{"$f":"Kosten_Fond!X130","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),ROUND(M129*(1+INDEX(Performance_Vektoren!J$5:J$77,$A129+1))^(1/12),10),0)","v":752.55143199869997},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),ROUND(N129*(1+INDEX(Performance_Vektoren!K$5:K$77,$A129+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),ROUND(O129*(1+INDEX(Performance_Vektoren!L$5:L$77,$A129+1))^(1/12),10),0)","v":1317.6925704145999},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),ROUND(P129*(1+INDEX(Performance_Vektoren!M$5:M$77,$A129+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),ROUND(Q129*(1+INDEX(Performance_Vektoren!N$5:N$77,$A129+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),R129+(H130-(IF(AND(EE=1,m>$A130),0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)+$BS130)*CP130)/M130,0)","v":12.888259828381999},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),S129+(I130-(IF(AND(EE=1,m>$A130),0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)+$BS130)*CQ130)/N130,0)","v":11.058370000000009},{"$f":"ROUND(IF(OR($A130<n,AND($A130=n,$B130<=1)),T129+(J130-(IF(AND(EE=1,m>$A130),0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)+$BS130)*CR130)/O130,0),10)","v":9.5938494590999994},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),U129+(K130-(IF(AND(EE=1,m>$A130),0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)+$BS130)*CS130)/P130,0)","v":11.058370000000009},{"$f":"IF(OR($A130<n,AND($A130=n,$B130<=1)),V129+(L130-(IF(AND(EE=1,m>$A130),0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)+$BS130)*CT130)/Q130,0)","v":11.058370000000009},{"$f":"ROUND(R130*M130-(H130-IF(EE=1,0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)*CP130),2)","v":9590.19},{"$f":"ROUND(S130*N130-(I130-IF(EE=1,0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)*CQ130),2)","v":10949.48},{"$f":"ROUND(T130*O130-(J130-IF(EE=1,0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)*CR130),2)","v":12532.85},{"$f":"ROUND(U130*P130-(K130-IF(EE=1,0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)*CS130),2)","v":10949.48},{"$f":"ROUND(V130*Q130-(L130-IF(EE=1,0,Kosten_Fond!$D130+Kosten_Fond!$F130+Kosten_Fond!$H130)*CT130),2)","v":10949.48},{"$f":"ROUND(W130-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z130,IF(AbschlVar=\"DK_fix\",W130*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB130,Kosten_Fond!$AA130))))*IF(Förderung=\"mit\",CN130,CP130)+AH130,2)","v":9451.73},{"$f":"ROUND(X130-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z130,IF(AbschlVar=\"DK_fix\",X130*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB130,Kosten_Fond!$AA130))))*IF(Förderung=\"mit\",CO130,CQ130)+AH130,2)","v":10811.02},{"$f":"ROUND(Y130-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z130,IF(AbschlVar=\"DK_fix\",Y130*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB130,Kosten_Fond!$AA130))))*CR130+AH130,2)","v":12394.39},{"$f":"ROUND(Z130-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z130,IF(AbschlVar=\"DK_fix\",Z130*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB130,Kosten_Fond!$AA130))))*CS130+AH130,2)","v":10811.02},{"$f":"ROUND(AA130-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z130,IF(AbschlVar=\"DK_fix\",AA130*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB130,Kosten_Fond!$AA130))))*CT130+AH130,2)","v":10811.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,{"$f":"IF(AND(Fond!$B130<=1,OR($A130<n,AND($A130=n,Fond!$B130<=1))),R129*M130,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9590.1883898201922,10949.480000000009,0.46691057556573051]
[{"$f":"IF(Fond!A130<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A130+1)-$B$16)*$B$16,A130,A130+1),0)","v":9},6,{"$f":"Kosten_Fond!T131","v":108.89},{"$f":"Kosten_Fond!U131","v":108.89},{"$f":"Kosten_Fond!V131","v":108.89},{"$f":"Kosten_Fond!W131","v":108.89},{"$f":"Kosten_Fond!X131","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),ROUND(M130*(1+INDEX(Performance_Vektoren!J$5:J$77,$A130+1))^(1/12),10),0)","v":750.64367753420004},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),ROUND(N130*(1+INDEX(Performance_Vektoren!K$5:K$77,$A130+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),ROUND(O130*(1+INDEX(Performance_Vektoren!L$5:L$77,$A130+1))^(1/12),10),0)","v":1320.9423557702},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),ROUND(P130*(1+INDEX(Performance_Vektoren!M$5:M$77,$A130+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),ROUND(Q130*(1+INDEX(Performance_Vektoren!N$5:N$77,$A130+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),R130+(H131-(IF(AND(EE=1,m>$A131),0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)+$BS131)*CP131)/M131,0)","v":13.033321997369679},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),S130+(I131-(IF(AND(EE=1,m>$A131),0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)+$BS131)*CQ131)/N131,0)","v":11.16726000000001},{"$f":"ROUND(IF(OR($A131<n,AND($A131=n,$B131<=1)),T130+(J131-(IF(AND(EE=1,m>$A131),0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)+$BS131)*CR131)/O131,0),10)","v":9.6762830335000007},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),U130+(K131-(IF(AND(EE=1,m>$A131),0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)+$BS131)*CS131)/P131,0)","v":11.16726000000001},{"$f":"IF(OR($A131<n,AND($A131=n,$B131<=1)),V130+(L131-(IF(AND(EE=1,m>$A131),0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)+$BS131)*CT131)/Q131,0)","v":11.16726000000001},{"$f":"ROUND(R131*M131-(H131-IF(EE=1,0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)*CP131),2)","v":9674.49},{"$f":"ROUND(S131*N131-(I131-IF(EE=1,0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)*CQ131),2)","v":11058.37},{"$f":"ROUND(T131*O131-(J131-IF(EE=1,0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)*CR131),2)","v":12672.92},{"$f":"ROUND(U131*P131-(K131-IF(EE=1,0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)*CS131),2)","v":11058.37},{"$f":"ROUND(V131*Q131-(L131-IF(EE=1,0,Kosten_Fond!$D131+Kosten_Fond!$F131+Kosten_Fond!$H131)*CT131),2)","v":11058.37},{"$f":"ROUND(W131-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z131,IF(AbschlVar=\"DK_fix\",W131*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB131,Kosten_Fond!$AA131))))*IF(Förderung=\"mit\",CN131,CP131)+AH131,2)","v":9536.0300000000007},{"$f":"ROUND(X131-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z131,IF(AbschlVar=\"DK_fix\",X131*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB131,Kosten_Fond!$AA131))))*IF(Förderung=\"mit\",CO131,CQ131)+AH131,2)","v":10919.91},{"$f":"ROUND(Y131-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z131,IF(AbschlVar=\"DK_fix\",Y131*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB131,Kosten_Fond!$AA131))))*CR131+AH131,2)","v":12534.46},{"$f":"ROUND(Z131-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z131,IF(AbschlVar=\"DK_fix\",Z131*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB131,Kosten_Fond!$AA131))))*CS131+AH131,2)","v":10919.91},{"$f":"ROUND(AA131-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z131,IF(AbschlVar=\"DK_fix\",AA131*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB131,Kosten_Fond!$AA131))))*CT131+AH131,2)","v":10919.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,6,{"$f":"IF(AND(Fond!$B131<=1,OR($A131<n,AND($A131=n,Fond!$B131<=1))),R130*M131,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9674.4907545929618,11058.370000000008,0.46662594559941578]
[{"$f":"IF(Fond!A131<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A131+1)-$B$16)*$B$16,A131,A131+1),0)","v":9},7,{"$f":"Kosten_Fond!T132","v":108.89},{"$f":"Kosten_Fond!U132","v":108.89},{"$f":"Kosten_Fond!V132","v":108.89},{"$f":"Kosten_Fond!W132","v":108.89},{"$f":"Kosten_Fond!X132","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),ROUND(M131*(1+INDEX(Performance_Vektoren!J$5:J$77,$A131+1))^(1/12),10),0)","v":748.74075932000005},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),ROUND(N131*(1+INDEX(Performance_Vektoren!K$5:K$77,$A131+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),ROUND(O131*(1+INDEX(Performance_Vektoren!L$5:L$77,$A131+1))^(1/12),10),0)","v":1324.2001559732},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),ROUND(P131*(1+INDEX(Performance_Vektoren!M$5:M$77,$A131+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),ROUND(Q131*(1+INDEX(Performance_Vektoren!N$5:N$77,$A131+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),R131+(H132-(IF(AND(EE=1,m>$A132),0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)+$BS132)*CP132)/M132,0)","v":13.178752840614933},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),S131+(I132-(IF(AND(EE=1,m>$A132),0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)+$BS132)*CQ132)/N132,0)","v":11.27615000000001},{"$f":"ROUND(IF(OR($A132<n,AND($A132=n,$B132<=1)),T131+(J132-(IF(AND(EE=1,m>$A132),0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)+$BS132)*CR132)/O132,0),10)","v":9.7585138046999997},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),U131+(K132-(IF(AND(EE=1,m>$A132),0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)+$BS132)*CS132)/P132,0)","v":11.27615000000001},{"$f":"IF(OR($A132<n,AND($A132=n,$B132<=1)),V131+(L132-(IF(AND(EE=1,m>$A132),0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)+$BS132)*CT132)/Q132,0)","v":11.27615000000001},{"$f":"ROUND(R132*M132-(H132-IF(EE=1,0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)*CP132),2)","v":9758.58},{"$f":"ROUND(S132*N132-(I132-IF(EE=1,0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)*CQ132),2)","v":11167.26},{"$f":"ROUND(T132*O132-(J132-IF(EE=1,0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)*CR132),2)","v":12813.34},{"$f":"ROUND(U132*P132-(K132-IF(EE=1,0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)*CS132),2)","v":11167.26},{"$f":"ROUND(V132*Q132-(L132-IF(EE=1,0,Kosten_Fond!$D132+Kosten_Fond!$F132+Kosten_Fond!$H132)*CT132),2)","v":11167.26},{"$f":"ROUND(W132-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z132,IF(AbschlVar=\"DK_fix\",W132*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB132,Kosten_Fond!$AA132))))*IF(Förderung=\"mit\",CN132,CP132)+AH132,2)","v":9620.1200000000008},{"$f":"ROUND(X132-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z132,IF(AbschlVar=\"DK_fix\",X132*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB132,Kosten_Fond!$AA132))))*IF(Förderung=\"mit\",CO132,CQ132)+AH132,2)","v":11028.8},{"$f":"ROUND(Y132-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z132,IF(AbschlVar=\"DK_fix\",Y132*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB132,Kosten_Fond!$AA132))))*CR132+AH132,2)","v":12674.88},{"$f":"ROUND(Z132-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z132,IF(AbschlVar=\"DK_fix\",Z132*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB132,Kosten_Fond!$AA132))))*CS132+AH132,2)","v":11028.8},{"$f":"ROUND(AA132-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z132,IF(AbschlVar=\"DK_fix\",AA132*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB132,Kosten_Fond!$AA132))))*CT132+AH132,2)","v":11028.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,7,{"$f":"IF(AND(Fond!$B132<=1,OR($A132<n,AND($A132=n,Fond!$B132<=1))),R131*M132,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9758.5794087726335,11167.260000000009,0.46634112104872555]
[{"$f":"IF(Fond!A132<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A132+1)-$B$16)*$B$16,A132,A132+1),0)","v":9},8,{"$f":"Kosten_Fond!T133","v":108.89},{"$f":"Kosten_Fond!U133","v":108.89},{"$f":"Kosten_Fond!V133","v":108.89},{"$f":"Kosten_Fond!W133","v":108.89},{"$f":"Kosten_Fond!X133","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),ROUND(M132*(1+INDEX(Performance_Vektoren!J$5:J$77,$A132+1))^(1/12),10),0)","v":746.84266509600002},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),ROUND(N132*(1+INDEX(Performance_Vektoren!K$5:K$77,$A132+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),ROUND(O132*(1+INDEX(Performance_Vektoren!L$5:L$77,$A132+1))^(1/12),10),0)","v":1327.4659907903999},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),ROUND(P132*(1+INDEX(Performance_Vektoren!M$5:M$77,$A132+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),ROUND(Q132*(1+INDEX(Performance_Vektoren!N$5:N$77,$A132+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),R132+(H133-(IF(AND(EE=1,m>$A133),0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)+$BS133)*CP133)/M133,0)","v":13.324553295100221},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),S132+(I133-(IF(AND(EE=1,m>$A133),0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)+$BS133)*CQ133)/N133,0)","v":11.385040000000011},{"$f":"ROUND(IF(OR($A133<n,AND($A133=n,$B133<=1)),T132+(J133-(IF(AND(EE=1,m>$A133),0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)+$BS133)*CR133)/O133,0),10)","v":9.8405422715000004},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),U132+(K133-(IF(AND(EE=1,m>$A133),0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)+$BS133)*CS133)/P133,0)","v":11.385040000000011},{"$f":"IF(OR($A133<n,AND($A133=n,$B133<=1)),V132+(L133-(IF(AND(EE=1,m>$A133),0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)+$BS133)*CT133)/Q133,0)","v":11.385040000000011},{"$f":"ROUND(R133*M133-(H133-IF(EE=1,0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)*CP133),2)","v":9842.4500000000007},{"$f":"ROUND(S133*N133-(I133-IF(EE=1,0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)*CQ133),2)","v":11276.15},{"$f":"ROUND(T133*O133-(J133-IF(EE=1,0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)*CR133),2)","v":12954.1},{"$f":"ROUND(U133*P133-(K133-IF(EE=1,0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)*CS133),2)","v":11276.15},{"$f":"ROUND(V133*Q133-(L133-IF(EE=1,0,Kosten_Fond!$D133+Kosten_Fond!$F133+Kosten_Fond!$H133)*CT133),2)","v":11276.15},{"$f":"ROUND(W133-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z133,IF(AbschlVar=\"DK_fix\",W133*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB133,Kosten_Fond!$AA133))))*IF(Förderung=\"mit\",CN133,CP133)+AH133,2)","v":9703.99},{"$f":"ROUND(X133-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z133,IF(AbschlVar=\"DK_fix\",X133*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB133,Kosten_Fond!$AA133))))*IF(Förderung=\"mit\",CO133,CQ133)+AH133,2)","v":11137.69},{"$f":"ROUND(Y133-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z133,IF(AbschlVar=\"DK_fix\",Y133*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB133,Kosten_Fond!$AA133))))*CR133+AH133,2)","v":12815.64},{"$f":"ROUND(Z133-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z133,IF(AbschlVar=\"DK_fix\",Z133*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB133,Kosten_Fond!$AA133))))*CS133+AH133,2)","v":11137.69},{"$f":"ROUND(AA133-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z133,IF(AbschlVar=\"DK_fix\",AA133*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB133,Kosten_Fond!$AA133))))*CT133+AH133,2)","v":11137.69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,8,{"$f":"IF(AND(Fond!$B133<=1,OR($A133<n,AND($A133=n,Fond!$B133<=1))),R132*M133,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9842.4548941263383,11276.150000000011,0.46605611229858218]
[{"$f":"IF(Fond!A133<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A133+1)-$B$16)*$B$16,A133,A133+1),0)","v":9},9,{"$f":"Kosten_Fond!T134","v":108.89},{"$f":"Kosten_Fond!U134","v":108.89},{"$f":"Kosten_Fond!V134","v":108.89},{"$f":"Kosten_Fond!W134","v":108.89},{"$f":"Kosten_Fond!X134","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),ROUND(M133*(1+INDEX(Performance_Vektoren!J$5:J$77,$A133+1))^(1/12),10),0)","v":744.94938263309996},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),ROUND(N133*(1+INDEX(Performance_Vektoren!K$5:K$77,$A133+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),ROUND(O133*(1+INDEX(Performance_Vektoren!L$5:L$77,$A133+1))^(1/12),10),0)","v":1330.7398800373001},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),ROUND(P133*(1+INDEX(Performance_Vektoren!M$5:M$77,$A133+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),ROUND(Q133*(1+INDEX(Performance_Vektoren!N$5:N$77,$A133+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),R133+(H134-(IF(AND(EE=1,m>$A134),0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)+$BS134)*CP134)/M134,0)","v":13.470724300189342},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),S133+(I134-(IF(AND(EE=1,m>$A134),0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)+$BS134)*CQ134)/N134,0)","v":11.493930000000011},{"$f":"ROUND(IF(OR($A134<n,AND($A134=n,$B134<=1)),T133+(J134-(IF(AND(EE=1,m>$A134),0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)+$BS134)*CR134)/O134,0),10)","v":9.9223689316999995},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),U133+(K134-(IF(AND(EE=1,m>$A134),0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)+$BS134)*CS134)/P134,0)","v":11.493930000000011},{"$f":"IF(OR($A134<n,AND($A134=n,$B134<=1)),V133+(L134-(IF(AND(EE=1,m>$A134),0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)+$BS134)*CT134)/Q134,0)","v":11.493930000000011},{"$f":"ROUND(R134*M134-(H134-IF(EE=1,0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)*CP134),2)","v":9926.1200000000008},{"$f":"ROUND(S134*N134-(I134-IF(EE=1,0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)*CQ134),2)","v":11385.04},{"$f":"ROUND(T134*O134-(J134-IF(EE=1,0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)*CR134),2)","v":13095.2},{"$f":"ROUND(U134*P134-(K134-IF(EE=1,0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)*CS134),2)","v":11385.04},{"$f":"ROUND(V134*Q134-(L134-IF(EE=1,0,Kosten_Fond!$D134+Kosten_Fond!$F134+Kosten_Fond!$H134)*CT134),2)","v":11385.04},{"$f":"ROUND(W134-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z134,IF(AbschlVar=\"DK_fix\",W134*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB134,Kosten_Fond!$AA134))))*IF(Förderung=\"mit\",CN134,CP134)+AH134,2)","v":9787.66},{"$f":"ROUND(X134-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z134,IF(AbschlVar=\"DK_fix\",X134*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB134,Kosten_Fond!$AA134))))*IF(Förderung=\"mit\",CO134,CQ134)+AH134,2)","v":11246.58},{"$f":"ROUND(Y134-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z134,IF(AbschlVar=\"DK_fix\",Y134*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB134,Kosten_Fond!$AA134))))*CR134+AH134,2)","v":12956.74},{"$f":"ROUND(Z134-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z134,IF(AbschlVar=\"DK_fix\",Z134*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB134,Kosten_Fond!$AA134))))*CS134+AH134,2)","v":11246.58},{"$f":"ROUND(AA134-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z134,IF(AbschlVar=\"DK_fix\",AA134*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB134,Kosten_Fond!$AA134))))*CT134+AH134,2)","v":11246.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,9,{"$f":"IF(AND(Fond!$B134<=1,OR($A134<n,AND($A134=n,Fond!$B134<=1))),R133*M134,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,9926.1177510467478,11385.04000000001,0.46577092934142439]
[{"$f":"IF(Fond!A134<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A134+1)-$B$16)*$B$16,A134,A134+1),0)","v":9},10,{"$f":"Kosten_Fond!T135","v":108.89},{"$f":"Kosten_Fond!U135","v":108.89},{"$f":"Kosten_Fond!V135","v":108.89},{"$f":"Kosten_Fond!W135","v":108.89},{"$f":"Kosten_Fond!X135","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),ROUND(M134*(1+INDEX(Performance_Vektoren!J$5:J$77,$A134+1))^(1/12),10),0)","v":743.06089973329995},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),ROUND(N134*(1+INDEX(Performance_Vektoren!K$5:K$77,$A134+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),ROUND(O134*(1+INDEX(Performance_Vektoren!L$5:L$77,$A134+1))^(1/12),10),0)","v":1334.0218435782001},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),ROUND(P134*(1+INDEX(Performance_Vektoren!M$5:M$77,$A134+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),ROUND(Q134*(1+INDEX(Performance_Vektoren!N$5:N$77,$A134+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),R134+(H135-(IF(AND(EE=1,m>$A135),0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)+$BS135)*CP135)/M135,0)","v":13.617266797633473},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),S134+(I135-(IF(AND(EE=1,m>$A135),0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)+$BS135)*CQ135)/N135,0)","v":11.602820000000012},{"$f":"ROUND(IF(OR($A135<n,AND($A135=n,$B135<=1)),T134+(J135-(IF(AND(EE=1,m>$A135),0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)+$BS135)*CR135)/O135,0),10)","v":10.003994281800001},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),U134+(K135-(IF(AND(EE=1,m>$A135),0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)+$BS135)*CS135)/P135,0)","v":11.602820000000012},{"$f":"IF(OR($A135<n,AND($A135=n,$B135<=1)),V134+(L135-(IF(AND(EE=1,m>$A135),0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)+$BS135)*CT135)/Q135,0)","v":11.602820000000012},{"$f":"ROUND(R135*M135-(H135-IF(EE=1,0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)*CP135),2)","v":10009.57},{"$f":"ROUND(S135*N135-(I135-IF(EE=1,0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)*CQ135),2)","v":11493.93},{"$f":"ROUND(T135*O135-(J135-IF(EE=1,0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)*CR135),2)","v":13236.66},{"$f":"ROUND(U135*P135-(K135-IF(EE=1,0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)*CS135),2)","v":11493.93},{"$f":"ROUND(V135*Q135-(L135-IF(EE=1,0,Kosten_Fond!$D135+Kosten_Fond!$F135+Kosten_Fond!$H135)*CT135),2)","v":11493.93},{"$f":"ROUND(W135-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z135,IF(AbschlVar=\"DK_fix\",W135*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB135,Kosten_Fond!$AA135))))*IF(Förderung=\"mit\",CN135,CP135)+AH135,2)","v":9871.11},{"$f":"ROUND(X135-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z135,IF(AbschlVar=\"DK_fix\",X135*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB135,Kosten_Fond!$AA135))))*IF(Förderung=\"mit\",CO135,CQ135)+AH135,2)","v":11355.47},{"$f":"ROUND(Y135-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z135,IF(AbschlVar=\"DK_fix\",Y135*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB135,Kosten_Fond!$AA135))))*CR135+AH135,2)","v":13098.2},{"$f":"ROUND(Z135-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z135,IF(AbschlVar=\"DK_fix\",Z135*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB135,Kosten_Fond!$AA135))))*CS135+AH135,2)","v":11355.47},{"$f":"ROUND(AA135-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z135,IF(AbschlVar=\"DK_fix\",AA135*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB135,Kosten_Fond!$AA135))))*CT135+AH135,2)","v":11355.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,{"$f":"IF(AND(Fond!$B135<=1,OR($A135<n,AND($A135=n,Fond!$B135<=1))),R134*M135,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10009.56851855792,11493.930000000011,0.46548558179588639]
[{"$f":"IF(Fond!A135<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A135+1)-$B$16)*$B$16,A135,A135+1),0)","v":9},11,{"$f":"Kosten_Fond!T136","v":108.89},{"$f":"Kosten_Fond!U136","v":108.89},{"$f":"Kosten_Fond!V136","v":108.89},{"$f":"Kosten_Fond!W136","v":108.89},{"$f":"Kosten_Fond!X136","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),ROUND(M135*(1+INDEX(Performance_Vektoren!J$5:J$77,$A135+1))^(1/12),10),0)","v":741.17720422939999},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),ROUND(N135*(1+INDEX(Performance_Vektoren!K$5:K$77,$A135+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),ROUND(O135*(1+INDEX(Performance_Vektoren!L$5:L$77,$A135+1))^(1/12),10),0)","v":1337.3119013266},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),ROUND(P135*(1+INDEX(Performance_Vektoren!M$5:M$77,$A135+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),ROUND(Q135*(1+INDEX(Performance_Vektoren!N$5:N$77,$A135+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),R135+(H136-(IF(AND(EE=1,m>$A136),0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)+$BS136)*CP136)/M136,0)","v":13.764181731577256},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),S135+(I136-(IF(AND(EE=1,m>$A136),0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)+$BS136)*CQ136)/N136,0)","v":11.711710000000012},{"$f":"ROUND(IF(OR($A136<n,AND($A136=n,$B136<=1)),T135+(J136-(IF(AND(EE=1,m>$A136),0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)+$BS136)*CR136)/O136,0),10)","v":10.085418817000001},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),U135+(K136-(IF(AND(EE=1,m>$A136),0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)+$BS136)*CS136)/P136,0)","v":11.711710000000012},{"$f":"IF(OR($A136<n,AND($A136=n,$B136<=1)),V135+(L136-(IF(AND(EE=1,m>$A136),0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)+$BS136)*CT136)/Q136,0)","v":11.711710000000012},{"$f":"ROUND(R136*M136-(H136-IF(EE=1,0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)*CP136),2)","v":10092.81},{"$f":"ROUND(S136*N136-(I136-IF(EE=1,0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)*CQ136),2)","v":11602.82},{"$f":"ROUND(T136*O136-(J136-IF(EE=1,0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)*CR136),2)","v":13378.46},{"$f":"ROUND(U136*P136-(K136-IF(EE=1,0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)*CS136),2)","v":11602.82},{"$f":"ROUND(V136*Q136-(L136-IF(EE=1,0,Kosten_Fond!$D136+Kosten_Fond!$F136+Kosten_Fond!$H136)*CT136),2)","v":11602.82},{"$f":"ROUND(W136-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z136,IF(AbschlVar=\"DK_fix\",W136*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB136,Kosten_Fond!$AA136))))*IF(Förderung=\"mit\",CN136,CP136)+AH136,2)","v":9954.35},{"$f":"ROUND(X136-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z136,IF(AbschlVar=\"DK_fix\",X136*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB136,Kosten_Fond!$AA136))))*IF(Förderung=\"mit\",CO136,CQ136)+AH136,2)","v":11464.36},{"$f":"ROUND(Y136-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z136,IF(AbschlVar=\"DK_fix\",Y136*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB136,Kosten_Fond!$AA136))))*CR136+AH136,2)","v":13240},{"$f":"ROUND(Z136-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z136,IF(AbschlVar=\"DK_fix\",Z136*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB136,Kosten_Fond!$AA136))))*CS136+AH136,2)","v":11464.36},{"$f":"ROUND(AA136-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z136,IF(AbschlVar=\"DK_fix\",AA136*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB136,Kosten_Fond!$AA136))))*CT136+AH136,2)","v":11464.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,11,{"$f":"IF(AND(Fond!$B136<=1,OR($A136<n,AND($A136=n,Fond!$B136<=1))),R135*M136,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10092.807734315813,11602.820000000012,0.46520007892429349]
[{"$f":"IF(Fond!A136<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A136+1)-$B$16)*$B$16,A136,A136+1),0)","v":9},12,{"$f":"Kosten_Fond!T137","v":108.89},{"$f":"Kosten_Fond!U137","v":108.89},{"$f":"Kosten_Fond!V137","v":108.89},{"$f":"Kosten_Fond!W137","v":108.89},{"$f":"Kosten_Fond!X137","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),ROUND(M136*(1+INDEX(Performance_Vektoren!J$5:J$77,$A136+1))^(1/12),10),0)","v":739.29828398519999},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),ROUND(N136*(1+INDEX(Performance_Vektoren!K$5:K$77,$A136+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),ROUND(O136*(1+INDEX(Performance_Vektoren!L$5:L$77,$A136+1))^(1/12),10),0)","v":1340.610073245},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),ROUND(P136*(1+INDEX(Performance_Vektoren!M$5:M$77,$A136+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),ROUND(Q136*(1+INDEX(Performance_Vektoren!N$5:N$77,$A136+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),R136+(H137-(IF(AND(EE=1,m>$A137),0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)+$BS137)*CP137)/M137,0)","v":13.911470048564855},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),S136+(I137-(IF(AND(EE=1,m>$A137),0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)+$BS137)*CQ137)/N137,0)","v":11.820600000000013},{"$f":"ROUND(IF(OR($A137<n,AND($A137=n,$B137<=1)),T136+(J137-(IF(AND(EE=1,m>$A137),0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)+$BS137)*CR137)/O137,0),10)","v":10.1666430314},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),U136+(K137-(IF(AND(EE=1,m>$A137),0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)+$BS137)*CS137)/P137,0)","v":11.820600000000013},{"$f":"IF(OR($A137<n,AND($A137=n,$B137<=1)),V136+(L137-(IF(AND(EE=1,m>$A137),0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)+$BS137)*CT137)/Q137,0)","v":11.820600000000013},{"$f":"ROUND(R137*M137-(H137-IF(EE=1,0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)*CP137),2)","v":10175.84},{"$f":"ROUND(S137*N137-(I137-IF(EE=1,0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)*CQ137),2)","v":11711.71},{"$f":"ROUND(T137*O137-(J137-IF(EE=1,0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)*CR137),2)","v":13520.61},{"$f":"ROUND(U137*P137-(K137-IF(EE=1,0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)*CS137),2)","v":11711.71},{"$f":"ROUND(V137*Q137-(L137-IF(EE=1,0,Kosten_Fond!$D137+Kosten_Fond!$F137+Kosten_Fond!$H137)*CT137),2)","v":11711.71},{"$f":"ROUND(W137-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z137,IF(AbschlVar=\"DK_fix\",W137*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB137,Kosten_Fond!$AA137))))*IF(Förderung=\"mit\",CN137,CP137)+AH137,2)","v":10037.379999999999},{"$f":"ROUND(X137-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z137,IF(AbschlVar=\"DK_fix\",X137*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB137,Kosten_Fond!$AA137))))*IF(Förderung=\"mit\",CO137,CQ137)+AH137,2)","v":11573.25},{"$f":"ROUND(Y137-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z137,IF(AbschlVar=\"DK_fix\",Y137*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB137,Kosten_Fond!$AA137))))*CR137+AH137,2)","v":13382.15},{"$f":"ROUND(Z137-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z137,IF(AbschlVar=\"DK_fix\",Z137*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB137,Kosten_Fond!$AA137))))*CS137+AH137,2)","v":11573.25},{"$f":"ROUND(AA137-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z137,IF(AbschlVar=\"DK_fix\",AA137*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB137,Kosten_Fond!$AA137))))*CT137+AH137,2)","v":11573.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,12,{"$f":"IF(AND(Fond!$B137<=1,OR($A137<n,AND($A137=n,Fond!$B137<=1))),R136*M137,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10175.835934615505,11711.710000000012,0.46491442964934004]
[{"$f":"IF(Fond!A137<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A137+1)-$B$16)*$B$16,A137,A137+1),0)","v":10},1,{"$f":"Kosten_Fond!T138","v":108.89},{"$f":"Kosten_Fond!U138","v":108.89},{"$f":"Kosten_Fond!V138","v":108.89},{"$f":"Kosten_Fond!W138","v":108.89},{"$f":"Kosten_Fond!X138","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),ROUND(M137*(1+INDEX(Performance_Vektoren!J$5:J$77,$A137+1))^(1/12),10),0)","v":737.42412689519995},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),ROUND(N137*(1+INDEX(Performance_Vektoren!K$5:K$77,$A137+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),ROUND(O137*(1+INDEX(Performance_Vektoren!L$5:L$77,$A137+1))^(1/12),10),0)","v":1343.9163793451},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),ROUND(P137*(1+INDEX(Performance_Vektoren!M$5:M$77,$A137+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),ROUND(Q137*(1+INDEX(Performance_Vektoren!N$5:N$77,$A137+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),R137+(H138-(IF(AND(EE=1,m>$A138),0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)+$BS138)*CP138)/M138,0)","v":14.059132697546064},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),S137+(I138-(IF(AND(EE=1,m>$A138),0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)+$BS138)*CQ138)/N138,0)","v":11.929490000000014},{"$f":"ROUND(IF(OR($A138<n,AND($A138=n,$B138<=1)),T137+(J138-(IF(AND(EE=1,m>$A138),0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)+$BS138)*CR138)/O138,0),10)","v":10.247667417800001},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),U137+(K138-(IF(AND(EE=1,m>$A138),0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)+$BS138)*CS138)/P138,0)","v":11.929490000000014},{"$f":"IF(OR($A138<n,AND($A138=n,$B138<=1)),V137+(L138-(IF(AND(EE=1,m>$A138),0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)+$BS138)*CT138)/Q138,0)","v":11.929490000000014},{"$f":"ROUND(R138*M138-(H138-IF(EE=1,0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)*CP138),2)","v":10258.65},{"$f":"ROUND(S138*N138-(I138-IF(EE=1,0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)*CQ138),2)","v":11820.6},{"$f":"ROUND(T138*O138-(J138-IF(EE=1,0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)*CR138),2)","v":13663.12},{"$f":"ROUND(U138*P138-(K138-IF(EE=1,0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)*CS138),2)","v":11820.6},{"$f":"ROUND(V138*Q138-(L138-IF(EE=1,0,Kosten_Fond!$D138+Kosten_Fond!$F138+Kosten_Fond!$H138)*CT138),2)","v":11820.6},{"$f":"ROUND(W138-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z138,IF(AbschlVar=\"DK_fix\",W138*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB138,Kosten_Fond!$AA138))))*IF(Förderung=\"mit\",CN138,CP138)+AH138,2)","v":10120.19},{"$f":"ROUND(X138-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z138,IF(AbschlVar=\"DK_fix\",X138*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB138,Kosten_Fond!$AA138))))*IF(Förderung=\"mit\",CO138,CQ138)+AH138,2)","v":11682.14},{"$f":"ROUND(Y138-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z138,IF(AbschlVar=\"DK_fix\",Y138*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB138,Kosten_Fond!$AA138))))*CR138+AH138,2)","v":13524.66},{"$f":"ROUND(Z138-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z138,IF(AbschlVar=\"DK_fix\",Z138*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB138,Kosten_Fond!$AA138))))*CS138+AH138,2)","v":11682.14},{"$f":"ROUND(AA138-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z138,IF(AbschlVar=\"DK_fix\",AA138*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB138,Kosten_Fond!$AA138))))*CT138+AH138,2)","v":11682.14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1,{"$f":"IF(AND(Fond!$B138<=1,OR($A138<n,AND($A138=n,Fond!$B138<=1))),R137*M138,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10258.653654391663,11820.600000000013,0.46462864256968056]
[{"$f":"IF(Fond!A138<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A138+1)-$B$16)*$B$16,A138,A138+1),0)","v":10},2,{"$f":"Kosten_Fond!T139","v":108.89},{"$f":"Kosten_Fond!U139","v":108.89},{"$f":"Kosten_Fond!V139","v":108.89},{"$f":"Kosten_Fond!W139","v":108.89},{"$f":"Kosten_Fond!X139","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),ROUND(M138*(1+INDEX(Performance_Vektoren!J$5:J$77,$A138+1))^(1/12),10),0)","v":735.55472088450006},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),ROUND(N138*(1+INDEX(Performance_Vektoren!K$5:K$77,$A138+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),ROUND(O138*(1+INDEX(Performance_Vektoren!L$5:L$77,$A138+1))^(1/12),10),0)","v":1347.2308396880001},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),ROUND(P138*(1+INDEX(Performance_Vektoren!M$5:M$77,$A138+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),ROUND(Q138*(1+INDEX(Performance_Vektoren!N$5:N$77,$A138+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),R138+(H139-(IF(AND(EE=1,m>$A139),0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)+$BS139)*CP139)/M139,0)","v":14.207170629882437},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),S138+(I139-(IF(AND(EE=1,m>$A139),0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)+$BS139)*CQ139)/N139,0)","v":12.038380000000014},{"$f":"ROUND(IF(OR($A139<n,AND($A139=n,$B139<=1)),T138+(J139-(IF(AND(EE=1,m>$A139),0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)+$BS139)*CR139)/O139,0),10)","v":10.3284924678},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),U138+(K139-(IF(AND(EE=1,m>$A139),0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)+$BS139)*CS139)/P139,0)","v":12.038380000000014},{"$f":"IF(OR($A139<n,AND($A139=n,$B139<=1)),V138+(L139-(IF(AND(EE=1,m>$A139),0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)+$BS139)*CT139)/Q139,0)","v":12.038380000000014},{"$f":"ROUND(R139*M139-(H139-IF(EE=1,0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)*CP139),2)","v":10341.26},{"$f":"ROUND(S139*N139-(I139-IF(EE=1,0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)*CQ139),2)","v":11929.49},{"$f":"ROUND(T139*O139-(J139-IF(EE=1,0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)*CR139),2)","v":13805.97},{"$f":"ROUND(U139*P139-(K139-IF(EE=1,0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)*CS139),2)","v":11929.49},{"$f":"ROUND(V139*Q139-(L139-IF(EE=1,0,Kosten_Fond!$D139+Kosten_Fond!$F139+Kosten_Fond!$H139)*CT139),2)","v":11929.49},{"$f":"ROUND(W139-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z139,IF(AbschlVar=\"DK_fix\",W139*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB139,Kosten_Fond!$AA139))))*IF(Förderung=\"mit\",CN139,CP139)+AH139,2)","v":10202.799999999999},{"$f":"ROUND(X139-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z139,IF(AbschlVar=\"DK_fix\",X139*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB139,Kosten_Fond!$AA139))))*IF(Förderung=\"mit\",CO139,CQ139)+AH139,2)","v":11791.03},{"$f":"ROUND(Y139-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z139,IF(AbschlVar=\"DK_fix\",Y139*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB139,Kosten_Fond!$AA139))))*CR139+AH139,2)","v":13667.51},{"$f":"ROUND(Z139-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z139,IF(AbschlVar=\"DK_fix\",Z139*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB139,Kosten_Fond!$AA139))))*CS139+AH139,2)","v":11791.03},{"$f":"ROUND(AA139-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z139,IF(AbschlVar=\"DK_fix\",AA139*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB139,Kosten_Fond!$AA139))))*CT139+AH139,2)","v":11791.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2,{"$f":"IF(AND(Fond!$B139<=1,OR($A139<n,AND($A139=n,Fond!$B139<=1))),R138*M139,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10341.261427221643,11929.490000000014,0.46434272597472687]
[{"$f":"IF(Fond!A139<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A139+1)-$B$16)*$B$16,A139,A139+1),0)","v":10},3,{"$f":"Kosten_Fond!T140","v":108.89},{"$f":"Kosten_Fond!U140","v":108.89},{"$f":"Kosten_Fond!V140","v":108.89},{"$f":"Kosten_Fond!W140","v":108.89},{"$f":"Kosten_Fond!X140","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),ROUND(M139*(1+INDEX(Performance_Vektoren!J$5:J$77,$A139+1))^(1/12),10),0)","v":733.69005390890004},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),ROUND(N139*(1+INDEX(Performance_Vektoren!K$5:K$77,$A139+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),ROUND(O139*(1+INDEX(Performance_Vektoren!L$5:L$77,$A139+1))^(1/12),10),0)","v":1350.5534743841999},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),ROUND(P139*(1+INDEX(Performance_Vektoren!M$5:M$77,$A139+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),ROUND(Q139*(1+INDEX(Performance_Vektoren!N$5:N$77,$A139+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),R139+(H140-(IF(AND(EE=1,m>$A140),0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)+$BS140)*CP140)/M140,0)","v":14.355584799353407},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),S139+(I140-(IF(AND(EE=1,m>$A140),0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)+$BS140)*CQ140)/N140,0)","v":12.147270000000015},{"$f":"ROUND(IF(OR($A140<n,AND($A140=n,$B140<=1)),T139+(J140-(IF(AND(EE=1,m>$A140),0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)+$BS140)*CR140)/O140,0),10)","v":10.4091186718},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),U139+(K140-(IF(AND(EE=1,m>$A140),0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)+$BS140)*CS140)/P140,0)","v":12.147270000000015},{"$f":"IF(OR($A140<n,AND($A140=n,$B140<=1)),V139+(L140-(IF(AND(EE=1,m>$A140),0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)+$BS140)*CT140)/Q140,0)","v":12.147270000000015},{"$f":"ROUND(R140*M140-(H140-IF(EE=1,0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)*CP140),2)","v":10423.66},{"$f":"ROUND(S140*N140-(I140-IF(EE=1,0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)*CQ140),2)","v":12038.38},{"$f":"ROUND(T140*O140-(J140-IF(EE=1,0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)*CR140),2)","v":13949.18},{"$f":"ROUND(U140*P140-(K140-IF(EE=1,0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)*CS140),2)","v":12038.38},{"$f":"ROUND(V140*Q140-(L140-IF(EE=1,0,Kosten_Fond!$D140+Kosten_Fond!$F140+Kosten_Fond!$H140)*CT140),2)","v":12038.38},{"$f":"ROUND(W140-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z140,IF(AbschlVar=\"DK_fix\",W140*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB140,Kosten_Fond!$AA140))))*IF(Förderung=\"mit\",CN140,CP140)+AH140,2)","v":10285.200000000001},{"$f":"ROUND(X140-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z140,IF(AbschlVar=\"DK_fix\",X140*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB140,Kosten_Fond!$AA140))))*IF(Förderung=\"mit\",CO140,CQ140)+AH140,2)","v":11899.92},{"$f":"ROUND(Y140-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z140,IF(AbschlVar=\"DK_fix\",Y140*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB140,Kosten_Fond!$AA140))))*CR140+AH140,2)","v":13810.72},{"$f":"ROUND(Z140-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z140,IF(AbschlVar=\"DK_fix\",Z140*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB140,Kosten_Fond!$AA140))))*CS140+AH140,2)","v":11899.92},{"$f":"ROUND(AA140-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z140,IF(AbschlVar=\"DK_fix\",AA140*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB140,Kosten_Fond!$AA140))))*CT140+AH140,2)","v":11899.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,3,{"$f":"IF(AND(Fond!$B140<=1,OR($A140<n,AND($A140=n,Fond!$B140<=1))),R139*M140,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10423.659785331387,12038.380000000014,0.4640566878587068]
[{"$f":"IF(Fond!A140<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A140+1)-$B$16)*$B$16,A140,A140+1),0)","v":10},4,{"$f":"Kosten_Fond!T141","v":108.89},{"$f":"Kosten_Fond!U141","v":108.89},{"$f":"Kosten_Fond!V141","v":108.89},{"$f":"Kosten_Fond!W141","v":108.89},{"$f":"Kosten_Fond!X141","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),ROUND(M140*(1+INDEX(Performance_Vektoren!J$5:J$77,$A140+1))^(1/12),10),0)","v":731.83011395480003},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),ROUND(N140*(1+INDEX(Performance_Vektoren!K$5:K$77,$A140+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),ROUND(O140*(1+INDEX(Performance_Vektoren!L$5:L$77,$A140+1))^(1/12),10),0)","v":1353.8843035939999},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),ROUND(P140*(1+INDEX(Performance_Vektoren!M$5:M$77,$A140+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),ROUND(Q140*(1+INDEX(Performance_Vektoren!N$5:N$77,$A140+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),R140+(H141-(IF(AND(EE=1,m>$A141),0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)+$BS141)*CP141)/M141,0)","v":14.504376162162407},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),S140+(I141-(IF(AND(EE=1,m>$A141),0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)+$BS141)*CQ141)/N141,0)","v":12.256160000000015},{"$f":"ROUND(IF(OR($A141<n,AND($A141=n,$B141<=1)),T140+(J141-(IF(AND(EE=1,m>$A141),0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)+$BS141)*CR141)/O141,0),10)","v":10.489546519099999},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),U140+(K141-(IF(AND(EE=1,m>$A141),0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)+$BS141)*CS141)/P141,0)","v":12.256160000000015},{"$f":"IF(OR($A141<n,AND($A141=n,$B141<=1)),V140+(L141-(IF(AND(EE=1,m>$A141),0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)+$BS141)*CT141)/Q141,0)","v":12.256160000000015},{"$f":"ROUND(R141*M141-(H141-IF(EE=1,0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)*CP141),2)","v":10505.85},{"$f":"ROUND(S141*N141-(I141-IF(EE=1,0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)*CQ141),2)","v":12147.27},{"$f":"ROUND(T141*O141-(J141-IF(EE=1,0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)*CR141),2)","v":14092.74},{"$f":"ROUND(U141*P141-(K141-IF(EE=1,0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)*CS141),2)","v":12147.27},{"$f":"ROUND(V141*Q141-(L141-IF(EE=1,0,Kosten_Fond!$D141+Kosten_Fond!$F141+Kosten_Fond!$H141)*CT141),2)","v":12147.27},{"$f":"ROUND(W141-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z141,IF(AbschlVar=\"DK_fix\",W141*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB141,Kosten_Fond!$AA141))))*IF(Förderung=\"mit\",CN141,CP141)+AH141,2)","v":10367.39},{"$f":"ROUND(X141-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z141,IF(AbschlVar=\"DK_fix\",X141*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB141,Kosten_Fond!$AA141))))*IF(Förderung=\"mit\",CO141,CQ141)+AH141,2)","v":12008.81},{"$f":"ROUND(Y141-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z141,IF(AbschlVar=\"DK_fix\",Y141*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB141,Kosten_Fond!$AA141))))*CR141+AH141,2)","v":13954.28},{"$f":"ROUND(Z141-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z141,IF(AbschlVar=\"DK_fix\",Z141*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB141,Kosten_Fond!$AA141))))*CS141+AH141,2)","v":12008.81},{"$f":"ROUND(AA141-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z141,IF(AbschlVar=\"DK_fix\",AA141*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB141,Kosten_Fond!$AA141))))*CT141+AH141,2)","v":12008.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4,{"$f":"IF(AND(Fond!$B141<=1,OR($A141<n,AND($A141=n,Fond!$B141<=1))),R140*M141,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10505.849259598599,12147.270000000015,0.46377053593389989]
[{"$f":"IF(Fond!A141<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A141+1)-$B$16)*$B$16,A141,A141+1),0)","v":10},5,{"$f":"Kosten_Fond!T142","v":108.89},{"$f":"Kosten_Fond!U142","v":108.89},{"$f":"Kosten_Fond!V142","v":108.89},{"$f":"Kosten_Fond!W142","v":108.89},{"$f":"Kosten_Fond!X142","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),ROUND(M141*(1+INDEX(Performance_Vektoren!J$5:J$77,$A141+1))^(1/12),10),0)","v":729.97488903889996},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),ROUND(N141*(1+INDEX(Performance_Vektoren!K$5:K$77,$A141+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),ROUND(O141*(1+INDEX(Performance_Vektoren!L$5:L$77,$A141+1))^(1/12),10),0)","v":1357.2233475272001},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),ROUND(P141*(1+INDEX(Performance_Vektoren!M$5:M$77,$A141+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),ROUND(Q141*(1+INDEX(Performance_Vektoren!N$5:N$77,$A141+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),R141+(H142-(IF(AND(EE=1,m>$A142),0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)+$BS142)*CP142)/M142,0)","v":14.653545676943068},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),S141+(I142-(IF(AND(EE=1,m>$A142),0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)+$BS142)*CQ142)/N142,0)","v":12.365050000000016},{"$f":"ROUND(IF(OR($A142<n,AND($A142=n,$B142<=1)),T141+(J142-(IF(AND(EE=1,m>$A142),0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)+$BS142)*CR142)/O142,0),10)","v":10.569776497599999},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),U141+(K142-(IF(AND(EE=1,m>$A142),0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)+$BS142)*CS142)/P142,0)","v":12.365050000000016},{"$f":"IF(OR($A142<n,AND($A142=n,$B142<=1)),V141+(L142-(IF(AND(EE=1,m>$A142),0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)+$BS142)*CT142)/Q142,0)","v":12.365050000000016},{"$f":"ROUND(R142*M142-(H142-IF(EE=1,0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)*CP142),2)","v":10587.83},{"$f":"ROUND(S142*N142-(I142-IF(EE=1,0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)*CQ142),2)","v":12256.16},{"$f":"ROUND(T142*O142-(J142-IF(EE=1,0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)*CR142),2)","v":14236.66},{"$f":"ROUND(U142*P142-(K142-IF(EE=1,0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)*CS142),2)","v":12256.16},{"$f":"ROUND(V142*Q142-(L142-IF(EE=1,0,Kosten_Fond!$D142+Kosten_Fond!$F142+Kosten_Fond!$H142)*CT142),2)","v":12256.16},{"$f":"ROUND(W142-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z142,IF(AbschlVar=\"DK_fix\",W142*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB142,Kosten_Fond!$AA142))))*IF(Förderung=\"mit\",CN142,CP142)+AH142,2)","v":10449.370000000001},{"$f":"ROUND(X142-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z142,IF(AbschlVar=\"DK_fix\",X142*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB142,Kosten_Fond!$AA142))))*IF(Förderung=\"mit\",CO142,CQ142)+AH142,2)","v":12117.7},{"$f":"ROUND(Y142-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z142,IF(AbschlVar=\"DK_fix\",Y142*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB142,Kosten_Fond!$AA142))))*CR142+AH142,2)","v":14098.2},{"$f":"ROUND(Z142-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z142,IF(AbschlVar=\"DK_fix\",Z142*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB142,Kosten_Fond!$AA142))))*CS142+AH142,2)","v":12117.7},{"$f":"ROUND(AA142-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z142,IF(AbschlVar=\"DK_fix\",AA142*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB142,Kosten_Fond!$AA142))))*CT142+AH142,2)","v":12117.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,{"$f":"IF(AND(Fond!$B142<=1,OR($A142<n,AND($A142=n,Fond!$B142<=1))),R141*M142,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10587.830379552968,12256.160000000016,0.46348427764309685]
[{"$f":"IF(Fond!A142<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A142+1)-$B$16)*$B$16,A142,A142+1),0)","v":10},6,{"$f":"Kosten_Fond!T143","v":108.89},{"$f":"Kosten_Fond!U143","v":108.89},{"$f":"Kosten_Fond!V143","v":108.89},{"$f":"Kosten_Fond!W143","v":108.89},{"$f":"Kosten_Fond!X143","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),ROUND(M142*(1+INDEX(Performance_Vektoren!J$5:J$77,$A142+1))^(1/12),10),0)","v":728.12436720829999},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),ROUND(N142*(1+INDEX(Performance_Vektoren!K$5:K$77,$A142+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),ROUND(O142*(1+INDEX(Performance_Vektoren!L$5:L$77,$A142+1))^(1/12),10),0)","v":1360.5706264435},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),ROUND(P142*(1+INDEX(Performance_Vektoren!M$5:M$77,$A142+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),ROUND(Q142*(1+INDEX(Performance_Vektoren!N$5:N$77,$A142+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),R142+(H143-(IF(AND(EE=1,m>$A143),0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)+$BS143)*CP143)/M143,0)","v":14.803094304765393},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),S142+(I143-(IF(AND(EE=1,m>$A143),0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)+$BS143)*CQ143)/N143,0)","v":12.473940000000017},{"$f":"ROUND(IF(OR($A143<n,AND($A143=n,$B143<=1)),T142+(J143-(IF(AND(EE=1,m>$A143),0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)+$BS143)*CR143)/O143,0),10)","v":10.6498090941},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),U142+(K143-(IF(AND(EE=1,m>$A143),0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)+$BS143)*CS143)/P143,0)","v":12.473940000000017},{"$f":"IF(OR($A143<n,AND($A143=n,$B143<=1)),V142+(L143-(IF(AND(EE=1,m>$A143),0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)+$BS143)*CT143)/Q143,0)","v":12.473940000000017},{"$f":"ROUND(R143*M143-(H143-IF(EE=1,0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)*CP143),2)","v":10669.6},{"$f":"ROUND(S143*N143-(I143-IF(EE=1,0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)*CQ143),2)","v":12365.05},{"$f":"ROUND(T143*O143-(J143-IF(EE=1,0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)*CR143),2)","v":14380.93},{"$f":"ROUND(U143*P143-(K143-IF(EE=1,0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)*CS143),2)","v":12365.05},{"$f":"ROUND(V143*Q143-(L143-IF(EE=1,0,Kosten_Fond!$D143+Kosten_Fond!$F143+Kosten_Fond!$H143)*CT143),2)","v":12365.05},{"$f":"ROUND(W143-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z143,IF(AbschlVar=\"DK_fix\",W143*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB143,Kosten_Fond!$AA143))))*IF(Förderung=\"mit\",CN143,CP143)+AH143,2)","v":10531.14},{"$f":"ROUND(X143-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z143,IF(AbschlVar=\"DK_fix\",X143*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB143,Kosten_Fond!$AA143))))*IF(Förderung=\"mit\",CO143,CQ143)+AH143,2)","v":12226.59},{"$f":"ROUND(Y143-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z143,IF(AbschlVar=\"DK_fix\",Y143*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB143,Kosten_Fond!$AA143))))*CR143+AH143,2)","v":14242.47},{"$f":"ROUND(Z143-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z143,IF(AbschlVar=\"DK_fix\",Z143*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB143,Kosten_Fond!$AA143))))*CS143+AH143,2)","v":12226.59},{"$f":"ROUND(AA143-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z143,IF(AbschlVar=\"DK_fix\",AA143*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB143,Kosten_Fond!$AA143))))*CT143+AH143,2)","v":12226.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,6,{"$f":"IF(AND(Fond!$B143<=1,OR($A143<n,AND($A143=n,Fond!$B143<=1))),R142*M143,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10669.603673382091,12365.050000000016,0.46319792017153028]
[{"$f":"IF(Fond!A143<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A143+1)-$B$16)*$B$16,A143,A143+1),0)","v":10},7,{"$f":"Kosten_Fond!T144","v":108.89},{"$f":"Kosten_Fond!U144","v":108.89},{"$f":"Kosten_Fond!V144","v":108.89},{"$f":"Kosten_Fond!W144","v":108.89},{"$f":"Kosten_Fond!X144","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),ROUND(M143*(1+INDEX(Performance_Vektoren!J$5:J$77,$A143+1))^(1/12),10),0)","v":726.2785365405},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),ROUND(N143*(1+INDEX(Performance_Vektoren!K$5:K$77,$A143+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),ROUND(O143*(1+INDEX(Performance_Vektoren!L$5:L$77,$A143+1))^(1/12),10),0)","v":1363.9261606525999},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),ROUND(P143*(1+INDEX(Performance_Vektoren!M$5:M$77,$A143+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),ROUND(Q143*(1+INDEX(Performance_Vektoren!N$5:N$77,$A143+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),R143+(H144-(IF(AND(EE=1,m>$A144),0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)+$BS144)*CP144)/M144,0)","v":14.953023009141925},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),S143+(I144-(IF(AND(EE=1,m>$A144),0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)+$BS144)*CQ144)/N144,0)","v":12.582830000000017},{"$f":"ROUND(IF(OR($A144<n,AND($A144=n,$B144<=1)),T143+(J144-(IF(AND(EE=1,m>$A144),0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)+$BS144)*CR144)/O144,0),10)","v":10.7296447943},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),U143+(K144-(IF(AND(EE=1,m>$A144),0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)+$BS144)*CS144)/P144,0)","v":12.582830000000017},{"$f":"IF(OR($A144<n,AND($A144=n,$B144<=1)),V143+(L144-(IF(AND(EE=1,m>$A144),0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)+$BS144)*CT144)/Q144,0)","v":12.582830000000017},{"$f":"ROUND(R144*M144-(H144-IF(EE=1,0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)*CP144),2)","v":10751.17},{"$f":"ROUND(S144*N144-(I144-IF(EE=1,0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)*CQ144),2)","v":12473.94},{"$f":"ROUND(T144*O144-(J144-IF(EE=1,0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)*CR144),2)","v":14525.55},{"$f":"ROUND(U144*P144-(K144-IF(EE=1,0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)*CS144),2)","v":12473.94},{"$f":"ROUND(V144*Q144-(L144-IF(EE=1,0,Kosten_Fond!$D144+Kosten_Fond!$F144+Kosten_Fond!$H144)*CT144),2)","v":12473.94},{"$f":"ROUND(W144-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z144,IF(AbschlVar=\"DK_fix\",W144*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB144,Kosten_Fond!$AA144))))*IF(Förderung=\"mit\",CN144,CP144)+AH144,2)","v":10612.71},{"$f":"ROUND(X144-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z144,IF(AbschlVar=\"DK_fix\",X144*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB144,Kosten_Fond!$AA144))))*IF(Förderung=\"mit\",CO144,CQ144)+AH144,2)","v":12335.48},{"$f":"ROUND(Y144-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z144,IF(AbschlVar=\"DK_fix\",Y144*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB144,Kosten_Fond!$AA144))))*CR144+AH144,2)","v":14387.09},{"$f":"ROUND(Z144-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z144,IF(AbschlVar=\"DK_fix\",Z144*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB144,Kosten_Fond!$AA144))))*CS144+AH144,2)","v":12335.48},{"$f":"ROUND(AA144-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z144,IF(AbschlVar=\"DK_fix\",AA144*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB144,Kosten_Fond!$AA144))))*CT144+AH144,2)","v":12335.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,7,{"$f":"IF(AND(Fond!$B144<=1,OR($A144<n,AND($A144=n,Fond!$B144<=1))),R143*M144,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10751.169667936019,12473.940000000017,0.46291147045814801]
[{"$f":"IF(Fond!A144<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A144+1)-$B$16)*$B$16,A144,A144+1),0)","v":10},8,{"$f":"Kosten_Fond!T145","v":108.89},{"$f":"Kosten_Fond!U145","v":108.89},{"$f":"Kosten_Fond!V145","v":108.89},{"$f":"Kosten_Fond!W145","v":108.89},{"$f":"Kosten_Fond!X145","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),ROUND(M144*(1+INDEX(Performance_Vektoren!J$5:J$77,$A144+1))^(1/12),10),0)","v":724.4373851432},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),ROUND(N144*(1+INDEX(Performance_Vektoren!K$5:K$77,$A144+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),ROUND(O144*(1+INDEX(Performance_Vektoren!L$5:L$77,$A144+1))^(1/12),10),0)","v":1367.2899705143},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),ROUND(P144*(1+INDEX(Performance_Vektoren!M$5:M$77,$A144+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),ROUND(Q144*(1+INDEX(Performance_Vektoren!N$5:N$77,$A144+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),R144+(H145-(IF(AND(EE=1,m>$A145),0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)+$BS145)*CP145)/M145,0)","v":15.103332756033957},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),S144+(I145-(IF(AND(EE=1,m>$A145),0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)+$BS145)*CQ145)/N145,0)","v":12.691720000000018},{"$f":"ROUND(IF(OR($A145<n,AND($A145=n,$B145<=1)),T144+(J145-(IF(AND(EE=1,m>$A145),0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)+$BS145)*CR145)/O145,0),10)","v":10.8092840825},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),U144+(K145-(IF(AND(EE=1,m>$A145),0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)+$BS145)*CS145)/P145,0)","v":12.691720000000018},{"$f":"IF(OR($A145<n,AND($A145=n,$B145<=1)),V144+(L145-(IF(AND(EE=1,m>$A145),0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)+$BS145)*CT145)/Q145,0)","v":12.691720000000018},{"$f":"ROUND(R145*M145-(H145-IF(EE=1,0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)*CP145),2)","v":10832.53},{"$f":"ROUND(S145*N145-(I145-IF(EE=1,0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)*CQ145),2)","v":12582.83},{"$f":"ROUND(T145*O145-(J145-IF(EE=1,0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)*CR145),2)","v":14670.54},{"$f":"ROUND(U145*P145-(K145-IF(EE=1,0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)*CS145),2)","v":12582.83},{"$f":"ROUND(V145*Q145-(L145-IF(EE=1,0,Kosten_Fond!$D145+Kosten_Fond!$F145+Kosten_Fond!$H145)*CT145),2)","v":12582.83},{"$f":"ROUND(W145-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z145,IF(AbschlVar=\"DK_fix\",W145*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB145,Kosten_Fond!$AA145))))*IF(Förderung=\"mit\",CN145,CP145)+AH145,2)","v":10694.07},{"$f":"ROUND(X145-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z145,IF(AbschlVar=\"DK_fix\",X145*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB145,Kosten_Fond!$AA145))))*IF(Förderung=\"mit\",CO145,CQ145)+AH145,2)","v":12444.37},{"$f":"ROUND(Y145-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z145,IF(AbschlVar=\"DK_fix\",Y145*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB145,Kosten_Fond!$AA145))))*CR145+AH145,2)","v":14532.08},{"$f":"ROUND(Z145-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z145,IF(AbschlVar=\"DK_fix\",Z145*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB145,Kosten_Fond!$AA145))))*CS145+AH145,2)","v":12444.37},{"$f":"ROUND(AA145-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z145,IF(AbschlVar=\"DK_fix\",AA145*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB145,Kosten_Fond!$AA145))))*CT145+AH145,2)","v":12444.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,8,{"$f":"IF(AND(Fond!$B145<=1,OR($A145<n,AND($A145=n,Fond!$B145<=1))),R144*M145,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,10832.528888728881,12582.830000000018,0.46262493520623221]
[{"$f":"IF(Fond!A145<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A145+1)-$B$16)*$B$16,A145,A145+1),0)","v":10},9,{"$f":"Kosten_Fond!T146","v":108.89},{"$f":"Kosten_Fond!U146","v":108.89},{"$f":"Kosten_Fond!V146","v":108.89},{"$f":"Kosten_Fond!W146","v":108.89},{"$f":"Kosten_Fond!X146","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),ROUND(M145*(1+INDEX(Performance_Vektoren!J$5:J$77,$A145+1))^(1/12),10),0)","v":722.60090115419996},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),ROUND(N145*(1+INDEX(Performance_Vektoren!K$5:K$77,$A145+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),ROUND(O145*(1+INDEX(Performance_Vektoren!L$5:L$77,$A145+1))^(1/12),10),0)","v":1370.6620764386},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),ROUND(P145*(1+INDEX(Performance_Vektoren!M$5:M$77,$A145+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),ROUND(Q145*(1+INDEX(Performance_Vektoren!N$5:N$77,$A145+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),R145+(H146-(IF(AND(EE=1,m>$A146),0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)+$BS146)*CP146)/M146,0)","v":15.254024513857773},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),S145+(I146-(IF(AND(EE=1,m>$A146),0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)+$BS146)*CQ146)/N146,0)","v":12.800610000000018},{"$f":"ROUND(IF(OR($A146<n,AND($A146=n,$B146<=1)),T145+(J146-(IF(AND(EE=1,m>$A146),0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)+$BS146)*CR146)/O146,0),10)","v":10.8887274419},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),U145+(K146-(IF(AND(EE=1,m>$A146),0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)+$BS146)*CS146)/P146,0)","v":12.800610000000018},{"$f":"IF(OR($A146<n,AND($A146=n,$B146<=1)),V145+(L146-(IF(AND(EE=1,m>$A146),0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)+$BS146)*CT146)/Q146,0)","v":12.800610000000018},{"$f":"ROUND(R146*M146-(H146-IF(EE=1,0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)*CP146),2)","v":10913.68},{"$f":"ROUND(S146*N146-(I146-IF(EE=1,0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)*CQ146),2)","v":12691.72},{"$f":"ROUND(T146*O146-(J146-IF(EE=1,0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)*CR146),2)","v":14815.88},{"$f":"ROUND(U146*P146-(K146-IF(EE=1,0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)*CS146),2)","v":12691.72},{"$f":"ROUND(V146*Q146-(L146-IF(EE=1,0,Kosten_Fond!$D146+Kosten_Fond!$F146+Kosten_Fond!$H146)*CT146),2)","v":12691.72},{"$f":"ROUND(W146-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z146,IF(AbschlVar=\"DK_fix\",W146*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB146,Kosten_Fond!$AA146))))*IF(Förderung=\"mit\",CN146,CP146)+AH146,2)","v":10775.22},{"$f":"ROUND(X146-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z146,IF(AbschlVar=\"DK_fix\",X146*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB146,Kosten_Fond!$AA146))))*IF(Förderung=\"mit\",CO146,CQ146)+AH146,2)","v":12553.26},{"$f":"ROUND(Y146-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z146,IF(AbschlVar=\"DK_fix\",Y146*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB146,Kosten_Fond!$AA146))))*CR146+AH146,2)","v":14677.42},{"$f":"ROUND(Z146-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z146,IF(AbschlVar=\"DK_fix\",Z146*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB146,Kosten_Fond!$AA146))))*CS146+AH146,2)","v":12553.26},{"$f":"ROUND(AA146-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z146,IF(AbschlVar=\"DK_fix\",AA146*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB146,Kosten_Fond!$AA146))))*CT146+AH146,2)","v":12553.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,{"$f":"IF(AND(Fond!$B146<=1,OR($A146<n,AND($A146=n,Fond!$B146<=1))),R145*M146,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A146>n,0,IF(x+$A146<=45,30%,IF(x+$A146<=55,25%,15%)))","v":0.3},{"$f":"IF($A146>n,0,1-CN146)","v":0.7},1,1,1,1,1,10913.681859941884,12691.720000000018,0.46233832089350185]
[{"$f":"IF(Fond!A146<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A146+1)-$B$16)*$B$16,A146,A146+1),0)","v":10},{"$f":"IF(A147=A146,B146+1,1)","v":10},{"$f":"Kosten_Fond!T147","v":108.89},{"$f":"Kosten_Fond!U147","v":108.89},{"$f":"Kosten_Fond!V147","v":108.89},{"$f":"Kosten_Fond!W147","v":108.89},{"$f":"Kosten_Fond!X147","v":108.89},{"$f":"ROUND(C147/(1+$B$12),2)","v":108.89},{"$f":"ROUND(D147/(1+$B$13),2)","v":108.89},{"$f":"ROUND(E147/(1+$B$14),2)","v":108.89},{"$f":"ROUND(F147/(1+$D$12),2)","v":108.89},{"$f":"ROUND(G147/(1+$D$13),2)","v":108.89},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),ROUND(M146*(1+INDEX(Performance_Vektoren!J$5:J$77,$A146+1))^(1/12),10),0)","v":720.76907274140001},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),ROUND(N146*(1+INDEX(Performance_Vektoren!K$5:K$77,$A146+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),ROUND(O146*(1+INDEX(Performance_Vektoren!L$5:L$77,$A146+1))^(1/12),10),0)","v":1374.0424988857999},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),ROUND(P146*(1+INDEX(Performance_Vektoren!M$5:M$77,$A146+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),ROUND(Q146*(1+INDEX(Performance_Vektoren!N$5:N$77,$A146+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),R146+(H147-(IF(AND(EE=1,m>$A147),0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)+$BS147)*CP147)/M147,0)","v":15.405099253490876},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),S146+(I147-(IF(AND(EE=1,m>$A147),0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)+$BS147)*CQ147)/N147,0)","v":12.909500000000019},{"$f":"ROUND(IF(OR($A147<n,AND($A147=n,$B147<=1)),T146+(J147-(IF(AND(EE=1,m>$A147),0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)+$BS147)*CR147)/O147,0),10)","v":10.9679753546},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),U146+(K147-(IF(AND(EE=1,m>$A147),0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)+$BS147)*CS147)/P147,0)","v":12.909500000000019},{"$f":"IF(OR($A147<n,AND($A147=n,$B147<=1)),V146+(L147-(IF(AND(EE=1,m>$A147),0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)+$BS147)*CT147)/Q147,0)","v":12.909500000000019},{"$f":"ROUND(R147*M147-(H147-IF(EE=1,0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)*CP147),2)","v":10994.63},{"$f":"ROUND(S147*N147-(I147-IF(EE=1,0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)*CQ147),2)","v":12800.61},{"$f":"ROUND(T147*O147-(J147-IF(EE=1,0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)*CR147),2)","v":14961.57},{"$f":"ROUND(U147*P147-(K147-IF(EE=1,0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)*CS147),2)","v":12800.61},{"$f":"ROUND(V147*Q147-(L147-IF(EE=1,0,Kosten_Fond!$D147+Kosten_Fond!$F147+Kosten_Fond!$H147)*CT147),2)","v":12800.61},{"$f":"ROUND(W147-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z147,IF(AbschlVar=\"DK_fix\",W147*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB147,Kosten_Fond!$AA147))))*IF(Förderung=\"mit\",CN147,CP147)+AH147,2)","v":10856.17},{"$f":"ROUND(X147-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z147,IF(AbschlVar=\"DK_fix\",X147*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB147,Kosten_Fond!$AA147))))*IF(Förderung=\"mit\",CO147,CQ147)+AH147,2)","v":12662.15},{"$f":"ROUND(Y147-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z147,IF(AbschlVar=\"DK_fix\",Y147*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB147,Kosten_Fond!$AA147))))*CR147+AH147,2)","v":14823.11},{"$f":"ROUND(Z147-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z147,IF(AbschlVar=\"DK_fix\",Z147*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB147,Kosten_Fond!$AA147))))*CS147+AH147,2)","v":12662.15},{"$f":"ROUND(AA147-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z147,IF(AbschlVar=\"DK_fix\",AA147*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB147,Kosten_Fond!$AA147))))*CT147+AH147,2)","v":12662.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,{"$f":"IF(AND(Fond!$B147<=1,OR($A147<n,AND($A147=n,Fond!$B147<=1))),R146*M147,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},10994.629104427853,12800.610000000019,{"$f":"CU147/(CU147+CV147)","v":0.46205163378173192}]
[{"$f":"IF(Fond!A147<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A147+1)-$B$16)*$B$16,A147,A147+1),0)","v":10},11,{"$f":"Kosten_Fond!T148","v":108.89},{"$f":"Kosten_Fond!U148","v":108.89},{"$f":"Kosten_Fond!V148","v":108.89},{"$f":"Kosten_Fond!W148","v":108.89},{"$f":"Kosten_Fond!X148","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),ROUND(M147*(1+INDEX(Performance_Vektoren!J$5:J$77,$A147+1))^(1/12),10),0)","v":718.94188810269998},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),ROUND(N147*(1+INDEX(Performance_Vektoren!K$5:K$77,$A147+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),ROUND(O147*(1+INDEX(Performance_Vektoren!L$5:L$77,$A147+1))^(1/12),10),0)","v":1377.4312583666999},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),ROUND(P147*(1+INDEX(Performance_Vektoren!M$5:M$77,$A147+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),ROUND(Q147*(1+INDEX(Performance_Vektoren!N$5:N$77,$A147+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),R147+(H148-(IF(AND(EE=1,m>$A148),0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)+$BS148)*CP148)/M148,0)","v":15.556557948278243},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),S147+(I148-(IF(AND(EE=1,m>$A148),0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)+$BS148)*CQ148)/N148,0)","v":13.01839000000002},{"$f":"ROUND(IF(OR($A148<n,AND($A148=n,$B148<=1)),T147+(J148-(IF(AND(EE=1,m>$A148),0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)+$BS148)*CR148)/O148,0),10)","v":11.047028301399999},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),U147+(K148-(IF(AND(EE=1,m>$A148),0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)+$BS148)*CS148)/P148,0)","v":13.01839000000002},{"$f":"IF(OR($A148<n,AND($A148=n,$B148<=1)),V147+(L148-(IF(AND(EE=1,m>$A148),0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)+$BS148)*CT148)/Q148,0)","v":13.01839000000002},{"$f":"ROUND(R148*M148-(H148-IF(EE=1,0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)*CP148),2)","v":11075.37},{"$f":"ROUND(S148*N148-(I148-IF(EE=1,0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)*CQ148),2)","v":12909.5},{"$f":"ROUND(T148*O148-(J148-IF(EE=1,0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)*CR148),2)","v":15107.63},{"$f":"ROUND(U148*P148-(K148-IF(EE=1,0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)*CS148),2)","v":12909.5},{"$f":"ROUND(V148*Q148-(L148-IF(EE=1,0,Kosten_Fond!$D148+Kosten_Fond!$F148+Kosten_Fond!$H148)*CT148),2)","v":12909.5},{"$f":"ROUND(W148-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z148,IF(AbschlVar=\"DK_fix\",W148*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB148,Kosten_Fond!$AA148))))*IF(Förderung=\"mit\",CN148,CP148)+AH148,2)","v":10936.91},{"$f":"ROUND(X148-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z148,IF(AbschlVar=\"DK_fix\",X148*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB148,Kosten_Fond!$AA148))))*IF(Förderung=\"mit\",CO148,CQ148)+AH148,2)","v":12771.04},{"$f":"ROUND(Y148-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z148,IF(AbschlVar=\"DK_fix\",Y148*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB148,Kosten_Fond!$AA148))))*CR148+AH148,2)","v":14969.17},{"$f":"ROUND(Z148-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z148,IF(AbschlVar=\"DK_fix\",Z148*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB148,Kosten_Fond!$AA148))))*CS148+AH148,2)","v":12771.04},{"$f":"ROUND(AA148-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z148,IF(AbschlVar=\"DK_fix\",AA148*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB148,Kosten_Fond!$AA148))))*CT148+AH148,2)","v":12771.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,11,{"$f":"IF(AND(Fond!$B148<=1,OR($A148<n,AND($A148=n,Fond!$B148<=1))),R147*M148,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,{"$f":"M148*R147","v":11075.371143714225},{"$f":"N148*S147","v":12909.500000000018},0.46176487992585141]
[{"$f":"IF(Fond!A148<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A148+1)-$B$16)*$B$16,A148,A148+1),0)","v":10},12,{"$f":"Kosten_Fond!T149","v":108.89},{"$f":"Kosten_Fond!U149","v":108.89},{"$f":"Kosten_Fond!V149","v":108.89},{"$f":"Kosten_Fond!W149","v":108.89},{"$f":"Kosten_Fond!X149","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),ROUND(M148*(1+INDEX(Performance_Vektoren!J$5:J$77,$A148+1))^(1/12),10),0)","v":717.11933546579996},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),ROUND(N148*(1+INDEX(Performance_Vektoren!K$5:K$77,$A148+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),ROUND(O148*(1+INDEX(Performance_Vektoren!L$5:L$77,$A148+1))^(1/12),10),0)","v":1380.8283754426},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),ROUND(P148*(1+INDEX(Performance_Vektoren!M$5:M$77,$A148+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),ROUND(Q148*(1+INDEX(Performance_Vektoren!N$5:N$77,$A148+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),R148+(H149-(IF(AND(EE=1,m>$A149),0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)+$BS149)*CP149)/M149,0)","v":15.708401574038621},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),S148+(I149-(IF(AND(EE=1,m>$A149),0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)+$BS149)*CQ149)/N149,0)","v":13.12728000000002},{"$f":"ROUND(IF(OR($A149<n,AND($A149=n,$B149<=1)),T148+(J149-(IF(AND(EE=1,m>$A149),0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)+$BS149)*CR149)/O149,0),10)","v":11.125886762},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),U148+(K149-(IF(AND(EE=1,m>$A149),0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)+$BS149)*CS149)/P149,0)","v":13.12728000000002},{"$f":"IF(OR($A149<n,AND($A149=n,$B149<=1)),V148+(L149-(IF(AND(EE=1,m>$A149),0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)+$BS149)*CT149)/Q149,0)","v":13.12728000000002},{"$f":"ROUND(R149*M149-(H149-IF(EE=1,0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)*CP149),2)","v":11155.91},{"$f":"ROUND(S149*N149-(I149-IF(EE=1,0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)*CQ149),2)","v":13018.39},{"$f":"ROUND(T149*O149-(J149-IF(EE=1,0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)*CR149),2)","v":15254.05},{"$f":"ROUND(U149*P149-(K149-IF(EE=1,0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)*CS149),2)","v":13018.39},{"$f":"ROUND(V149*Q149-(L149-IF(EE=1,0,Kosten_Fond!$D149+Kosten_Fond!$F149+Kosten_Fond!$H149)*CT149),2)","v":13018.39},{"$f":"ROUND(W149-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z149,IF(AbschlVar=\"DK_fix\",W149*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB149,Kosten_Fond!$AA149))))*IF(Förderung=\"mit\",CN149,CP149)+AH149,2)","v":11017.45},{"$f":"ROUND(X149-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z149,IF(AbschlVar=\"DK_fix\",X149*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB149,Kosten_Fond!$AA149))))*IF(Förderung=\"mit\",CO149,CQ149)+AH149,2)","v":12879.93},{"$f":"ROUND(Y149-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z149,IF(AbschlVar=\"DK_fix\",Y149*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB149,Kosten_Fond!$AA149))))*CR149+AH149,2)","v":15115.59},{"$f":"ROUND(Z149-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z149,IF(AbschlVar=\"DK_fix\",Z149*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB149,Kosten_Fond!$AA149))))*CS149+AH149,2)","v":12879.93},{"$f":"ROUND(AA149-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z149,IF(AbschlVar=\"DK_fix\",AA149*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB149,Kosten_Fond!$AA149))))*CT149+AH149,2)","v":12879.93},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,12,{"$f":"IF(AND(Fond!$B149<=1,OR($A149<n,AND($A149=n,Fond!$B149<=1))),R148*M149,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11155.908498004503,13018.390000000019,0.46147806518254797]
[{"$f":"IF(Fond!A149<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A149+1)-$B$16)*$B$16,A149,A149+1),0)","v":11},1,{"$f":"Kosten_Fond!T150","v":108.89},{"$f":"Kosten_Fond!U150","v":108.89},{"$f":"Kosten_Fond!V150","v":108.89},{"$f":"Kosten_Fond!W150","v":108.89},{"$f":"Kosten_Fond!X150","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),ROUND(M149*(1+INDEX(Performance_Vektoren!J$5:J$77,$A149+1))^(1/12),10),0)","v":715.30140308850002},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),ROUND(N149*(1+INDEX(Performance_Vektoren!K$5:K$77,$A149+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),ROUND(O149*(1+INDEX(Performance_Vektoren!L$5:L$77,$A149+1))^(1/12),10),0)","v":1384.2338707256999},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),ROUND(P149*(1+INDEX(Performance_Vektoren!M$5:M$77,$A149+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),ROUND(Q149*(1+INDEX(Performance_Vektoren!N$5:N$77,$A149+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),R149+(H150-(IF(AND(EE=1,m>$A150),0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)+$BS150)*CP150)/M150,0)","v":15.860631109070761},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),S149+(I150-(IF(AND(EE=1,m>$A150),0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)+$BS150)*CQ150)/N150,0)","v":13.236170000000021},{"$f":"ROUND(IF(OR($A150<n,AND($A150=n,$B150<=1)),T149+(J150-(IF(AND(EE=1,m>$A150),0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)+$BS150)*CR150)/O150,0),10)","v":11.2045512148},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),U149+(K150-(IF(AND(EE=1,m>$A150),0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)+$BS150)*CS150)/P150,0)","v":13.236170000000021},{"$f":"IF(OR($A150<n,AND($A150=n,$B150<=1)),V149+(L150-(IF(AND(EE=1,m>$A150),0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)+$BS150)*CT150)/Q150,0)","v":13.236170000000021},{"$f":"ROUND(R150*M150-(H150-IF(EE=1,0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)*CP150),2)","v":11236.24},{"$f":"ROUND(S150*N150-(I150-IF(EE=1,0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)*CQ150),2)","v":13127.28},{"$f":"ROUND(T150*O150-(J150-IF(EE=1,0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)*CR150),2)","v":15400.83},{"$f":"ROUND(U150*P150-(K150-IF(EE=1,0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)*CS150),2)","v":13127.28},{"$f":"ROUND(V150*Q150-(L150-IF(EE=1,0,Kosten_Fond!$D150+Kosten_Fond!$F150+Kosten_Fond!$H150)*CT150),2)","v":13127.28},{"$f":"ROUND(W150-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z150,IF(AbschlVar=\"DK_fix\",W150*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB150,Kosten_Fond!$AA150))))*IF(Förderung=\"mit\",CN150,CP150)+AH150,2)","v":11097.78},{"$f":"ROUND(X150-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z150,IF(AbschlVar=\"DK_fix\",X150*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB150,Kosten_Fond!$AA150))))*IF(Förderung=\"mit\",CO150,CQ150)+AH150,2)","v":12988.82},{"$f":"ROUND(Y150-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z150,IF(AbschlVar=\"DK_fix\",Y150*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB150,Kosten_Fond!$AA150))))*CR150+AH150,2)","v":15262.37},{"$f":"ROUND(Z150-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z150,IF(AbschlVar=\"DK_fix\",Z150*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB150,Kosten_Fond!$AA150))))*CS150+AH150,2)","v":12988.82},{"$f":"ROUND(AA150-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z150,IF(AbschlVar=\"DK_fix\",AA150*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB150,Kosten_Fond!$AA150))))*CT150+AH150,2)","v":12988.82},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1,{"$f":"IF(AND(Fond!$B150<=1,OR($A150<n,AND($A150=n,Fond!$B150<=1))),R149*M150,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11236.241686187428,13127.280000000021,0.46119119521861462]
[{"$f":"IF(Fond!A150<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A150+1)-$B$16)*$B$16,A150,A150+1),0)","v":11},2,{"$f":"Kosten_Fond!T151","v":108.89},{"$f":"Kosten_Fond!U151","v":108.89},{"$f":"Kosten_Fond!V151","v":108.89},{"$f":"Kosten_Fond!W151","v":108.89},{"$f":"Kosten_Fond!X151","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),ROUND(M150*(1+INDEX(Performance_Vektoren!J$5:J$77,$A150+1))^(1/12),10),0)","v":713.48807925810002},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),ROUND(N150*(1+INDEX(Performance_Vektoren!K$5:K$77,$A150+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),ROUND(O150*(1+INDEX(Performance_Vektoren!L$5:L$77,$A150+1))^(1/12),10),0)","v":1387.6477648789},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),ROUND(P150*(1+INDEX(Performance_Vektoren!M$5:M$77,$A150+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),ROUND(Q150*(1+INDEX(Performance_Vektoren!N$5:N$77,$A150+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),R150+(H151-(IF(AND(EE=1,m>$A151),0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)+$BS151)*CP151)/M151,0)","v":16.013247534159778},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),S150+(I151-(IF(AND(EE=1,m>$A151),0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)+$BS151)*CQ151)/N151,0)","v":13.345060000000021},{"$f":"ROUND(IF(OR($A151<n,AND($A151=n,$B151<=1)),T150+(J151-(IF(AND(EE=1,m>$A151),0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)+$BS151)*CR151)/O151,0),10)","v":11.2830221371},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),U150+(K151-(IF(AND(EE=1,m>$A151),0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)+$BS151)*CS151)/P151,0)","v":13.345060000000021},{"$f":"IF(OR($A151<n,AND($A151=n,$B151<=1)),V150+(L151-(IF(AND(EE=1,m>$A151),0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)+$BS151)*CT151)/Q151,0)","v":13.345060000000021},{"$f":"ROUND(R151*M151-(H151-IF(EE=1,0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)*CP151),2)","v":11316.37},{"$f":"ROUND(S151*N151-(I151-IF(EE=1,0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)*CQ151),2)","v":13236.17},{"$f":"ROUND(T151*O151-(J151-IF(EE=1,0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)*CR151),2)","v":15547.97},{"$f":"ROUND(U151*P151-(K151-IF(EE=1,0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)*CS151),2)","v":13236.17},{"$f":"ROUND(V151*Q151-(L151-IF(EE=1,0,Kosten_Fond!$D151+Kosten_Fond!$F151+Kosten_Fond!$H151)*CT151),2)","v":13236.17},{"$f":"ROUND(W151-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z151,IF(AbschlVar=\"DK_fix\",W151*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB151,Kosten_Fond!$AA151))))*IF(Förderung=\"mit\",CN151,CP151)+AH151,2)","v":11177.91},{"$f":"ROUND(X151-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z151,IF(AbschlVar=\"DK_fix\",X151*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB151,Kosten_Fond!$AA151))))*IF(Förderung=\"mit\",CO151,CQ151)+AH151,2)","v":13097.71},{"$f":"ROUND(Y151-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z151,IF(AbschlVar=\"DK_fix\",Y151*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB151,Kosten_Fond!$AA151))))*CR151+AH151,2)","v":15409.51},{"$f":"ROUND(Z151-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z151,IF(AbschlVar=\"DK_fix\",Z151*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB151,Kosten_Fond!$AA151))))*CS151+AH151,2)","v":13097.71},{"$f":"ROUND(AA151-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z151,IF(AbschlVar=\"DK_fix\",AA151*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB151,Kosten_Fond!$AA151))))*CT151+AH151,2)","v":13097.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2,{"$f":"IF(AND(Fond!$B151<=1,OR($A151<n,AND($A151=n,Fond!$B151<=1))),R150*M151,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11316.371225832167,13236.17000000002,0.46090427551857649]
[{"$f":"IF(Fond!A151<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A151+1)-$B$16)*$B$16,A151,A151+1),0)","v":11},3,{"$f":"Kosten_Fond!T152","v":108.89},{"$f":"Kosten_Fond!U152","v":108.89},{"$f":"Kosten_Fond!V152","v":108.89},{"$f":"Kosten_Fond!W152","v":108.89},{"$f":"Kosten_Fond!X152","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),ROUND(M151*(1+INDEX(Performance_Vektoren!J$5:J$77,$A151+1))^(1/12),10),0)","v":711.6793522918},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),ROUND(N151*(1+INDEX(Performance_Vektoren!K$5:K$77,$A151+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),ROUND(O151*(1+INDEX(Performance_Vektoren!L$5:L$77,$A151+1))^(1/12),10),0)","v":1391.070078616},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),ROUND(P151*(1+INDEX(Performance_Vektoren!M$5:M$77,$A151+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),ROUND(Q151*(1+INDEX(Performance_Vektoren!N$5:N$77,$A151+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),R151+(H152-(IF(AND(EE=1,m>$A152),0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)+$BS152)*CP152)/M152,0)","v":16.16625183258342},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),S151+(I152-(IF(AND(EE=1,m>$A152),0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)+$BS152)*CQ152)/N152,0)","v":13.453950000000022},{"$f":"ROUND(IF(OR($A152<n,AND($A152=n,$B152<=1)),T151+(J152-(IF(AND(EE=1,m>$A152),0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)+$BS152)*CR152)/O152,0),10)","v":11.3613000051},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),U151+(K152-(IF(AND(EE=1,m>$A152),0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)+$BS152)*CS152)/P152,0)","v":13.453950000000022},{"$f":"IF(OR($A152<n,AND($A152=n,$B152<=1)),V151+(L152-(IF(AND(EE=1,m>$A152),0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)+$BS152)*CT152)/Q152,0)","v":13.453950000000022},{"$f":"ROUND(R152*M152-(H152-IF(EE=1,0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)*CP152),2)","v":11396.3},{"$f":"ROUND(S152*N152-(I152-IF(EE=1,0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)*CQ152),2)","v":13345.06},{"$f":"ROUND(T152*O152-(J152-IF(EE=1,0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)*CR152),2)","v":15695.47},{"$f":"ROUND(U152*P152-(K152-IF(EE=1,0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)*CS152),2)","v":13345.06},{"$f":"ROUND(V152*Q152-(L152-IF(EE=1,0,Kosten_Fond!$D152+Kosten_Fond!$F152+Kosten_Fond!$H152)*CT152),2)","v":13345.06},{"$f":"ROUND(W152-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z152,IF(AbschlVar=\"DK_fix\",W152*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB152,Kosten_Fond!$AA152))))*IF(Förderung=\"mit\",CN152,CP152)+AH152,2)","v":11257.84},{"$f":"ROUND(X152-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z152,IF(AbschlVar=\"DK_fix\",X152*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB152,Kosten_Fond!$AA152))))*IF(Förderung=\"mit\",CO152,CQ152)+AH152,2)","v":13206.6},{"$f":"ROUND(Y152-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z152,IF(AbschlVar=\"DK_fix\",Y152*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB152,Kosten_Fond!$AA152))))*CR152+AH152,2)","v":15557.01},{"$f":"ROUND(Z152-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z152,IF(AbschlVar=\"DK_fix\",Z152*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB152,Kosten_Fond!$AA152))))*CS152+AH152,2)","v":13206.6},{"$f":"ROUND(AA152-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z152,IF(AbschlVar=\"DK_fix\",AA152*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB152,Kosten_Fond!$AA152))))*CT152+AH152,2)","v":13206.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,3,{"$f":"IF(AND(Fond!$B152<=1,OR($A152<n,AND($A152=n,Fond!$B152<=1))),R151*M152,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11396.297633199094,13345.060000000021,0.46061731139228218]
[{"$f":"IF(Fond!A152<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A152+1)-$B$16)*$B$16,A152,A152+1),0)","v":11},4,{"$f":"Kosten_Fond!T153","v":108.89},{"$f":"Kosten_Fond!U153","v":108.89},{"$f":"Kosten_Fond!V153","v":108.89},{"$f":"Kosten_Fond!W153","v":108.89},{"$f":"Kosten_Fond!X153","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),ROUND(M152*(1+INDEX(Performance_Vektoren!J$5:J$77,$A152+1))^(1/12),10),0)","v":709.87521053629996},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),ROUND(N152*(1+INDEX(Performance_Vektoren!K$5:K$77,$A152+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),ROUND(O152*(1+INDEX(Performance_Vektoren!L$5:L$77,$A152+1))^(1/12),10),0)","v":1394.5008327021001},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),ROUND(P152*(1+INDEX(Performance_Vektoren!M$5:M$77,$A152+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),ROUND(Q152*(1+INDEX(Performance_Vektoren!N$5:N$77,$A152+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),R152+(H153-(IF(AND(EE=1,m>$A153),0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)+$BS153)*CP153)/M153,0)","v":16.319644990118441},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),S152+(I153-(IF(AND(EE=1,m>$A153),0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)+$BS153)*CQ153)/N153,0)","v":13.562840000000023},{"$f":"ROUND(IF(OR($A153<n,AND($A153=n,$B153<=1)),T152+(J153-(IF(AND(EE=1,m>$A153),0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)+$BS153)*CR153)/O153,0),10)","v":11.439385293699999},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),U152+(K153-(IF(AND(EE=1,m>$A153),0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)+$BS153)*CS153)/P153,0)","v":13.562840000000023},{"$f":"IF(OR($A153<n,AND($A153=n,$B153<=1)),V152+(L153-(IF(AND(EE=1,m>$A153),0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)+$BS153)*CT153)/Q153,0)","v":13.562840000000023},{"$f":"ROUND(R153*M153-(H153-IF(EE=1,0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)*CP153),2)","v":11476.02},{"$f":"ROUND(S153*N153-(I153-IF(EE=1,0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)*CQ153),2)","v":13453.95},{"$f":"ROUND(T153*O153-(J153-IF(EE=1,0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)*CR153),2)","v":15843.34},{"$f":"ROUND(U153*P153-(K153-IF(EE=1,0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)*CS153),2)","v":13453.95},{"$f":"ROUND(V153*Q153-(L153-IF(EE=1,0,Kosten_Fond!$D153+Kosten_Fond!$F153+Kosten_Fond!$H153)*CT153),2)","v":13453.95},{"$f":"ROUND(W153-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z153,IF(AbschlVar=\"DK_fix\",W153*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB153,Kosten_Fond!$AA153))))*IF(Förderung=\"mit\",CN153,CP153)+AH153,2)","v":11337.56},{"$f":"ROUND(X153-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z153,IF(AbschlVar=\"DK_fix\",X153*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB153,Kosten_Fond!$AA153))))*IF(Förderung=\"mit\",CO153,CQ153)+AH153,2)","v":13315.49},{"$f":"ROUND(Y153-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z153,IF(AbschlVar=\"DK_fix\",Y153*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB153,Kosten_Fond!$AA153))))*CR153+AH153,2)","v":15704.88},{"$f":"ROUND(Z153-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z153,IF(AbschlVar=\"DK_fix\",Z153*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB153,Kosten_Fond!$AA153))))*CS153+AH153,2)","v":13315.49},{"$f":"ROUND(AA153-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z153,IF(AbschlVar=\"DK_fix\",AA153*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB153,Kosten_Fond!$AA153))))*CT153+AH153,2)","v":13315.49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4,{"$f":"IF(AND(Fond!$B153<=1,OR($A153<n,AND($A153=n,Fond!$B153<=1))),R152*M153,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11476.021423238,13453.950000000023,0.46033030798185492]
[{"$f":"IF(Fond!A153<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A153+1)-$B$16)*$B$16,A153,A153+1),0)","v":11},5,{"$f":"Kosten_Fond!T154","v":108.89},{"$f":"Kosten_Fond!U154","v":108.89},{"$f":"Kosten_Fond!V154","v":108.89},{"$f":"Kosten_Fond!W154","v":108.89},{"$f":"Kosten_Fond!X154","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),ROUND(M153*(1+INDEX(Performance_Vektoren!J$5:J$77,$A153+1))^(1/12),10),0)","v":708.07564236780001},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),ROUND(N153*(1+INDEX(Performance_Vektoren!K$5:K$77,$A153+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),ROUND(O153*(1+INDEX(Performance_Vektoren!L$5:L$77,$A153+1))^(1/12),10),0)","v":1397.9400479533001},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),ROUND(P153*(1+INDEX(Performance_Vektoren!M$5:M$77,$A153+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),ROUND(Q153*(1+INDEX(Performance_Vektoren!N$5:N$77,$A153+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),R153+(H154-(IF(AND(EE=1,m>$A154),0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)+$BS154)*CP154)/M154,0)","v":16.473427995046944},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),S153+(I154-(IF(AND(EE=1,m>$A154),0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)+$BS154)*CQ154)/N154,0)","v":13.671730000000023},{"$f":"ROUND(IF(OR($A154<n,AND($A154=n,$B154<=1)),T153+(J154-(IF(AND(EE=1,m>$A154),0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)+$BS154)*CR154)/O154,0),10)","v":11.5172784767},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),U153+(K154-(IF(AND(EE=1,m>$A154),0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)+$BS154)*CS154)/P154,0)","v":13.671730000000023},{"$f":"IF(OR($A154<n,AND($A154=n,$B154<=1)),V153+(L154-(IF(AND(EE=1,m>$A154),0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)+$BS154)*CT154)/Q154,0)","v":13.671730000000023},{"$f":"ROUND(R154*M154-(H154-IF(EE=1,0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)*CP154),2)","v":11555.54},{"$f":"ROUND(S154*N154-(I154-IF(EE=1,0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)*CQ154),2)","v":13562.84},{"$f":"ROUND(T154*O154-(J154-IF(EE=1,0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)*CR154),2)","v":15991.57},{"$f":"ROUND(U154*P154-(K154-IF(EE=1,0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)*CS154),2)","v":13562.84},{"$f":"ROUND(V154*Q154-(L154-IF(EE=1,0,Kosten_Fond!$D154+Kosten_Fond!$F154+Kosten_Fond!$H154)*CT154),2)","v":13562.84},{"$f":"ROUND(W154-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z154,IF(AbschlVar=\"DK_fix\",W154*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB154,Kosten_Fond!$AA154))))*IF(Förderung=\"mit\",CN154,CP154)+AH154,2)","v":11417.08},{"$f":"ROUND(X154-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z154,IF(AbschlVar=\"DK_fix\",X154*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB154,Kosten_Fond!$AA154))))*IF(Förderung=\"mit\",CO154,CQ154)+AH154,2)","v":13424.38},{"$f":"ROUND(Y154-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z154,IF(AbschlVar=\"DK_fix\",Y154*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB154,Kosten_Fond!$AA154))))*CR154+AH154,2)","v":15853.11},{"$f":"ROUND(Z154-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z154,IF(AbschlVar=\"DK_fix\",Z154*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB154,Kosten_Fond!$AA154))))*CS154+AH154,2)","v":13424.38},{"$f":"ROUND(AA154-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z154,IF(AbschlVar=\"DK_fix\",AA154*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB154,Kosten_Fond!$AA154))))*CT154+AH154,2)","v":13424.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,{"$f":"IF(AND(Fond!$B154<=1,OR($A154<n,AND($A154=n,Fond!$B154<=1))),R153*M154,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11555.543109592565,13562.840000000022,0.46004327026844177]
[{"$f":"IF(Fond!A154<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A154+1)-$B$16)*$B$16,A154,A154+1),0)","v":11},6,{"$f":"Kosten_Fond!T155","v":108.89},{"$f":"Kosten_Fond!U155","v":108.89},{"$f":"Kosten_Fond!V155","v":108.89},{"$f":"Kosten_Fond!W155","v":108.89},{"$f":"Kosten_Fond!X155","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),ROUND(M154*(1+INDEX(Performance_Vektoren!J$5:J$77,$A154+1))^(1/12),10),0)","v":706.28063619210002},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),ROUND(N154*(1+INDEX(Performance_Vektoren!K$5:K$77,$A154+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),ROUND(O154*(1+INDEX(Performance_Vektoren!L$5:L$77,$A154+1))^(1/12),10),0)","v":1401.3877452371},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),ROUND(P154*(1+INDEX(Performance_Vektoren!M$5:M$77,$A154+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),ROUND(Q154*(1+INDEX(Performance_Vektoren!N$5:N$77,$A154+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),R154+(H155-(IF(AND(EE=1,m>$A155),0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)+$BS155)*CP155)/M155,0)","v":16.627601838162732},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),S154+(I155-(IF(AND(EE=1,m>$A155),0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)+$BS155)*CQ155)/N155,0)","v":13.780620000000024},{"$f":"ROUND(IF(OR($A155<n,AND($A155=n,$B155<=1)),T154+(J155-(IF(AND(EE=1,m>$A155),0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)+$BS155)*CR155)/O155,0),10)","v":11.5949800267},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),U154+(K155-(IF(AND(EE=1,m>$A155),0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)+$BS155)*CS155)/P155,0)","v":13.780620000000024},{"$f":"IF(OR($A155<n,AND($A155=n,$B155<=1)),V154+(L155-(IF(AND(EE=1,m>$A155),0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)+$BS155)*CT155)/Q155,0)","v":13.780620000000024},{"$f":"ROUND(R155*M155-(H155-IF(EE=1,0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)*CP155),2)","v":11634.86},{"$f":"ROUND(S155*N155-(I155-IF(EE=1,0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)*CQ155),2)","v":13671.73},{"$f":"ROUND(T155*O155-(J155-IF(EE=1,0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)*CR155),2)","v":16140.17},{"$f":"ROUND(U155*P155-(K155-IF(EE=1,0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)*CS155),2)","v":13671.73},{"$f":"ROUND(V155*Q155-(L155-IF(EE=1,0,Kosten_Fond!$D155+Kosten_Fond!$F155+Kosten_Fond!$H155)*CT155),2)","v":13671.73},{"$f":"ROUND(W155-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z155,IF(AbschlVar=\"DK_fix\",W155*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB155,Kosten_Fond!$AA155))))*IF(Förderung=\"mit\",CN155,CP155)+AH155,2)","v":11496.4},{"$f":"ROUND(X155-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z155,IF(AbschlVar=\"DK_fix\",X155*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB155,Kosten_Fond!$AA155))))*IF(Förderung=\"mit\",CO155,CQ155)+AH155,2)","v":13533.27},{"$f":"ROUND(Y155-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z155,IF(AbschlVar=\"DK_fix\",Y155*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB155,Kosten_Fond!$AA155))))*CR155+AH155,2)","v":16001.71},{"$f":"ROUND(Z155-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z155,IF(AbschlVar=\"DK_fix\",Z155*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB155,Kosten_Fond!$AA155))))*CS155+AH155,2)","v":13533.27},{"$f":"ROUND(AA155-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z155,IF(AbschlVar=\"DK_fix\",AA155*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB155,Kosten_Fond!$AA155))))*CT155+AH155,2)","v":13533.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,6,{"$f":"IF(AND(Fond!$B155<=1,OR($A155<n,AND($A155=n,Fond!$B155<=1))),R154*M155,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11634.863204606507,13671.730000000023,0.45975620307867543]
[{"$f":"IF(Fond!A155<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A155+1)-$B$16)*$B$16,A155,A155+1),0)","v":11},7,{"$f":"Kosten_Fond!T156","v":108.89},{"$f":"Kosten_Fond!U156","v":108.89},{"$f":"Kosten_Fond!V156","v":108.89},{"$f":"Kosten_Fond!W156","v":108.89},{"$f":"Kosten_Fond!X156","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),ROUND(M155*(1+INDEX(Performance_Vektoren!J$5:J$77,$A155+1))^(1/12),10),0)","v":704.49018044429999},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),ROUND(N155*(1+INDEX(Performance_Vektoren!K$5:K$77,$A155+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),ROUND(O155*(1+INDEX(Performance_Vektoren!L$5:L$77,$A155+1))^(1/12),10),0)","v":1404.8439454725001},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),ROUND(P155*(1+INDEX(Performance_Vektoren!M$5:M$77,$A155+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),ROUND(Q155*(1+INDEX(Performance_Vektoren!N$5:N$77,$A155+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),R155+(H156-(IF(AND(EE=1,m>$A156),0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)+$BS156)*CP156)/M156,0)","v":16.782167512777708},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),S155+(I156-(IF(AND(EE=1,m>$A156),0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)+$BS156)*CQ156)/N156,0)","v":13.889510000000024},{"$f":"ROUND(IF(OR($A156<n,AND($A156=n,$B156<=1)),T155+(J156-(IF(AND(EE=1,m>$A156),0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)+$BS156)*CR156)/O156,0),10)","v":11.6724904152},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),U155+(K156-(IF(AND(EE=1,m>$A156),0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)+$BS156)*CS156)/P156,0)","v":13.889510000000024},{"$f":"IF(OR($A156<n,AND($A156=n,$B156<=1)),V155+(L156-(IF(AND(EE=1,m>$A156),0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)+$BS156)*CT156)/Q156,0)","v":13.889510000000024},{"$f":"ROUND(R156*M156-(H156-IF(EE=1,0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)*CP156),2)","v":11713.98},{"$f":"ROUND(S156*N156-(I156-IF(EE=1,0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)*CQ156),2)","v":13780.62},{"$f":"ROUND(T156*O156-(J156-IF(EE=1,0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)*CR156),2)","v":16289.14},{"$f":"ROUND(U156*P156-(K156-IF(EE=1,0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)*CS156),2)","v":13780.62},{"$f":"ROUND(V156*Q156-(L156-IF(EE=1,0,Kosten_Fond!$D156+Kosten_Fond!$F156+Kosten_Fond!$H156)*CT156),2)","v":13780.62},{"$f":"ROUND(W156-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z156,IF(AbschlVar=\"DK_fix\",W156*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB156,Kosten_Fond!$AA156))))*IF(Förderung=\"mit\",CN156,CP156)+AH156,2)","v":11575.52},{"$f":"ROUND(X156-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z156,IF(AbschlVar=\"DK_fix\",X156*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB156,Kosten_Fond!$AA156))))*IF(Förderung=\"mit\",CO156,CQ156)+AH156,2)","v":13642.16},{"$f":"ROUND(Y156-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z156,IF(AbschlVar=\"DK_fix\",Y156*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB156,Kosten_Fond!$AA156))))*CR156+AH156,2)","v":16150.68},{"$f":"ROUND(Z156-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z156,IF(AbschlVar=\"DK_fix\",Z156*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB156,Kosten_Fond!$AA156))))*CS156+AH156,2)","v":13642.16},{"$f":"ROUND(AA156-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z156,IF(AbschlVar=\"DK_fix\",AA156*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB156,Kosten_Fond!$AA156))))*CT156+AH156,2)","v":13642.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,7,{"$f":"IF(AND(Fond!$B156<=1,OR($A156<n,AND($A156=n,Fond!$B156<=1))),R155*M156,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11713.982219323238,13780.620000000024,0.45946911109069177]
[{"$f":"IF(Fond!A156<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A156+1)-$B$16)*$B$16,A156,A156+1),0)","v":11},8,{"$f":"Kosten_Fond!T157","v":108.89},{"$f":"Kosten_Fond!U157","v":108.89},{"$f":"Kosten_Fond!V157","v":108.89},{"$f":"Kosten_Fond!W157","v":108.89},{"$f":"Kosten_Fond!X157","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),ROUND(M156*(1+INDEX(Performance_Vektoren!J$5:J$77,$A156+1))^(1/12),10),0)","v":702.70426358889995},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),ROUND(N156*(1+INDEX(Performance_Vektoren!K$5:K$77,$A156+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),ROUND(O156*(1+INDEX(Performance_Vektoren!L$5:L$77,$A156+1))^(1/12),10),0)","v":1408.3086696299999},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),ROUND(P156*(1+INDEX(Performance_Vektoren!M$5:M$77,$A156+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),ROUND(Q156*(1+INDEX(Performance_Vektoren!N$5:N$77,$A156+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),R156+(H157-(IF(AND(EE=1,m>$A157),0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)+$BS157)*CP157)/M157,0)","v":16.937126014728257},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),S156+(I157-(IF(AND(EE=1,m>$A157),0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)+$BS157)*CQ157)/N157,0)","v":13.998400000000025},{"$f":"ROUND(IF(OR($A157<n,AND($A157=n,$B157<=1)),T156+(J157-(IF(AND(EE=1,m>$A157),0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)+$BS157)*CR157)/O157,0),10)","v":11.749810112500001},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),U156+(K157-(IF(AND(EE=1,m>$A157),0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)+$BS157)*CS157)/P157,0)","v":13.998400000000025},{"$f":"IF(OR($A157<n,AND($A157=n,$B157<=1)),V156+(L157-(IF(AND(EE=1,m>$A157),0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)+$BS157)*CT157)/Q157,0)","v":13.998400000000025},{"$f":"ROUND(R157*M157-(H157-IF(EE=1,0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)*CP157),2)","v":11792.9},{"$f":"ROUND(S157*N157-(I157-IF(EE=1,0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)*CQ157),2)","v":13889.51},{"$f":"ROUND(T157*O157-(J157-IF(EE=1,0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)*CR157),2)","v":16438.47},{"$f":"ROUND(U157*P157-(K157-IF(EE=1,0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)*CS157),2)","v":13889.51},{"$f":"ROUND(V157*Q157-(L157-IF(EE=1,0,Kosten_Fond!$D157+Kosten_Fond!$F157+Kosten_Fond!$H157)*CT157),2)","v":13889.51},{"$f":"ROUND(W157-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z157,IF(AbschlVar=\"DK_fix\",W157*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB157,Kosten_Fond!$AA157))))*IF(Förderung=\"mit\",CN157,CP157)+AH157,2)","v":11654.44},{"$f":"ROUND(X157-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z157,IF(AbschlVar=\"DK_fix\",X157*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB157,Kosten_Fond!$AA157))))*IF(Förderung=\"mit\",CO157,CQ157)+AH157,2)","v":13751.05},{"$f":"ROUND(Y157-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z157,IF(AbschlVar=\"DK_fix\",Y157*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB157,Kosten_Fond!$AA157))))*CR157+AH157,2)","v":16300.01},{"$f":"ROUND(Z157-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z157,IF(AbschlVar=\"DK_fix\",Z157*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB157,Kosten_Fond!$AA157))))*CS157+AH157,2)","v":13751.05},{"$f":"ROUND(AA157-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z157,IF(AbschlVar=\"DK_fix\",AA157*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB157,Kosten_Fond!$AA157))))*CT157+AH157,2)","v":13751.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,8,{"$f":"IF(AND(Fond!$B157<=1,OR($A157<n,AND($A157=n,Fond!$B157<=1))),R156*M157,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11792.900663492021,13889.510000000024,0.45918199884000049]
[{"$f":"IF(Fond!A157<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A157+1)-$B$16)*$B$16,A157,A157+1),0)","v":11},9,{"$f":"Kosten_Fond!T158","v":108.89},{"$f":"Kosten_Fond!U158","v":108.89},{"$f":"Kosten_Fond!V158","v":108.89},{"$f":"Kosten_Fond!W158","v":108.89},{"$f":"Kosten_Fond!X158","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),ROUND(M157*(1+INDEX(Performance_Vektoren!J$5:J$77,$A157+1))^(1/12),10),0)","v":700.92287411960001},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),ROUND(N157*(1+INDEX(Performance_Vektoren!K$5:K$77,$A157+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),ROUND(O157*(1+INDEX(Performance_Vektoren!L$5:L$77,$A157+1))^(1/12),10),0)","v":1411.7819387320001},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),ROUND(P157*(1+INDEX(Performance_Vektoren!M$5:M$77,$A157+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),ROUND(Q157*(1+INDEX(Performance_Vektoren!N$5:N$77,$A157+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),R157+(H158-(IF(AND(EE=1,m>$A158),0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)+$BS158)*CP158)/M158,0)","v":17.092478342381671},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),S157+(I158-(IF(AND(EE=1,m>$A158),0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)+$BS158)*CQ158)/N158,0)","v":14.107290000000026},{"$f":"ROUND(IF(OR($A158<n,AND($A158=n,$B158<=1)),T157+(J158-(IF(AND(EE=1,m>$A158),0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)+$BS158)*CR158)/O158,0),10)","v":11.8269395877},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),U157+(K158-(IF(AND(EE=1,m>$A158),0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)+$BS158)*CS158)/P158,0)","v":14.107290000000026},{"$f":"IF(OR($A158<n,AND($A158=n,$B158<=1)),V157+(L158-(IF(AND(EE=1,m>$A158),0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)+$BS158)*CT158)/Q158,0)","v":14.107290000000026},{"$f":"ROUND(R158*M158-(H158-IF(EE=1,0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)*CP158),2)","v":11871.62},{"$f":"ROUND(S158*N158-(I158-IF(EE=1,0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)*CQ158),2)","v":13998.4},{"$f":"ROUND(T158*O158-(J158-IF(EE=1,0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)*CR158),2)","v":16588.169999999998},{"$f":"ROUND(U158*P158-(K158-IF(EE=1,0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)*CS158),2)","v":13998.4},{"$f":"ROUND(V158*Q158-(L158-IF(EE=1,0,Kosten_Fond!$D158+Kosten_Fond!$F158+Kosten_Fond!$H158)*CT158),2)","v":13998.4},{"$f":"ROUND(W158-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z158,IF(AbschlVar=\"DK_fix\",W158*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB158,Kosten_Fond!$AA158))))*IF(Förderung=\"mit\",CN158,CP158)+AH158,2)","v":11733.16},{"$f":"ROUND(X158-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z158,IF(AbschlVar=\"DK_fix\",X158*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB158,Kosten_Fond!$AA158))))*IF(Förderung=\"mit\",CO158,CQ158)+AH158,2)","v":13859.94},{"$f":"ROUND(Y158-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z158,IF(AbschlVar=\"DK_fix\",Y158*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB158,Kosten_Fond!$AA158))))*CR158+AH158,2)","v":16449.71},{"$f":"ROUND(Z158-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z158,IF(AbschlVar=\"DK_fix\",Z158*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB158,Kosten_Fond!$AA158))))*CS158+AH158,2)","v":13859.94},{"$f":"ROUND(AA158-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z158,IF(AbschlVar=\"DK_fix\",AA158*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB158,Kosten_Fond!$AA158))))*CT158+AH158,2)","v":13859.94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,9,{"$f":"IF(AND(Fond!$B158<=1,OR($A158<n,AND($A158=n,Fond!$B158<=1))),R157*M158,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11871.619045569176,13998.400000000025,0.4588948707249772]
[{"$f":"IF(Fond!A158<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A158+1)-$B$16)*$B$16,A158,A158+1),0)","v":11},10,{"$f":"Kosten_Fond!T159","v":108.89},{"$f":"Kosten_Fond!U159","v":108.89},{"$f":"Kosten_Fond!V159","v":108.89},{"$f":"Kosten_Fond!W159","v":108.89},{"$f":"Kosten_Fond!X159","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),ROUND(M158*(1+INDEX(Performance_Vektoren!J$5:J$77,$A158+1))^(1/12),10),0)","v":699.14600055920005},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),ROUND(N158*(1+INDEX(Performance_Vektoren!K$5:K$77,$A158+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),ROUND(O158*(1+INDEX(Performance_Vektoren!L$5:L$77,$A158+1))^(1/12),10),0)","v":1415.2637738526},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),ROUND(P158*(1+INDEX(Performance_Vektoren!M$5:M$77,$A158+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),ROUND(Q158*(1+INDEX(Performance_Vektoren!N$5:N$77,$A158+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),R158+(H159-(IF(AND(EE=1,m>$A159),0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)+$BS159)*CP159)/M159,0)","v":17.248225496642593},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),S158+(I159-(IF(AND(EE=1,m>$A159),0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)+$BS159)*CQ159)/N159,0)","v":14.216180000000026},{"$f":"ROUND(IF(OR($A159<n,AND($A159=n,$B159<=1)),T158+(J159-(IF(AND(EE=1,m>$A159),0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)+$BS159)*CR159)/O159,0),10)","v":11.903879308800001},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),U158+(K159-(IF(AND(EE=1,m>$A159),0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)+$BS159)*CS159)/P159,0)","v":14.216180000000026},{"$f":"IF(OR($A159<n,AND($A159=n,$B159<=1)),V158+(L159-(IF(AND(EE=1,m>$A159),0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)+$BS159)*CT159)/Q159,0)","v":14.216180000000026},{"$f":"ROUND(R159*M159-(H159-IF(EE=1,0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)*CP159),2)","v":11950.14},{"$f":"ROUND(S159*N159-(I159-IF(EE=1,0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)*CQ159),2)","v":14107.29},{"$f":"ROUND(T159*O159-(J159-IF(EE=1,0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)*CR159),2)","v":16738.240000000002},{"$f":"ROUND(U159*P159-(K159-IF(EE=1,0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)*CS159),2)","v":14107.29},{"$f":"ROUND(V159*Q159-(L159-IF(EE=1,0,Kosten_Fond!$D159+Kosten_Fond!$F159+Kosten_Fond!$H159)*CT159),2)","v":14107.29},{"$f":"ROUND(W159-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z159,IF(AbschlVar=\"DK_fix\",W159*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB159,Kosten_Fond!$AA159))))*IF(Förderung=\"mit\",CN159,CP159)+AH159,2)","v":11811.68},{"$f":"ROUND(X159-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z159,IF(AbschlVar=\"DK_fix\",X159*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB159,Kosten_Fond!$AA159))))*IF(Förderung=\"mit\",CO159,CQ159)+AH159,2)","v":13968.83},{"$f":"ROUND(Y159-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z159,IF(AbschlVar=\"DK_fix\",Y159*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB159,Kosten_Fond!$AA159))))*CR159+AH159,2)","v":16599.78},{"$f":"ROUND(Z159-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z159,IF(AbschlVar=\"DK_fix\",Z159*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB159,Kosten_Fond!$AA159))))*CS159+AH159,2)","v":13968.83},{"$f":"ROUND(AA159-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z159,IF(AbschlVar=\"DK_fix\",AA159*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB159,Kosten_Fond!$AA159))))*CT159+AH159,2)","v":13968.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,10,{"$f":"IF(AND(Fond!$B159<=1,OR($A159<n,AND($A159=n,Fond!$B159<=1))),R158*M159,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,11950.13787272089,14107.290000000026,0.45860773101213448]
[{"$f":"IF(Fond!A159<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A159+1)-$B$16)*$B$16,A159,A159+1),0)","v":11},11,{"$f":"Kosten_Fond!T160","v":108.89},{"$f":"Kosten_Fond!U160","v":108.89},{"$f":"Kosten_Fond!V160","v":108.89},{"$f":"Kosten_Fond!W160","v":108.89},{"$f":"Kosten_Fond!X160","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),ROUND(M159*(1+INDEX(Performance_Vektoren!J$5:J$77,$A159+1))^(1/12),10),0)","v":697.37363145960001},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),ROUND(N159*(1+INDEX(Performance_Vektoren!K$5:K$77,$A159+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),ROUND(O159*(1+INDEX(Performance_Vektoren!L$5:L$77,$A159+1))^(1/12),10),0)","v":1418.7541961178999},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),ROUND(P159*(1+INDEX(Performance_Vektoren!M$5:M$77,$A159+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),ROUND(Q159*(1+INDEX(Performance_Vektoren!N$5:N$77,$A159+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),R159+(H160-(IF(AND(EE=1,m>$A160),0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)+$BS160)*CP160)/M160,0)","v":17.404368480959469},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),S159+(I160-(IF(AND(EE=1,m>$A160),0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)+$BS160)*CQ160)/N160,0)","v":14.325070000000027},{"$f":"ROUND(IF(OR($A160<n,AND($A160=n,$B160<=1)),T159+(J160-(IF(AND(EE=1,m>$A160),0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)+$BS160)*CR160)/O160,0),10)","v":11.9806297426},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),U159+(K160-(IF(AND(EE=1,m>$A160),0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)+$BS160)*CS160)/P160,0)","v":14.325070000000027},{"$f":"IF(OR($A160<n,AND($A160=n,$B160<=1)),V159+(L160-(IF(AND(EE=1,m>$A160),0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)+$BS160)*CT160)/Q160,0)","v":14.325070000000027},{"$f":"ROUND(R160*M160-(H160-IF(EE=1,0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)*CP160),2)","v":12028.46},{"$f":"ROUND(S160*N160-(I160-IF(EE=1,0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)*CQ160),2)","v":14216.18},{"$f":"ROUND(T160*O160-(J160-IF(EE=1,0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)*CR160),2)","v":16888.68},{"$f":"ROUND(U160*P160-(K160-IF(EE=1,0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)*CS160),2)","v":14216.18},{"$f":"ROUND(V160*Q160-(L160-IF(EE=1,0,Kosten_Fond!$D160+Kosten_Fond!$F160+Kosten_Fond!$H160)*CT160),2)","v":14216.18},{"$f":"ROUND(W160-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z160,IF(AbschlVar=\"DK_fix\",W160*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB160,Kosten_Fond!$AA160))))*IF(Förderung=\"mit\",CN160,CP160)+AH160,2)","v":11890},{"$f":"ROUND(X160-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z160,IF(AbschlVar=\"DK_fix\",X160*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB160,Kosten_Fond!$AA160))))*IF(Förderung=\"mit\",CO160,CQ160)+AH160,2)","v":14077.72},{"$f":"ROUND(Y160-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z160,IF(AbschlVar=\"DK_fix\",Y160*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB160,Kosten_Fond!$AA160))))*CR160+AH160,2)","v":16750.22},{"$f":"ROUND(Z160-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z160,IF(AbschlVar=\"DK_fix\",Z160*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB160,Kosten_Fond!$AA160))))*CS160+AH160,2)","v":14077.72},{"$f":"ROUND(AA160-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z160,IF(AbschlVar=\"DK_fix\",AA160*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB160,Kosten_Fond!$AA160))))*CT160+AH160,2)","v":14077.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11,{"$f":"IF(AND(Fond!$B160<=1,OR($A160<n,AND($A160=n,Fond!$B160<=1))),R159*M160,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12028.457650827708,14216.180000000026,0.45832058384118485]
[{"$f":"IF(Fond!A160<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A160+1)-$B$16)*$B$16,A160,A160+1),0)","v":11},12,{"$f":"Kosten_Fond!T161","v":108.89},{"$f":"Kosten_Fond!U161","v":108.89},{"$f":"Kosten_Fond!V161","v":108.89},{"$f":"Kosten_Fond!W161","v":108.89},{"$f":"Kosten_Fond!X161","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),ROUND(M160*(1+INDEX(Performance_Vektoren!J$5:J$77,$A160+1))^(1/12),10),0)","v":695.60575540180002},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),ROUND(N160*(1+INDEX(Performance_Vektoren!K$5:K$77,$A160+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),ROUND(O160*(1+INDEX(Performance_Vektoren!L$5:L$77,$A160+1))^(1/12),10),0)","v":1422.2532267060999},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),ROUND(P160*(1+INDEX(Performance_Vektoren!M$5:M$77,$A160+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),ROUND(Q160*(1+INDEX(Performance_Vektoren!N$5:N$77,$A160+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),R160+(H161-(IF(AND(EE=1,m>$A161),0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)+$BS161)*CP161)/M161,0)","v":17.560908301331001},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),S160+(I161-(IF(AND(EE=1,m>$A161),0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)+$BS161)*CQ161)/N161,0)","v":14.433960000000027},{"$f":"ROUND(IF(OR($A161<n,AND($A161=n,$B161<=1)),T160+(J161-(IF(AND(EE=1,m>$A161),0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)+$BS161)*CR161)/O161,0),10)","v":12.0571913548},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),U160+(K161-(IF(AND(EE=1,m>$A161),0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)+$BS161)*CS161)/P161,0)","v":14.433960000000027},{"$f":"IF(OR($A161<n,AND($A161=n,$B161<=1)),V160+(L161-(IF(AND(EE=1,m>$A161),0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)+$BS161)*CT161)/Q161,0)","v":14.433960000000027},{"$f":"ROUND(R161*M161-(H161-IF(EE=1,0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)*CP161),2)","v":12106.58},{"$f":"ROUND(S161*N161-(I161-IF(EE=1,0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)*CQ161),2)","v":14325.07},{"$f":"ROUND(T161*O161-(J161-IF(EE=1,0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)*CR161),2)","v":17039.490000000002},{"$f":"ROUND(U161*P161-(K161-IF(EE=1,0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)*CS161),2)","v":14325.07},{"$f":"ROUND(V161*Q161-(L161-IF(EE=1,0,Kosten_Fond!$D161+Kosten_Fond!$F161+Kosten_Fond!$H161)*CT161),2)","v":14325.07},{"$f":"ROUND(W161-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z161,IF(AbschlVar=\"DK_fix\",W161*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB161,Kosten_Fond!$AA161))))*IF(Förderung=\"mit\",CN161,CP161)+AH161,2)","v":11968.12},{"$f":"ROUND(X161-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z161,IF(AbschlVar=\"DK_fix\",X161*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB161,Kosten_Fond!$AA161))))*IF(Förderung=\"mit\",CO161,CQ161)+AH161,2)","v":14186.61},{"$f":"ROUND(Y161-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z161,IF(AbschlVar=\"DK_fix\",Y161*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB161,Kosten_Fond!$AA161))))*CR161+AH161,2)","v":16901.03},{"$f":"ROUND(Z161-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z161,IF(AbschlVar=\"DK_fix\",Z161*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB161,Kosten_Fond!$AA161))))*CS161+AH161,2)","v":14186.61},{"$f":"ROUND(AA161-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z161,IF(AbschlVar=\"DK_fix\",AA161*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB161,Kosten_Fond!$AA161))))*CT161+AH161,2)","v":14186.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,12,{"$f":"IF(AND(Fond!$B161<=1,OR($A161<n,AND($A161=n,Fond!$B161<=1))),R160*M161,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12106.57888448909,14325.070000000027,0.45803343322987289]
[{"$f":"IF(Fond!A161<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A161+1)-$B$16)*$B$16,A161,A161+1),0)","v":12},1,{"$f":"Kosten_Fond!T162","v":108.89},{"$f":"Kosten_Fond!U162","v":108.89},{"$f":"Kosten_Fond!V162","v":108.89},{"$f":"Kosten_Fond!W162","v":108.89},{"$f":"Kosten_Fond!X162","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),ROUND(M161*(1+INDEX(Performance_Vektoren!J$5:J$77,$A161+1))^(1/12),10),0)","v":693.84236099580005},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),ROUND(N161*(1+INDEX(Performance_Vektoren!K$5:K$77,$A161+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),ROUND(O161*(1+INDEX(Performance_Vektoren!L$5:L$77,$A161+1))^(1/12),10),0)","v":1425.7608868477},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),ROUND(P161*(1+INDEX(Performance_Vektoren!M$5:M$77,$A161+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),ROUND(Q161*(1+INDEX(Performance_Vektoren!N$5:N$77,$A161+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),R161+(H162-(IF(AND(EE=1,m>$A162),0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)+$BS162)*CP162)/M162,0)","v":17.717845966312598},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),S161+(I162-(IF(AND(EE=1,m>$A162),0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)+$BS162)*CQ162)/N162,0)","v":14.542850000000028},{"$f":"ROUND(IF(OR($A162<n,AND($A162=n,$B162<=1)),T161+(J162-(IF(AND(EE=1,m>$A162),0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)+$BS162)*CR162)/O162,0),10)","v":12.133564610000001},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),U161+(K162-(IF(AND(EE=1,m>$A162),0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)+$BS162)*CS162)/P162,0)","v":14.542850000000028},{"$f":"IF(OR($A162<n,AND($A162=n,$B162<=1)),V161+(L162-(IF(AND(EE=1,m>$A162),0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)+$BS162)*CT162)/Q162,0)","v":14.542850000000028},{"$f":"ROUND(R162*M162-(H162-IF(EE=1,0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)*CP162),2)","v":12184.5},{"$f":"ROUND(S162*N162-(I162-IF(EE=1,0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)*CQ162),2)","v":14433.96},{"$f":"ROUND(T162*O162-(J162-IF(EE=1,0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)*CR162),2)","v":17190.669999999998},{"$f":"ROUND(U162*P162-(K162-IF(EE=1,0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)*CS162),2)","v":14433.96},{"$f":"ROUND(V162*Q162-(L162-IF(EE=1,0,Kosten_Fond!$D162+Kosten_Fond!$F162+Kosten_Fond!$H162)*CT162),2)","v":14433.96},{"$f":"ROUND(W162-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z162,IF(AbschlVar=\"DK_fix\",W162*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB162,Kosten_Fond!$AA162))))*IF(Förderung=\"mit\",CN162,CP162)+AH162,2)","v":12184.5},{"$f":"ROUND(X162-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z162,IF(AbschlVar=\"DK_fix\",X162*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB162,Kosten_Fond!$AA162))))*IF(Förderung=\"mit\",CO162,CQ162)+AH162,2)","v":14433.96},{"$f":"ROUND(Y162-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z162,IF(AbschlVar=\"DK_fix\",Y162*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB162,Kosten_Fond!$AA162))))*CR162+AH162,2)","v":17190.669999999998},{"$f":"ROUND(Z162-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z162,IF(AbschlVar=\"DK_fix\",Z162*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB162,Kosten_Fond!$AA162))))*CS162+AH162,2)","v":14433.96},{"$f":"ROUND(AA162-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z162,IF(AbschlVar=\"DK_fix\",AA162*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB162,Kosten_Fond!$AA162))))*CT162+AH162,2)","v":14433.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1,{"$f":"IF(AND(Fond!$B162<=1,OR($A162<n,AND($A162=n,Fond!$B162<=1))),R161*M162,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12184.502077026245,14433.960000000028,0.45774628307855486]
[{"$f":"IF(Fond!A162<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A162+1)-$B$16)*$B$16,A162,A162+1),0)","v":12},2,{"$f":"Kosten_Fond!T163","v":108.89},{"$f":"Kosten_Fond!U163","v":108.89},{"$f":"Kosten_Fond!V163","v":108.89},{"$f":"Kosten_Fond!W163","v":108.89},{"$f":"Kosten_Fond!X163","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),ROUND(M162*(1+INDEX(Performance_Vektoren!J$5:J$77,$A162+1))^(1/12),10),0)","v":692.08343688030004},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),ROUND(N162*(1+INDEX(Performance_Vektoren!K$5:K$77,$A162+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),ROUND(O162*(1+INDEX(Performance_Vektoren!L$5:L$77,$A162+1))^(1/12),10),0)","v":1429.2771978255},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),ROUND(P162*(1+INDEX(Performance_Vektoren!M$5:M$77,$A162+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),ROUND(Q162*(1+INDEX(Performance_Vektoren!N$5:N$77,$A162+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),R162+(H163-(IF(AND(EE=1,m>$A163),0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)+$BS163)*CP163)/M163,0)","v":17.875182487022936},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),S162+(I163-(IF(AND(EE=1,m>$A163),0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)+$BS163)*CQ163)/N163,0)","v":14.651740000000029},{"$f":"ROUND(IF(OR($A163<n,AND($A163=n,$B163<=1)),T162+(J163-(IF(AND(EE=1,m>$A163),0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)+$BS163)*CR163)/O163,0),10)","v":12.209749971500001},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),U162+(K163-(IF(AND(EE=1,m>$A163),0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)+$BS163)*CS163)/P163,0)","v":14.651740000000029},{"$f":"IF(OR($A163<n,AND($A163=n,$B163<=1)),V162+(L163-(IF(AND(EE=1,m>$A163),0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)+$BS163)*CT163)/Q163,0)","v":14.651740000000029},{"$f":"ROUND(R163*M163-(H163-IF(EE=1,0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)*CP163),2)","v":12262.23},{"$f":"ROUND(S163*N163-(I163-IF(EE=1,0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)*CQ163),2)","v":14542.85},{"$f":"ROUND(T163*O163-(J163-IF(EE=1,0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)*CR163),2)","v":17342.23},{"$f":"ROUND(U163*P163-(K163-IF(EE=1,0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)*CS163),2)","v":14542.85},{"$f":"ROUND(V163*Q163-(L163-IF(EE=1,0,Kosten_Fond!$D163+Kosten_Fond!$F163+Kosten_Fond!$H163)*CT163),2)","v":14542.85},{"$f":"ROUND(W163-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z163,IF(AbschlVar=\"DK_fix\",W163*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB163,Kosten_Fond!$AA163))))*IF(Förderung=\"mit\",CN163,CP163)+AH163,2)","v":12262.23},{"$f":"ROUND(X163-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z163,IF(AbschlVar=\"DK_fix\",X163*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB163,Kosten_Fond!$AA163))))*IF(Förderung=\"mit\",CO163,CQ163)+AH163,2)","v":14542.85},{"$f":"ROUND(Y163-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z163,IF(AbschlVar=\"DK_fix\",Y163*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB163,Kosten_Fond!$AA163))))*CR163+AH163,2)","v":17342.23},{"$f":"ROUND(Z163-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z163,IF(AbschlVar=\"DK_fix\",Z163*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB163,Kosten_Fond!$AA163))))*CS163+AH163,2)","v":14542.85},{"$f":"ROUND(AA163-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z163,IF(AbschlVar=\"DK_fix\",AA163*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB163,Kosten_Fond!$AA163))))*CT163+AH163,2)","v":14542.85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2,{"$f":"IF(AND(Fond!$B163<=1,OR($A163<n,AND($A163=n,Fond!$B163<=1))),R162*M163,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12262.227730481383,14542.850000000028,0.45745913717449821]
[{"$f":"IF(Fond!A163<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A163+1)-$B$16)*$B$16,A163,A163+1),0)","v":12},3,{"$f":"Kosten_Fond!T164","v":108.89},{"$f":"Kosten_Fond!U164","v":108.89},{"$f":"Kosten_Fond!V164","v":108.89},{"$f":"Kosten_Fond!W164","v":108.89},{"$f":"Kosten_Fond!X164","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),ROUND(M163*(1+INDEX(Performance_Vektoren!J$5:J$77,$A163+1))^(1/12),10),0)","v":690.328971723},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),ROUND(N163*(1+INDEX(Performance_Vektoren!K$5:K$77,$A163+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),ROUND(O163*(1+INDEX(Performance_Vektoren!L$5:L$77,$A163+1))^(1/12),10),0)","v":1432.8021809746999},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),ROUND(P163*(1+INDEX(Performance_Vektoren!M$5:M$77,$A163+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),ROUND(Q163*(1+INDEX(Performance_Vektoren!N$5:N$77,$A163+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),R163+(H164-(IF(AND(EE=1,m>$A164),0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)+$BS164)*CP164)/M164,0)","v":18.032918877150415},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),S163+(I164-(IF(AND(EE=1,m>$A164),0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)+$BS164)*CQ164)/N164,0)","v":14.760630000000029},{"$f":"ROUND(IF(OR($A164<n,AND($A164=n,$B164<=1)),T163+(J164-(IF(AND(EE=1,m>$A164),0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)+$BS164)*CR164)/O164,0),10)","v":12.285747901600001},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),U163+(K164-(IF(AND(EE=1,m>$A164),0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)+$BS164)*CS164)/P164,0)","v":14.760630000000029},{"$f":"IF(OR($A164<n,AND($A164=n,$B164<=1)),V163+(L164-(IF(AND(EE=1,m>$A164),0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)+$BS164)*CT164)/Q164,0)","v":14.760630000000029},{"$f":"ROUND(R164*M164-(H164-IF(EE=1,0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)*CP164),2)","v":12339.76},{"$f":"ROUND(S164*N164-(I164-IF(EE=1,0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)*CQ164),2)","v":14651.74},{"$f":"ROUND(T164*O164-(J164-IF(EE=1,0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)*CR164),2)","v":17494.16},{"$f":"ROUND(U164*P164-(K164-IF(EE=1,0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)*CS164),2)","v":14651.74},{"$f":"ROUND(V164*Q164-(L164-IF(EE=1,0,Kosten_Fond!$D164+Kosten_Fond!$F164+Kosten_Fond!$H164)*CT164),2)","v":14651.74},{"$f":"ROUND(W164-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z164,IF(AbschlVar=\"DK_fix\",W164*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB164,Kosten_Fond!$AA164))))*IF(Förderung=\"mit\",CN164,CP164)+AH164,2)","v":12339.76},{"$f":"ROUND(X164-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z164,IF(AbschlVar=\"DK_fix\",X164*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB164,Kosten_Fond!$AA164))))*IF(Förderung=\"mit\",CO164,CQ164)+AH164,2)","v":14651.74},{"$f":"ROUND(Y164-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z164,IF(AbschlVar=\"DK_fix\",Y164*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB164,Kosten_Fond!$AA164))))*CR164+AH164,2)","v":17494.16},{"$f":"ROUND(Z164-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z164,IF(AbschlVar=\"DK_fix\",Z164*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB164,Kosten_Fond!$AA164))))*CS164+AH164,2)","v":14651.74},{"$f":"ROUND(AA164-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z164,IF(AbschlVar=\"DK_fix\",AA164*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB164,Kosten_Fond!$AA164))))*CT164+AH164,2)","v":14651.74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,3,{"$f":"IF(AND(Fond!$B164<=1,OR($A164<n,AND($A164=n,Fond!$B164<=1))),R163*M164,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12339.756345627522,14651.740000000029,0.45717199919620177]
[{"$f":"IF(Fond!A164<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A164+1)-$B$16)*$B$16,A164,A164+1),0)","v":12},4,{"$f":"Kosten_Fond!T165","v":108.89},{"$f":"Kosten_Fond!U165","v":108.89},{"$f":"Kosten_Fond!V165","v":108.89},{"$f":"Kosten_Fond!W165","v":108.89},{"$f":"Kosten_Fond!X165","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),ROUND(M164*(1+INDEX(Performance_Vektoren!J$5:J$77,$A164+1))^(1/12),10),0)","v":688.57895422009994},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),ROUND(N164*(1+INDEX(Performance_Vektoren!K$5:K$77,$A164+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),ROUND(O164*(1+INDEX(Performance_Vektoren!L$5:L$77,$A164+1))^(1/12),10),0)","v":1436.3358576833},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),ROUND(P164*(1+INDEX(Performance_Vektoren!M$5:M$77,$A164+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),ROUND(Q164*(1+INDEX(Performance_Vektoren!N$5:N$77,$A164+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),R164+(H165-(IF(AND(EE=1,m>$A165),0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)+$BS165)*CP165)/M165,0)","v":18.191056152959739},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),S164+(I165-(IF(AND(EE=1,m>$A165),0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)+$BS165)*CQ165)/N165,0)","v":14.86952000000003},{"$f":"ROUND(IF(OR($A165<n,AND($A165=n,$B165<=1)),T164+(J165-(IF(AND(EE=1,m>$A165),0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)+$BS165)*CR165)/O165,0),10)","v":12.361558861400001},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),U164+(K165-(IF(AND(EE=1,m>$A165),0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)+$BS165)*CS165)/P165,0)","v":14.86952000000003},{"$f":"IF(OR($A165<n,AND($A165=n,$B165<=1)),V164+(L165-(IF(AND(EE=1,m>$A165),0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)+$BS165)*CT165)/Q165,0)","v":14.86952000000003},{"$f":"ROUND(R165*M165-(H165-IF(EE=1,0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)*CP165),2)","v":12417.09},{"$f":"ROUND(S165*N165-(I165-IF(EE=1,0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)*CQ165),2)","v":14760.63},{"$f":"ROUND(T165*O165-(J165-IF(EE=1,0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)*CR165),2)","v":17646.46},{"$f":"ROUND(U165*P165-(K165-IF(EE=1,0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)*CS165),2)","v":14760.63},{"$f":"ROUND(V165*Q165-(L165-IF(EE=1,0,Kosten_Fond!$D165+Kosten_Fond!$F165+Kosten_Fond!$H165)*CT165),2)","v":14760.63},{"$f":"ROUND(W165-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z165,IF(AbschlVar=\"DK_fix\",W165*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB165,Kosten_Fond!$AA165))))*IF(Förderung=\"mit\",CN165,CP165)+AH165,2)","v":12417.09},{"$f":"ROUND(X165-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z165,IF(AbschlVar=\"DK_fix\",X165*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB165,Kosten_Fond!$AA165))))*IF(Förderung=\"mit\",CO165,CQ165)+AH165,2)","v":14760.63},{"$f":"ROUND(Y165-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z165,IF(AbschlVar=\"DK_fix\",Y165*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB165,Kosten_Fond!$AA165))))*CR165+AH165,2)","v":17646.46},{"$f":"ROUND(Z165-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z165,IF(AbschlVar=\"DK_fix\",Z165*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB165,Kosten_Fond!$AA165))))*CS165+AH165,2)","v":14760.63},{"$f":"ROUND(AA165-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z165,IF(AbschlVar=\"DK_fix\",AA165*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB165,Kosten_Fond!$AA165))))*CT165+AH165,2)","v":14760.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4,{"$f":"IF(AND(Fond!$B165<=1,OR($A165<n,AND($A165=n,Fond!$B165<=1))),R164*M165,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12417.088421964132,14760.63000000003,0.45688487271724171]
[{"$f":"IF(Fond!A165<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A165+1)-$B$16)*$B$16,A165,A165+1),0)","v":12},5,{"$f":"Kosten_Fond!T166","v":108.89},{"$f":"Kosten_Fond!U166","v":108.89},{"$f":"Kosten_Fond!V166","v":108.89},{"$f":"Kosten_Fond!W166","v":108.89},{"$f":"Kosten_Fond!X166","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),ROUND(M165*(1+INDEX(Performance_Vektoren!J$5:J$77,$A165+1))^(1/12),10),0)","v":686.83337309670003},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),ROUND(N165*(1+INDEX(Performance_Vektoren!K$5:K$77,$A165+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),ROUND(O165*(1+INDEX(Performance_Vektoren!L$5:L$77,$A165+1))^(1/12),10),0)","v":1439.878249392},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),ROUND(P165*(1+INDEX(Performance_Vektoren!M$5:M$77,$A165+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),ROUND(Q165*(1+INDEX(Performance_Vektoren!N$5:N$77,$A165+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),R165+(H166-(IF(AND(EE=1,m>$A166),0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)+$BS166)*CP166)/M166,0)","v":18.349595333298417},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),S165+(I166-(IF(AND(EE=1,m>$A166),0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)+$BS166)*CQ166)/N166,0)","v":14.97841000000003},{"$f":"ROUND(IF(OR($A166<n,AND($A166=n,$B166<=1)),T165+(J166-(IF(AND(EE=1,m>$A166),0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)+$BS166)*CR166)/O166,0),10)","v":12.4371833109},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),U165+(K166-(IF(AND(EE=1,m>$A166),0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)+$BS166)*CS166)/P166,0)","v":14.97841000000003},{"$f":"IF(OR($A166<n,AND($A166=n,$B166<=1)),V165+(L166-(IF(AND(EE=1,m>$A166),0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)+$BS166)*CT166)/Q166,0)","v":14.97841000000003},{"$f":"ROUND(R166*M166-(H166-IF(EE=1,0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)*CP166),2)","v":12494.22},{"$f":"ROUND(S166*N166-(I166-IF(EE=1,0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)*CQ166),2)","v":14869.52},{"$f":"ROUND(T166*O166-(J166-IF(EE=1,0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)*CR166),2)","v":17799.14},{"$f":"ROUND(U166*P166-(K166-IF(EE=1,0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)*CS166),2)","v":14869.52},{"$f":"ROUND(V166*Q166-(L166-IF(EE=1,0,Kosten_Fond!$D166+Kosten_Fond!$F166+Kosten_Fond!$H166)*CT166),2)","v":14869.52},{"$f":"ROUND(W166-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z166,IF(AbschlVar=\"DK_fix\",W166*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB166,Kosten_Fond!$AA166))))*IF(Förderung=\"mit\",CN166,CP166)+AH166,2)","v":12494.22},{"$f":"ROUND(X166-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z166,IF(AbschlVar=\"DK_fix\",X166*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB166,Kosten_Fond!$AA166))))*IF(Förderung=\"mit\",CO166,CQ166)+AH166,2)","v":14869.52},{"$f":"ROUND(Y166-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z166,IF(AbschlVar=\"DK_fix\",Y166*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB166,Kosten_Fond!$AA166))))*CR166+AH166,2)","v":17799.14},{"$f":"ROUND(Z166-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z166,IF(AbschlVar=\"DK_fix\",Z166*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB166,Kosten_Fond!$AA166))))*CS166+AH166,2)","v":14869.52},{"$f":"ROUND(AA166-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z166,IF(AbschlVar=\"DK_fix\",AA166*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB166,Kosten_Fond!$AA166))))*CT166+AH166,2)","v":14869.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,{"$f":"IF(AND(Fond!$B166<=1,OR($A166<n,AND($A166=n,Fond!$B166<=1))),R165*M166,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12494.224457728817,14869.52000000003,0.45659776121026602]
[{"$f":"IF(Fond!A166<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A166+1)-$B$16)*$B$16,A166,A166+1),0)","v":12},6,{"$f":"Kosten_Fond!T167","v":108.89},{"$f":"Kosten_Fond!U167","v":108.89},{"$f":"Kosten_Fond!V167","v":108.89},{"$f":"Kosten_Fond!W167","v":108.89},{"$f":"Kosten_Fond!X167","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),ROUND(M166*(1+INDEX(Performance_Vektoren!J$5:J$77,$A166+1))^(1/12),10),0)","v":685.09221710630004},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),ROUND(N166*(1+INDEX(Performance_Vektoren!K$5:K$77,$A166+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),ROUND(O166*(1+INDEX(Performance_Vektoren!L$5:L$77,$A166+1))^(1/12),10),0)","v":1443.4293775942999},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),ROUND(P166*(1+INDEX(Performance_Vektoren!M$5:M$77,$A166+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),ROUND(Q166*(1+INDEX(Performance_Vektoren!N$5:N$77,$A166+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),R166+(H167-(IF(AND(EE=1,m>$A167),0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)+$BS167)*CP167)/M167,0)","v":18.508537439603362},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),S166+(I167-(IF(AND(EE=1,m>$A167),0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)+$BS167)*CQ167)/N167,0)","v":15.087300000000031},{"$f":"ROUND(IF(OR($A167<n,AND($A167=n,$B167<=1)),T166+(J167-(IF(AND(EE=1,m>$A167),0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)+$BS167)*CR167)/O167,0),10)","v":12.512621708999999},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),U166+(K167-(IF(AND(EE=1,m>$A167),0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)+$BS167)*CS167)/P167,0)","v":15.087300000000031},{"$f":"IF(OR($A167<n,AND($A167=n,$B167<=1)),V166+(L167-(IF(AND(EE=1,m>$A167),0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)+$BS167)*CT167)/Q167,0)","v":15.087300000000031},{"$f":"ROUND(R167*M167-(H167-IF(EE=1,0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)*CP167),2)","v":12571.16},{"$f":"ROUND(S167*N167-(I167-IF(EE=1,0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)*CQ167),2)","v":14978.41},{"$f":"ROUND(T167*O167-(J167-IF(EE=1,0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)*CR167),2)","v":17952.2},{"$f":"ROUND(U167*P167-(K167-IF(EE=1,0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)*CS167),2)","v":14978.41},{"$f":"ROUND(V167*Q167-(L167-IF(EE=1,0,Kosten_Fond!$D167+Kosten_Fond!$F167+Kosten_Fond!$H167)*CT167),2)","v":14978.41},{"$f":"ROUND(W167-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z167,IF(AbschlVar=\"DK_fix\",W167*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB167,Kosten_Fond!$AA167))))*IF(Förderung=\"mit\",CN167,CP167)+AH167,2)","v":12571.16},{"$f":"ROUND(X167-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z167,IF(AbschlVar=\"DK_fix\",X167*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB167,Kosten_Fond!$AA167))))*IF(Förderung=\"mit\",CO167,CQ167)+AH167,2)","v":14978.41},{"$f":"ROUND(Y167-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z167,IF(AbschlVar=\"DK_fix\",Y167*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB167,Kosten_Fond!$AA167))))*CR167+AH167,2)","v":17952.2},{"$f":"ROUND(Z167-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z167,IF(AbschlVar=\"DK_fix\",Z167*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB167,Kosten_Fond!$AA167))))*CS167+AH167,2)","v":14978.41},{"$f":"ROUND(AA167-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z167,IF(AbschlVar=\"DK_fix\",AA167*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB167,Kosten_Fond!$AA167))))*CT167+AH167,2)","v":14978.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,6,{"$f":"IF(AND(Fond!$B167<=1,OR($A167<n,AND($A167=n,Fond!$B167<=1))),R166*M167,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12571.164949892829,14978.410000000031,0.4563106680504963]
[{"$f":"IF(Fond!A167<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A167+1)-$B$16)*$B$16,A167,A167+1),0)","v":12},7,{"$f":"Kosten_Fond!T168","v":108.89},{"$f":"Kosten_Fond!U168","v":108.89},{"$f":"Kosten_Fond!V168","v":108.89},{"$f":"Kosten_Fond!W168","v":108.89},{"$f":"Kosten_Fond!X168","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),ROUND(M167*(1+INDEX(Performance_Vektoren!J$5:J$77,$A167+1))^(1/12),10),0)","v":683.35547503099997},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),ROUND(N167*(1+INDEX(Performance_Vektoren!K$5:K$77,$A167+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),ROUND(O167*(1+INDEX(Performance_Vektoren!L$5:L$77,$A167+1))^(1/12),10),0)","v":1446.9892638367},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),ROUND(P167*(1+INDEX(Performance_Vektoren!M$5:M$77,$A167+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),ROUND(Q167*(1+INDEX(Performance_Vektoren!N$5:N$77,$A167+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),R167+(H168-(IF(AND(EE=1,m>$A168),0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)+$BS168)*CP168)/M168,0)","v":18.667883495907454},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),S167+(I168-(IF(AND(EE=1,m>$A168),0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)+$BS168)*CQ168)/N168,0)","v":15.196190000000032},{"$f":"ROUND(IF(OR($A168<n,AND($A168=n,$B168<=1)),T167+(J168-(IF(AND(EE=1,m>$A168),0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)+$BS168)*CR168)/O168,0),10)","v":12.587874513399999},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),U167+(K168-(IF(AND(EE=1,m>$A168),0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)+$BS168)*CS168)/P168,0)","v":15.196190000000032},{"$f":"IF(OR($A168<n,AND($A168=n,$B168<=1)),V167+(L168-(IF(AND(EE=1,m>$A168),0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)+$BS168)*CT168)/Q168,0)","v":15.196190000000032},{"$f":"ROUND(R168*M168-(H168-IF(EE=1,0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)*CP168),2)","v":12647.91},{"$f":"ROUND(S168*N168-(I168-IF(EE=1,0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)*CQ168),2)","v":15087.3},{"$f":"ROUND(T168*O168-(J168-IF(EE=1,0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)*CR168),2)","v":18105.63},{"$f":"ROUND(U168*P168-(K168-IF(EE=1,0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)*CS168),2)","v":15087.3},{"$f":"ROUND(V168*Q168-(L168-IF(EE=1,0,Kosten_Fond!$D168+Kosten_Fond!$F168+Kosten_Fond!$H168)*CT168),2)","v":15087.3},{"$f":"ROUND(W168-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z168,IF(AbschlVar=\"DK_fix\",W168*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB168,Kosten_Fond!$AA168))))*IF(Förderung=\"mit\",CN168,CP168)+AH168,2)","v":12647.91},{"$f":"ROUND(X168-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z168,IF(AbschlVar=\"DK_fix\",X168*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB168,Kosten_Fond!$AA168))))*IF(Förderung=\"mit\",CO168,CQ168)+AH168,2)","v":15087.3},{"$f":"ROUND(Y168-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z168,IF(AbschlVar=\"DK_fix\",Y168*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB168,Kosten_Fond!$AA168))))*CR168+AH168,2)","v":18105.63},{"$f":"ROUND(Z168-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z168,IF(AbschlVar=\"DK_fix\",Z168*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB168,Kosten_Fond!$AA168))))*CS168+AH168,2)","v":15087.3},{"$f":"ROUND(AA168-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z168,IF(AbschlVar=\"DK_fix\",AA168*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB168,Kosten_Fond!$AA168))))*CT168+AH168,2)","v":15087.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7,{"$f":"IF(AND(Fond!$B168<=1,OR($A168<n,AND($A168=n,Fond!$B168<=1))),R167*M168,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12647.910394169203,15087.30000000003,0.45602359651932439]
[{"$f":"IF(Fond!A168<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A168+1)-$B$16)*$B$16,A168,A168+1),0)","v":12},8,{"$f":"Kosten_Fond!T169","v":108.89},{"$f":"Kosten_Fond!U169","v":108.89},{"$f":"Kosten_Fond!V169","v":108.89},{"$f":"Kosten_Fond!W169","v":108.89},{"$f":"Kosten_Fond!X169","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),ROUND(M168*(1+INDEX(Performance_Vektoren!J$5:J$77,$A168+1))^(1/12),10),0)","v":681.62313568130003},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),ROUND(N168*(1+INDEX(Performance_Vektoren!K$5:K$77,$A168+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),ROUND(O168*(1+INDEX(Performance_Vektoren!L$5:L$77,$A168+1))^(1/12),10),0)","v":1450.557929719},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),ROUND(P168*(1+INDEX(Performance_Vektoren!M$5:M$77,$A168+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),ROUND(Q168*(1+INDEX(Performance_Vektoren!N$5:N$77,$A168+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),R168+(H169-(IF(AND(EE=1,m>$A169),0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)+$BS169)*CP169)/M169,0)","v":18.827634528846147},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),S168+(I169-(IF(AND(EE=1,m>$A169),0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)+$BS169)*CQ169)/N169,0)","v":15.305080000000032},{"$f":"ROUND(IF(OR($A169<n,AND($A169=n,$B169<=1)),T168+(J169-(IF(AND(EE=1,m>$A169),0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)+$BS169)*CR169)/O169,0),10)","v":12.6629421807},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),U168+(K169-(IF(AND(EE=1,m>$A169),0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)+$BS169)*CS169)/P169,0)","v":15.305080000000032},{"$f":"IF(OR($A169<n,AND($A169=n,$B169<=1)),V168+(L169-(IF(AND(EE=1,m>$A169),0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)+$BS169)*CT169)/Q169,0)","v":15.305080000000032},{"$f":"ROUND(R169*M169-(H169-IF(EE=1,0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)*CP169),2)","v":12724.46},{"$f":"ROUND(S169*N169-(I169-IF(EE=1,0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)*CQ169),2)","v":15196.19},{"$f":"ROUND(T169*O169-(J169-IF(EE=1,0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)*CR169),2)","v":18259.439999999999},{"$f":"ROUND(U169*P169-(K169-IF(EE=1,0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)*CS169),2)","v":15196.19},{"$f":"ROUND(V169*Q169-(L169-IF(EE=1,0,Kosten_Fond!$D169+Kosten_Fond!$F169+Kosten_Fond!$H169)*CT169),2)","v":15196.19},{"$f":"ROUND(W169-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z169,IF(AbschlVar=\"DK_fix\",W169*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB169,Kosten_Fond!$AA169))))*IF(Förderung=\"mit\",CN169,CP169)+AH169,2)","v":12724.46},{"$f":"ROUND(X169-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z169,IF(AbschlVar=\"DK_fix\",X169*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB169,Kosten_Fond!$AA169))))*IF(Förderung=\"mit\",CO169,CQ169)+AH169,2)","v":15196.19},{"$f":"ROUND(Y169-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z169,IF(AbschlVar=\"DK_fix\",Y169*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB169,Kosten_Fond!$AA169))))*CR169+AH169,2)","v":18259.439999999999},{"$f":"ROUND(Z169-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z169,IF(AbschlVar=\"DK_fix\",Z169*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB169,Kosten_Fond!$AA169))))*CS169+AH169,2)","v":15196.19},{"$f":"ROUND(AA169-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z169,IF(AbschlVar=\"DK_fix\",AA169*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB169,Kosten_Fond!$AA169))))*CT169+AH169,2)","v":15196.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,8,{"$f":"IF(AND(Fond!$B169<=1,OR($A169<n,AND($A169=n,Fond!$B169<=1))),R168*M169,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12724.461285013627,15196.190000000031,0.45573654980761324]
[{"$f":"IF(Fond!A169<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A169+1)-$B$16)*$B$16,A169,A169+1),0)","v":12},9,{"$f":"Kosten_Fond!T170","v":108.89},{"$f":"Kosten_Fond!U170","v":108.89},{"$f":"Kosten_Fond!V170","v":108.89},{"$f":"Kosten_Fond!W170","v":108.89},{"$f":"Kosten_Fond!X170","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),ROUND(M169*(1+INDEX(Performance_Vektoren!J$5:J$77,$A169+1))^(1/12),10),0)","v":679.89518789600004},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),ROUND(N169*(1+INDEX(Performance_Vektoren!K$5:K$77,$A169+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),ROUND(O169*(1+INDEX(Performance_Vektoren!L$5:L$77,$A169+1))^(1/12),10),0)","v":1454.135396894},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),ROUND(P169*(1+INDEX(Performance_Vektoren!M$5:M$77,$A169+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),ROUND(Q169*(1+INDEX(Performance_Vektoren!N$5:N$77,$A169+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),R169+(H170-(IF(AND(EE=1,m>$A170),0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)+$BS170)*CP170)/M170,0)","v":18.9877915676641},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),S169+(I170-(IF(AND(EE=1,m>$A170),0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)+$BS170)*CQ170)/N170,0)","v":15.413970000000033},{"$f":"ROUND(IF(OR($A170<n,AND($A170=n,$B170<=1)),T169+(J170-(IF(AND(EE=1,m>$A170),0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)+$BS170)*CR170)/O170,0),10)","v":12.7378251663},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),U169+(K170-(IF(AND(EE=1,m>$A170),0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)+$BS170)*CS170)/P170,0)","v":15.413970000000033},{"$f":"IF(OR($A170<n,AND($A170=n,$B170<=1)),V169+(L170-(IF(AND(EE=1,m>$A170),0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)+$BS170)*CT170)/Q170,0)","v":15.413970000000033},{"$f":"ROUND(R170*M170-(H170-IF(EE=1,0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)*CP170),2)","v":12800.82},{"$f":"ROUND(S170*N170-(I170-IF(EE=1,0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)*CQ170),2)","v":15305.08},{"$f":"ROUND(T170*O170-(J170-IF(EE=1,0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)*CR170),2)","v":18413.63},{"$f":"ROUND(U170*P170-(K170-IF(EE=1,0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)*CS170),2)","v":15305.08},{"$f":"ROUND(V170*Q170-(L170-IF(EE=1,0,Kosten_Fond!$D170+Kosten_Fond!$F170+Kosten_Fond!$H170)*CT170),2)","v":15305.08},{"$f":"ROUND(W170-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z170,IF(AbschlVar=\"DK_fix\",W170*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB170,Kosten_Fond!$AA170))))*IF(Förderung=\"mit\",CN170,CP170)+AH170,2)","v":12800.82},{"$f":"ROUND(X170-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z170,IF(AbschlVar=\"DK_fix\",X170*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB170,Kosten_Fond!$AA170))))*IF(Förderung=\"mit\",CO170,CQ170)+AH170,2)","v":15305.08},{"$f":"ROUND(Y170-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z170,IF(AbschlVar=\"DK_fix\",Y170*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB170,Kosten_Fond!$AA170))))*CR170+AH170,2)","v":18413.63},{"$f":"ROUND(Z170-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z170,IF(AbschlVar=\"DK_fix\",Z170*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB170,Kosten_Fond!$AA170))))*CS170+AH170,2)","v":15305.08},{"$f":"ROUND(AA170-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z170,IF(AbschlVar=\"DK_fix\",AA170*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB170,Kosten_Fond!$AA170))))*CT170+AH170,2)","v":15305.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,9,{"$f":"IF(AND(Fond!$B170<=1,OR($A170<n,AND($A170=n,Fond!$B170<=1))),R169*M170,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12800.818115627069,15305.080000000033,0.45544953101889002]
[{"$f":"IF(Fond!A170<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A170+1)-$B$16)*$B$16,A170,A170+1),0)","v":12},10,{"$f":"Kosten_Fond!T171","v":108.89},{"$f":"Kosten_Fond!U171","v":108.89},{"$f":"Kosten_Fond!V171","v":108.89},{"$f":"Kosten_Fond!W171","v":108.89},{"$f":"Kosten_Fond!X171","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),ROUND(M170*(1+INDEX(Performance_Vektoren!J$5:J$77,$A170+1))^(1/12),10),0)","v":678.17162054239998},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),ROUND(N170*(1+INDEX(Performance_Vektoren!K$5:K$77,$A170+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),ROUND(O170*(1+INDEX(Performance_Vektoren!L$5:L$77,$A170+1))^(1/12),10),0)","v":1457.7216870682},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),ROUND(P170*(1+INDEX(Performance_Vektoren!M$5:M$77,$A170+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),ROUND(Q170*(1+INDEX(Performance_Vektoren!N$5:N$77,$A170+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),R170+(H171-(IF(AND(EE=1,m>$A171),0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)+$BS171)*CP171)/M171,0)","v":19.148355644221756},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),S170+(I171-(IF(AND(EE=1,m>$A171),0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)+$BS171)*CQ171)/N171,0)","v":15.522860000000033},{"$f":"ROUND(IF(OR($A171<n,AND($A171=n,$B171<=1)),T170+(J171-(IF(AND(EE=1,m>$A171),0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)+$BS171)*CR171)/O171,0),10)","v":12.812523924600001},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),U170+(K171-(IF(AND(EE=1,m>$A171),0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)+$BS171)*CS171)/P171,0)","v":15.522860000000033},{"$f":"IF(OR($A171<n,AND($A171=n,$B171<=1)),V170+(L171-(IF(AND(EE=1,m>$A171),0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)+$BS171)*CT171)/Q171,0)","v":15.522860000000033},{"$f":"ROUND(R171*M171-(H171-IF(EE=1,0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)*CP171),2)","v":12876.98},{"$f":"ROUND(S171*N171-(I171-IF(EE=1,0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)*CQ171),2)","v":15413.97},{"$f":"ROUND(T171*O171-(J171-IF(EE=1,0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)*CR171),2)","v":18568.2},{"$f":"ROUND(U171*P171-(K171-IF(EE=1,0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)*CS171),2)","v":15413.97},{"$f":"ROUND(V171*Q171-(L171-IF(EE=1,0,Kosten_Fond!$D171+Kosten_Fond!$F171+Kosten_Fond!$H171)*CT171),2)","v":15413.97},{"$f":"ROUND(W171-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z171,IF(AbschlVar=\"DK_fix\",W171*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB171,Kosten_Fond!$AA171))))*IF(Förderung=\"mit\",CN171,CP171)+AH171,2)","v":12876.98},{"$f":"ROUND(X171-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z171,IF(AbschlVar=\"DK_fix\",X171*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB171,Kosten_Fond!$AA171))))*IF(Förderung=\"mit\",CO171,CQ171)+AH171,2)","v":15413.97},{"$f":"ROUND(Y171-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z171,IF(AbschlVar=\"DK_fix\",Y171*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB171,Kosten_Fond!$AA171))))*CR171+AH171,2)","v":18568.2},{"$f":"ROUND(Z171-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z171,IF(AbschlVar=\"DK_fix\",Z171*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB171,Kosten_Fond!$AA171))))*CS171+AH171,2)","v":15413.97},{"$f":"ROUND(AA171-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z171,IF(AbschlVar=\"DK_fix\",AA171*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB171,Kosten_Fond!$AA171))))*CT171+AH171,2)","v":15413.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,10,{"$f":"IF(AND(Fond!$B171<=1,OR($A171<n,AND($A171=n,Fond!$B171<=1))),R170*M171,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12876.981377964081,15413.970000000032,0.45516254317251387]
[{"$f":"IF(Fond!A171<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A171+1)-$B$16)*$B$16,A171,A171+1),0)","v":12},11,{"$f":"Kosten_Fond!T172","v":108.89},{"$f":"Kosten_Fond!U172","v":108.89},{"$f":"Kosten_Fond!V172","v":108.89},{"$f":"Kosten_Fond!W172","v":108.89},{"$f":"Kosten_Fond!X172","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),ROUND(M171*(1+INDEX(Performance_Vektoren!J$5:J$77,$A171+1))^(1/12),10),0)","v":676.45242251579998},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),ROUND(N171*(1+INDEX(Performance_Vektoren!K$5:K$77,$A171+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),ROUND(O171*(1+INDEX(Performance_Vektoren!L$5:L$77,$A171+1))^(1/12),10),0)","v":1461.3168220015},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),ROUND(P171*(1+INDEX(Performance_Vektoren!M$5:M$77,$A171+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),ROUND(Q171*(1+INDEX(Performance_Vektoren!N$5:N$77,$A171+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),R171+(H172-(IF(AND(EE=1,m>$A172),0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)+$BS172)*CP172)/M172,0)","v":19.309327793002044},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),S171+(I172-(IF(AND(EE=1,m>$A172),0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)+$BS172)*CQ172)/N172,0)","v":15.631750000000034},{"$f":"ROUND(IF(OR($A172<n,AND($A172=n,$B172<=1)),T171+(J172-(IF(AND(EE=1,m>$A172),0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)+$BS172)*CR172)/O172,0),10)","v":12.887038908899999},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),U171+(K172-(IF(AND(EE=1,m>$A172),0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)+$BS172)*CS172)/P172,0)","v":15.631750000000034},{"$f":"IF(OR($A172<n,AND($A172=n,$B172<=1)),V171+(L172-(IF(AND(EE=1,m>$A172),0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)+$BS172)*CT172)/Q172,0)","v":15.631750000000034},{"$f":"ROUND(R172*M172-(H172-IF(EE=1,0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)*CP172),2)","v":12952.95},{"$f":"ROUND(S172*N172-(I172-IF(EE=1,0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)*CQ172),2)","v":15522.86},{"$f":"ROUND(T172*O172-(J172-IF(EE=1,0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)*CR172),2)","v":18723.16},{"$f":"ROUND(U172*P172-(K172-IF(EE=1,0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)*CS172),2)","v":15522.86},{"$f":"ROUND(V172*Q172-(L172-IF(EE=1,0,Kosten_Fond!$D172+Kosten_Fond!$F172+Kosten_Fond!$H172)*CT172),2)","v":15522.86},{"$f":"ROUND(W172-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z172,IF(AbschlVar=\"DK_fix\",W172*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB172,Kosten_Fond!$AA172))))*IF(Förderung=\"mit\",CN172,CP172)+AH172,2)","v":12952.95},{"$f":"ROUND(X172-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z172,IF(AbschlVar=\"DK_fix\",X172*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB172,Kosten_Fond!$AA172))))*IF(Förderung=\"mit\",CO172,CQ172)+AH172,2)","v":15522.86},{"$f":"ROUND(Y172-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z172,IF(AbschlVar=\"DK_fix\",Y172*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB172,Kosten_Fond!$AA172))))*CR172+AH172,2)","v":18723.16},{"$f":"ROUND(Z172-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z172,IF(AbschlVar=\"DK_fix\",Z172*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB172,Kosten_Fond!$AA172))))*CS172+AH172,2)","v":15522.86},{"$f":"ROUND(AA172-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z172,IF(AbschlVar=\"DK_fix\",AA172*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB172,Kosten_Fond!$AA172))))*CT172+AH172,2)","v":15522.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,11,{"$f":"IF(AND(Fond!$B172<=1,OR($A172<n,AND($A172=n,Fond!$B172<=1))),R171*M172,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,12952.951562727898,15522.860000000033,0.4548755892064566]
[{"$f":"IF(Fond!A172<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A172+1)-$B$16)*$B$16,A172,A172+1),0)","v":12},12,{"$f":"Kosten_Fond!T173","v":108.89},{"$f":"Kosten_Fond!U173","v":108.89},{"$f":"Kosten_Fond!V173","v":108.89},{"$f":"Kosten_Fond!W173","v":108.89},{"$f":"Kosten_Fond!X173","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),ROUND(M172*(1+INDEX(Performance_Vektoren!J$5:J$77,$A172+1))^(1/12),10),0)","v":674.73758273980002},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),ROUND(N172*(1+INDEX(Performance_Vektoren!K$5:K$77,$A172+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),ROUND(O172*(1+INDEX(Performance_Vektoren!L$5:L$77,$A172+1))^(1/12),10),0)","v":1464.9208235074},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),ROUND(P172*(1+INDEX(Performance_Vektoren!M$5:M$77,$A172+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),ROUND(Q172*(1+INDEX(Performance_Vektoren!N$5:N$77,$A172+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),R172+(H173-(IF(AND(EE=1,m>$A173),0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)+$BS173)*CP173)/M173,0)","v":19.470709051117009},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),S172+(I173-(IF(AND(EE=1,m>$A173),0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)+$BS173)*CQ173)/N173,0)","v":15.740640000000035},{"$f":"ROUND(IF(OR($A173<n,AND($A173=n,$B173<=1)),T172+(J173-(IF(AND(EE=1,m>$A173),0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)+$BS173)*CR173)/O173,0),10)","v":12.9613705712},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),U172+(K173-(IF(AND(EE=1,m>$A173),0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)+$BS173)*CS173)/P173,0)","v":15.740640000000035},{"$f":"IF(OR($A173<n,AND($A173=n,$B173<=1)),V172+(L173-(IF(AND(EE=1,m>$A173),0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)+$BS173)*CT173)/Q173,0)","v":15.740640000000035},{"$f":"ROUND(R173*M173-(H173-IF(EE=1,0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)*CP173),2)","v":13028.73},{"$f":"ROUND(S173*N173-(I173-IF(EE=1,0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)*CQ173),2)","v":15631.75},{"$f":"ROUND(T173*O173-(J173-IF(EE=1,0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)*CR173),2)","v":18878.490000000002},{"$f":"ROUND(U173*P173-(K173-IF(EE=1,0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)*CS173),2)","v":15631.75},{"$f":"ROUND(V173*Q173-(L173-IF(EE=1,0,Kosten_Fond!$D173+Kosten_Fond!$F173+Kosten_Fond!$H173)*CT173),2)","v":15631.75},{"$f":"ROUND(W173-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z173,IF(AbschlVar=\"DK_fix\",W173*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB173,Kosten_Fond!$AA173))))*IF(Förderung=\"mit\",CN173,CP173)+AH173,2)","v":13028.73},{"$f":"ROUND(X173-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z173,IF(AbschlVar=\"DK_fix\",X173*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB173,Kosten_Fond!$AA173))))*IF(Förderung=\"mit\",CO173,CQ173)+AH173,2)","v":15631.75},{"$f":"ROUND(Y173-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z173,IF(AbschlVar=\"DK_fix\",Y173*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB173,Kosten_Fond!$AA173))))*CR173+AH173,2)","v":18878.490000000002},{"$f":"ROUND(Z173-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z173,IF(AbschlVar=\"DK_fix\",Z173*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB173,Kosten_Fond!$AA173))))*CS173+AH173,2)","v":15631.75},{"$f":"ROUND(AA173-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z173,IF(AbschlVar=\"DK_fix\",AA173*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB173,Kosten_Fond!$AA173))))*CT173+AH173,2)","v":15631.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,{"$f":"IF(AND(Fond!$B173<=1,OR($A173<n,AND($A173=n,Fond!$B173<=1))),R172*M173,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13028.729159380637,15631.750000000035,0.45458867198025504]
[{"$f":"IF(Fond!A173<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A173+1)-$B$16)*$B$16,A173,A173+1),0)","v":13},1,{"$f":"Kosten_Fond!T174","v":108.89},{"$f":"Kosten_Fond!U174","v":108.89},{"$f":"Kosten_Fond!V174","v":108.89},{"$f":"Kosten_Fond!W174","v":108.89},{"$f":"Kosten_Fond!X174","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),ROUND(M173*(1+INDEX(Performance_Vektoren!J$5:J$77,$A173+1))^(1/12),10),0)","v":673.02709016599999},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),ROUND(N173*(1+INDEX(Performance_Vektoren!K$5:K$77,$A173+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),ROUND(O173*(1+INDEX(Performance_Vektoren!L$5:L$77,$A173+1))^(1/12),10),0)","v":1468.5337134532001},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),ROUND(P173*(1+INDEX(Performance_Vektoren!M$5:M$77,$A173+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),ROUND(Q173*(1+INDEX(Performance_Vektoren!N$5:N$77,$A173+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),R173+(H174-(IF(AND(EE=1,m>$A174),0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)+$BS174)*CP174)/M174,0)","v":19.632500458314514},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),S173+(I174-(IF(AND(EE=1,m>$A174),0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)+$BS174)*CQ174)/N174,0)","v":15.849530000000035},{"$f":"ROUND(IF(OR($A174<n,AND($A174=n,$B174<=1)),T173+(J174-(IF(AND(EE=1,m>$A174),0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)+$BS174)*CR174)/O174,0),10)","v":13.035519362600001},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),U173+(K174-(IF(AND(EE=1,m>$A174),0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)+$BS174)*CS174)/P174,0)","v":15.849530000000035},{"$f":"IF(OR($A174<n,AND($A174=n,$B174<=1)),V173+(L174-(IF(AND(EE=1,m>$A174),0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)+$BS174)*CT174)/Q174,0)","v":15.849530000000035},{"$f":"ROUND(R174*M174-(H174-IF(EE=1,0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)*CP174),2)","v":13104.31},{"$f":"ROUND(S174*N174-(I174-IF(EE=1,0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)*CQ174),2)","v":15740.64},{"$f":"ROUND(T174*O174-(J174-IF(EE=1,0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)*CR174),2)","v":19034.21},{"$f":"ROUND(U174*P174-(K174-IF(EE=1,0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)*CS174),2)","v":15740.64},{"$f":"ROUND(V174*Q174-(L174-IF(EE=1,0,Kosten_Fond!$D174+Kosten_Fond!$F174+Kosten_Fond!$H174)*CT174),2)","v":15740.64},{"$f":"ROUND(W174-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z174,IF(AbschlVar=\"DK_fix\",W174*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB174,Kosten_Fond!$AA174))))*IF(Förderung=\"mit\",CN174,CP174)+AH174,2)","v":13104.31},{"$f":"ROUND(X174-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z174,IF(AbschlVar=\"DK_fix\",X174*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB174,Kosten_Fond!$AA174))))*IF(Förderung=\"mit\",CO174,CQ174)+AH174,2)","v":15740.64},{"$f":"ROUND(Y174-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z174,IF(AbschlVar=\"DK_fix\",Y174*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB174,Kosten_Fond!$AA174))))*CR174+AH174,2)","v":19034.21},{"$f":"ROUND(Z174-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z174,IF(AbschlVar=\"DK_fix\",Z174*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB174,Kosten_Fond!$AA174))))*CS174+AH174,2)","v":15740.64},{"$f":"ROUND(AA174-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z174,IF(AbschlVar=\"DK_fix\",AA174*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB174,Kosten_Fond!$AA174))))*CT174+AH174,2)","v":15740.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1,{"$f":"IF(AND(Fond!$B174<=1,OR($A174<n,AND($A174=n,Fond!$B174<=1))),R173*M174,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13104.31465614208,15740.640000000034,0.4543017942776244]
[{"$f":"IF(Fond!A174<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A174+1)-$B$16)*$B$16,A174,A174+1),0)","v":13},2,{"$f":"Kosten_Fond!T175","v":108.89},{"$f":"Kosten_Fond!U175","v":108.89},{"$f":"Kosten_Fond!V175","v":108.89},{"$f":"Kosten_Fond!W175","v":108.89},{"$f":"Kosten_Fond!X175","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),ROUND(M174*(1+INDEX(Performance_Vektoren!J$5:J$77,$A174+1))^(1/12),10),0)","v":671.32093377399997},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),ROUND(N174*(1+INDEX(Performance_Vektoren!K$5:K$77,$A174+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),ROUND(O174*(1+INDEX(Performance_Vektoren!L$5:L$77,$A174+1))^(1/12),10),0)","v":1472.1555137603},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),ROUND(P174*(1+INDEX(Performance_Vektoren!M$5:M$77,$A174+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),ROUND(Q174*(1+INDEX(Performance_Vektoren!N$5:N$77,$A174+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),R174+(H175-(IF(AND(EE=1,m>$A175),0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)+$BS175)*CP175)/M175,0)","v":19.79470305698494},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),S174+(I175-(IF(AND(EE=1,m>$A175),0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)+$BS175)*CQ175)/N175,0)","v":15.958420000000036},{"$f":"ROUND(IF(OR($A175<n,AND($A175=n,$B175<=1)),T174+(J175-(IF(AND(EE=1,m>$A175),0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)+$BS175)*CR175)/O175,0),10)","v":13.109485733},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),U174+(K175-(IF(AND(EE=1,m>$A175),0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)+$BS175)*CS175)/P175,0)","v":15.958420000000036},{"$f":"IF(OR($A175<n,AND($A175=n,$B175<=1)),V174+(L175-(IF(AND(EE=1,m>$A175),0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)+$BS175)*CT175)/Q175,0)","v":15.958420000000036},{"$f":"ROUND(R175*M175-(H175-IF(EE=1,0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)*CP175),2)","v":13179.71},{"$f":"ROUND(S175*N175-(I175-IF(EE=1,0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)*CQ175),2)","v":15849.53},{"$f":"ROUND(T175*O175-(J175-IF(EE=1,0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)*CR175),2)","v":19190.310000000001},{"$f":"ROUND(U175*P175-(K175-IF(EE=1,0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)*CS175),2)","v":15849.53},{"$f":"ROUND(V175*Q175-(L175-IF(EE=1,0,Kosten_Fond!$D175+Kosten_Fond!$F175+Kosten_Fond!$H175)*CT175),2)","v":15849.53},{"$f":"ROUND(W175-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z175,IF(AbschlVar=\"DK_fix\",W175*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB175,Kosten_Fond!$AA175))))*IF(Förderung=\"mit\",CN175,CP175)+AH175,2)","v":13179.71},{"$f":"ROUND(X175-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z175,IF(AbschlVar=\"DK_fix\",X175*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB175,Kosten_Fond!$AA175))))*IF(Förderung=\"mit\",CO175,CQ175)+AH175,2)","v":15849.53},{"$f":"ROUND(Y175-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z175,IF(AbschlVar=\"DK_fix\",Y175*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB175,Kosten_Fond!$AA175))))*CR175+AH175,2)","v":19190.310000000001},{"$f":"ROUND(Z175-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z175,IF(AbschlVar=\"DK_fix\",Z175*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB175,Kosten_Fond!$AA175))))*CS175+AH175,2)","v":15849.53},{"$f":"ROUND(AA175-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z175,IF(AbschlVar=\"DK_fix\",AA175*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB175,Kosten_Fond!$AA175))))*CT175+AH175,2)","v":15849.53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2,{"$f":"IF(AND(Fond!$B175<=1,OR($A175<n,AND($A175=n,Fond!$B175<=1))),R174*M175,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13179.708539994183,15849.530000000035,0.45401495880907139]
[{"$f":"IF(Fond!A175<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A175+1)-$B$16)*$B$16,A175,A175+1),0)","v":13},3,{"$f":"Kosten_Fond!T176","v":108.89},{"$f":"Kosten_Fond!U176","v":108.89},{"$f":"Kosten_Fond!V176","v":108.89},{"$f":"Kosten_Fond!W176","v":108.89},{"$f":"Kosten_Fond!X176","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),ROUND(M175*(1+INDEX(Performance_Vektoren!J$5:J$77,$A175+1))^(1/12),10),0)","v":669.61910257140005},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),ROUND(N175*(1+INDEX(Performance_Vektoren!K$5:K$77,$A175+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),ROUND(O175*(1+INDEX(Performance_Vektoren!L$5:L$77,$A175+1))^(1/12),10),0)","v":1475.7862464039999},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),ROUND(P175*(1+INDEX(Performance_Vektoren!M$5:M$77,$A175+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),ROUND(Q175*(1+INDEX(Performance_Vektoren!N$5:N$77,$A175+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),R175+(H176-(IF(AND(EE=1,m>$A176),0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)+$BS176)*CP176)/M176,0)","v":19.957317892167886},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),S175+(I176-(IF(AND(EE=1,m>$A176),0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)+$BS176)*CQ176)/N176,0)","v":16.067310000000035},{"$f":"ROUND(IF(OR($A176<n,AND($A176=n,$B176<=1)),T175+(J176-(IF(AND(EE=1,m>$A176),0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)+$BS176)*CR176)/O176,0),10)","v":13.1832701312},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),U175+(K176-(IF(AND(EE=1,m>$A176),0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)+$BS176)*CS176)/P176,0)","v":16.067310000000035},{"$f":"IF(OR($A176<n,AND($A176=n,$B176<=1)),V175+(L176-(IF(AND(EE=1,m>$A176),0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)+$BS176)*CT176)/Q176,0)","v":16.067310000000035},{"$f":"ROUND(R176*M176-(H176-IF(EE=1,0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)*CP176),2)","v":13254.91},{"$f":"ROUND(S176*N176-(I176-IF(EE=1,0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)*CQ176),2)","v":15958.42},{"$f":"ROUND(T176*O176-(J176-IF(EE=1,0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)*CR176),2)","v":19346.8},{"$f":"ROUND(U176*P176-(K176-IF(EE=1,0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)*CS176),2)","v":15958.42},{"$f":"ROUND(V176*Q176-(L176-IF(EE=1,0,Kosten_Fond!$D176+Kosten_Fond!$F176+Kosten_Fond!$H176)*CT176),2)","v":15958.42},{"$f":"ROUND(W176-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z176,IF(AbschlVar=\"DK_fix\",W176*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB176,Kosten_Fond!$AA176))))*IF(Förderung=\"mit\",CN176,CP176)+AH176,2)","v":13254.91},{"$f":"ROUND(X176-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z176,IF(AbschlVar=\"DK_fix\",X176*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB176,Kosten_Fond!$AA176))))*IF(Förderung=\"mit\",CO176,CQ176)+AH176,2)","v":15958.42},{"$f":"ROUND(Y176-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z176,IF(AbschlVar=\"DK_fix\",Y176*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB176,Kosten_Fond!$AA176))))*CR176+AH176,2)","v":19346.8},{"$f":"ROUND(Z176-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z176,IF(AbschlVar=\"DK_fix\",Z176*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB176,Kosten_Fond!$AA176))))*CS176+AH176,2)","v":15958.42},{"$f":"ROUND(AA176-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z176,IF(AbschlVar=\"DK_fix\",AA176*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB176,Kosten_Fond!$AA176))))*CT176+AH176,2)","v":15958.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3,{"$f":"IF(AND(Fond!$B176<=1,OR($A176<n,AND($A176=n,Fond!$B176<=1))),R175*M176,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13254.911296685605,15958.420000000036,0.45372816821440093]
[{"$f":"IF(Fond!A176<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A176+1)-$B$16)*$B$16,A176,A176+1),0)","v":13},4,{"$f":"Kosten_Fond!T177","v":108.89},{"$f":"Kosten_Fond!U177","v":108.89},{"$f":"Kosten_Fond!V177","v":108.89},{"$f":"Kosten_Fond!W177","v":108.89},{"$f":"Kosten_Fond!X177","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),ROUND(M176*(1+INDEX(Performance_Vektoren!J$5:J$77,$A176+1))^(1/12),10),0)","v":667.92158559359996},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),ROUND(N176*(1+INDEX(Performance_Vektoren!K$5:K$77,$A176+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),ROUND(O176*(1+INDEX(Performance_Vektoren!L$5:L$77,$A176+1))^(1/12),10),0)","v":1479.4259334139001},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),ROUND(P176*(1+INDEX(Performance_Vektoren!M$5:M$77,$A176+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),ROUND(Q176*(1+INDEX(Performance_Vektoren!N$5:N$77,$A176+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),R176+(H177-(IF(AND(EE=1,m>$A177),0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)+$BS177)*CP177)/M177,0)","v":20.120346011558915},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),S176+(I177-(IF(AND(EE=1,m>$A177),0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)+$BS177)*CQ177)/N177,0)","v":16.176200000000033},{"$f":"ROUND(IF(OR($A177<n,AND($A177=n,$B177<=1)),T176+(J177-(IF(AND(EE=1,m>$A177),0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)+$BS177)*CR177)/O177,0),10)","v":13.256873004799999},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),U176+(K177-(IF(AND(EE=1,m>$A177),0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)+$BS177)*CS177)/P177,0)","v":16.176200000000033},{"$f":"IF(OR($A177<n,AND($A177=n,$B177<=1)),V176+(L177-(IF(AND(EE=1,m>$A177),0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)+$BS177)*CT177)/Q177,0)","v":16.176200000000033},{"$f":"ROUND(R177*M177-(H177-IF(EE=1,0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)*CP177),2)","v":13329.92},{"$f":"ROUND(S177*N177-(I177-IF(EE=1,0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)*CQ177),2)","v":16067.31},{"$f":"ROUND(T177*O177-(J177-IF(EE=1,0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)*CR177),2)","v":19503.669999999998},{"$f":"ROUND(U177*P177-(K177-IF(EE=1,0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)*CS177),2)","v":16067.31},{"$f":"ROUND(V177*Q177-(L177-IF(EE=1,0,Kosten_Fond!$D177+Kosten_Fond!$F177+Kosten_Fond!$H177)*CT177),2)","v":16067.31},{"$f":"ROUND(W177-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z177,IF(AbschlVar=\"DK_fix\",W177*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB177,Kosten_Fond!$AA177))))*IF(Förderung=\"mit\",CN177,CP177)+AH177,2)","v":13329.92},{"$f":"ROUND(X177-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z177,IF(AbschlVar=\"DK_fix\",X177*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB177,Kosten_Fond!$AA177))))*IF(Förderung=\"mit\",CO177,CQ177)+AH177,2)","v":16067.31},{"$f":"ROUND(Y177-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z177,IF(AbschlVar=\"DK_fix\",Y177*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB177,Kosten_Fond!$AA177))))*CR177+AH177,2)","v":19503.669999999998},{"$f":"ROUND(Z177-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z177,IF(AbschlVar=\"DK_fix\",Z177*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB177,Kosten_Fond!$AA177))))*CS177+AH177,2)","v":16067.31},{"$f":"ROUND(AA177-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z177,IF(AbschlVar=\"DK_fix\",AA177*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB177,Kosten_Fond!$AA177))))*CT177+AH177,2)","v":16067.31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4,{"$f":"IF(AND(Fond!$B177<=1,OR($A177<n,AND($A177=n,Fond!$B177<=1))),R176*M177,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13329.923410732297,16067.310000000034,0.45344142506504753]
[{"$f":"IF(Fond!A177<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A177+1)-$B$16)*$B$16,A177,A177+1),0)","v":13},5,{"$f":"Kosten_Fond!T178","v":108.89},{"$f":"Kosten_Fond!U178","v":108.89},{"$f":"Kosten_Fond!V178","v":108.89},{"$f":"Kosten_Fond!W178","v":108.89},{"$f":"Kosten_Fond!X178","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),ROUND(M177*(1+INDEX(Performance_Vektoren!J$5:J$77,$A177+1))^(1/12),10),0)","v":666.22837190389998},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),ROUND(N177*(1+INDEX(Performance_Vektoren!K$5:K$77,$A177+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),ROUND(O177*(1+INDEX(Performance_Vektoren!L$5:L$77,$A177+1))^(1/12),10),0)","v":1483.0745968737999},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),ROUND(P177*(1+INDEX(Performance_Vektoren!M$5:M$77,$A177+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),ROUND(Q177*(1+INDEX(Performance_Vektoren!N$5:N$77,$A177+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),R177+(H178-(IF(AND(EE=1,m>$A178),0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)+$BS178)*CP178)/M178,0)","v":20.283788465516292},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),S177+(I178-(IF(AND(EE=1,m>$A178),0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)+$BS178)*CQ178)/N178,0)","v":16.285090000000032},{"$f":"ROUND(IF(OR($A178<n,AND($A178=n,$B178<=1)),T177+(J178-(IF(AND(EE=1,m>$A178),0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)+$BS178)*CR178)/O178,0),10)","v":13.330294800500001},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),U177+(K178-(IF(AND(EE=1,m>$A178),0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)+$BS178)*CS178)/P178,0)","v":16.285090000000032},{"$f":"IF(OR($A178<n,AND($A178=n,$B178<=1)),V177+(L178-(IF(AND(EE=1,m>$A178),0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)+$BS178)*CT178)/Q178,0)","v":16.285090000000032},{"$f":"ROUND(R178*M178-(H178-IF(EE=1,0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)*CP178),2)","v":13404.75},{"$f":"ROUND(S178*N178-(I178-IF(EE=1,0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)*CQ178),2)","v":16176.2},{"$f":"ROUND(T178*O178-(J178-IF(EE=1,0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)*CR178),2)","v":19660.93},{"$f":"ROUND(U178*P178-(K178-IF(EE=1,0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)*CS178),2)","v":16176.2},{"$f":"ROUND(V178*Q178-(L178-IF(EE=1,0,Kosten_Fond!$D178+Kosten_Fond!$F178+Kosten_Fond!$H178)*CT178),2)","v":16176.2},{"$f":"ROUND(W178-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z178,IF(AbschlVar=\"DK_fix\",W178*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB178,Kosten_Fond!$AA178))))*IF(Förderung=\"mit\",CN178,CP178)+AH178,2)","v":13404.75},{"$f":"ROUND(X178-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z178,IF(AbschlVar=\"DK_fix\",X178*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB178,Kosten_Fond!$AA178))))*IF(Förderung=\"mit\",CO178,CQ178)+AH178,2)","v":16176.2},{"$f":"ROUND(Y178-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z178,IF(AbschlVar=\"DK_fix\",Y178*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB178,Kosten_Fond!$AA178))))*CR178+AH178,2)","v":19660.93},{"$f":"ROUND(Z178-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z178,IF(AbschlVar=\"DK_fix\",Z178*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB178,Kosten_Fond!$AA178))))*CS178+AH178,2)","v":16176.2},{"$f":"ROUND(AA178-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z178,IF(AbschlVar=\"DK_fix\",AA178*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB178,Kosten_Fond!$AA178))))*CT178+AH178,2)","v":16176.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,5,{"$f":"IF(AND(Fond!$B178<=1,OR($A178<n,AND($A178=n,Fond!$B178<=1))),R177*M178,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13404.745365424023,16176.200000000033,0.45315473186642219]
[{"$f":"IF(Fond!A178<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A178+1)-$B$16)*$B$16,A178,A178+1),0)","v":13},6,{"$f":"Kosten_Fond!T179","v":108.89},{"$f":"Kosten_Fond!U179","v":108.89},{"$f":"Kosten_Fond!V179","v":108.89},{"$f":"Kosten_Fond!W179","v":108.89},{"$f":"Kosten_Fond!X179","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),ROUND(M178*(1+INDEX(Performance_Vektoren!J$5:J$77,$A178+1))^(1/12),10),0)","v":664.53945059319994},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),ROUND(N178*(1+INDEX(Performance_Vektoren!K$5:K$77,$A178+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),ROUND(O178*(1+INDEX(Performance_Vektoren!L$5:L$77,$A178+1))^(1/12),10),0)","v":1486.7322589221001},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),ROUND(P178*(1+INDEX(Performance_Vektoren!M$5:M$77,$A178+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),ROUND(Q178*(1+INDEX(Performance_Vektoren!N$5:N$77,$A178+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),R178+(H179-(IF(AND(EE=1,m>$A179),0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)+$BS179)*CP179)/M179,0)","v":20.44764630706776},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),S178+(I179-(IF(AND(EE=1,m>$A179),0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)+$BS179)*CQ179)/N179,0)","v":16.393980000000031},{"$f":"ROUND(IF(OR($A179<n,AND($A179=n,$B179<=1)),T178+(J179-(IF(AND(EE=1,m>$A179),0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)+$BS179)*CR179)/O179,0),10)","v":13.4035359637},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),U178+(K179-(IF(AND(EE=1,m>$A179),0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)+$BS179)*CS179)/P179,0)","v":16.393980000000031},{"$f":"IF(OR($A179<n,AND($A179=n,$B179<=1)),V178+(L179-(IF(AND(EE=1,m>$A179),0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)+$BS179)*CT179)/Q179,0)","v":16.393980000000031},{"$f":"ROUND(R179*M179-(H179-IF(EE=1,0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)*CP179),2)","v":13479.38},{"$f":"ROUND(S179*N179-(I179-IF(EE=1,0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)*CQ179),2)","v":16285.09},{"$f":"ROUND(T179*O179-(J179-IF(EE=1,0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)*CR179),2)","v":19818.580000000002},{"$f":"ROUND(U179*P179-(K179-IF(EE=1,0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)*CS179),2)","v":16285.09},{"$f":"ROUND(V179*Q179-(L179-IF(EE=1,0,Kosten_Fond!$D179+Kosten_Fond!$F179+Kosten_Fond!$H179)*CT179),2)","v":16285.09},{"$f":"ROUND(W179-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z179,IF(AbschlVar=\"DK_fix\",W179*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB179,Kosten_Fond!$AA179))))*IF(Förderung=\"mit\",CN179,CP179)+AH179,2)","v":13479.38},{"$f":"ROUND(X179-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z179,IF(AbschlVar=\"DK_fix\",X179*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB179,Kosten_Fond!$AA179))))*IF(Förderung=\"mit\",CO179,CQ179)+AH179,2)","v":16285.09},{"$f":"ROUND(Y179-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z179,IF(AbschlVar=\"DK_fix\",Y179*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB179,Kosten_Fond!$AA179))))*CR179+AH179,2)","v":19818.580000000002},{"$f":"ROUND(Z179-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z179,IF(AbschlVar=\"DK_fix\",Z179*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB179,Kosten_Fond!$AA179))))*CS179+AH179,2)","v":16285.09},{"$f":"ROUND(AA179-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z179,IF(AbschlVar=\"DK_fix\",AA179*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB179,Kosten_Fond!$AA179))))*CT179+AH179,2)","v":16285.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,6,{"$f":"IF(AND(Fond!$B179<=1,OR($A179<n,AND($A179=n,Fond!$B179<=1))),R178*M179,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13479.377642822883,16285.090000000033,0.45286809106001785]
[{"$f":"IF(Fond!A179<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A179+1)-$B$16)*$B$16,A179,A179+1),0)","v":13},7,{"$f":"Kosten_Fond!T180","v":108.89},{"$f":"Kosten_Fond!U180","v":108.89},{"$f":"Kosten_Fond!V180","v":108.89},{"$f":"Kosten_Fond!W180","v":108.89},{"$f":"Kosten_Fond!X180","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),ROUND(M179*(1+INDEX(Performance_Vektoren!J$5:J$77,$A179+1))^(1/12),10),0)","v":662.85481078010002},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),ROUND(N179*(1+INDEX(Performance_Vektoren!K$5:K$77,$A179+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),ROUND(O179*(1+INDEX(Performance_Vektoren!L$5:L$77,$A179+1))^(1/12),10),0)","v":1490.3989417518001},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),ROUND(P179*(1+INDEX(Performance_Vektoren!M$5:M$77,$A179+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),ROUND(Q179*(1+INDEX(Performance_Vektoren!N$5:N$77,$A179+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),R179+(H180-(IF(AND(EE=1,m>$A180),0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)+$BS180)*CP180)/M180,0)","v":20.611920591917333},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),S179+(I180-(IF(AND(EE=1,m>$A180),0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)+$BS180)*CQ180)/N180,0)","v":16.50287000000003},{"$f":"ROUND(IF(OR($A180<n,AND($A180=n,$B180<=1)),T179+(J180-(IF(AND(EE=1,m>$A180),0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)+$BS180)*CR180)/O180,0),10)","v":13.4765969388},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),U179+(K180-(IF(AND(EE=1,m>$A180),0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)+$BS180)*CS180)/P180,0)","v":16.50287000000003},{"$f":"IF(OR($A180<n,AND($A180=n,$B180<=1)),V179+(L180-(IF(AND(EE=1,m>$A180),0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)+$BS180)*CT180)/Q180,0)","v":16.50287000000003},{"$f":"ROUND(R180*M180-(H180-IF(EE=1,0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)*CP180),2)","v":13553.82},{"$f":"ROUND(S180*N180-(I180-IF(EE=1,0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)*CQ180),2)","v":16393.98},{"$f":"ROUND(T180*O180-(J180-IF(EE=1,0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)*CR180),2)","v":19976.62},{"$f":"ROUND(U180*P180-(K180-IF(EE=1,0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)*CS180),2)","v":16393.98},{"$f":"ROUND(V180*Q180-(L180-IF(EE=1,0,Kosten_Fond!$D180+Kosten_Fond!$F180+Kosten_Fond!$H180)*CT180),2)","v":16393.98},{"$f":"ROUND(W180-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z180,IF(AbschlVar=\"DK_fix\",W180*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB180,Kosten_Fond!$AA180))))*IF(Förderung=\"mit\",CN180,CP180)+AH180,2)","v":13553.82},{"$f":"ROUND(X180-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z180,IF(AbschlVar=\"DK_fix\",X180*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB180,Kosten_Fond!$AA180))))*IF(Förderung=\"mit\",CO180,CQ180)+AH180,2)","v":16393.98},{"$f":"ROUND(Y180-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z180,IF(AbschlVar=\"DK_fix\",Y180*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB180,Kosten_Fond!$AA180))))*CR180+AH180,2)","v":19976.62},{"$f":"ROUND(Z180-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z180,IF(AbschlVar=\"DK_fix\",Z180*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB180,Kosten_Fond!$AA180))))*CS180+AH180,2)","v":16393.98},{"$f":"ROUND(AA180-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z180,IF(AbschlVar=\"DK_fix\",AA180*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB180,Kosten_Fond!$AA180))))*CT180+AH180,2)","v":16393.98},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,7,{"$f":"IF(AND(Fond!$B180<=1,OR($A180<n,AND($A180=n,Fond!$B180<=1))),R179*M180,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13553.820723769812,16393.980000000032,0.4525815050255767]
[{"$f":"IF(Fond!A180<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A180+1)-$B$16)*$B$16,A180,A180+1),0)","v":13},8,{"$f":"Kosten_Fond!T181","v":108.89},{"$f":"Kosten_Fond!U181","v":108.89},{"$f":"Kosten_Fond!V181","v":108.89},{"$f":"Kosten_Fond!W181","v":108.89},{"$f":"Kosten_Fond!X181","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),ROUND(M180*(1+INDEX(Performance_Vektoren!J$5:J$77,$A180+1))^(1/12),10),0)","v":661.17444161089998},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),ROUND(N180*(1+INDEX(Performance_Vektoren!K$5:K$77,$A180+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),ROUND(O180*(1+INDEX(Performance_Vektoren!L$5:L$77,$A180+1))^(1/12),10),0)","v":1494.0746676105},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),ROUND(P180*(1+INDEX(Performance_Vektoren!M$5:M$77,$A180+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),ROUND(Q180*(1+INDEX(Performance_Vektoren!N$5:N$77,$A180+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),R180+(H181-(IF(AND(EE=1,m>$A181),0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)+$BS181)*CP181)/M181,0)","v":20.776612378452061},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),S180+(I181-(IF(AND(EE=1,m>$A181),0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)+$BS181)*CQ181)/N181,0)","v":16.611760000000029},{"$f":"ROUND(IF(OR($A181<n,AND($A181=n,$B181<=1)),T180+(J181-(IF(AND(EE=1,m>$A181),0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)+$BS181)*CR181)/O181,0),10)","v":13.5494781691},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),U180+(K181-(IF(AND(EE=1,m>$A181),0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)+$BS181)*CS181)/P181,0)","v":16.611760000000029},{"$f":"IF(OR($A181<n,AND($A181=n,$B181<=1)),V180+(L181-(IF(AND(EE=1,m>$A181),0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)+$BS181)*CT181)/Q181,0)","v":16.611760000000029},{"$f":"ROUND(R181*M181-(H181-IF(EE=1,0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)*CP181),2)","v":13628.08},{"$f":"ROUND(S181*N181-(I181-IF(EE=1,0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)*CQ181),2)","v":16502.87},{"$f":"ROUND(T181*O181-(J181-IF(EE=1,0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)*CR181),2)","v":20135.04},{"$f":"ROUND(U181*P181-(K181-IF(EE=1,0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)*CS181),2)","v":16502.87},{"$f":"ROUND(V181*Q181-(L181-IF(EE=1,0,Kosten_Fond!$D181+Kosten_Fond!$F181+Kosten_Fond!$H181)*CT181),2)","v":16502.87},{"$f":"ROUND(W181-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z181,IF(AbschlVar=\"DK_fix\",W181*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB181,Kosten_Fond!$AA181))))*IF(Förderung=\"mit\",CN181,CP181)+AH181,2)","v":13628.08},{"$f":"ROUND(X181-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z181,IF(AbschlVar=\"DK_fix\",X181*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB181,Kosten_Fond!$AA181))))*IF(Förderung=\"mit\",CO181,CQ181)+AH181,2)","v":16502.87},{"$f":"ROUND(Y181-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z181,IF(AbschlVar=\"DK_fix\",Y181*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB181,Kosten_Fond!$AA181))))*CR181+AH181,2)","v":20135.04},{"$f":"ROUND(Z181-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z181,IF(AbschlVar=\"DK_fix\",Z181*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB181,Kosten_Fond!$AA181))))*CS181+AH181,2)","v":16502.87},{"$f":"ROUND(AA181-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z181,IF(AbschlVar=\"DK_fix\",AA181*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB181,Kosten_Fond!$AA181))))*CT181+AH181,2)","v":16502.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,{"$f":"IF(AND(Fond!$B181<=1,OR($A181<n,AND($A181=n,Fond!$B181<=1))),R180*M181,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13628.075087889154,16502.870000000032,0.45229497608313701]
[{"$f":"IF(Fond!A181<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A181+1)-$B$16)*$B$16,A181,A181+1),0)","v":13},9,{"$f":"Kosten_Fond!T182","v":108.89},{"$f":"Kosten_Fond!U182","v":108.89},{"$f":"Kosten_Fond!V182","v":108.89},{"$f":"Kosten_Fond!W182","v":108.89},{"$f":"Kosten_Fond!X182","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),ROUND(M181*(1+INDEX(Performance_Vektoren!J$5:J$77,$A181+1))^(1/12),10),0)","v":659.49833225919997},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),ROUND(N181*(1+INDEX(Performance_Vektoren!K$5:K$77,$A181+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),ROUND(O181*(1+INDEX(Performance_Vektoren!L$5:L$77,$A181+1))^(1/12),10),0)","v":1497.7594588008001},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),ROUND(P181*(1+INDEX(Performance_Vektoren!M$5:M$77,$A181+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),ROUND(Q181*(1+INDEX(Performance_Vektoren!N$5:N$77,$A181+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),R181+(H182-(IF(AND(EE=1,m>$A182),0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)+$BS182)*CP182)/M182,0)","v":20.9417227277489},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),S181+(I182-(IF(AND(EE=1,m>$A182),0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)+$BS182)*CQ182)/N182,0)","v":16.720650000000028},{"$f":"ROUND(IF(OR($A182<n,AND($A182=n,$B182<=1)),T181+(J182-(IF(AND(EE=1,m>$A182),0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)+$BS182)*CR182)/O182,0),10)","v":13.622180096899999},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),U181+(K182-(IF(AND(EE=1,m>$A182),0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)+$BS182)*CS182)/P182,0)","v":16.720650000000028},{"$f":"IF(OR($A182<n,AND($A182=n,$B182<=1)),V181+(L182-(IF(AND(EE=1,m>$A182),0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)+$BS182)*CT182)/Q182,0)","v":16.720650000000028},{"$f":"ROUND(R182*M182-(H182-IF(EE=1,0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)*CP182),2)","v":13702.14},{"$f":"ROUND(S182*N182-(I182-IF(EE=1,0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)*CQ182),2)","v":16611.759999999998},{"$f":"ROUND(T182*O182-(J182-IF(EE=1,0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)*CR182),2)","v":20293.86},{"$f":"ROUND(U182*P182-(K182-IF(EE=1,0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)*CS182),2)","v":16611.759999999998},{"$f":"ROUND(V182*Q182-(L182-IF(EE=1,0,Kosten_Fond!$D182+Kosten_Fond!$F182+Kosten_Fond!$H182)*CT182),2)","v":16611.759999999998},{"$f":"ROUND(W182-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z182,IF(AbschlVar=\"DK_fix\",W182*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB182,Kosten_Fond!$AA182))))*IF(Förderung=\"mit\",CN182,CP182)+AH182,2)","v":13702.14},{"$f":"ROUND(X182-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z182,IF(AbschlVar=\"DK_fix\",X182*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB182,Kosten_Fond!$AA182))))*IF(Förderung=\"mit\",CO182,CQ182)+AH182,2)","v":16611.759999999998},{"$f":"ROUND(Y182-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z182,IF(AbschlVar=\"DK_fix\",Y182*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB182,Kosten_Fond!$AA182))))*CR182+AH182,2)","v":20293.86},{"$f":"ROUND(Z182-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z182,IF(AbschlVar=\"DK_fix\",Z182*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB182,Kosten_Fond!$AA182))))*CS182+AH182,2)","v":16611.759999999998},{"$f":"ROUND(AA182-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z182,IF(AbschlVar=\"DK_fix\",AA182*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB182,Kosten_Fond!$AA182))))*CT182+AH182,2)","v":16611.759999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,9,{"$f":"IF(AND(Fond!$B182<=1,OR($A182<n,AND($A182=n,Fond!$B182<=1))),R181*M182,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13702.141213584984,16611.760000000028,0.45200850649485003]
[{"$f":"IF(Fond!A182<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A182+1)-$B$16)*$B$16,A182,A182+1),0)","v":13},10,{"$f":"Kosten_Fond!T183","v":108.89},{"$f":"Kosten_Fond!U183","v":108.89},{"$f":"Kosten_Fond!V183","v":108.89},{"$f":"Kosten_Fond!W183","v":108.89},{"$f":"Kosten_Fond!X183","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),ROUND(M182*(1+INDEX(Performance_Vektoren!J$5:J$77,$A182+1))^(1/12),10),0)","v":657.82647192620004},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),ROUND(N182*(1+INDEX(Performance_Vektoren!K$5:K$77,$A182+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),ROUND(O182*(1+INDEX(Performance_Vektoren!L$5:L$77,$A182+1))^(1/12),10),0)","v":1501.4533376802001},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),ROUND(P182*(1+INDEX(Performance_Vektoren!M$5:M$77,$A182+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),ROUND(Q182*(1+INDEX(Performance_Vektoren!N$5:N$77,$A182+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),R182+(H183-(IF(AND(EE=1,m>$A183),0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)+$BS183)*CP183)/M183,0)","v":21.107252703581516},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),S182+(I183-(IF(AND(EE=1,m>$A183),0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)+$BS183)*CQ183)/N183,0)","v":16.829540000000026},{"$f":"ROUND(IF(OR($A183<n,AND($A183=n,$B183<=1)),T182+(J183-(IF(AND(EE=1,m>$A183),0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)+$BS183)*CR183)/O183,0),10)","v":13.6947031632},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),U182+(K183-(IF(AND(EE=1,m>$A183),0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)+$BS183)*CS183)/P183,0)","v":16.829540000000026},{"$f":"IF(OR($A183<n,AND($A183=n,$B183<=1)),V182+(L183-(IF(AND(EE=1,m>$A183),0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)+$BS183)*CT183)/Q183,0)","v":16.829540000000026},{"$f":"ROUND(R183*M183-(H183-IF(EE=1,0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)*CP183),2)","v":13776.02},{"$f":"ROUND(S183*N183-(I183-IF(EE=1,0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)*CQ183),2)","v":16720.650000000001},{"$f":"ROUND(T183*O183-(J183-IF(EE=1,0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)*CR183),2)","v":20453.07},{"$f":"ROUND(U183*P183-(K183-IF(EE=1,0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)*CS183),2)","v":16720.650000000001},{"$f":"ROUND(V183*Q183-(L183-IF(EE=1,0,Kosten_Fond!$D183+Kosten_Fond!$F183+Kosten_Fond!$H183)*CT183),2)","v":16720.650000000001},{"$f":"ROUND(W183-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z183,IF(AbschlVar=\"DK_fix\",W183*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB183,Kosten_Fond!$AA183))))*IF(Förderung=\"mit\",CN183,CP183)+AH183,2)","v":13776.02},{"$f":"ROUND(X183-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z183,IF(AbschlVar=\"DK_fix\",X183*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB183,Kosten_Fond!$AA183))))*IF(Förderung=\"mit\",CO183,CQ183)+AH183,2)","v":16720.650000000001},{"$f":"ROUND(Y183-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z183,IF(AbschlVar=\"DK_fix\",Y183*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB183,Kosten_Fond!$AA183))))*CR183+AH183,2)","v":20453.07},{"$f":"ROUND(Z183-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z183,IF(AbschlVar=\"DK_fix\",Z183*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB183,Kosten_Fond!$AA183))))*CS183+AH183,2)","v":16720.650000000001},{"$f":"ROUND(AA183-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z183,IF(AbschlVar=\"DK_fix\",AA183*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB183,Kosten_Fond!$AA183))))*CT183+AH183,2)","v":16720.650000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,10,{"$f":"IF(AND(Fond!$B183<=1,OR($A183<n,AND($A183=n,Fond!$B183<=1))),R182*M183,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13776.019578051777,16720.650000000027,0.45172209846698347]
[{"$f":"IF(Fond!A183<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A183+1)-$B$16)*$B$16,A183,A183+1),0)","v":13},11,{"$f":"Kosten_Fond!T184","v":108.89},{"$f":"Kosten_Fond!U184","v":108.89},{"$f":"Kosten_Fond!V184","v":108.89},{"$f":"Kosten_Fond!W184","v":108.89},{"$f":"Kosten_Fond!X184","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),ROUND(M183*(1+INDEX(Performance_Vektoren!J$5:J$77,$A183+1))^(1/12),10),0)","v":656.15884984039997},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),ROUND(N183*(1+INDEX(Performance_Vektoren!K$5:K$77,$A183+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),ROUND(O183*(1+INDEX(Performance_Vektoren!L$5:L$77,$A183+1))^(1/12),10),0)","v":1505.1563266615001},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),ROUND(P183*(1+INDEX(Performance_Vektoren!M$5:M$77,$A183+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),ROUND(Q183*(1+INDEX(Performance_Vektoren!N$5:N$77,$A183+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),R183+(H184-(IF(AND(EE=1,m>$A184),0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)+$BS184)*CP184)/M184,0)","v":21.273203372427155},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),S183+(I184-(IF(AND(EE=1,m>$A184),0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)+$BS184)*CQ184)/N184,0)","v":16.938430000000025},{"$f":"ROUND(IF(OR($A184<n,AND($A184=n,$B184<=1)),T183+(J184-(IF(AND(EE=1,m>$A184),0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)+$BS184)*CR184)/O184,0),10)","v":13.767047808099999},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),U183+(K184-(IF(AND(EE=1,m>$A184),0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)+$BS184)*CS184)/P184,0)","v":16.938430000000025},{"$f":"IF(OR($A184<n,AND($A184=n,$B184<=1)),V183+(L184-(IF(AND(EE=1,m>$A184),0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)+$BS184)*CT184)/Q184,0)","v":16.938430000000025},{"$f":"ROUND(R184*M184-(H184-IF(EE=1,0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)*CP184),2)","v":13849.71},{"$f":"ROUND(S184*N184-(I184-IF(EE=1,0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)*CQ184),2)","v":16829.54},{"$f":"ROUND(T184*O184-(J184-IF(EE=1,0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)*CR184),2)","v":20612.669999999998},{"$f":"ROUND(U184*P184-(K184-IF(EE=1,0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)*CS184),2)","v":16829.54},{"$f":"ROUND(V184*Q184-(L184-IF(EE=1,0,Kosten_Fond!$D184+Kosten_Fond!$F184+Kosten_Fond!$H184)*CT184),2)","v":16829.54},{"$f":"ROUND(W184-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z184,IF(AbschlVar=\"DK_fix\",W184*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB184,Kosten_Fond!$AA184))))*IF(Förderung=\"mit\",CN184,CP184)+AH184,2)","v":13849.71},{"$f":"ROUND(X184-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z184,IF(AbschlVar=\"DK_fix\",X184*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB184,Kosten_Fond!$AA184))))*IF(Förderung=\"mit\",CO184,CQ184)+AH184,2)","v":16829.54},{"$f":"ROUND(Y184-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z184,IF(AbschlVar=\"DK_fix\",Y184*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB184,Kosten_Fond!$AA184))))*CR184+AH184,2)","v":20612.669999999998},{"$f":"ROUND(Z184-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z184,IF(AbschlVar=\"DK_fix\",Z184*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB184,Kosten_Fond!$AA184))))*CS184+AH184,2)","v":16829.54},{"$f":"ROUND(AA184-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z184,IF(AbschlVar=\"DK_fix\",AA184*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB184,Kosten_Fond!$AA184))))*CT184+AH184,2)","v":16829.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,11,{"$f":"IF(AND(Fond!$B184<=1,OR($A184<n,AND($A184=n,Fond!$B184<=1))),R183*M184,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13849.710657272721,16829.540000000026,0.45143575415162701]
[{"$f":"IF(Fond!A184<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A184+1)-$B$16)*$B$16,A184,A184+1),0)","v":13},12,{"$f":"Kosten_Fond!T185","v":108.89},{"$f":"Kosten_Fond!U185","v":108.89},{"$f":"Kosten_Fond!V185","v":108.89},{"$f":"Kosten_Fond!W185","v":108.89},{"$f":"Kosten_Fond!X185","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),ROUND(M184*(1+INDEX(Performance_Vektoren!J$5:J$77,$A184+1))^(1/12),10),0)","v":654.49545525769997},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),ROUND(N184*(1+INDEX(Performance_Vektoren!K$5:K$77,$A184+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),ROUND(O184*(1+INDEX(Performance_Vektoren!L$5:L$77,$A184+1))^(1/12),10),0)","v":1508.8684482125},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),ROUND(P184*(1+INDEX(Performance_Vektoren!M$5:M$77,$A184+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),ROUND(Q184*(1+INDEX(Performance_Vektoren!N$5:N$77,$A184+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),R184+(H185-(IF(AND(EE=1,m>$A185),0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)+$BS185)*CP185)/M185,0)","v":21.439575803473488},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),S184+(I185-(IF(AND(EE=1,m>$A185),0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)+$BS185)*CQ185)/N185,0)","v":17.047320000000024},{"$f":"ROUND(IF(OR($A185<n,AND($A185=n,$B185<=1)),T184+(J185-(IF(AND(EE=1,m>$A185),0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)+$BS185)*CR185)/O185,0),10)","v":13.8392144706},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),U184+(K185-(IF(AND(EE=1,m>$A185),0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)+$BS185)*CS185)/P185,0)","v":17.047320000000024},{"$f":"IF(OR($A185<n,AND($A185=n,$B185<=1)),V184+(L185-(IF(AND(EE=1,m>$A185),0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)+$BS185)*CT185)/Q185,0)","v":17.047320000000024},{"$f":"ROUND(R185*M185-(H185-IF(EE=1,0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)*CP185),2)","v":13923.21},{"$f":"ROUND(S185*N185-(I185-IF(EE=1,0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)*CQ185),2)","v":16938.43},{"$f":"ROUND(T185*O185-(J185-IF(EE=1,0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)*CR185),2)","v":20772.66},{"$f":"ROUND(U185*P185-(K185-IF(EE=1,0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)*CS185),2)","v":16938.43},{"$f":"ROUND(V185*Q185-(L185-IF(EE=1,0,Kosten_Fond!$D185+Kosten_Fond!$F185+Kosten_Fond!$H185)*CT185),2)","v":16938.43},{"$f":"ROUND(W185-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z185,IF(AbschlVar=\"DK_fix\",W185*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB185,Kosten_Fond!$AA185))))*IF(Förderung=\"mit\",CN185,CP185)+AH185,2)","v":13923.21},{"$f":"ROUND(X185-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z185,IF(AbschlVar=\"DK_fix\",X185*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB185,Kosten_Fond!$AA185))))*IF(Förderung=\"mit\",CO185,CQ185)+AH185,2)","v":16938.43},{"$f":"ROUND(Y185-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z185,IF(AbschlVar=\"DK_fix\",Y185*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB185,Kosten_Fond!$AA185))))*CR185+AH185,2)","v":20772.66},{"$f":"ROUND(Z185-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z185,IF(AbschlVar=\"DK_fix\",Z185*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB185,Kosten_Fond!$AA185))))*CS185+AH185,2)","v":16938.43},{"$f":"ROUND(AA185-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z185,IF(AbschlVar=\"DK_fix\",AA185*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB185,Kosten_Fond!$AA185))))*CT185+AH185,2)","v":16938.43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,12,{"$f":"IF(AND(Fond!$B185<=1,OR($A185<n,AND($A185=n,Fond!$B185<=1))),R184*M185,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13923.214926026349,16938.430000000026,0.45114947564847924]
[{"$f":"IF(Fond!A185<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A185+1)-$B$16)*$B$16,A185,A185+1),0)","v":14},1,{"$f":"Kosten_Fond!T186","v":108.89},{"$f":"Kosten_Fond!U186","v":108.89},{"$f":"Kosten_Fond!V186","v":108.89},{"$f":"Kosten_Fond!W186","v":108.89},{"$f":"Kosten_Fond!X186","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),ROUND(M185*(1+INDEX(Performance_Vektoren!J$5:J$77,$A185+1))^(1/12),10),0)","v":652.83627746110005},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),ROUND(N185*(1+INDEX(Performance_Vektoren!K$5:K$77,$A185+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),ROUND(O185*(1+INDEX(Performance_Vektoren!L$5:L$77,$A185+1))^(1/12),10),0)","v":1512.5897248567001},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),ROUND(P185*(1+INDEX(Performance_Vektoren!M$5:M$77,$A185+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),ROUND(Q185*(1+INDEX(Performance_Vektoren!N$5:N$77,$A185+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),R185+(H186-(IF(AND(EE=1,m>$A186),0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)+$BS186)*CP186)/M186,0)","v":21.606371068625535},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),S185+(I186-(IF(AND(EE=1,m>$A186),0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)+$BS186)*CQ186)/N186,0)","v":17.156210000000023},{"$f":"ROUND(IF(OR($A186<n,AND($A186=n,$B186<=1)),T185+(J186-(IF(AND(EE=1,m>$A186),0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)+$BS186)*CR186)/O186,0),10)","v":13.911203588499999},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),U185+(K186-(IF(AND(EE=1,m>$A186),0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)+$BS186)*CS186)/P186,0)","v":17.156210000000023},{"$f":"IF(OR($A186<n,AND($A186=n,$B186<=1)),V185+(L186-(IF(AND(EE=1,m>$A186),0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)+$BS186)*CT186)/Q186,0)","v":17.156210000000023},{"$f":"ROUND(R186*M186-(H186-IF(EE=1,0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)*CP186),2)","v":13996.53},{"$f":"ROUND(S186*N186-(I186-IF(EE=1,0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)*CQ186),2)","v":17047.32},{"$f":"ROUND(T186*O186-(J186-IF(EE=1,0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)*CR186),2)","v":20933.05},{"$f":"ROUND(U186*P186-(K186-IF(EE=1,0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)*CS186),2)","v":17047.32},{"$f":"ROUND(V186*Q186-(L186-IF(EE=1,0,Kosten_Fond!$D186+Kosten_Fond!$F186+Kosten_Fond!$H186)*CT186),2)","v":17047.32},{"$f":"ROUND(W186-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z186,IF(AbschlVar=\"DK_fix\",W186*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB186,Kosten_Fond!$AA186))))*IF(Förderung=\"mit\",CN186,CP186)+AH186,2)","v":13996.53},{"$f":"ROUND(X186-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z186,IF(AbschlVar=\"DK_fix\",X186*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB186,Kosten_Fond!$AA186))))*IF(Förderung=\"mit\",CO186,CQ186)+AH186,2)","v":17047.32},{"$f":"ROUND(Y186-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z186,IF(AbschlVar=\"DK_fix\",Y186*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB186,Kosten_Fond!$AA186))))*CR186+AH186,2)","v":20933.05},{"$f":"ROUND(Z186-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z186,IF(AbschlVar=\"DK_fix\",Z186*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB186,Kosten_Fond!$AA186))))*CS186+AH186,2)","v":17047.32},{"$f":"ROUND(AA186-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z186,IF(AbschlVar=\"DK_fix\",AA186*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB186,Kosten_Fond!$AA186))))*CT186+AH186,2)","v":17047.32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1,{"$f":"IF(AND(Fond!$B186<=1,OR($A186<n,AND($A186=n,Fond!$B186<=1))),R185*M186,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,13996.532857884706,17047.320000000025,0.45086326500641716]
[{"$f":"IF(Fond!A186<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A186+1)-$B$16)*$B$16,A186,A186+1),0)","v":14},2,{"$f":"Kosten_Fond!T187","v":108.89},{"$f":"Kosten_Fond!U187","v":108.89},{"$f":"Kosten_Fond!V187","v":108.89},{"$f":"Kosten_Fond!W187","v":108.89},{"$f":"Kosten_Fond!X187","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),ROUND(M186*(1+INDEX(Performance_Vektoren!J$5:J$77,$A186+1))^(1/12),10),0)","v":651.18130576090005},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),ROUND(N186*(1+INDEX(Performance_Vektoren!K$5:K$77,$A186+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),ROUND(O186*(1+INDEX(Performance_Vektoren!L$5:L$77,$A186+1))^(1/12),10),0)","v":1516.320179173},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),ROUND(P186*(1+INDEX(Performance_Vektoren!M$5:M$77,$A186+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),ROUND(Q186*(1+INDEX(Performance_Vektoren!N$5:N$77,$A186+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),R186+(H187-(IF(AND(EE=1,m>$A187),0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)+$BS187)*CP187)/M187,0)","v":21.77359024251254},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),S186+(I187-(IF(AND(EE=1,m>$A187),0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)+$BS187)*CQ187)/N187,0)","v":17.265100000000022},{"$f":"ROUND(IF(OR($A187<n,AND($A187=n,$B187<=1)),T186+(J187-(IF(AND(EE=1,m>$A187),0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)+$BS187)*CR187)/O187,0),10)","v":13.9830155986},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),U186+(K187-(IF(AND(EE=1,m>$A187),0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)+$BS187)*CS187)/P187,0)","v":17.265100000000022},{"$f":"IF(OR($A187<n,AND($A187=n,$B187<=1)),V186+(L187-(IF(AND(EE=1,m>$A187),0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)+$BS187)*CT187)/Q187,0)","v":17.265100000000022},{"$f":"ROUND(R187*M187-(H187-IF(EE=1,0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)*CP187),2)","v":14069.66},{"$f":"ROUND(S187*N187-(I187-IF(EE=1,0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)*CQ187),2)","v":17156.21},{"$f":"ROUND(T187*O187-(J187-IF(EE=1,0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)*CR187),2)","v":21093.84},{"$f":"ROUND(U187*P187-(K187-IF(EE=1,0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)*CS187),2)","v":17156.21},{"$f":"ROUND(V187*Q187-(L187-IF(EE=1,0,Kosten_Fond!$D187+Kosten_Fond!$F187+Kosten_Fond!$H187)*CT187),2)","v":17156.21},{"$f":"ROUND(W187-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z187,IF(AbschlVar=\"DK_fix\",W187*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB187,Kosten_Fond!$AA187))))*IF(Förderung=\"mit\",CN187,CP187)+AH187,2)","v":14069.66},{"$f":"ROUND(X187-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z187,IF(AbschlVar=\"DK_fix\",X187*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB187,Kosten_Fond!$AA187))))*IF(Förderung=\"mit\",CO187,CQ187)+AH187,2)","v":17156.21},{"$f":"ROUND(Y187-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z187,IF(AbschlVar=\"DK_fix\",Y187*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB187,Kosten_Fond!$AA187))))*CR187+AH187,2)","v":21093.84},{"$f":"ROUND(Z187-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z187,IF(AbschlVar=\"DK_fix\",Z187*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB187,Kosten_Fond!$AA187))))*CS187+AH187,2)","v":17156.21},{"$f":"ROUND(AA187-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z187,IF(AbschlVar=\"DK_fix\",AA187*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB187,Kosten_Fond!$AA187))))*CT187+AH187,2)","v":17156.21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2,{"$f":"IF(AND(Fond!$B187<=1,OR($A187<n,AND($A187=n,Fond!$B187<=1))),R186*M187,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14069.664925222109,17156.210000000025,0.45057712422519164]
[{"$f":"IF(Fond!A187<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A187+1)-$B$16)*$B$16,A187,A187+1),0)","v":14},3,{"$f":"Kosten_Fond!T188","v":108.89},{"$f":"Kosten_Fond!U188","v":108.89},{"$f":"Kosten_Fond!V188","v":108.89},{"$f":"Kosten_Fond!W188","v":108.89},{"$f":"Kosten_Fond!X188","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),ROUND(M187*(1+INDEX(Performance_Vektoren!J$5:J$77,$A187+1))^(1/12),10),0)","v":649.53052949439996},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),ROUND(N187*(1+INDEX(Performance_Vektoren!K$5:K$77,$A187+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),ROUND(O187*(1+INDEX(Performance_Vektoren!L$5:L$77,$A187+1))^(1/12),10),0)","v":1520.059833796},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),ROUND(P187*(1+INDEX(Performance_Vektoren!M$5:M$77,$A187+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),ROUND(Q187*(1+INDEX(Performance_Vektoren!N$5:N$77,$A187+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),R187+(H188-(IF(AND(EE=1,m>$A188),0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)+$BS188)*CP188)/M188,0)","v":21.941234402494921},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),S187+(I188-(IF(AND(EE=1,m>$A188),0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)+$BS188)*CQ188)/N188,0)","v":17.37399000000002},{"$f":"ROUND(IF(OR($A188<n,AND($A188=n,$B188<=1)),T187+(J188-(IF(AND(EE=1,m>$A188),0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)+$BS188)*CR188)/O188,0),10)","v":14.0546509366},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),U187+(K188-(IF(AND(EE=1,m>$A188),0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)+$BS188)*CS188)/P188,0)","v":17.37399000000002},{"$f":"IF(OR($A188<n,AND($A188=n,$B188<=1)),V187+(L188-(IF(AND(EE=1,m>$A188),0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)+$BS188)*CT188)/Q188,0)","v":17.37399000000002},{"$f":"ROUND(R188*M188-(H188-IF(EE=1,0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)*CP188),2)","v":14142.61},{"$f":"ROUND(S188*N188-(I188-IF(EE=1,0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)*CQ188),2)","v":17265.099999999999},{"$f":"ROUND(T188*O188-(J188-IF(EE=1,0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)*CR188),2)","v":21255.02},{"$f":"ROUND(U188*P188-(K188-IF(EE=1,0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)*CS188),2)","v":17265.099999999999},{"$f":"ROUND(V188*Q188-(L188-IF(EE=1,0,Kosten_Fond!$D188+Kosten_Fond!$F188+Kosten_Fond!$H188)*CT188),2)","v":17265.099999999999},{"$f":"ROUND(W188-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z188,IF(AbschlVar=\"DK_fix\",W188*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB188,Kosten_Fond!$AA188))))*IF(Förderung=\"mit\",CN188,CP188)+AH188,2)","v":14142.61},{"$f":"ROUND(X188-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z188,IF(AbschlVar=\"DK_fix\",X188*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB188,Kosten_Fond!$AA188))))*IF(Förderung=\"mit\",CO188,CQ188)+AH188,2)","v":17265.099999999999},{"$f":"ROUND(Y188-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z188,IF(AbschlVar=\"DK_fix\",Y188*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB188,Kosten_Fond!$AA188))))*CR188+AH188,2)","v":21255.02},{"$f":"ROUND(Z188-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z188,IF(AbschlVar=\"DK_fix\",Z188*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB188,Kosten_Fond!$AA188))))*CS188+AH188,2)","v":17265.099999999999},{"$f":"ROUND(AA188-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z188,IF(AbschlVar=\"DK_fix\",AA188*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB188,Kosten_Fond!$AA188))))*CT188+AH188,2)","v":17265.099999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,3,{"$f":"IF(AND(Fond!$B188<=1,OR($A188<n,AND($A188=n,Fond!$B188<=1))),R187*M188,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14142.611599213271,17265.10000000002,0.45029105525687263]
[{"$f":"IF(Fond!A188<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A188+1)-$B$16)*$B$16,A188,A188+1),0)","v":14},4,{"$f":"Kosten_Fond!T189","v":108.89},{"$f":"Kosten_Fond!U189","v":108.89},{"$f":"Kosten_Fond!V189","v":108.89},{"$f":"Kosten_Fond!W189","v":108.89},{"$f":"Kosten_Fond!X189","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),ROUND(M188*(1+INDEX(Performance_Vektoren!J$5:J$77,$A188+1))^(1/12),10),0)","v":647.88393802600001},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),ROUND(N188*(1+INDEX(Performance_Vektoren!K$5:K$77,$A188+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),ROUND(O188*(1+INDEX(Performance_Vektoren!L$5:L$77,$A188+1))^(1/12),10),0)","v":1523.8087114161999},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),ROUND(P188*(1+INDEX(Performance_Vektoren!M$5:M$77,$A188+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),ROUND(Q188*(1+INDEX(Performance_Vektoren!N$5:N$77,$A188+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),R188+(H189-(IF(AND(EE=1,m>$A189),0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)+$BS189)*CP189)/M189,0)","v":22.109304628671186},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),S188+(I189-(IF(AND(EE=1,m>$A189),0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)+$BS189)*CQ189)/N189,0)","v":17.482880000000019},{"$f":"ROUND(IF(OR($A189<n,AND($A189=n,$B189<=1)),T188+(J189-(IF(AND(EE=1,m>$A189),0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)+$BS189)*CR189)/O189,0),10)","v":14.1261100372},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),U188+(K189-(IF(AND(EE=1,m>$A189),0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)+$BS189)*CS189)/P189,0)","v":17.482880000000019},{"$f":"IF(OR($A189<n,AND($A189=n,$B189<=1)),V188+(L189-(IF(AND(EE=1,m>$A189),0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)+$BS189)*CT189)/Q189,0)","v":17.482880000000019},{"$f":"ROUND(R189*M189-(H189-IF(EE=1,0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)*CP189),2)","v":14215.37},{"$f":"ROUND(S189*N189-(I189-IF(EE=1,0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)*CQ189),2)","v":17373.990000000002},{"$f":"ROUND(T189*O189-(J189-IF(EE=1,0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)*CR189),2)","v":21416.6},{"$f":"ROUND(U189*P189-(K189-IF(EE=1,0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)*CS189),2)","v":17373.990000000002},{"$f":"ROUND(V189*Q189-(L189-IF(EE=1,0,Kosten_Fond!$D189+Kosten_Fond!$F189+Kosten_Fond!$H189)*CT189),2)","v":17373.990000000002},{"$f":"ROUND(W189-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z189,IF(AbschlVar=\"DK_fix\",W189*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB189,Kosten_Fond!$AA189))))*IF(Förderung=\"mit\",CN189,CP189)+AH189,2)","v":14215.37},{"$f":"ROUND(X189-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z189,IF(AbschlVar=\"DK_fix\",X189*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB189,Kosten_Fond!$AA189))))*IF(Förderung=\"mit\",CO189,CQ189)+AH189,2)","v":17373.990000000002},{"$f":"ROUND(Y189-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z189,IF(AbschlVar=\"DK_fix\",Y189*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB189,Kosten_Fond!$AA189))))*CR189+AH189,2)","v":21416.6},{"$f":"ROUND(Z189-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z189,IF(AbschlVar=\"DK_fix\",Z189*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB189,Kosten_Fond!$AA189))))*CS189+AH189,2)","v":17373.990000000002},{"$f":"ROUND(AA189-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z189,IF(AbschlVar=\"DK_fix\",AA189*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB189,Kosten_Fond!$AA189))))*CT189+AH189,2)","v":17373.990000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4,{"$f":"IF(AND(Fond!$B189<=1,OR($A189<n,AND($A189=n,Fond!$B189<=1))),R188*M189,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14215.373349839958,17373.99000000002,0.4500050600073891]
[{"$f":"IF(Fond!A189<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A189+1)-$B$16)*$B$16,A189,A189+1),0)","v":14},5,{"$f":"Kosten_Fond!T190","v":108.89},{"$f":"Kosten_Fond!U190","v":108.89},{"$f":"Kosten_Fond!V190","v":108.89},{"$f":"Kosten_Fond!W190","v":108.89},{"$f":"Kosten_Fond!X190","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),ROUND(M189*(1+INDEX(Performance_Vektoren!J$5:J$77,$A189+1))^(1/12),10),0)","v":646.24152074699998},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),ROUND(N189*(1+INDEX(Performance_Vektoren!K$5:K$77,$A189+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),ROUND(O189*(1+INDEX(Performance_Vektoren!L$5:L$77,$A189+1))^(1/12),10),0)","v":1527.5668347799001},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),ROUND(P189*(1+INDEX(Performance_Vektoren!M$5:M$77,$A189+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),ROUND(Q189*(1+INDEX(Performance_Vektoren!N$5:N$77,$A189+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),R189+(H190-(IF(AND(EE=1,m>$A190),0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)+$BS190)*CP190)/M190,0)","v":22.277802003884918},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),S189+(I190-(IF(AND(EE=1,m>$A190),0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)+$BS190)*CQ190)/N190,0)","v":17.591770000000018},{"$f":"ROUND(IF(OR($A190<n,AND($A190=n,$B190<=1)),T189+(J190-(IF(AND(EE=1,m>$A190),0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)+$BS190)*CR190)/O190,0),10)","v":14.197393333999999},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),U189+(K190-(IF(AND(EE=1,m>$A190),0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)+$BS190)*CS190)/P190,0)","v":17.591770000000018},{"$f":"IF(OR($A190<n,AND($A190=n,$B190<=1)),V189+(L190-(IF(AND(EE=1,m>$A190),0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)+$BS190)*CT190)/Q190,0)","v":17.591770000000018},{"$f":"ROUND(R190*M190-(H190-IF(EE=1,0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)*CP190),2)","v":14287.95},{"$f":"ROUND(S190*N190-(I190-IF(EE=1,0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)*CQ190),2)","v":17482.88},{"$f":"ROUND(T190*O190-(J190-IF(EE=1,0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)*CR190),2)","v":21578.58},{"$f":"ROUND(U190*P190-(K190-IF(EE=1,0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)*CS190),2)","v":17482.88},{"$f":"ROUND(V190*Q190-(L190-IF(EE=1,0,Kosten_Fond!$D190+Kosten_Fond!$F190+Kosten_Fond!$H190)*CT190),2)","v":17482.88},{"$f":"ROUND(W190-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z190,IF(AbschlVar=\"DK_fix\",W190*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB190,Kosten_Fond!$AA190))))*IF(Förderung=\"mit\",CN190,CP190)+AH190,2)","v":14287.95},{"$f":"ROUND(X190-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z190,IF(AbschlVar=\"DK_fix\",X190*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB190,Kosten_Fond!$AA190))))*IF(Förderung=\"mit\",CO190,CQ190)+AH190,2)","v":17482.88},{"$f":"ROUND(Y190-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z190,IF(AbschlVar=\"DK_fix\",Y190*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB190,Kosten_Fond!$AA190))))*CR190+AH190,2)","v":21578.58},{"$f":"ROUND(Z190-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z190,IF(AbschlVar=\"DK_fix\",Z190*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB190,Kosten_Fond!$AA190))))*CS190+AH190,2)","v":17482.88},{"$f":"ROUND(AA190-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z190,IF(AbschlVar=\"DK_fix\",AA190*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB190,Kosten_Fond!$AA190))))*CT190+AH190,2)","v":17482.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,5,{"$f":"IF(AND(Fond!$B190<=1,OR($A190<n,AND($A190=n,Fond!$B190<=1))),R189*M190,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14287.950645891153,17482.880000000019,0.44971914033789895]
[{"$f":"IF(Fond!A190<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A190+1)-$B$16)*$B$16,A190,A190+1),0)","v":14},6,{"$f":"Kosten_Fond!T191","v":108.89},{"$f":"Kosten_Fond!U191","v":108.89},{"$f":"Kosten_Fond!V191","v":108.89},{"$f":"Kosten_Fond!W191","v":108.89},{"$f":"Kosten_Fond!X191","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),ROUND(M190*(1+INDEX(Performance_Vektoren!J$5:J$77,$A190+1))^(1/12),10),0)","v":644.6032670756},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),ROUND(N190*(1+INDEX(Performance_Vektoren!K$5:K$77,$A190+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),ROUND(O190*(1+INDEX(Performance_Vektoren!L$5:L$77,$A190+1))^(1/12),10),0)","v":1531.3342266897},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),ROUND(P190*(1+INDEX(Performance_Vektoren!M$5:M$77,$A190+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),ROUND(Q190*(1+INDEX(Performance_Vektoren!N$5:N$77,$A190+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),R190+(H191-(IF(AND(EE=1,m>$A191),0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)+$BS191)*CP191)/M191,0)","v":22.446727613731742},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),S190+(I191-(IF(AND(EE=1,m>$A191),0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)+$BS191)*CQ191)/N191,0)","v":17.700660000000017},{"$f":"ROUND(IF(OR($A191<n,AND($A191=n,$B191<=1)),T190+(J191-(IF(AND(EE=1,m>$A191),0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)+$BS191)*CR191)/O191,0),10)","v":14.268501259400001},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),U190+(K191-(IF(AND(EE=1,m>$A191),0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)+$BS191)*CS191)/P191,0)","v":17.700660000000017},{"$f":"IF(OR($A191<n,AND($A191=n,$B191<=1)),V190+(L191-(IF(AND(EE=1,m>$A191),0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)+$BS191)*CT191)/Q191,0)","v":17.700660000000017},{"$f":"ROUND(R191*M191-(H191-IF(EE=1,0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)*CP191),2)","v":14360.34},{"$f":"ROUND(S191*N191-(I191-IF(EE=1,0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)*CQ191),2)","v":17591.77},{"$f":"ROUND(T191*O191-(J191-IF(EE=1,0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)*CR191),2)","v":21740.95},{"$f":"ROUND(U191*P191-(K191-IF(EE=1,0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)*CS191),2)","v":17591.77},{"$f":"ROUND(V191*Q191-(L191-IF(EE=1,0,Kosten_Fond!$D191+Kosten_Fond!$F191+Kosten_Fond!$H191)*CT191),2)","v":17591.77},{"$f":"ROUND(W191-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z191,IF(AbschlVar=\"DK_fix\",W191*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB191,Kosten_Fond!$AA191))))*IF(Förderung=\"mit\",CN191,CP191)+AH191,2)","v":14360.34},{"$f":"ROUND(X191-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z191,IF(AbschlVar=\"DK_fix\",X191*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB191,Kosten_Fond!$AA191))))*IF(Förderung=\"mit\",CO191,CQ191)+AH191,2)","v":17591.77},{"$f":"ROUND(Y191-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z191,IF(AbschlVar=\"DK_fix\",Y191*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB191,Kosten_Fond!$AA191))))*CR191+AH191,2)","v":21740.95},{"$f":"ROUND(Z191-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z191,IF(AbschlVar=\"DK_fix\",Z191*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB191,Kosten_Fond!$AA191))))*CS191+AH191,2)","v":17591.77},{"$f":"ROUND(AA191-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z191,IF(AbschlVar=\"DK_fix\",AA191*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB191,Kosten_Fond!$AA191))))*CT191+AH191,2)","v":17591.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,6,{"$f":"IF(AND(Fond!$B191<=1,OR($A191<n,AND($A191=n,Fond!$B191<=1))),R190*M191,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14360.343954967568,17591.770000000019,0.44943329806618221]
[{"$f":"IF(Fond!A191<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A191+1)-$B$16)*$B$16,A191,A191+1),0)","v":14},7,{"$f":"Kosten_Fond!T192","v":108.89},{"$f":"Kosten_Fond!U192","v":108.89},{"$f":"Kosten_Fond!V192","v":108.89},{"$f":"Kosten_Fond!W192","v":108.89},{"$f":"Kosten_Fond!X192","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),ROUND(M191*(1+INDEX(Performance_Vektoren!J$5:J$77,$A191+1))^(1/12),10),0)","v":642.96916645689998},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),ROUND(N191*(1+INDEX(Performance_Vektoren!K$5:K$77,$A191+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),ROUND(O191*(1+INDEX(Performance_Vektoren!L$5:L$77,$A191+1))^(1/12),10),0)","v":1535.1109100043},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),ROUND(P191*(1+INDEX(Performance_Vektoren!M$5:M$77,$A191+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),ROUND(Q191*(1+INDEX(Performance_Vektoren!N$5:N$77,$A191+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),R191+(H192-(IF(AND(EE=1,m>$A192),0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)+$BS192)*CP192)/M192,0)","v":22.6160825465663},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),S191+(I192-(IF(AND(EE=1,m>$A192),0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)+$BS192)*CQ192)/N192,0)","v":17.809550000000016},{"$f":"ROUND(IF(OR($A192<n,AND($A192=n,$B192<=1)),T191+(J192-(IF(AND(EE=1,m>$A192),0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)+$BS192)*CR192)/O192,0),10)","v":14.339434245},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),U191+(K192-(IF(AND(EE=1,m>$A192),0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)+$BS192)*CS192)/P192,0)","v":17.809550000000016},{"$f":"IF(OR($A192<n,AND($A192=n,$B192<=1)),V191+(L192-(IF(AND(EE=1,m>$A192),0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)+$BS192)*CT192)/Q192,0)","v":17.809550000000016},{"$f":"ROUND(R192*M192-(H192-IF(EE=1,0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)*CP192),2)","v":14432.55},{"$f":"ROUND(S192*N192-(I192-IF(EE=1,0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)*CQ192),2)","v":17700.66},{"$f":"ROUND(T192*O192-(J192-IF(EE=1,0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)*CR192),2)","v":21903.73},{"$f":"ROUND(U192*P192-(K192-IF(EE=1,0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)*CS192),2)","v":17700.66},{"$f":"ROUND(V192*Q192-(L192-IF(EE=1,0,Kosten_Fond!$D192+Kosten_Fond!$F192+Kosten_Fond!$H192)*CT192),2)","v":17700.66},{"$f":"ROUND(W192-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z192,IF(AbschlVar=\"DK_fix\",W192*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB192,Kosten_Fond!$AA192))))*IF(Förderung=\"mit\",CN192,CP192)+AH192,2)","v":14432.55},{"$f":"ROUND(X192-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z192,IF(AbschlVar=\"DK_fix\",X192*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB192,Kosten_Fond!$AA192))))*IF(Förderung=\"mit\",CO192,CQ192)+AH192,2)","v":17700.66},{"$f":"ROUND(Y192-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z192,IF(AbschlVar=\"DK_fix\",Y192*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB192,Kosten_Fond!$AA192))))*CR192+AH192,2)","v":21903.73},{"$f":"ROUND(Z192-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z192,IF(AbschlVar=\"DK_fix\",Z192*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB192,Kosten_Fond!$AA192))))*CS192+AH192,2)","v":17700.66},{"$f":"ROUND(AA192-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z192,IF(AbschlVar=\"DK_fix\",AA192*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB192,Kosten_Fond!$AA192))))*CT192+AH192,2)","v":17700.66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,7,{"$f":"IF(AND(Fond!$B192<=1,OR($A192<n,AND($A192=n,Fond!$B192<=1))),R191*M192,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14432.553743486178,17700.660000000018,0.44914753496798426]
[{"$f":"IF(Fond!A192<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A192+1)-$B$16)*$B$16,A192,A192+1),0)","v":14},8,{"$f":"Kosten_Fond!T193","v":108.89},{"$f":"Kosten_Fond!U193","v":108.89},{"$f":"Kosten_Fond!V193","v":108.89},{"$f":"Kosten_Fond!W193","v":108.89},{"$f":"Kosten_Fond!X193","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),ROUND(M192*(1+INDEX(Performance_Vektoren!J$5:J$77,$A192+1))^(1/12),10),0)","v":641.33920836269999},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),ROUND(N192*(1+INDEX(Performance_Vektoren!K$5:K$77,$A192+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),ROUND(O192*(1+INDEX(Performance_Vektoren!L$5:L$77,$A192+1))^(1/12),10),0)","v":1538.8969076388},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),ROUND(P192*(1+INDEX(Performance_Vektoren!M$5:M$77,$A192+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),ROUND(Q192*(1+INDEX(Performance_Vektoren!N$5:N$77,$A192+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),R192+(H193-(IF(AND(EE=1,m>$A193),0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)+$BS193)*CP193)/M193,0)","v":22.785867893509284},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),S192+(I193-(IF(AND(EE=1,m>$A193),0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)+$BS193)*CQ193)/N193,0)","v":17.918440000000015},{"$f":"ROUND(IF(OR($A193<n,AND($A193=n,$B193<=1)),T192+(J193-(IF(AND(EE=1,m>$A193),0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)+$BS193)*CR193)/O193,0),10)","v":14.4101927211},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),U192+(K193-(IF(AND(EE=1,m>$A193),0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)+$BS193)*CS193)/P193,0)","v":17.918440000000015},{"$f":"IF(OR($A193<n,AND($A193=n,$B193<=1)),V192+(L193-(IF(AND(EE=1,m>$A193),0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)+$BS193)*CT193)/Q193,0)","v":17.918440000000015},{"$f":"ROUND(R193*M193-(H193-IF(EE=1,0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)*CP193),2)","v":14504.58},{"$f":"ROUND(S193*N193-(I193-IF(EE=1,0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)*CQ193),2)","v":17809.55},{"$f":"ROUND(T193*O193-(J193-IF(EE=1,0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)*CR193),2)","v":22066.91},{"$f":"ROUND(U193*P193-(K193-IF(EE=1,0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)*CS193),2)","v":17809.55},{"$f":"ROUND(V193*Q193-(L193-IF(EE=1,0,Kosten_Fond!$D193+Kosten_Fond!$F193+Kosten_Fond!$H193)*CT193),2)","v":17809.55},{"$f":"ROUND(W193-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z193,IF(AbschlVar=\"DK_fix\",W193*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB193,Kosten_Fond!$AA193))))*IF(Förderung=\"mit\",CN193,CP193)+AH193,2)","v":14504.58},{"$f":"ROUND(X193-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z193,IF(AbschlVar=\"DK_fix\",X193*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB193,Kosten_Fond!$AA193))))*IF(Förderung=\"mit\",CO193,CQ193)+AH193,2)","v":17809.55},{"$f":"ROUND(Y193-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z193,IF(AbschlVar=\"DK_fix\",Y193*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB193,Kosten_Fond!$AA193))))*CR193+AH193,2)","v":22066.91},{"$f":"ROUND(Z193-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z193,IF(AbschlVar=\"DK_fix\",Z193*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB193,Kosten_Fond!$AA193))))*CS193+AH193,2)","v":17809.55},{"$f":"ROUND(AA193-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z193,IF(AbschlVar=\"DK_fix\",AA193*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB193,Kosten_Fond!$AA193))))*CT193+AH193,2)","v":17809.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,8,{"$f":"IF(AND(Fond!$B193<=1,OR($A193<n,AND($A193=n,Fond!$B193<=1))),R192*M193,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14504.580476680307,17809.550000000017,0.44886185277823337]
[{"$f":"IF(Fond!A193<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A193+1)-$B$16)*$B$16,A193,A193+1),0)","v":14},9,{"$f":"Kosten_Fond!T194","v":108.89},{"$f":"Kosten_Fond!U194","v":108.89},{"$f":"Kosten_Fond!V194","v":108.89},{"$f":"Kosten_Fond!W194","v":108.89},{"$f":"Kosten_Fond!X194","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),ROUND(M193*(1+INDEX(Performance_Vektoren!J$5:J$77,$A193+1))^(1/12),10),0)","v":639.71338229150001},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),ROUND(N193*(1+INDEX(Performance_Vektoren!K$5:K$77,$A193+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),ROUND(O193*(1+INDEX(Performance_Vektoren!L$5:L$77,$A193+1))^(1/12),10),0)","v":1542.6922425647999},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),ROUND(P193*(1+INDEX(Performance_Vektoren!M$5:M$77,$A193+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),ROUND(Q193*(1+INDEX(Performance_Vektoren!N$5:N$77,$A193+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),R193+(H194-(IF(AND(EE=1,m>$A194),0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)+$BS194)*CP194)/M194,0)","v":22.956084748454458},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),S193+(I194-(IF(AND(EE=1,m>$A194),0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)+$BS194)*CQ194)/N194,0)","v":18.027330000000013},{"$f":"ROUND(IF(OR($A194<n,AND($A194=n,$B194<=1)),T193+(J194-(IF(AND(EE=1,m>$A194),0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)+$BS194)*CR194)/O194,0),10)","v":14.480777117000001},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),U193+(K194-(IF(AND(EE=1,m>$A194),0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)+$BS194)*CS194)/P194,0)","v":18.027330000000013},{"$f":"IF(OR($A194<n,AND($A194=n,$B194<=1)),V193+(L194-(IF(AND(EE=1,m>$A194),0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)+$BS194)*CT194)/Q194,0)","v":18.027330000000013},{"$f":"ROUND(R194*M194-(H194-IF(EE=1,0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)*CP194),2)","v":14576.42},{"$f":"ROUND(S194*N194-(I194-IF(EE=1,0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)*CQ194),2)","v":17918.439999999999},{"$f":"ROUND(T194*O194-(J194-IF(EE=1,0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)*CR194),2)","v":22230.49},{"$f":"ROUND(U194*P194-(K194-IF(EE=1,0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)*CS194),2)","v":17918.439999999999},{"$f":"ROUND(V194*Q194-(L194-IF(EE=1,0,Kosten_Fond!$D194+Kosten_Fond!$F194+Kosten_Fond!$H194)*CT194),2)","v":17918.439999999999},{"$f":"ROUND(W194-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z194,IF(AbschlVar=\"DK_fix\",W194*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB194,Kosten_Fond!$AA194))))*IF(Förderung=\"mit\",CN194,CP194)+AH194,2)","v":14576.42},{"$f":"ROUND(X194-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z194,IF(AbschlVar=\"DK_fix\",X194*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB194,Kosten_Fond!$AA194))))*IF(Förderung=\"mit\",CO194,CQ194)+AH194,2)","v":17918.439999999999},{"$f":"ROUND(Y194-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z194,IF(AbschlVar=\"DK_fix\",Y194*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB194,Kosten_Fond!$AA194))))*CR194+AH194,2)","v":22230.49},{"$f":"ROUND(Z194-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z194,IF(AbschlVar=\"DK_fix\",Z194*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB194,Kosten_Fond!$AA194))))*CS194+AH194,2)","v":17918.439999999999},{"$f":"ROUND(AA194-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z194,IF(AbschlVar=\"DK_fix\",AA194*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB194,Kosten_Fond!$AA194))))*CT194+AH194,2)","v":17918.439999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,9,{"$f":"IF(AND(Fond!$B194<=1,OR($A194<n,AND($A194=n,Fond!$B194<=1))),R193*M194,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14576.42461860412,17918.440000000013,0.44857625319228894]
[{"$f":"IF(Fond!A194<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A194+1)-$B$16)*$B$16,A194,A194+1),0)","v":14},10,{"$f":"Kosten_Fond!T195","v":108.89},{"$f":"Kosten_Fond!U195","v":108.89},{"$f":"Kosten_Fond!V195","v":108.89},{"$f":"Kosten_Fond!W195","v":108.89},{"$f":"Kosten_Fond!X195","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),ROUND(M194*(1+INDEX(Performance_Vektoren!J$5:J$77,$A194+1))^(1/12),10),0)","v":638.09167776849995},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),ROUND(N194*(1+INDEX(Performance_Vektoren!K$5:K$77,$A194+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),ROUND(O194*(1+INDEX(Performance_Vektoren!L$5:L$77,$A194+1))^(1/12),10),0)","v":1546.4969378106},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),ROUND(P194*(1+INDEX(Performance_Vektoren!M$5:M$77,$A194+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),ROUND(Q194*(1+INDEX(Performance_Vektoren!N$5:N$77,$A194+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),R194+(H195-(IF(AND(EE=1,m>$A195),0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)+$BS195)*CP195)/M195,0)","v":23.126734208075689},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),S194+(I195-(IF(AND(EE=1,m>$A195),0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)+$BS195)*CQ195)/N195,0)","v":18.136220000000012},{"$f":"ROUND(IF(OR($A195<n,AND($A195=n,$B195<=1)),T194+(J195-(IF(AND(EE=1,m>$A195),0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)+$BS195)*CR195)/O195,0),10)","v":14.551187861000001},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),U194+(K195-(IF(AND(EE=1,m>$A195),0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)+$BS195)*CS195)/P195,0)","v":18.136220000000012},{"$f":"IF(OR($A195<n,AND($A195=n,$B195<=1)),V194+(L195-(IF(AND(EE=1,m>$A195),0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)+$BS195)*CT195)/Q195,0)","v":18.136220000000012},{"$f":"ROUND(R195*M195-(H195-IF(EE=1,0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)*CP195),2)","v":14648.09},{"$f":"ROUND(S195*N195-(I195-IF(EE=1,0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)*CQ195),2)","v":18027.330000000002},{"$f":"ROUND(T195*O195-(J195-IF(EE=1,0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)*CR195),2)","v":22394.48},{"$f":"ROUND(U195*P195-(K195-IF(EE=1,0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)*CS195),2)","v":18027.330000000002},{"$f":"ROUND(V195*Q195-(L195-IF(EE=1,0,Kosten_Fond!$D195+Kosten_Fond!$F195+Kosten_Fond!$H195)*CT195),2)","v":18027.330000000002},{"$f":"ROUND(W195-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z195,IF(AbschlVar=\"DK_fix\",W195*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB195,Kosten_Fond!$AA195))))*IF(Förderung=\"mit\",CN195,CP195)+AH195,2)","v":14648.09},{"$f":"ROUND(X195-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z195,IF(AbschlVar=\"DK_fix\",X195*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB195,Kosten_Fond!$AA195))))*IF(Förderung=\"mit\",CO195,CQ195)+AH195,2)","v":18027.330000000002},{"$f":"ROUND(Y195-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z195,IF(AbschlVar=\"DK_fix\",Y195*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB195,Kosten_Fond!$AA195))))*CR195+AH195,2)","v":22394.48},{"$f":"ROUND(Z195-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z195,IF(AbschlVar=\"DK_fix\",Z195*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB195,Kosten_Fond!$AA195))))*CS195+AH195,2)","v":18027.330000000002},{"$f":"ROUND(AA195-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z195,IF(AbschlVar=\"DK_fix\",AA195*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB195,Kosten_Fond!$AA195))))*CT195+AH195,2)","v":18027.330000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,10,{"$f":"IF(AND(Fond!$B195<=1,OR($A195<n,AND($A195=n,Fond!$B195<=1))),R194*M195,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14648.086632137178,18027.330000000013,0.44829073786714546]
[{"$f":"IF(Fond!A195<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A195+1)-$B$16)*$B$16,A195,A195+1),0)","v":14},11,{"$f":"Kosten_Fond!T196","v":108.89},{"$f":"Kosten_Fond!U196","v":108.89},{"$f":"Kosten_Fond!V196","v":108.89},{"$f":"Kosten_Fond!W196","v":108.89},{"$f":"Kosten_Fond!X196","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),ROUND(M195*(1+INDEX(Performance_Vektoren!J$5:J$77,$A195+1))^(1/12),10),0)","v":636.47408434529996},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),ROUND(N195*(1+INDEX(Performance_Vektoren!K$5:K$77,$A195+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),ROUND(O195*(1+INDEX(Performance_Vektoren!L$5:L$77,$A195+1))^(1/12),10),0)","v":1550.3110164612999},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),ROUND(P195*(1+INDEX(Performance_Vektoren!M$5:M$77,$A195+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),ROUND(Q195*(1+INDEX(Performance_Vektoren!N$5:N$77,$A195+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),R195+(H196-(IF(AND(EE=1,m>$A196),0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)+$BS196)*CP196)/M196,0)","v":23.29781737183405},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),S195+(I196-(IF(AND(EE=1,m>$A196),0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)+$BS196)*CQ196)/N196,0)","v":18.245110000000011},{"$f":"ROUND(IF(OR($A196<n,AND($A196=n,$B196<=1)),T195+(J196-(IF(AND(EE=1,m>$A196),0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)+$BS196)*CR196)/O196,0),10)","v":14.6214253803},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),U195+(K196-(IF(AND(EE=1,m>$A196),0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)+$BS196)*CS196)/P196,0)","v":18.245110000000011},{"$f":"IF(OR($A196<n,AND($A196=n,$B196<=1)),V195+(L196-(IF(AND(EE=1,m>$A196),0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)+$BS196)*CT196)/Q196,0)","v":18.245110000000011},{"$f":"ROUND(R196*M196-(H196-IF(EE=1,0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)*CP196),2)","v":14719.57},{"$f":"ROUND(S196*N196-(I196-IF(EE=1,0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)*CQ196),2)","v":18136.22},{"$f":"ROUND(T196*O196-(J196-IF(EE=1,0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)*CR196),2)","v":22558.87},{"$f":"ROUND(U196*P196-(K196-IF(EE=1,0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)*CS196),2)","v":18136.22},{"$f":"ROUND(V196*Q196-(L196-IF(EE=1,0,Kosten_Fond!$D196+Kosten_Fond!$F196+Kosten_Fond!$H196)*CT196),2)","v":18136.22},{"$f":"ROUND(W196-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z196,IF(AbschlVar=\"DK_fix\",W196*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB196,Kosten_Fond!$AA196))))*IF(Förderung=\"mit\",CN196,CP196)+AH196,2)","v":14719.57},{"$f":"ROUND(X196-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z196,IF(AbschlVar=\"DK_fix\",X196*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB196,Kosten_Fond!$AA196))))*IF(Förderung=\"mit\",CO196,CQ196)+AH196,2)","v":18136.22},{"$f":"ROUND(Y196-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z196,IF(AbschlVar=\"DK_fix\",Y196*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB196,Kosten_Fond!$AA196))))*CR196+AH196,2)","v":22558.87},{"$f":"ROUND(Z196-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z196,IF(AbschlVar=\"DK_fix\",Z196*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB196,Kosten_Fond!$AA196))))*CS196+AH196,2)","v":18136.22},{"$f":"ROUND(AA196-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z196,IF(AbschlVar=\"DK_fix\",AA196*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB196,Kosten_Fond!$AA196))))*CT196+AH196,2)","v":18136.22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,11,{"$f":"IF(AND(Fond!$B196<=1,OR($A196<n,AND($A196=n,Fond!$B196<=1))),R195*M196,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14719.5669789821,18136.220000000012,0.44800530842247749]
[{"$f":"IF(Fond!A196<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A196+1)-$B$16)*$B$16,A196,A196+1),0)","v":14},12,{"$f":"Kosten_Fond!T197","v":108.89},{"$f":"Kosten_Fond!U197","v":108.89},{"$f":"Kosten_Fond!V197","v":108.89},{"$f":"Kosten_Fond!W197","v":108.89},{"$f":"Kosten_Fond!X197","v":108.89},108.89,108.89,108.89,108.89,108.89,{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),ROUND(M196*(1+INDEX(Performance_Vektoren!J$5:J$77,$A196+1))^(1/12),10),0)","v":634.86059160000002},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),ROUND(N196*(1+INDEX(Performance_Vektoren!K$5:K$77,$A196+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),ROUND(O196*(1+INDEX(Performance_Vektoren!L$5:L$77,$A196+1))^(1/12),10),0)","v":1554.1345016589},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),ROUND(P196*(1+INDEX(Performance_Vektoren!M$5:M$77,$A196+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),ROUND(Q196*(1+INDEX(Performance_Vektoren!N$5:N$77,$A196+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),R196+(H197-(IF(AND(EE=1,m>$A197),0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)+$BS197)*CP197)/M197,0)","v":23.469335341984902},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),S196+(I197-(IF(AND(EE=1,m>$A197),0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)+$BS197)*CQ197)/N197,0)","v":18.35400000000001},{"$f":"ROUND(IF(OR($A197<n,AND($A197=n,$B197<=1)),T196+(J197-(IF(AND(EE=1,m>$A197),0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)+$BS197)*CR197)/O197,0),10)","v":14.691490101099999},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),U196+(K197-(IF(AND(EE=1,m>$A197),0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)+$BS197)*CS197)/P197,0)","v":18.35400000000001},{"$f":"IF(OR($A197<n,AND($A197=n,$B197<=1)),V196+(L197-(IF(AND(EE=1,m>$A197),0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)+$BS197)*CT197)/Q197,0)","v":18.35400000000001},{"$f":"ROUND(R197*M197-(H197-IF(EE=1,0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)*CP197),2)","v":14790.87},{"$f":"ROUND(S197*N197-(I197-IF(EE=1,0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)*CQ197),2)","v":18245.11},{"$f":"ROUND(T197*O197-(J197-IF(EE=1,0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)*CR197),2)","v":22723.66},{"$f":"ROUND(U197*P197-(K197-IF(EE=1,0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)*CS197),2)","v":18245.11},{"$f":"ROUND(V197*Q197-(L197-IF(EE=1,0,Kosten_Fond!$D197+Kosten_Fond!$F197+Kosten_Fond!$H197)*CT197),2)","v":18245.11},{"$f":"ROUND(W197-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z197,IF(AbschlVar=\"DK_fix\",W197*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB197,Kosten_Fond!$AA197))))*IF(Förderung=\"mit\",CN197,CP197)+AH197,2)","v":14790.87},{"$f":"ROUND(X197-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z197,IF(AbschlVar=\"DK_fix\",X197*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB197,Kosten_Fond!$AA197))))*IF(Förderung=\"mit\",CO197,CQ197)+AH197,2)","v":18245.11},{"$f":"ROUND(Y197-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z197,IF(AbschlVar=\"DK_fix\",Y197*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB197,Kosten_Fond!$AA197))))*CR197+AH197,2)","v":22723.66},{"$f":"ROUND(Z197-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z197,IF(AbschlVar=\"DK_fix\",Z197*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB197,Kosten_Fond!$AA197))))*CS197+AH197,2)","v":18245.11},{"$f":"ROUND(AA197-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z197,IF(AbschlVar=\"DK_fix\",AA197*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB197,Kosten_Fond!$AA197))))*CT197+AH197,2)","v":18245.11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,12,{"$f":"IF(AND(Fond!$B197<=1,OR($A197<n,AND($A197=n,Fond!$B197<=1))),R196*M197,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14790.866119671322,18245.110000000011,0.44771996644179896]
[{"$f":"IF(Fond!A197<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A197+1)-$B$16)*$B$16,A197,A197+1),0)","v":15},1,{"$f":"Kosten_Fond!T198","v":0},{"$f":"Kosten_Fond!U198","v":0},{"$f":"Kosten_Fond!V198","v":0},{"$f":"Kosten_Fond!W198","v":0},{"$f":"Kosten_Fond!X198","v":0},0,0,0,0,0,{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),ROUND(M197*(1+INDEX(Performance_Vektoren!J$5:J$77,$A197+1))^(1/12),10),0)","v":633.2511891373},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),ROUND(N197*(1+INDEX(Performance_Vektoren!K$5:K$77,$A197+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),ROUND(O197*(1+INDEX(Performance_Vektoren!L$5:L$77,$A197+1))^(1/12),10),0)","v":1557.9674166023999},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),ROUND(P197*(1+INDEX(Performance_Vektoren!M$5:M$77,$A197+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),ROUND(Q197*(1+INDEX(Performance_Vektoren!N$5:N$77,$A197+1))^(1/12),10),0)","v":1000},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),R197+(H198-(IF(AND(EE=1,m>$A198),0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)+$BS198)*CP198)/M198,0)","v":23.469335341984902},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),S197+(I198-(IF(AND(EE=1,m>$A198),0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)+$BS198)*CQ198)/N198,0)","v":18.35400000000001},{"$f":"ROUND(IF(OR($A198<n,AND($A198=n,$B198<=1)),T197+(J198-(IF(AND(EE=1,m>$A198),0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)+$BS198)*CR198)/O198,0),10)","v":14.691490101099999},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),U197+(K198-(IF(AND(EE=1,m>$A198),0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)+$BS198)*CS198)/P198,0)","v":18.35400000000001},{"$f":"IF(OR($A198<n,AND($A198=n,$B198<=1)),V197+(L198-(IF(AND(EE=1,m>$A198),0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)+$BS198)*CT198)/Q198,0)","v":18.35400000000001},{"$f":"ROUND(R198*M198-(H198-IF(EE=1,0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)*CP198),2)","v":14861.98},{"$f":"ROUND(S198*N198-(I198-IF(EE=1,0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)*CQ198),2)","v":18354},{"$f":"ROUND(T198*O198-(J198-IF(EE=1,0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)*CR198),2)","v":22888.86},{"$f":"ROUND(U198*P198-(K198-IF(EE=1,0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)*CS198),2)","v":18354},{"$f":"ROUND(V198*Q198-(L198-IF(EE=1,0,Kosten_Fond!$D198+Kosten_Fond!$F198+Kosten_Fond!$H198)*CT198),2)","v":18354},{"$f":"ROUND(W198-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z198,IF(AbschlVar=\"DK_fix\",W198*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB198,Kosten_Fond!$AA198))))*IF(Förderung=\"mit\",CN198,CP198)+AH198,2)","v":14861.98},{"$f":"ROUND(X198-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z198,IF(AbschlVar=\"DK_fix\",X198*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB198,Kosten_Fond!$AA198))))*IF(Förderung=\"mit\",CO198,CQ198)+AH198,2)","v":18354},{"$f":"ROUND(Y198-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z198,IF(AbschlVar=\"DK_fix\",Y198*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB198,Kosten_Fond!$AA198))))*CR198+AH198,2)","v":22888.86},{"$f":"ROUND(Z198-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z198,IF(AbschlVar=\"DK_fix\",Z198*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB198,Kosten_Fond!$AA198))))*CS198+AH198,2)","v":18354},{"$f":"ROUND(AA198-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z198,IF(AbschlVar=\"DK_fix\",AA198*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB198,Kosten_Fond!$AA198))))*CT198+AH198,2)","v":18354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1,{"$f":"IF(AND(Fond!$B198<=1,OR($A198<n,AND($A198=n,Fond!$B198<=1))),R197*M198,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,14861.984513574,18354.000000000011,0.44743471347358427]
[{"$f":"IF(Fond!A198<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A198+1)-$B$16)*$B$16,A198,A198+1),0)","v":15},2,{"$f":"Kosten_Fond!T199","v":0},{"$f":"Kosten_Fond!U199","v":0},{"$f":"Kosten_Fond!V199","v":0},{"$f":"Kosten_Fond!W199","v":0},{"$f":"Kosten_Fond!X199","v":0},0,0,0,0,0,{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),ROUND(M198*(1+INDEX(Performance_Vektoren!J$5:J$77,$A198+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),ROUND(N198*(1+INDEX(Performance_Vektoren!K$5:K$77,$A198+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),ROUND(O198*(1+INDEX(Performance_Vektoren!L$5:L$77,$A198+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),ROUND(P198*(1+INDEX(Performance_Vektoren!M$5:M$77,$A198+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),ROUND(Q198*(1+INDEX(Performance_Vektoren!N$5:N$77,$A198+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),R198+(H199-(IF(AND(EE=1,m>$A199),0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)+$BS199)*CP199)/M199,0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),S198+(I199-(IF(AND(EE=1,m>$A199),0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)+$BS199)*CQ199)/N199,0)","v":0},{"$f":"ROUND(IF(OR($A199<n,AND($A199=n,$B199<=1)),T198+(J199-(IF(AND(EE=1,m>$A199),0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)+$BS199)*CR199)/O199,0),10)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),U198+(K199-(IF(AND(EE=1,m>$A199),0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)+$BS199)*CS199)/P199,0)","v":0},{"$f":"IF(OR($A199<n,AND($A199=n,$B199<=1)),V198+(L199-(IF(AND(EE=1,m>$A199),0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)+$BS199)*CT199)/Q199,0)","v":0},{"$f":"ROUND(R199*M199-(H199-IF(EE=1,0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)*CP199),2)","v":0},{"$f":"ROUND(S199*N199-(I199-IF(EE=1,0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)*CQ199),2)","v":0},{"$f":"ROUND(T199*O199-(J199-IF(EE=1,0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)*CR199),2)","v":0},{"$f":"ROUND(U199*P199-(K199-IF(EE=1,0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)*CS199),2)","v":0},{"$f":"ROUND(V199*Q199-(L199-IF(EE=1,0,Kosten_Fond!$D199+Kosten_Fond!$F199+Kosten_Fond!$H199)*CT199),2)","v":0},{"$f":"ROUND(W199-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z199,IF(AbschlVar=\"DK_fix\",W199*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB199,Kosten_Fond!$AA199))))*IF(Förderung=\"mit\",CN199,CP199)+AH199,2)","v":0},{"$f":"ROUND(X199-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z199,IF(AbschlVar=\"DK_fix\",X199*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB199,Kosten_Fond!$AA199))))*IF(Förderung=\"mit\",CO199,CQ199)+AH199,2)","v":0},{"$f":"ROUND(Y199-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z199,IF(AbschlVar=\"DK_fix\",Y199*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB199,Kosten_Fond!$AA199))))*CR199+AH199,2)","v":0},{"$f":"ROUND(Z199-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z199,IF(AbschlVar=\"DK_fix\",Z199*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB199,Kosten_Fond!$AA199))))*CS199+AH199,2)","v":0},{"$f":"ROUND(AA199-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z199,IF(AbschlVar=\"DK_fix\",AA199*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB199,Kosten_Fond!$AA199))))*CT199+AH199,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2,{"$f":"IF(AND(Fond!$B199<=1,OR($A199<n,AND($A199=n,Fond!$B199<=1))),R198*M199,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A199<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A199+1)-$B$16)*$B$16,A199,A199+1),0)","v":15},3,{"$f":"Kosten_Fond!T200","v":0},{"$f":"Kosten_Fond!U200","v":0},{"$f":"Kosten_Fond!V200","v":0},{"$f":"Kosten_Fond!W200","v":0},{"$f":"Kosten_Fond!X200","v":0},0,0,0,0,0,{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),ROUND(M199*(1+INDEX(Performance_Vektoren!J$5:J$77,$A199+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),ROUND(N199*(1+INDEX(Performance_Vektoren!K$5:K$77,$A199+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),ROUND(O199*(1+INDEX(Performance_Vektoren!L$5:L$77,$A199+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),ROUND(P199*(1+INDEX(Performance_Vektoren!M$5:M$77,$A199+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),ROUND(Q199*(1+INDEX(Performance_Vektoren!N$5:N$77,$A199+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),R199+(H200-(IF(AND(EE=1,m>$A200),0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)+$BS200)*CP200)/M200,0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),S199+(I200-(IF(AND(EE=1,m>$A200),0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)+$BS200)*CQ200)/N200,0)","v":0},{"$f":"ROUND(IF(OR($A200<n,AND($A200=n,$B200<=1)),T199+(J200-(IF(AND(EE=1,m>$A200),0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)+$BS200)*CR200)/O200,0),10)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),U199+(K200-(IF(AND(EE=1,m>$A200),0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)+$BS200)*CS200)/P200,0)","v":0},{"$f":"IF(OR($A200<n,AND($A200=n,$B200<=1)),V199+(L200-(IF(AND(EE=1,m>$A200),0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)+$BS200)*CT200)/Q200,0)","v":0},{"$f":"ROUND(R200*M200-(H200-IF(EE=1,0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)*CP200),2)","v":0},{"$f":"ROUND(S200*N200-(I200-IF(EE=1,0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)*CQ200),2)","v":0},{"$f":"ROUND(T200*O200-(J200-IF(EE=1,0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)*CR200),2)","v":0},{"$f":"ROUND(U200*P200-(K200-IF(EE=1,0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)*CS200),2)","v":0},{"$f":"ROUND(V200*Q200-(L200-IF(EE=1,0,Kosten_Fond!$D200+Kosten_Fond!$F200+Kosten_Fond!$H200)*CT200),2)","v":0},{"$f":"ROUND(W200-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z200,IF(AbschlVar=\"DK_fix\",W200*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB200,Kosten_Fond!$AA200))))*IF(Förderung=\"mit\",CN200,CP200)+AH200,2)","v":0},{"$f":"ROUND(X200-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z200,IF(AbschlVar=\"DK_fix\",X200*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB200,Kosten_Fond!$AA200))))*IF(Förderung=\"mit\",CO200,CQ200)+AH200,2)","v":0},{"$f":"ROUND(Y200-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z200,IF(AbschlVar=\"DK_fix\",Y200*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB200,Kosten_Fond!$AA200))))*CR200+AH200,2)","v":0},{"$f":"ROUND(Z200-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z200,IF(AbschlVar=\"DK_fix\",Z200*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB200,Kosten_Fond!$AA200))))*CS200+AH200,2)","v":0},{"$f":"ROUND(AA200-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z200,IF(AbschlVar=\"DK_fix\",AA200*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB200,Kosten_Fond!$AA200))))*CT200+AH200,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,3,{"$f":"IF(AND(Fond!$B200<=1,OR($A200<n,AND($A200=n,Fond!$B200<=1))),R199*M200,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A200<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A200+1)-$B$16)*$B$16,A200,A200+1),0)","v":15},4,{"$f":"Kosten_Fond!T201","v":0},{"$f":"Kosten_Fond!U201","v":0},{"$f":"Kosten_Fond!V201","v":0},{"$f":"Kosten_Fond!W201","v":0},{"$f":"Kosten_Fond!X201","v":0},0,0,0,0,0,{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),ROUND(M200*(1+INDEX(Performance_Vektoren!J$5:J$77,$A200+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),ROUND(N200*(1+INDEX(Performance_Vektoren!K$5:K$77,$A200+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),ROUND(O200*(1+INDEX(Performance_Vektoren!L$5:L$77,$A200+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),ROUND(P200*(1+INDEX(Performance_Vektoren!M$5:M$77,$A200+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),ROUND(Q200*(1+INDEX(Performance_Vektoren!N$5:N$77,$A200+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),R200+(H201-(IF(AND(EE=1,m>$A201),0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)+$BS201)*CP201)/M201,0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),S200+(I201-(IF(AND(EE=1,m>$A201),0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)+$BS201)*CQ201)/N201,0)","v":0},{"$f":"ROUND(IF(OR($A201<n,AND($A201=n,$B201<=1)),T200+(J201-(IF(AND(EE=1,m>$A201),0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)+$BS201)*CR201)/O201,0),10)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),U200+(K201-(IF(AND(EE=1,m>$A201),0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)+$BS201)*CS201)/P201,0)","v":0},{"$f":"IF(OR($A201<n,AND($A201=n,$B201<=1)),V200+(L201-(IF(AND(EE=1,m>$A201),0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)+$BS201)*CT201)/Q201,0)","v":0},{"$f":"ROUND(R201*M201-(H201-IF(EE=1,0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)*CP201),2)","v":0},{"$f":"ROUND(S201*N201-(I201-IF(EE=1,0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)*CQ201),2)","v":0},{"$f":"ROUND(T201*O201-(J201-IF(EE=1,0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)*CR201),2)","v":0},{"$f":"ROUND(U201*P201-(K201-IF(EE=1,0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)*CS201),2)","v":0},{"$f":"ROUND(V201*Q201-(L201-IF(EE=1,0,Kosten_Fond!$D201+Kosten_Fond!$F201+Kosten_Fond!$H201)*CT201),2)","v":0},{"$f":"ROUND(W201-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z201,IF(AbschlVar=\"DK_fix\",W201*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB201,Kosten_Fond!$AA201))))*IF(Förderung=\"mit\",CN201,CP201)+AH201,2)","v":0},{"$f":"ROUND(X201-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z201,IF(AbschlVar=\"DK_fix\",X201*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB201,Kosten_Fond!$AA201))))*IF(Förderung=\"mit\",CO201,CQ201)+AH201,2)","v":0},{"$f":"ROUND(Y201-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z201,IF(AbschlVar=\"DK_fix\",Y201*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB201,Kosten_Fond!$AA201))))*CR201+AH201,2)","v":0},{"$f":"ROUND(Z201-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z201,IF(AbschlVar=\"DK_fix\",Z201*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB201,Kosten_Fond!$AA201))))*CS201+AH201,2)","v":0},{"$f":"ROUND(AA201-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z201,IF(AbschlVar=\"DK_fix\",AA201*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB201,Kosten_Fond!$AA201))))*CT201+AH201,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,4,{"$f":"IF(AND(Fond!$B201<=1,OR($A201<n,AND($A201=n,Fond!$B201<=1))),R200*M201,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A201<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A201+1)-$B$16)*$B$16,A201,A201+1),0)","v":15},5,{"$f":"Kosten_Fond!T202","v":0},{"$f":"Kosten_Fond!U202","v":0},{"$f":"Kosten_Fond!V202","v":0},{"$f":"Kosten_Fond!W202","v":0},{"$f":"Kosten_Fond!X202","v":0},0,0,0,0,0,{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),ROUND(M201*(1+INDEX(Performance_Vektoren!J$5:J$77,$A201+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),ROUND(N201*(1+INDEX(Performance_Vektoren!K$5:K$77,$A201+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),ROUND(O201*(1+INDEX(Performance_Vektoren!L$5:L$77,$A201+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),ROUND(P201*(1+INDEX(Performance_Vektoren!M$5:M$77,$A201+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),ROUND(Q201*(1+INDEX(Performance_Vektoren!N$5:N$77,$A201+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),R201+(H202-(IF(AND(EE=1,m>$A202),0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)+$BS202)*CP202)/M202,0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),S201+(I202-(IF(AND(EE=1,m>$A202),0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)+$BS202)*CQ202)/N202,0)","v":0},{"$f":"ROUND(IF(OR($A202<n,AND($A202=n,$B202<=1)),T201+(J202-(IF(AND(EE=1,m>$A202),0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)+$BS202)*CR202)/O202,0),10)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),U201+(K202-(IF(AND(EE=1,m>$A202),0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)+$BS202)*CS202)/P202,0)","v":0},{"$f":"IF(OR($A202<n,AND($A202=n,$B202<=1)),V201+(L202-(IF(AND(EE=1,m>$A202),0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)+$BS202)*CT202)/Q202,0)","v":0},{"$f":"ROUND(R202*M202-(H202-IF(EE=1,0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)*CP202),2)","v":0},{"$f":"ROUND(S202*N202-(I202-IF(EE=1,0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)*CQ202),2)","v":0},{"$f":"ROUND(T202*O202-(J202-IF(EE=1,0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)*CR202),2)","v":0},{"$f":"ROUND(U202*P202-(K202-IF(EE=1,0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)*CS202),2)","v":0},{"$f":"ROUND(V202*Q202-(L202-IF(EE=1,0,Kosten_Fond!$D202+Kosten_Fond!$F202+Kosten_Fond!$H202)*CT202),2)","v":0},{"$f":"ROUND(W202-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z202,IF(AbschlVar=\"DK_fix\",W202*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB202,Kosten_Fond!$AA202))))*IF(Förderung=\"mit\",CN202,CP202)+AH202,2)","v":0},{"$f":"ROUND(X202-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z202,IF(AbschlVar=\"DK_fix\",X202*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB202,Kosten_Fond!$AA202))))*IF(Förderung=\"mit\",CO202,CQ202)+AH202,2)","v":0},{"$f":"ROUND(Y202-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z202,IF(AbschlVar=\"DK_fix\",Y202*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB202,Kosten_Fond!$AA202))))*CR202+AH202,2)","v":0},{"$f":"ROUND(Z202-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z202,IF(AbschlVar=\"DK_fix\",Z202*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB202,Kosten_Fond!$AA202))))*CS202+AH202,2)","v":0},{"$f":"ROUND(AA202-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z202,IF(AbschlVar=\"DK_fix\",AA202*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB202,Kosten_Fond!$AA202))))*CT202+AH202,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,5,{"$f":"IF(AND(Fond!$B202<=1,OR($A202<n,AND($A202=n,Fond!$B202<=1))),R201*M202,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A202<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A202+1)-$B$16)*$B$16,A202,A202+1),0)","v":15},6,{"$f":"Kosten_Fond!T203","v":0},{"$f":"Kosten_Fond!U203","v":0},{"$f":"Kosten_Fond!V203","v":0},{"$f":"Kosten_Fond!W203","v":0},{"$f":"Kosten_Fond!X203","v":0},0,0,0,0,0,{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),ROUND(M202*(1+INDEX(Performance_Vektoren!J$5:J$77,$A202+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),ROUND(N202*(1+INDEX(Performance_Vektoren!K$5:K$77,$A202+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),ROUND(O202*(1+INDEX(Performance_Vektoren!L$5:L$77,$A202+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),ROUND(P202*(1+INDEX(Performance_Vektoren!M$5:M$77,$A202+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),ROUND(Q202*(1+INDEX(Performance_Vektoren!N$5:N$77,$A202+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),R202+(H203-(IF(AND(EE=1,m>$A203),0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)+$BS203)*CP203)/M203,0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),S202+(I203-(IF(AND(EE=1,m>$A203),0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)+$BS203)*CQ203)/N203,0)","v":0},{"$f":"ROUND(IF(OR($A203<n,AND($A203=n,$B203<=1)),T202+(J203-(IF(AND(EE=1,m>$A203),0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)+$BS203)*CR203)/O203,0),10)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),U202+(K203-(IF(AND(EE=1,m>$A203),0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)+$BS203)*CS203)/P203,0)","v":0},{"$f":"IF(OR($A203<n,AND($A203=n,$B203<=1)),V202+(L203-(IF(AND(EE=1,m>$A203),0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)+$BS203)*CT203)/Q203,0)","v":0},{"$f":"ROUND(R203*M203-(H203-IF(EE=1,0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)*CP203),2)","v":0},{"$f":"ROUND(S203*N203-(I203-IF(EE=1,0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)*CQ203),2)","v":0},{"$f":"ROUND(T203*O203-(J203-IF(EE=1,0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)*CR203),2)","v":0},{"$f":"ROUND(U203*P203-(K203-IF(EE=1,0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)*CS203),2)","v":0},{"$f":"ROUND(V203*Q203-(L203-IF(EE=1,0,Kosten_Fond!$D203+Kosten_Fond!$F203+Kosten_Fond!$H203)*CT203),2)","v":0},{"$f":"ROUND(W203-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z203,IF(AbschlVar=\"DK_fix\",W203*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB203,Kosten_Fond!$AA203))))*IF(Förderung=\"mit\",CN203,CP203)+AH203,2)","v":0},{"$f":"ROUND(X203-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z203,IF(AbschlVar=\"DK_fix\",X203*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB203,Kosten_Fond!$AA203))))*IF(Förderung=\"mit\",CO203,CQ203)+AH203,2)","v":0},{"$f":"ROUND(Y203-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z203,IF(AbschlVar=\"DK_fix\",Y203*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB203,Kosten_Fond!$AA203))))*CR203+AH203,2)","v":0},{"$f":"ROUND(Z203-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z203,IF(AbschlVar=\"DK_fix\",Z203*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB203,Kosten_Fond!$AA203))))*CS203+AH203,2)","v":0},{"$f":"ROUND(AA203-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z203,IF(AbschlVar=\"DK_fix\",AA203*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB203,Kosten_Fond!$AA203))))*CT203+AH203,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,6,{"$f":"IF(AND(Fond!$B203<=1,OR($A203<n,AND($A203=n,Fond!$B203<=1))),R202*M203,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A203<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A203+1)-$B$16)*$B$16,A203,A203+1),0)","v":15},7,{"$f":"Kosten_Fond!T204","v":0},{"$f":"Kosten_Fond!U204","v":0},{"$f":"Kosten_Fond!V204","v":0},{"$f":"Kosten_Fond!W204","v":0},{"$f":"Kosten_Fond!X204","v":0},0,0,0,0,0,{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),ROUND(M203*(1+INDEX(Performance_Vektoren!J$5:J$77,$A203+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),ROUND(N203*(1+INDEX(Performance_Vektoren!K$5:K$77,$A203+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),ROUND(O203*(1+INDEX(Performance_Vektoren!L$5:L$77,$A203+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),ROUND(P203*(1+INDEX(Performance_Vektoren!M$5:M$77,$A203+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),ROUND(Q203*(1+INDEX(Performance_Vektoren!N$5:N$77,$A203+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),R203+(H204-(IF(AND(EE=1,m>$A204),0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)+$BS204)*CP204)/M204,0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),S203+(I204-(IF(AND(EE=1,m>$A204),0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)+$BS204)*CQ204)/N204,0)","v":0},{"$f":"ROUND(IF(OR($A204<n,AND($A204=n,$B204<=1)),T203+(J204-(IF(AND(EE=1,m>$A204),0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)+$BS204)*CR204)/O204,0),10)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),U203+(K204-(IF(AND(EE=1,m>$A204),0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)+$BS204)*CS204)/P204,0)","v":0},{"$f":"IF(OR($A204<n,AND($A204=n,$B204<=1)),V203+(L204-(IF(AND(EE=1,m>$A204),0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)+$BS204)*CT204)/Q204,0)","v":0},{"$f":"ROUND(R204*M204-(H204-IF(EE=1,0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)*CP204),2)","v":0},{"$f":"ROUND(S204*N204-(I204-IF(EE=1,0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)*CQ204),2)","v":0},{"$f":"ROUND(T204*O204-(J204-IF(EE=1,0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)*CR204),2)","v":0},{"$f":"ROUND(U204*P204-(K204-IF(EE=1,0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)*CS204),2)","v":0},{"$f":"ROUND(V204*Q204-(L204-IF(EE=1,0,Kosten_Fond!$D204+Kosten_Fond!$F204+Kosten_Fond!$H204)*CT204),2)","v":0},{"$f":"ROUND(W204-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z204,IF(AbschlVar=\"DK_fix\",W204*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB204,Kosten_Fond!$AA204))))*IF(Förderung=\"mit\",CN204,CP204)+AH204,2)","v":0},{"$f":"ROUND(X204-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z204,IF(AbschlVar=\"DK_fix\",X204*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB204,Kosten_Fond!$AA204))))*IF(Förderung=\"mit\",CO204,CQ204)+AH204,2)","v":0},{"$f":"ROUND(Y204-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z204,IF(AbschlVar=\"DK_fix\",Y204*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB204,Kosten_Fond!$AA204))))*CR204+AH204,2)","v":0},{"$f":"ROUND(Z204-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z204,IF(AbschlVar=\"DK_fix\",Z204*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB204,Kosten_Fond!$AA204))))*CS204+AH204,2)","v":0},{"$f":"ROUND(AA204-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z204,IF(AbschlVar=\"DK_fix\",AA204*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB204,Kosten_Fond!$AA204))))*CT204+AH204,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,7,{"$f":"IF(AND(Fond!$B204<=1,OR($A204<n,AND($A204=n,Fond!$B204<=1))),R203*M204,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A204<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A204+1)-$B$16)*$B$16,A204,A204+1),0)","v":15},8,{"$f":"Kosten_Fond!T205","v":0},{"$f":"Kosten_Fond!U205","v":0},{"$f":"Kosten_Fond!V205","v":0},{"$f":"Kosten_Fond!W205","v":0},{"$f":"Kosten_Fond!X205","v":0},0,0,0,0,0,{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),ROUND(M204*(1+INDEX(Performance_Vektoren!J$5:J$77,$A204+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),ROUND(N204*(1+INDEX(Performance_Vektoren!K$5:K$77,$A204+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),ROUND(O204*(1+INDEX(Performance_Vektoren!L$5:L$77,$A204+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),ROUND(P204*(1+INDEX(Performance_Vektoren!M$5:M$77,$A204+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),ROUND(Q204*(1+INDEX(Performance_Vektoren!N$5:N$77,$A204+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),R204+(H205-(IF(AND(EE=1,m>$A205),0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)+$BS205)*CP205)/M205,0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),S204+(I205-(IF(AND(EE=1,m>$A205),0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)+$BS205)*CQ205)/N205,0)","v":0},{"$f":"ROUND(IF(OR($A205<n,AND($A205=n,$B205<=1)),T204+(J205-(IF(AND(EE=1,m>$A205),0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)+$BS205)*CR205)/O205,0),10)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),U204+(K205-(IF(AND(EE=1,m>$A205),0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)+$BS205)*CS205)/P205,0)","v":0},{"$f":"IF(OR($A205<n,AND($A205=n,$B205<=1)),V204+(L205-(IF(AND(EE=1,m>$A205),0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)+$BS205)*CT205)/Q205,0)","v":0},{"$f":"ROUND(R205*M205-(H205-IF(EE=1,0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)*CP205),2)","v":0},{"$f":"ROUND(S205*N205-(I205-IF(EE=1,0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)*CQ205),2)","v":0},{"$f":"ROUND(T205*O205-(J205-IF(EE=1,0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)*CR205),2)","v":0},{"$f":"ROUND(U205*P205-(K205-IF(EE=1,0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)*CS205),2)","v":0},{"$f":"ROUND(V205*Q205-(L205-IF(EE=1,0,Kosten_Fond!$D205+Kosten_Fond!$F205+Kosten_Fond!$H205)*CT205),2)","v":0},{"$f":"ROUND(W205-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z205,IF(AbschlVar=\"DK_fix\",W205*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB205,Kosten_Fond!$AA205))))*IF(Förderung=\"mit\",CN205,CP205)+AH205,2)","v":0},{"$f":"ROUND(X205-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z205,IF(AbschlVar=\"DK_fix\",X205*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB205,Kosten_Fond!$AA205))))*IF(Förderung=\"mit\",CO205,CQ205)+AH205,2)","v":0},{"$f":"ROUND(Y205-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z205,IF(AbschlVar=\"DK_fix\",Y205*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB205,Kosten_Fond!$AA205))))*CR205+AH205,2)","v":0},{"$f":"ROUND(Z205-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z205,IF(AbschlVar=\"DK_fix\",Z205*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB205,Kosten_Fond!$AA205))))*CS205+AH205,2)","v":0},{"$f":"ROUND(AA205-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z205,IF(AbschlVar=\"DK_fix\",AA205*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB205,Kosten_Fond!$AA205))))*CT205+AH205,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,8,{"$f":"IF(AND(Fond!$B205<=1,OR($A205<n,AND($A205=n,Fond!$B205<=1))),R204*M205,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A205<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A205+1)-$B$16)*$B$16,A205,A205+1),0)","v":15},9,{"$f":"Kosten_Fond!T206","v":0},{"$f":"Kosten_Fond!U206","v":0},{"$f":"Kosten_Fond!V206","v":0},{"$f":"Kosten_Fond!W206","v":0},{"$f":"Kosten_Fond!X206","v":0},0,0,0,0,0,{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),ROUND(M205*(1+INDEX(Performance_Vektoren!J$5:J$77,$A205+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),ROUND(N205*(1+INDEX(Performance_Vektoren!K$5:K$77,$A205+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),ROUND(O205*(1+INDEX(Performance_Vektoren!L$5:L$77,$A205+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),ROUND(P205*(1+INDEX(Performance_Vektoren!M$5:M$77,$A205+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),ROUND(Q205*(1+INDEX(Performance_Vektoren!N$5:N$77,$A205+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),R205+(H206-(IF(AND(EE=1,m>$A206),0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)+$BS206)*CP206)/M206,0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),S205+(I206-(IF(AND(EE=1,m>$A206),0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)+$BS206)*CQ206)/N206,0)","v":0},{"$f":"ROUND(IF(OR($A206<n,AND($A206=n,$B206<=1)),T205+(J206-(IF(AND(EE=1,m>$A206),0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)+$BS206)*CR206)/O206,0),10)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),U205+(K206-(IF(AND(EE=1,m>$A206),0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)+$BS206)*CS206)/P206,0)","v":0},{"$f":"IF(OR($A206<n,AND($A206=n,$B206<=1)),V205+(L206-(IF(AND(EE=1,m>$A206),0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)+$BS206)*CT206)/Q206,0)","v":0},{"$f":"ROUND(R206*M206-(H206-IF(EE=1,0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)*CP206),2)","v":0},{"$f":"ROUND(S206*N206-(I206-IF(EE=1,0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)*CQ206),2)","v":0},{"$f":"ROUND(T206*O206-(J206-IF(EE=1,0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)*CR206),2)","v":0},{"$f":"ROUND(U206*P206-(K206-IF(EE=1,0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)*CS206),2)","v":0},{"$f":"ROUND(V206*Q206-(L206-IF(EE=1,0,Kosten_Fond!$D206+Kosten_Fond!$F206+Kosten_Fond!$H206)*CT206),2)","v":0},{"$f":"ROUND(W206-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z206,IF(AbschlVar=\"DK_fix\",W206*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB206,Kosten_Fond!$AA206))))*IF(Förderung=\"mit\",CN206,CP206)+AH206,2)","v":0},{"$f":"ROUND(X206-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z206,IF(AbschlVar=\"DK_fix\",X206*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB206,Kosten_Fond!$AA206))))*IF(Förderung=\"mit\",CO206,CQ206)+AH206,2)","v":0},{"$f":"ROUND(Y206-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z206,IF(AbschlVar=\"DK_fix\",Y206*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB206,Kosten_Fond!$AA206))))*CR206+AH206,2)","v":0},{"$f":"ROUND(Z206-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z206,IF(AbschlVar=\"DK_fix\",Z206*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB206,Kosten_Fond!$AA206))))*CS206+AH206,2)","v":0},{"$f":"ROUND(AA206-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z206,IF(AbschlVar=\"DK_fix\",AA206*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB206,Kosten_Fond!$AA206))))*CT206+AH206,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,9,{"$f":"IF(AND(Fond!$B206<=1,OR($A206<n,AND($A206=n,Fond!$B206<=1))),R205*M206,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A206<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A206+1)-$B$16)*$B$16,A206,A206+1),0)","v":15},10,{"$f":"Kosten_Fond!T207","v":0},{"$f":"Kosten_Fond!U207","v":0},{"$f":"Kosten_Fond!V207","v":0},{"$f":"Kosten_Fond!W207","v":0},{"$f":"Kosten_Fond!X207","v":0},0,0,0,0,0,{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),ROUND(M206*(1+INDEX(Performance_Vektoren!J$5:J$77,$A206+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),ROUND(N206*(1+INDEX(Performance_Vektoren!K$5:K$77,$A206+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),ROUND(O206*(1+INDEX(Performance_Vektoren!L$5:L$77,$A206+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),ROUND(P206*(1+INDEX(Performance_Vektoren!M$5:M$77,$A206+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),ROUND(Q206*(1+INDEX(Performance_Vektoren!N$5:N$77,$A206+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),R206+(H207-(IF(AND(EE=1,m>$A207),0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)+$BS207)*CP207)/M207,0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),S206+(I207-(IF(AND(EE=1,m>$A207),0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)+$BS207)*CQ207)/N207,0)","v":0},{"$f":"ROUND(IF(OR($A207<n,AND($A207=n,$B207<=1)),T206+(J207-(IF(AND(EE=1,m>$A207),0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)+$BS207)*CR207)/O207,0),10)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),U206+(K207-(IF(AND(EE=1,m>$A207),0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)+$BS207)*CS207)/P207,0)","v":0},{"$f":"IF(OR($A207<n,AND($A207=n,$B207<=1)),V206+(L207-(IF(AND(EE=1,m>$A207),0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)+$BS207)*CT207)/Q207,0)","v":0},{"$f":"ROUND(R207*M207-(H207-IF(EE=1,0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)*CP207),2)","v":0},{"$f":"ROUND(S207*N207-(I207-IF(EE=1,0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)*CQ207),2)","v":0},{"$f":"ROUND(T207*O207-(J207-IF(EE=1,0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)*CR207),2)","v":0},{"$f":"ROUND(U207*P207-(K207-IF(EE=1,0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)*CS207),2)","v":0},{"$f":"ROUND(V207*Q207-(L207-IF(EE=1,0,Kosten_Fond!$D207+Kosten_Fond!$F207+Kosten_Fond!$H207)*CT207),2)","v":0},{"$f":"ROUND(W207-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z207,IF(AbschlVar=\"DK_fix\",W207*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB207,Kosten_Fond!$AA207))))*IF(Förderung=\"mit\",CN207,CP207)+AH207,2)","v":0},{"$f":"ROUND(X207-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z207,IF(AbschlVar=\"DK_fix\",X207*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB207,Kosten_Fond!$AA207))))*IF(Förderung=\"mit\",CO207,CQ207)+AH207,2)","v":0},{"$f":"ROUND(Y207-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z207,IF(AbschlVar=\"DK_fix\",Y207*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB207,Kosten_Fond!$AA207))))*CR207+AH207,2)","v":0},{"$f":"ROUND(Z207-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z207,IF(AbschlVar=\"DK_fix\",Z207*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB207,Kosten_Fond!$AA207))))*CS207+AH207,2)","v":0},{"$f":"ROUND(AA207-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z207,IF(AbschlVar=\"DK_fix\",AA207*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB207,Kosten_Fond!$AA207))))*CT207+AH207,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,10,{"$f":"IF(AND(Fond!$B207<=1,OR($A207<n,AND($A207=n,Fond!$B207<=1))),R206*M207,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A207<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A207+1)-$B$16)*$B$16,A207,A207+1),0)","v":15},11,{"$f":"Kosten_Fond!T208","v":0},{"$f":"Kosten_Fond!U208","v":0},{"$f":"Kosten_Fond!V208","v":0},{"$f":"Kosten_Fond!W208","v":0},{"$f":"Kosten_Fond!X208","v":0},0,0,0,0,0,{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),ROUND(M207*(1+INDEX(Performance_Vektoren!J$5:J$77,$A207+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),ROUND(N207*(1+INDEX(Performance_Vektoren!K$5:K$77,$A207+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),ROUND(O207*(1+INDEX(Performance_Vektoren!L$5:L$77,$A207+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),ROUND(P207*(1+INDEX(Performance_Vektoren!M$5:M$77,$A207+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),ROUND(Q207*(1+INDEX(Performance_Vektoren!N$5:N$77,$A207+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),R207+(H208-(IF(AND(EE=1,m>$A208),0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)+$BS208)*CP208)/M208,0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),S207+(I208-(IF(AND(EE=1,m>$A208),0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)+$BS208)*CQ208)/N208,0)","v":0},{"$f":"ROUND(IF(OR($A208<n,AND($A208=n,$B208<=1)),T207+(J208-(IF(AND(EE=1,m>$A208),0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)+$BS208)*CR208)/O208,0),10)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),U207+(K208-(IF(AND(EE=1,m>$A208),0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)+$BS208)*CS208)/P208,0)","v":0},{"$f":"IF(OR($A208<n,AND($A208=n,$B208<=1)),V207+(L208-(IF(AND(EE=1,m>$A208),0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)+$BS208)*CT208)/Q208,0)","v":0},{"$f":"ROUND(R208*M208-(H208-IF(EE=1,0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)*CP208),2)","v":0},{"$f":"ROUND(S208*N208-(I208-IF(EE=1,0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)*CQ208),2)","v":0},{"$f":"ROUND(T208*O208-(J208-IF(EE=1,0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)*CR208),2)","v":0},{"$f":"ROUND(U208*P208-(K208-IF(EE=1,0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)*CS208),2)","v":0},{"$f":"ROUND(V208*Q208-(L208-IF(EE=1,0,Kosten_Fond!$D208+Kosten_Fond!$F208+Kosten_Fond!$H208)*CT208),2)","v":0},{"$f":"ROUND(W208-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z208,IF(AbschlVar=\"DK_fix\",W208*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB208,Kosten_Fond!$AA208))))*IF(Förderung=\"mit\",CN208,CP208)+AH208,2)","v":0},{"$f":"ROUND(X208-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z208,IF(AbschlVar=\"DK_fix\",X208*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB208,Kosten_Fond!$AA208))))*IF(Förderung=\"mit\",CO208,CQ208)+AH208,2)","v":0},{"$f":"ROUND(Y208-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z208,IF(AbschlVar=\"DK_fix\",Y208*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB208,Kosten_Fond!$AA208))))*CR208+AH208,2)","v":0},{"$f":"ROUND(Z208-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z208,IF(AbschlVar=\"DK_fix\",Z208*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB208,Kosten_Fond!$AA208))))*CS208+AH208,2)","v":0},{"$f":"ROUND(AA208-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z208,IF(AbschlVar=\"DK_fix\",AA208*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB208,Kosten_Fond!$AA208))))*CT208+AH208,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,11,{"$f":"IF(AND(Fond!$B208<=1,OR($A208<n,AND($A208=n,Fond!$B208<=1))),R207*M208,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A208<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A208+1)-$B$16)*$B$16,A208,A208+1),0)","v":15},12,{"$f":"Kosten_Fond!T209","v":0},{"$f":"Kosten_Fond!U209","v":0},{"$f":"Kosten_Fond!V209","v":0},{"$f":"Kosten_Fond!W209","v":0},{"$f":"Kosten_Fond!X209","v":0},0,0,0,0,0,{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),ROUND(M208*(1+INDEX(Performance_Vektoren!J$5:J$77,$A208+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),ROUND(N208*(1+INDEX(Performance_Vektoren!K$5:K$77,$A208+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),ROUND(O208*(1+INDEX(Performance_Vektoren!L$5:L$77,$A208+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),ROUND(P208*(1+INDEX(Performance_Vektoren!M$5:M$77,$A208+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),ROUND(Q208*(1+INDEX(Performance_Vektoren!N$5:N$77,$A208+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),R208+(H209-(IF(AND(EE=1,m>$A209),0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)+$BS209)*CP209)/M209,0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),S208+(I209-(IF(AND(EE=1,m>$A209),0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)+$BS209)*CQ209)/N209,0)","v":0},{"$f":"ROUND(IF(OR($A209<n,AND($A209=n,$B209<=1)),T208+(J209-(IF(AND(EE=1,m>$A209),0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)+$BS209)*CR209)/O209,0),10)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),U208+(K209-(IF(AND(EE=1,m>$A209),0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)+$BS209)*CS209)/P209,0)","v":0},{"$f":"IF(OR($A209<n,AND($A209=n,$B209<=1)),V208+(L209-(IF(AND(EE=1,m>$A209),0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)+$BS209)*CT209)/Q209,0)","v":0},{"$f":"ROUND(R209*M209-(H209-IF(EE=1,0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)*CP209),2)","v":0},{"$f":"ROUND(S209*N209-(I209-IF(EE=1,0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)*CQ209),2)","v":0},{"$f":"ROUND(T209*O209-(J209-IF(EE=1,0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)*CR209),2)","v":0},{"$f":"ROUND(U209*P209-(K209-IF(EE=1,0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)*CS209),2)","v":0},{"$f":"ROUND(V209*Q209-(L209-IF(EE=1,0,Kosten_Fond!$D209+Kosten_Fond!$F209+Kosten_Fond!$H209)*CT209),2)","v":0},{"$f":"ROUND(W209-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z209,IF(AbschlVar=\"DK_fix\",W209*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB209,Kosten_Fond!$AA209))))*IF(Förderung=\"mit\",CN209,CP209)+AH209,2)","v":0},{"$f":"ROUND(X209-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z209,IF(AbschlVar=\"DK_fix\",X209*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB209,Kosten_Fond!$AA209))))*IF(Förderung=\"mit\",CO209,CQ209)+AH209,2)","v":0},{"$f":"ROUND(Y209-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z209,IF(AbschlVar=\"DK_fix\",Y209*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB209,Kosten_Fond!$AA209))))*CR209+AH209,2)","v":0},{"$f":"ROUND(Z209-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z209,IF(AbschlVar=\"DK_fix\",Z209*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB209,Kosten_Fond!$AA209))))*CS209+AH209,2)","v":0},{"$f":"ROUND(AA209-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z209,IF(AbschlVar=\"DK_fix\",AA209*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB209,Kosten_Fond!$AA209))))*CT209+AH209,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,12,{"$f":"IF(AND(Fond!$B209<=1,OR($A209<n,AND($A209=n,Fond!$B209<=1))),R208*M209,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.7,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A209<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A209+1)-$B$16)*$B$16,A209,A209+1),0)","v":16},1,{"$f":"Kosten_Fond!T210","v":0},{"$f":"Kosten_Fond!U210","v":0},{"$f":"Kosten_Fond!V210","v":0},{"$f":"Kosten_Fond!W210","v":0},{"$f":"Kosten_Fond!X210","v":0},0,0,0,0,0,{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),ROUND(M209*(1+INDEX(Performance_Vektoren!J$5:J$77,$A209+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),ROUND(N209*(1+INDEX(Performance_Vektoren!K$5:K$77,$A209+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),ROUND(O209*(1+INDEX(Performance_Vektoren!L$5:L$77,$A209+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),ROUND(P209*(1+INDEX(Performance_Vektoren!M$5:M$77,$A209+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),ROUND(Q209*(1+INDEX(Performance_Vektoren!N$5:N$77,$A209+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),R209+(H210-(IF(AND(EE=1,m>$A210),0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)+$BS210)*CP210)/M210,0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),S209+(I210-(IF(AND(EE=1,m>$A210),0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)+$BS210)*CQ210)/N210,0)","v":0},{"$f":"ROUND(IF(OR($A210<n,AND($A210=n,$B210<=1)),T209+(J210-(IF(AND(EE=1,m>$A210),0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)+$BS210)*CR210)/O210,0),10)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),U209+(K210-(IF(AND(EE=1,m>$A210),0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)+$BS210)*CS210)/P210,0)","v":0},{"$f":"IF(OR($A210<n,AND($A210=n,$B210<=1)),V209+(L210-(IF(AND(EE=1,m>$A210),0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)+$BS210)*CT210)/Q210,0)","v":0},{"$f":"ROUND(R210*M210-(H210-IF(EE=1,0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)*CP210),2)","v":0},{"$f":"ROUND(S210*N210-(I210-IF(EE=1,0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)*CQ210),2)","v":0},{"$f":"ROUND(T210*O210-(J210-IF(EE=1,0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)*CR210),2)","v":0},{"$f":"ROUND(U210*P210-(K210-IF(EE=1,0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)*CS210),2)","v":0},{"$f":"ROUND(V210*Q210-(L210-IF(EE=1,0,Kosten_Fond!$D210+Kosten_Fond!$F210+Kosten_Fond!$H210)*CT210),2)","v":0},{"$f":"ROUND(W210-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z210,IF(AbschlVar=\"DK_fix\",W210*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB210,Kosten_Fond!$AA210))))*IF(Förderung=\"mit\",CN210,CP210)+AH210,2)","v":0},{"$f":"ROUND(X210-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z210,IF(AbschlVar=\"DK_fix\",X210*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB210,Kosten_Fond!$AA210))))*IF(Förderung=\"mit\",CO210,CQ210)+AH210,2)","v":0},{"$f":"ROUND(Y210-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z210,IF(AbschlVar=\"DK_fix\",Y210*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB210,Kosten_Fond!$AA210))))*CR210+AH210,2)","v":0},{"$f":"ROUND(Z210-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z210,IF(AbschlVar=\"DK_fix\",Z210*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB210,Kosten_Fond!$AA210))))*CS210+AH210,2)","v":0},{"$f":"ROUND(AA210-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z210,IF(AbschlVar=\"DK_fix\",AA210*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB210,Kosten_Fond!$AA210))))*CT210+AH210,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1,{"$f":"IF(AND(Fond!$B210<=1,OR($A210<n,AND($A210=n,Fond!$B210<=1))),R209*M210,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A210>n,0,IF(x+$A210<=45,30%,IF(x+$A210<=55,25%,15%)))","v":0},{"$f":"IF($A210>n,0,1-CN210)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A210<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A210+1)-$B$16)*$B$16,A210,A210+1),0)","v":16},{"$f":"IF(A211=A210,B210+1,1)","v":2},{"$f":"Kosten_Fond!T211","v":0},{"$f":"Kosten_Fond!U211","v":0},{"$f":"Kosten_Fond!V211","v":0},{"$f":"Kosten_Fond!W211","v":0},{"$f":"Kosten_Fond!X211","v":0},{"$f":"ROUND(C211/(1+$B$12),2)","v":0},{"$f":"ROUND(D211/(1+$B$13),2)","v":0},{"$f":"ROUND(E211/(1+$B$14),2)","v":0},{"$f":"ROUND(F211/(1+$D$12),2)","v":0},{"$f":"ROUND(G211/(1+$D$13),2)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),ROUND(M210*(1+INDEX(Performance_Vektoren!J$5:J$77,$A210+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),ROUND(N210*(1+INDEX(Performance_Vektoren!K$5:K$77,$A210+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),ROUND(O210*(1+INDEX(Performance_Vektoren!L$5:L$77,$A210+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),ROUND(P210*(1+INDEX(Performance_Vektoren!M$5:M$77,$A210+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),ROUND(Q210*(1+INDEX(Performance_Vektoren!N$5:N$77,$A210+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),R210+(H211-(IF(AND(EE=1,m>$A211),0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)+$BS211)*CP211)/M211,0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),S210+(I211-(IF(AND(EE=1,m>$A211),0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)+$BS211)*CQ211)/N211,0)","v":0},{"$f":"ROUND(IF(OR($A211<n,AND($A211=n,$B211<=1)),T210+(J211-(IF(AND(EE=1,m>$A211),0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)+$BS211)*CR211)/O211,0),10)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),U210+(K211-(IF(AND(EE=1,m>$A211),0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)+$BS211)*CS211)/P211,0)","v":0},{"$f":"IF(OR($A211<n,AND($A211=n,$B211<=1)),V210+(L211-(IF(AND(EE=1,m>$A211),0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)+$BS211)*CT211)/Q211,0)","v":0},{"$f":"ROUND(R211*M211-(H211-IF(EE=1,0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)*CP211),2)","v":0},{"$f":"ROUND(S211*N211-(I211-IF(EE=1,0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)*CQ211),2)","v":0},{"$f":"ROUND(T211*O211-(J211-IF(EE=1,0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)*CR211),2)","v":0},{"$f":"ROUND(U211*P211-(K211-IF(EE=1,0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)*CS211),2)","v":0},{"$f":"ROUND(V211*Q211-(L211-IF(EE=1,0,Kosten_Fond!$D211+Kosten_Fond!$F211+Kosten_Fond!$H211)*CT211),2)","v":0},{"$f":"ROUND(W211-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z211,IF(AbschlVar=\"DK_fix\",W211*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB211,Kosten_Fond!$AA211))))*IF(Förderung=\"mit\",CN211,CP211)+AH211,2)","v":0},{"$f":"ROUND(X211-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z211,IF(AbschlVar=\"DK_fix\",X211*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB211,Kosten_Fond!$AA211))))*IF(Förderung=\"mit\",CO211,CQ211)+AH211,2)","v":0},{"$f":"ROUND(Y211-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z211,IF(AbschlVar=\"DK_fix\",Y211*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB211,Kosten_Fond!$AA211))))*CR211+AH211,2)","v":0},{"$f":"ROUND(Z211-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z211,IF(AbschlVar=\"DK_fix\",Z211*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB211,Kosten_Fond!$AA211))))*CS211+AH211,2)","v":0},{"$f":"ROUND(AA211-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z211,IF(AbschlVar=\"DK_fix\",AA211*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB211,Kosten_Fond!$AA211))))*CT211+AH211,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2,{"$f":"IF(AND(Fond!$B211<=1,OR($A211<n,AND($A211=n,Fond!$B211<=1))),R210*M211,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU211/(CU211+CV211)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A211<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A211+1)-$B$16)*$B$16,A211,A211+1),0)","v":16},3,{"$f":"Kosten_Fond!T212","v":0},{"$f":"Kosten_Fond!U212","v":0},{"$f":"Kosten_Fond!V212","v":0},{"$f":"Kosten_Fond!W212","v":0},{"$f":"Kosten_Fond!X212","v":0},0,0,0,0,0,{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),ROUND(M211*(1+INDEX(Performance_Vektoren!J$5:J$77,$A211+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),ROUND(N211*(1+INDEX(Performance_Vektoren!K$5:K$77,$A211+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),ROUND(O211*(1+INDEX(Performance_Vektoren!L$5:L$77,$A211+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),ROUND(P211*(1+INDEX(Performance_Vektoren!M$5:M$77,$A211+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),ROUND(Q211*(1+INDEX(Performance_Vektoren!N$5:N$77,$A211+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),R211+(H212-(IF(AND(EE=1,m>$A212),0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)+$BS212)*CP212)/M212,0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),S211+(I212-(IF(AND(EE=1,m>$A212),0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)+$BS212)*CQ212)/N212,0)","v":0},{"$f":"ROUND(IF(OR($A212<n,AND($A212=n,$B212<=1)),T211+(J212-(IF(AND(EE=1,m>$A212),0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)+$BS212)*CR212)/O212,0),10)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),U211+(K212-(IF(AND(EE=1,m>$A212),0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)+$BS212)*CS212)/P212,0)","v":0},{"$f":"IF(OR($A212<n,AND($A212=n,$B212<=1)),V211+(L212-(IF(AND(EE=1,m>$A212),0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)+$BS212)*CT212)/Q212,0)","v":0},{"$f":"ROUND(R212*M212-(H212-IF(EE=1,0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)*CP212),2)","v":0},{"$f":"ROUND(S212*N212-(I212-IF(EE=1,0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)*CQ212),2)","v":0},{"$f":"ROUND(T212*O212-(J212-IF(EE=1,0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)*CR212),2)","v":0},{"$f":"ROUND(U212*P212-(K212-IF(EE=1,0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)*CS212),2)","v":0},{"$f":"ROUND(V212*Q212-(L212-IF(EE=1,0,Kosten_Fond!$D212+Kosten_Fond!$F212+Kosten_Fond!$H212)*CT212),2)","v":0},{"$f":"ROUND(W212-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z212,IF(AbschlVar=\"DK_fix\",W212*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB212,Kosten_Fond!$AA212))))*IF(Förderung=\"mit\",CN212,CP212)+AH212,2)","v":0},{"$f":"ROUND(X212-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z212,IF(AbschlVar=\"DK_fix\",X212*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB212,Kosten_Fond!$AA212))))*IF(Förderung=\"mit\",CO212,CQ212)+AH212,2)","v":0},{"$f":"ROUND(Y212-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z212,IF(AbschlVar=\"DK_fix\",Y212*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB212,Kosten_Fond!$AA212))))*CR212+AH212,2)","v":0},{"$f":"ROUND(Z212-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z212,IF(AbschlVar=\"DK_fix\",Z212*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB212,Kosten_Fond!$AA212))))*CS212+AH212,2)","v":0},{"$f":"ROUND(AA212-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z212,IF(AbschlVar=\"DK_fix\",AA212*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB212,Kosten_Fond!$AA212))))*CT212+AH212,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3,{"$f":"IF(AND(Fond!$B212<=1,OR($A212<n,AND($A212=n,Fond!$B212<=1))),R211*M212,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M212*R211","v":0},{"$f":"N212*S211","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A212<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A212+1)-$B$16)*$B$16,A212,A212+1),0)","v":16},4,{"$f":"Kosten_Fond!T213","v":0},{"$f":"Kosten_Fond!U213","v":0},{"$f":"Kosten_Fond!V213","v":0},{"$f":"Kosten_Fond!W213","v":0},{"$f":"Kosten_Fond!X213","v":0},0,0,0,0,0,{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),ROUND(M212*(1+INDEX(Performance_Vektoren!J$5:J$77,$A212+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),ROUND(N212*(1+INDEX(Performance_Vektoren!K$5:K$77,$A212+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),ROUND(O212*(1+INDEX(Performance_Vektoren!L$5:L$77,$A212+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),ROUND(P212*(1+INDEX(Performance_Vektoren!M$5:M$77,$A212+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),ROUND(Q212*(1+INDEX(Performance_Vektoren!N$5:N$77,$A212+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),R212+(H213-(IF(AND(EE=1,m>$A213),0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)+$BS213)*CP213)/M213,0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),S212+(I213-(IF(AND(EE=1,m>$A213),0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)+$BS213)*CQ213)/N213,0)","v":0},{"$f":"ROUND(IF(OR($A213<n,AND($A213=n,$B213<=1)),T212+(J213-(IF(AND(EE=1,m>$A213),0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)+$BS213)*CR213)/O213,0),10)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),U212+(K213-(IF(AND(EE=1,m>$A213),0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)+$BS213)*CS213)/P213,0)","v":0},{"$f":"IF(OR($A213<n,AND($A213=n,$B213<=1)),V212+(L213-(IF(AND(EE=1,m>$A213),0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)+$BS213)*CT213)/Q213,0)","v":0},{"$f":"ROUND(R213*M213-(H213-IF(EE=1,0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)*CP213),2)","v":0},{"$f":"ROUND(S213*N213-(I213-IF(EE=1,0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)*CQ213),2)","v":0},{"$f":"ROUND(T213*O213-(J213-IF(EE=1,0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)*CR213),2)","v":0},{"$f":"ROUND(U213*P213-(K213-IF(EE=1,0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)*CS213),2)","v":0},{"$f":"ROUND(V213*Q213-(L213-IF(EE=1,0,Kosten_Fond!$D213+Kosten_Fond!$F213+Kosten_Fond!$H213)*CT213),2)","v":0},{"$f":"ROUND(W213-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z213,IF(AbschlVar=\"DK_fix\",W213*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB213,Kosten_Fond!$AA213))))*IF(Förderung=\"mit\",CN213,CP213)+AH213,2)","v":0},{"$f":"ROUND(X213-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z213,IF(AbschlVar=\"DK_fix\",X213*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB213,Kosten_Fond!$AA213))))*IF(Förderung=\"mit\",CO213,CQ213)+AH213,2)","v":0},{"$f":"ROUND(Y213-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z213,IF(AbschlVar=\"DK_fix\",Y213*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB213,Kosten_Fond!$AA213))))*CR213+AH213,2)","v":0},{"$f":"ROUND(Z213-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z213,IF(AbschlVar=\"DK_fix\",Z213*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB213,Kosten_Fond!$AA213))))*CS213+AH213,2)","v":0},{"$f":"ROUND(AA213-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z213,IF(AbschlVar=\"DK_fix\",AA213*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB213,Kosten_Fond!$AA213))))*CT213+AH213,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,4,{"$f":"IF(AND(Fond!$B213<=1,OR($A213<n,AND($A213=n,Fond!$B213<=1))),R212*M213,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A213<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A213+1)-$B$16)*$B$16,A213,A213+1),0)","v":16},5,{"$f":"Kosten_Fond!T214","v":0},{"$f":"Kosten_Fond!U214","v":0},{"$f":"Kosten_Fond!V214","v":0},{"$f":"Kosten_Fond!W214","v":0},{"$f":"Kosten_Fond!X214","v":0},0,0,0,0,0,{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),ROUND(M213*(1+INDEX(Performance_Vektoren!J$5:J$77,$A213+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),ROUND(N213*(1+INDEX(Performance_Vektoren!K$5:K$77,$A213+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),ROUND(O213*(1+INDEX(Performance_Vektoren!L$5:L$77,$A213+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),ROUND(P213*(1+INDEX(Performance_Vektoren!M$5:M$77,$A213+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),ROUND(Q213*(1+INDEX(Performance_Vektoren!N$5:N$77,$A213+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),R213+(H214-(IF(AND(EE=1,m>$A214),0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)+$BS214)*CP214)/M214,0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),S213+(I214-(IF(AND(EE=1,m>$A214),0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)+$BS214)*CQ214)/N214,0)","v":0},{"$f":"ROUND(IF(OR($A214<n,AND($A214=n,$B214<=1)),T213+(J214-(IF(AND(EE=1,m>$A214),0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)+$BS214)*CR214)/O214,0),10)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),U213+(K214-(IF(AND(EE=1,m>$A214),0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)+$BS214)*CS214)/P214,0)","v":0},{"$f":"IF(OR($A214<n,AND($A214=n,$B214<=1)),V213+(L214-(IF(AND(EE=1,m>$A214),0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)+$BS214)*CT214)/Q214,0)","v":0},{"$f":"ROUND(R214*M214-(H214-IF(EE=1,0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)*CP214),2)","v":0},{"$f":"ROUND(S214*N214-(I214-IF(EE=1,0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)*CQ214),2)","v":0},{"$f":"ROUND(T214*O214-(J214-IF(EE=1,0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)*CR214),2)","v":0},{"$f":"ROUND(U214*P214-(K214-IF(EE=1,0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)*CS214),2)","v":0},{"$f":"ROUND(V214*Q214-(L214-IF(EE=1,0,Kosten_Fond!$D214+Kosten_Fond!$F214+Kosten_Fond!$H214)*CT214),2)","v":0},{"$f":"ROUND(W214-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z214,IF(AbschlVar=\"DK_fix\",W214*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB214,Kosten_Fond!$AA214))))*IF(Förderung=\"mit\",CN214,CP214)+AH214,2)","v":0},{"$f":"ROUND(X214-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z214,IF(AbschlVar=\"DK_fix\",X214*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB214,Kosten_Fond!$AA214))))*IF(Förderung=\"mit\",CO214,CQ214)+AH214,2)","v":0},{"$f":"ROUND(Y214-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z214,IF(AbschlVar=\"DK_fix\",Y214*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB214,Kosten_Fond!$AA214))))*CR214+AH214,2)","v":0},{"$f":"ROUND(Z214-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z214,IF(AbschlVar=\"DK_fix\",Z214*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB214,Kosten_Fond!$AA214))))*CS214+AH214,2)","v":0},{"$f":"ROUND(AA214-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z214,IF(AbschlVar=\"DK_fix\",AA214*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB214,Kosten_Fond!$AA214))))*CT214+AH214,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,5,{"$f":"IF(AND(Fond!$B214<=1,OR($A214<n,AND($A214=n,Fond!$B214<=1))),R213*M214,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A214<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A214+1)-$B$16)*$B$16,A214,A214+1),0)","v":16},6,{"$f":"Kosten_Fond!T215","v":0},{"$f":"Kosten_Fond!U215","v":0},{"$f":"Kosten_Fond!V215","v":0},{"$f":"Kosten_Fond!W215","v":0},{"$f":"Kosten_Fond!X215","v":0},0,0,0,0,0,{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),ROUND(M214*(1+INDEX(Performance_Vektoren!J$5:J$77,$A214+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),ROUND(N214*(1+INDEX(Performance_Vektoren!K$5:K$77,$A214+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),ROUND(O214*(1+INDEX(Performance_Vektoren!L$5:L$77,$A214+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),ROUND(P214*(1+INDEX(Performance_Vektoren!M$5:M$77,$A214+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),ROUND(Q214*(1+INDEX(Performance_Vektoren!N$5:N$77,$A214+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),R214+(H215-(IF(AND(EE=1,m>$A215),0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)+$BS215)*CP215)/M215,0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),S214+(I215-(IF(AND(EE=1,m>$A215),0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)+$BS215)*CQ215)/N215,0)","v":0},{"$f":"ROUND(IF(OR($A215<n,AND($A215=n,$B215<=1)),T214+(J215-(IF(AND(EE=1,m>$A215),0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)+$BS215)*CR215)/O215,0),10)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),U214+(K215-(IF(AND(EE=1,m>$A215),0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)+$BS215)*CS215)/P215,0)","v":0},{"$f":"IF(OR($A215<n,AND($A215=n,$B215<=1)),V214+(L215-(IF(AND(EE=1,m>$A215),0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)+$BS215)*CT215)/Q215,0)","v":0},{"$f":"ROUND(R215*M215-(H215-IF(EE=1,0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)*CP215),2)","v":0},{"$f":"ROUND(S215*N215-(I215-IF(EE=1,0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)*CQ215),2)","v":0},{"$f":"ROUND(T215*O215-(J215-IF(EE=1,0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)*CR215),2)","v":0},{"$f":"ROUND(U215*P215-(K215-IF(EE=1,0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)*CS215),2)","v":0},{"$f":"ROUND(V215*Q215-(L215-IF(EE=1,0,Kosten_Fond!$D215+Kosten_Fond!$F215+Kosten_Fond!$H215)*CT215),2)","v":0},{"$f":"ROUND(W215-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z215,IF(AbschlVar=\"DK_fix\",W215*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB215,Kosten_Fond!$AA215))))*IF(Förderung=\"mit\",CN215,CP215)+AH215,2)","v":0},{"$f":"ROUND(X215-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z215,IF(AbschlVar=\"DK_fix\",X215*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB215,Kosten_Fond!$AA215))))*IF(Förderung=\"mit\",CO215,CQ215)+AH215,2)","v":0},{"$f":"ROUND(Y215-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z215,IF(AbschlVar=\"DK_fix\",Y215*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB215,Kosten_Fond!$AA215))))*CR215+AH215,2)","v":0},{"$f":"ROUND(Z215-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z215,IF(AbschlVar=\"DK_fix\",Z215*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB215,Kosten_Fond!$AA215))))*CS215+AH215,2)","v":0},{"$f":"ROUND(AA215-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z215,IF(AbschlVar=\"DK_fix\",AA215*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB215,Kosten_Fond!$AA215))))*CT215+AH215,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,6,{"$f":"IF(AND(Fond!$B215<=1,OR($A215<n,AND($A215=n,Fond!$B215<=1))),R214*M215,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A215<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A215+1)-$B$16)*$B$16,A215,A215+1),0)","v":16},7,{"$f":"Kosten_Fond!T216","v":0},{"$f":"Kosten_Fond!U216","v":0},{"$f":"Kosten_Fond!V216","v":0},{"$f":"Kosten_Fond!W216","v":0},{"$f":"Kosten_Fond!X216","v":0},0,0,0,0,0,{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),ROUND(M215*(1+INDEX(Performance_Vektoren!J$5:J$77,$A215+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),ROUND(N215*(1+INDEX(Performance_Vektoren!K$5:K$77,$A215+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),ROUND(O215*(1+INDEX(Performance_Vektoren!L$5:L$77,$A215+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),ROUND(P215*(1+INDEX(Performance_Vektoren!M$5:M$77,$A215+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),ROUND(Q215*(1+INDEX(Performance_Vektoren!N$5:N$77,$A215+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),R215+(H216-(IF(AND(EE=1,m>$A216),0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)+$BS216)*CP216)/M216,0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),S215+(I216-(IF(AND(EE=1,m>$A216),0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)+$BS216)*CQ216)/N216,0)","v":0},{"$f":"ROUND(IF(OR($A216<n,AND($A216=n,$B216<=1)),T215+(J216-(IF(AND(EE=1,m>$A216),0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)+$BS216)*CR216)/O216,0),10)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),U215+(K216-(IF(AND(EE=1,m>$A216),0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)+$BS216)*CS216)/P216,0)","v":0},{"$f":"IF(OR($A216<n,AND($A216=n,$B216<=1)),V215+(L216-(IF(AND(EE=1,m>$A216),0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)+$BS216)*CT216)/Q216,0)","v":0},{"$f":"ROUND(R216*M216-(H216-IF(EE=1,0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)*CP216),2)","v":0},{"$f":"ROUND(S216*N216-(I216-IF(EE=1,0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)*CQ216),2)","v":0},{"$f":"ROUND(T216*O216-(J216-IF(EE=1,0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)*CR216),2)","v":0},{"$f":"ROUND(U216*P216-(K216-IF(EE=1,0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)*CS216),2)","v":0},{"$f":"ROUND(V216*Q216-(L216-IF(EE=1,0,Kosten_Fond!$D216+Kosten_Fond!$F216+Kosten_Fond!$H216)*CT216),2)","v":0},{"$f":"ROUND(W216-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z216,IF(AbschlVar=\"DK_fix\",W216*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB216,Kosten_Fond!$AA216))))*IF(Förderung=\"mit\",CN216,CP216)+AH216,2)","v":0},{"$f":"ROUND(X216-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z216,IF(AbschlVar=\"DK_fix\",X216*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB216,Kosten_Fond!$AA216))))*IF(Förderung=\"mit\",CO216,CQ216)+AH216,2)","v":0},{"$f":"ROUND(Y216-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z216,IF(AbschlVar=\"DK_fix\",Y216*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB216,Kosten_Fond!$AA216))))*CR216+AH216,2)","v":0},{"$f":"ROUND(Z216-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z216,IF(AbschlVar=\"DK_fix\",Z216*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB216,Kosten_Fond!$AA216))))*CS216+AH216,2)","v":0},{"$f":"ROUND(AA216-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z216,IF(AbschlVar=\"DK_fix\",AA216*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB216,Kosten_Fond!$AA216))))*CT216+AH216,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,7,{"$f":"IF(AND(Fond!$B216<=1,OR($A216<n,AND($A216=n,Fond!$B216<=1))),R215*M216,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A216<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A216+1)-$B$16)*$B$16,A216,A216+1),0)","v":16},8,{"$f":"Kosten_Fond!T217","v":0},{"$f":"Kosten_Fond!U217","v":0},{"$f":"Kosten_Fond!V217","v":0},{"$f":"Kosten_Fond!W217","v":0},{"$f":"Kosten_Fond!X217","v":0},0,0,0,0,0,{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),ROUND(M216*(1+INDEX(Performance_Vektoren!J$5:J$77,$A216+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),ROUND(N216*(1+INDEX(Performance_Vektoren!K$5:K$77,$A216+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),ROUND(O216*(1+INDEX(Performance_Vektoren!L$5:L$77,$A216+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),ROUND(P216*(1+INDEX(Performance_Vektoren!M$5:M$77,$A216+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),ROUND(Q216*(1+INDEX(Performance_Vektoren!N$5:N$77,$A216+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),R216+(H217-(IF(AND(EE=1,m>$A217),0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)+$BS217)*CP217)/M217,0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),S216+(I217-(IF(AND(EE=1,m>$A217),0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)+$BS217)*CQ217)/N217,0)","v":0},{"$f":"ROUND(IF(OR($A217<n,AND($A217=n,$B217<=1)),T216+(J217-(IF(AND(EE=1,m>$A217),0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)+$BS217)*CR217)/O217,0),10)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),U216+(K217-(IF(AND(EE=1,m>$A217),0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)+$BS217)*CS217)/P217,0)","v":0},{"$f":"IF(OR($A217<n,AND($A217=n,$B217<=1)),V216+(L217-(IF(AND(EE=1,m>$A217),0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)+$BS217)*CT217)/Q217,0)","v":0},{"$f":"ROUND(R217*M217-(H217-IF(EE=1,0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)*CP217),2)","v":0},{"$f":"ROUND(S217*N217-(I217-IF(EE=1,0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)*CQ217),2)","v":0},{"$f":"ROUND(T217*O217-(J217-IF(EE=1,0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)*CR217),2)","v":0},{"$f":"ROUND(U217*P217-(K217-IF(EE=1,0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)*CS217),2)","v":0},{"$f":"ROUND(V217*Q217-(L217-IF(EE=1,0,Kosten_Fond!$D217+Kosten_Fond!$F217+Kosten_Fond!$H217)*CT217),2)","v":0},{"$f":"ROUND(W217-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z217,IF(AbschlVar=\"DK_fix\",W217*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB217,Kosten_Fond!$AA217))))*IF(Förderung=\"mit\",CN217,CP217)+AH217,2)","v":0},{"$f":"ROUND(X217-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z217,IF(AbschlVar=\"DK_fix\",X217*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB217,Kosten_Fond!$AA217))))*IF(Förderung=\"mit\",CO217,CQ217)+AH217,2)","v":0},{"$f":"ROUND(Y217-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z217,IF(AbschlVar=\"DK_fix\",Y217*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB217,Kosten_Fond!$AA217))))*CR217+AH217,2)","v":0},{"$f":"ROUND(Z217-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z217,IF(AbschlVar=\"DK_fix\",Z217*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB217,Kosten_Fond!$AA217))))*CS217+AH217,2)","v":0},{"$f":"ROUND(AA217-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z217,IF(AbschlVar=\"DK_fix\",AA217*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB217,Kosten_Fond!$AA217))))*CT217+AH217,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,8,{"$f":"IF(AND(Fond!$B217<=1,OR($A217<n,AND($A217=n,Fond!$B217<=1))),R216*M217,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A217<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A217+1)-$B$16)*$B$16,A217,A217+1),0)","v":16},9,{"$f":"Kosten_Fond!T218","v":0},{"$f":"Kosten_Fond!U218","v":0},{"$f":"Kosten_Fond!V218","v":0},{"$f":"Kosten_Fond!W218","v":0},{"$f":"Kosten_Fond!X218","v":0},0,0,0,0,0,{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),ROUND(M217*(1+INDEX(Performance_Vektoren!J$5:J$77,$A217+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),ROUND(N217*(1+INDEX(Performance_Vektoren!K$5:K$77,$A217+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),ROUND(O217*(1+INDEX(Performance_Vektoren!L$5:L$77,$A217+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),ROUND(P217*(1+INDEX(Performance_Vektoren!M$5:M$77,$A217+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),ROUND(Q217*(1+INDEX(Performance_Vektoren!N$5:N$77,$A217+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),R217+(H218-(IF(AND(EE=1,m>$A218),0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)+$BS218)*CP218)/M218,0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),S217+(I218-(IF(AND(EE=1,m>$A218),0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)+$BS218)*CQ218)/N218,0)","v":0},{"$f":"ROUND(IF(OR($A218<n,AND($A218=n,$B218<=1)),T217+(J218-(IF(AND(EE=1,m>$A218),0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)+$BS218)*CR218)/O218,0),10)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),U217+(K218-(IF(AND(EE=1,m>$A218),0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)+$BS218)*CS218)/P218,0)","v":0},{"$f":"IF(OR($A218<n,AND($A218=n,$B218<=1)),V217+(L218-(IF(AND(EE=1,m>$A218),0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)+$BS218)*CT218)/Q218,0)","v":0},{"$f":"ROUND(R218*M218-(H218-IF(EE=1,0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)*CP218),2)","v":0},{"$f":"ROUND(S218*N218-(I218-IF(EE=1,0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)*CQ218),2)","v":0},{"$f":"ROUND(T218*O218-(J218-IF(EE=1,0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)*CR218),2)","v":0},{"$f":"ROUND(U218*P218-(K218-IF(EE=1,0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)*CS218),2)","v":0},{"$f":"ROUND(V218*Q218-(L218-IF(EE=1,0,Kosten_Fond!$D218+Kosten_Fond!$F218+Kosten_Fond!$H218)*CT218),2)","v":0},{"$f":"ROUND(W218-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z218,IF(AbschlVar=\"DK_fix\",W218*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB218,Kosten_Fond!$AA218))))*IF(Förderung=\"mit\",CN218,CP218)+AH218,2)","v":0},{"$f":"ROUND(X218-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z218,IF(AbschlVar=\"DK_fix\",X218*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB218,Kosten_Fond!$AA218))))*IF(Förderung=\"mit\",CO218,CQ218)+AH218,2)","v":0},{"$f":"ROUND(Y218-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z218,IF(AbschlVar=\"DK_fix\",Y218*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB218,Kosten_Fond!$AA218))))*CR218+AH218,2)","v":0},{"$f":"ROUND(Z218-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z218,IF(AbschlVar=\"DK_fix\",Z218*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB218,Kosten_Fond!$AA218))))*CS218+AH218,2)","v":0},{"$f":"ROUND(AA218-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z218,IF(AbschlVar=\"DK_fix\",AA218*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB218,Kosten_Fond!$AA218))))*CT218+AH218,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,9,{"$f":"IF(AND(Fond!$B218<=1,OR($A218<n,AND($A218=n,Fond!$B218<=1))),R217*M218,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A218<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A218+1)-$B$16)*$B$16,A218,A218+1),0)","v":16},10,{"$f":"Kosten_Fond!T219","v":0},{"$f":"Kosten_Fond!U219","v":0},{"$f":"Kosten_Fond!V219","v":0},{"$f":"Kosten_Fond!W219","v":0},{"$f":"Kosten_Fond!X219","v":0},0,0,0,0,0,{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),ROUND(M218*(1+INDEX(Performance_Vektoren!J$5:J$77,$A218+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),ROUND(N218*(1+INDEX(Performance_Vektoren!K$5:K$77,$A218+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),ROUND(O218*(1+INDEX(Performance_Vektoren!L$5:L$77,$A218+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),ROUND(P218*(1+INDEX(Performance_Vektoren!M$5:M$77,$A218+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),ROUND(Q218*(1+INDEX(Performance_Vektoren!N$5:N$77,$A218+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),R218+(H219-(IF(AND(EE=1,m>$A219),0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)+$BS219)*CP219)/M219,0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),S218+(I219-(IF(AND(EE=1,m>$A219),0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)+$BS219)*CQ219)/N219,0)","v":0},{"$f":"ROUND(IF(OR($A219<n,AND($A219=n,$B219<=1)),T218+(J219-(IF(AND(EE=1,m>$A219),0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)+$BS219)*CR219)/O219,0),10)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),U218+(K219-(IF(AND(EE=1,m>$A219),0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)+$BS219)*CS219)/P219,0)","v":0},{"$f":"IF(OR($A219<n,AND($A219=n,$B219<=1)),V218+(L219-(IF(AND(EE=1,m>$A219),0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)+$BS219)*CT219)/Q219,0)","v":0},{"$f":"ROUND(R219*M219-(H219-IF(EE=1,0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)*CP219),2)","v":0},{"$f":"ROUND(S219*N219-(I219-IF(EE=1,0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)*CQ219),2)","v":0},{"$f":"ROUND(T219*O219-(J219-IF(EE=1,0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)*CR219),2)","v":0},{"$f":"ROUND(U219*P219-(K219-IF(EE=1,0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)*CS219),2)","v":0},{"$f":"ROUND(V219*Q219-(L219-IF(EE=1,0,Kosten_Fond!$D219+Kosten_Fond!$F219+Kosten_Fond!$H219)*CT219),2)","v":0},{"$f":"ROUND(W219-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z219,IF(AbschlVar=\"DK_fix\",W219*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB219,Kosten_Fond!$AA219))))*IF(Förderung=\"mit\",CN219,CP219)+AH219,2)","v":0},{"$f":"ROUND(X219-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z219,IF(AbschlVar=\"DK_fix\",X219*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB219,Kosten_Fond!$AA219))))*IF(Förderung=\"mit\",CO219,CQ219)+AH219,2)","v":0},{"$f":"ROUND(Y219-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z219,IF(AbschlVar=\"DK_fix\",Y219*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB219,Kosten_Fond!$AA219))))*CR219+AH219,2)","v":0},{"$f":"ROUND(Z219-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z219,IF(AbschlVar=\"DK_fix\",Z219*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB219,Kosten_Fond!$AA219))))*CS219+AH219,2)","v":0},{"$f":"ROUND(AA219-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z219,IF(AbschlVar=\"DK_fix\",AA219*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB219,Kosten_Fond!$AA219))))*CT219+AH219,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,10,{"$f":"IF(AND(Fond!$B219<=1,OR($A219<n,AND($A219=n,Fond!$B219<=1))),R218*M219,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A219<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A219+1)-$B$16)*$B$16,A219,A219+1),0)","v":16},11,{"$f":"Kosten_Fond!T220","v":0},{"$f":"Kosten_Fond!U220","v":0},{"$f":"Kosten_Fond!V220","v":0},{"$f":"Kosten_Fond!W220","v":0},{"$f":"Kosten_Fond!X220","v":0},0,0,0,0,0,{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),ROUND(M219*(1+INDEX(Performance_Vektoren!J$5:J$77,$A219+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),ROUND(N219*(1+INDEX(Performance_Vektoren!K$5:K$77,$A219+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),ROUND(O219*(1+INDEX(Performance_Vektoren!L$5:L$77,$A219+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),ROUND(P219*(1+INDEX(Performance_Vektoren!M$5:M$77,$A219+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),ROUND(Q219*(1+INDEX(Performance_Vektoren!N$5:N$77,$A219+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),R219+(H220-(IF(AND(EE=1,m>$A220),0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)+$BS220)*CP220)/M220,0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),S219+(I220-(IF(AND(EE=1,m>$A220),0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)+$BS220)*CQ220)/N220,0)","v":0},{"$f":"ROUND(IF(OR($A220<n,AND($A220=n,$B220<=1)),T219+(J220-(IF(AND(EE=1,m>$A220),0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)+$BS220)*CR220)/O220,0),10)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),U219+(K220-(IF(AND(EE=1,m>$A220),0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)+$BS220)*CS220)/P220,0)","v":0},{"$f":"IF(OR($A220<n,AND($A220=n,$B220<=1)),V219+(L220-(IF(AND(EE=1,m>$A220),0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)+$BS220)*CT220)/Q220,0)","v":0},{"$f":"ROUND(R220*M220-(H220-IF(EE=1,0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)*CP220),2)","v":0},{"$f":"ROUND(S220*N220-(I220-IF(EE=1,0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)*CQ220),2)","v":0},{"$f":"ROUND(T220*O220-(J220-IF(EE=1,0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)*CR220),2)","v":0},{"$f":"ROUND(U220*P220-(K220-IF(EE=1,0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)*CS220),2)","v":0},{"$f":"ROUND(V220*Q220-(L220-IF(EE=1,0,Kosten_Fond!$D220+Kosten_Fond!$F220+Kosten_Fond!$H220)*CT220),2)","v":0},{"$f":"ROUND(W220-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z220,IF(AbschlVar=\"DK_fix\",W220*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB220,Kosten_Fond!$AA220))))*IF(Förderung=\"mit\",CN220,CP220)+AH220,2)","v":0},{"$f":"ROUND(X220-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z220,IF(AbschlVar=\"DK_fix\",X220*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB220,Kosten_Fond!$AA220))))*IF(Förderung=\"mit\",CO220,CQ220)+AH220,2)","v":0},{"$f":"ROUND(Y220-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z220,IF(AbschlVar=\"DK_fix\",Y220*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB220,Kosten_Fond!$AA220))))*CR220+AH220,2)","v":0},{"$f":"ROUND(Z220-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z220,IF(AbschlVar=\"DK_fix\",Z220*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB220,Kosten_Fond!$AA220))))*CS220+AH220,2)","v":0},{"$f":"ROUND(AA220-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z220,IF(AbschlVar=\"DK_fix\",AA220*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB220,Kosten_Fond!$AA220))))*CT220+AH220,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,11,{"$f":"IF(AND(Fond!$B220<=1,OR($A220<n,AND($A220=n,Fond!$B220<=1))),R219*M220,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A220<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A220+1)-$B$16)*$B$16,A220,A220+1),0)","v":16},12,{"$f":"Kosten_Fond!T221","v":0},{"$f":"Kosten_Fond!U221","v":0},{"$f":"Kosten_Fond!V221","v":0},{"$f":"Kosten_Fond!W221","v":0},{"$f":"Kosten_Fond!X221","v":0},0,0,0,0,0,{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),ROUND(M220*(1+INDEX(Performance_Vektoren!J$5:J$77,$A220+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),ROUND(N220*(1+INDEX(Performance_Vektoren!K$5:K$77,$A220+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),ROUND(O220*(1+INDEX(Performance_Vektoren!L$5:L$77,$A220+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),ROUND(P220*(1+INDEX(Performance_Vektoren!M$5:M$77,$A220+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),ROUND(Q220*(1+INDEX(Performance_Vektoren!N$5:N$77,$A220+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),R220+(H221-(IF(AND(EE=1,m>$A221),0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)+$BS221)*CP221)/M221,0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),S220+(I221-(IF(AND(EE=1,m>$A221),0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)+$BS221)*CQ221)/N221,0)","v":0},{"$f":"ROUND(IF(OR($A221<n,AND($A221=n,$B221<=1)),T220+(J221-(IF(AND(EE=1,m>$A221),0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)+$BS221)*CR221)/O221,0),10)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),U220+(K221-(IF(AND(EE=1,m>$A221),0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)+$BS221)*CS221)/P221,0)","v":0},{"$f":"IF(OR($A221<n,AND($A221=n,$B221<=1)),V220+(L221-(IF(AND(EE=1,m>$A221),0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)+$BS221)*CT221)/Q221,0)","v":0},{"$f":"ROUND(R221*M221-(H221-IF(EE=1,0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)*CP221),2)","v":0},{"$f":"ROUND(S221*N221-(I221-IF(EE=1,0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)*CQ221),2)","v":0},{"$f":"ROUND(T221*O221-(J221-IF(EE=1,0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)*CR221),2)","v":0},{"$f":"ROUND(U221*P221-(K221-IF(EE=1,0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)*CS221),2)","v":0},{"$f":"ROUND(V221*Q221-(L221-IF(EE=1,0,Kosten_Fond!$D221+Kosten_Fond!$F221+Kosten_Fond!$H221)*CT221),2)","v":0},{"$f":"ROUND(W221-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z221,IF(AbschlVar=\"DK_fix\",W221*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB221,Kosten_Fond!$AA221))))*IF(Förderung=\"mit\",CN221,CP221)+AH221,2)","v":0},{"$f":"ROUND(X221-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z221,IF(AbschlVar=\"DK_fix\",X221*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB221,Kosten_Fond!$AA221))))*IF(Förderung=\"mit\",CO221,CQ221)+AH221,2)","v":0},{"$f":"ROUND(Y221-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z221,IF(AbschlVar=\"DK_fix\",Y221*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB221,Kosten_Fond!$AA221))))*CR221+AH221,2)","v":0},{"$f":"ROUND(Z221-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z221,IF(AbschlVar=\"DK_fix\",Z221*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB221,Kosten_Fond!$AA221))))*CS221+AH221,2)","v":0},{"$f":"ROUND(AA221-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z221,IF(AbschlVar=\"DK_fix\",AA221*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB221,Kosten_Fond!$AA221))))*CT221+AH221,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,12,{"$f":"IF(AND(Fond!$B221<=1,OR($A221<n,AND($A221=n,Fond!$B221<=1))),R220*M221,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A221<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A221+1)-$B$16)*$B$16,A221,A221+1),0)","v":17},1,{"$f":"Kosten_Fond!T222","v":0},{"$f":"Kosten_Fond!U222","v":0},{"$f":"Kosten_Fond!V222","v":0},{"$f":"Kosten_Fond!W222","v":0},{"$f":"Kosten_Fond!X222","v":0},0,0,0,0,0,{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),ROUND(M221*(1+INDEX(Performance_Vektoren!J$5:J$77,$A221+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),ROUND(N221*(1+INDEX(Performance_Vektoren!K$5:K$77,$A221+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),ROUND(O221*(1+INDEX(Performance_Vektoren!L$5:L$77,$A221+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),ROUND(P221*(1+INDEX(Performance_Vektoren!M$5:M$77,$A221+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),ROUND(Q221*(1+INDEX(Performance_Vektoren!N$5:N$77,$A221+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),R221+(H222-(IF(AND(EE=1,m>$A222),0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)+$BS222)*CP222)/M222,0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),S221+(I222-(IF(AND(EE=1,m>$A222),0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)+$BS222)*CQ222)/N222,0)","v":0},{"$f":"ROUND(IF(OR($A222<n,AND($A222=n,$B222<=1)),T221+(J222-(IF(AND(EE=1,m>$A222),0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)+$BS222)*CR222)/O222,0),10)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),U221+(K222-(IF(AND(EE=1,m>$A222),0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)+$BS222)*CS222)/P222,0)","v":0},{"$f":"IF(OR($A222<n,AND($A222=n,$B222<=1)),V221+(L222-(IF(AND(EE=1,m>$A222),0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)+$BS222)*CT222)/Q222,0)","v":0},{"$f":"ROUND(R222*M222-(H222-IF(EE=1,0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)*CP222),2)","v":0},{"$f":"ROUND(S222*N222-(I222-IF(EE=1,0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)*CQ222),2)","v":0},{"$f":"ROUND(T222*O222-(J222-IF(EE=1,0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)*CR222),2)","v":0},{"$f":"ROUND(U222*P222-(K222-IF(EE=1,0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)*CS222),2)","v":0},{"$f":"ROUND(V222*Q222-(L222-IF(EE=1,0,Kosten_Fond!$D222+Kosten_Fond!$F222+Kosten_Fond!$H222)*CT222),2)","v":0},{"$f":"ROUND(W222-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z222,IF(AbschlVar=\"DK_fix\",W222*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB222,Kosten_Fond!$AA222))))*IF(Förderung=\"mit\",CN222,CP222)+AH222,2)","v":0},{"$f":"ROUND(X222-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z222,IF(AbschlVar=\"DK_fix\",X222*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB222,Kosten_Fond!$AA222))))*IF(Förderung=\"mit\",CO222,CQ222)+AH222,2)","v":0},{"$f":"ROUND(Y222-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z222,IF(AbschlVar=\"DK_fix\",Y222*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB222,Kosten_Fond!$AA222))))*CR222+AH222,2)","v":0},{"$f":"ROUND(Z222-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z222,IF(AbschlVar=\"DK_fix\",Z222*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB222,Kosten_Fond!$AA222))))*CS222+AH222,2)","v":0},{"$f":"ROUND(AA222-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z222,IF(AbschlVar=\"DK_fix\",AA222*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB222,Kosten_Fond!$AA222))))*CT222+AH222,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1,{"$f":"IF(AND(Fond!$B222<=1,OR($A222<n,AND($A222=n,Fond!$B222<=1))),R221*M222,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A222<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A222+1)-$B$16)*$B$16,A222,A222+1),0)","v":17},2,{"$f":"Kosten_Fond!T223","v":0},{"$f":"Kosten_Fond!U223","v":0},{"$f":"Kosten_Fond!V223","v":0},{"$f":"Kosten_Fond!W223","v":0},{"$f":"Kosten_Fond!X223","v":0},0,0,0,0,0,{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),ROUND(M222*(1+INDEX(Performance_Vektoren!J$5:J$77,$A222+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),ROUND(N222*(1+INDEX(Performance_Vektoren!K$5:K$77,$A222+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),ROUND(O222*(1+INDEX(Performance_Vektoren!L$5:L$77,$A222+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),ROUND(P222*(1+INDEX(Performance_Vektoren!M$5:M$77,$A222+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),ROUND(Q222*(1+INDEX(Performance_Vektoren!N$5:N$77,$A222+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),R222+(H223-(IF(AND(EE=1,m>$A223),0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)+$BS223)*CP223)/M223,0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),S222+(I223-(IF(AND(EE=1,m>$A223),0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)+$BS223)*CQ223)/N223,0)","v":0},{"$f":"ROUND(IF(OR($A223<n,AND($A223=n,$B223<=1)),T222+(J223-(IF(AND(EE=1,m>$A223),0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)+$BS223)*CR223)/O223,0),10)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),U222+(K223-(IF(AND(EE=1,m>$A223),0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)+$BS223)*CS223)/P223,0)","v":0},{"$f":"IF(OR($A223<n,AND($A223=n,$B223<=1)),V222+(L223-(IF(AND(EE=1,m>$A223),0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)+$BS223)*CT223)/Q223,0)","v":0},{"$f":"ROUND(R223*M223-(H223-IF(EE=1,0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)*CP223),2)","v":0},{"$f":"ROUND(S223*N223-(I223-IF(EE=1,0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)*CQ223),2)","v":0},{"$f":"ROUND(T223*O223-(J223-IF(EE=1,0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)*CR223),2)","v":0},{"$f":"ROUND(U223*P223-(K223-IF(EE=1,0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)*CS223),2)","v":0},{"$f":"ROUND(V223*Q223-(L223-IF(EE=1,0,Kosten_Fond!$D223+Kosten_Fond!$F223+Kosten_Fond!$H223)*CT223),2)","v":0},{"$f":"ROUND(W223-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z223,IF(AbschlVar=\"DK_fix\",W223*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB223,Kosten_Fond!$AA223))))*IF(Förderung=\"mit\",CN223,CP223)+AH223,2)","v":0},{"$f":"ROUND(X223-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z223,IF(AbschlVar=\"DK_fix\",X223*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB223,Kosten_Fond!$AA223))))*IF(Förderung=\"mit\",CO223,CQ223)+AH223,2)","v":0},{"$f":"ROUND(Y223-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z223,IF(AbschlVar=\"DK_fix\",Y223*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB223,Kosten_Fond!$AA223))))*CR223+AH223,2)","v":0},{"$f":"ROUND(Z223-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z223,IF(AbschlVar=\"DK_fix\",Z223*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB223,Kosten_Fond!$AA223))))*CS223+AH223,2)","v":0},{"$f":"ROUND(AA223-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z223,IF(AbschlVar=\"DK_fix\",AA223*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB223,Kosten_Fond!$AA223))))*CT223+AH223,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2,{"$f":"IF(AND(Fond!$B223<=1,OR($A223<n,AND($A223=n,Fond!$B223<=1))),R222*M223,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A223<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A223+1)-$B$16)*$B$16,A223,A223+1),0)","v":17},3,{"$f":"Kosten_Fond!T224","v":0},{"$f":"Kosten_Fond!U224","v":0},{"$f":"Kosten_Fond!V224","v":0},{"$f":"Kosten_Fond!W224","v":0},{"$f":"Kosten_Fond!X224","v":0},0,0,0,0,0,{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),ROUND(M223*(1+INDEX(Performance_Vektoren!J$5:J$77,$A223+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),ROUND(N223*(1+INDEX(Performance_Vektoren!K$5:K$77,$A223+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),ROUND(O223*(1+INDEX(Performance_Vektoren!L$5:L$77,$A223+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),ROUND(P223*(1+INDEX(Performance_Vektoren!M$5:M$77,$A223+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),ROUND(Q223*(1+INDEX(Performance_Vektoren!N$5:N$77,$A223+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),R223+(H224-(IF(AND(EE=1,m>$A224),0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)+$BS224)*CP224)/M224,0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),S223+(I224-(IF(AND(EE=1,m>$A224),0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)+$BS224)*CQ224)/N224,0)","v":0},{"$f":"ROUND(IF(OR($A224<n,AND($A224=n,$B224<=1)),T223+(J224-(IF(AND(EE=1,m>$A224),0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)+$BS224)*CR224)/O224,0),10)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),U223+(K224-(IF(AND(EE=1,m>$A224),0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)+$BS224)*CS224)/P224,0)","v":0},{"$f":"IF(OR($A224<n,AND($A224=n,$B224<=1)),V223+(L224-(IF(AND(EE=1,m>$A224),0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)+$BS224)*CT224)/Q224,0)","v":0},{"$f":"ROUND(R224*M224-(H224-IF(EE=1,0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)*CP224),2)","v":0},{"$f":"ROUND(S224*N224-(I224-IF(EE=1,0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)*CQ224),2)","v":0},{"$f":"ROUND(T224*O224-(J224-IF(EE=1,0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)*CR224),2)","v":0},{"$f":"ROUND(U224*P224-(K224-IF(EE=1,0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)*CS224),2)","v":0},{"$f":"ROUND(V224*Q224-(L224-IF(EE=1,0,Kosten_Fond!$D224+Kosten_Fond!$F224+Kosten_Fond!$H224)*CT224),2)","v":0},{"$f":"ROUND(W224-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z224,IF(AbschlVar=\"DK_fix\",W224*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB224,Kosten_Fond!$AA224))))*IF(Förderung=\"mit\",CN224,CP224)+AH224,2)","v":0},{"$f":"ROUND(X224-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z224,IF(AbschlVar=\"DK_fix\",X224*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB224,Kosten_Fond!$AA224))))*IF(Förderung=\"mit\",CO224,CQ224)+AH224,2)","v":0},{"$f":"ROUND(Y224-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z224,IF(AbschlVar=\"DK_fix\",Y224*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB224,Kosten_Fond!$AA224))))*CR224+AH224,2)","v":0},{"$f":"ROUND(Z224-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z224,IF(AbschlVar=\"DK_fix\",Z224*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB224,Kosten_Fond!$AA224))))*CS224+AH224,2)","v":0},{"$f":"ROUND(AA224-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z224,IF(AbschlVar=\"DK_fix\",AA224*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB224,Kosten_Fond!$AA224))))*CT224+AH224,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,3,{"$f":"IF(AND(Fond!$B224<=1,OR($A224<n,AND($A224=n,Fond!$B224<=1))),R223*M224,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A224<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A224+1)-$B$16)*$B$16,A224,A224+1),0)","v":17},4,{"$f":"Kosten_Fond!T225","v":0},{"$f":"Kosten_Fond!U225","v":0},{"$f":"Kosten_Fond!V225","v":0},{"$f":"Kosten_Fond!W225","v":0},{"$f":"Kosten_Fond!X225","v":0},0,0,0,0,0,{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),ROUND(M224*(1+INDEX(Performance_Vektoren!J$5:J$77,$A224+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),ROUND(N224*(1+INDEX(Performance_Vektoren!K$5:K$77,$A224+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),ROUND(O224*(1+INDEX(Performance_Vektoren!L$5:L$77,$A224+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),ROUND(P224*(1+INDEX(Performance_Vektoren!M$5:M$77,$A224+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),ROUND(Q224*(1+INDEX(Performance_Vektoren!N$5:N$77,$A224+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),R224+(H225-(IF(AND(EE=1,m>$A225),0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)+$BS225)*CP225)/M225,0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),S224+(I225-(IF(AND(EE=1,m>$A225),0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)+$BS225)*CQ225)/N225,0)","v":0},{"$f":"ROUND(IF(OR($A225<n,AND($A225=n,$B225<=1)),T224+(J225-(IF(AND(EE=1,m>$A225),0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)+$BS225)*CR225)/O225,0),10)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),U224+(K225-(IF(AND(EE=1,m>$A225),0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)+$BS225)*CS225)/P225,0)","v":0},{"$f":"IF(OR($A225<n,AND($A225=n,$B225<=1)),V224+(L225-(IF(AND(EE=1,m>$A225),0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)+$BS225)*CT225)/Q225,0)","v":0},{"$f":"ROUND(R225*M225-(H225-IF(EE=1,0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)*CP225),2)","v":0},{"$f":"ROUND(S225*N225-(I225-IF(EE=1,0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)*CQ225),2)","v":0},{"$f":"ROUND(T225*O225-(J225-IF(EE=1,0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)*CR225),2)","v":0},{"$f":"ROUND(U225*P225-(K225-IF(EE=1,0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)*CS225),2)","v":0},{"$f":"ROUND(V225*Q225-(L225-IF(EE=1,0,Kosten_Fond!$D225+Kosten_Fond!$F225+Kosten_Fond!$H225)*CT225),2)","v":0},{"$f":"ROUND(W225-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z225,IF(AbschlVar=\"DK_fix\",W225*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB225,Kosten_Fond!$AA225))))*IF(Förderung=\"mit\",CN225,CP225)+AH225,2)","v":0},{"$f":"ROUND(X225-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z225,IF(AbschlVar=\"DK_fix\",X225*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB225,Kosten_Fond!$AA225))))*IF(Förderung=\"mit\",CO225,CQ225)+AH225,2)","v":0},{"$f":"ROUND(Y225-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z225,IF(AbschlVar=\"DK_fix\",Y225*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB225,Kosten_Fond!$AA225))))*CR225+AH225,2)","v":0},{"$f":"ROUND(Z225-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z225,IF(AbschlVar=\"DK_fix\",Z225*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB225,Kosten_Fond!$AA225))))*CS225+AH225,2)","v":0},{"$f":"ROUND(AA225-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z225,IF(AbschlVar=\"DK_fix\",AA225*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB225,Kosten_Fond!$AA225))))*CT225+AH225,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,4,{"$f":"IF(AND(Fond!$B225<=1,OR($A225<n,AND($A225=n,Fond!$B225<=1))),R224*M225,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A225<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A225+1)-$B$16)*$B$16,A225,A225+1),0)","v":17},5,{"$f":"Kosten_Fond!T226","v":0},{"$f":"Kosten_Fond!U226","v":0},{"$f":"Kosten_Fond!V226","v":0},{"$f":"Kosten_Fond!W226","v":0},{"$f":"Kosten_Fond!X226","v":0},0,0,0,0,0,{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),ROUND(M225*(1+INDEX(Performance_Vektoren!J$5:J$77,$A225+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),ROUND(N225*(1+INDEX(Performance_Vektoren!K$5:K$77,$A225+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),ROUND(O225*(1+INDEX(Performance_Vektoren!L$5:L$77,$A225+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),ROUND(P225*(1+INDEX(Performance_Vektoren!M$5:M$77,$A225+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),ROUND(Q225*(1+INDEX(Performance_Vektoren!N$5:N$77,$A225+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),R225+(H226-(IF(AND(EE=1,m>$A226),0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)+$BS226)*CP226)/M226,0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),S225+(I226-(IF(AND(EE=1,m>$A226),0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)+$BS226)*CQ226)/N226,0)","v":0},{"$f":"ROUND(IF(OR($A226<n,AND($A226=n,$B226<=1)),T225+(J226-(IF(AND(EE=1,m>$A226),0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)+$BS226)*CR226)/O226,0),10)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),U225+(K226-(IF(AND(EE=1,m>$A226),0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)+$BS226)*CS226)/P226,0)","v":0},{"$f":"IF(OR($A226<n,AND($A226=n,$B226<=1)),V225+(L226-(IF(AND(EE=1,m>$A226),0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)+$BS226)*CT226)/Q226,0)","v":0},{"$f":"ROUND(R226*M226-(H226-IF(EE=1,0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)*CP226),2)","v":0},{"$f":"ROUND(S226*N226-(I226-IF(EE=1,0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)*CQ226),2)","v":0},{"$f":"ROUND(T226*O226-(J226-IF(EE=1,0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)*CR226),2)","v":0},{"$f":"ROUND(U226*P226-(K226-IF(EE=1,0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)*CS226),2)","v":0},{"$f":"ROUND(V226*Q226-(L226-IF(EE=1,0,Kosten_Fond!$D226+Kosten_Fond!$F226+Kosten_Fond!$H226)*CT226),2)","v":0},{"$f":"ROUND(W226-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z226,IF(AbschlVar=\"DK_fix\",W226*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB226,Kosten_Fond!$AA226))))*IF(Förderung=\"mit\",CN226,CP226)+AH226,2)","v":0},{"$f":"ROUND(X226-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z226,IF(AbschlVar=\"DK_fix\",X226*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB226,Kosten_Fond!$AA226))))*IF(Förderung=\"mit\",CO226,CQ226)+AH226,2)","v":0},{"$f":"ROUND(Y226-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z226,IF(AbschlVar=\"DK_fix\",Y226*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB226,Kosten_Fond!$AA226))))*CR226+AH226,2)","v":0},{"$f":"ROUND(Z226-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z226,IF(AbschlVar=\"DK_fix\",Z226*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB226,Kosten_Fond!$AA226))))*CS226+AH226,2)","v":0},{"$f":"ROUND(AA226-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z226,IF(AbschlVar=\"DK_fix\",AA226*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB226,Kosten_Fond!$AA226))))*CT226+AH226,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,5,{"$f":"IF(AND(Fond!$B226<=1,OR($A226<n,AND($A226=n,Fond!$B226<=1))),R225*M226,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A226<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A226+1)-$B$16)*$B$16,A226,A226+1),0)","v":17},6,{"$f":"Kosten_Fond!T227","v":0},{"$f":"Kosten_Fond!U227","v":0},{"$f":"Kosten_Fond!V227","v":0},{"$f":"Kosten_Fond!W227","v":0},{"$f":"Kosten_Fond!X227","v":0},0,0,0,0,0,{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),ROUND(M226*(1+INDEX(Performance_Vektoren!J$5:J$77,$A226+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),ROUND(N226*(1+INDEX(Performance_Vektoren!K$5:K$77,$A226+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),ROUND(O226*(1+INDEX(Performance_Vektoren!L$5:L$77,$A226+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),ROUND(P226*(1+INDEX(Performance_Vektoren!M$5:M$77,$A226+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),ROUND(Q226*(1+INDEX(Performance_Vektoren!N$5:N$77,$A226+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),R226+(H227-(IF(AND(EE=1,m>$A227),0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)+$BS227)*CP227)/M227,0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),S226+(I227-(IF(AND(EE=1,m>$A227),0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)+$BS227)*CQ227)/N227,0)","v":0},{"$f":"ROUND(IF(OR($A227<n,AND($A227=n,$B227<=1)),T226+(J227-(IF(AND(EE=1,m>$A227),0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)+$BS227)*CR227)/O227,0),10)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),U226+(K227-(IF(AND(EE=1,m>$A227),0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)+$BS227)*CS227)/P227,0)","v":0},{"$f":"IF(OR($A227<n,AND($A227=n,$B227<=1)),V226+(L227-(IF(AND(EE=1,m>$A227),0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)+$BS227)*CT227)/Q227,0)","v":0},{"$f":"ROUND(R227*M227-(H227-IF(EE=1,0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)*CP227),2)","v":0},{"$f":"ROUND(S227*N227-(I227-IF(EE=1,0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)*CQ227),2)","v":0},{"$f":"ROUND(T227*O227-(J227-IF(EE=1,0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)*CR227),2)","v":0},{"$f":"ROUND(U227*P227-(K227-IF(EE=1,0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)*CS227),2)","v":0},{"$f":"ROUND(V227*Q227-(L227-IF(EE=1,0,Kosten_Fond!$D227+Kosten_Fond!$F227+Kosten_Fond!$H227)*CT227),2)","v":0},{"$f":"ROUND(W227-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z227,IF(AbschlVar=\"DK_fix\",W227*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB227,Kosten_Fond!$AA227))))*IF(Förderung=\"mit\",CN227,CP227)+AH227,2)","v":0},{"$f":"ROUND(X227-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z227,IF(AbschlVar=\"DK_fix\",X227*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB227,Kosten_Fond!$AA227))))*IF(Förderung=\"mit\",CO227,CQ227)+AH227,2)","v":0},{"$f":"ROUND(Y227-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z227,IF(AbschlVar=\"DK_fix\",Y227*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB227,Kosten_Fond!$AA227))))*CR227+AH227,2)","v":0},{"$f":"ROUND(Z227-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z227,IF(AbschlVar=\"DK_fix\",Z227*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB227,Kosten_Fond!$AA227))))*CS227+AH227,2)","v":0},{"$f":"ROUND(AA227-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z227,IF(AbschlVar=\"DK_fix\",AA227*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB227,Kosten_Fond!$AA227))))*CT227+AH227,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,6,{"$f":"IF(AND(Fond!$B227<=1,OR($A227<n,AND($A227=n,Fond!$B227<=1))),R226*M227,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A227<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A227+1)-$B$16)*$B$16,A227,A227+1),0)","v":17},7,{"$f":"Kosten_Fond!T228","v":0},{"$f":"Kosten_Fond!U228","v":0},{"$f":"Kosten_Fond!V228","v":0},{"$f":"Kosten_Fond!W228","v":0},{"$f":"Kosten_Fond!X228","v":0},0,0,0,0,0,{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),ROUND(M227*(1+INDEX(Performance_Vektoren!J$5:J$77,$A227+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),ROUND(N227*(1+INDEX(Performance_Vektoren!K$5:K$77,$A227+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),ROUND(O227*(1+INDEX(Performance_Vektoren!L$5:L$77,$A227+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),ROUND(P227*(1+INDEX(Performance_Vektoren!M$5:M$77,$A227+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),ROUND(Q227*(1+INDEX(Performance_Vektoren!N$5:N$77,$A227+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),R227+(H228-(IF(AND(EE=1,m>$A228),0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)+$BS228)*CP228)/M228,0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),S227+(I228-(IF(AND(EE=1,m>$A228),0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)+$BS228)*CQ228)/N228,0)","v":0},{"$f":"ROUND(IF(OR($A228<n,AND($A228=n,$B228<=1)),T227+(J228-(IF(AND(EE=1,m>$A228),0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)+$BS228)*CR228)/O228,0),10)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),U227+(K228-(IF(AND(EE=1,m>$A228),0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)+$BS228)*CS228)/P228,0)","v":0},{"$f":"IF(OR($A228<n,AND($A228=n,$B228<=1)),V227+(L228-(IF(AND(EE=1,m>$A228),0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)+$BS228)*CT228)/Q228,0)","v":0},{"$f":"ROUND(R228*M228-(H228-IF(EE=1,0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)*CP228),2)","v":0},{"$f":"ROUND(S228*N228-(I228-IF(EE=1,0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)*CQ228),2)","v":0},{"$f":"ROUND(T228*O228-(J228-IF(EE=1,0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)*CR228),2)","v":0},{"$f":"ROUND(U228*P228-(K228-IF(EE=1,0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)*CS228),2)","v":0},{"$f":"ROUND(V228*Q228-(L228-IF(EE=1,0,Kosten_Fond!$D228+Kosten_Fond!$F228+Kosten_Fond!$H228)*CT228),2)","v":0},{"$f":"ROUND(W228-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z228,IF(AbschlVar=\"DK_fix\",W228*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB228,Kosten_Fond!$AA228))))*IF(Förderung=\"mit\",CN228,CP228)+AH228,2)","v":0},{"$f":"ROUND(X228-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z228,IF(AbschlVar=\"DK_fix\",X228*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB228,Kosten_Fond!$AA228))))*IF(Förderung=\"mit\",CO228,CQ228)+AH228,2)","v":0},{"$f":"ROUND(Y228-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z228,IF(AbschlVar=\"DK_fix\",Y228*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB228,Kosten_Fond!$AA228))))*CR228+AH228,2)","v":0},{"$f":"ROUND(Z228-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z228,IF(AbschlVar=\"DK_fix\",Z228*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB228,Kosten_Fond!$AA228))))*CS228+AH228,2)","v":0},{"$f":"ROUND(AA228-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z228,IF(AbschlVar=\"DK_fix\",AA228*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB228,Kosten_Fond!$AA228))))*CT228+AH228,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,7,{"$f":"IF(AND(Fond!$B228<=1,OR($A228<n,AND($A228=n,Fond!$B228<=1))),R227*M228,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A228<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A228+1)-$B$16)*$B$16,A228,A228+1),0)","v":17},8,{"$f":"Kosten_Fond!T229","v":0},{"$f":"Kosten_Fond!U229","v":0},{"$f":"Kosten_Fond!V229","v":0},{"$f":"Kosten_Fond!W229","v":0},{"$f":"Kosten_Fond!X229","v":0},0,0,0,0,0,{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),ROUND(M228*(1+INDEX(Performance_Vektoren!J$5:J$77,$A228+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),ROUND(N228*(1+INDEX(Performance_Vektoren!K$5:K$77,$A228+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),ROUND(O228*(1+INDEX(Performance_Vektoren!L$5:L$77,$A228+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),ROUND(P228*(1+INDEX(Performance_Vektoren!M$5:M$77,$A228+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),ROUND(Q228*(1+INDEX(Performance_Vektoren!N$5:N$77,$A228+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),R228+(H229-(IF(AND(EE=1,m>$A229),0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)+$BS229)*CP229)/M229,0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),S228+(I229-(IF(AND(EE=1,m>$A229),0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)+$BS229)*CQ229)/N229,0)","v":0},{"$f":"ROUND(IF(OR($A229<n,AND($A229=n,$B229<=1)),T228+(J229-(IF(AND(EE=1,m>$A229),0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)+$BS229)*CR229)/O229,0),10)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),U228+(K229-(IF(AND(EE=1,m>$A229),0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)+$BS229)*CS229)/P229,0)","v":0},{"$f":"IF(OR($A229<n,AND($A229=n,$B229<=1)),V228+(L229-(IF(AND(EE=1,m>$A229),0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)+$BS229)*CT229)/Q229,0)","v":0},{"$f":"ROUND(R229*M229-(H229-IF(EE=1,0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)*CP229),2)","v":0},{"$f":"ROUND(S229*N229-(I229-IF(EE=1,0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)*CQ229),2)","v":0},{"$f":"ROUND(T229*O229-(J229-IF(EE=1,0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)*CR229),2)","v":0},{"$f":"ROUND(U229*P229-(K229-IF(EE=1,0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)*CS229),2)","v":0},{"$f":"ROUND(V229*Q229-(L229-IF(EE=1,0,Kosten_Fond!$D229+Kosten_Fond!$F229+Kosten_Fond!$H229)*CT229),2)","v":0},{"$f":"ROUND(W229-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z229,IF(AbschlVar=\"DK_fix\",W229*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB229,Kosten_Fond!$AA229))))*IF(Förderung=\"mit\",CN229,CP229)+AH229,2)","v":0},{"$f":"ROUND(X229-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z229,IF(AbschlVar=\"DK_fix\",X229*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB229,Kosten_Fond!$AA229))))*IF(Förderung=\"mit\",CO229,CQ229)+AH229,2)","v":0},{"$f":"ROUND(Y229-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z229,IF(AbschlVar=\"DK_fix\",Y229*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB229,Kosten_Fond!$AA229))))*CR229+AH229,2)","v":0},{"$f":"ROUND(Z229-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z229,IF(AbschlVar=\"DK_fix\",Z229*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB229,Kosten_Fond!$AA229))))*CS229+AH229,2)","v":0},{"$f":"ROUND(AA229-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z229,IF(AbschlVar=\"DK_fix\",AA229*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB229,Kosten_Fond!$AA229))))*CT229+AH229,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,8,{"$f":"IF(AND(Fond!$B229<=1,OR($A229<n,AND($A229=n,Fond!$B229<=1))),R228*M229,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A229<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A229+1)-$B$16)*$B$16,A229,A229+1),0)","v":17},9,{"$f":"Kosten_Fond!T230","v":0},{"$f":"Kosten_Fond!U230","v":0},{"$f":"Kosten_Fond!V230","v":0},{"$f":"Kosten_Fond!W230","v":0},{"$f":"Kosten_Fond!X230","v":0},0,0,0,0,0,{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),ROUND(M229*(1+INDEX(Performance_Vektoren!J$5:J$77,$A229+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),ROUND(N229*(1+INDEX(Performance_Vektoren!K$5:K$77,$A229+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),ROUND(O229*(1+INDEX(Performance_Vektoren!L$5:L$77,$A229+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),ROUND(P229*(1+INDEX(Performance_Vektoren!M$5:M$77,$A229+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),ROUND(Q229*(1+INDEX(Performance_Vektoren!N$5:N$77,$A229+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),R229+(H230-(IF(AND(EE=1,m>$A230),0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)+$BS230)*CP230)/M230,0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),S229+(I230-(IF(AND(EE=1,m>$A230),0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)+$BS230)*CQ230)/N230,0)","v":0},{"$f":"ROUND(IF(OR($A230<n,AND($A230=n,$B230<=1)),T229+(J230-(IF(AND(EE=1,m>$A230),0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)+$BS230)*CR230)/O230,0),10)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),U229+(K230-(IF(AND(EE=1,m>$A230),0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)+$BS230)*CS230)/P230,0)","v":0},{"$f":"IF(OR($A230<n,AND($A230=n,$B230<=1)),V229+(L230-(IF(AND(EE=1,m>$A230),0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)+$BS230)*CT230)/Q230,0)","v":0},{"$f":"ROUND(R230*M230-(H230-IF(EE=1,0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)*CP230),2)","v":0},{"$f":"ROUND(S230*N230-(I230-IF(EE=1,0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)*CQ230),2)","v":0},{"$f":"ROUND(T230*O230-(J230-IF(EE=1,0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)*CR230),2)","v":0},{"$f":"ROUND(U230*P230-(K230-IF(EE=1,0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)*CS230),2)","v":0},{"$f":"ROUND(V230*Q230-(L230-IF(EE=1,0,Kosten_Fond!$D230+Kosten_Fond!$F230+Kosten_Fond!$H230)*CT230),2)","v":0},{"$f":"ROUND(W230-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z230,IF(AbschlVar=\"DK_fix\",W230*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB230,Kosten_Fond!$AA230))))*IF(Förderung=\"mit\",CN230,CP230)+AH230,2)","v":0},{"$f":"ROUND(X230-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z230,IF(AbschlVar=\"DK_fix\",X230*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB230,Kosten_Fond!$AA230))))*IF(Förderung=\"mit\",CO230,CQ230)+AH230,2)","v":0},{"$f":"ROUND(Y230-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z230,IF(AbschlVar=\"DK_fix\",Y230*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB230,Kosten_Fond!$AA230))))*CR230+AH230,2)","v":0},{"$f":"ROUND(Z230-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z230,IF(AbschlVar=\"DK_fix\",Z230*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB230,Kosten_Fond!$AA230))))*CS230+AH230,2)","v":0},{"$f":"ROUND(AA230-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z230,IF(AbschlVar=\"DK_fix\",AA230*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB230,Kosten_Fond!$AA230))))*CT230+AH230,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,9,{"$f":"IF(AND(Fond!$B230<=1,OR($A230<n,AND($A230=n,Fond!$B230<=1))),R229*M230,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A230<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A230+1)-$B$16)*$B$16,A230,A230+1),0)","v":17},10,{"$f":"Kosten_Fond!T231","v":0},{"$f":"Kosten_Fond!U231","v":0},{"$f":"Kosten_Fond!V231","v":0},{"$f":"Kosten_Fond!W231","v":0},{"$f":"Kosten_Fond!X231","v":0},0,0,0,0,0,{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),ROUND(M230*(1+INDEX(Performance_Vektoren!J$5:J$77,$A230+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),ROUND(N230*(1+INDEX(Performance_Vektoren!K$5:K$77,$A230+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),ROUND(O230*(1+INDEX(Performance_Vektoren!L$5:L$77,$A230+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),ROUND(P230*(1+INDEX(Performance_Vektoren!M$5:M$77,$A230+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),ROUND(Q230*(1+INDEX(Performance_Vektoren!N$5:N$77,$A230+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),R230+(H231-(IF(AND(EE=1,m>$A231),0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)+$BS231)*CP231)/M231,0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),S230+(I231-(IF(AND(EE=1,m>$A231),0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)+$BS231)*CQ231)/N231,0)","v":0},{"$f":"ROUND(IF(OR($A231<n,AND($A231=n,$B231<=1)),T230+(J231-(IF(AND(EE=1,m>$A231),0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)+$BS231)*CR231)/O231,0),10)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),U230+(K231-(IF(AND(EE=1,m>$A231),0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)+$BS231)*CS231)/P231,0)","v":0},{"$f":"IF(OR($A231<n,AND($A231=n,$B231<=1)),V230+(L231-(IF(AND(EE=1,m>$A231),0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)+$BS231)*CT231)/Q231,0)","v":0},{"$f":"ROUND(R231*M231-(H231-IF(EE=1,0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)*CP231),2)","v":0},{"$f":"ROUND(S231*N231-(I231-IF(EE=1,0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)*CQ231),2)","v":0},{"$f":"ROUND(T231*O231-(J231-IF(EE=1,0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)*CR231),2)","v":0},{"$f":"ROUND(U231*P231-(K231-IF(EE=1,0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)*CS231),2)","v":0},{"$f":"ROUND(V231*Q231-(L231-IF(EE=1,0,Kosten_Fond!$D231+Kosten_Fond!$F231+Kosten_Fond!$H231)*CT231),2)","v":0},{"$f":"ROUND(W231-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z231,IF(AbschlVar=\"DK_fix\",W231*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB231,Kosten_Fond!$AA231))))*IF(Förderung=\"mit\",CN231,CP231)+AH231,2)","v":0},{"$f":"ROUND(X231-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z231,IF(AbschlVar=\"DK_fix\",X231*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB231,Kosten_Fond!$AA231))))*IF(Förderung=\"mit\",CO231,CQ231)+AH231,2)","v":0},{"$f":"ROUND(Y231-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z231,IF(AbschlVar=\"DK_fix\",Y231*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB231,Kosten_Fond!$AA231))))*CR231+AH231,2)","v":0},{"$f":"ROUND(Z231-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z231,IF(AbschlVar=\"DK_fix\",Z231*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB231,Kosten_Fond!$AA231))))*CS231+AH231,2)","v":0},{"$f":"ROUND(AA231-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z231,IF(AbschlVar=\"DK_fix\",AA231*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB231,Kosten_Fond!$AA231))))*CT231+AH231,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,10,{"$f":"IF(AND(Fond!$B231<=1,OR($A231<n,AND($A231=n,Fond!$B231<=1))),R230*M231,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A231<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A231+1)-$B$16)*$B$16,A231,A231+1),0)","v":17},11,{"$f":"Kosten_Fond!T232","v":0},{"$f":"Kosten_Fond!U232","v":0},{"$f":"Kosten_Fond!V232","v":0},{"$f":"Kosten_Fond!W232","v":0},{"$f":"Kosten_Fond!X232","v":0},0,0,0,0,0,{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),ROUND(M231*(1+INDEX(Performance_Vektoren!J$5:J$77,$A231+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),ROUND(N231*(1+INDEX(Performance_Vektoren!K$5:K$77,$A231+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),ROUND(O231*(1+INDEX(Performance_Vektoren!L$5:L$77,$A231+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),ROUND(P231*(1+INDEX(Performance_Vektoren!M$5:M$77,$A231+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),ROUND(Q231*(1+INDEX(Performance_Vektoren!N$5:N$77,$A231+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),R231+(H232-(IF(AND(EE=1,m>$A232),0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)+$BS232)*CP232)/M232,0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),S231+(I232-(IF(AND(EE=1,m>$A232),0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)+$BS232)*CQ232)/N232,0)","v":0},{"$f":"ROUND(IF(OR($A232<n,AND($A232=n,$B232<=1)),T231+(J232-(IF(AND(EE=1,m>$A232),0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)+$BS232)*CR232)/O232,0),10)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),U231+(K232-(IF(AND(EE=1,m>$A232),0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)+$BS232)*CS232)/P232,0)","v":0},{"$f":"IF(OR($A232<n,AND($A232=n,$B232<=1)),V231+(L232-(IF(AND(EE=1,m>$A232),0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)+$BS232)*CT232)/Q232,0)","v":0},{"$f":"ROUND(R232*M232-(H232-IF(EE=1,0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)*CP232),2)","v":0},{"$f":"ROUND(S232*N232-(I232-IF(EE=1,0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)*CQ232),2)","v":0},{"$f":"ROUND(T232*O232-(J232-IF(EE=1,0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)*CR232),2)","v":0},{"$f":"ROUND(U232*P232-(K232-IF(EE=1,0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)*CS232),2)","v":0},{"$f":"ROUND(V232*Q232-(L232-IF(EE=1,0,Kosten_Fond!$D232+Kosten_Fond!$F232+Kosten_Fond!$H232)*CT232),2)","v":0},{"$f":"ROUND(W232-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z232,IF(AbschlVar=\"DK_fix\",W232*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB232,Kosten_Fond!$AA232))))*IF(Förderung=\"mit\",CN232,CP232)+AH232,2)","v":0},{"$f":"ROUND(X232-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z232,IF(AbschlVar=\"DK_fix\",X232*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB232,Kosten_Fond!$AA232))))*IF(Förderung=\"mit\",CO232,CQ232)+AH232,2)","v":0},{"$f":"ROUND(Y232-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z232,IF(AbschlVar=\"DK_fix\",Y232*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB232,Kosten_Fond!$AA232))))*CR232+AH232,2)","v":0},{"$f":"ROUND(Z232-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z232,IF(AbschlVar=\"DK_fix\",Z232*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB232,Kosten_Fond!$AA232))))*CS232+AH232,2)","v":0},{"$f":"ROUND(AA232-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z232,IF(AbschlVar=\"DK_fix\",AA232*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB232,Kosten_Fond!$AA232))))*CT232+AH232,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,11,{"$f":"IF(AND(Fond!$B232<=1,OR($A232<n,AND($A232=n,Fond!$B232<=1))),R231*M232,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A232<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A232+1)-$B$16)*$B$16,A232,A232+1),0)","v":17},12,{"$f":"Kosten_Fond!T233","v":0},{"$f":"Kosten_Fond!U233","v":0},{"$f":"Kosten_Fond!V233","v":0},{"$f":"Kosten_Fond!W233","v":0},{"$f":"Kosten_Fond!X233","v":0},0,0,0,0,0,{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),ROUND(M232*(1+INDEX(Performance_Vektoren!J$5:J$77,$A232+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),ROUND(N232*(1+INDEX(Performance_Vektoren!K$5:K$77,$A232+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),ROUND(O232*(1+INDEX(Performance_Vektoren!L$5:L$77,$A232+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),ROUND(P232*(1+INDEX(Performance_Vektoren!M$5:M$77,$A232+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),ROUND(Q232*(1+INDEX(Performance_Vektoren!N$5:N$77,$A232+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),R232+(H233-(IF(AND(EE=1,m>$A233),0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)+$BS233)*CP233)/M233,0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),S232+(I233-(IF(AND(EE=1,m>$A233),0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)+$BS233)*CQ233)/N233,0)","v":0},{"$f":"ROUND(IF(OR($A233<n,AND($A233=n,$B233<=1)),T232+(J233-(IF(AND(EE=1,m>$A233),0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)+$BS233)*CR233)/O233,0),10)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),U232+(K233-(IF(AND(EE=1,m>$A233),0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)+$BS233)*CS233)/P233,0)","v":0},{"$f":"IF(OR($A233<n,AND($A233=n,$B233<=1)),V232+(L233-(IF(AND(EE=1,m>$A233),0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)+$BS233)*CT233)/Q233,0)","v":0},{"$f":"ROUND(R233*M233-(H233-IF(EE=1,0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)*CP233),2)","v":0},{"$f":"ROUND(S233*N233-(I233-IF(EE=1,0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)*CQ233),2)","v":0},{"$f":"ROUND(T233*O233-(J233-IF(EE=1,0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)*CR233),2)","v":0},{"$f":"ROUND(U233*P233-(K233-IF(EE=1,0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)*CS233),2)","v":0},{"$f":"ROUND(V233*Q233-(L233-IF(EE=1,0,Kosten_Fond!$D233+Kosten_Fond!$F233+Kosten_Fond!$H233)*CT233),2)","v":0},{"$f":"ROUND(W233-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z233,IF(AbschlVar=\"DK_fix\",W233*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB233,Kosten_Fond!$AA233))))*IF(Förderung=\"mit\",CN233,CP233)+AH233,2)","v":0},{"$f":"ROUND(X233-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z233,IF(AbschlVar=\"DK_fix\",X233*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB233,Kosten_Fond!$AA233))))*IF(Förderung=\"mit\",CO233,CQ233)+AH233,2)","v":0},{"$f":"ROUND(Y233-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z233,IF(AbschlVar=\"DK_fix\",Y233*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB233,Kosten_Fond!$AA233))))*CR233+AH233,2)","v":0},{"$f":"ROUND(Z233-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z233,IF(AbschlVar=\"DK_fix\",Z233*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB233,Kosten_Fond!$AA233))))*CS233+AH233,2)","v":0},{"$f":"ROUND(AA233-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z233,IF(AbschlVar=\"DK_fix\",AA233*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB233,Kosten_Fond!$AA233))))*CT233+AH233,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,12,{"$f":"IF(AND(Fond!$B233<=1,OR($A233<n,AND($A233=n,Fond!$B233<=1))),R232*M233,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A233<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A233+1)-$B$16)*$B$16,A233,A233+1),0)","v":18},1,{"$f":"Kosten_Fond!T234","v":0},{"$f":"Kosten_Fond!U234","v":0},{"$f":"Kosten_Fond!V234","v":0},{"$f":"Kosten_Fond!W234","v":0},{"$f":"Kosten_Fond!X234","v":0},0,0,0,0,0,{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),ROUND(M233*(1+INDEX(Performance_Vektoren!J$5:J$77,$A233+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),ROUND(N233*(1+INDEX(Performance_Vektoren!K$5:K$77,$A233+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),ROUND(O233*(1+INDEX(Performance_Vektoren!L$5:L$77,$A233+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),ROUND(P233*(1+INDEX(Performance_Vektoren!M$5:M$77,$A233+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),ROUND(Q233*(1+INDEX(Performance_Vektoren!N$5:N$77,$A233+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),R233+(H234-(IF(AND(EE=1,m>$A234),0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)+$BS234)*CP234)/M234,0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),S233+(I234-(IF(AND(EE=1,m>$A234),0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)+$BS234)*CQ234)/N234,0)","v":0},{"$f":"ROUND(IF(OR($A234<n,AND($A234=n,$B234<=1)),T233+(J234-(IF(AND(EE=1,m>$A234),0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)+$BS234)*CR234)/O234,0),10)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),U233+(K234-(IF(AND(EE=1,m>$A234),0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)+$BS234)*CS234)/P234,0)","v":0},{"$f":"IF(OR($A234<n,AND($A234=n,$B234<=1)),V233+(L234-(IF(AND(EE=1,m>$A234),0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)+$BS234)*CT234)/Q234,0)","v":0},{"$f":"ROUND(R234*M234-(H234-IF(EE=1,0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)*CP234),2)","v":0},{"$f":"ROUND(S234*N234-(I234-IF(EE=1,0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)*CQ234),2)","v":0},{"$f":"ROUND(T234*O234-(J234-IF(EE=1,0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)*CR234),2)","v":0},{"$f":"ROUND(U234*P234-(K234-IF(EE=1,0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)*CS234),2)","v":0},{"$f":"ROUND(V234*Q234-(L234-IF(EE=1,0,Kosten_Fond!$D234+Kosten_Fond!$F234+Kosten_Fond!$H234)*CT234),2)","v":0},{"$f":"ROUND(W234-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z234,IF(AbschlVar=\"DK_fix\",W234*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB234,Kosten_Fond!$AA234))))*IF(Förderung=\"mit\",CN234,CP234)+AH234,2)","v":0},{"$f":"ROUND(X234-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z234,IF(AbschlVar=\"DK_fix\",X234*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB234,Kosten_Fond!$AA234))))*IF(Förderung=\"mit\",CO234,CQ234)+AH234,2)","v":0},{"$f":"ROUND(Y234-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z234,IF(AbschlVar=\"DK_fix\",Y234*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB234,Kosten_Fond!$AA234))))*CR234+AH234,2)","v":0},{"$f":"ROUND(Z234-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z234,IF(AbschlVar=\"DK_fix\",Z234*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB234,Kosten_Fond!$AA234))))*CS234+AH234,2)","v":0},{"$f":"ROUND(AA234-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z234,IF(AbschlVar=\"DK_fix\",AA234*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB234,Kosten_Fond!$AA234))))*CT234+AH234,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1,{"$f":"IF(AND(Fond!$B234<=1,OR($A234<n,AND($A234=n,Fond!$B234<=1))),R233*M234,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A234<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A234+1)-$B$16)*$B$16,A234,A234+1),0)","v":18},2,{"$f":"Kosten_Fond!T235","v":0},{"$f":"Kosten_Fond!U235","v":0},{"$f":"Kosten_Fond!V235","v":0},{"$f":"Kosten_Fond!W235","v":0},{"$f":"Kosten_Fond!X235","v":0},0,0,0,0,0,{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),ROUND(M234*(1+INDEX(Performance_Vektoren!J$5:J$77,$A234+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),ROUND(N234*(1+INDEX(Performance_Vektoren!K$5:K$77,$A234+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),ROUND(O234*(1+INDEX(Performance_Vektoren!L$5:L$77,$A234+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),ROUND(P234*(1+INDEX(Performance_Vektoren!M$5:M$77,$A234+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),ROUND(Q234*(1+INDEX(Performance_Vektoren!N$5:N$77,$A234+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),R234+(H235-(IF(AND(EE=1,m>$A235),0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)+$BS235)*CP235)/M235,0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),S234+(I235-(IF(AND(EE=1,m>$A235),0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)+$BS235)*CQ235)/N235,0)","v":0},{"$f":"ROUND(IF(OR($A235<n,AND($A235=n,$B235<=1)),T234+(J235-(IF(AND(EE=1,m>$A235),0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)+$BS235)*CR235)/O235,0),10)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),U234+(K235-(IF(AND(EE=1,m>$A235),0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)+$BS235)*CS235)/P235,0)","v":0},{"$f":"IF(OR($A235<n,AND($A235=n,$B235<=1)),V234+(L235-(IF(AND(EE=1,m>$A235),0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)+$BS235)*CT235)/Q235,0)","v":0},{"$f":"ROUND(R235*M235-(H235-IF(EE=1,0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)*CP235),2)","v":0},{"$f":"ROUND(S235*N235-(I235-IF(EE=1,0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)*CQ235),2)","v":0},{"$f":"ROUND(T235*O235-(J235-IF(EE=1,0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)*CR235),2)","v":0},{"$f":"ROUND(U235*P235-(K235-IF(EE=1,0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)*CS235),2)","v":0},{"$f":"ROUND(V235*Q235-(L235-IF(EE=1,0,Kosten_Fond!$D235+Kosten_Fond!$F235+Kosten_Fond!$H235)*CT235),2)","v":0},{"$f":"ROUND(W235-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z235,IF(AbschlVar=\"DK_fix\",W235*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB235,Kosten_Fond!$AA235))))*IF(Förderung=\"mit\",CN235,CP235)+AH235,2)","v":0},{"$f":"ROUND(X235-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z235,IF(AbschlVar=\"DK_fix\",X235*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB235,Kosten_Fond!$AA235))))*IF(Förderung=\"mit\",CO235,CQ235)+AH235,2)","v":0},{"$f":"ROUND(Y235-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z235,IF(AbschlVar=\"DK_fix\",Y235*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB235,Kosten_Fond!$AA235))))*CR235+AH235,2)","v":0},{"$f":"ROUND(Z235-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z235,IF(AbschlVar=\"DK_fix\",Z235*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB235,Kosten_Fond!$AA235))))*CS235+AH235,2)","v":0},{"$f":"ROUND(AA235-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z235,IF(AbschlVar=\"DK_fix\",AA235*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB235,Kosten_Fond!$AA235))))*CT235+AH235,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2,{"$f":"IF(AND(Fond!$B235<=1,OR($A235<n,AND($A235=n,Fond!$B235<=1))),R234*M235,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A235<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A235+1)-$B$16)*$B$16,A235,A235+1),0)","v":18},3,{"$f":"Kosten_Fond!T236","v":0},{"$f":"Kosten_Fond!U236","v":0},{"$f":"Kosten_Fond!V236","v":0},{"$f":"Kosten_Fond!W236","v":0},{"$f":"Kosten_Fond!X236","v":0},0,0,0,0,0,{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),ROUND(M235*(1+INDEX(Performance_Vektoren!J$5:J$77,$A235+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),ROUND(N235*(1+INDEX(Performance_Vektoren!K$5:K$77,$A235+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),ROUND(O235*(1+INDEX(Performance_Vektoren!L$5:L$77,$A235+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),ROUND(P235*(1+INDEX(Performance_Vektoren!M$5:M$77,$A235+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),ROUND(Q235*(1+INDEX(Performance_Vektoren!N$5:N$77,$A235+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),R235+(H236-(IF(AND(EE=1,m>$A236),0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)+$BS236)*CP236)/M236,0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),S235+(I236-(IF(AND(EE=1,m>$A236),0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)+$BS236)*CQ236)/N236,0)","v":0},{"$f":"ROUND(IF(OR($A236<n,AND($A236=n,$B236<=1)),T235+(J236-(IF(AND(EE=1,m>$A236),0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)+$BS236)*CR236)/O236,0),10)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),U235+(K236-(IF(AND(EE=1,m>$A236),0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)+$BS236)*CS236)/P236,0)","v":0},{"$f":"IF(OR($A236<n,AND($A236=n,$B236<=1)),V235+(L236-(IF(AND(EE=1,m>$A236),0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)+$BS236)*CT236)/Q236,0)","v":0},{"$f":"ROUND(R236*M236-(H236-IF(EE=1,0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)*CP236),2)","v":0},{"$f":"ROUND(S236*N236-(I236-IF(EE=1,0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)*CQ236),2)","v":0},{"$f":"ROUND(T236*O236-(J236-IF(EE=1,0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)*CR236),2)","v":0},{"$f":"ROUND(U236*P236-(K236-IF(EE=1,0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)*CS236),2)","v":0},{"$f":"ROUND(V236*Q236-(L236-IF(EE=1,0,Kosten_Fond!$D236+Kosten_Fond!$F236+Kosten_Fond!$H236)*CT236),2)","v":0},{"$f":"ROUND(W236-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z236,IF(AbschlVar=\"DK_fix\",W236*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB236,Kosten_Fond!$AA236))))*IF(Förderung=\"mit\",CN236,CP236)+AH236,2)","v":0},{"$f":"ROUND(X236-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z236,IF(AbschlVar=\"DK_fix\",X236*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB236,Kosten_Fond!$AA236))))*IF(Förderung=\"mit\",CO236,CQ236)+AH236,2)","v":0},{"$f":"ROUND(Y236-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z236,IF(AbschlVar=\"DK_fix\",Y236*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB236,Kosten_Fond!$AA236))))*CR236+AH236,2)","v":0},{"$f":"ROUND(Z236-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z236,IF(AbschlVar=\"DK_fix\",Z236*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB236,Kosten_Fond!$AA236))))*CS236+AH236,2)","v":0},{"$f":"ROUND(AA236-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z236,IF(AbschlVar=\"DK_fix\",AA236*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB236,Kosten_Fond!$AA236))))*CT236+AH236,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3,{"$f":"IF(AND(Fond!$B236<=1,OR($A236<n,AND($A236=n,Fond!$B236<=1))),R235*M236,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A236<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A236+1)-$B$16)*$B$16,A236,A236+1),0)","v":18},4,{"$f":"Kosten_Fond!T237","v":0},{"$f":"Kosten_Fond!U237","v":0},{"$f":"Kosten_Fond!V237","v":0},{"$f":"Kosten_Fond!W237","v":0},{"$f":"Kosten_Fond!X237","v":0},0,0,0,0,0,{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),ROUND(M236*(1+INDEX(Performance_Vektoren!J$5:J$77,$A236+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),ROUND(N236*(1+INDEX(Performance_Vektoren!K$5:K$77,$A236+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),ROUND(O236*(1+INDEX(Performance_Vektoren!L$5:L$77,$A236+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),ROUND(P236*(1+INDEX(Performance_Vektoren!M$5:M$77,$A236+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),ROUND(Q236*(1+INDEX(Performance_Vektoren!N$5:N$77,$A236+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),R236+(H237-(IF(AND(EE=1,m>$A237),0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)+$BS237)*CP237)/M237,0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),S236+(I237-(IF(AND(EE=1,m>$A237),0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)+$BS237)*CQ237)/N237,0)","v":0},{"$f":"ROUND(IF(OR($A237<n,AND($A237=n,$B237<=1)),T236+(J237-(IF(AND(EE=1,m>$A237),0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)+$BS237)*CR237)/O237,0),10)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),U236+(K237-(IF(AND(EE=1,m>$A237),0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)+$BS237)*CS237)/P237,0)","v":0},{"$f":"IF(OR($A237<n,AND($A237=n,$B237<=1)),V236+(L237-(IF(AND(EE=1,m>$A237),0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)+$BS237)*CT237)/Q237,0)","v":0},{"$f":"ROUND(R237*M237-(H237-IF(EE=1,0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)*CP237),2)","v":0},{"$f":"ROUND(S237*N237-(I237-IF(EE=1,0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)*CQ237),2)","v":0},{"$f":"ROUND(T237*O237-(J237-IF(EE=1,0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)*CR237),2)","v":0},{"$f":"ROUND(U237*P237-(K237-IF(EE=1,0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)*CS237),2)","v":0},{"$f":"ROUND(V237*Q237-(L237-IF(EE=1,0,Kosten_Fond!$D237+Kosten_Fond!$F237+Kosten_Fond!$H237)*CT237),2)","v":0},{"$f":"ROUND(W237-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z237,IF(AbschlVar=\"DK_fix\",W237*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB237,Kosten_Fond!$AA237))))*IF(Förderung=\"mit\",CN237,CP237)+AH237,2)","v":0},{"$f":"ROUND(X237-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z237,IF(AbschlVar=\"DK_fix\",X237*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB237,Kosten_Fond!$AA237))))*IF(Förderung=\"mit\",CO237,CQ237)+AH237,2)","v":0},{"$f":"ROUND(Y237-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z237,IF(AbschlVar=\"DK_fix\",Y237*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB237,Kosten_Fond!$AA237))))*CR237+AH237,2)","v":0},{"$f":"ROUND(Z237-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z237,IF(AbschlVar=\"DK_fix\",Z237*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB237,Kosten_Fond!$AA237))))*CS237+AH237,2)","v":0},{"$f":"ROUND(AA237-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z237,IF(AbschlVar=\"DK_fix\",AA237*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB237,Kosten_Fond!$AA237))))*CT237+AH237,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,4,{"$f":"IF(AND(Fond!$B237<=1,OR($A237<n,AND($A237=n,Fond!$B237<=1))),R236*M237,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A237<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A237+1)-$B$16)*$B$16,A237,A237+1),0)","v":18},5,{"$f":"Kosten_Fond!T238","v":0},{"$f":"Kosten_Fond!U238","v":0},{"$f":"Kosten_Fond!V238","v":0},{"$f":"Kosten_Fond!W238","v":0},{"$f":"Kosten_Fond!X238","v":0},0,0,0,0,0,{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),ROUND(M237*(1+INDEX(Performance_Vektoren!J$5:J$77,$A237+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),ROUND(N237*(1+INDEX(Performance_Vektoren!K$5:K$77,$A237+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),ROUND(O237*(1+INDEX(Performance_Vektoren!L$5:L$77,$A237+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),ROUND(P237*(1+INDEX(Performance_Vektoren!M$5:M$77,$A237+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),ROUND(Q237*(1+INDEX(Performance_Vektoren!N$5:N$77,$A237+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),R237+(H238-(IF(AND(EE=1,m>$A238),0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)+$BS238)*CP238)/M238,0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),S237+(I238-(IF(AND(EE=1,m>$A238),0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)+$BS238)*CQ238)/N238,0)","v":0},{"$f":"ROUND(IF(OR($A238<n,AND($A238=n,$B238<=1)),T237+(J238-(IF(AND(EE=1,m>$A238),0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)+$BS238)*CR238)/O238,0),10)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),U237+(K238-(IF(AND(EE=1,m>$A238),0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)+$BS238)*CS238)/P238,0)","v":0},{"$f":"IF(OR($A238<n,AND($A238=n,$B238<=1)),V237+(L238-(IF(AND(EE=1,m>$A238),0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)+$BS238)*CT238)/Q238,0)","v":0},{"$f":"ROUND(R238*M238-(H238-IF(EE=1,0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)*CP238),2)","v":0},{"$f":"ROUND(S238*N238-(I238-IF(EE=1,0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)*CQ238),2)","v":0},{"$f":"ROUND(T238*O238-(J238-IF(EE=1,0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)*CR238),2)","v":0},{"$f":"ROUND(U238*P238-(K238-IF(EE=1,0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)*CS238),2)","v":0},{"$f":"ROUND(V238*Q238-(L238-IF(EE=1,0,Kosten_Fond!$D238+Kosten_Fond!$F238+Kosten_Fond!$H238)*CT238),2)","v":0},{"$f":"ROUND(W238-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z238,IF(AbschlVar=\"DK_fix\",W238*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB238,Kosten_Fond!$AA238))))*IF(Förderung=\"mit\",CN238,CP238)+AH238,2)","v":0},{"$f":"ROUND(X238-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z238,IF(AbschlVar=\"DK_fix\",X238*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB238,Kosten_Fond!$AA238))))*IF(Förderung=\"mit\",CO238,CQ238)+AH238,2)","v":0},{"$f":"ROUND(Y238-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z238,IF(AbschlVar=\"DK_fix\",Y238*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB238,Kosten_Fond!$AA238))))*CR238+AH238,2)","v":0},{"$f":"ROUND(Z238-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z238,IF(AbschlVar=\"DK_fix\",Z238*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB238,Kosten_Fond!$AA238))))*CS238+AH238,2)","v":0},{"$f":"ROUND(AA238-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z238,IF(AbschlVar=\"DK_fix\",AA238*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB238,Kosten_Fond!$AA238))))*CT238+AH238,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,5,{"$f":"IF(AND(Fond!$B238<=1,OR($A238<n,AND($A238=n,Fond!$B238<=1))),R237*M238,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A238<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A238+1)-$B$16)*$B$16,A238,A238+1),0)","v":18},6,{"$f":"Kosten_Fond!T239","v":0},{"$f":"Kosten_Fond!U239","v":0},{"$f":"Kosten_Fond!V239","v":0},{"$f":"Kosten_Fond!W239","v":0},{"$f":"Kosten_Fond!X239","v":0},0,0,0,0,0,{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),ROUND(M238*(1+INDEX(Performance_Vektoren!J$5:J$77,$A238+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),ROUND(N238*(1+INDEX(Performance_Vektoren!K$5:K$77,$A238+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),ROUND(O238*(1+INDEX(Performance_Vektoren!L$5:L$77,$A238+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),ROUND(P238*(1+INDEX(Performance_Vektoren!M$5:M$77,$A238+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),ROUND(Q238*(1+INDEX(Performance_Vektoren!N$5:N$77,$A238+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),R238+(H239-(IF(AND(EE=1,m>$A239),0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)+$BS239)*CP239)/M239,0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),S238+(I239-(IF(AND(EE=1,m>$A239),0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)+$BS239)*CQ239)/N239,0)","v":0},{"$f":"ROUND(IF(OR($A239<n,AND($A239=n,$B239<=1)),T238+(J239-(IF(AND(EE=1,m>$A239),0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)+$BS239)*CR239)/O239,0),10)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),U238+(K239-(IF(AND(EE=1,m>$A239),0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)+$BS239)*CS239)/P239,0)","v":0},{"$f":"IF(OR($A239<n,AND($A239=n,$B239<=1)),V238+(L239-(IF(AND(EE=1,m>$A239),0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)+$BS239)*CT239)/Q239,0)","v":0},{"$f":"ROUND(R239*M239-(H239-IF(EE=1,0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)*CP239),2)","v":0},{"$f":"ROUND(S239*N239-(I239-IF(EE=1,0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)*CQ239),2)","v":0},{"$f":"ROUND(T239*O239-(J239-IF(EE=1,0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)*CR239),2)","v":0},{"$f":"ROUND(U239*P239-(K239-IF(EE=1,0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)*CS239),2)","v":0},{"$f":"ROUND(V239*Q239-(L239-IF(EE=1,0,Kosten_Fond!$D239+Kosten_Fond!$F239+Kosten_Fond!$H239)*CT239),2)","v":0},{"$f":"ROUND(W239-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z239,IF(AbschlVar=\"DK_fix\",W239*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB239,Kosten_Fond!$AA239))))*IF(Förderung=\"mit\",CN239,CP239)+AH239,2)","v":0},{"$f":"ROUND(X239-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z239,IF(AbschlVar=\"DK_fix\",X239*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB239,Kosten_Fond!$AA239))))*IF(Förderung=\"mit\",CO239,CQ239)+AH239,2)","v":0},{"$f":"ROUND(Y239-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z239,IF(AbschlVar=\"DK_fix\",Y239*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB239,Kosten_Fond!$AA239))))*CR239+AH239,2)","v":0},{"$f":"ROUND(Z239-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z239,IF(AbschlVar=\"DK_fix\",Z239*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB239,Kosten_Fond!$AA239))))*CS239+AH239,2)","v":0},{"$f":"ROUND(AA239-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z239,IF(AbschlVar=\"DK_fix\",AA239*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB239,Kosten_Fond!$AA239))))*CT239+AH239,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,6,{"$f":"IF(AND(Fond!$B239<=1,OR($A239<n,AND($A239=n,Fond!$B239<=1))),R238*M239,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A239<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A239+1)-$B$16)*$B$16,A239,A239+1),0)","v":18},7,{"$f":"Kosten_Fond!T240","v":0},{"$f":"Kosten_Fond!U240","v":0},{"$f":"Kosten_Fond!V240","v":0},{"$f":"Kosten_Fond!W240","v":0},{"$f":"Kosten_Fond!X240","v":0},0,0,0,0,0,{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),ROUND(M239*(1+INDEX(Performance_Vektoren!J$5:J$77,$A239+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),ROUND(N239*(1+INDEX(Performance_Vektoren!K$5:K$77,$A239+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),ROUND(O239*(1+INDEX(Performance_Vektoren!L$5:L$77,$A239+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),ROUND(P239*(1+INDEX(Performance_Vektoren!M$5:M$77,$A239+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),ROUND(Q239*(1+INDEX(Performance_Vektoren!N$5:N$77,$A239+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),R239+(H240-(IF(AND(EE=1,m>$A240),0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)+$BS240)*CP240)/M240,0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),S239+(I240-(IF(AND(EE=1,m>$A240),0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)+$BS240)*CQ240)/N240,0)","v":0},{"$f":"ROUND(IF(OR($A240<n,AND($A240=n,$B240<=1)),T239+(J240-(IF(AND(EE=1,m>$A240),0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)+$BS240)*CR240)/O240,0),10)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),U239+(K240-(IF(AND(EE=1,m>$A240),0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)+$BS240)*CS240)/P240,0)","v":0},{"$f":"IF(OR($A240<n,AND($A240=n,$B240<=1)),V239+(L240-(IF(AND(EE=1,m>$A240),0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)+$BS240)*CT240)/Q240,0)","v":0},{"$f":"ROUND(R240*M240-(H240-IF(EE=1,0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)*CP240),2)","v":0},{"$f":"ROUND(S240*N240-(I240-IF(EE=1,0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)*CQ240),2)","v":0},{"$f":"ROUND(T240*O240-(J240-IF(EE=1,0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)*CR240),2)","v":0},{"$f":"ROUND(U240*P240-(K240-IF(EE=1,0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)*CS240),2)","v":0},{"$f":"ROUND(V240*Q240-(L240-IF(EE=1,0,Kosten_Fond!$D240+Kosten_Fond!$F240+Kosten_Fond!$H240)*CT240),2)","v":0},{"$f":"ROUND(W240-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z240,IF(AbschlVar=\"DK_fix\",W240*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB240,Kosten_Fond!$AA240))))*IF(Förderung=\"mit\",CN240,CP240)+AH240,2)","v":0},{"$f":"ROUND(X240-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z240,IF(AbschlVar=\"DK_fix\",X240*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB240,Kosten_Fond!$AA240))))*IF(Förderung=\"mit\",CO240,CQ240)+AH240,2)","v":0},{"$f":"ROUND(Y240-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z240,IF(AbschlVar=\"DK_fix\",Y240*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB240,Kosten_Fond!$AA240))))*CR240+AH240,2)","v":0},{"$f":"ROUND(Z240-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z240,IF(AbschlVar=\"DK_fix\",Z240*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB240,Kosten_Fond!$AA240))))*CS240+AH240,2)","v":0},{"$f":"ROUND(AA240-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z240,IF(AbschlVar=\"DK_fix\",AA240*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB240,Kosten_Fond!$AA240))))*CT240+AH240,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,7,{"$f":"IF(AND(Fond!$B240<=1,OR($A240<n,AND($A240=n,Fond!$B240<=1))),R239*M240,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A240<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A240+1)-$B$16)*$B$16,A240,A240+1),0)","v":18},8,{"$f":"Kosten_Fond!T241","v":0},{"$f":"Kosten_Fond!U241","v":0},{"$f":"Kosten_Fond!V241","v":0},{"$f":"Kosten_Fond!W241","v":0},{"$f":"Kosten_Fond!X241","v":0},0,0,0,0,0,{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),ROUND(M240*(1+INDEX(Performance_Vektoren!J$5:J$77,$A240+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),ROUND(N240*(1+INDEX(Performance_Vektoren!K$5:K$77,$A240+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),ROUND(O240*(1+INDEX(Performance_Vektoren!L$5:L$77,$A240+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),ROUND(P240*(1+INDEX(Performance_Vektoren!M$5:M$77,$A240+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),ROUND(Q240*(1+INDEX(Performance_Vektoren!N$5:N$77,$A240+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),R240+(H241-(IF(AND(EE=1,m>$A241),0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)+$BS241)*CP241)/M241,0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),S240+(I241-(IF(AND(EE=1,m>$A241),0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)+$BS241)*CQ241)/N241,0)","v":0},{"$f":"ROUND(IF(OR($A241<n,AND($A241=n,$B241<=1)),T240+(J241-(IF(AND(EE=1,m>$A241),0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)+$BS241)*CR241)/O241,0),10)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),U240+(K241-(IF(AND(EE=1,m>$A241),0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)+$BS241)*CS241)/P241,0)","v":0},{"$f":"IF(OR($A241<n,AND($A241=n,$B241<=1)),V240+(L241-(IF(AND(EE=1,m>$A241),0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)+$BS241)*CT241)/Q241,0)","v":0},{"$f":"ROUND(R241*M241-(H241-IF(EE=1,0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)*CP241),2)","v":0},{"$f":"ROUND(S241*N241-(I241-IF(EE=1,0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)*CQ241),2)","v":0},{"$f":"ROUND(T241*O241-(J241-IF(EE=1,0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)*CR241),2)","v":0},{"$f":"ROUND(U241*P241-(K241-IF(EE=1,0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)*CS241),2)","v":0},{"$f":"ROUND(V241*Q241-(L241-IF(EE=1,0,Kosten_Fond!$D241+Kosten_Fond!$F241+Kosten_Fond!$H241)*CT241),2)","v":0},{"$f":"ROUND(W241-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z241,IF(AbschlVar=\"DK_fix\",W241*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB241,Kosten_Fond!$AA241))))*IF(Förderung=\"mit\",CN241,CP241)+AH241,2)","v":0},{"$f":"ROUND(X241-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z241,IF(AbschlVar=\"DK_fix\",X241*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB241,Kosten_Fond!$AA241))))*IF(Förderung=\"mit\",CO241,CQ241)+AH241,2)","v":0},{"$f":"ROUND(Y241-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z241,IF(AbschlVar=\"DK_fix\",Y241*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB241,Kosten_Fond!$AA241))))*CR241+AH241,2)","v":0},{"$f":"ROUND(Z241-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z241,IF(AbschlVar=\"DK_fix\",Z241*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB241,Kosten_Fond!$AA241))))*CS241+AH241,2)","v":0},{"$f":"ROUND(AA241-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z241,IF(AbschlVar=\"DK_fix\",AA241*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB241,Kosten_Fond!$AA241))))*CT241+AH241,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,8,{"$f":"IF(AND(Fond!$B241<=1,OR($A241<n,AND($A241=n,Fond!$B241<=1))),R240*M241,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A241<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A241+1)-$B$16)*$B$16,A241,A241+1),0)","v":18},9,{"$f":"Kosten_Fond!T242","v":0},{"$f":"Kosten_Fond!U242","v":0},{"$f":"Kosten_Fond!V242","v":0},{"$f":"Kosten_Fond!W242","v":0},{"$f":"Kosten_Fond!X242","v":0},0,0,0,0,0,{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),ROUND(M241*(1+INDEX(Performance_Vektoren!J$5:J$77,$A241+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),ROUND(N241*(1+INDEX(Performance_Vektoren!K$5:K$77,$A241+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),ROUND(O241*(1+INDEX(Performance_Vektoren!L$5:L$77,$A241+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),ROUND(P241*(1+INDEX(Performance_Vektoren!M$5:M$77,$A241+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),ROUND(Q241*(1+INDEX(Performance_Vektoren!N$5:N$77,$A241+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),R241+(H242-(IF(AND(EE=1,m>$A242),0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)+$BS242)*CP242)/M242,0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),S241+(I242-(IF(AND(EE=1,m>$A242),0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)+$BS242)*CQ242)/N242,0)","v":0},{"$f":"ROUND(IF(OR($A242<n,AND($A242=n,$B242<=1)),T241+(J242-(IF(AND(EE=1,m>$A242),0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)+$BS242)*CR242)/O242,0),10)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),U241+(K242-(IF(AND(EE=1,m>$A242),0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)+$BS242)*CS242)/P242,0)","v":0},{"$f":"IF(OR($A242<n,AND($A242=n,$B242<=1)),V241+(L242-(IF(AND(EE=1,m>$A242),0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)+$BS242)*CT242)/Q242,0)","v":0},{"$f":"ROUND(R242*M242-(H242-IF(EE=1,0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)*CP242),2)","v":0},{"$f":"ROUND(S242*N242-(I242-IF(EE=1,0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)*CQ242),2)","v":0},{"$f":"ROUND(T242*O242-(J242-IF(EE=1,0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)*CR242),2)","v":0},{"$f":"ROUND(U242*P242-(K242-IF(EE=1,0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)*CS242),2)","v":0},{"$f":"ROUND(V242*Q242-(L242-IF(EE=1,0,Kosten_Fond!$D242+Kosten_Fond!$F242+Kosten_Fond!$H242)*CT242),2)","v":0},{"$f":"ROUND(W242-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z242,IF(AbschlVar=\"DK_fix\",W242*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB242,Kosten_Fond!$AA242))))*IF(Förderung=\"mit\",CN242,CP242)+AH242,2)","v":0},{"$f":"ROUND(X242-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z242,IF(AbschlVar=\"DK_fix\",X242*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB242,Kosten_Fond!$AA242))))*IF(Förderung=\"mit\",CO242,CQ242)+AH242,2)","v":0},{"$f":"ROUND(Y242-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z242,IF(AbschlVar=\"DK_fix\",Y242*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB242,Kosten_Fond!$AA242))))*CR242+AH242,2)","v":0},{"$f":"ROUND(Z242-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z242,IF(AbschlVar=\"DK_fix\",Z242*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB242,Kosten_Fond!$AA242))))*CS242+AH242,2)","v":0},{"$f":"ROUND(AA242-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z242,IF(AbschlVar=\"DK_fix\",AA242*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB242,Kosten_Fond!$AA242))))*CT242+AH242,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,9,{"$f":"IF(AND(Fond!$B242<=1,OR($A242<n,AND($A242=n,Fond!$B242<=1))),R241*M242,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A242<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A242+1)-$B$16)*$B$16,A242,A242+1),0)","v":18},10,{"$f":"Kosten_Fond!T243","v":0},{"$f":"Kosten_Fond!U243","v":0},{"$f":"Kosten_Fond!V243","v":0},{"$f":"Kosten_Fond!W243","v":0},{"$f":"Kosten_Fond!X243","v":0},0,0,0,0,0,{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),ROUND(M242*(1+INDEX(Performance_Vektoren!J$5:J$77,$A242+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),ROUND(N242*(1+INDEX(Performance_Vektoren!K$5:K$77,$A242+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),ROUND(O242*(1+INDEX(Performance_Vektoren!L$5:L$77,$A242+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),ROUND(P242*(1+INDEX(Performance_Vektoren!M$5:M$77,$A242+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),ROUND(Q242*(1+INDEX(Performance_Vektoren!N$5:N$77,$A242+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),R242+(H243-(IF(AND(EE=1,m>$A243),0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)+$BS243)*CP243)/M243,0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),S242+(I243-(IF(AND(EE=1,m>$A243),0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)+$BS243)*CQ243)/N243,0)","v":0},{"$f":"ROUND(IF(OR($A243<n,AND($A243=n,$B243<=1)),T242+(J243-(IF(AND(EE=1,m>$A243),0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)+$BS243)*CR243)/O243,0),10)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),U242+(K243-(IF(AND(EE=1,m>$A243),0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)+$BS243)*CS243)/P243,0)","v":0},{"$f":"IF(OR($A243<n,AND($A243=n,$B243<=1)),V242+(L243-(IF(AND(EE=1,m>$A243),0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)+$BS243)*CT243)/Q243,0)","v":0},{"$f":"ROUND(R243*M243-(H243-IF(EE=1,0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)*CP243),2)","v":0},{"$f":"ROUND(S243*N243-(I243-IF(EE=1,0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)*CQ243),2)","v":0},{"$f":"ROUND(T243*O243-(J243-IF(EE=1,0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)*CR243),2)","v":0},{"$f":"ROUND(U243*P243-(K243-IF(EE=1,0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)*CS243),2)","v":0},{"$f":"ROUND(V243*Q243-(L243-IF(EE=1,0,Kosten_Fond!$D243+Kosten_Fond!$F243+Kosten_Fond!$H243)*CT243),2)","v":0},{"$f":"ROUND(W243-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z243,IF(AbschlVar=\"DK_fix\",W243*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB243,Kosten_Fond!$AA243))))*IF(Förderung=\"mit\",CN243,CP243)+AH243,2)","v":0},{"$f":"ROUND(X243-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z243,IF(AbschlVar=\"DK_fix\",X243*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB243,Kosten_Fond!$AA243))))*IF(Förderung=\"mit\",CO243,CQ243)+AH243,2)","v":0},{"$f":"ROUND(Y243-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z243,IF(AbschlVar=\"DK_fix\",Y243*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB243,Kosten_Fond!$AA243))))*CR243+AH243,2)","v":0},{"$f":"ROUND(Z243-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z243,IF(AbschlVar=\"DK_fix\",Z243*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB243,Kosten_Fond!$AA243))))*CS243+AH243,2)","v":0},{"$f":"ROUND(AA243-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z243,IF(AbschlVar=\"DK_fix\",AA243*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB243,Kosten_Fond!$AA243))))*CT243+AH243,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,10,{"$f":"IF(AND(Fond!$B243<=1,OR($A243<n,AND($A243=n,Fond!$B243<=1))),R242*M243,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A243<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A243+1)-$B$16)*$B$16,A243,A243+1),0)","v":18},11,{"$f":"Kosten_Fond!T244","v":0},{"$f":"Kosten_Fond!U244","v":0},{"$f":"Kosten_Fond!V244","v":0},{"$f":"Kosten_Fond!W244","v":0},{"$f":"Kosten_Fond!X244","v":0},0,0,0,0,0,{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),ROUND(M243*(1+INDEX(Performance_Vektoren!J$5:J$77,$A243+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),ROUND(N243*(1+INDEX(Performance_Vektoren!K$5:K$77,$A243+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),ROUND(O243*(1+INDEX(Performance_Vektoren!L$5:L$77,$A243+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),ROUND(P243*(1+INDEX(Performance_Vektoren!M$5:M$77,$A243+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),ROUND(Q243*(1+INDEX(Performance_Vektoren!N$5:N$77,$A243+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),R243+(H244-(IF(AND(EE=1,m>$A244),0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)+$BS244)*CP244)/M244,0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),S243+(I244-(IF(AND(EE=1,m>$A244),0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)+$BS244)*CQ244)/N244,0)","v":0},{"$f":"ROUND(IF(OR($A244<n,AND($A244=n,$B244<=1)),T243+(J244-(IF(AND(EE=1,m>$A244),0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)+$BS244)*CR244)/O244,0),10)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),U243+(K244-(IF(AND(EE=1,m>$A244),0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)+$BS244)*CS244)/P244,0)","v":0},{"$f":"IF(OR($A244<n,AND($A244=n,$B244<=1)),V243+(L244-(IF(AND(EE=1,m>$A244),0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)+$BS244)*CT244)/Q244,0)","v":0},{"$f":"ROUND(R244*M244-(H244-IF(EE=1,0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)*CP244),2)","v":0},{"$f":"ROUND(S244*N244-(I244-IF(EE=1,0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)*CQ244),2)","v":0},{"$f":"ROUND(T244*O244-(J244-IF(EE=1,0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)*CR244),2)","v":0},{"$f":"ROUND(U244*P244-(K244-IF(EE=1,0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)*CS244),2)","v":0},{"$f":"ROUND(V244*Q244-(L244-IF(EE=1,0,Kosten_Fond!$D244+Kosten_Fond!$F244+Kosten_Fond!$H244)*CT244),2)","v":0},{"$f":"ROUND(W244-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z244,IF(AbschlVar=\"DK_fix\",W244*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB244,Kosten_Fond!$AA244))))*IF(Förderung=\"mit\",CN244,CP244)+AH244,2)","v":0},{"$f":"ROUND(X244-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z244,IF(AbschlVar=\"DK_fix\",X244*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB244,Kosten_Fond!$AA244))))*IF(Förderung=\"mit\",CO244,CQ244)+AH244,2)","v":0},{"$f":"ROUND(Y244-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z244,IF(AbschlVar=\"DK_fix\",Y244*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB244,Kosten_Fond!$AA244))))*CR244+AH244,2)","v":0},{"$f":"ROUND(Z244-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z244,IF(AbschlVar=\"DK_fix\",Z244*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB244,Kosten_Fond!$AA244))))*CS244+AH244,2)","v":0},{"$f":"ROUND(AA244-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z244,IF(AbschlVar=\"DK_fix\",AA244*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB244,Kosten_Fond!$AA244))))*CT244+AH244,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,11,{"$f":"IF(AND(Fond!$B244<=1,OR($A244<n,AND($A244=n,Fond!$B244<=1))),R243*M244,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A244<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A244+1)-$B$16)*$B$16,A244,A244+1),0)","v":18},12,{"$f":"Kosten_Fond!T245","v":0},{"$f":"Kosten_Fond!U245","v":0},{"$f":"Kosten_Fond!V245","v":0},{"$f":"Kosten_Fond!W245","v":0},{"$f":"Kosten_Fond!X245","v":0},0,0,0,0,0,{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),ROUND(M244*(1+INDEX(Performance_Vektoren!J$5:J$77,$A244+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),ROUND(N244*(1+INDEX(Performance_Vektoren!K$5:K$77,$A244+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),ROUND(O244*(1+INDEX(Performance_Vektoren!L$5:L$77,$A244+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),ROUND(P244*(1+INDEX(Performance_Vektoren!M$5:M$77,$A244+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),ROUND(Q244*(1+INDEX(Performance_Vektoren!N$5:N$77,$A244+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),R244+(H245-(IF(AND(EE=1,m>$A245),0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)+$BS245)*CP245)/M245,0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),S244+(I245-(IF(AND(EE=1,m>$A245),0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)+$BS245)*CQ245)/N245,0)","v":0},{"$f":"ROUND(IF(OR($A245<n,AND($A245=n,$B245<=1)),T244+(J245-(IF(AND(EE=1,m>$A245),0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)+$BS245)*CR245)/O245,0),10)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),U244+(K245-(IF(AND(EE=1,m>$A245),0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)+$BS245)*CS245)/P245,0)","v":0},{"$f":"IF(OR($A245<n,AND($A245=n,$B245<=1)),V244+(L245-(IF(AND(EE=1,m>$A245),0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)+$BS245)*CT245)/Q245,0)","v":0},{"$f":"ROUND(R245*M245-(H245-IF(EE=1,0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)*CP245),2)","v":0},{"$f":"ROUND(S245*N245-(I245-IF(EE=1,0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)*CQ245),2)","v":0},{"$f":"ROUND(T245*O245-(J245-IF(EE=1,0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)*CR245),2)","v":0},{"$f":"ROUND(U245*P245-(K245-IF(EE=1,0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)*CS245),2)","v":0},{"$f":"ROUND(V245*Q245-(L245-IF(EE=1,0,Kosten_Fond!$D245+Kosten_Fond!$F245+Kosten_Fond!$H245)*CT245),2)","v":0},{"$f":"ROUND(W245-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z245,IF(AbschlVar=\"DK_fix\",W245*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB245,Kosten_Fond!$AA245))))*IF(Förderung=\"mit\",CN245,CP245)+AH245,2)","v":0},{"$f":"ROUND(X245-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z245,IF(AbschlVar=\"DK_fix\",X245*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB245,Kosten_Fond!$AA245))))*IF(Förderung=\"mit\",CO245,CQ245)+AH245,2)","v":0},{"$f":"ROUND(Y245-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z245,IF(AbschlVar=\"DK_fix\",Y245*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB245,Kosten_Fond!$AA245))))*CR245+AH245,2)","v":0},{"$f":"ROUND(Z245-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z245,IF(AbschlVar=\"DK_fix\",Z245*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB245,Kosten_Fond!$AA245))))*CS245+AH245,2)","v":0},{"$f":"ROUND(AA245-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z245,IF(AbschlVar=\"DK_fix\",AA245*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB245,Kosten_Fond!$AA245))))*CT245+AH245,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,12,{"$f":"IF(AND(Fond!$B245<=1,OR($A245<n,AND($A245=n,Fond!$B245<=1))),R244*M245,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A245<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A245+1)-$B$16)*$B$16,A245,A245+1),0)","v":19},1,{"$f":"Kosten_Fond!T246","v":0},{"$f":"Kosten_Fond!U246","v":0},{"$f":"Kosten_Fond!V246","v":0},{"$f":"Kosten_Fond!W246","v":0},{"$f":"Kosten_Fond!X246","v":0},0,0,0,0,0,{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),ROUND(M245*(1+INDEX(Performance_Vektoren!J$5:J$77,$A245+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),ROUND(N245*(1+INDEX(Performance_Vektoren!K$5:K$77,$A245+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),ROUND(O245*(1+INDEX(Performance_Vektoren!L$5:L$77,$A245+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),ROUND(P245*(1+INDEX(Performance_Vektoren!M$5:M$77,$A245+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),ROUND(Q245*(1+INDEX(Performance_Vektoren!N$5:N$77,$A245+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),R245+(H246-(IF(AND(EE=1,m>$A246),0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)+$BS246)*CP246)/M246,0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),S245+(I246-(IF(AND(EE=1,m>$A246),0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)+$BS246)*CQ246)/N246,0)","v":0},{"$f":"ROUND(IF(OR($A246<n,AND($A246=n,$B246<=1)),T245+(J246-(IF(AND(EE=1,m>$A246),0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)+$BS246)*CR246)/O246,0),10)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),U245+(K246-(IF(AND(EE=1,m>$A246),0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)+$BS246)*CS246)/P246,0)","v":0},{"$f":"IF(OR($A246<n,AND($A246=n,$B246<=1)),V245+(L246-(IF(AND(EE=1,m>$A246),0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)+$BS246)*CT246)/Q246,0)","v":0},{"$f":"ROUND(R246*M246-(H246-IF(EE=1,0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)*CP246),2)","v":0},{"$f":"ROUND(S246*N246-(I246-IF(EE=1,0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)*CQ246),2)","v":0},{"$f":"ROUND(T246*O246-(J246-IF(EE=1,0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)*CR246),2)","v":0},{"$f":"ROUND(U246*P246-(K246-IF(EE=1,0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)*CS246),2)","v":0},{"$f":"ROUND(V246*Q246-(L246-IF(EE=1,0,Kosten_Fond!$D246+Kosten_Fond!$F246+Kosten_Fond!$H246)*CT246),2)","v":0},{"$f":"ROUND(W246-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z246,IF(AbschlVar=\"DK_fix\",W246*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB246,Kosten_Fond!$AA246))))*IF(Förderung=\"mit\",CN246,CP246)+AH246,2)","v":0},{"$f":"ROUND(X246-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z246,IF(AbschlVar=\"DK_fix\",X246*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB246,Kosten_Fond!$AA246))))*IF(Förderung=\"mit\",CO246,CQ246)+AH246,2)","v":0},{"$f":"ROUND(Y246-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z246,IF(AbschlVar=\"DK_fix\",Y246*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB246,Kosten_Fond!$AA246))))*CR246+AH246,2)","v":0},{"$f":"ROUND(Z246-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z246,IF(AbschlVar=\"DK_fix\",Z246*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB246,Kosten_Fond!$AA246))))*CS246+AH246,2)","v":0},{"$f":"ROUND(AA246-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z246,IF(AbschlVar=\"DK_fix\",AA246*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB246,Kosten_Fond!$AA246))))*CT246+AH246,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1,{"$f":"IF(AND(Fond!$B246<=1,OR($A246<n,AND($A246=n,Fond!$B246<=1))),R245*M246,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A246<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A246+1)-$B$16)*$B$16,A246,A246+1),0)","v":19},2,{"$f":"Kosten_Fond!T247","v":0},{"$f":"Kosten_Fond!U247","v":0},{"$f":"Kosten_Fond!V247","v":0},{"$f":"Kosten_Fond!W247","v":0},{"$f":"Kosten_Fond!X247","v":0},0,0,0,0,0,{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),ROUND(M246*(1+INDEX(Performance_Vektoren!J$5:J$77,$A246+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),ROUND(N246*(1+INDEX(Performance_Vektoren!K$5:K$77,$A246+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),ROUND(O246*(1+INDEX(Performance_Vektoren!L$5:L$77,$A246+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),ROUND(P246*(1+INDEX(Performance_Vektoren!M$5:M$77,$A246+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),ROUND(Q246*(1+INDEX(Performance_Vektoren!N$5:N$77,$A246+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),R246+(H247-(IF(AND(EE=1,m>$A247),0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)+$BS247)*CP247)/M247,0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),S246+(I247-(IF(AND(EE=1,m>$A247),0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)+$BS247)*CQ247)/N247,0)","v":0},{"$f":"ROUND(IF(OR($A247<n,AND($A247=n,$B247<=1)),T246+(J247-(IF(AND(EE=1,m>$A247),0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)+$BS247)*CR247)/O247,0),10)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),U246+(K247-(IF(AND(EE=1,m>$A247),0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)+$BS247)*CS247)/P247,0)","v":0},{"$f":"IF(OR($A247<n,AND($A247=n,$B247<=1)),V246+(L247-(IF(AND(EE=1,m>$A247),0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)+$BS247)*CT247)/Q247,0)","v":0},{"$f":"ROUND(R247*M247-(H247-IF(EE=1,0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)*CP247),2)","v":0},{"$f":"ROUND(S247*N247-(I247-IF(EE=1,0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)*CQ247),2)","v":0},{"$f":"ROUND(T247*O247-(J247-IF(EE=1,0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)*CR247),2)","v":0},{"$f":"ROUND(U247*P247-(K247-IF(EE=1,0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)*CS247),2)","v":0},{"$f":"ROUND(V247*Q247-(L247-IF(EE=1,0,Kosten_Fond!$D247+Kosten_Fond!$F247+Kosten_Fond!$H247)*CT247),2)","v":0},{"$f":"ROUND(W247-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z247,IF(AbschlVar=\"DK_fix\",W247*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB247,Kosten_Fond!$AA247))))*IF(Förderung=\"mit\",CN247,CP247)+AH247,2)","v":0},{"$f":"ROUND(X247-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z247,IF(AbschlVar=\"DK_fix\",X247*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB247,Kosten_Fond!$AA247))))*IF(Förderung=\"mit\",CO247,CQ247)+AH247,2)","v":0},{"$f":"ROUND(Y247-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z247,IF(AbschlVar=\"DK_fix\",Y247*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB247,Kosten_Fond!$AA247))))*CR247+AH247,2)","v":0},{"$f":"ROUND(Z247-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z247,IF(AbschlVar=\"DK_fix\",Z247*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB247,Kosten_Fond!$AA247))))*CS247+AH247,2)","v":0},{"$f":"ROUND(AA247-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z247,IF(AbschlVar=\"DK_fix\",AA247*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB247,Kosten_Fond!$AA247))))*CT247+AH247,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2,{"$f":"IF(AND(Fond!$B247<=1,OR($A247<n,AND($A247=n,Fond!$B247<=1))),R246*M247,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A247<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A247+1)-$B$16)*$B$16,A247,A247+1),0)","v":19},3,{"$f":"Kosten_Fond!T248","v":0},{"$f":"Kosten_Fond!U248","v":0},{"$f":"Kosten_Fond!V248","v":0},{"$f":"Kosten_Fond!W248","v":0},{"$f":"Kosten_Fond!X248","v":0},0,0,0,0,0,{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),ROUND(M247*(1+INDEX(Performance_Vektoren!J$5:J$77,$A247+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),ROUND(N247*(1+INDEX(Performance_Vektoren!K$5:K$77,$A247+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),ROUND(O247*(1+INDEX(Performance_Vektoren!L$5:L$77,$A247+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),ROUND(P247*(1+INDEX(Performance_Vektoren!M$5:M$77,$A247+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),ROUND(Q247*(1+INDEX(Performance_Vektoren!N$5:N$77,$A247+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),R247+(H248-(IF(AND(EE=1,m>$A248),0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)+$BS248)*CP248)/M248,0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),S247+(I248-(IF(AND(EE=1,m>$A248),0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)+$BS248)*CQ248)/N248,0)","v":0},{"$f":"ROUND(IF(OR($A248<n,AND($A248=n,$B248<=1)),T247+(J248-(IF(AND(EE=1,m>$A248),0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)+$BS248)*CR248)/O248,0),10)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),U247+(K248-(IF(AND(EE=1,m>$A248),0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)+$BS248)*CS248)/P248,0)","v":0},{"$f":"IF(OR($A248<n,AND($A248=n,$B248<=1)),V247+(L248-(IF(AND(EE=1,m>$A248),0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)+$BS248)*CT248)/Q248,0)","v":0},{"$f":"ROUND(R248*M248-(H248-IF(EE=1,0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)*CP248),2)","v":0},{"$f":"ROUND(S248*N248-(I248-IF(EE=1,0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)*CQ248),2)","v":0},{"$f":"ROUND(T248*O248-(J248-IF(EE=1,0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)*CR248),2)","v":0},{"$f":"ROUND(U248*P248-(K248-IF(EE=1,0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)*CS248),2)","v":0},{"$f":"ROUND(V248*Q248-(L248-IF(EE=1,0,Kosten_Fond!$D248+Kosten_Fond!$F248+Kosten_Fond!$H248)*CT248),2)","v":0},{"$f":"ROUND(W248-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z248,IF(AbschlVar=\"DK_fix\",W248*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB248,Kosten_Fond!$AA248))))*IF(Förderung=\"mit\",CN248,CP248)+AH248,2)","v":0},{"$f":"ROUND(X248-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z248,IF(AbschlVar=\"DK_fix\",X248*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB248,Kosten_Fond!$AA248))))*IF(Förderung=\"mit\",CO248,CQ248)+AH248,2)","v":0},{"$f":"ROUND(Y248-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z248,IF(AbschlVar=\"DK_fix\",Y248*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB248,Kosten_Fond!$AA248))))*CR248+AH248,2)","v":0},{"$f":"ROUND(Z248-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z248,IF(AbschlVar=\"DK_fix\",Z248*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB248,Kosten_Fond!$AA248))))*CS248+AH248,2)","v":0},{"$f":"ROUND(AA248-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z248,IF(AbschlVar=\"DK_fix\",AA248*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB248,Kosten_Fond!$AA248))))*CT248+AH248,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3,{"$f":"IF(AND(Fond!$B248<=1,OR($A248<n,AND($A248=n,Fond!$B248<=1))),R247*M248,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A248<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A248+1)-$B$16)*$B$16,A248,A248+1),0)","v":19},4,{"$f":"Kosten_Fond!T249","v":0},{"$f":"Kosten_Fond!U249","v":0},{"$f":"Kosten_Fond!V249","v":0},{"$f":"Kosten_Fond!W249","v":0},{"$f":"Kosten_Fond!X249","v":0},0,0,0,0,0,{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),ROUND(M248*(1+INDEX(Performance_Vektoren!J$5:J$77,$A248+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),ROUND(N248*(1+INDEX(Performance_Vektoren!K$5:K$77,$A248+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),ROUND(O248*(1+INDEX(Performance_Vektoren!L$5:L$77,$A248+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),ROUND(P248*(1+INDEX(Performance_Vektoren!M$5:M$77,$A248+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),ROUND(Q248*(1+INDEX(Performance_Vektoren!N$5:N$77,$A248+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),R248+(H249-(IF(AND(EE=1,m>$A249),0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)+$BS249)*CP249)/M249,0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),S248+(I249-(IF(AND(EE=1,m>$A249),0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)+$BS249)*CQ249)/N249,0)","v":0},{"$f":"ROUND(IF(OR($A249<n,AND($A249=n,$B249<=1)),T248+(J249-(IF(AND(EE=1,m>$A249),0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)+$BS249)*CR249)/O249,0),10)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),U248+(K249-(IF(AND(EE=1,m>$A249),0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)+$BS249)*CS249)/P249,0)","v":0},{"$f":"IF(OR($A249<n,AND($A249=n,$B249<=1)),V248+(L249-(IF(AND(EE=1,m>$A249),0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)+$BS249)*CT249)/Q249,0)","v":0},{"$f":"ROUND(R249*M249-(H249-IF(EE=1,0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)*CP249),2)","v":0},{"$f":"ROUND(S249*N249-(I249-IF(EE=1,0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)*CQ249),2)","v":0},{"$f":"ROUND(T249*O249-(J249-IF(EE=1,0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)*CR249),2)","v":0},{"$f":"ROUND(U249*P249-(K249-IF(EE=1,0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)*CS249),2)","v":0},{"$f":"ROUND(V249*Q249-(L249-IF(EE=1,0,Kosten_Fond!$D249+Kosten_Fond!$F249+Kosten_Fond!$H249)*CT249),2)","v":0},{"$f":"ROUND(W249-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z249,IF(AbschlVar=\"DK_fix\",W249*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB249,Kosten_Fond!$AA249))))*IF(Förderung=\"mit\",CN249,CP249)+AH249,2)","v":0},{"$f":"ROUND(X249-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z249,IF(AbschlVar=\"DK_fix\",X249*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB249,Kosten_Fond!$AA249))))*IF(Förderung=\"mit\",CO249,CQ249)+AH249,2)","v":0},{"$f":"ROUND(Y249-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z249,IF(AbschlVar=\"DK_fix\",Y249*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB249,Kosten_Fond!$AA249))))*CR249+AH249,2)","v":0},{"$f":"ROUND(Z249-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z249,IF(AbschlVar=\"DK_fix\",Z249*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB249,Kosten_Fond!$AA249))))*CS249+AH249,2)","v":0},{"$f":"ROUND(AA249-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z249,IF(AbschlVar=\"DK_fix\",AA249*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB249,Kosten_Fond!$AA249))))*CT249+AH249,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,4,{"$f":"IF(AND(Fond!$B249<=1,OR($A249<n,AND($A249=n,Fond!$B249<=1))),R248*M249,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A249<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A249+1)-$B$16)*$B$16,A249,A249+1),0)","v":19},5,{"$f":"Kosten_Fond!T250","v":0},{"$f":"Kosten_Fond!U250","v":0},{"$f":"Kosten_Fond!V250","v":0},{"$f":"Kosten_Fond!W250","v":0},{"$f":"Kosten_Fond!X250","v":0},0,0,0,0,0,{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),ROUND(M249*(1+INDEX(Performance_Vektoren!J$5:J$77,$A249+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),ROUND(N249*(1+INDEX(Performance_Vektoren!K$5:K$77,$A249+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),ROUND(O249*(1+INDEX(Performance_Vektoren!L$5:L$77,$A249+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),ROUND(P249*(1+INDEX(Performance_Vektoren!M$5:M$77,$A249+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),ROUND(Q249*(1+INDEX(Performance_Vektoren!N$5:N$77,$A249+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),R249+(H250-(IF(AND(EE=1,m>$A250),0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)+$BS250)*CP250)/M250,0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),S249+(I250-(IF(AND(EE=1,m>$A250),0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)+$BS250)*CQ250)/N250,0)","v":0},{"$f":"ROUND(IF(OR($A250<n,AND($A250=n,$B250<=1)),T249+(J250-(IF(AND(EE=1,m>$A250),0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)+$BS250)*CR250)/O250,0),10)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),U249+(K250-(IF(AND(EE=1,m>$A250),0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)+$BS250)*CS250)/P250,0)","v":0},{"$f":"IF(OR($A250<n,AND($A250=n,$B250<=1)),V249+(L250-(IF(AND(EE=1,m>$A250),0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)+$BS250)*CT250)/Q250,0)","v":0},{"$f":"ROUND(R250*M250-(H250-IF(EE=1,0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)*CP250),2)","v":0},{"$f":"ROUND(S250*N250-(I250-IF(EE=1,0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)*CQ250),2)","v":0},{"$f":"ROUND(T250*O250-(J250-IF(EE=1,0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)*CR250),2)","v":0},{"$f":"ROUND(U250*P250-(K250-IF(EE=1,0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)*CS250),2)","v":0},{"$f":"ROUND(V250*Q250-(L250-IF(EE=1,0,Kosten_Fond!$D250+Kosten_Fond!$F250+Kosten_Fond!$H250)*CT250),2)","v":0},{"$f":"ROUND(W250-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z250,IF(AbschlVar=\"DK_fix\",W250*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB250,Kosten_Fond!$AA250))))*IF(Förderung=\"mit\",CN250,CP250)+AH250,2)","v":0},{"$f":"ROUND(X250-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z250,IF(AbschlVar=\"DK_fix\",X250*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB250,Kosten_Fond!$AA250))))*IF(Förderung=\"mit\",CO250,CQ250)+AH250,2)","v":0},{"$f":"ROUND(Y250-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z250,IF(AbschlVar=\"DK_fix\",Y250*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB250,Kosten_Fond!$AA250))))*CR250+AH250,2)","v":0},{"$f":"ROUND(Z250-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z250,IF(AbschlVar=\"DK_fix\",Z250*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB250,Kosten_Fond!$AA250))))*CS250+AH250,2)","v":0},{"$f":"ROUND(AA250-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z250,IF(AbschlVar=\"DK_fix\",AA250*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB250,Kosten_Fond!$AA250))))*CT250+AH250,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,5,{"$f":"IF(AND(Fond!$B250<=1,OR($A250<n,AND($A250=n,Fond!$B250<=1))),R249*M250,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A250<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A250+1)-$B$16)*$B$16,A250,A250+1),0)","v":19},6,{"$f":"Kosten_Fond!T251","v":0},{"$f":"Kosten_Fond!U251","v":0},{"$f":"Kosten_Fond!V251","v":0},{"$f":"Kosten_Fond!W251","v":0},{"$f":"Kosten_Fond!X251","v":0},0,0,0,0,0,{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),ROUND(M250*(1+INDEX(Performance_Vektoren!J$5:J$77,$A250+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),ROUND(N250*(1+INDEX(Performance_Vektoren!K$5:K$77,$A250+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),ROUND(O250*(1+INDEX(Performance_Vektoren!L$5:L$77,$A250+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),ROUND(P250*(1+INDEX(Performance_Vektoren!M$5:M$77,$A250+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),ROUND(Q250*(1+INDEX(Performance_Vektoren!N$5:N$77,$A250+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),R250+(H251-(IF(AND(EE=1,m>$A251),0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)+$BS251)*CP251)/M251,0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),S250+(I251-(IF(AND(EE=1,m>$A251),0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)+$BS251)*CQ251)/N251,0)","v":0},{"$f":"ROUND(IF(OR($A251<n,AND($A251=n,$B251<=1)),T250+(J251-(IF(AND(EE=1,m>$A251),0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)+$BS251)*CR251)/O251,0),10)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),U250+(K251-(IF(AND(EE=1,m>$A251),0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)+$BS251)*CS251)/P251,0)","v":0},{"$f":"IF(OR($A251<n,AND($A251=n,$B251<=1)),V250+(L251-(IF(AND(EE=1,m>$A251),0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)+$BS251)*CT251)/Q251,0)","v":0},{"$f":"ROUND(R251*M251-(H251-IF(EE=1,0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)*CP251),2)","v":0},{"$f":"ROUND(S251*N251-(I251-IF(EE=1,0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)*CQ251),2)","v":0},{"$f":"ROUND(T251*O251-(J251-IF(EE=1,0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)*CR251),2)","v":0},{"$f":"ROUND(U251*P251-(K251-IF(EE=1,0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)*CS251),2)","v":0},{"$f":"ROUND(V251*Q251-(L251-IF(EE=1,0,Kosten_Fond!$D251+Kosten_Fond!$F251+Kosten_Fond!$H251)*CT251),2)","v":0},{"$f":"ROUND(W251-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z251,IF(AbschlVar=\"DK_fix\",W251*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB251,Kosten_Fond!$AA251))))*IF(Förderung=\"mit\",CN251,CP251)+AH251,2)","v":0},{"$f":"ROUND(X251-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z251,IF(AbschlVar=\"DK_fix\",X251*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB251,Kosten_Fond!$AA251))))*IF(Förderung=\"mit\",CO251,CQ251)+AH251,2)","v":0},{"$f":"ROUND(Y251-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z251,IF(AbschlVar=\"DK_fix\",Y251*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB251,Kosten_Fond!$AA251))))*CR251+AH251,2)","v":0},{"$f":"ROUND(Z251-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z251,IF(AbschlVar=\"DK_fix\",Z251*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB251,Kosten_Fond!$AA251))))*CS251+AH251,2)","v":0},{"$f":"ROUND(AA251-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z251,IF(AbschlVar=\"DK_fix\",AA251*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB251,Kosten_Fond!$AA251))))*CT251+AH251,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,6,{"$f":"IF(AND(Fond!$B251<=1,OR($A251<n,AND($A251=n,Fond!$B251<=1))),R250*M251,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A251<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A251+1)-$B$16)*$B$16,A251,A251+1),0)","v":19},7,{"$f":"Kosten_Fond!T252","v":0},{"$f":"Kosten_Fond!U252","v":0},{"$f":"Kosten_Fond!V252","v":0},{"$f":"Kosten_Fond!W252","v":0},{"$f":"Kosten_Fond!X252","v":0},0,0,0,0,0,{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),ROUND(M251*(1+INDEX(Performance_Vektoren!J$5:J$77,$A251+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),ROUND(N251*(1+INDEX(Performance_Vektoren!K$5:K$77,$A251+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),ROUND(O251*(1+INDEX(Performance_Vektoren!L$5:L$77,$A251+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),ROUND(P251*(1+INDEX(Performance_Vektoren!M$5:M$77,$A251+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),ROUND(Q251*(1+INDEX(Performance_Vektoren!N$5:N$77,$A251+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),R251+(H252-(IF(AND(EE=1,m>$A252),0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)+$BS252)*CP252)/M252,0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),S251+(I252-(IF(AND(EE=1,m>$A252),0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)+$BS252)*CQ252)/N252,0)","v":0},{"$f":"ROUND(IF(OR($A252<n,AND($A252=n,$B252<=1)),T251+(J252-(IF(AND(EE=1,m>$A252),0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)+$BS252)*CR252)/O252,0),10)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),U251+(K252-(IF(AND(EE=1,m>$A252),0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)+$BS252)*CS252)/P252,0)","v":0},{"$f":"IF(OR($A252<n,AND($A252=n,$B252<=1)),V251+(L252-(IF(AND(EE=1,m>$A252),0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)+$BS252)*CT252)/Q252,0)","v":0},{"$f":"ROUND(R252*M252-(H252-IF(EE=1,0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)*CP252),2)","v":0},{"$f":"ROUND(S252*N252-(I252-IF(EE=1,0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)*CQ252),2)","v":0},{"$f":"ROUND(T252*O252-(J252-IF(EE=1,0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)*CR252),2)","v":0},{"$f":"ROUND(U252*P252-(K252-IF(EE=1,0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)*CS252),2)","v":0},{"$f":"ROUND(V252*Q252-(L252-IF(EE=1,0,Kosten_Fond!$D252+Kosten_Fond!$F252+Kosten_Fond!$H252)*CT252),2)","v":0},{"$f":"ROUND(W252-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z252,IF(AbschlVar=\"DK_fix\",W252*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB252,Kosten_Fond!$AA252))))*IF(Förderung=\"mit\",CN252,CP252)+AH252,2)","v":0},{"$f":"ROUND(X252-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z252,IF(AbschlVar=\"DK_fix\",X252*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB252,Kosten_Fond!$AA252))))*IF(Förderung=\"mit\",CO252,CQ252)+AH252,2)","v":0},{"$f":"ROUND(Y252-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z252,IF(AbschlVar=\"DK_fix\",Y252*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB252,Kosten_Fond!$AA252))))*CR252+AH252,2)","v":0},{"$f":"ROUND(Z252-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z252,IF(AbschlVar=\"DK_fix\",Z252*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB252,Kosten_Fond!$AA252))))*CS252+AH252,2)","v":0},{"$f":"ROUND(AA252-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z252,IF(AbschlVar=\"DK_fix\",AA252*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB252,Kosten_Fond!$AA252))))*CT252+AH252,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,7,{"$f":"IF(AND(Fond!$B252<=1,OR($A252<n,AND($A252=n,Fond!$B252<=1))),R251*M252,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A252<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A252+1)-$B$16)*$B$16,A252,A252+1),0)","v":19},8,{"$f":"Kosten_Fond!T253","v":0},{"$f":"Kosten_Fond!U253","v":0},{"$f":"Kosten_Fond!V253","v":0},{"$f":"Kosten_Fond!W253","v":0},{"$f":"Kosten_Fond!X253","v":0},0,0,0,0,0,{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),ROUND(M252*(1+INDEX(Performance_Vektoren!J$5:J$77,$A252+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),ROUND(N252*(1+INDEX(Performance_Vektoren!K$5:K$77,$A252+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),ROUND(O252*(1+INDEX(Performance_Vektoren!L$5:L$77,$A252+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),ROUND(P252*(1+INDEX(Performance_Vektoren!M$5:M$77,$A252+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),ROUND(Q252*(1+INDEX(Performance_Vektoren!N$5:N$77,$A252+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),R252+(H253-(IF(AND(EE=1,m>$A253),0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)+$BS253)*CP253)/M253,0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),S252+(I253-(IF(AND(EE=1,m>$A253),0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)+$BS253)*CQ253)/N253,0)","v":0},{"$f":"ROUND(IF(OR($A253<n,AND($A253=n,$B253<=1)),T252+(J253-(IF(AND(EE=1,m>$A253),0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)+$BS253)*CR253)/O253,0),10)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),U252+(K253-(IF(AND(EE=1,m>$A253),0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)+$BS253)*CS253)/P253,0)","v":0},{"$f":"IF(OR($A253<n,AND($A253=n,$B253<=1)),V252+(L253-(IF(AND(EE=1,m>$A253),0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)+$BS253)*CT253)/Q253,0)","v":0},{"$f":"ROUND(R253*M253-(H253-IF(EE=1,0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)*CP253),2)","v":0},{"$f":"ROUND(S253*N253-(I253-IF(EE=1,0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)*CQ253),2)","v":0},{"$f":"ROUND(T253*O253-(J253-IF(EE=1,0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)*CR253),2)","v":0},{"$f":"ROUND(U253*P253-(K253-IF(EE=1,0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)*CS253),2)","v":0},{"$f":"ROUND(V253*Q253-(L253-IF(EE=1,0,Kosten_Fond!$D253+Kosten_Fond!$F253+Kosten_Fond!$H253)*CT253),2)","v":0},{"$f":"ROUND(W253-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z253,IF(AbschlVar=\"DK_fix\",W253*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB253,Kosten_Fond!$AA253))))*IF(Förderung=\"mit\",CN253,CP253)+AH253,2)","v":0},{"$f":"ROUND(X253-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z253,IF(AbschlVar=\"DK_fix\",X253*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB253,Kosten_Fond!$AA253))))*IF(Förderung=\"mit\",CO253,CQ253)+AH253,2)","v":0},{"$f":"ROUND(Y253-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z253,IF(AbschlVar=\"DK_fix\",Y253*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB253,Kosten_Fond!$AA253))))*CR253+AH253,2)","v":0},{"$f":"ROUND(Z253-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z253,IF(AbschlVar=\"DK_fix\",Z253*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB253,Kosten_Fond!$AA253))))*CS253+AH253,2)","v":0},{"$f":"ROUND(AA253-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z253,IF(AbschlVar=\"DK_fix\",AA253*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB253,Kosten_Fond!$AA253))))*CT253+AH253,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,8,{"$f":"IF(AND(Fond!$B253<=1,OR($A253<n,AND($A253=n,Fond!$B253<=1))),R252*M253,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A253<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A253+1)-$B$16)*$B$16,A253,A253+1),0)","v":19},9,{"$f":"Kosten_Fond!T254","v":0},{"$f":"Kosten_Fond!U254","v":0},{"$f":"Kosten_Fond!V254","v":0},{"$f":"Kosten_Fond!W254","v":0},{"$f":"Kosten_Fond!X254","v":0},0,0,0,0,0,{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),ROUND(M253*(1+INDEX(Performance_Vektoren!J$5:J$77,$A253+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),ROUND(N253*(1+INDEX(Performance_Vektoren!K$5:K$77,$A253+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),ROUND(O253*(1+INDEX(Performance_Vektoren!L$5:L$77,$A253+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),ROUND(P253*(1+INDEX(Performance_Vektoren!M$5:M$77,$A253+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),ROUND(Q253*(1+INDEX(Performance_Vektoren!N$5:N$77,$A253+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),R253+(H254-(IF(AND(EE=1,m>$A254),0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)+$BS254)*CP254)/M254,0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),S253+(I254-(IF(AND(EE=1,m>$A254),0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)+$BS254)*CQ254)/N254,0)","v":0},{"$f":"ROUND(IF(OR($A254<n,AND($A254=n,$B254<=1)),T253+(J254-(IF(AND(EE=1,m>$A254),0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)+$BS254)*CR254)/O254,0),10)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),U253+(K254-(IF(AND(EE=1,m>$A254),0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)+$BS254)*CS254)/P254,0)","v":0},{"$f":"IF(OR($A254<n,AND($A254=n,$B254<=1)),V253+(L254-(IF(AND(EE=1,m>$A254),0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)+$BS254)*CT254)/Q254,0)","v":0},{"$f":"ROUND(R254*M254-(H254-IF(EE=1,0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)*CP254),2)","v":0},{"$f":"ROUND(S254*N254-(I254-IF(EE=1,0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)*CQ254),2)","v":0},{"$f":"ROUND(T254*O254-(J254-IF(EE=1,0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)*CR254),2)","v":0},{"$f":"ROUND(U254*P254-(K254-IF(EE=1,0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)*CS254),2)","v":0},{"$f":"ROUND(V254*Q254-(L254-IF(EE=1,0,Kosten_Fond!$D254+Kosten_Fond!$F254+Kosten_Fond!$H254)*CT254),2)","v":0},{"$f":"ROUND(W254-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z254,IF(AbschlVar=\"DK_fix\",W254*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB254,Kosten_Fond!$AA254))))*IF(Förderung=\"mit\",CN254,CP254)+AH254,2)","v":0},{"$f":"ROUND(X254-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z254,IF(AbschlVar=\"DK_fix\",X254*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB254,Kosten_Fond!$AA254))))*IF(Förderung=\"mit\",CO254,CQ254)+AH254,2)","v":0},{"$f":"ROUND(Y254-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z254,IF(AbschlVar=\"DK_fix\",Y254*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB254,Kosten_Fond!$AA254))))*CR254+AH254,2)","v":0},{"$f":"ROUND(Z254-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z254,IF(AbschlVar=\"DK_fix\",Z254*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB254,Kosten_Fond!$AA254))))*CS254+AH254,2)","v":0},{"$f":"ROUND(AA254-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z254,IF(AbschlVar=\"DK_fix\",AA254*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB254,Kosten_Fond!$AA254))))*CT254+AH254,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,9,{"$f":"IF(AND(Fond!$B254<=1,OR($A254<n,AND($A254=n,Fond!$B254<=1))),R253*M254,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A254<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A254+1)-$B$16)*$B$16,A254,A254+1),0)","v":19},10,{"$f":"Kosten_Fond!T255","v":0},{"$f":"Kosten_Fond!U255","v":0},{"$f":"Kosten_Fond!V255","v":0},{"$f":"Kosten_Fond!W255","v":0},{"$f":"Kosten_Fond!X255","v":0},0,0,0,0,0,{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),ROUND(M254*(1+INDEX(Performance_Vektoren!J$5:J$77,$A254+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),ROUND(N254*(1+INDEX(Performance_Vektoren!K$5:K$77,$A254+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),ROUND(O254*(1+INDEX(Performance_Vektoren!L$5:L$77,$A254+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),ROUND(P254*(1+INDEX(Performance_Vektoren!M$5:M$77,$A254+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),ROUND(Q254*(1+INDEX(Performance_Vektoren!N$5:N$77,$A254+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),R254+(H255-(IF(AND(EE=1,m>$A255),0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)+$BS255)*CP255)/M255,0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),S254+(I255-(IF(AND(EE=1,m>$A255),0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)+$BS255)*CQ255)/N255,0)","v":0},{"$f":"ROUND(IF(OR($A255<n,AND($A255=n,$B255<=1)),T254+(J255-(IF(AND(EE=1,m>$A255),0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)+$BS255)*CR255)/O255,0),10)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),U254+(K255-(IF(AND(EE=1,m>$A255),0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)+$BS255)*CS255)/P255,0)","v":0},{"$f":"IF(OR($A255<n,AND($A255=n,$B255<=1)),V254+(L255-(IF(AND(EE=1,m>$A255),0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)+$BS255)*CT255)/Q255,0)","v":0},{"$f":"ROUND(R255*M255-(H255-IF(EE=1,0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)*CP255),2)","v":0},{"$f":"ROUND(S255*N255-(I255-IF(EE=1,0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)*CQ255),2)","v":0},{"$f":"ROUND(T255*O255-(J255-IF(EE=1,0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)*CR255),2)","v":0},{"$f":"ROUND(U255*P255-(K255-IF(EE=1,0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)*CS255),2)","v":0},{"$f":"ROUND(V255*Q255-(L255-IF(EE=1,0,Kosten_Fond!$D255+Kosten_Fond!$F255+Kosten_Fond!$H255)*CT255),2)","v":0},{"$f":"ROUND(W255-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z255,IF(AbschlVar=\"DK_fix\",W255*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB255,Kosten_Fond!$AA255))))*IF(Förderung=\"mit\",CN255,CP255)+AH255,2)","v":0},{"$f":"ROUND(X255-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z255,IF(AbschlVar=\"DK_fix\",X255*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB255,Kosten_Fond!$AA255))))*IF(Förderung=\"mit\",CO255,CQ255)+AH255,2)","v":0},{"$f":"ROUND(Y255-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z255,IF(AbschlVar=\"DK_fix\",Y255*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB255,Kosten_Fond!$AA255))))*CR255+AH255,2)","v":0},{"$f":"ROUND(Z255-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z255,IF(AbschlVar=\"DK_fix\",Z255*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB255,Kosten_Fond!$AA255))))*CS255+AH255,2)","v":0},{"$f":"ROUND(AA255-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z255,IF(AbschlVar=\"DK_fix\",AA255*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB255,Kosten_Fond!$AA255))))*CT255+AH255,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,10,{"$f":"IF(AND(Fond!$B255<=1,OR($A255<n,AND($A255=n,Fond!$B255<=1))),R254*M255,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A255<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A255+1)-$B$16)*$B$16,A255,A255+1),0)","v":19},11,{"$f":"Kosten_Fond!T256","v":0},{"$f":"Kosten_Fond!U256","v":0},{"$f":"Kosten_Fond!V256","v":0},{"$f":"Kosten_Fond!W256","v":0},{"$f":"Kosten_Fond!X256","v":0},0,0,0,0,0,{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),ROUND(M255*(1+INDEX(Performance_Vektoren!J$5:J$77,$A255+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),ROUND(N255*(1+INDEX(Performance_Vektoren!K$5:K$77,$A255+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),ROUND(O255*(1+INDEX(Performance_Vektoren!L$5:L$77,$A255+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),ROUND(P255*(1+INDEX(Performance_Vektoren!M$5:M$77,$A255+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),ROUND(Q255*(1+INDEX(Performance_Vektoren!N$5:N$77,$A255+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),R255+(H256-(IF(AND(EE=1,m>$A256),0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)+$BS256)*CP256)/M256,0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),S255+(I256-(IF(AND(EE=1,m>$A256),0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)+$BS256)*CQ256)/N256,0)","v":0},{"$f":"ROUND(IF(OR($A256<n,AND($A256=n,$B256<=1)),T255+(J256-(IF(AND(EE=1,m>$A256),0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)+$BS256)*CR256)/O256,0),10)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),U255+(K256-(IF(AND(EE=1,m>$A256),0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)+$BS256)*CS256)/P256,0)","v":0},{"$f":"IF(OR($A256<n,AND($A256=n,$B256<=1)),V255+(L256-(IF(AND(EE=1,m>$A256),0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)+$BS256)*CT256)/Q256,0)","v":0},{"$f":"ROUND(R256*M256-(H256-IF(EE=1,0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)*CP256),2)","v":0},{"$f":"ROUND(S256*N256-(I256-IF(EE=1,0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)*CQ256),2)","v":0},{"$f":"ROUND(T256*O256-(J256-IF(EE=1,0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)*CR256),2)","v":0},{"$f":"ROUND(U256*P256-(K256-IF(EE=1,0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)*CS256),2)","v":0},{"$f":"ROUND(V256*Q256-(L256-IF(EE=1,0,Kosten_Fond!$D256+Kosten_Fond!$F256+Kosten_Fond!$H256)*CT256),2)","v":0},{"$f":"ROUND(W256-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z256,IF(AbschlVar=\"DK_fix\",W256*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB256,Kosten_Fond!$AA256))))*IF(Förderung=\"mit\",CN256,CP256)+AH256,2)","v":0},{"$f":"ROUND(X256-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z256,IF(AbschlVar=\"DK_fix\",X256*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB256,Kosten_Fond!$AA256))))*IF(Förderung=\"mit\",CO256,CQ256)+AH256,2)","v":0},{"$f":"ROUND(Y256-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z256,IF(AbschlVar=\"DK_fix\",Y256*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB256,Kosten_Fond!$AA256))))*CR256+AH256,2)","v":0},{"$f":"ROUND(Z256-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z256,IF(AbschlVar=\"DK_fix\",Z256*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB256,Kosten_Fond!$AA256))))*CS256+AH256,2)","v":0},{"$f":"ROUND(AA256-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z256,IF(AbschlVar=\"DK_fix\",AA256*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB256,Kosten_Fond!$AA256))))*CT256+AH256,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,11,{"$f":"IF(AND(Fond!$B256<=1,OR($A256<n,AND($A256=n,Fond!$B256<=1))),R255*M256,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A256<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A256+1)-$B$16)*$B$16,A256,A256+1),0)","v":19},12,{"$f":"Kosten_Fond!T257","v":0},{"$f":"Kosten_Fond!U257","v":0},{"$f":"Kosten_Fond!V257","v":0},{"$f":"Kosten_Fond!W257","v":0},{"$f":"Kosten_Fond!X257","v":0},0,0,0,0,0,{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),ROUND(M256*(1+INDEX(Performance_Vektoren!J$5:J$77,$A256+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),ROUND(N256*(1+INDEX(Performance_Vektoren!K$5:K$77,$A256+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),ROUND(O256*(1+INDEX(Performance_Vektoren!L$5:L$77,$A256+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),ROUND(P256*(1+INDEX(Performance_Vektoren!M$5:M$77,$A256+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),ROUND(Q256*(1+INDEX(Performance_Vektoren!N$5:N$77,$A256+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),R256+(H257-(IF(AND(EE=1,m>$A257),0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)+$BS257)*CP257)/M257,0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),S256+(I257-(IF(AND(EE=1,m>$A257),0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)+$BS257)*CQ257)/N257,0)","v":0},{"$f":"ROUND(IF(OR($A257<n,AND($A257=n,$B257<=1)),T256+(J257-(IF(AND(EE=1,m>$A257),0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)+$BS257)*CR257)/O257,0),10)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),U256+(K257-(IF(AND(EE=1,m>$A257),0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)+$BS257)*CS257)/P257,0)","v":0},{"$f":"IF(OR($A257<n,AND($A257=n,$B257<=1)),V256+(L257-(IF(AND(EE=1,m>$A257),0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)+$BS257)*CT257)/Q257,0)","v":0},{"$f":"ROUND(R257*M257-(H257-IF(EE=1,0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)*CP257),2)","v":0},{"$f":"ROUND(S257*N257-(I257-IF(EE=1,0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)*CQ257),2)","v":0},{"$f":"ROUND(T257*O257-(J257-IF(EE=1,0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)*CR257),2)","v":0},{"$f":"ROUND(U257*P257-(K257-IF(EE=1,0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)*CS257),2)","v":0},{"$f":"ROUND(V257*Q257-(L257-IF(EE=1,0,Kosten_Fond!$D257+Kosten_Fond!$F257+Kosten_Fond!$H257)*CT257),2)","v":0},{"$f":"ROUND(W257-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z257,IF(AbschlVar=\"DK_fix\",W257*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB257,Kosten_Fond!$AA257))))*IF(Förderung=\"mit\",CN257,CP257)+AH257,2)","v":0},{"$f":"ROUND(X257-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z257,IF(AbschlVar=\"DK_fix\",X257*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB257,Kosten_Fond!$AA257))))*IF(Förderung=\"mit\",CO257,CQ257)+AH257,2)","v":0},{"$f":"ROUND(Y257-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z257,IF(AbschlVar=\"DK_fix\",Y257*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB257,Kosten_Fond!$AA257))))*CR257+AH257,2)","v":0},{"$f":"ROUND(Z257-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z257,IF(AbschlVar=\"DK_fix\",Z257*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB257,Kosten_Fond!$AA257))))*CS257+AH257,2)","v":0},{"$f":"ROUND(AA257-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z257,IF(AbschlVar=\"DK_fix\",AA257*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB257,Kosten_Fond!$AA257))))*CT257+AH257,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,12,{"$f":"IF(AND(Fond!$B257<=1,OR($A257<n,AND($A257=n,Fond!$B257<=1))),R256*M257,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A257<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A257+1)-$B$16)*$B$16,A257,A257+1),0)","v":20},1,{"$f":"Kosten_Fond!T258","v":0},{"$f":"Kosten_Fond!U258","v":0},{"$f":"Kosten_Fond!V258","v":0},{"$f":"Kosten_Fond!W258","v":0},{"$f":"Kosten_Fond!X258","v":0},0,0,0,0,0,{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),ROUND(M257*(1+INDEX(Performance_Vektoren!J$5:J$77,$A257+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),ROUND(N257*(1+INDEX(Performance_Vektoren!K$5:K$77,$A257+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),ROUND(O257*(1+INDEX(Performance_Vektoren!L$5:L$77,$A257+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),ROUND(P257*(1+INDEX(Performance_Vektoren!M$5:M$77,$A257+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),ROUND(Q257*(1+INDEX(Performance_Vektoren!N$5:N$77,$A257+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),R257+(H258-(IF(AND(EE=1,m>$A258),0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)+$BS258)*CP258)/M258,0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),S257+(I258-(IF(AND(EE=1,m>$A258),0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)+$BS258)*CQ258)/N258,0)","v":0},{"$f":"ROUND(IF(OR($A258<n,AND($A258=n,$B258<=1)),T257+(J258-(IF(AND(EE=1,m>$A258),0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)+$BS258)*CR258)/O258,0),10)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),U257+(K258-(IF(AND(EE=1,m>$A258),0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)+$BS258)*CS258)/P258,0)","v":0},{"$f":"IF(OR($A258<n,AND($A258=n,$B258<=1)),V257+(L258-(IF(AND(EE=1,m>$A258),0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)+$BS258)*CT258)/Q258,0)","v":0},{"$f":"ROUND(R258*M258-(H258-IF(EE=1,0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)*CP258),2)","v":0},{"$f":"ROUND(S258*N258-(I258-IF(EE=1,0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)*CQ258),2)","v":0},{"$f":"ROUND(T258*O258-(J258-IF(EE=1,0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)*CR258),2)","v":0},{"$f":"ROUND(U258*P258-(K258-IF(EE=1,0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)*CS258),2)","v":0},{"$f":"ROUND(V258*Q258-(L258-IF(EE=1,0,Kosten_Fond!$D258+Kosten_Fond!$F258+Kosten_Fond!$H258)*CT258),2)","v":0},{"$f":"ROUND(W258-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z258,IF(AbschlVar=\"DK_fix\",W258*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB258,Kosten_Fond!$AA258))))*IF(Förderung=\"mit\",CN258,CP258)+AH258,2)","v":0},{"$f":"ROUND(X258-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z258,IF(AbschlVar=\"DK_fix\",X258*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB258,Kosten_Fond!$AA258))))*IF(Förderung=\"mit\",CO258,CQ258)+AH258,2)","v":0},{"$f":"ROUND(Y258-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z258,IF(AbschlVar=\"DK_fix\",Y258*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB258,Kosten_Fond!$AA258))))*CR258+AH258,2)","v":0},{"$f":"ROUND(Z258-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z258,IF(AbschlVar=\"DK_fix\",Z258*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB258,Kosten_Fond!$AA258))))*CS258+AH258,2)","v":0},{"$f":"ROUND(AA258-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z258,IF(AbschlVar=\"DK_fix\",AA258*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB258,Kosten_Fond!$AA258))))*CT258+AH258,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,1,{"$f":"IF(AND(Fond!$B258<=1,OR($A258<n,AND($A258=n,Fond!$B258<=1))),R257*M258,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A258<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A258+1)-$B$16)*$B$16,A258,A258+1),0)","v":20},2,{"$f":"Kosten_Fond!T259","v":0},{"$f":"Kosten_Fond!U259","v":0},{"$f":"Kosten_Fond!V259","v":0},{"$f":"Kosten_Fond!W259","v":0},{"$f":"Kosten_Fond!X259","v":0},0,0,0,0,0,{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),ROUND(M258*(1+INDEX(Performance_Vektoren!J$5:J$77,$A258+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),ROUND(N258*(1+INDEX(Performance_Vektoren!K$5:K$77,$A258+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),ROUND(O258*(1+INDEX(Performance_Vektoren!L$5:L$77,$A258+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),ROUND(P258*(1+INDEX(Performance_Vektoren!M$5:M$77,$A258+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),ROUND(Q258*(1+INDEX(Performance_Vektoren!N$5:N$77,$A258+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),R258+(H259-(IF(AND(EE=1,m>$A259),0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)+$BS259)*CP259)/M259,0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),S258+(I259-(IF(AND(EE=1,m>$A259),0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)+$BS259)*CQ259)/N259,0)","v":0},{"$f":"ROUND(IF(OR($A259<n,AND($A259=n,$B259<=1)),T258+(J259-(IF(AND(EE=1,m>$A259),0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)+$BS259)*CR259)/O259,0),10)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),U258+(K259-(IF(AND(EE=1,m>$A259),0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)+$BS259)*CS259)/P259,0)","v":0},{"$f":"IF(OR($A259<n,AND($A259=n,$B259<=1)),V258+(L259-(IF(AND(EE=1,m>$A259),0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)+$BS259)*CT259)/Q259,0)","v":0},{"$f":"ROUND(R259*M259-(H259-IF(EE=1,0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)*CP259),2)","v":0},{"$f":"ROUND(S259*N259-(I259-IF(EE=1,0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)*CQ259),2)","v":0},{"$f":"ROUND(T259*O259-(J259-IF(EE=1,0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)*CR259),2)","v":0},{"$f":"ROUND(U259*P259-(K259-IF(EE=1,0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)*CS259),2)","v":0},{"$f":"ROUND(V259*Q259-(L259-IF(EE=1,0,Kosten_Fond!$D259+Kosten_Fond!$F259+Kosten_Fond!$H259)*CT259),2)","v":0},{"$f":"ROUND(W259-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z259,IF(AbschlVar=\"DK_fix\",W259*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB259,Kosten_Fond!$AA259))))*IF(Förderung=\"mit\",CN259,CP259)+AH259,2)","v":0},{"$f":"ROUND(X259-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z259,IF(AbschlVar=\"DK_fix\",X259*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB259,Kosten_Fond!$AA259))))*IF(Förderung=\"mit\",CO259,CQ259)+AH259,2)","v":0},{"$f":"ROUND(Y259-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z259,IF(AbschlVar=\"DK_fix\",Y259*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB259,Kosten_Fond!$AA259))))*CR259+AH259,2)","v":0},{"$f":"ROUND(Z259-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z259,IF(AbschlVar=\"DK_fix\",Z259*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB259,Kosten_Fond!$AA259))))*CS259+AH259,2)","v":0},{"$f":"ROUND(AA259-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z259,IF(AbschlVar=\"DK_fix\",AA259*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB259,Kosten_Fond!$AA259))))*CT259+AH259,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2,{"$f":"IF(AND(Fond!$B259<=1,OR($A259<n,AND($A259=n,Fond!$B259<=1))),R258*M259,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A259<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A259+1)-$B$16)*$B$16,A259,A259+1),0)","v":20},3,{"$f":"Kosten_Fond!T260","v":0},{"$f":"Kosten_Fond!U260","v":0},{"$f":"Kosten_Fond!V260","v":0},{"$f":"Kosten_Fond!W260","v":0},{"$f":"Kosten_Fond!X260","v":0},0,0,0,0,0,{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),ROUND(M259*(1+INDEX(Performance_Vektoren!J$5:J$77,$A259+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),ROUND(N259*(1+INDEX(Performance_Vektoren!K$5:K$77,$A259+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),ROUND(O259*(1+INDEX(Performance_Vektoren!L$5:L$77,$A259+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),ROUND(P259*(1+INDEX(Performance_Vektoren!M$5:M$77,$A259+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),ROUND(Q259*(1+INDEX(Performance_Vektoren!N$5:N$77,$A259+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),R259+(H260-(IF(AND(EE=1,m>$A260),0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)+$BS260)*CP260)/M260,0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),S259+(I260-(IF(AND(EE=1,m>$A260),0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)+$BS260)*CQ260)/N260,0)","v":0},{"$f":"ROUND(IF(OR($A260<n,AND($A260=n,$B260<=1)),T259+(J260-(IF(AND(EE=1,m>$A260),0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)+$BS260)*CR260)/O260,0),10)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),U259+(K260-(IF(AND(EE=1,m>$A260),0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)+$BS260)*CS260)/P260,0)","v":0},{"$f":"IF(OR($A260<n,AND($A260=n,$B260<=1)),V259+(L260-(IF(AND(EE=1,m>$A260),0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)+$BS260)*CT260)/Q260,0)","v":0},{"$f":"ROUND(R260*M260-(H260-IF(EE=1,0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)*CP260),2)","v":0},{"$f":"ROUND(S260*N260-(I260-IF(EE=1,0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)*CQ260),2)","v":0},{"$f":"ROUND(T260*O260-(J260-IF(EE=1,0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)*CR260),2)","v":0},{"$f":"ROUND(U260*P260-(K260-IF(EE=1,0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)*CS260),2)","v":0},{"$f":"ROUND(V260*Q260-(L260-IF(EE=1,0,Kosten_Fond!$D260+Kosten_Fond!$F260+Kosten_Fond!$H260)*CT260),2)","v":0},{"$f":"ROUND(W260-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z260,IF(AbschlVar=\"DK_fix\",W260*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB260,Kosten_Fond!$AA260))))*IF(Förderung=\"mit\",CN260,CP260)+AH260,2)","v":0},{"$f":"ROUND(X260-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z260,IF(AbschlVar=\"DK_fix\",X260*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB260,Kosten_Fond!$AA260))))*IF(Förderung=\"mit\",CO260,CQ260)+AH260,2)","v":0},{"$f":"ROUND(Y260-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z260,IF(AbschlVar=\"DK_fix\",Y260*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB260,Kosten_Fond!$AA260))))*CR260+AH260,2)","v":0},{"$f":"ROUND(Z260-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z260,IF(AbschlVar=\"DK_fix\",Z260*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB260,Kosten_Fond!$AA260))))*CS260+AH260,2)","v":0},{"$f":"ROUND(AA260-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z260,IF(AbschlVar=\"DK_fix\",AA260*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB260,Kosten_Fond!$AA260))))*CT260+AH260,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,3,{"$f":"IF(AND(Fond!$B260<=1,OR($A260<n,AND($A260=n,Fond!$B260<=1))),R259*M260,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A260<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A260+1)-$B$16)*$B$16,A260,A260+1),0)","v":20},4,{"$f":"Kosten_Fond!T261","v":0},{"$f":"Kosten_Fond!U261","v":0},{"$f":"Kosten_Fond!V261","v":0},{"$f":"Kosten_Fond!W261","v":0},{"$f":"Kosten_Fond!X261","v":0},0,0,0,0,0,{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),ROUND(M260*(1+INDEX(Performance_Vektoren!J$5:J$77,$A260+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),ROUND(N260*(1+INDEX(Performance_Vektoren!K$5:K$77,$A260+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),ROUND(O260*(1+INDEX(Performance_Vektoren!L$5:L$77,$A260+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),ROUND(P260*(1+INDEX(Performance_Vektoren!M$5:M$77,$A260+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),ROUND(Q260*(1+INDEX(Performance_Vektoren!N$5:N$77,$A260+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),R260+(H261-(IF(AND(EE=1,m>$A261),0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)+$BS261)*CP261)/M261,0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),S260+(I261-(IF(AND(EE=1,m>$A261),0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)+$BS261)*CQ261)/N261,0)","v":0},{"$f":"ROUND(IF(OR($A261<n,AND($A261=n,$B261<=1)),T260+(J261-(IF(AND(EE=1,m>$A261),0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)+$BS261)*CR261)/O261,0),10)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),U260+(K261-(IF(AND(EE=1,m>$A261),0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)+$BS261)*CS261)/P261,0)","v":0},{"$f":"IF(OR($A261<n,AND($A261=n,$B261<=1)),V260+(L261-(IF(AND(EE=1,m>$A261),0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)+$BS261)*CT261)/Q261,0)","v":0},{"$f":"ROUND(R261*M261-(H261-IF(EE=1,0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)*CP261),2)","v":0},{"$f":"ROUND(S261*N261-(I261-IF(EE=1,0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)*CQ261),2)","v":0},{"$f":"ROUND(T261*O261-(J261-IF(EE=1,0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)*CR261),2)","v":0},{"$f":"ROUND(U261*P261-(K261-IF(EE=1,0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)*CS261),2)","v":0},{"$f":"ROUND(V261*Q261-(L261-IF(EE=1,0,Kosten_Fond!$D261+Kosten_Fond!$F261+Kosten_Fond!$H261)*CT261),2)","v":0},{"$f":"ROUND(W261-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z261,IF(AbschlVar=\"DK_fix\",W261*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB261,Kosten_Fond!$AA261))))*IF(Förderung=\"mit\",CN261,CP261)+AH261,2)","v":0},{"$f":"ROUND(X261-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z261,IF(AbschlVar=\"DK_fix\",X261*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB261,Kosten_Fond!$AA261))))*IF(Förderung=\"mit\",CO261,CQ261)+AH261,2)","v":0},{"$f":"ROUND(Y261-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z261,IF(AbschlVar=\"DK_fix\",Y261*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB261,Kosten_Fond!$AA261))))*CR261+AH261,2)","v":0},{"$f":"ROUND(Z261-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z261,IF(AbschlVar=\"DK_fix\",Z261*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB261,Kosten_Fond!$AA261))))*CS261+AH261,2)","v":0},{"$f":"ROUND(AA261-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z261,IF(AbschlVar=\"DK_fix\",AA261*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB261,Kosten_Fond!$AA261))))*CT261+AH261,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,4,{"$f":"IF(AND(Fond!$B261<=1,OR($A261<n,AND($A261=n,Fond!$B261<=1))),R260*M261,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A261<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A261+1)-$B$16)*$B$16,A261,A261+1),0)","v":20},5,{"$f":"Kosten_Fond!T262","v":0},{"$f":"Kosten_Fond!U262","v":0},{"$f":"Kosten_Fond!V262","v":0},{"$f":"Kosten_Fond!W262","v":0},{"$f":"Kosten_Fond!X262","v":0},0,0,0,0,0,{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),ROUND(M261*(1+INDEX(Performance_Vektoren!J$5:J$77,$A261+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),ROUND(N261*(1+INDEX(Performance_Vektoren!K$5:K$77,$A261+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),ROUND(O261*(1+INDEX(Performance_Vektoren!L$5:L$77,$A261+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),ROUND(P261*(1+INDEX(Performance_Vektoren!M$5:M$77,$A261+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),ROUND(Q261*(1+INDEX(Performance_Vektoren!N$5:N$77,$A261+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),R261+(H262-(IF(AND(EE=1,m>$A262),0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)+$BS262)*CP262)/M262,0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),S261+(I262-(IF(AND(EE=1,m>$A262),0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)+$BS262)*CQ262)/N262,0)","v":0},{"$f":"ROUND(IF(OR($A262<n,AND($A262=n,$B262<=1)),T261+(J262-(IF(AND(EE=1,m>$A262),0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)+$BS262)*CR262)/O262,0),10)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),U261+(K262-(IF(AND(EE=1,m>$A262),0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)+$BS262)*CS262)/P262,0)","v":0},{"$f":"IF(OR($A262<n,AND($A262=n,$B262<=1)),V261+(L262-(IF(AND(EE=1,m>$A262),0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)+$BS262)*CT262)/Q262,0)","v":0},{"$f":"ROUND(R262*M262-(H262-IF(EE=1,0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)*CP262),2)","v":0},{"$f":"ROUND(S262*N262-(I262-IF(EE=1,0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)*CQ262),2)","v":0},{"$f":"ROUND(T262*O262-(J262-IF(EE=1,0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)*CR262),2)","v":0},{"$f":"ROUND(U262*P262-(K262-IF(EE=1,0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)*CS262),2)","v":0},{"$f":"ROUND(V262*Q262-(L262-IF(EE=1,0,Kosten_Fond!$D262+Kosten_Fond!$F262+Kosten_Fond!$H262)*CT262),2)","v":0},{"$f":"ROUND(W262-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z262,IF(AbschlVar=\"DK_fix\",W262*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB262,Kosten_Fond!$AA262))))*IF(Förderung=\"mit\",CN262,CP262)+AH262,2)","v":0},{"$f":"ROUND(X262-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z262,IF(AbschlVar=\"DK_fix\",X262*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB262,Kosten_Fond!$AA262))))*IF(Förderung=\"mit\",CO262,CQ262)+AH262,2)","v":0},{"$f":"ROUND(Y262-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z262,IF(AbschlVar=\"DK_fix\",Y262*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB262,Kosten_Fond!$AA262))))*CR262+AH262,2)","v":0},{"$f":"ROUND(Z262-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z262,IF(AbschlVar=\"DK_fix\",Z262*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB262,Kosten_Fond!$AA262))))*CS262+AH262,2)","v":0},{"$f":"ROUND(AA262-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z262,IF(AbschlVar=\"DK_fix\",AA262*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB262,Kosten_Fond!$AA262))))*CT262+AH262,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,5,{"$f":"IF(AND(Fond!$B262<=1,OR($A262<n,AND($A262=n,Fond!$B262<=1))),R261*M262,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A262<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A262+1)-$B$16)*$B$16,A262,A262+1),0)","v":20},6,{"$f":"Kosten_Fond!T263","v":0},{"$f":"Kosten_Fond!U263","v":0},{"$f":"Kosten_Fond!V263","v":0},{"$f":"Kosten_Fond!W263","v":0},{"$f":"Kosten_Fond!X263","v":0},0,0,0,0,0,{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),ROUND(M262*(1+INDEX(Performance_Vektoren!J$5:J$77,$A262+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),ROUND(N262*(1+INDEX(Performance_Vektoren!K$5:K$77,$A262+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),ROUND(O262*(1+INDEX(Performance_Vektoren!L$5:L$77,$A262+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),ROUND(P262*(1+INDEX(Performance_Vektoren!M$5:M$77,$A262+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),ROUND(Q262*(1+INDEX(Performance_Vektoren!N$5:N$77,$A262+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),R262+(H263-(IF(AND(EE=1,m>$A263),0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)+$BS263)*CP263)/M263,0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),S262+(I263-(IF(AND(EE=1,m>$A263),0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)+$BS263)*CQ263)/N263,0)","v":0},{"$f":"ROUND(IF(OR($A263<n,AND($A263=n,$B263<=1)),T262+(J263-(IF(AND(EE=1,m>$A263),0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)+$BS263)*CR263)/O263,0),10)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),U262+(K263-(IF(AND(EE=1,m>$A263),0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)+$BS263)*CS263)/P263,0)","v":0},{"$f":"IF(OR($A263<n,AND($A263=n,$B263<=1)),V262+(L263-(IF(AND(EE=1,m>$A263),0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)+$BS263)*CT263)/Q263,0)","v":0},{"$f":"ROUND(R263*M263-(H263-IF(EE=1,0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)*CP263),2)","v":0},{"$f":"ROUND(S263*N263-(I263-IF(EE=1,0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)*CQ263),2)","v":0},{"$f":"ROUND(T263*O263-(J263-IF(EE=1,0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)*CR263),2)","v":0},{"$f":"ROUND(U263*P263-(K263-IF(EE=1,0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)*CS263),2)","v":0},{"$f":"ROUND(V263*Q263-(L263-IF(EE=1,0,Kosten_Fond!$D263+Kosten_Fond!$F263+Kosten_Fond!$H263)*CT263),2)","v":0},{"$f":"ROUND(W263-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z263,IF(AbschlVar=\"DK_fix\",W263*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB263,Kosten_Fond!$AA263))))*IF(Förderung=\"mit\",CN263,CP263)+AH263,2)","v":0},{"$f":"ROUND(X263-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z263,IF(AbschlVar=\"DK_fix\",X263*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB263,Kosten_Fond!$AA263))))*IF(Förderung=\"mit\",CO263,CQ263)+AH263,2)","v":0},{"$f":"ROUND(Y263-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z263,IF(AbschlVar=\"DK_fix\",Y263*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB263,Kosten_Fond!$AA263))))*CR263+AH263,2)","v":0},{"$f":"ROUND(Z263-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z263,IF(AbschlVar=\"DK_fix\",Z263*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB263,Kosten_Fond!$AA263))))*CS263+AH263,2)","v":0},{"$f":"ROUND(AA263-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z263,IF(AbschlVar=\"DK_fix\",AA263*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB263,Kosten_Fond!$AA263))))*CT263+AH263,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,6,{"$f":"IF(AND(Fond!$B263<=1,OR($A263<n,AND($A263=n,Fond!$B263<=1))),R262*M263,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A263<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A263+1)-$B$16)*$B$16,A263,A263+1),0)","v":20},7,{"$f":"Kosten_Fond!T264","v":0},{"$f":"Kosten_Fond!U264","v":0},{"$f":"Kosten_Fond!V264","v":0},{"$f":"Kosten_Fond!W264","v":0},{"$f":"Kosten_Fond!X264","v":0},0,0,0,0,0,{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),ROUND(M263*(1+INDEX(Performance_Vektoren!J$5:J$77,$A263+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),ROUND(N263*(1+INDEX(Performance_Vektoren!K$5:K$77,$A263+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),ROUND(O263*(1+INDEX(Performance_Vektoren!L$5:L$77,$A263+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),ROUND(P263*(1+INDEX(Performance_Vektoren!M$5:M$77,$A263+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),ROUND(Q263*(1+INDEX(Performance_Vektoren!N$5:N$77,$A263+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),R263+(H264-(IF(AND(EE=1,m>$A264),0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)+$BS264)*CP264)/M264,0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),S263+(I264-(IF(AND(EE=1,m>$A264),0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)+$BS264)*CQ264)/N264,0)","v":0},{"$f":"ROUND(IF(OR($A264<n,AND($A264=n,$B264<=1)),T263+(J264-(IF(AND(EE=1,m>$A264),0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)+$BS264)*CR264)/O264,0),10)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),U263+(K264-(IF(AND(EE=1,m>$A264),0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)+$BS264)*CS264)/P264,0)","v":0},{"$f":"IF(OR($A264<n,AND($A264=n,$B264<=1)),V263+(L264-(IF(AND(EE=1,m>$A264),0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)+$BS264)*CT264)/Q264,0)","v":0},{"$f":"ROUND(R264*M264-(H264-IF(EE=1,0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)*CP264),2)","v":0},{"$f":"ROUND(S264*N264-(I264-IF(EE=1,0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)*CQ264),2)","v":0},{"$f":"ROUND(T264*O264-(J264-IF(EE=1,0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)*CR264),2)","v":0},{"$f":"ROUND(U264*P264-(K264-IF(EE=1,0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)*CS264),2)","v":0},{"$f":"ROUND(V264*Q264-(L264-IF(EE=1,0,Kosten_Fond!$D264+Kosten_Fond!$F264+Kosten_Fond!$H264)*CT264),2)","v":0},{"$f":"ROUND(W264-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z264,IF(AbschlVar=\"DK_fix\",W264*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB264,Kosten_Fond!$AA264))))*IF(Förderung=\"mit\",CN264,CP264)+AH264,2)","v":0},{"$f":"ROUND(X264-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z264,IF(AbschlVar=\"DK_fix\",X264*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB264,Kosten_Fond!$AA264))))*IF(Förderung=\"mit\",CO264,CQ264)+AH264,2)","v":0},{"$f":"ROUND(Y264-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z264,IF(AbschlVar=\"DK_fix\",Y264*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB264,Kosten_Fond!$AA264))))*CR264+AH264,2)","v":0},{"$f":"ROUND(Z264-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z264,IF(AbschlVar=\"DK_fix\",Z264*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB264,Kosten_Fond!$AA264))))*CS264+AH264,2)","v":0},{"$f":"ROUND(AA264-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z264,IF(AbschlVar=\"DK_fix\",AA264*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB264,Kosten_Fond!$AA264))))*CT264+AH264,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,7,{"$f":"IF(AND(Fond!$B264<=1,OR($A264<n,AND($A264=n,Fond!$B264<=1))),R263*M264,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A264<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A264+1)-$B$16)*$B$16,A264,A264+1),0)","v":20},8,{"$f":"Kosten_Fond!T265","v":0},{"$f":"Kosten_Fond!U265","v":0},{"$f":"Kosten_Fond!V265","v":0},{"$f":"Kosten_Fond!W265","v":0},{"$f":"Kosten_Fond!X265","v":0},0,0,0,0,0,{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),ROUND(M264*(1+INDEX(Performance_Vektoren!J$5:J$77,$A264+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),ROUND(N264*(1+INDEX(Performance_Vektoren!K$5:K$77,$A264+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),ROUND(O264*(1+INDEX(Performance_Vektoren!L$5:L$77,$A264+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),ROUND(P264*(1+INDEX(Performance_Vektoren!M$5:M$77,$A264+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),ROUND(Q264*(1+INDEX(Performance_Vektoren!N$5:N$77,$A264+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),R264+(H265-(IF(AND(EE=1,m>$A265),0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)+$BS265)*CP265)/M265,0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),S264+(I265-(IF(AND(EE=1,m>$A265),0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)+$BS265)*CQ265)/N265,0)","v":0},{"$f":"ROUND(IF(OR($A265<n,AND($A265=n,$B265<=1)),T264+(J265-(IF(AND(EE=1,m>$A265),0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)+$BS265)*CR265)/O265,0),10)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),U264+(K265-(IF(AND(EE=1,m>$A265),0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)+$BS265)*CS265)/P265,0)","v":0},{"$f":"IF(OR($A265<n,AND($A265=n,$B265<=1)),V264+(L265-(IF(AND(EE=1,m>$A265),0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)+$BS265)*CT265)/Q265,0)","v":0},{"$f":"ROUND(R265*M265-(H265-IF(EE=1,0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)*CP265),2)","v":0},{"$f":"ROUND(S265*N265-(I265-IF(EE=1,0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)*CQ265),2)","v":0},{"$f":"ROUND(T265*O265-(J265-IF(EE=1,0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)*CR265),2)","v":0},{"$f":"ROUND(U265*P265-(K265-IF(EE=1,0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)*CS265),2)","v":0},{"$f":"ROUND(V265*Q265-(L265-IF(EE=1,0,Kosten_Fond!$D265+Kosten_Fond!$F265+Kosten_Fond!$H265)*CT265),2)","v":0},{"$f":"ROUND(W265-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z265,IF(AbschlVar=\"DK_fix\",W265*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB265,Kosten_Fond!$AA265))))*IF(Förderung=\"mit\",CN265,CP265)+AH265,2)","v":0},{"$f":"ROUND(X265-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z265,IF(AbschlVar=\"DK_fix\",X265*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB265,Kosten_Fond!$AA265))))*IF(Förderung=\"mit\",CO265,CQ265)+AH265,2)","v":0},{"$f":"ROUND(Y265-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z265,IF(AbschlVar=\"DK_fix\",Y265*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB265,Kosten_Fond!$AA265))))*CR265+AH265,2)","v":0},{"$f":"ROUND(Z265-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z265,IF(AbschlVar=\"DK_fix\",Z265*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB265,Kosten_Fond!$AA265))))*CS265+AH265,2)","v":0},{"$f":"ROUND(AA265-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z265,IF(AbschlVar=\"DK_fix\",AA265*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB265,Kosten_Fond!$AA265))))*CT265+AH265,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,8,{"$f":"IF(AND(Fond!$B265<=1,OR($A265<n,AND($A265=n,Fond!$B265<=1))),R264*M265,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A265<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A265+1)-$B$16)*$B$16,A265,A265+1),0)","v":20},9,{"$f":"Kosten_Fond!T266","v":0},{"$f":"Kosten_Fond!U266","v":0},{"$f":"Kosten_Fond!V266","v":0},{"$f":"Kosten_Fond!W266","v":0},{"$f":"Kosten_Fond!X266","v":0},0,0,0,0,0,{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),ROUND(M265*(1+INDEX(Performance_Vektoren!J$5:J$77,$A265+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),ROUND(N265*(1+INDEX(Performance_Vektoren!K$5:K$77,$A265+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),ROUND(O265*(1+INDEX(Performance_Vektoren!L$5:L$77,$A265+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),ROUND(P265*(1+INDEX(Performance_Vektoren!M$5:M$77,$A265+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),ROUND(Q265*(1+INDEX(Performance_Vektoren!N$5:N$77,$A265+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),R265+(H266-(IF(AND(EE=1,m>$A266),0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)+$BS266)*CP266)/M266,0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),S265+(I266-(IF(AND(EE=1,m>$A266),0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)+$BS266)*CQ266)/N266,0)","v":0},{"$f":"ROUND(IF(OR($A266<n,AND($A266=n,$B266<=1)),T265+(J266-(IF(AND(EE=1,m>$A266),0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)+$BS266)*CR266)/O266,0),10)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),U265+(K266-(IF(AND(EE=1,m>$A266),0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)+$BS266)*CS266)/P266,0)","v":0},{"$f":"IF(OR($A266<n,AND($A266=n,$B266<=1)),V265+(L266-(IF(AND(EE=1,m>$A266),0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)+$BS266)*CT266)/Q266,0)","v":0},{"$f":"ROUND(R266*M266-(H266-IF(EE=1,0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)*CP266),2)","v":0},{"$f":"ROUND(S266*N266-(I266-IF(EE=1,0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)*CQ266),2)","v":0},{"$f":"ROUND(T266*O266-(J266-IF(EE=1,0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)*CR266),2)","v":0},{"$f":"ROUND(U266*P266-(K266-IF(EE=1,0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)*CS266),2)","v":0},{"$f":"ROUND(V266*Q266-(L266-IF(EE=1,0,Kosten_Fond!$D266+Kosten_Fond!$F266+Kosten_Fond!$H266)*CT266),2)","v":0},{"$f":"ROUND(W266-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z266,IF(AbschlVar=\"DK_fix\",W266*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB266,Kosten_Fond!$AA266))))*IF(Förderung=\"mit\",CN266,CP266)+AH266,2)","v":0},{"$f":"ROUND(X266-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z266,IF(AbschlVar=\"DK_fix\",X266*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB266,Kosten_Fond!$AA266))))*IF(Förderung=\"mit\",CO266,CQ266)+AH266,2)","v":0},{"$f":"ROUND(Y266-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z266,IF(AbschlVar=\"DK_fix\",Y266*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB266,Kosten_Fond!$AA266))))*CR266+AH266,2)","v":0},{"$f":"ROUND(Z266-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z266,IF(AbschlVar=\"DK_fix\",Z266*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB266,Kosten_Fond!$AA266))))*CS266+AH266,2)","v":0},{"$f":"ROUND(AA266-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z266,IF(AbschlVar=\"DK_fix\",AA266*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB266,Kosten_Fond!$AA266))))*CT266+AH266,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,9,{"$f":"IF(AND(Fond!$B266<=1,OR($A266<n,AND($A266=n,Fond!$B266<=1))),R265*M266,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A266<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A266+1)-$B$16)*$B$16,A266,A266+1),0)","v":20},10,{"$f":"Kosten_Fond!T267","v":0},{"$f":"Kosten_Fond!U267","v":0},{"$f":"Kosten_Fond!V267","v":0},{"$f":"Kosten_Fond!W267","v":0},{"$f":"Kosten_Fond!X267","v":0},0,0,0,0,0,{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),ROUND(M266*(1+INDEX(Performance_Vektoren!J$5:J$77,$A266+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),ROUND(N266*(1+INDEX(Performance_Vektoren!K$5:K$77,$A266+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),ROUND(O266*(1+INDEX(Performance_Vektoren!L$5:L$77,$A266+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),ROUND(P266*(1+INDEX(Performance_Vektoren!M$5:M$77,$A266+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),ROUND(Q266*(1+INDEX(Performance_Vektoren!N$5:N$77,$A266+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),R266+(H267-(IF(AND(EE=1,m>$A267),0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)+$BS267)*CP267)/M267,0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),S266+(I267-(IF(AND(EE=1,m>$A267),0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)+$BS267)*CQ267)/N267,0)","v":0},{"$f":"ROUND(IF(OR($A267<n,AND($A267=n,$B267<=1)),T266+(J267-(IF(AND(EE=1,m>$A267),0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)+$BS267)*CR267)/O267,0),10)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),U266+(K267-(IF(AND(EE=1,m>$A267),0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)+$BS267)*CS267)/P267,0)","v":0},{"$f":"IF(OR($A267<n,AND($A267=n,$B267<=1)),V266+(L267-(IF(AND(EE=1,m>$A267),0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)+$BS267)*CT267)/Q267,0)","v":0},{"$f":"ROUND(R267*M267-(H267-IF(EE=1,0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)*CP267),2)","v":0},{"$f":"ROUND(S267*N267-(I267-IF(EE=1,0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)*CQ267),2)","v":0},{"$f":"ROUND(T267*O267-(J267-IF(EE=1,0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)*CR267),2)","v":0},{"$f":"ROUND(U267*P267-(K267-IF(EE=1,0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)*CS267),2)","v":0},{"$f":"ROUND(V267*Q267-(L267-IF(EE=1,0,Kosten_Fond!$D267+Kosten_Fond!$F267+Kosten_Fond!$H267)*CT267),2)","v":0},{"$f":"ROUND(W267-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z267,IF(AbschlVar=\"DK_fix\",W267*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB267,Kosten_Fond!$AA267))))*IF(Förderung=\"mit\",CN267,CP267)+AH267,2)","v":0},{"$f":"ROUND(X267-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z267,IF(AbschlVar=\"DK_fix\",X267*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB267,Kosten_Fond!$AA267))))*IF(Förderung=\"mit\",CO267,CQ267)+AH267,2)","v":0},{"$f":"ROUND(Y267-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z267,IF(AbschlVar=\"DK_fix\",Y267*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB267,Kosten_Fond!$AA267))))*CR267+AH267,2)","v":0},{"$f":"ROUND(Z267-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z267,IF(AbschlVar=\"DK_fix\",Z267*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB267,Kosten_Fond!$AA267))))*CS267+AH267,2)","v":0},{"$f":"ROUND(AA267-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z267,IF(AbschlVar=\"DK_fix\",AA267*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB267,Kosten_Fond!$AA267))))*CT267+AH267,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,10,{"$f":"IF(AND(Fond!$B267<=1,OR($A267<n,AND($A267=n,Fond!$B267<=1))),R266*M267,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A267<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A267+1)-$B$16)*$B$16,A267,A267+1),0)","v":20},11,{"$f":"Kosten_Fond!T268","v":0},{"$f":"Kosten_Fond!U268","v":0},{"$f":"Kosten_Fond!V268","v":0},{"$f":"Kosten_Fond!W268","v":0},{"$f":"Kosten_Fond!X268","v":0},0,0,0,0,0,{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),ROUND(M267*(1+INDEX(Performance_Vektoren!J$5:J$77,$A267+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),ROUND(N267*(1+INDEX(Performance_Vektoren!K$5:K$77,$A267+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),ROUND(O267*(1+INDEX(Performance_Vektoren!L$5:L$77,$A267+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),ROUND(P267*(1+INDEX(Performance_Vektoren!M$5:M$77,$A267+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),ROUND(Q267*(1+INDEX(Performance_Vektoren!N$5:N$77,$A267+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),R267+(H268-(IF(AND(EE=1,m>$A268),0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)+$BS268)*CP268)/M268,0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),S267+(I268-(IF(AND(EE=1,m>$A268),0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)+$BS268)*CQ268)/N268,0)","v":0},{"$f":"ROUND(IF(OR($A268<n,AND($A268=n,$B268<=1)),T267+(J268-(IF(AND(EE=1,m>$A268),0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)+$BS268)*CR268)/O268,0),10)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),U267+(K268-(IF(AND(EE=1,m>$A268),0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)+$BS268)*CS268)/P268,0)","v":0},{"$f":"IF(OR($A268<n,AND($A268=n,$B268<=1)),V267+(L268-(IF(AND(EE=1,m>$A268),0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)+$BS268)*CT268)/Q268,0)","v":0},{"$f":"ROUND(R268*M268-(H268-IF(EE=1,0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)*CP268),2)","v":0},{"$f":"ROUND(S268*N268-(I268-IF(EE=1,0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)*CQ268),2)","v":0},{"$f":"ROUND(T268*O268-(J268-IF(EE=1,0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)*CR268),2)","v":0},{"$f":"ROUND(U268*P268-(K268-IF(EE=1,0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)*CS268),2)","v":0},{"$f":"ROUND(V268*Q268-(L268-IF(EE=1,0,Kosten_Fond!$D268+Kosten_Fond!$F268+Kosten_Fond!$H268)*CT268),2)","v":0},{"$f":"ROUND(W268-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z268,IF(AbschlVar=\"DK_fix\",W268*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB268,Kosten_Fond!$AA268))))*IF(Förderung=\"mit\",CN268,CP268)+AH268,2)","v":0},{"$f":"ROUND(X268-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z268,IF(AbschlVar=\"DK_fix\",X268*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB268,Kosten_Fond!$AA268))))*IF(Förderung=\"mit\",CO268,CQ268)+AH268,2)","v":0},{"$f":"ROUND(Y268-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z268,IF(AbschlVar=\"DK_fix\",Y268*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB268,Kosten_Fond!$AA268))))*CR268+AH268,2)","v":0},{"$f":"ROUND(Z268-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z268,IF(AbschlVar=\"DK_fix\",Z268*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB268,Kosten_Fond!$AA268))))*CS268+AH268,2)","v":0},{"$f":"ROUND(AA268-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z268,IF(AbschlVar=\"DK_fix\",AA268*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB268,Kosten_Fond!$AA268))))*CT268+AH268,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,11,{"$f":"IF(AND(Fond!$B268<=1,OR($A268<n,AND($A268=n,Fond!$B268<=1))),R267*M268,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A268<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A268+1)-$B$16)*$B$16,A268,A268+1),0)","v":20},12,{"$f":"Kosten_Fond!T269","v":0},{"$f":"Kosten_Fond!U269","v":0},{"$f":"Kosten_Fond!V269","v":0},{"$f":"Kosten_Fond!W269","v":0},{"$f":"Kosten_Fond!X269","v":0},0,0,0,0,0,{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),ROUND(M268*(1+INDEX(Performance_Vektoren!J$5:J$77,$A268+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),ROUND(N268*(1+INDEX(Performance_Vektoren!K$5:K$77,$A268+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),ROUND(O268*(1+INDEX(Performance_Vektoren!L$5:L$77,$A268+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),ROUND(P268*(1+INDEX(Performance_Vektoren!M$5:M$77,$A268+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),ROUND(Q268*(1+INDEX(Performance_Vektoren!N$5:N$77,$A268+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),R268+(H269-(IF(AND(EE=1,m>$A269),0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)+$BS269)*CP269)/M269,0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),S268+(I269-(IF(AND(EE=1,m>$A269),0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)+$BS269)*CQ269)/N269,0)","v":0},{"$f":"ROUND(IF(OR($A269<n,AND($A269=n,$B269<=1)),T268+(J269-(IF(AND(EE=1,m>$A269),0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)+$BS269)*CR269)/O269,0),10)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),U268+(K269-(IF(AND(EE=1,m>$A269),0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)+$BS269)*CS269)/P269,0)","v":0},{"$f":"IF(OR($A269<n,AND($A269=n,$B269<=1)),V268+(L269-(IF(AND(EE=1,m>$A269),0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)+$BS269)*CT269)/Q269,0)","v":0},{"$f":"ROUND(R269*M269-(H269-IF(EE=1,0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)*CP269),2)","v":0},{"$f":"ROUND(S269*N269-(I269-IF(EE=1,0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)*CQ269),2)","v":0},{"$f":"ROUND(T269*O269-(J269-IF(EE=1,0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)*CR269),2)","v":0},{"$f":"ROUND(U269*P269-(K269-IF(EE=1,0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)*CS269),2)","v":0},{"$f":"ROUND(V269*Q269-(L269-IF(EE=1,0,Kosten_Fond!$D269+Kosten_Fond!$F269+Kosten_Fond!$H269)*CT269),2)","v":0},{"$f":"ROUND(W269-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z269,IF(AbschlVar=\"DK_fix\",W269*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB269,Kosten_Fond!$AA269))))*IF(Förderung=\"mit\",CN269,CP269)+AH269,2)","v":0},{"$f":"ROUND(X269-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z269,IF(AbschlVar=\"DK_fix\",X269*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB269,Kosten_Fond!$AA269))))*IF(Förderung=\"mit\",CO269,CQ269)+AH269,2)","v":0},{"$f":"ROUND(Y269-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z269,IF(AbschlVar=\"DK_fix\",Y269*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB269,Kosten_Fond!$AA269))))*CR269+AH269,2)","v":0},{"$f":"ROUND(Z269-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z269,IF(AbschlVar=\"DK_fix\",Z269*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB269,Kosten_Fond!$AA269))))*CS269+AH269,2)","v":0},{"$f":"ROUND(AA269-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z269,IF(AbschlVar=\"DK_fix\",AA269*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB269,Kosten_Fond!$AA269))))*CT269+AH269,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,12,{"$f":"IF(AND(Fond!$B269<=1,OR($A269<n,AND($A269=n,Fond!$B269<=1))),R268*M269,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A269<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A269+1)-$B$16)*$B$16,A269,A269+1),0)","v":21},1,{"$f":"Kosten_Fond!T270","v":0},{"$f":"Kosten_Fond!U270","v":0},{"$f":"Kosten_Fond!V270","v":0},{"$f":"Kosten_Fond!W270","v":0},{"$f":"Kosten_Fond!X270","v":0},0,0,0,0,0,{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),ROUND(M269*(1+INDEX(Performance_Vektoren!J$5:J$77,$A269+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),ROUND(N269*(1+INDEX(Performance_Vektoren!K$5:K$77,$A269+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),ROUND(O269*(1+INDEX(Performance_Vektoren!L$5:L$77,$A269+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),ROUND(P269*(1+INDEX(Performance_Vektoren!M$5:M$77,$A269+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),ROUND(Q269*(1+INDEX(Performance_Vektoren!N$5:N$77,$A269+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),R269+(H270-(IF(AND(EE=1,m>$A270),0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)+$BS270)*CP270)/M270,0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),S269+(I270-(IF(AND(EE=1,m>$A270),0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)+$BS270)*CQ270)/N270,0)","v":0},{"$f":"ROUND(IF(OR($A270<n,AND($A270=n,$B270<=1)),T269+(J270-(IF(AND(EE=1,m>$A270),0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)+$BS270)*CR270)/O270,0),10)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),U269+(K270-(IF(AND(EE=1,m>$A270),0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)+$BS270)*CS270)/P270,0)","v":0},{"$f":"IF(OR($A270<n,AND($A270=n,$B270<=1)),V269+(L270-(IF(AND(EE=1,m>$A270),0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)+$BS270)*CT270)/Q270,0)","v":0},{"$f":"ROUND(R270*M270-(H270-IF(EE=1,0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)*CP270),2)","v":0},{"$f":"ROUND(S270*N270-(I270-IF(EE=1,0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)*CQ270),2)","v":0},{"$f":"ROUND(T270*O270-(J270-IF(EE=1,0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)*CR270),2)","v":0},{"$f":"ROUND(U270*P270-(K270-IF(EE=1,0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)*CS270),2)","v":0},{"$f":"ROUND(V270*Q270-(L270-IF(EE=1,0,Kosten_Fond!$D270+Kosten_Fond!$F270+Kosten_Fond!$H270)*CT270),2)","v":0},{"$f":"ROUND(W270-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z270,IF(AbschlVar=\"DK_fix\",W270*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB270,Kosten_Fond!$AA270))))*IF(Förderung=\"mit\",CN270,CP270)+AH270,2)","v":0},{"$f":"ROUND(X270-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z270,IF(AbschlVar=\"DK_fix\",X270*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB270,Kosten_Fond!$AA270))))*IF(Förderung=\"mit\",CO270,CQ270)+AH270,2)","v":0},{"$f":"ROUND(Y270-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z270,IF(AbschlVar=\"DK_fix\",Y270*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB270,Kosten_Fond!$AA270))))*CR270+AH270,2)","v":0},{"$f":"ROUND(Z270-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z270,IF(AbschlVar=\"DK_fix\",Z270*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB270,Kosten_Fond!$AA270))))*CS270+AH270,2)","v":0},{"$f":"ROUND(AA270-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z270,IF(AbschlVar=\"DK_fix\",AA270*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB270,Kosten_Fond!$AA270))))*CT270+AH270,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1,{"$f":"IF(AND(Fond!$B270<=1,OR($A270<n,AND($A270=n,Fond!$B270<=1))),R269*M270,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A270<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A270+1)-$B$16)*$B$16,A270,A270+1),0)","v":21},2,{"$f":"Kosten_Fond!T271","v":0},{"$f":"Kosten_Fond!U271","v":0},{"$f":"Kosten_Fond!V271","v":0},{"$f":"Kosten_Fond!W271","v":0},{"$f":"Kosten_Fond!X271","v":0},0,0,0,0,0,{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),ROUND(M270*(1+INDEX(Performance_Vektoren!J$5:J$77,$A270+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),ROUND(N270*(1+INDEX(Performance_Vektoren!K$5:K$77,$A270+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),ROUND(O270*(1+INDEX(Performance_Vektoren!L$5:L$77,$A270+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),ROUND(P270*(1+INDEX(Performance_Vektoren!M$5:M$77,$A270+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),ROUND(Q270*(1+INDEX(Performance_Vektoren!N$5:N$77,$A270+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),R270+(H271-(IF(AND(EE=1,m>$A271),0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)+$BS271)*CP271)/M271,0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),S270+(I271-(IF(AND(EE=1,m>$A271),0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)+$BS271)*CQ271)/N271,0)","v":0},{"$f":"ROUND(IF(OR($A271<n,AND($A271=n,$B271<=1)),T270+(J271-(IF(AND(EE=1,m>$A271),0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)+$BS271)*CR271)/O271,0),10)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),U270+(K271-(IF(AND(EE=1,m>$A271),0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)+$BS271)*CS271)/P271,0)","v":0},{"$f":"IF(OR($A271<n,AND($A271=n,$B271<=1)),V270+(L271-(IF(AND(EE=1,m>$A271),0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)+$BS271)*CT271)/Q271,0)","v":0},{"$f":"ROUND(R271*M271-(H271-IF(EE=1,0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)*CP271),2)","v":0},{"$f":"ROUND(S271*N271-(I271-IF(EE=1,0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)*CQ271),2)","v":0},{"$f":"ROUND(T271*O271-(J271-IF(EE=1,0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)*CR271),2)","v":0},{"$f":"ROUND(U271*P271-(K271-IF(EE=1,0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)*CS271),2)","v":0},{"$f":"ROUND(V271*Q271-(L271-IF(EE=1,0,Kosten_Fond!$D271+Kosten_Fond!$F271+Kosten_Fond!$H271)*CT271),2)","v":0},{"$f":"ROUND(W271-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z271,IF(AbschlVar=\"DK_fix\",W271*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB271,Kosten_Fond!$AA271))))*IF(Förderung=\"mit\",CN271,CP271)+AH271,2)","v":0},{"$f":"ROUND(X271-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z271,IF(AbschlVar=\"DK_fix\",X271*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB271,Kosten_Fond!$AA271))))*IF(Förderung=\"mit\",CO271,CQ271)+AH271,2)","v":0},{"$f":"ROUND(Y271-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z271,IF(AbschlVar=\"DK_fix\",Y271*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB271,Kosten_Fond!$AA271))))*CR271+AH271,2)","v":0},{"$f":"ROUND(Z271-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z271,IF(AbschlVar=\"DK_fix\",Z271*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB271,Kosten_Fond!$AA271))))*CS271+AH271,2)","v":0},{"$f":"ROUND(AA271-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z271,IF(AbschlVar=\"DK_fix\",AA271*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB271,Kosten_Fond!$AA271))))*CT271+AH271,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,2,{"$f":"IF(AND(Fond!$B271<=1,OR($A271<n,AND($A271=n,Fond!$B271<=1))),R270*M271,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A271<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A271+1)-$B$16)*$B$16,A271,A271+1),0)","v":21},3,{"$f":"Kosten_Fond!T272","v":0},{"$f":"Kosten_Fond!U272","v":0},{"$f":"Kosten_Fond!V272","v":0},{"$f":"Kosten_Fond!W272","v":0},{"$f":"Kosten_Fond!X272","v":0},0,0,0,0,0,{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),ROUND(M271*(1+INDEX(Performance_Vektoren!J$5:J$77,$A271+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),ROUND(N271*(1+INDEX(Performance_Vektoren!K$5:K$77,$A271+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),ROUND(O271*(1+INDEX(Performance_Vektoren!L$5:L$77,$A271+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),ROUND(P271*(1+INDEX(Performance_Vektoren!M$5:M$77,$A271+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),ROUND(Q271*(1+INDEX(Performance_Vektoren!N$5:N$77,$A271+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),R271+(H272-(IF(AND(EE=1,m>$A272),0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)+$BS272)*CP272)/M272,0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),S271+(I272-(IF(AND(EE=1,m>$A272),0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)+$BS272)*CQ272)/N272,0)","v":0},{"$f":"ROUND(IF(OR($A272<n,AND($A272=n,$B272<=1)),T271+(J272-(IF(AND(EE=1,m>$A272),0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)+$BS272)*CR272)/O272,0),10)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),U271+(K272-(IF(AND(EE=1,m>$A272),0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)+$BS272)*CS272)/P272,0)","v":0},{"$f":"IF(OR($A272<n,AND($A272=n,$B272<=1)),V271+(L272-(IF(AND(EE=1,m>$A272),0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)+$BS272)*CT272)/Q272,0)","v":0},{"$f":"ROUND(R272*M272-(H272-IF(EE=1,0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)*CP272),2)","v":0},{"$f":"ROUND(S272*N272-(I272-IF(EE=1,0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)*CQ272),2)","v":0},{"$f":"ROUND(T272*O272-(J272-IF(EE=1,0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)*CR272),2)","v":0},{"$f":"ROUND(U272*P272-(K272-IF(EE=1,0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)*CS272),2)","v":0},{"$f":"ROUND(V272*Q272-(L272-IF(EE=1,0,Kosten_Fond!$D272+Kosten_Fond!$F272+Kosten_Fond!$H272)*CT272),2)","v":0},{"$f":"ROUND(W272-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z272,IF(AbschlVar=\"DK_fix\",W272*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB272,Kosten_Fond!$AA272))))*IF(Förderung=\"mit\",CN272,CP272)+AH272,2)","v":0},{"$f":"ROUND(X272-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z272,IF(AbschlVar=\"DK_fix\",X272*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB272,Kosten_Fond!$AA272))))*IF(Förderung=\"mit\",CO272,CQ272)+AH272,2)","v":0},{"$f":"ROUND(Y272-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z272,IF(AbschlVar=\"DK_fix\",Y272*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB272,Kosten_Fond!$AA272))))*CR272+AH272,2)","v":0},{"$f":"ROUND(Z272-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z272,IF(AbschlVar=\"DK_fix\",Z272*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB272,Kosten_Fond!$AA272))))*CS272+AH272,2)","v":0},{"$f":"ROUND(AA272-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z272,IF(AbschlVar=\"DK_fix\",AA272*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB272,Kosten_Fond!$AA272))))*CT272+AH272,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,3,{"$f":"IF(AND(Fond!$B272<=1,OR($A272<n,AND($A272=n,Fond!$B272<=1))),R271*M272,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A272<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A272+1)-$B$16)*$B$16,A272,A272+1),0)","v":21},4,{"$f":"Kosten_Fond!T273","v":0},{"$f":"Kosten_Fond!U273","v":0},{"$f":"Kosten_Fond!V273","v":0},{"$f":"Kosten_Fond!W273","v":0},{"$f":"Kosten_Fond!X273","v":0},0,0,0,0,0,{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),ROUND(M272*(1+INDEX(Performance_Vektoren!J$5:J$77,$A272+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),ROUND(N272*(1+INDEX(Performance_Vektoren!K$5:K$77,$A272+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),ROUND(O272*(1+INDEX(Performance_Vektoren!L$5:L$77,$A272+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),ROUND(P272*(1+INDEX(Performance_Vektoren!M$5:M$77,$A272+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),ROUND(Q272*(1+INDEX(Performance_Vektoren!N$5:N$77,$A272+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),R272+(H273-(IF(AND(EE=1,m>$A273),0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)+$BS273)*CP273)/M273,0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),S272+(I273-(IF(AND(EE=1,m>$A273),0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)+$BS273)*CQ273)/N273,0)","v":0},{"$f":"ROUND(IF(OR($A273<n,AND($A273=n,$B273<=1)),T272+(J273-(IF(AND(EE=1,m>$A273),0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)+$BS273)*CR273)/O273,0),10)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),U272+(K273-(IF(AND(EE=1,m>$A273),0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)+$BS273)*CS273)/P273,0)","v":0},{"$f":"IF(OR($A273<n,AND($A273=n,$B273<=1)),V272+(L273-(IF(AND(EE=1,m>$A273),0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)+$BS273)*CT273)/Q273,0)","v":0},{"$f":"ROUND(R273*M273-(H273-IF(EE=1,0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)*CP273),2)","v":0},{"$f":"ROUND(S273*N273-(I273-IF(EE=1,0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)*CQ273),2)","v":0},{"$f":"ROUND(T273*O273-(J273-IF(EE=1,0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)*CR273),2)","v":0},{"$f":"ROUND(U273*P273-(K273-IF(EE=1,0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)*CS273),2)","v":0},{"$f":"ROUND(V273*Q273-(L273-IF(EE=1,0,Kosten_Fond!$D273+Kosten_Fond!$F273+Kosten_Fond!$H273)*CT273),2)","v":0},{"$f":"ROUND(W273-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z273,IF(AbschlVar=\"DK_fix\",W273*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB273,Kosten_Fond!$AA273))))*IF(Förderung=\"mit\",CN273,CP273)+AH273,2)","v":0},{"$f":"ROUND(X273-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z273,IF(AbschlVar=\"DK_fix\",X273*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB273,Kosten_Fond!$AA273))))*IF(Förderung=\"mit\",CO273,CQ273)+AH273,2)","v":0},{"$f":"ROUND(Y273-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z273,IF(AbschlVar=\"DK_fix\",Y273*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB273,Kosten_Fond!$AA273))))*CR273+AH273,2)","v":0},{"$f":"ROUND(Z273-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z273,IF(AbschlVar=\"DK_fix\",Z273*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB273,Kosten_Fond!$AA273))))*CS273+AH273,2)","v":0},{"$f":"ROUND(AA273-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z273,IF(AbschlVar=\"DK_fix\",AA273*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB273,Kosten_Fond!$AA273))))*CT273+AH273,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,4,{"$f":"IF(AND(Fond!$B273<=1,OR($A273<n,AND($A273=n,Fond!$B273<=1))),R272*M273,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A273<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A273+1)-$B$16)*$B$16,A273,A273+1),0)","v":21},5,{"$f":"Kosten_Fond!T274","v":0},{"$f":"Kosten_Fond!U274","v":0},{"$f":"Kosten_Fond!V274","v":0},{"$f":"Kosten_Fond!W274","v":0},{"$f":"Kosten_Fond!X274","v":0},0,0,0,0,0,{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),ROUND(M273*(1+INDEX(Performance_Vektoren!J$5:J$77,$A273+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),ROUND(N273*(1+INDEX(Performance_Vektoren!K$5:K$77,$A273+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),ROUND(O273*(1+INDEX(Performance_Vektoren!L$5:L$77,$A273+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),ROUND(P273*(1+INDEX(Performance_Vektoren!M$5:M$77,$A273+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),ROUND(Q273*(1+INDEX(Performance_Vektoren!N$5:N$77,$A273+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),R273+(H274-(IF(AND(EE=1,m>$A274),0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)+$BS274)*CP274)/M274,0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),S273+(I274-(IF(AND(EE=1,m>$A274),0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)+$BS274)*CQ274)/N274,0)","v":0},{"$f":"ROUND(IF(OR($A274<n,AND($A274=n,$B274<=1)),T273+(J274-(IF(AND(EE=1,m>$A274),0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)+$BS274)*CR274)/O274,0),10)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),U273+(K274-(IF(AND(EE=1,m>$A274),0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)+$BS274)*CS274)/P274,0)","v":0},{"$f":"IF(OR($A274<n,AND($A274=n,$B274<=1)),V273+(L274-(IF(AND(EE=1,m>$A274),0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)+$BS274)*CT274)/Q274,0)","v":0},{"$f":"ROUND(R274*M274-(H274-IF(EE=1,0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)*CP274),2)","v":0},{"$f":"ROUND(S274*N274-(I274-IF(EE=1,0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)*CQ274),2)","v":0},{"$f":"ROUND(T274*O274-(J274-IF(EE=1,0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)*CR274),2)","v":0},{"$f":"ROUND(U274*P274-(K274-IF(EE=1,0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)*CS274),2)","v":0},{"$f":"ROUND(V274*Q274-(L274-IF(EE=1,0,Kosten_Fond!$D274+Kosten_Fond!$F274+Kosten_Fond!$H274)*CT274),2)","v":0},{"$f":"ROUND(W274-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z274,IF(AbschlVar=\"DK_fix\",W274*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB274,Kosten_Fond!$AA274))))*IF(Förderung=\"mit\",CN274,CP274)+AH274,2)","v":0},{"$f":"ROUND(X274-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z274,IF(AbschlVar=\"DK_fix\",X274*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB274,Kosten_Fond!$AA274))))*IF(Förderung=\"mit\",CO274,CQ274)+AH274,2)","v":0},{"$f":"ROUND(Y274-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z274,IF(AbschlVar=\"DK_fix\",Y274*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB274,Kosten_Fond!$AA274))))*CR274+AH274,2)","v":0},{"$f":"ROUND(Z274-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z274,IF(AbschlVar=\"DK_fix\",Z274*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB274,Kosten_Fond!$AA274))))*CS274+AH274,2)","v":0},{"$f":"ROUND(AA274-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z274,IF(AbschlVar=\"DK_fix\",AA274*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB274,Kosten_Fond!$AA274))))*CT274+AH274,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,5,{"$f":"IF(AND(Fond!$B274<=1,OR($A274<n,AND($A274=n,Fond!$B274<=1))),R273*M274,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A274>n,0,IF(x+$A274<=45,30%,IF(x+$A274<=55,25%,15%)))","v":0},{"$f":"IF($A274>n,0,1-CN274)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A274<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A274+1)-$B$16)*$B$16,A274,A274+1),0)","v":21},{"$f":"IF(A275=A274,B274+1,1)","v":6},{"$f":"Kosten_Fond!T275","v":0},{"$f":"Kosten_Fond!U275","v":0},{"$f":"Kosten_Fond!V275","v":0},{"$f":"Kosten_Fond!W275","v":0},{"$f":"Kosten_Fond!X275","v":0},{"$f":"ROUND(C275/(1+$B$12),2)","v":0},{"$f":"ROUND(D275/(1+$B$13),2)","v":0},{"$f":"ROUND(E275/(1+$B$14),2)","v":0},{"$f":"ROUND(F275/(1+$D$12),2)","v":0},{"$f":"ROUND(G275/(1+$D$13),2)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),ROUND(M274*(1+INDEX(Performance_Vektoren!J$5:J$77,$A274+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),ROUND(N274*(1+INDEX(Performance_Vektoren!K$5:K$77,$A274+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),ROUND(O274*(1+INDEX(Performance_Vektoren!L$5:L$77,$A274+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),ROUND(P274*(1+INDEX(Performance_Vektoren!M$5:M$77,$A274+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),ROUND(Q274*(1+INDEX(Performance_Vektoren!N$5:N$77,$A274+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),R274+(H275-(IF(AND(EE=1,m>$A275),0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)+$BS275)*CP275)/M275,0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),S274+(I275-(IF(AND(EE=1,m>$A275),0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)+$BS275)*CQ275)/N275,0)","v":0},{"$f":"ROUND(IF(OR($A275<n,AND($A275=n,$B275<=1)),T274+(J275-(IF(AND(EE=1,m>$A275),0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)+$BS275)*CR275)/O275,0),10)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),U274+(K275-(IF(AND(EE=1,m>$A275),0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)+$BS275)*CS275)/P275,0)","v":0},{"$f":"IF(OR($A275<n,AND($A275=n,$B275<=1)),V274+(L275-(IF(AND(EE=1,m>$A275),0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)+$BS275)*CT275)/Q275,0)","v":0},{"$f":"ROUND(R275*M275-(H275-IF(EE=1,0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)*CP275),2)","v":0},{"$f":"ROUND(S275*N275-(I275-IF(EE=1,0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)*CQ275),2)","v":0},{"$f":"ROUND(T275*O275-(J275-IF(EE=1,0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)*CR275),2)","v":0},{"$f":"ROUND(U275*P275-(K275-IF(EE=1,0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)*CS275),2)","v":0},{"$f":"ROUND(V275*Q275-(L275-IF(EE=1,0,Kosten_Fond!$D275+Kosten_Fond!$F275+Kosten_Fond!$H275)*CT275),2)","v":0},{"$f":"ROUND(W275-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z275,IF(AbschlVar=\"DK_fix\",W275*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB275,Kosten_Fond!$AA275))))*IF(Förderung=\"mit\",CN275,CP275)+AH275,2)","v":0},{"$f":"ROUND(X275-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z275,IF(AbschlVar=\"DK_fix\",X275*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB275,Kosten_Fond!$AA275))))*IF(Förderung=\"mit\",CO275,CQ275)+AH275,2)","v":0},{"$f":"ROUND(Y275-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z275,IF(AbschlVar=\"DK_fix\",Y275*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB275,Kosten_Fond!$AA275))))*CR275+AH275,2)","v":0},{"$f":"ROUND(Z275-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z275,IF(AbschlVar=\"DK_fix\",Z275*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB275,Kosten_Fond!$AA275))))*CS275+AH275,2)","v":0},{"$f":"ROUND(AA275-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z275,IF(AbschlVar=\"DK_fix\",AA275*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB275,Kosten_Fond!$AA275))))*CT275+AH275,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,6,{"$f":"IF(AND(Fond!$B275<=1,OR($A275<n,AND($A275=n,Fond!$B275<=1))),R274*M275,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU275/(CU275+CV275)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A275<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A275+1)-$B$16)*$B$16,A275,A275+1),0)","v":21},7,{"$f":"Kosten_Fond!T276","v":0},{"$f":"Kosten_Fond!U276","v":0},{"$f":"Kosten_Fond!V276","v":0},{"$f":"Kosten_Fond!W276","v":0},{"$f":"Kosten_Fond!X276","v":0},0,0,0,0,0,{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),ROUND(M275*(1+INDEX(Performance_Vektoren!J$5:J$77,$A275+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),ROUND(N275*(1+INDEX(Performance_Vektoren!K$5:K$77,$A275+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),ROUND(O275*(1+INDEX(Performance_Vektoren!L$5:L$77,$A275+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),ROUND(P275*(1+INDEX(Performance_Vektoren!M$5:M$77,$A275+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),ROUND(Q275*(1+INDEX(Performance_Vektoren!N$5:N$77,$A275+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),R275+(H276-(IF(AND(EE=1,m>$A276),0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)+$BS276)*CP276)/M276,0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),S275+(I276-(IF(AND(EE=1,m>$A276),0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)+$BS276)*CQ276)/N276,0)","v":0},{"$f":"ROUND(IF(OR($A276<n,AND($A276=n,$B276<=1)),T275+(J276-(IF(AND(EE=1,m>$A276),0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)+$BS276)*CR276)/O276,0),10)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),U275+(K276-(IF(AND(EE=1,m>$A276),0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)+$BS276)*CS276)/P276,0)","v":0},{"$f":"IF(OR($A276<n,AND($A276=n,$B276<=1)),V275+(L276-(IF(AND(EE=1,m>$A276),0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)+$BS276)*CT276)/Q276,0)","v":0},{"$f":"ROUND(R276*M276-(H276-IF(EE=1,0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)*CP276),2)","v":0},{"$f":"ROUND(S276*N276-(I276-IF(EE=1,0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)*CQ276),2)","v":0},{"$f":"ROUND(T276*O276-(J276-IF(EE=1,0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)*CR276),2)","v":0},{"$f":"ROUND(U276*P276-(K276-IF(EE=1,0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)*CS276),2)","v":0},{"$f":"ROUND(V276*Q276-(L276-IF(EE=1,0,Kosten_Fond!$D276+Kosten_Fond!$F276+Kosten_Fond!$H276)*CT276),2)","v":0},{"$f":"ROUND(W276-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z276,IF(AbschlVar=\"DK_fix\",W276*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB276,Kosten_Fond!$AA276))))*IF(Förderung=\"mit\",CN276,CP276)+AH276,2)","v":0},{"$f":"ROUND(X276-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z276,IF(AbschlVar=\"DK_fix\",X276*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB276,Kosten_Fond!$AA276))))*IF(Förderung=\"mit\",CO276,CQ276)+AH276,2)","v":0},{"$f":"ROUND(Y276-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z276,IF(AbschlVar=\"DK_fix\",Y276*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB276,Kosten_Fond!$AA276))))*CR276+AH276,2)","v":0},{"$f":"ROUND(Z276-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z276,IF(AbschlVar=\"DK_fix\",Z276*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB276,Kosten_Fond!$AA276))))*CS276+AH276,2)","v":0},{"$f":"ROUND(AA276-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z276,IF(AbschlVar=\"DK_fix\",AA276*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB276,Kosten_Fond!$AA276))))*CT276+AH276,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,7,{"$f":"IF(AND(Fond!$B276<=1,OR($A276<n,AND($A276=n,Fond!$B276<=1))),R275*M276,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M276*R275","v":0},{"$f":"N276*S275","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A276<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A276+1)-$B$16)*$B$16,A276,A276+1),0)","v":21},8,{"$f":"Kosten_Fond!T277","v":0},{"$f":"Kosten_Fond!U277","v":0},{"$f":"Kosten_Fond!V277","v":0},{"$f":"Kosten_Fond!W277","v":0},{"$f":"Kosten_Fond!X277","v":0},0,0,0,0,0,{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),ROUND(M276*(1+INDEX(Performance_Vektoren!J$5:J$77,$A276+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),ROUND(N276*(1+INDEX(Performance_Vektoren!K$5:K$77,$A276+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),ROUND(O276*(1+INDEX(Performance_Vektoren!L$5:L$77,$A276+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),ROUND(P276*(1+INDEX(Performance_Vektoren!M$5:M$77,$A276+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),ROUND(Q276*(1+INDEX(Performance_Vektoren!N$5:N$77,$A276+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),R276+(H277-(IF(AND(EE=1,m>$A277),0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)+$BS277)*CP277)/M277,0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),S276+(I277-(IF(AND(EE=1,m>$A277),0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)+$BS277)*CQ277)/N277,0)","v":0},{"$f":"ROUND(IF(OR($A277<n,AND($A277=n,$B277<=1)),T276+(J277-(IF(AND(EE=1,m>$A277),0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)+$BS277)*CR277)/O277,0),10)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),U276+(K277-(IF(AND(EE=1,m>$A277),0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)+$BS277)*CS277)/P277,0)","v":0},{"$f":"IF(OR($A277<n,AND($A277=n,$B277<=1)),V276+(L277-(IF(AND(EE=1,m>$A277),0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)+$BS277)*CT277)/Q277,0)","v":0},{"$f":"ROUND(R277*M277-(H277-IF(EE=1,0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)*CP277),2)","v":0},{"$f":"ROUND(S277*N277-(I277-IF(EE=1,0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)*CQ277),2)","v":0},{"$f":"ROUND(T277*O277-(J277-IF(EE=1,0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)*CR277),2)","v":0},{"$f":"ROUND(U277*P277-(K277-IF(EE=1,0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)*CS277),2)","v":0},{"$f":"ROUND(V277*Q277-(L277-IF(EE=1,0,Kosten_Fond!$D277+Kosten_Fond!$F277+Kosten_Fond!$H277)*CT277),2)","v":0},{"$f":"ROUND(W277-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z277,IF(AbschlVar=\"DK_fix\",W277*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB277,Kosten_Fond!$AA277))))*IF(Förderung=\"mit\",CN277,CP277)+AH277,2)","v":0},{"$f":"ROUND(X277-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z277,IF(AbschlVar=\"DK_fix\",X277*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB277,Kosten_Fond!$AA277))))*IF(Förderung=\"mit\",CO277,CQ277)+AH277,2)","v":0},{"$f":"ROUND(Y277-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z277,IF(AbschlVar=\"DK_fix\",Y277*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB277,Kosten_Fond!$AA277))))*CR277+AH277,2)","v":0},{"$f":"ROUND(Z277-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z277,IF(AbschlVar=\"DK_fix\",Z277*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB277,Kosten_Fond!$AA277))))*CS277+AH277,2)","v":0},{"$f":"ROUND(AA277-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z277,IF(AbschlVar=\"DK_fix\",AA277*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB277,Kosten_Fond!$AA277))))*CT277+AH277,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,8,{"$f":"IF(AND(Fond!$B277<=1,OR($A277<n,AND($A277=n,Fond!$B277<=1))),R276*M277,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A277<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A277+1)-$B$16)*$B$16,A277,A277+1),0)","v":21},9,{"$f":"Kosten_Fond!T278","v":0},{"$f":"Kosten_Fond!U278","v":0},{"$f":"Kosten_Fond!V278","v":0},{"$f":"Kosten_Fond!W278","v":0},{"$f":"Kosten_Fond!X278","v":0},0,0,0,0,0,{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),ROUND(M277*(1+INDEX(Performance_Vektoren!J$5:J$77,$A277+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),ROUND(N277*(1+INDEX(Performance_Vektoren!K$5:K$77,$A277+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),ROUND(O277*(1+INDEX(Performance_Vektoren!L$5:L$77,$A277+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),ROUND(P277*(1+INDEX(Performance_Vektoren!M$5:M$77,$A277+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),ROUND(Q277*(1+INDEX(Performance_Vektoren!N$5:N$77,$A277+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),R277+(H278-(IF(AND(EE=1,m>$A278),0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)+$BS278)*CP278)/M278,0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),S277+(I278-(IF(AND(EE=1,m>$A278),0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)+$BS278)*CQ278)/N278,0)","v":0},{"$f":"ROUND(IF(OR($A278<n,AND($A278=n,$B278<=1)),T277+(J278-(IF(AND(EE=1,m>$A278),0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)+$BS278)*CR278)/O278,0),10)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),U277+(K278-(IF(AND(EE=1,m>$A278),0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)+$BS278)*CS278)/P278,0)","v":0},{"$f":"IF(OR($A278<n,AND($A278=n,$B278<=1)),V277+(L278-(IF(AND(EE=1,m>$A278),0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)+$BS278)*CT278)/Q278,0)","v":0},{"$f":"ROUND(R278*M278-(H278-IF(EE=1,0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)*CP278),2)","v":0},{"$f":"ROUND(S278*N278-(I278-IF(EE=1,0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)*CQ278),2)","v":0},{"$f":"ROUND(T278*O278-(J278-IF(EE=1,0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)*CR278),2)","v":0},{"$f":"ROUND(U278*P278-(K278-IF(EE=1,0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)*CS278),2)","v":0},{"$f":"ROUND(V278*Q278-(L278-IF(EE=1,0,Kosten_Fond!$D278+Kosten_Fond!$F278+Kosten_Fond!$H278)*CT278),2)","v":0},{"$f":"ROUND(W278-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z278,IF(AbschlVar=\"DK_fix\",W278*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB278,Kosten_Fond!$AA278))))*IF(Förderung=\"mit\",CN278,CP278)+AH278,2)","v":0},{"$f":"ROUND(X278-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z278,IF(AbschlVar=\"DK_fix\",X278*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB278,Kosten_Fond!$AA278))))*IF(Förderung=\"mit\",CO278,CQ278)+AH278,2)","v":0},{"$f":"ROUND(Y278-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z278,IF(AbschlVar=\"DK_fix\",Y278*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB278,Kosten_Fond!$AA278))))*CR278+AH278,2)","v":0},{"$f":"ROUND(Z278-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z278,IF(AbschlVar=\"DK_fix\",Z278*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB278,Kosten_Fond!$AA278))))*CS278+AH278,2)","v":0},{"$f":"ROUND(AA278-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z278,IF(AbschlVar=\"DK_fix\",AA278*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB278,Kosten_Fond!$AA278))))*CT278+AH278,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,9,{"$f":"IF(AND(Fond!$B278<=1,OR($A278<n,AND($A278=n,Fond!$B278<=1))),R277*M278,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A278<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A278+1)-$B$16)*$B$16,A278,A278+1),0)","v":21},10,{"$f":"Kosten_Fond!T279","v":0},{"$f":"Kosten_Fond!U279","v":0},{"$f":"Kosten_Fond!V279","v":0},{"$f":"Kosten_Fond!W279","v":0},{"$f":"Kosten_Fond!X279","v":0},0,0,0,0,0,{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),ROUND(M278*(1+INDEX(Performance_Vektoren!J$5:J$77,$A278+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),ROUND(N278*(1+INDEX(Performance_Vektoren!K$5:K$77,$A278+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),ROUND(O278*(1+INDEX(Performance_Vektoren!L$5:L$77,$A278+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),ROUND(P278*(1+INDEX(Performance_Vektoren!M$5:M$77,$A278+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),ROUND(Q278*(1+INDEX(Performance_Vektoren!N$5:N$77,$A278+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),R278+(H279-(IF(AND(EE=1,m>$A279),0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)+$BS279)*CP279)/M279,0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),S278+(I279-(IF(AND(EE=1,m>$A279),0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)+$BS279)*CQ279)/N279,0)","v":0},{"$f":"ROUND(IF(OR($A279<n,AND($A279=n,$B279<=1)),T278+(J279-(IF(AND(EE=1,m>$A279),0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)+$BS279)*CR279)/O279,0),10)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),U278+(K279-(IF(AND(EE=1,m>$A279),0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)+$BS279)*CS279)/P279,0)","v":0},{"$f":"IF(OR($A279<n,AND($A279=n,$B279<=1)),V278+(L279-(IF(AND(EE=1,m>$A279),0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)+$BS279)*CT279)/Q279,0)","v":0},{"$f":"ROUND(R279*M279-(H279-IF(EE=1,0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)*CP279),2)","v":0},{"$f":"ROUND(S279*N279-(I279-IF(EE=1,0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)*CQ279),2)","v":0},{"$f":"ROUND(T279*O279-(J279-IF(EE=1,0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)*CR279),2)","v":0},{"$f":"ROUND(U279*P279-(K279-IF(EE=1,0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)*CS279),2)","v":0},{"$f":"ROUND(V279*Q279-(L279-IF(EE=1,0,Kosten_Fond!$D279+Kosten_Fond!$F279+Kosten_Fond!$H279)*CT279),2)","v":0},{"$f":"ROUND(W279-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z279,IF(AbschlVar=\"DK_fix\",W279*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB279,Kosten_Fond!$AA279))))*IF(Förderung=\"mit\",CN279,CP279)+AH279,2)","v":0},{"$f":"ROUND(X279-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z279,IF(AbschlVar=\"DK_fix\",X279*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB279,Kosten_Fond!$AA279))))*IF(Förderung=\"mit\",CO279,CQ279)+AH279,2)","v":0},{"$f":"ROUND(Y279-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z279,IF(AbschlVar=\"DK_fix\",Y279*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB279,Kosten_Fond!$AA279))))*CR279+AH279,2)","v":0},{"$f":"ROUND(Z279-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z279,IF(AbschlVar=\"DK_fix\",Z279*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB279,Kosten_Fond!$AA279))))*CS279+AH279,2)","v":0},{"$f":"ROUND(AA279-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z279,IF(AbschlVar=\"DK_fix\",AA279*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB279,Kosten_Fond!$AA279))))*CT279+AH279,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,10,{"$f":"IF(AND(Fond!$B279<=1,OR($A279<n,AND($A279=n,Fond!$B279<=1))),R278*M279,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A279<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A279+1)-$B$16)*$B$16,A279,A279+1),0)","v":21},11,{"$f":"Kosten_Fond!T280","v":0},{"$f":"Kosten_Fond!U280","v":0},{"$f":"Kosten_Fond!V280","v":0},{"$f":"Kosten_Fond!W280","v":0},{"$f":"Kosten_Fond!X280","v":0},0,0,0,0,0,{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),ROUND(M279*(1+INDEX(Performance_Vektoren!J$5:J$77,$A279+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),ROUND(N279*(1+INDEX(Performance_Vektoren!K$5:K$77,$A279+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),ROUND(O279*(1+INDEX(Performance_Vektoren!L$5:L$77,$A279+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),ROUND(P279*(1+INDEX(Performance_Vektoren!M$5:M$77,$A279+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),ROUND(Q279*(1+INDEX(Performance_Vektoren!N$5:N$77,$A279+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),R279+(H280-(IF(AND(EE=1,m>$A280),0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)+$BS280)*CP280)/M280,0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),S279+(I280-(IF(AND(EE=1,m>$A280),0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)+$BS280)*CQ280)/N280,0)","v":0},{"$f":"ROUND(IF(OR($A280<n,AND($A280=n,$B280<=1)),T279+(J280-(IF(AND(EE=1,m>$A280),0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)+$BS280)*CR280)/O280,0),10)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),U279+(K280-(IF(AND(EE=1,m>$A280),0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)+$BS280)*CS280)/P280,0)","v":0},{"$f":"IF(OR($A280<n,AND($A280=n,$B280<=1)),V279+(L280-(IF(AND(EE=1,m>$A280),0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)+$BS280)*CT280)/Q280,0)","v":0},{"$f":"ROUND(R280*M280-(H280-IF(EE=1,0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)*CP280),2)","v":0},{"$f":"ROUND(S280*N280-(I280-IF(EE=1,0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)*CQ280),2)","v":0},{"$f":"ROUND(T280*O280-(J280-IF(EE=1,0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)*CR280),2)","v":0},{"$f":"ROUND(U280*P280-(K280-IF(EE=1,0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)*CS280),2)","v":0},{"$f":"ROUND(V280*Q280-(L280-IF(EE=1,0,Kosten_Fond!$D280+Kosten_Fond!$F280+Kosten_Fond!$H280)*CT280),2)","v":0},{"$f":"ROUND(W280-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z280,IF(AbschlVar=\"DK_fix\",W280*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB280,Kosten_Fond!$AA280))))*IF(Förderung=\"mit\",CN280,CP280)+AH280,2)","v":0},{"$f":"ROUND(X280-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z280,IF(AbschlVar=\"DK_fix\",X280*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB280,Kosten_Fond!$AA280))))*IF(Förderung=\"mit\",CO280,CQ280)+AH280,2)","v":0},{"$f":"ROUND(Y280-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z280,IF(AbschlVar=\"DK_fix\",Y280*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB280,Kosten_Fond!$AA280))))*CR280+AH280,2)","v":0},{"$f":"ROUND(Z280-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z280,IF(AbschlVar=\"DK_fix\",Z280*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB280,Kosten_Fond!$AA280))))*CS280+AH280,2)","v":0},{"$f":"ROUND(AA280-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z280,IF(AbschlVar=\"DK_fix\",AA280*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB280,Kosten_Fond!$AA280))))*CT280+AH280,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,11,{"$f":"IF(AND(Fond!$B280<=1,OR($A280<n,AND($A280=n,Fond!$B280<=1))),R279*M280,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A280<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A280+1)-$B$16)*$B$16,A280,A280+1),0)","v":21},12,{"$f":"Kosten_Fond!T281","v":0},{"$f":"Kosten_Fond!U281","v":0},{"$f":"Kosten_Fond!V281","v":0},{"$f":"Kosten_Fond!W281","v":0},{"$f":"Kosten_Fond!X281","v":0},0,0,0,0,0,{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),ROUND(M280*(1+INDEX(Performance_Vektoren!J$5:J$77,$A280+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),ROUND(N280*(1+INDEX(Performance_Vektoren!K$5:K$77,$A280+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),ROUND(O280*(1+INDEX(Performance_Vektoren!L$5:L$77,$A280+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),ROUND(P280*(1+INDEX(Performance_Vektoren!M$5:M$77,$A280+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),ROUND(Q280*(1+INDEX(Performance_Vektoren!N$5:N$77,$A280+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),R280+(H281-(IF(AND(EE=1,m>$A281),0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)+$BS281)*CP281)/M281,0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),S280+(I281-(IF(AND(EE=1,m>$A281),0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)+$BS281)*CQ281)/N281,0)","v":0},{"$f":"ROUND(IF(OR($A281<n,AND($A281=n,$B281<=1)),T280+(J281-(IF(AND(EE=1,m>$A281),0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)+$BS281)*CR281)/O281,0),10)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),U280+(K281-(IF(AND(EE=1,m>$A281),0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)+$BS281)*CS281)/P281,0)","v":0},{"$f":"IF(OR($A281<n,AND($A281=n,$B281<=1)),V280+(L281-(IF(AND(EE=1,m>$A281),0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)+$BS281)*CT281)/Q281,0)","v":0},{"$f":"ROUND(R281*M281-(H281-IF(EE=1,0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)*CP281),2)","v":0},{"$f":"ROUND(S281*N281-(I281-IF(EE=1,0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)*CQ281),2)","v":0},{"$f":"ROUND(T281*O281-(J281-IF(EE=1,0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)*CR281),2)","v":0},{"$f":"ROUND(U281*P281-(K281-IF(EE=1,0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)*CS281),2)","v":0},{"$f":"ROUND(V281*Q281-(L281-IF(EE=1,0,Kosten_Fond!$D281+Kosten_Fond!$F281+Kosten_Fond!$H281)*CT281),2)","v":0},{"$f":"ROUND(W281-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z281,IF(AbschlVar=\"DK_fix\",W281*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB281,Kosten_Fond!$AA281))))*IF(Förderung=\"mit\",CN281,CP281)+AH281,2)","v":0},{"$f":"ROUND(X281-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z281,IF(AbschlVar=\"DK_fix\",X281*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB281,Kosten_Fond!$AA281))))*IF(Förderung=\"mit\",CO281,CQ281)+AH281,2)","v":0},{"$f":"ROUND(Y281-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z281,IF(AbschlVar=\"DK_fix\",Y281*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB281,Kosten_Fond!$AA281))))*CR281+AH281,2)","v":0},{"$f":"ROUND(Z281-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z281,IF(AbschlVar=\"DK_fix\",Z281*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB281,Kosten_Fond!$AA281))))*CS281+AH281,2)","v":0},{"$f":"ROUND(AA281-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z281,IF(AbschlVar=\"DK_fix\",AA281*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB281,Kosten_Fond!$AA281))))*CT281+AH281,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,12,{"$f":"IF(AND(Fond!$B281<=1,OR($A281<n,AND($A281=n,Fond!$B281<=1))),R280*M281,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A281<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A281+1)-$B$16)*$B$16,A281,A281+1),0)","v":22},1,{"$f":"Kosten_Fond!T282","v":0},{"$f":"Kosten_Fond!U282","v":0},{"$f":"Kosten_Fond!V282","v":0},{"$f":"Kosten_Fond!W282","v":0},{"$f":"Kosten_Fond!X282","v":0},0,0,0,0,0,{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),ROUND(M281*(1+INDEX(Performance_Vektoren!J$5:J$77,$A281+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),ROUND(N281*(1+INDEX(Performance_Vektoren!K$5:K$77,$A281+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),ROUND(O281*(1+INDEX(Performance_Vektoren!L$5:L$77,$A281+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),ROUND(P281*(1+INDEX(Performance_Vektoren!M$5:M$77,$A281+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),ROUND(Q281*(1+INDEX(Performance_Vektoren!N$5:N$77,$A281+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),R281+(H282-(IF(AND(EE=1,m>$A282),0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)+$BS282)*CP282)/M282,0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),S281+(I282-(IF(AND(EE=1,m>$A282),0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)+$BS282)*CQ282)/N282,0)","v":0},{"$f":"ROUND(IF(OR($A282<n,AND($A282=n,$B282<=1)),T281+(J282-(IF(AND(EE=1,m>$A282),0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)+$BS282)*CR282)/O282,0),10)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),U281+(K282-(IF(AND(EE=1,m>$A282),0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)+$BS282)*CS282)/P282,0)","v":0},{"$f":"IF(OR($A282<n,AND($A282=n,$B282<=1)),V281+(L282-(IF(AND(EE=1,m>$A282),0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)+$BS282)*CT282)/Q282,0)","v":0},{"$f":"ROUND(R282*M282-(H282-IF(EE=1,0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)*CP282),2)","v":0},{"$f":"ROUND(S282*N282-(I282-IF(EE=1,0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)*CQ282),2)","v":0},{"$f":"ROUND(T282*O282-(J282-IF(EE=1,0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)*CR282),2)","v":0},{"$f":"ROUND(U282*P282-(K282-IF(EE=1,0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)*CS282),2)","v":0},{"$f":"ROUND(V282*Q282-(L282-IF(EE=1,0,Kosten_Fond!$D282+Kosten_Fond!$F282+Kosten_Fond!$H282)*CT282),2)","v":0},{"$f":"ROUND(W282-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z282,IF(AbschlVar=\"DK_fix\",W282*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB282,Kosten_Fond!$AA282))))*IF(Förderung=\"mit\",CN282,CP282)+AH282,2)","v":0},{"$f":"ROUND(X282-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z282,IF(AbschlVar=\"DK_fix\",X282*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB282,Kosten_Fond!$AA282))))*IF(Förderung=\"mit\",CO282,CQ282)+AH282,2)","v":0},{"$f":"ROUND(Y282-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z282,IF(AbschlVar=\"DK_fix\",Y282*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB282,Kosten_Fond!$AA282))))*CR282+AH282,2)","v":0},{"$f":"ROUND(Z282-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z282,IF(AbschlVar=\"DK_fix\",Z282*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB282,Kosten_Fond!$AA282))))*CS282+AH282,2)","v":0},{"$f":"ROUND(AA282-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z282,IF(AbschlVar=\"DK_fix\",AA282*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB282,Kosten_Fond!$AA282))))*CT282+AH282,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1,{"$f":"IF(AND(Fond!$B282<=1,OR($A282<n,AND($A282=n,Fond!$B282<=1))),R281*M282,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A282<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A282+1)-$B$16)*$B$16,A282,A282+1),0)","v":22},2,{"$f":"Kosten_Fond!T283","v":0},{"$f":"Kosten_Fond!U283","v":0},{"$f":"Kosten_Fond!V283","v":0},{"$f":"Kosten_Fond!W283","v":0},{"$f":"Kosten_Fond!X283","v":0},0,0,0,0,0,{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),ROUND(M282*(1+INDEX(Performance_Vektoren!J$5:J$77,$A282+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),ROUND(N282*(1+INDEX(Performance_Vektoren!K$5:K$77,$A282+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),ROUND(O282*(1+INDEX(Performance_Vektoren!L$5:L$77,$A282+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),ROUND(P282*(1+INDEX(Performance_Vektoren!M$5:M$77,$A282+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),ROUND(Q282*(1+INDEX(Performance_Vektoren!N$5:N$77,$A282+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),R282+(H283-(IF(AND(EE=1,m>$A283),0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)+$BS283)*CP283)/M283,0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),S282+(I283-(IF(AND(EE=1,m>$A283),0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)+$BS283)*CQ283)/N283,0)","v":0},{"$f":"ROUND(IF(OR($A283<n,AND($A283=n,$B283<=1)),T282+(J283-(IF(AND(EE=1,m>$A283),0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)+$BS283)*CR283)/O283,0),10)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),U282+(K283-(IF(AND(EE=1,m>$A283),0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)+$BS283)*CS283)/P283,0)","v":0},{"$f":"IF(OR($A283<n,AND($A283=n,$B283<=1)),V282+(L283-(IF(AND(EE=1,m>$A283),0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)+$BS283)*CT283)/Q283,0)","v":0},{"$f":"ROUND(R283*M283-(H283-IF(EE=1,0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)*CP283),2)","v":0},{"$f":"ROUND(S283*N283-(I283-IF(EE=1,0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)*CQ283),2)","v":0},{"$f":"ROUND(T283*O283-(J283-IF(EE=1,0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)*CR283),2)","v":0},{"$f":"ROUND(U283*P283-(K283-IF(EE=1,0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)*CS283),2)","v":0},{"$f":"ROUND(V283*Q283-(L283-IF(EE=1,0,Kosten_Fond!$D283+Kosten_Fond!$F283+Kosten_Fond!$H283)*CT283),2)","v":0},{"$f":"ROUND(W283-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z283,IF(AbschlVar=\"DK_fix\",W283*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB283,Kosten_Fond!$AA283))))*IF(Förderung=\"mit\",CN283,CP283)+AH283,2)","v":0},{"$f":"ROUND(X283-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z283,IF(AbschlVar=\"DK_fix\",X283*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB283,Kosten_Fond!$AA283))))*IF(Förderung=\"mit\",CO283,CQ283)+AH283,2)","v":0},{"$f":"ROUND(Y283-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z283,IF(AbschlVar=\"DK_fix\",Y283*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB283,Kosten_Fond!$AA283))))*CR283+AH283,2)","v":0},{"$f":"ROUND(Z283-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z283,IF(AbschlVar=\"DK_fix\",Z283*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB283,Kosten_Fond!$AA283))))*CS283+AH283,2)","v":0},{"$f":"ROUND(AA283-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z283,IF(AbschlVar=\"DK_fix\",AA283*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB283,Kosten_Fond!$AA283))))*CT283+AH283,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2,{"$f":"IF(AND(Fond!$B283<=1,OR($A283<n,AND($A283=n,Fond!$B283<=1))),R282*M283,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A283<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A283+1)-$B$16)*$B$16,A283,A283+1),0)","v":22},3,{"$f":"Kosten_Fond!T284","v":0},{"$f":"Kosten_Fond!U284","v":0},{"$f":"Kosten_Fond!V284","v":0},{"$f":"Kosten_Fond!W284","v":0},{"$f":"Kosten_Fond!X284","v":0},0,0,0,0,0,{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),ROUND(M283*(1+INDEX(Performance_Vektoren!J$5:J$77,$A283+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),ROUND(N283*(1+INDEX(Performance_Vektoren!K$5:K$77,$A283+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),ROUND(O283*(1+INDEX(Performance_Vektoren!L$5:L$77,$A283+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),ROUND(P283*(1+INDEX(Performance_Vektoren!M$5:M$77,$A283+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),ROUND(Q283*(1+INDEX(Performance_Vektoren!N$5:N$77,$A283+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),R283+(H284-(IF(AND(EE=1,m>$A284),0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)+$BS284)*CP284)/M284,0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),S283+(I284-(IF(AND(EE=1,m>$A284),0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)+$BS284)*CQ284)/N284,0)","v":0},{"$f":"ROUND(IF(OR($A284<n,AND($A284=n,$B284<=1)),T283+(J284-(IF(AND(EE=1,m>$A284),0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)+$BS284)*CR284)/O284,0),10)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),U283+(K284-(IF(AND(EE=1,m>$A284),0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)+$BS284)*CS284)/P284,0)","v":0},{"$f":"IF(OR($A284<n,AND($A284=n,$B284<=1)),V283+(L284-(IF(AND(EE=1,m>$A284),0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)+$BS284)*CT284)/Q284,0)","v":0},{"$f":"ROUND(R284*M284-(H284-IF(EE=1,0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)*CP284),2)","v":0},{"$f":"ROUND(S284*N284-(I284-IF(EE=1,0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)*CQ284),2)","v":0},{"$f":"ROUND(T284*O284-(J284-IF(EE=1,0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)*CR284),2)","v":0},{"$f":"ROUND(U284*P284-(K284-IF(EE=1,0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)*CS284),2)","v":0},{"$f":"ROUND(V284*Q284-(L284-IF(EE=1,0,Kosten_Fond!$D284+Kosten_Fond!$F284+Kosten_Fond!$H284)*CT284),2)","v":0},{"$f":"ROUND(W284-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z284,IF(AbschlVar=\"DK_fix\",W284*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB284,Kosten_Fond!$AA284))))*IF(Förderung=\"mit\",CN284,CP284)+AH284,2)","v":0},{"$f":"ROUND(X284-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z284,IF(AbschlVar=\"DK_fix\",X284*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB284,Kosten_Fond!$AA284))))*IF(Förderung=\"mit\",CO284,CQ284)+AH284,2)","v":0},{"$f":"ROUND(Y284-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z284,IF(AbschlVar=\"DK_fix\",Y284*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB284,Kosten_Fond!$AA284))))*CR284+AH284,2)","v":0},{"$f":"ROUND(Z284-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z284,IF(AbschlVar=\"DK_fix\",Z284*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB284,Kosten_Fond!$AA284))))*CS284+AH284,2)","v":0},{"$f":"ROUND(AA284-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z284,IF(AbschlVar=\"DK_fix\",AA284*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB284,Kosten_Fond!$AA284))))*CT284+AH284,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,3,{"$f":"IF(AND(Fond!$B284<=1,OR($A284<n,AND($A284=n,Fond!$B284<=1))),R283*M284,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A284<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A284+1)-$B$16)*$B$16,A284,A284+1),0)","v":22},4,{"$f":"Kosten_Fond!T285","v":0},{"$f":"Kosten_Fond!U285","v":0},{"$f":"Kosten_Fond!V285","v":0},{"$f":"Kosten_Fond!W285","v":0},{"$f":"Kosten_Fond!X285","v":0},0,0,0,0,0,{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),ROUND(M284*(1+INDEX(Performance_Vektoren!J$5:J$77,$A284+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),ROUND(N284*(1+INDEX(Performance_Vektoren!K$5:K$77,$A284+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),ROUND(O284*(1+INDEX(Performance_Vektoren!L$5:L$77,$A284+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),ROUND(P284*(1+INDEX(Performance_Vektoren!M$5:M$77,$A284+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),ROUND(Q284*(1+INDEX(Performance_Vektoren!N$5:N$77,$A284+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),R284+(H285-(IF(AND(EE=1,m>$A285),0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)+$BS285)*CP285)/M285,0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),S284+(I285-(IF(AND(EE=1,m>$A285),0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)+$BS285)*CQ285)/N285,0)","v":0},{"$f":"ROUND(IF(OR($A285<n,AND($A285=n,$B285<=1)),T284+(J285-(IF(AND(EE=1,m>$A285),0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)+$BS285)*CR285)/O285,0),10)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),U284+(K285-(IF(AND(EE=1,m>$A285),0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)+$BS285)*CS285)/P285,0)","v":0},{"$f":"IF(OR($A285<n,AND($A285=n,$B285<=1)),V284+(L285-(IF(AND(EE=1,m>$A285),0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)+$BS285)*CT285)/Q285,0)","v":0},{"$f":"ROUND(R285*M285-(H285-IF(EE=1,0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)*CP285),2)","v":0},{"$f":"ROUND(S285*N285-(I285-IF(EE=1,0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)*CQ285),2)","v":0},{"$f":"ROUND(T285*O285-(J285-IF(EE=1,0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)*CR285),2)","v":0},{"$f":"ROUND(U285*P285-(K285-IF(EE=1,0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)*CS285),2)","v":0},{"$f":"ROUND(V285*Q285-(L285-IF(EE=1,0,Kosten_Fond!$D285+Kosten_Fond!$F285+Kosten_Fond!$H285)*CT285),2)","v":0},{"$f":"ROUND(W285-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z285,IF(AbschlVar=\"DK_fix\",W285*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB285,Kosten_Fond!$AA285))))*IF(Förderung=\"mit\",CN285,CP285)+AH285,2)","v":0},{"$f":"ROUND(X285-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z285,IF(AbschlVar=\"DK_fix\",X285*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB285,Kosten_Fond!$AA285))))*IF(Förderung=\"mit\",CO285,CQ285)+AH285,2)","v":0},{"$f":"ROUND(Y285-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z285,IF(AbschlVar=\"DK_fix\",Y285*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB285,Kosten_Fond!$AA285))))*CR285+AH285,2)","v":0},{"$f":"ROUND(Z285-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z285,IF(AbschlVar=\"DK_fix\",Z285*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB285,Kosten_Fond!$AA285))))*CS285+AH285,2)","v":0},{"$f":"ROUND(AA285-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z285,IF(AbschlVar=\"DK_fix\",AA285*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB285,Kosten_Fond!$AA285))))*CT285+AH285,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,4,{"$f":"IF(AND(Fond!$B285<=1,OR($A285<n,AND($A285=n,Fond!$B285<=1))),R284*M285,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A285<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A285+1)-$B$16)*$B$16,A285,A285+1),0)","v":22},5,{"$f":"Kosten_Fond!T286","v":0},{"$f":"Kosten_Fond!U286","v":0},{"$f":"Kosten_Fond!V286","v":0},{"$f":"Kosten_Fond!W286","v":0},{"$f":"Kosten_Fond!X286","v":0},0,0,0,0,0,{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),ROUND(M285*(1+INDEX(Performance_Vektoren!J$5:J$77,$A285+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),ROUND(N285*(1+INDEX(Performance_Vektoren!K$5:K$77,$A285+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),ROUND(O285*(1+INDEX(Performance_Vektoren!L$5:L$77,$A285+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),ROUND(P285*(1+INDEX(Performance_Vektoren!M$5:M$77,$A285+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),ROUND(Q285*(1+INDEX(Performance_Vektoren!N$5:N$77,$A285+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),R285+(H286-(IF(AND(EE=1,m>$A286),0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)+$BS286)*CP286)/M286,0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),S285+(I286-(IF(AND(EE=1,m>$A286),0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)+$BS286)*CQ286)/N286,0)","v":0},{"$f":"ROUND(IF(OR($A286<n,AND($A286=n,$B286<=1)),T285+(J286-(IF(AND(EE=1,m>$A286),0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)+$BS286)*CR286)/O286,0),10)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),U285+(K286-(IF(AND(EE=1,m>$A286),0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)+$BS286)*CS286)/P286,0)","v":0},{"$f":"IF(OR($A286<n,AND($A286=n,$B286<=1)),V285+(L286-(IF(AND(EE=1,m>$A286),0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)+$BS286)*CT286)/Q286,0)","v":0},{"$f":"ROUND(R286*M286-(H286-IF(EE=1,0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)*CP286),2)","v":0},{"$f":"ROUND(S286*N286-(I286-IF(EE=1,0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)*CQ286),2)","v":0},{"$f":"ROUND(T286*O286-(J286-IF(EE=1,0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)*CR286),2)","v":0},{"$f":"ROUND(U286*P286-(K286-IF(EE=1,0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)*CS286),2)","v":0},{"$f":"ROUND(V286*Q286-(L286-IF(EE=1,0,Kosten_Fond!$D286+Kosten_Fond!$F286+Kosten_Fond!$H286)*CT286),2)","v":0},{"$f":"ROUND(W286-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z286,IF(AbschlVar=\"DK_fix\",W286*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB286,Kosten_Fond!$AA286))))*IF(Förderung=\"mit\",CN286,CP286)+AH286,2)","v":0},{"$f":"ROUND(X286-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z286,IF(AbschlVar=\"DK_fix\",X286*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB286,Kosten_Fond!$AA286))))*IF(Förderung=\"mit\",CO286,CQ286)+AH286,2)","v":0},{"$f":"ROUND(Y286-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z286,IF(AbschlVar=\"DK_fix\",Y286*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB286,Kosten_Fond!$AA286))))*CR286+AH286,2)","v":0},{"$f":"ROUND(Z286-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z286,IF(AbschlVar=\"DK_fix\",Z286*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB286,Kosten_Fond!$AA286))))*CS286+AH286,2)","v":0},{"$f":"ROUND(AA286-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z286,IF(AbschlVar=\"DK_fix\",AA286*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB286,Kosten_Fond!$AA286))))*CT286+AH286,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,5,{"$f":"IF(AND(Fond!$B286<=1,OR($A286<n,AND($A286=n,Fond!$B286<=1))),R285*M286,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A286<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A286+1)-$B$16)*$B$16,A286,A286+1),0)","v":22},6,{"$f":"Kosten_Fond!T287","v":0},{"$f":"Kosten_Fond!U287","v":0},{"$f":"Kosten_Fond!V287","v":0},{"$f":"Kosten_Fond!W287","v":0},{"$f":"Kosten_Fond!X287","v":0},0,0,0,0,0,{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),ROUND(M286*(1+INDEX(Performance_Vektoren!J$5:J$77,$A286+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),ROUND(N286*(1+INDEX(Performance_Vektoren!K$5:K$77,$A286+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),ROUND(O286*(1+INDEX(Performance_Vektoren!L$5:L$77,$A286+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),ROUND(P286*(1+INDEX(Performance_Vektoren!M$5:M$77,$A286+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),ROUND(Q286*(1+INDEX(Performance_Vektoren!N$5:N$77,$A286+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),R286+(H287-(IF(AND(EE=1,m>$A287),0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)+$BS287)*CP287)/M287,0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),S286+(I287-(IF(AND(EE=1,m>$A287),0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)+$BS287)*CQ287)/N287,0)","v":0},{"$f":"ROUND(IF(OR($A287<n,AND($A287=n,$B287<=1)),T286+(J287-(IF(AND(EE=1,m>$A287),0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)+$BS287)*CR287)/O287,0),10)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),U286+(K287-(IF(AND(EE=1,m>$A287),0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)+$BS287)*CS287)/P287,0)","v":0},{"$f":"IF(OR($A287<n,AND($A287=n,$B287<=1)),V286+(L287-(IF(AND(EE=1,m>$A287),0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)+$BS287)*CT287)/Q287,0)","v":0},{"$f":"ROUND(R287*M287-(H287-IF(EE=1,0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)*CP287),2)","v":0},{"$f":"ROUND(S287*N287-(I287-IF(EE=1,0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)*CQ287),2)","v":0},{"$f":"ROUND(T287*O287-(J287-IF(EE=1,0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)*CR287),2)","v":0},{"$f":"ROUND(U287*P287-(K287-IF(EE=1,0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)*CS287),2)","v":0},{"$f":"ROUND(V287*Q287-(L287-IF(EE=1,0,Kosten_Fond!$D287+Kosten_Fond!$F287+Kosten_Fond!$H287)*CT287),2)","v":0},{"$f":"ROUND(W287-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z287,IF(AbschlVar=\"DK_fix\",W287*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB287,Kosten_Fond!$AA287))))*IF(Förderung=\"mit\",CN287,CP287)+AH287,2)","v":0},{"$f":"ROUND(X287-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z287,IF(AbschlVar=\"DK_fix\",X287*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB287,Kosten_Fond!$AA287))))*IF(Förderung=\"mit\",CO287,CQ287)+AH287,2)","v":0},{"$f":"ROUND(Y287-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z287,IF(AbschlVar=\"DK_fix\",Y287*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB287,Kosten_Fond!$AA287))))*CR287+AH287,2)","v":0},{"$f":"ROUND(Z287-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z287,IF(AbschlVar=\"DK_fix\",Z287*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB287,Kosten_Fond!$AA287))))*CS287+AH287,2)","v":0},{"$f":"ROUND(AA287-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z287,IF(AbschlVar=\"DK_fix\",AA287*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB287,Kosten_Fond!$AA287))))*CT287+AH287,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,6,{"$f":"IF(AND(Fond!$B287<=1,OR($A287<n,AND($A287=n,Fond!$B287<=1))),R286*M287,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A287<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A287+1)-$B$16)*$B$16,A287,A287+1),0)","v":22},7,{"$f":"Kosten_Fond!T288","v":0},{"$f":"Kosten_Fond!U288","v":0},{"$f":"Kosten_Fond!V288","v":0},{"$f":"Kosten_Fond!W288","v":0},{"$f":"Kosten_Fond!X288","v":0},0,0,0,0,0,{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),ROUND(M287*(1+INDEX(Performance_Vektoren!J$5:J$77,$A287+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),ROUND(N287*(1+INDEX(Performance_Vektoren!K$5:K$77,$A287+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),ROUND(O287*(1+INDEX(Performance_Vektoren!L$5:L$77,$A287+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),ROUND(P287*(1+INDEX(Performance_Vektoren!M$5:M$77,$A287+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),ROUND(Q287*(1+INDEX(Performance_Vektoren!N$5:N$77,$A287+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),R287+(H288-(IF(AND(EE=1,m>$A288),0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)+$BS288)*CP288)/M288,0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),S287+(I288-(IF(AND(EE=1,m>$A288),0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)+$BS288)*CQ288)/N288,0)","v":0},{"$f":"ROUND(IF(OR($A288<n,AND($A288=n,$B288<=1)),T287+(J288-(IF(AND(EE=1,m>$A288),0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)+$BS288)*CR288)/O288,0),10)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),U287+(K288-(IF(AND(EE=1,m>$A288),0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)+$BS288)*CS288)/P288,0)","v":0},{"$f":"IF(OR($A288<n,AND($A288=n,$B288<=1)),V287+(L288-(IF(AND(EE=1,m>$A288),0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)+$BS288)*CT288)/Q288,0)","v":0},{"$f":"ROUND(R288*M288-(H288-IF(EE=1,0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)*CP288),2)","v":0},{"$f":"ROUND(S288*N288-(I288-IF(EE=1,0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)*CQ288),2)","v":0},{"$f":"ROUND(T288*O288-(J288-IF(EE=1,0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)*CR288),2)","v":0},{"$f":"ROUND(U288*P288-(K288-IF(EE=1,0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)*CS288),2)","v":0},{"$f":"ROUND(V288*Q288-(L288-IF(EE=1,0,Kosten_Fond!$D288+Kosten_Fond!$F288+Kosten_Fond!$H288)*CT288),2)","v":0},{"$f":"ROUND(W288-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z288,IF(AbschlVar=\"DK_fix\",W288*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB288,Kosten_Fond!$AA288))))*IF(Förderung=\"mit\",CN288,CP288)+AH288,2)","v":0},{"$f":"ROUND(X288-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z288,IF(AbschlVar=\"DK_fix\",X288*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB288,Kosten_Fond!$AA288))))*IF(Förderung=\"mit\",CO288,CQ288)+AH288,2)","v":0},{"$f":"ROUND(Y288-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z288,IF(AbschlVar=\"DK_fix\",Y288*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB288,Kosten_Fond!$AA288))))*CR288+AH288,2)","v":0},{"$f":"ROUND(Z288-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z288,IF(AbschlVar=\"DK_fix\",Z288*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB288,Kosten_Fond!$AA288))))*CS288+AH288,2)","v":0},{"$f":"ROUND(AA288-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z288,IF(AbschlVar=\"DK_fix\",AA288*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB288,Kosten_Fond!$AA288))))*CT288+AH288,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,7,{"$f":"IF(AND(Fond!$B288<=1,OR($A288<n,AND($A288=n,Fond!$B288<=1))),R287*M288,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A288<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A288+1)-$B$16)*$B$16,A288,A288+1),0)","v":22},8,{"$f":"Kosten_Fond!T289","v":0},{"$f":"Kosten_Fond!U289","v":0},{"$f":"Kosten_Fond!V289","v":0},{"$f":"Kosten_Fond!W289","v":0},{"$f":"Kosten_Fond!X289","v":0},0,0,0,0,0,{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),ROUND(M288*(1+INDEX(Performance_Vektoren!J$5:J$77,$A288+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),ROUND(N288*(1+INDEX(Performance_Vektoren!K$5:K$77,$A288+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),ROUND(O288*(1+INDEX(Performance_Vektoren!L$5:L$77,$A288+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),ROUND(P288*(1+INDEX(Performance_Vektoren!M$5:M$77,$A288+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),ROUND(Q288*(1+INDEX(Performance_Vektoren!N$5:N$77,$A288+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),R288+(H289-(IF(AND(EE=1,m>$A289),0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)+$BS289)*CP289)/M289,0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),S288+(I289-(IF(AND(EE=1,m>$A289),0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)+$BS289)*CQ289)/N289,0)","v":0},{"$f":"ROUND(IF(OR($A289<n,AND($A289=n,$B289<=1)),T288+(J289-(IF(AND(EE=1,m>$A289),0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)+$BS289)*CR289)/O289,0),10)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),U288+(K289-(IF(AND(EE=1,m>$A289),0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)+$BS289)*CS289)/P289,0)","v":0},{"$f":"IF(OR($A289<n,AND($A289=n,$B289<=1)),V288+(L289-(IF(AND(EE=1,m>$A289),0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)+$BS289)*CT289)/Q289,0)","v":0},{"$f":"ROUND(R289*M289-(H289-IF(EE=1,0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)*CP289),2)","v":0},{"$f":"ROUND(S289*N289-(I289-IF(EE=1,0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)*CQ289),2)","v":0},{"$f":"ROUND(T289*O289-(J289-IF(EE=1,0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)*CR289),2)","v":0},{"$f":"ROUND(U289*P289-(K289-IF(EE=1,0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)*CS289),2)","v":0},{"$f":"ROUND(V289*Q289-(L289-IF(EE=1,0,Kosten_Fond!$D289+Kosten_Fond!$F289+Kosten_Fond!$H289)*CT289),2)","v":0},{"$f":"ROUND(W289-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z289,IF(AbschlVar=\"DK_fix\",W289*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB289,Kosten_Fond!$AA289))))*IF(Förderung=\"mit\",CN289,CP289)+AH289,2)","v":0},{"$f":"ROUND(X289-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z289,IF(AbschlVar=\"DK_fix\",X289*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB289,Kosten_Fond!$AA289))))*IF(Förderung=\"mit\",CO289,CQ289)+AH289,2)","v":0},{"$f":"ROUND(Y289-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z289,IF(AbschlVar=\"DK_fix\",Y289*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB289,Kosten_Fond!$AA289))))*CR289+AH289,2)","v":0},{"$f":"ROUND(Z289-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z289,IF(AbschlVar=\"DK_fix\",Z289*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB289,Kosten_Fond!$AA289))))*CS289+AH289,2)","v":0},{"$f":"ROUND(AA289-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z289,IF(AbschlVar=\"DK_fix\",AA289*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB289,Kosten_Fond!$AA289))))*CT289+AH289,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,8,{"$f":"IF(AND(Fond!$B289<=1,OR($A289<n,AND($A289=n,Fond!$B289<=1))),R288*M289,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A289<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A289+1)-$B$16)*$B$16,A289,A289+1),0)","v":22},9,{"$f":"Kosten_Fond!T290","v":0},{"$f":"Kosten_Fond!U290","v":0},{"$f":"Kosten_Fond!V290","v":0},{"$f":"Kosten_Fond!W290","v":0},{"$f":"Kosten_Fond!X290","v":0},0,0,0,0,0,{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),ROUND(M289*(1+INDEX(Performance_Vektoren!J$5:J$77,$A289+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),ROUND(N289*(1+INDEX(Performance_Vektoren!K$5:K$77,$A289+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),ROUND(O289*(1+INDEX(Performance_Vektoren!L$5:L$77,$A289+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),ROUND(P289*(1+INDEX(Performance_Vektoren!M$5:M$77,$A289+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),ROUND(Q289*(1+INDEX(Performance_Vektoren!N$5:N$77,$A289+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),R289+(H290-(IF(AND(EE=1,m>$A290),0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)+$BS290)*CP290)/M290,0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),S289+(I290-(IF(AND(EE=1,m>$A290),0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)+$BS290)*CQ290)/N290,0)","v":0},{"$f":"ROUND(IF(OR($A290<n,AND($A290=n,$B290<=1)),T289+(J290-(IF(AND(EE=1,m>$A290),0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)+$BS290)*CR290)/O290,0),10)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),U289+(K290-(IF(AND(EE=1,m>$A290),0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)+$BS290)*CS290)/P290,0)","v":0},{"$f":"IF(OR($A290<n,AND($A290=n,$B290<=1)),V289+(L290-(IF(AND(EE=1,m>$A290),0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)+$BS290)*CT290)/Q290,0)","v":0},{"$f":"ROUND(R290*M290-(H290-IF(EE=1,0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)*CP290),2)","v":0},{"$f":"ROUND(S290*N290-(I290-IF(EE=1,0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)*CQ290),2)","v":0},{"$f":"ROUND(T290*O290-(J290-IF(EE=1,0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)*CR290),2)","v":0},{"$f":"ROUND(U290*P290-(K290-IF(EE=1,0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)*CS290),2)","v":0},{"$f":"ROUND(V290*Q290-(L290-IF(EE=1,0,Kosten_Fond!$D290+Kosten_Fond!$F290+Kosten_Fond!$H290)*CT290),2)","v":0},{"$f":"ROUND(W290-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z290,IF(AbschlVar=\"DK_fix\",W290*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB290,Kosten_Fond!$AA290))))*IF(Förderung=\"mit\",CN290,CP290)+AH290,2)","v":0},{"$f":"ROUND(X290-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z290,IF(AbschlVar=\"DK_fix\",X290*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB290,Kosten_Fond!$AA290))))*IF(Förderung=\"mit\",CO290,CQ290)+AH290,2)","v":0},{"$f":"ROUND(Y290-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z290,IF(AbschlVar=\"DK_fix\",Y290*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB290,Kosten_Fond!$AA290))))*CR290+AH290,2)","v":0},{"$f":"ROUND(Z290-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z290,IF(AbschlVar=\"DK_fix\",Z290*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB290,Kosten_Fond!$AA290))))*CS290+AH290,2)","v":0},{"$f":"ROUND(AA290-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z290,IF(AbschlVar=\"DK_fix\",AA290*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB290,Kosten_Fond!$AA290))))*CT290+AH290,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,9,{"$f":"IF(AND(Fond!$B290<=1,OR($A290<n,AND($A290=n,Fond!$B290<=1))),R289*M290,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A290<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A290+1)-$B$16)*$B$16,A290,A290+1),0)","v":22},10,{"$f":"Kosten_Fond!T291","v":0},{"$f":"Kosten_Fond!U291","v":0},{"$f":"Kosten_Fond!V291","v":0},{"$f":"Kosten_Fond!W291","v":0},{"$f":"Kosten_Fond!X291","v":0},0,0,0,0,0,{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),ROUND(M290*(1+INDEX(Performance_Vektoren!J$5:J$77,$A290+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),ROUND(N290*(1+INDEX(Performance_Vektoren!K$5:K$77,$A290+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),ROUND(O290*(1+INDEX(Performance_Vektoren!L$5:L$77,$A290+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),ROUND(P290*(1+INDEX(Performance_Vektoren!M$5:M$77,$A290+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),ROUND(Q290*(1+INDEX(Performance_Vektoren!N$5:N$77,$A290+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),R290+(H291-(IF(AND(EE=1,m>$A291),0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)+$BS291)*CP291)/M291,0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),S290+(I291-(IF(AND(EE=1,m>$A291),0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)+$BS291)*CQ291)/N291,0)","v":0},{"$f":"ROUND(IF(OR($A291<n,AND($A291=n,$B291<=1)),T290+(J291-(IF(AND(EE=1,m>$A291),0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)+$BS291)*CR291)/O291,0),10)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),U290+(K291-(IF(AND(EE=1,m>$A291),0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)+$BS291)*CS291)/P291,0)","v":0},{"$f":"IF(OR($A291<n,AND($A291=n,$B291<=1)),V290+(L291-(IF(AND(EE=1,m>$A291),0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)+$BS291)*CT291)/Q291,0)","v":0},{"$f":"ROUND(R291*M291-(H291-IF(EE=1,0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)*CP291),2)","v":0},{"$f":"ROUND(S291*N291-(I291-IF(EE=1,0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)*CQ291),2)","v":0},{"$f":"ROUND(T291*O291-(J291-IF(EE=1,0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)*CR291),2)","v":0},{"$f":"ROUND(U291*P291-(K291-IF(EE=1,0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)*CS291),2)","v":0},{"$f":"ROUND(V291*Q291-(L291-IF(EE=1,0,Kosten_Fond!$D291+Kosten_Fond!$F291+Kosten_Fond!$H291)*CT291),2)","v":0},{"$f":"ROUND(W291-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z291,IF(AbschlVar=\"DK_fix\",W291*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB291,Kosten_Fond!$AA291))))*IF(Förderung=\"mit\",CN291,CP291)+AH291,2)","v":0},{"$f":"ROUND(X291-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z291,IF(AbschlVar=\"DK_fix\",X291*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB291,Kosten_Fond!$AA291))))*IF(Förderung=\"mit\",CO291,CQ291)+AH291,2)","v":0},{"$f":"ROUND(Y291-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z291,IF(AbschlVar=\"DK_fix\",Y291*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB291,Kosten_Fond!$AA291))))*CR291+AH291,2)","v":0},{"$f":"ROUND(Z291-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z291,IF(AbschlVar=\"DK_fix\",Z291*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB291,Kosten_Fond!$AA291))))*CS291+AH291,2)","v":0},{"$f":"ROUND(AA291-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z291,IF(AbschlVar=\"DK_fix\",AA291*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB291,Kosten_Fond!$AA291))))*CT291+AH291,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,10,{"$f":"IF(AND(Fond!$B291<=1,OR($A291<n,AND($A291=n,Fond!$B291<=1))),R290*M291,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A291<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A291+1)-$B$16)*$B$16,A291,A291+1),0)","v":22},11,{"$f":"Kosten_Fond!T292","v":0},{"$f":"Kosten_Fond!U292","v":0},{"$f":"Kosten_Fond!V292","v":0},{"$f":"Kosten_Fond!W292","v":0},{"$f":"Kosten_Fond!X292","v":0},0,0,0,0,0,{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),ROUND(M291*(1+INDEX(Performance_Vektoren!J$5:J$77,$A291+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),ROUND(N291*(1+INDEX(Performance_Vektoren!K$5:K$77,$A291+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),ROUND(O291*(1+INDEX(Performance_Vektoren!L$5:L$77,$A291+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),ROUND(P291*(1+INDEX(Performance_Vektoren!M$5:M$77,$A291+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),ROUND(Q291*(1+INDEX(Performance_Vektoren!N$5:N$77,$A291+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),R291+(H292-(IF(AND(EE=1,m>$A292),0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)+$BS292)*CP292)/M292,0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),S291+(I292-(IF(AND(EE=1,m>$A292),0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)+$BS292)*CQ292)/N292,0)","v":0},{"$f":"ROUND(IF(OR($A292<n,AND($A292=n,$B292<=1)),T291+(J292-(IF(AND(EE=1,m>$A292),0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)+$BS292)*CR292)/O292,0),10)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),U291+(K292-(IF(AND(EE=1,m>$A292),0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)+$BS292)*CS292)/P292,0)","v":0},{"$f":"IF(OR($A292<n,AND($A292=n,$B292<=1)),V291+(L292-(IF(AND(EE=1,m>$A292),0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)+$BS292)*CT292)/Q292,0)","v":0},{"$f":"ROUND(R292*M292-(H292-IF(EE=1,0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)*CP292),2)","v":0},{"$f":"ROUND(S292*N292-(I292-IF(EE=1,0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)*CQ292),2)","v":0},{"$f":"ROUND(T292*O292-(J292-IF(EE=1,0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)*CR292),2)","v":0},{"$f":"ROUND(U292*P292-(K292-IF(EE=1,0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)*CS292),2)","v":0},{"$f":"ROUND(V292*Q292-(L292-IF(EE=1,0,Kosten_Fond!$D292+Kosten_Fond!$F292+Kosten_Fond!$H292)*CT292),2)","v":0},{"$f":"ROUND(W292-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z292,IF(AbschlVar=\"DK_fix\",W292*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB292,Kosten_Fond!$AA292))))*IF(Förderung=\"mit\",CN292,CP292)+AH292,2)","v":0},{"$f":"ROUND(X292-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z292,IF(AbschlVar=\"DK_fix\",X292*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB292,Kosten_Fond!$AA292))))*IF(Förderung=\"mit\",CO292,CQ292)+AH292,2)","v":0},{"$f":"ROUND(Y292-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z292,IF(AbschlVar=\"DK_fix\",Y292*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB292,Kosten_Fond!$AA292))))*CR292+AH292,2)","v":0},{"$f":"ROUND(Z292-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z292,IF(AbschlVar=\"DK_fix\",Z292*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB292,Kosten_Fond!$AA292))))*CS292+AH292,2)","v":0},{"$f":"ROUND(AA292-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z292,IF(AbschlVar=\"DK_fix\",AA292*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB292,Kosten_Fond!$AA292))))*CT292+AH292,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,11,{"$f":"IF(AND(Fond!$B292<=1,OR($A292<n,AND($A292=n,Fond!$B292<=1))),R291*M292,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A292<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A292+1)-$B$16)*$B$16,A292,A292+1),0)","v":22},12,{"$f":"Kosten_Fond!T293","v":0},{"$f":"Kosten_Fond!U293","v":0},{"$f":"Kosten_Fond!V293","v":0},{"$f":"Kosten_Fond!W293","v":0},{"$f":"Kosten_Fond!X293","v":0},0,0,0,0,0,{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),ROUND(M292*(1+INDEX(Performance_Vektoren!J$5:J$77,$A292+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),ROUND(N292*(1+INDEX(Performance_Vektoren!K$5:K$77,$A292+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),ROUND(O292*(1+INDEX(Performance_Vektoren!L$5:L$77,$A292+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),ROUND(P292*(1+INDEX(Performance_Vektoren!M$5:M$77,$A292+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),ROUND(Q292*(1+INDEX(Performance_Vektoren!N$5:N$77,$A292+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),R292+(H293-(IF(AND(EE=1,m>$A293),0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)+$BS293)*CP293)/M293,0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),S292+(I293-(IF(AND(EE=1,m>$A293),0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)+$BS293)*CQ293)/N293,0)","v":0},{"$f":"ROUND(IF(OR($A293<n,AND($A293=n,$B293<=1)),T292+(J293-(IF(AND(EE=1,m>$A293),0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)+$BS293)*CR293)/O293,0),10)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),U292+(K293-(IF(AND(EE=1,m>$A293),0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)+$BS293)*CS293)/P293,0)","v":0},{"$f":"IF(OR($A293<n,AND($A293=n,$B293<=1)),V292+(L293-(IF(AND(EE=1,m>$A293),0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)+$BS293)*CT293)/Q293,0)","v":0},{"$f":"ROUND(R293*M293-(H293-IF(EE=1,0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)*CP293),2)","v":0},{"$f":"ROUND(S293*N293-(I293-IF(EE=1,0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)*CQ293),2)","v":0},{"$f":"ROUND(T293*O293-(J293-IF(EE=1,0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)*CR293),2)","v":0},{"$f":"ROUND(U293*P293-(K293-IF(EE=1,0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)*CS293),2)","v":0},{"$f":"ROUND(V293*Q293-(L293-IF(EE=1,0,Kosten_Fond!$D293+Kosten_Fond!$F293+Kosten_Fond!$H293)*CT293),2)","v":0},{"$f":"ROUND(W293-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z293,IF(AbschlVar=\"DK_fix\",W293*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB293,Kosten_Fond!$AA293))))*IF(Förderung=\"mit\",CN293,CP293)+AH293,2)","v":0},{"$f":"ROUND(X293-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z293,IF(AbschlVar=\"DK_fix\",X293*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB293,Kosten_Fond!$AA293))))*IF(Förderung=\"mit\",CO293,CQ293)+AH293,2)","v":0},{"$f":"ROUND(Y293-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z293,IF(AbschlVar=\"DK_fix\",Y293*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB293,Kosten_Fond!$AA293))))*CR293+AH293,2)","v":0},{"$f":"ROUND(Z293-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z293,IF(AbschlVar=\"DK_fix\",Z293*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB293,Kosten_Fond!$AA293))))*CS293+AH293,2)","v":0},{"$f":"ROUND(AA293-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z293,IF(AbschlVar=\"DK_fix\",AA293*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB293,Kosten_Fond!$AA293))))*CT293+AH293,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,12,{"$f":"IF(AND(Fond!$B293<=1,OR($A293<n,AND($A293=n,Fond!$B293<=1))),R292*M293,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A293<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A293+1)-$B$16)*$B$16,A293,A293+1),0)","v":23},1,{"$f":"Kosten_Fond!T294","v":0},{"$f":"Kosten_Fond!U294","v":0},{"$f":"Kosten_Fond!V294","v":0},{"$f":"Kosten_Fond!W294","v":0},{"$f":"Kosten_Fond!X294","v":0},0,0,0,0,0,{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),ROUND(M293*(1+INDEX(Performance_Vektoren!J$5:J$77,$A293+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),ROUND(N293*(1+INDEX(Performance_Vektoren!K$5:K$77,$A293+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),ROUND(O293*(1+INDEX(Performance_Vektoren!L$5:L$77,$A293+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),ROUND(P293*(1+INDEX(Performance_Vektoren!M$5:M$77,$A293+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),ROUND(Q293*(1+INDEX(Performance_Vektoren!N$5:N$77,$A293+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),R293+(H294-(IF(AND(EE=1,m>$A294),0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)+$BS294)*CP294)/M294,0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),S293+(I294-(IF(AND(EE=1,m>$A294),0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)+$BS294)*CQ294)/N294,0)","v":0},{"$f":"ROUND(IF(OR($A294<n,AND($A294=n,$B294<=1)),T293+(J294-(IF(AND(EE=1,m>$A294),0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)+$BS294)*CR294)/O294,0),10)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),U293+(K294-(IF(AND(EE=1,m>$A294),0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)+$BS294)*CS294)/P294,0)","v":0},{"$f":"IF(OR($A294<n,AND($A294=n,$B294<=1)),V293+(L294-(IF(AND(EE=1,m>$A294),0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)+$BS294)*CT294)/Q294,0)","v":0},{"$f":"ROUND(R294*M294-(H294-IF(EE=1,0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)*CP294),2)","v":0},{"$f":"ROUND(S294*N294-(I294-IF(EE=1,0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)*CQ294),2)","v":0},{"$f":"ROUND(T294*O294-(J294-IF(EE=1,0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)*CR294),2)","v":0},{"$f":"ROUND(U294*P294-(K294-IF(EE=1,0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)*CS294),2)","v":0},{"$f":"ROUND(V294*Q294-(L294-IF(EE=1,0,Kosten_Fond!$D294+Kosten_Fond!$F294+Kosten_Fond!$H294)*CT294),2)","v":0},{"$f":"ROUND(W294-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z294,IF(AbschlVar=\"DK_fix\",W294*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB294,Kosten_Fond!$AA294))))*IF(Förderung=\"mit\",CN294,CP294)+AH294,2)","v":0},{"$f":"ROUND(X294-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z294,IF(AbschlVar=\"DK_fix\",X294*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB294,Kosten_Fond!$AA294))))*IF(Förderung=\"mit\",CO294,CQ294)+AH294,2)","v":0},{"$f":"ROUND(Y294-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z294,IF(AbschlVar=\"DK_fix\",Y294*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB294,Kosten_Fond!$AA294))))*CR294+AH294,2)","v":0},{"$f":"ROUND(Z294-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z294,IF(AbschlVar=\"DK_fix\",Z294*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB294,Kosten_Fond!$AA294))))*CS294+AH294,2)","v":0},{"$f":"ROUND(AA294-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z294,IF(AbschlVar=\"DK_fix\",AA294*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB294,Kosten_Fond!$AA294))))*CT294+AH294,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,1,{"$f":"IF(AND(Fond!$B294<=1,OR($A294<n,AND($A294=n,Fond!$B294<=1))),R293*M294,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A294<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A294+1)-$B$16)*$B$16,A294,A294+1),0)","v":23},2,{"$f":"Kosten_Fond!T295","v":0},{"$f":"Kosten_Fond!U295","v":0},{"$f":"Kosten_Fond!V295","v":0},{"$f":"Kosten_Fond!W295","v":0},{"$f":"Kosten_Fond!X295","v":0},0,0,0,0,0,{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),ROUND(M294*(1+INDEX(Performance_Vektoren!J$5:J$77,$A294+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),ROUND(N294*(1+INDEX(Performance_Vektoren!K$5:K$77,$A294+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),ROUND(O294*(1+INDEX(Performance_Vektoren!L$5:L$77,$A294+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),ROUND(P294*(1+INDEX(Performance_Vektoren!M$5:M$77,$A294+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),ROUND(Q294*(1+INDEX(Performance_Vektoren!N$5:N$77,$A294+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),R294+(H295-(IF(AND(EE=1,m>$A295),0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)+$BS295)*CP295)/M295,0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),S294+(I295-(IF(AND(EE=1,m>$A295),0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)+$BS295)*CQ295)/N295,0)","v":0},{"$f":"ROUND(IF(OR($A295<n,AND($A295=n,$B295<=1)),T294+(J295-(IF(AND(EE=1,m>$A295),0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)+$BS295)*CR295)/O295,0),10)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),U294+(K295-(IF(AND(EE=1,m>$A295),0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)+$BS295)*CS295)/P295,0)","v":0},{"$f":"IF(OR($A295<n,AND($A295=n,$B295<=1)),V294+(L295-(IF(AND(EE=1,m>$A295),0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)+$BS295)*CT295)/Q295,0)","v":0},{"$f":"ROUND(R295*M295-(H295-IF(EE=1,0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)*CP295),2)","v":0},{"$f":"ROUND(S295*N295-(I295-IF(EE=1,0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)*CQ295),2)","v":0},{"$f":"ROUND(T295*O295-(J295-IF(EE=1,0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)*CR295),2)","v":0},{"$f":"ROUND(U295*P295-(K295-IF(EE=1,0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)*CS295),2)","v":0},{"$f":"ROUND(V295*Q295-(L295-IF(EE=1,0,Kosten_Fond!$D295+Kosten_Fond!$F295+Kosten_Fond!$H295)*CT295),2)","v":0},{"$f":"ROUND(W295-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z295,IF(AbschlVar=\"DK_fix\",W295*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB295,Kosten_Fond!$AA295))))*IF(Förderung=\"mit\",CN295,CP295)+AH295,2)","v":0},{"$f":"ROUND(X295-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z295,IF(AbschlVar=\"DK_fix\",X295*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB295,Kosten_Fond!$AA295))))*IF(Förderung=\"mit\",CO295,CQ295)+AH295,2)","v":0},{"$f":"ROUND(Y295-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z295,IF(AbschlVar=\"DK_fix\",Y295*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB295,Kosten_Fond!$AA295))))*CR295+AH295,2)","v":0},{"$f":"ROUND(Z295-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z295,IF(AbschlVar=\"DK_fix\",Z295*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB295,Kosten_Fond!$AA295))))*CS295+AH295,2)","v":0},{"$f":"ROUND(AA295-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z295,IF(AbschlVar=\"DK_fix\",AA295*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB295,Kosten_Fond!$AA295))))*CT295+AH295,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2,{"$f":"IF(AND(Fond!$B295<=1,OR($A295<n,AND($A295=n,Fond!$B295<=1))),R294*M295,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A295<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A295+1)-$B$16)*$B$16,A295,A295+1),0)","v":23},3,{"$f":"Kosten_Fond!T296","v":0},{"$f":"Kosten_Fond!U296","v":0},{"$f":"Kosten_Fond!V296","v":0},{"$f":"Kosten_Fond!W296","v":0},{"$f":"Kosten_Fond!X296","v":0},0,0,0,0,0,{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),ROUND(M295*(1+INDEX(Performance_Vektoren!J$5:J$77,$A295+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),ROUND(N295*(1+INDEX(Performance_Vektoren!K$5:K$77,$A295+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),ROUND(O295*(1+INDEX(Performance_Vektoren!L$5:L$77,$A295+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),ROUND(P295*(1+INDEX(Performance_Vektoren!M$5:M$77,$A295+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),ROUND(Q295*(1+INDEX(Performance_Vektoren!N$5:N$77,$A295+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),R295+(H296-(IF(AND(EE=1,m>$A296),0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)+$BS296)*CP296)/M296,0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),S295+(I296-(IF(AND(EE=1,m>$A296),0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)+$BS296)*CQ296)/N296,0)","v":0},{"$f":"ROUND(IF(OR($A296<n,AND($A296=n,$B296<=1)),T295+(J296-(IF(AND(EE=1,m>$A296),0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)+$BS296)*CR296)/O296,0),10)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),U295+(K296-(IF(AND(EE=1,m>$A296),0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)+$BS296)*CS296)/P296,0)","v":0},{"$f":"IF(OR($A296<n,AND($A296=n,$B296<=1)),V295+(L296-(IF(AND(EE=1,m>$A296),0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)+$BS296)*CT296)/Q296,0)","v":0},{"$f":"ROUND(R296*M296-(H296-IF(EE=1,0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)*CP296),2)","v":0},{"$f":"ROUND(S296*N296-(I296-IF(EE=1,0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)*CQ296),2)","v":0},{"$f":"ROUND(T296*O296-(J296-IF(EE=1,0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)*CR296),2)","v":0},{"$f":"ROUND(U296*P296-(K296-IF(EE=1,0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)*CS296),2)","v":0},{"$f":"ROUND(V296*Q296-(L296-IF(EE=1,0,Kosten_Fond!$D296+Kosten_Fond!$F296+Kosten_Fond!$H296)*CT296),2)","v":0},{"$f":"ROUND(W296-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z296,IF(AbschlVar=\"DK_fix\",W296*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB296,Kosten_Fond!$AA296))))*IF(Förderung=\"mit\",CN296,CP296)+AH296,2)","v":0},{"$f":"ROUND(X296-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z296,IF(AbschlVar=\"DK_fix\",X296*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB296,Kosten_Fond!$AA296))))*IF(Förderung=\"mit\",CO296,CQ296)+AH296,2)","v":0},{"$f":"ROUND(Y296-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z296,IF(AbschlVar=\"DK_fix\",Y296*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB296,Kosten_Fond!$AA296))))*CR296+AH296,2)","v":0},{"$f":"ROUND(Z296-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z296,IF(AbschlVar=\"DK_fix\",Z296*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB296,Kosten_Fond!$AA296))))*CS296+AH296,2)","v":0},{"$f":"ROUND(AA296-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z296,IF(AbschlVar=\"DK_fix\",AA296*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB296,Kosten_Fond!$AA296))))*CT296+AH296,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3,{"$f":"IF(AND(Fond!$B296<=1,OR($A296<n,AND($A296=n,Fond!$B296<=1))),R295*M296,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A296<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A296+1)-$B$16)*$B$16,A296,A296+1),0)","v":23},4,{"$f":"Kosten_Fond!T297","v":0},{"$f":"Kosten_Fond!U297","v":0},{"$f":"Kosten_Fond!V297","v":0},{"$f":"Kosten_Fond!W297","v":0},{"$f":"Kosten_Fond!X297","v":0},0,0,0,0,0,{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),ROUND(M296*(1+INDEX(Performance_Vektoren!J$5:J$77,$A296+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),ROUND(N296*(1+INDEX(Performance_Vektoren!K$5:K$77,$A296+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),ROUND(O296*(1+INDEX(Performance_Vektoren!L$5:L$77,$A296+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),ROUND(P296*(1+INDEX(Performance_Vektoren!M$5:M$77,$A296+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),ROUND(Q296*(1+INDEX(Performance_Vektoren!N$5:N$77,$A296+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),R296+(H297-(IF(AND(EE=1,m>$A297),0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)+$BS297)*CP297)/M297,0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),S296+(I297-(IF(AND(EE=1,m>$A297),0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)+$BS297)*CQ297)/N297,0)","v":0},{"$f":"ROUND(IF(OR($A297<n,AND($A297=n,$B297<=1)),T296+(J297-(IF(AND(EE=1,m>$A297),0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)+$BS297)*CR297)/O297,0),10)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),U296+(K297-(IF(AND(EE=1,m>$A297),0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)+$BS297)*CS297)/P297,0)","v":0},{"$f":"IF(OR($A297<n,AND($A297=n,$B297<=1)),V296+(L297-(IF(AND(EE=1,m>$A297),0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)+$BS297)*CT297)/Q297,0)","v":0},{"$f":"ROUND(R297*M297-(H297-IF(EE=1,0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)*CP297),2)","v":0},{"$f":"ROUND(S297*N297-(I297-IF(EE=1,0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)*CQ297),2)","v":0},{"$f":"ROUND(T297*O297-(J297-IF(EE=1,0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)*CR297),2)","v":0},{"$f":"ROUND(U297*P297-(K297-IF(EE=1,0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)*CS297),2)","v":0},{"$f":"ROUND(V297*Q297-(L297-IF(EE=1,0,Kosten_Fond!$D297+Kosten_Fond!$F297+Kosten_Fond!$H297)*CT297),2)","v":0},{"$f":"ROUND(W297-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z297,IF(AbschlVar=\"DK_fix\",W297*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB297,Kosten_Fond!$AA297))))*IF(Förderung=\"mit\",CN297,CP297)+AH297,2)","v":0},{"$f":"ROUND(X297-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z297,IF(AbschlVar=\"DK_fix\",X297*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB297,Kosten_Fond!$AA297))))*IF(Förderung=\"mit\",CO297,CQ297)+AH297,2)","v":0},{"$f":"ROUND(Y297-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z297,IF(AbschlVar=\"DK_fix\",Y297*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB297,Kosten_Fond!$AA297))))*CR297+AH297,2)","v":0},{"$f":"ROUND(Z297-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z297,IF(AbschlVar=\"DK_fix\",Z297*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB297,Kosten_Fond!$AA297))))*CS297+AH297,2)","v":0},{"$f":"ROUND(AA297-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z297,IF(AbschlVar=\"DK_fix\",AA297*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB297,Kosten_Fond!$AA297))))*CT297+AH297,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,4,{"$f":"IF(AND(Fond!$B297<=1,OR($A297<n,AND($A297=n,Fond!$B297<=1))),R296*M297,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A297<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A297+1)-$B$16)*$B$16,A297,A297+1),0)","v":23},5,{"$f":"Kosten_Fond!T298","v":0},{"$f":"Kosten_Fond!U298","v":0},{"$f":"Kosten_Fond!V298","v":0},{"$f":"Kosten_Fond!W298","v":0},{"$f":"Kosten_Fond!X298","v":0},0,0,0,0,0,{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),ROUND(M297*(1+INDEX(Performance_Vektoren!J$5:J$77,$A297+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),ROUND(N297*(1+INDEX(Performance_Vektoren!K$5:K$77,$A297+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),ROUND(O297*(1+INDEX(Performance_Vektoren!L$5:L$77,$A297+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),ROUND(P297*(1+INDEX(Performance_Vektoren!M$5:M$77,$A297+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),ROUND(Q297*(1+INDEX(Performance_Vektoren!N$5:N$77,$A297+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),R297+(H298-(IF(AND(EE=1,m>$A298),0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)+$BS298)*CP298)/M298,0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),S297+(I298-(IF(AND(EE=1,m>$A298),0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)+$BS298)*CQ298)/N298,0)","v":0},{"$f":"ROUND(IF(OR($A298<n,AND($A298=n,$B298<=1)),T297+(J298-(IF(AND(EE=1,m>$A298),0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)+$BS298)*CR298)/O298,0),10)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),U297+(K298-(IF(AND(EE=1,m>$A298),0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)+$BS298)*CS298)/P298,0)","v":0},{"$f":"IF(OR($A298<n,AND($A298=n,$B298<=1)),V297+(L298-(IF(AND(EE=1,m>$A298),0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)+$BS298)*CT298)/Q298,0)","v":0},{"$f":"ROUND(R298*M298-(H298-IF(EE=1,0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)*CP298),2)","v":0},{"$f":"ROUND(S298*N298-(I298-IF(EE=1,0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)*CQ298),2)","v":0},{"$f":"ROUND(T298*O298-(J298-IF(EE=1,0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)*CR298),2)","v":0},{"$f":"ROUND(U298*P298-(K298-IF(EE=1,0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)*CS298),2)","v":0},{"$f":"ROUND(V298*Q298-(L298-IF(EE=1,0,Kosten_Fond!$D298+Kosten_Fond!$F298+Kosten_Fond!$H298)*CT298),2)","v":0},{"$f":"ROUND(W298-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z298,IF(AbschlVar=\"DK_fix\",W298*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB298,Kosten_Fond!$AA298))))*IF(Förderung=\"mit\",CN298,CP298)+AH298,2)","v":0},{"$f":"ROUND(X298-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z298,IF(AbschlVar=\"DK_fix\",X298*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB298,Kosten_Fond!$AA298))))*IF(Förderung=\"mit\",CO298,CQ298)+AH298,2)","v":0},{"$f":"ROUND(Y298-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z298,IF(AbschlVar=\"DK_fix\",Y298*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB298,Kosten_Fond!$AA298))))*CR298+AH298,2)","v":0},{"$f":"ROUND(Z298-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z298,IF(AbschlVar=\"DK_fix\",Z298*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB298,Kosten_Fond!$AA298))))*CS298+AH298,2)","v":0},{"$f":"ROUND(AA298-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z298,IF(AbschlVar=\"DK_fix\",AA298*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB298,Kosten_Fond!$AA298))))*CT298+AH298,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,5,{"$f":"IF(AND(Fond!$B298<=1,OR($A298<n,AND($A298=n,Fond!$B298<=1))),R297*M298,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A298<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A298+1)-$B$16)*$B$16,A298,A298+1),0)","v":23},6,{"$f":"Kosten_Fond!T299","v":0},{"$f":"Kosten_Fond!U299","v":0},{"$f":"Kosten_Fond!V299","v":0},{"$f":"Kosten_Fond!W299","v":0},{"$f":"Kosten_Fond!X299","v":0},0,0,0,0,0,{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),ROUND(M298*(1+INDEX(Performance_Vektoren!J$5:J$77,$A298+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),ROUND(N298*(1+INDEX(Performance_Vektoren!K$5:K$77,$A298+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),ROUND(O298*(1+INDEX(Performance_Vektoren!L$5:L$77,$A298+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),ROUND(P298*(1+INDEX(Performance_Vektoren!M$5:M$77,$A298+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),ROUND(Q298*(1+INDEX(Performance_Vektoren!N$5:N$77,$A298+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),R298+(H299-(IF(AND(EE=1,m>$A299),0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)+$BS299)*CP299)/M299,0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),S298+(I299-(IF(AND(EE=1,m>$A299),0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)+$BS299)*CQ299)/N299,0)","v":0},{"$f":"ROUND(IF(OR($A299<n,AND($A299=n,$B299<=1)),T298+(J299-(IF(AND(EE=1,m>$A299),0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)+$BS299)*CR299)/O299,0),10)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),U298+(K299-(IF(AND(EE=1,m>$A299),0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)+$BS299)*CS299)/P299,0)","v":0},{"$f":"IF(OR($A299<n,AND($A299=n,$B299<=1)),V298+(L299-(IF(AND(EE=1,m>$A299),0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)+$BS299)*CT299)/Q299,0)","v":0},{"$f":"ROUND(R299*M299-(H299-IF(EE=1,0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)*CP299),2)","v":0},{"$f":"ROUND(S299*N299-(I299-IF(EE=1,0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)*CQ299),2)","v":0},{"$f":"ROUND(T299*O299-(J299-IF(EE=1,0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)*CR299),2)","v":0},{"$f":"ROUND(U299*P299-(K299-IF(EE=1,0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)*CS299),2)","v":0},{"$f":"ROUND(V299*Q299-(L299-IF(EE=1,0,Kosten_Fond!$D299+Kosten_Fond!$F299+Kosten_Fond!$H299)*CT299),2)","v":0},{"$f":"ROUND(W299-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z299,IF(AbschlVar=\"DK_fix\",W299*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB299,Kosten_Fond!$AA299))))*IF(Förderung=\"mit\",CN299,CP299)+AH299,2)","v":0},{"$f":"ROUND(X299-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z299,IF(AbschlVar=\"DK_fix\",X299*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB299,Kosten_Fond!$AA299))))*IF(Förderung=\"mit\",CO299,CQ299)+AH299,2)","v":0},{"$f":"ROUND(Y299-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z299,IF(AbschlVar=\"DK_fix\",Y299*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB299,Kosten_Fond!$AA299))))*CR299+AH299,2)","v":0},{"$f":"ROUND(Z299-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z299,IF(AbschlVar=\"DK_fix\",Z299*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB299,Kosten_Fond!$AA299))))*CS299+AH299,2)","v":0},{"$f":"ROUND(AA299-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z299,IF(AbschlVar=\"DK_fix\",AA299*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB299,Kosten_Fond!$AA299))))*CT299+AH299,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,6,{"$f":"IF(AND(Fond!$B299<=1,OR($A299<n,AND($A299=n,Fond!$B299<=1))),R298*M299,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A299<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A299+1)-$B$16)*$B$16,A299,A299+1),0)","v":23},7,{"$f":"Kosten_Fond!T300","v":0},{"$f":"Kosten_Fond!U300","v":0},{"$f":"Kosten_Fond!V300","v":0},{"$f":"Kosten_Fond!W300","v":0},{"$f":"Kosten_Fond!X300","v":0},0,0,0,0,0,{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),ROUND(M299*(1+INDEX(Performance_Vektoren!J$5:J$77,$A299+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),ROUND(N299*(1+INDEX(Performance_Vektoren!K$5:K$77,$A299+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),ROUND(O299*(1+INDEX(Performance_Vektoren!L$5:L$77,$A299+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),ROUND(P299*(1+INDEX(Performance_Vektoren!M$5:M$77,$A299+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),ROUND(Q299*(1+INDEX(Performance_Vektoren!N$5:N$77,$A299+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),R299+(H300-(IF(AND(EE=1,m>$A300),0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)+$BS300)*CP300)/M300,0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),S299+(I300-(IF(AND(EE=1,m>$A300),0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)+$BS300)*CQ300)/N300,0)","v":0},{"$f":"ROUND(IF(OR($A300<n,AND($A300=n,$B300<=1)),T299+(J300-(IF(AND(EE=1,m>$A300),0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)+$BS300)*CR300)/O300,0),10)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),U299+(K300-(IF(AND(EE=1,m>$A300),0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)+$BS300)*CS300)/P300,0)","v":0},{"$f":"IF(OR($A300<n,AND($A300=n,$B300<=1)),V299+(L300-(IF(AND(EE=1,m>$A300),0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)+$BS300)*CT300)/Q300,0)","v":0},{"$f":"ROUND(R300*M300-(H300-IF(EE=1,0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)*CP300),2)","v":0},{"$f":"ROUND(S300*N300-(I300-IF(EE=1,0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)*CQ300),2)","v":0},{"$f":"ROUND(T300*O300-(J300-IF(EE=1,0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)*CR300),2)","v":0},{"$f":"ROUND(U300*P300-(K300-IF(EE=1,0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)*CS300),2)","v":0},{"$f":"ROUND(V300*Q300-(L300-IF(EE=1,0,Kosten_Fond!$D300+Kosten_Fond!$F300+Kosten_Fond!$H300)*CT300),2)","v":0},{"$f":"ROUND(W300-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z300,IF(AbschlVar=\"DK_fix\",W300*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB300,Kosten_Fond!$AA300))))*IF(Förderung=\"mit\",CN300,CP300)+AH300,2)","v":0},{"$f":"ROUND(X300-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z300,IF(AbschlVar=\"DK_fix\",X300*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB300,Kosten_Fond!$AA300))))*IF(Förderung=\"mit\",CO300,CQ300)+AH300,2)","v":0},{"$f":"ROUND(Y300-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z300,IF(AbschlVar=\"DK_fix\",Y300*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB300,Kosten_Fond!$AA300))))*CR300+AH300,2)","v":0},{"$f":"ROUND(Z300-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z300,IF(AbschlVar=\"DK_fix\",Z300*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB300,Kosten_Fond!$AA300))))*CS300+AH300,2)","v":0},{"$f":"ROUND(AA300-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z300,IF(AbschlVar=\"DK_fix\",AA300*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB300,Kosten_Fond!$AA300))))*CT300+AH300,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,7,{"$f":"IF(AND(Fond!$B300<=1,OR($A300<n,AND($A300=n,Fond!$B300<=1))),R299*M300,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A300<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A300+1)-$B$16)*$B$16,A300,A300+1),0)","v":23},8,{"$f":"Kosten_Fond!T301","v":0},{"$f":"Kosten_Fond!U301","v":0},{"$f":"Kosten_Fond!V301","v":0},{"$f":"Kosten_Fond!W301","v":0},{"$f":"Kosten_Fond!X301","v":0},0,0,0,0,0,{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),ROUND(M300*(1+INDEX(Performance_Vektoren!J$5:J$77,$A300+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),ROUND(N300*(1+INDEX(Performance_Vektoren!K$5:K$77,$A300+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),ROUND(O300*(1+INDEX(Performance_Vektoren!L$5:L$77,$A300+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),ROUND(P300*(1+INDEX(Performance_Vektoren!M$5:M$77,$A300+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),ROUND(Q300*(1+INDEX(Performance_Vektoren!N$5:N$77,$A300+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),R300+(H301-(IF(AND(EE=1,m>$A301),0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)+$BS301)*CP301)/M301,0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),S300+(I301-(IF(AND(EE=1,m>$A301),0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)+$BS301)*CQ301)/N301,0)","v":0},{"$f":"ROUND(IF(OR($A301<n,AND($A301=n,$B301<=1)),T300+(J301-(IF(AND(EE=1,m>$A301),0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)+$BS301)*CR301)/O301,0),10)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),U300+(K301-(IF(AND(EE=1,m>$A301),0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)+$BS301)*CS301)/P301,0)","v":0},{"$f":"IF(OR($A301<n,AND($A301=n,$B301<=1)),V300+(L301-(IF(AND(EE=1,m>$A301),0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)+$BS301)*CT301)/Q301,0)","v":0},{"$f":"ROUND(R301*M301-(H301-IF(EE=1,0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)*CP301),2)","v":0},{"$f":"ROUND(S301*N301-(I301-IF(EE=1,0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)*CQ301),2)","v":0},{"$f":"ROUND(T301*O301-(J301-IF(EE=1,0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)*CR301),2)","v":0},{"$f":"ROUND(U301*P301-(K301-IF(EE=1,0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)*CS301),2)","v":0},{"$f":"ROUND(V301*Q301-(L301-IF(EE=1,0,Kosten_Fond!$D301+Kosten_Fond!$F301+Kosten_Fond!$H301)*CT301),2)","v":0},{"$f":"ROUND(W301-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z301,IF(AbschlVar=\"DK_fix\",W301*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB301,Kosten_Fond!$AA301))))*IF(Förderung=\"mit\",CN301,CP301)+AH301,2)","v":0},{"$f":"ROUND(X301-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z301,IF(AbschlVar=\"DK_fix\",X301*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB301,Kosten_Fond!$AA301))))*IF(Förderung=\"mit\",CO301,CQ301)+AH301,2)","v":0},{"$f":"ROUND(Y301-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z301,IF(AbschlVar=\"DK_fix\",Y301*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB301,Kosten_Fond!$AA301))))*CR301+AH301,2)","v":0},{"$f":"ROUND(Z301-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z301,IF(AbschlVar=\"DK_fix\",Z301*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB301,Kosten_Fond!$AA301))))*CS301+AH301,2)","v":0},{"$f":"ROUND(AA301-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z301,IF(AbschlVar=\"DK_fix\",AA301*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB301,Kosten_Fond!$AA301))))*CT301+AH301,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,8,{"$f":"IF(AND(Fond!$B301<=1,OR($A301<n,AND($A301=n,Fond!$B301<=1))),R300*M301,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A301<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A301+1)-$B$16)*$B$16,A301,A301+1),0)","v":23},9,{"$f":"Kosten_Fond!T302","v":0},{"$f":"Kosten_Fond!U302","v":0},{"$f":"Kosten_Fond!V302","v":0},{"$f":"Kosten_Fond!W302","v":0},{"$f":"Kosten_Fond!X302","v":0},0,0,0,0,0,{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),ROUND(M301*(1+INDEX(Performance_Vektoren!J$5:J$77,$A301+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),ROUND(N301*(1+INDEX(Performance_Vektoren!K$5:K$77,$A301+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),ROUND(O301*(1+INDEX(Performance_Vektoren!L$5:L$77,$A301+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),ROUND(P301*(1+INDEX(Performance_Vektoren!M$5:M$77,$A301+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),ROUND(Q301*(1+INDEX(Performance_Vektoren!N$5:N$77,$A301+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),R301+(H302-(IF(AND(EE=1,m>$A302),0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)+$BS302)*CP302)/M302,0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),S301+(I302-(IF(AND(EE=1,m>$A302),0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)+$BS302)*CQ302)/N302,0)","v":0},{"$f":"ROUND(IF(OR($A302<n,AND($A302=n,$B302<=1)),T301+(J302-(IF(AND(EE=1,m>$A302),0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)+$BS302)*CR302)/O302,0),10)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),U301+(K302-(IF(AND(EE=1,m>$A302),0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)+$BS302)*CS302)/P302,0)","v":0},{"$f":"IF(OR($A302<n,AND($A302=n,$B302<=1)),V301+(L302-(IF(AND(EE=1,m>$A302),0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)+$BS302)*CT302)/Q302,0)","v":0},{"$f":"ROUND(R302*M302-(H302-IF(EE=1,0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)*CP302),2)","v":0},{"$f":"ROUND(S302*N302-(I302-IF(EE=1,0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)*CQ302),2)","v":0},{"$f":"ROUND(T302*O302-(J302-IF(EE=1,0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)*CR302),2)","v":0},{"$f":"ROUND(U302*P302-(K302-IF(EE=1,0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)*CS302),2)","v":0},{"$f":"ROUND(V302*Q302-(L302-IF(EE=1,0,Kosten_Fond!$D302+Kosten_Fond!$F302+Kosten_Fond!$H302)*CT302),2)","v":0},{"$f":"ROUND(W302-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z302,IF(AbschlVar=\"DK_fix\",W302*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB302,Kosten_Fond!$AA302))))*IF(Förderung=\"mit\",CN302,CP302)+AH302,2)","v":0},{"$f":"ROUND(X302-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z302,IF(AbschlVar=\"DK_fix\",X302*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB302,Kosten_Fond!$AA302))))*IF(Förderung=\"mit\",CO302,CQ302)+AH302,2)","v":0},{"$f":"ROUND(Y302-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z302,IF(AbschlVar=\"DK_fix\",Y302*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB302,Kosten_Fond!$AA302))))*CR302+AH302,2)","v":0},{"$f":"ROUND(Z302-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z302,IF(AbschlVar=\"DK_fix\",Z302*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB302,Kosten_Fond!$AA302))))*CS302+AH302,2)","v":0},{"$f":"ROUND(AA302-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z302,IF(AbschlVar=\"DK_fix\",AA302*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB302,Kosten_Fond!$AA302))))*CT302+AH302,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,9,{"$f":"IF(AND(Fond!$B302<=1,OR($A302<n,AND($A302=n,Fond!$B302<=1))),R301*M302,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A302<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A302+1)-$B$16)*$B$16,A302,A302+1),0)","v":23},10,{"$f":"Kosten_Fond!T303","v":0},{"$f":"Kosten_Fond!U303","v":0},{"$f":"Kosten_Fond!V303","v":0},{"$f":"Kosten_Fond!W303","v":0},{"$f":"Kosten_Fond!X303","v":0},0,0,0,0,0,{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),ROUND(M302*(1+INDEX(Performance_Vektoren!J$5:J$77,$A302+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),ROUND(N302*(1+INDEX(Performance_Vektoren!K$5:K$77,$A302+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),ROUND(O302*(1+INDEX(Performance_Vektoren!L$5:L$77,$A302+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),ROUND(P302*(1+INDEX(Performance_Vektoren!M$5:M$77,$A302+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),ROUND(Q302*(1+INDEX(Performance_Vektoren!N$5:N$77,$A302+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),R302+(H303-(IF(AND(EE=1,m>$A303),0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)+$BS303)*CP303)/M303,0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),S302+(I303-(IF(AND(EE=1,m>$A303),0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)+$BS303)*CQ303)/N303,0)","v":0},{"$f":"ROUND(IF(OR($A303<n,AND($A303=n,$B303<=1)),T302+(J303-(IF(AND(EE=1,m>$A303),0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)+$BS303)*CR303)/O303,0),10)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),U302+(K303-(IF(AND(EE=1,m>$A303),0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)+$BS303)*CS303)/P303,0)","v":0},{"$f":"IF(OR($A303<n,AND($A303=n,$B303<=1)),V302+(L303-(IF(AND(EE=1,m>$A303),0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)+$BS303)*CT303)/Q303,0)","v":0},{"$f":"ROUND(R303*M303-(H303-IF(EE=1,0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)*CP303),2)","v":0},{"$f":"ROUND(S303*N303-(I303-IF(EE=1,0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)*CQ303),2)","v":0},{"$f":"ROUND(T303*O303-(J303-IF(EE=1,0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)*CR303),2)","v":0},{"$f":"ROUND(U303*P303-(K303-IF(EE=1,0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)*CS303),2)","v":0},{"$f":"ROUND(V303*Q303-(L303-IF(EE=1,0,Kosten_Fond!$D303+Kosten_Fond!$F303+Kosten_Fond!$H303)*CT303),2)","v":0},{"$f":"ROUND(W303-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z303,IF(AbschlVar=\"DK_fix\",W303*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB303,Kosten_Fond!$AA303))))*IF(Förderung=\"mit\",CN303,CP303)+AH303,2)","v":0},{"$f":"ROUND(X303-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z303,IF(AbschlVar=\"DK_fix\",X303*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB303,Kosten_Fond!$AA303))))*IF(Förderung=\"mit\",CO303,CQ303)+AH303,2)","v":0},{"$f":"ROUND(Y303-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z303,IF(AbschlVar=\"DK_fix\",Y303*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB303,Kosten_Fond!$AA303))))*CR303+AH303,2)","v":0},{"$f":"ROUND(Z303-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z303,IF(AbschlVar=\"DK_fix\",Z303*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB303,Kosten_Fond!$AA303))))*CS303+AH303,2)","v":0},{"$f":"ROUND(AA303-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z303,IF(AbschlVar=\"DK_fix\",AA303*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB303,Kosten_Fond!$AA303))))*CT303+AH303,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,10,{"$f":"IF(AND(Fond!$B303<=1,OR($A303<n,AND($A303=n,Fond!$B303<=1))),R302*M303,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A303<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A303+1)-$B$16)*$B$16,A303,A303+1),0)","v":23},11,{"$f":"Kosten_Fond!T304","v":0},{"$f":"Kosten_Fond!U304","v":0},{"$f":"Kosten_Fond!V304","v":0},{"$f":"Kosten_Fond!W304","v":0},{"$f":"Kosten_Fond!X304","v":0},0,0,0,0,0,{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),ROUND(M303*(1+INDEX(Performance_Vektoren!J$5:J$77,$A303+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),ROUND(N303*(1+INDEX(Performance_Vektoren!K$5:K$77,$A303+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),ROUND(O303*(1+INDEX(Performance_Vektoren!L$5:L$77,$A303+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),ROUND(P303*(1+INDEX(Performance_Vektoren!M$5:M$77,$A303+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),ROUND(Q303*(1+INDEX(Performance_Vektoren!N$5:N$77,$A303+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),R303+(H304-(IF(AND(EE=1,m>$A304),0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)+$BS304)*CP304)/M304,0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),S303+(I304-(IF(AND(EE=1,m>$A304),0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)+$BS304)*CQ304)/N304,0)","v":0},{"$f":"ROUND(IF(OR($A304<n,AND($A304=n,$B304<=1)),T303+(J304-(IF(AND(EE=1,m>$A304),0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)+$BS304)*CR304)/O304,0),10)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),U303+(K304-(IF(AND(EE=1,m>$A304),0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)+$BS304)*CS304)/P304,0)","v":0},{"$f":"IF(OR($A304<n,AND($A304=n,$B304<=1)),V303+(L304-(IF(AND(EE=1,m>$A304),0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)+$BS304)*CT304)/Q304,0)","v":0},{"$f":"ROUND(R304*M304-(H304-IF(EE=1,0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)*CP304),2)","v":0},{"$f":"ROUND(S304*N304-(I304-IF(EE=1,0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)*CQ304),2)","v":0},{"$f":"ROUND(T304*O304-(J304-IF(EE=1,0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)*CR304),2)","v":0},{"$f":"ROUND(U304*P304-(K304-IF(EE=1,0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)*CS304),2)","v":0},{"$f":"ROUND(V304*Q304-(L304-IF(EE=1,0,Kosten_Fond!$D304+Kosten_Fond!$F304+Kosten_Fond!$H304)*CT304),2)","v":0},{"$f":"ROUND(W304-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z304,IF(AbschlVar=\"DK_fix\",W304*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB304,Kosten_Fond!$AA304))))*IF(Förderung=\"mit\",CN304,CP304)+AH304,2)","v":0},{"$f":"ROUND(X304-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z304,IF(AbschlVar=\"DK_fix\",X304*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB304,Kosten_Fond!$AA304))))*IF(Förderung=\"mit\",CO304,CQ304)+AH304,2)","v":0},{"$f":"ROUND(Y304-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z304,IF(AbschlVar=\"DK_fix\",Y304*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB304,Kosten_Fond!$AA304))))*CR304+AH304,2)","v":0},{"$f":"ROUND(Z304-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z304,IF(AbschlVar=\"DK_fix\",Z304*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB304,Kosten_Fond!$AA304))))*CS304+AH304,2)","v":0},{"$f":"ROUND(AA304-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z304,IF(AbschlVar=\"DK_fix\",AA304*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB304,Kosten_Fond!$AA304))))*CT304+AH304,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,11,{"$f":"IF(AND(Fond!$B304<=1,OR($A304<n,AND($A304=n,Fond!$B304<=1))),R303*M304,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A304<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A304+1)-$B$16)*$B$16,A304,A304+1),0)","v":23},12,{"$f":"Kosten_Fond!T305","v":0},{"$f":"Kosten_Fond!U305","v":0},{"$f":"Kosten_Fond!V305","v":0},{"$f":"Kosten_Fond!W305","v":0},{"$f":"Kosten_Fond!X305","v":0},0,0,0,0,0,{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),ROUND(M304*(1+INDEX(Performance_Vektoren!J$5:J$77,$A304+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),ROUND(N304*(1+INDEX(Performance_Vektoren!K$5:K$77,$A304+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),ROUND(O304*(1+INDEX(Performance_Vektoren!L$5:L$77,$A304+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),ROUND(P304*(1+INDEX(Performance_Vektoren!M$5:M$77,$A304+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),ROUND(Q304*(1+INDEX(Performance_Vektoren!N$5:N$77,$A304+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),R304+(H305-(IF(AND(EE=1,m>$A305),0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)+$BS305)*CP305)/M305,0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),S304+(I305-(IF(AND(EE=1,m>$A305),0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)+$BS305)*CQ305)/N305,0)","v":0},{"$f":"ROUND(IF(OR($A305<n,AND($A305=n,$B305<=1)),T304+(J305-(IF(AND(EE=1,m>$A305),0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)+$BS305)*CR305)/O305,0),10)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),U304+(K305-(IF(AND(EE=1,m>$A305),0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)+$BS305)*CS305)/P305,0)","v":0},{"$f":"IF(OR($A305<n,AND($A305=n,$B305<=1)),V304+(L305-(IF(AND(EE=1,m>$A305),0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)+$BS305)*CT305)/Q305,0)","v":0},{"$f":"ROUND(R305*M305-(H305-IF(EE=1,0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)*CP305),2)","v":0},{"$f":"ROUND(S305*N305-(I305-IF(EE=1,0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)*CQ305),2)","v":0},{"$f":"ROUND(T305*O305-(J305-IF(EE=1,0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)*CR305),2)","v":0},{"$f":"ROUND(U305*P305-(K305-IF(EE=1,0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)*CS305),2)","v":0},{"$f":"ROUND(V305*Q305-(L305-IF(EE=1,0,Kosten_Fond!$D305+Kosten_Fond!$F305+Kosten_Fond!$H305)*CT305),2)","v":0},{"$f":"ROUND(W305-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z305,IF(AbschlVar=\"DK_fix\",W305*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB305,Kosten_Fond!$AA305))))*IF(Förderung=\"mit\",CN305,CP305)+AH305,2)","v":0},{"$f":"ROUND(X305-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z305,IF(AbschlVar=\"DK_fix\",X305*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB305,Kosten_Fond!$AA305))))*IF(Förderung=\"mit\",CO305,CQ305)+AH305,2)","v":0},{"$f":"ROUND(Y305-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z305,IF(AbschlVar=\"DK_fix\",Y305*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB305,Kosten_Fond!$AA305))))*CR305+AH305,2)","v":0},{"$f":"ROUND(Z305-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z305,IF(AbschlVar=\"DK_fix\",Z305*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB305,Kosten_Fond!$AA305))))*CS305+AH305,2)","v":0},{"$f":"ROUND(AA305-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z305,IF(AbschlVar=\"DK_fix\",AA305*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB305,Kosten_Fond!$AA305))))*CT305+AH305,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,12,{"$f":"IF(AND(Fond!$B305<=1,OR($A305<n,AND($A305=n,Fond!$B305<=1))),R304*M305,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A305<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A305+1)-$B$16)*$B$16,A305,A305+1),0)","v":24},1,{"$f":"Kosten_Fond!T306","v":0},{"$f":"Kosten_Fond!U306","v":0},{"$f":"Kosten_Fond!V306","v":0},{"$f":"Kosten_Fond!W306","v":0},{"$f":"Kosten_Fond!X306","v":0},0,0,0,0,0,{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),ROUND(M305*(1+INDEX(Performance_Vektoren!J$5:J$77,$A305+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),ROUND(N305*(1+INDEX(Performance_Vektoren!K$5:K$77,$A305+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),ROUND(O305*(1+INDEX(Performance_Vektoren!L$5:L$77,$A305+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),ROUND(P305*(1+INDEX(Performance_Vektoren!M$5:M$77,$A305+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),ROUND(Q305*(1+INDEX(Performance_Vektoren!N$5:N$77,$A305+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),R305+(H306-(IF(AND(EE=1,m>$A306),0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)+$BS306)*CP306)/M306,0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),S305+(I306-(IF(AND(EE=1,m>$A306),0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)+$BS306)*CQ306)/N306,0)","v":0},{"$f":"ROUND(IF(OR($A306<n,AND($A306=n,$B306<=1)),T305+(J306-(IF(AND(EE=1,m>$A306),0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)+$BS306)*CR306)/O306,0),10)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),U305+(K306-(IF(AND(EE=1,m>$A306),0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)+$BS306)*CS306)/P306,0)","v":0},{"$f":"IF(OR($A306<n,AND($A306=n,$B306<=1)),V305+(L306-(IF(AND(EE=1,m>$A306),0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)+$BS306)*CT306)/Q306,0)","v":0},{"$f":"ROUND(R306*M306-(H306-IF(EE=1,0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)*CP306),2)","v":0},{"$f":"ROUND(S306*N306-(I306-IF(EE=1,0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)*CQ306),2)","v":0},{"$f":"ROUND(T306*O306-(J306-IF(EE=1,0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)*CR306),2)","v":0},{"$f":"ROUND(U306*P306-(K306-IF(EE=1,0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)*CS306),2)","v":0},{"$f":"ROUND(V306*Q306-(L306-IF(EE=1,0,Kosten_Fond!$D306+Kosten_Fond!$F306+Kosten_Fond!$H306)*CT306),2)","v":0},{"$f":"ROUND(W306-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z306,IF(AbschlVar=\"DK_fix\",W306*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB306,Kosten_Fond!$AA306))))*IF(Förderung=\"mit\",CN306,CP306)+AH306,2)","v":0},{"$f":"ROUND(X306-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z306,IF(AbschlVar=\"DK_fix\",X306*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB306,Kosten_Fond!$AA306))))*IF(Förderung=\"mit\",CO306,CQ306)+AH306,2)","v":0},{"$f":"ROUND(Y306-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z306,IF(AbschlVar=\"DK_fix\",Y306*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB306,Kosten_Fond!$AA306))))*CR306+AH306,2)","v":0},{"$f":"ROUND(Z306-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z306,IF(AbschlVar=\"DK_fix\",Z306*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB306,Kosten_Fond!$AA306))))*CS306+AH306,2)","v":0},{"$f":"ROUND(AA306-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z306,IF(AbschlVar=\"DK_fix\",AA306*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB306,Kosten_Fond!$AA306))))*CT306+AH306,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,1,{"$f":"IF(AND(Fond!$B306<=1,OR($A306<n,AND($A306=n,Fond!$B306<=1))),R305*M306,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A306<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A306+1)-$B$16)*$B$16,A306,A306+1),0)","v":24},2,{"$f":"Kosten_Fond!T307","v":0},{"$f":"Kosten_Fond!U307","v":0},{"$f":"Kosten_Fond!V307","v":0},{"$f":"Kosten_Fond!W307","v":0},{"$f":"Kosten_Fond!X307","v":0},0,0,0,0,0,{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),ROUND(M306*(1+INDEX(Performance_Vektoren!J$5:J$77,$A306+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),ROUND(N306*(1+INDEX(Performance_Vektoren!K$5:K$77,$A306+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),ROUND(O306*(1+INDEX(Performance_Vektoren!L$5:L$77,$A306+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),ROUND(P306*(1+INDEX(Performance_Vektoren!M$5:M$77,$A306+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),ROUND(Q306*(1+INDEX(Performance_Vektoren!N$5:N$77,$A306+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),R306+(H307-(IF(AND(EE=1,m>$A307),0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)+$BS307)*CP307)/M307,0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),S306+(I307-(IF(AND(EE=1,m>$A307),0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)+$BS307)*CQ307)/N307,0)","v":0},{"$f":"ROUND(IF(OR($A307<n,AND($A307=n,$B307<=1)),T306+(J307-(IF(AND(EE=1,m>$A307),0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)+$BS307)*CR307)/O307,0),10)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),U306+(K307-(IF(AND(EE=1,m>$A307),0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)+$BS307)*CS307)/P307,0)","v":0},{"$f":"IF(OR($A307<n,AND($A307=n,$B307<=1)),V306+(L307-(IF(AND(EE=1,m>$A307),0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)+$BS307)*CT307)/Q307,0)","v":0},{"$f":"ROUND(R307*M307-(H307-IF(EE=1,0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)*CP307),2)","v":0},{"$f":"ROUND(S307*N307-(I307-IF(EE=1,0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)*CQ307),2)","v":0},{"$f":"ROUND(T307*O307-(J307-IF(EE=1,0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)*CR307),2)","v":0},{"$f":"ROUND(U307*P307-(K307-IF(EE=1,0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)*CS307),2)","v":0},{"$f":"ROUND(V307*Q307-(L307-IF(EE=1,0,Kosten_Fond!$D307+Kosten_Fond!$F307+Kosten_Fond!$H307)*CT307),2)","v":0},{"$f":"ROUND(W307-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z307,IF(AbschlVar=\"DK_fix\",W307*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB307,Kosten_Fond!$AA307))))*IF(Förderung=\"mit\",CN307,CP307)+AH307,2)","v":0},{"$f":"ROUND(X307-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z307,IF(AbschlVar=\"DK_fix\",X307*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB307,Kosten_Fond!$AA307))))*IF(Förderung=\"mit\",CO307,CQ307)+AH307,2)","v":0},{"$f":"ROUND(Y307-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z307,IF(AbschlVar=\"DK_fix\",Y307*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB307,Kosten_Fond!$AA307))))*CR307+AH307,2)","v":0},{"$f":"ROUND(Z307-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z307,IF(AbschlVar=\"DK_fix\",Z307*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB307,Kosten_Fond!$AA307))))*CS307+AH307,2)","v":0},{"$f":"ROUND(AA307-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z307,IF(AbschlVar=\"DK_fix\",AA307*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB307,Kosten_Fond!$AA307))))*CT307+AH307,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2,{"$f":"IF(AND(Fond!$B307<=1,OR($A307<n,AND($A307=n,Fond!$B307<=1))),R306*M307,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A307<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A307+1)-$B$16)*$B$16,A307,A307+1),0)","v":24},3,{"$f":"Kosten_Fond!T308","v":0},{"$f":"Kosten_Fond!U308","v":0},{"$f":"Kosten_Fond!V308","v":0},{"$f":"Kosten_Fond!W308","v":0},{"$f":"Kosten_Fond!X308","v":0},0,0,0,0,0,{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),ROUND(M307*(1+INDEX(Performance_Vektoren!J$5:J$77,$A307+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),ROUND(N307*(1+INDEX(Performance_Vektoren!K$5:K$77,$A307+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),ROUND(O307*(1+INDEX(Performance_Vektoren!L$5:L$77,$A307+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),ROUND(P307*(1+INDEX(Performance_Vektoren!M$5:M$77,$A307+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),ROUND(Q307*(1+INDEX(Performance_Vektoren!N$5:N$77,$A307+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),R307+(H308-(IF(AND(EE=1,m>$A308),0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)+$BS308)*CP308)/M308,0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),S307+(I308-(IF(AND(EE=1,m>$A308),0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)+$BS308)*CQ308)/N308,0)","v":0},{"$f":"ROUND(IF(OR($A308<n,AND($A308=n,$B308<=1)),T307+(J308-(IF(AND(EE=1,m>$A308),0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)+$BS308)*CR308)/O308,0),10)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),U307+(K308-(IF(AND(EE=1,m>$A308),0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)+$BS308)*CS308)/P308,0)","v":0},{"$f":"IF(OR($A308<n,AND($A308=n,$B308<=1)),V307+(L308-(IF(AND(EE=1,m>$A308),0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)+$BS308)*CT308)/Q308,0)","v":0},{"$f":"ROUND(R308*M308-(H308-IF(EE=1,0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)*CP308),2)","v":0},{"$f":"ROUND(S308*N308-(I308-IF(EE=1,0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)*CQ308),2)","v":0},{"$f":"ROUND(T308*O308-(J308-IF(EE=1,0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)*CR308),2)","v":0},{"$f":"ROUND(U308*P308-(K308-IF(EE=1,0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)*CS308),2)","v":0},{"$f":"ROUND(V308*Q308-(L308-IF(EE=1,0,Kosten_Fond!$D308+Kosten_Fond!$F308+Kosten_Fond!$H308)*CT308),2)","v":0},{"$f":"ROUND(W308-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z308,IF(AbschlVar=\"DK_fix\",W308*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB308,Kosten_Fond!$AA308))))*IF(Förderung=\"mit\",CN308,CP308)+AH308,2)","v":0},{"$f":"ROUND(X308-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z308,IF(AbschlVar=\"DK_fix\",X308*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB308,Kosten_Fond!$AA308))))*IF(Förderung=\"mit\",CO308,CQ308)+AH308,2)","v":0},{"$f":"ROUND(Y308-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z308,IF(AbschlVar=\"DK_fix\",Y308*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB308,Kosten_Fond!$AA308))))*CR308+AH308,2)","v":0},{"$f":"ROUND(Z308-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z308,IF(AbschlVar=\"DK_fix\",Z308*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB308,Kosten_Fond!$AA308))))*CS308+AH308,2)","v":0},{"$f":"ROUND(AA308-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z308,IF(AbschlVar=\"DK_fix\",AA308*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB308,Kosten_Fond!$AA308))))*CT308+AH308,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,3,{"$f":"IF(AND(Fond!$B308<=1,OR($A308<n,AND($A308=n,Fond!$B308<=1))),R307*M308,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A308<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A308+1)-$B$16)*$B$16,A308,A308+1),0)","v":24},4,{"$f":"Kosten_Fond!T309","v":0},{"$f":"Kosten_Fond!U309","v":0},{"$f":"Kosten_Fond!V309","v":0},{"$f":"Kosten_Fond!W309","v":0},{"$f":"Kosten_Fond!X309","v":0},0,0,0,0,0,{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),ROUND(M308*(1+INDEX(Performance_Vektoren!J$5:J$77,$A308+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),ROUND(N308*(1+INDEX(Performance_Vektoren!K$5:K$77,$A308+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),ROUND(O308*(1+INDEX(Performance_Vektoren!L$5:L$77,$A308+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),ROUND(P308*(1+INDEX(Performance_Vektoren!M$5:M$77,$A308+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),ROUND(Q308*(1+INDEX(Performance_Vektoren!N$5:N$77,$A308+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),R308+(H309-(IF(AND(EE=1,m>$A309),0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)+$BS309)*CP309)/M309,0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),S308+(I309-(IF(AND(EE=1,m>$A309),0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)+$BS309)*CQ309)/N309,0)","v":0},{"$f":"ROUND(IF(OR($A309<n,AND($A309=n,$B309<=1)),T308+(J309-(IF(AND(EE=1,m>$A309),0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)+$BS309)*CR309)/O309,0),10)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),U308+(K309-(IF(AND(EE=1,m>$A309),0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)+$BS309)*CS309)/P309,0)","v":0},{"$f":"IF(OR($A309<n,AND($A309=n,$B309<=1)),V308+(L309-(IF(AND(EE=1,m>$A309),0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)+$BS309)*CT309)/Q309,0)","v":0},{"$f":"ROUND(R309*M309-(H309-IF(EE=1,0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)*CP309),2)","v":0},{"$f":"ROUND(S309*N309-(I309-IF(EE=1,0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)*CQ309),2)","v":0},{"$f":"ROUND(T309*O309-(J309-IF(EE=1,0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)*CR309),2)","v":0},{"$f":"ROUND(U309*P309-(K309-IF(EE=1,0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)*CS309),2)","v":0},{"$f":"ROUND(V309*Q309-(L309-IF(EE=1,0,Kosten_Fond!$D309+Kosten_Fond!$F309+Kosten_Fond!$H309)*CT309),2)","v":0},{"$f":"ROUND(W309-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z309,IF(AbschlVar=\"DK_fix\",W309*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB309,Kosten_Fond!$AA309))))*IF(Förderung=\"mit\",CN309,CP309)+AH309,2)","v":0},{"$f":"ROUND(X309-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z309,IF(AbschlVar=\"DK_fix\",X309*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB309,Kosten_Fond!$AA309))))*IF(Förderung=\"mit\",CO309,CQ309)+AH309,2)","v":0},{"$f":"ROUND(Y309-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z309,IF(AbschlVar=\"DK_fix\",Y309*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB309,Kosten_Fond!$AA309))))*CR309+AH309,2)","v":0},{"$f":"ROUND(Z309-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z309,IF(AbschlVar=\"DK_fix\",Z309*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB309,Kosten_Fond!$AA309))))*CS309+AH309,2)","v":0},{"$f":"ROUND(AA309-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z309,IF(AbschlVar=\"DK_fix\",AA309*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB309,Kosten_Fond!$AA309))))*CT309+AH309,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,4,{"$f":"IF(AND(Fond!$B309<=1,OR($A309<n,AND($A309=n,Fond!$B309<=1))),R308*M309,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A309<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A309+1)-$B$16)*$B$16,A309,A309+1),0)","v":24},5,{"$f":"Kosten_Fond!T310","v":0},{"$f":"Kosten_Fond!U310","v":0},{"$f":"Kosten_Fond!V310","v":0},{"$f":"Kosten_Fond!W310","v":0},{"$f":"Kosten_Fond!X310","v":0},0,0,0,0,0,{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),ROUND(M309*(1+INDEX(Performance_Vektoren!J$5:J$77,$A309+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),ROUND(N309*(1+INDEX(Performance_Vektoren!K$5:K$77,$A309+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),ROUND(O309*(1+INDEX(Performance_Vektoren!L$5:L$77,$A309+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),ROUND(P309*(1+INDEX(Performance_Vektoren!M$5:M$77,$A309+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),ROUND(Q309*(1+INDEX(Performance_Vektoren!N$5:N$77,$A309+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),R309+(H310-(IF(AND(EE=1,m>$A310),0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)+$BS310)*CP310)/M310,0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),S309+(I310-(IF(AND(EE=1,m>$A310),0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)+$BS310)*CQ310)/N310,0)","v":0},{"$f":"ROUND(IF(OR($A310<n,AND($A310=n,$B310<=1)),T309+(J310-(IF(AND(EE=1,m>$A310),0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)+$BS310)*CR310)/O310,0),10)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),U309+(K310-(IF(AND(EE=1,m>$A310),0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)+$BS310)*CS310)/P310,0)","v":0},{"$f":"IF(OR($A310<n,AND($A310=n,$B310<=1)),V309+(L310-(IF(AND(EE=1,m>$A310),0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)+$BS310)*CT310)/Q310,0)","v":0},{"$f":"ROUND(R310*M310-(H310-IF(EE=1,0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)*CP310),2)","v":0},{"$f":"ROUND(S310*N310-(I310-IF(EE=1,0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)*CQ310),2)","v":0},{"$f":"ROUND(T310*O310-(J310-IF(EE=1,0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)*CR310),2)","v":0},{"$f":"ROUND(U310*P310-(K310-IF(EE=1,0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)*CS310),2)","v":0},{"$f":"ROUND(V310*Q310-(L310-IF(EE=1,0,Kosten_Fond!$D310+Kosten_Fond!$F310+Kosten_Fond!$H310)*CT310),2)","v":0},{"$f":"ROUND(W310-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z310,IF(AbschlVar=\"DK_fix\",W310*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB310,Kosten_Fond!$AA310))))*IF(Förderung=\"mit\",CN310,CP310)+AH310,2)","v":0},{"$f":"ROUND(X310-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z310,IF(AbschlVar=\"DK_fix\",X310*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB310,Kosten_Fond!$AA310))))*IF(Förderung=\"mit\",CO310,CQ310)+AH310,2)","v":0},{"$f":"ROUND(Y310-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z310,IF(AbschlVar=\"DK_fix\",Y310*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB310,Kosten_Fond!$AA310))))*CR310+AH310,2)","v":0},{"$f":"ROUND(Z310-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z310,IF(AbschlVar=\"DK_fix\",Z310*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB310,Kosten_Fond!$AA310))))*CS310+AH310,2)","v":0},{"$f":"ROUND(AA310-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z310,IF(AbschlVar=\"DK_fix\",AA310*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB310,Kosten_Fond!$AA310))))*CT310+AH310,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,5,{"$f":"IF(AND(Fond!$B310<=1,OR($A310<n,AND($A310=n,Fond!$B310<=1))),R309*M310,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A310<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A310+1)-$B$16)*$B$16,A310,A310+1),0)","v":24},6,{"$f":"Kosten_Fond!T311","v":0},{"$f":"Kosten_Fond!U311","v":0},{"$f":"Kosten_Fond!V311","v":0},{"$f":"Kosten_Fond!W311","v":0},{"$f":"Kosten_Fond!X311","v":0},0,0,0,0,0,{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),ROUND(M310*(1+INDEX(Performance_Vektoren!J$5:J$77,$A310+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),ROUND(N310*(1+INDEX(Performance_Vektoren!K$5:K$77,$A310+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),ROUND(O310*(1+INDEX(Performance_Vektoren!L$5:L$77,$A310+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),ROUND(P310*(1+INDEX(Performance_Vektoren!M$5:M$77,$A310+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),ROUND(Q310*(1+INDEX(Performance_Vektoren!N$5:N$77,$A310+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),R310+(H311-(IF(AND(EE=1,m>$A311),0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)+$BS311)*CP311)/M311,0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),S310+(I311-(IF(AND(EE=1,m>$A311),0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)+$BS311)*CQ311)/N311,0)","v":0},{"$f":"ROUND(IF(OR($A311<n,AND($A311=n,$B311<=1)),T310+(J311-(IF(AND(EE=1,m>$A311),0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)+$BS311)*CR311)/O311,0),10)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),U310+(K311-(IF(AND(EE=1,m>$A311),0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)+$BS311)*CS311)/P311,0)","v":0},{"$f":"IF(OR($A311<n,AND($A311=n,$B311<=1)),V310+(L311-(IF(AND(EE=1,m>$A311),0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)+$BS311)*CT311)/Q311,0)","v":0},{"$f":"ROUND(R311*M311-(H311-IF(EE=1,0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)*CP311),2)","v":0},{"$f":"ROUND(S311*N311-(I311-IF(EE=1,0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)*CQ311),2)","v":0},{"$f":"ROUND(T311*O311-(J311-IF(EE=1,0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)*CR311),2)","v":0},{"$f":"ROUND(U311*P311-(K311-IF(EE=1,0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)*CS311),2)","v":0},{"$f":"ROUND(V311*Q311-(L311-IF(EE=1,0,Kosten_Fond!$D311+Kosten_Fond!$F311+Kosten_Fond!$H311)*CT311),2)","v":0},{"$f":"ROUND(W311-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z311,IF(AbschlVar=\"DK_fix\",W311*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB311,Kosten_Fond!$AA311))))*IF(Förderung=\"mit\",CN311,CP311)+AH311,2)","v":0},{"$f":"ROUND(X311-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z311,IF(AbschlVar=\"DK_fix\",X311*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB311,Kosten_Fond!$AA311))))*IF(Förderung=\"mit\",CO311,CQ311)+AH311,2)","v":0},{"$f":"ROUND(Y311-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z311,IF(AbschlVar=\"DK_fix\",Y311*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB311,Kosten_Fond!$AA311))))*CR311+AH311,2)","v":0},{"$f":"ROUND(Z311-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z311,IF(AbschlVar=\"DK_fix\",Z311*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB311,Kosten_Fond!$AA311))))*CS311+AH311,2)","v":0},{"$f":"ROUND(AA311-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z311,IF(AbschlVar=\"DK_fix\",AA311*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB311,Kosten_Fond!$AA311))))*CT311+AH311,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,6,{"$f":"IF(AND(Fond!$B311<=1,OR($A311<n,AND($A311=n,Fond!$B311<=1))),R310*M311,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A311<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A311+1)-$B$16)*$B$16,A311,A311+1),0)","v":24},7,{"$f":"Kosten_Fond!T312","v":0},{"$f":"Kosten_Fond!U312","v":0},{"$f":"Kosten_Fond!V312","v":0},{"$f":"Kosten_Fond!W312","v":0},{"$f":"Kosten_Fond!X312","v":0},0,0,0,0,0,{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),ROUND(M311*(1+INDEX(Performance_Vektoren!J$5:J$77,$A311+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),ROUND(N311*(1+INDEX(Performance_Vektoren!K$5:K$77,$A311+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),ROUND(O311*(1+INDEX(Performance_Vektoren!L$5:L$77,$A311+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),ROUND(P311*(1+INDEX(Performance_Vektoren!M$5:M$77,$A311+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),ROUND(Q311*(1+INDEX(Performance_Vektoren!N$5:N$77,$A311+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),R311+(H312-(IF(AND(EE=1,m>$A312),0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)+$BS312)*CP312)/M312,0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),S311+(I312-(IF(AND(EE=1,m>$A312),0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)+$BS312)*CQ312)/N312,0)","v":0},{"$f":"ROUND(IF(OR($A312<n,AND($A312=n,$B312<=1)),T311+(J312-(IF(AND(EE=1,m>$A312),0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)+$BS312)*CR312)/O312,0),10)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),U311+(K312-(IF(AND(EE=1,m>$A312),0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)+$BS312)*CS312)/P312,0)","v":0},{"$f":"IF(OR($A312<n,AND($A312=n,$B312<=1)),V311+(L312-(IF(AND(EE=1,m>$A312),0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)+$BS312)*CT312)/Q312,0)","v":0},{"$f":"ROUND(R312*M312-(H312-IF(EE=1,0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)*CP312),2)","v":0},{"$f":"ROUND(S312*N312-(I312-IF(EE=1,0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)*CQ312),2)","v":0},{"$f":"ROUND(T312*O312-(J312-IF(EE=1,0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)*CR312),2)","v":0},{"$f":"ROUND(U312*P312-(K312-IF(EE=1,0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)*CS312),2)","v":0},{"$f":"ROUND(V312*Q312-(L312-IF(EE=1,0,Kosten_Fond!$D312+Kosten_Fond!$F312+Kosten_Fond!$H312)*CT312),2)","v":0},{"$f":"ROUND(W312-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z312,IF(AbschlVar=\"DK_fix\",W312*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB312,Kosten_Fond!$AA312))))*IF(Förderung=\"mit\",CN312,CP312)+AH312,2)","v":0},{"$f":"ROUND(X312-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z312,IF(AbschlVar=\"DK_fix\",X312*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB312,Kosten_Fond!$AA312))))*IF(Förderung=\"mit\",CO312,CQ312)+AH312,2)","v":0},{"$f":"ROUND(Y312-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z312,IF(AbschlVar=\"DK_fix\",Y312*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB312,Kosten_Fond!$AA312))))*CR312+AH312,2)","v":0},{"$f":"ROUND(Z312-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z312,IF(AbschlVar=\"DK_fix\",Z312*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB312,Kosten_Fond!$AA312))))*CS312+AH312,2)","v":0},{"$f":"ROUND(AA312-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z312,IF(AbschlVar=\"DK_fix\",AA312*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB312,Kosten_Fond!$AA312))))*CT312+AH312,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,7,{"$f":"IF(AND(Fond!$B312<=1,OR($A312<n,AND($A312=n,Fond!$B312<=1))),R311*M312,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A312<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A312+1)-$B$16)*$B$16,A312,A312+1),0)","v":24},8,{"$f":"Kosten_Fond!T313","v":0},{"$f":"Kosten_Fond!U313","v":0},{"$f":"Kosten_Fond!V313","v":0},{"$f":"Kosten_Fond!W313","v":0},{"$f":"Kosten_Fond!X313","v":0},0,0,0,0,0,{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),ROUND(M312*(1+INDEX(Performance_Vektoren!J$5:J$77,$A312+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),ROUND(N312*(1+INDEX(Performance_Vektoren!K$5:K$77,$A312+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),ROUND(O312*(1+INDEX(Performance_Vektoren!L$5:L$77,$A312+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),ROUND(P312*(1+INDEX(Performance_Vektoren!M$5:M$77,$A312+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),ROUND(Q312*(1+INDEX(Performance_Vektoren!N$5:N$77,$A312+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),R312+(H313-(IF(AND(EE=1,m>$A313),0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)+$BS313)*CP313)/M313,0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),S312+(I313-(IF(AND(EE=1,m>$A313),0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)+$BS313)*CQ313)/N313,0)","v":0},{"$f":"ROUND(IF(OR($A313<n,AND($A313=n,$B313<=1)),T312+(J313-(IF(AND(EE=1,m>$A313),0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)+$BS313)*CR313)/O313,0),10)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),U312+(K313-(IF(AND(EE=1,m>$A313),0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)+$BS313)*CS313)/P313,0)","v":0},{"$f":"IF(OR($A313<n,AND($A313=n,$B313<=1)),V312+(L313-(IF(AND(EE=1,m>$A313),0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)+$BS313)*CT313)/Q313,0)","v":0},{"$f":"ROUND(R313*M313-(H313-IF(EE=1,0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)*CP313),2)","v":0},{"$f":"ROUND(S313*N313-(I313-IF(EE=1,0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)*CQ313),2)","v":0},{"$f":"ROUND(T313*O313-(J313-IF(EE=1,0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)*CR313),2)","v":0},{"$f":"ROUND(U313*P313-(K313-IF(EE=1,0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)*CS313),2)","v":0},{"$f":"ROUND(V313*Q313-(L313-IF(EE=1,0,Kosten_Fond!$D313+Kosten_Fond!$F313+Kosten_Fond!$H313)*CT313),2)","v":0},{"$f":"ROUND(W313-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z313,IF(AbschlVar=\"DK_fix\",W313*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB313,Kosten_Fond!$AA313))))*IF(Förderung=\"mit\",CN313,CP313)+AH313,2)","v":0},{"$f":"ROUND(X313-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z313,IF(AbschlVar=\"DK_fix\",X313*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB313,Kosten_Fond!$AA313))))*IF(Förderung=\"mit\",CO313,CQ313)+AH313,2)","v":0},{"$f":"ROUND(Y313-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z313,IF(AbschlVar=\"DK_fix\",Y313*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB313,Kosten_Fond!$AA313))))*CR313+AH313,2)","v":0},{"$f":"ROUND(Z313-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z313,IF(AbschlVar=\"DK_fix\",Z313*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB313,Kosten_Fond!$AA313))))*CS313+AH313,2)","v":0},{"$f":"ROUND(AA313-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z313,IF(AbschlVar=\"DK_fix\",AA313*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB313,Kosten_Fond!$AA313))))*CT313+AH313,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,8,{"$f":"IF(AND(Fond!$B313<=1,OR($A313<n,AND($A313=n,Fond!$B313<=1))),R312*M313,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A313<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A313+1)-$B$16)*$B$16,A313,A313+1),0)","v":24},9,{"$f":"Kosten_Fond!T314","v":0},{"$f":"Kosten_Fond!U314","v":0},{"$f":"Kosten_Fond!V314","v":0},{"$f":"Kosten_Fond!W314","v":0},{"$f":"Kosten_Fond!X314","v":0},0,0,0,0,0,{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),ROUND(M313*(1+INDEX(Performance_Vektoren!J$5:J$77,$A313+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),ROUND(N313*(1+INDEX(Performance_Vektoren!K$5:K$77,$A313+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),ROUND(O313*(1+INDEX(Performance_Vektoren!L$5:L$77,$A313+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),ROUND(P313*(1+INDEX(Performance_Vektoren!M$5:M$77,$A313+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),ROUND(Q313*(1+INDEX(Performance_Vektoren!N$5:N$77,$A313+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),R313+(H314-(IF(AND(EE=1,m>$A314),0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)+$BS314)*CP314)/M314,0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),S313+(I314-(IF(AND(EE=1,m>$A314),0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)+$BS314)*CQ314)/N314,0)","v":0},{"$f":"ROUND(IF(OR($A314<n,AND($A314=n,$B314<=1)),T313+(J314-(IF(AND(EE=1,m>$A314),0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)+$BS314)*CR314)/O314,0),10)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),U313+(K314-(IF(AND(EE=1,m>$A314),0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)+$BS314)*CS314)/P314,0)","v":0},{"$f":"IF(OR($A314<n,AND($A314=n,$B314<=1)),V313+(L314-(IF(AND(EE=1,m>$A314),0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)+$BS314)*CT314)/Q314,0)","v":0},{"$f":"ROUND(R314*M314-(H314-IF(EE=1,0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)*CP314),2)","v":0},{"$f":"ROUND(S314*N314-(I314-IF(EE=1,0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)*CQ314),2)","v":0},{"$f":"ROUND(T314*O314-(J314-IF(EE=1,0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)*CR314),2)","v":0},{"$f":"ROUND(U314*P314-(K314-IF(EE=1,0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)*CS314),2)","v":0},{"$f":"ROUND(V314*Q314-(L314-IF(EE=1,0,Kosten_Fond!$D314+Kosten_Fond!$F314+Kosten_Fond!$H314)*CT314),2)","v":0},{"$f":"ROUND(W314-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z314,IF(AbschlVar=\"DK_fix\",W314*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB314,Kosten_Fond!$AA314))))*IF(Förderung=\"mit\",CN314,CP314)+AH314,2)","v":0},{"$f":"ROUND(X314-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z314,IF(AbschlVar=\"DK_fix\",X314*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB314,Kosten_Fond!$AA314))))*IF(Förderung=\"mit\",CO314,CQ314)+AH314,2)","v":0},{"$f":"ROUND(Y314-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z314,IF(AbschlVar=\"DK_fix\",Y314*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB314,Kosten_Fond!$AA314))))*CR314+AH314,2)","v":0},{"$f":"ROUND(Z314-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z314,IF(AbschlVar=\"DK_fix\",Z314*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB314,Kosten_Fond!$AA314))))*CS314+AH314,2)","v":0},{"$f":"ROUND(AA314-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z314,IF(AbschlVar=\"DK_fix\",AA314*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB314,Kosten_Fond!$AA314))))*CT314+AH314,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,9,{"$f":"IF(AND(Fond!$B314<=1,OR($A314<n,AND($A314=n,Fond!$B314<=1))),R313*M314,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A314<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A314+1)-$B$16)*$B$16,A314,A314+1),0)","v":24},10,{"$f":"Kosten_Fond!T315","v":0},{"$f":"Kosten_Fond!U315","v":0},{"$f":"Kosten_Fond!V315","v":0},{"$f":"Kosten_Fond!W315","v":0},{"$f":"Kosten_Fond!X315","v":0},0,0,0,0,0,{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),ROUND(M314*(1+INDEX(Performance_Vektoren!J$5:J$77,$A314+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),ROUND(N314*(1+INDEX(Performance_Vektoren!K$5:K$77,$A314+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),ROUND(O314*(1+INDEX(Performance_Vektoren!L$5:L$77,$A314+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),ROUND(P314*(1+INDEX(Performance_Vektoren!M$5:M$77,$A314+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),ROUND(Q314*(1+INDEX(Performance_Vektoren!N$5:N$77,$A314+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),R314+(H315-(IF(AND(EE=1,m>$A315),0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)+$BS315)*CP315)/M315,0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),S314+(I315-(IF(AND(EE=1,m>$A315),0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)+$BS315)*CQ315)/N315,0)","v":0},{"$f":"ROUND(IF(OR($A315<n,AND($A315=n,$B315<=1)),T314+(J315-(IF(AND(EE=1,m>$A315),0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)+$BS315)*CR315)/O315,0),10)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),U314+(K315-(IF(AND(EE=1,m>$A315),0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)+$BS315)*CS315)/P315,0)","v":0},{"$f":"IF(OR($A315<n,AND($A315=n,$B315<=1)),V314+(L315-(IF(AND(EE=1,m>$A315),0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)+$BS315)*CT315)/Q315,0)","v":0},{"$f":"ROUND(R315*M315-(H315-IF(EE=1,0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)*CP315),2)","v":0},{"$f":"ROUND(S315*N315-(I315-IF(EE=1,0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)*CQ315),2)","v":0},{"$f":"ROUND(T315*O315-(J315-IF(EE=1,0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)*CR315),2)","v":0},{"$f":"ROUND(U315*P315-(K315-IF(EE=1,0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)*CS315),2)","v":0},{"$f":"ROUND(V315*Q315-(L315-IF(EE=1,0,Kosten_Fond!$D315+Kosten_Fond!$F315+Kosten_Fond!$H315)*CT315),2)","v":0},{"$f":"ROUND(W315-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z315,IF(AbschlVar=\"DK_fix\",W315*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB315,Kosten_Fond!$AA315))))*IF(Förderung=\"mit\",CN315,CP315)+AH315,2)","v":0},{"$f":"ROUND(X315-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z315,IF(AbschlVar=\"DK_fix\",X315*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB315,Kosten_Fond!$AA315))))*IF(Förderung=\"mit\",CO315,CQ315)+AH315,2)","v":0},{"$f":"ROUND(Y315-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z315,IF(AbschlVar=\"DK_fix\",Y315*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB315,Kosten_Fond!$AA315))))*CR315+AH315,2)","v":0},{"$f":"ROUND(Z315-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z315,IF(AbschlVar=\"DK_fix\",Z315*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB315,Kosten_Fond!$AA315))))*CS315+AH315,2)","v":0},{"$f":"ROUND(AA315-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z315,IF(AbschlVar=\"DK_fix\",AA315*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB315,Kosten_Fond!$AA315))))*CT315+AH315,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,10,{"$f":"IF(AND(Fond!$B315<=1,OR($A315<n,AND($A315=n,Fond!$B315<=1))),R314*M315,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A315<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A315+1)-$B$16)*$B$16,A315,A315+1),0)","v":24},11,{"$f":"Kosten_Fond!T316","v":0},{"$f":"Kosten_Fond!U316","v":0},{"$f":"Kosten_Fond!V316","v":0},{"$f":"Kosten_Fond!W316","v":0},{"$f":"Kosten_Fond!X316","v":0},0,0,0,0,0,{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),ROUND(M315*(1+INDEX(Performance_Vektoren!J$5:J$77,$A315+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),ROUND(N315*(1+INDEX(Performance_Vektoren!K$5:K$77,$A315+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),ROUND(O315*(1+INDEX(Performance_Vektoren!L$5:L$77,$A315+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),ROUND(P315*(1+INDEX(Performance_Vektoren!M$5:M$77,$A315+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),ROUND(Q315*(1+INDEX(Performance_Vektoren!N$5:N$77,$A315+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),R315+(H316-(IF(AND(EE=1,m>$A316),0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)+$BS316)*CP316)/M316,0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),S315+(I316-(IF(AND(EE=1,m>$A316),0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)+$BS316)*CQ316)/N316,0)","v":0},{"$f":"ROUND(IF(OR($A316<n,AND($A316=n,$B316<=1)),T315+(J316-(IF(AND(EE=1,m>$A316),0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)+$BS316)*CR316)/O316,0),10)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),U315+(K316-(IF(AND(EE=1,m>$A316),0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)+$BS316)*CS316)/P316,0)","v":0},{"$f":"IF(OR($A316<n,AND($A316=n,$B316<=1)),V315+(L316-(IF(AND(EE=1,m>$A316),0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)+$BS316)*CT316)/Q316,0)","v":0},{"$f":"ROUND(R316*M316-(H316-IF(EE=1,0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)*CP316),2)","v":0},{"$f":"ROUND(S316*N316-(I316-IF(EE=1,0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)*CQ316),2)","v":0},{"$f":"ROUND(T316*O316-(J316-IF(EE=1,0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)*CR316),2)","v":0},{"$f":"ROUND(U316*P316-(K316-IF(EE=1,0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)*CS316),2)","v":0},{"$f":"ROUND(V316*Q316-(L316-IF(EE=1,0,Kosten_Fond!$D316+Kosten_Fond!$F316+Kosten_Fond!$H316)*CT316),2)","v":0},{"$f":"ROUND(W316-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z316,IF(AbschlVar=\"DK_fix\",W316*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB316,Kosten_Fond!$AA316))))*IF(Förderung=\"mit\",CN316,CP316)+AH316,2)","v":0},{"$f":"ROUND(X316-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z316,IF(AbschlVar=\"DK_fix\",X316*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB316,Kosten_Fond!$AA316))))*IF(Förderung=\"mit\",CO316,CQ316)+AH316,2)","v":0},{"$f":"ROUND(Y316-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z316,IF(AbschlVar=\"DK_fix\",Y316*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB316,Kosten_Fond!$AA316))))*CR316+AH316,2)","v":0},{"$f":"ROUND(Z316-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z316,IF(AbschlVar=\"DK_fix\",Z316*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB316,Kosten_Fond!$AA316))))*CS316+AH316,2)","v":0},{"$f":"ROUND(AA316-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z316,IF(AbschlVar=\"DK_fix\",AA316*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB316,Kosten_Fond!$AA316))))*CT316+AH316,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,11,{"$f":"IF(AND(Fond!$B316<=1,OR($A316<n,AND($A316=n,Fond!$B316<=1))),R315*M316,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A316<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A316+1)-$B$16)*$B$16,A316,A316+1),0)","v":24},12,{"$f":"Kosten_Fond!T317","v":0},{"$f":"Kosten_Fond!U317","v":0},{"$f":"Kosten_Fond!V317","v":0},{"$f":"Kosten_Fond!W317","v":0},{"$f":"Kosten_Fond!X317","v":0},0,0,0,0,0,{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),ROUND(M316*(1+INDEX(Performance_Vektoren!J$5:J$77,$A316+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),ROUND(N316*(1+INDEX(Performance_Vektoren!K$5:K$77,$A316+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),ROUND(O316*(1+INDEX(Performance_Vektoren!L$5:L$77,$A316+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),ROUND(P316*(1+INDEX(Performance_Vektoren!M$5:M$77,$A316+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),ROUND(Q316*(1+INDEX(Performance_Vektoren!N$5:N$77,$A316+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),R316+(H317-(IF(AND(EE=1,m>$A317),0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)+$BS317)*CP317)/M317,0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),S316+(I317-(IF(AND(EE=1,m>$A317),0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)+$BS317)*CQ317)/N317,0)","v":0},{"$f":"ROUND(IF(OR($A317<n,AND($A317=n,$B317<=1)),T316+(J317-(IF(AND(EE=1,m>$A317),0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)+$BS317)*CR317)/O317,0),10)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),U316+(K317-(IF(AND(EE=1,m>$A317),0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)+$BS317)*CS317)/P317,0)","v":0},{"$f":"IF(OR($A317<n,AND($A317=n,$B317<=1)),V316+(L317-(IF(AND(EE=1,m>$A317),0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)+$BS317)*CT317)/Q317,0)","v":0},{"$f":"ROUND(R317*M317-(H317-IF(EE=1,0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)*CP317),2)","v":0},{"$f":"ROUND(S317*N317-(I317-IF(EE=1,0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)*CQ317),2)","v":0},{"$f":"ROUND(T317*O317-(J317-IF(EE=1,0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)*CR317),2)","v":0},{"$f":"ROUND(U317*P317-(K317-IF(EE=1,0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)*CS317),2)","v":0},{"$f":"ROUND(V317*Q317-(L317-IF(EE=1,0,Kosten_Fond!$D317+Kosten_Fond!$F317+Kosten_Fond!$H317)*CT317),2)","v":0},{"$f":"ROUND(W317-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z317,IF(AbschlVar=\"DK_fix\",W317*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB317,Kosten_Fond!$AA317))))*IF(Förderung=\"mit\",CN317,CP317)+AH317,2)","v":0},{"$f":"ROUND(X317-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z317,IF(AbschlVar=\"DK_fix\",X317*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB317,Kosten_Fond!$AA317))))*IF(Förderung=\"mit\",CO317,CQ317)+AH317,2)","v":0},{"$f":"ROUND(Y317-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z317,IF(AbschlVar=\"DK_fix\",Y317*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB317,Kosten_Fond!$AA317))))*CR317+AH317,2)","v":0},{"$f":"ROUND(Z317-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z317,IF(AbschlVar=\"DK_fix\",Z317*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB317,Kosten_Fond!$AA317))))*CS317+AH317,2)","v":0},{"$f":"ROUND(AA317-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z317,IF(AbschlVar=\"DK_fix\",AA317*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB317,Kosten_Fond!$AA317))))*CT317+AH317,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,12,{"$f":"IF(AND(Fond!$B317<=1,OR($A317<n,AND($A317=n,Fond!$B317<=1))),R316*M317,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A317<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A317+1)-$B$16)*$B$16,A317,A317+1),0)","v":25},1,{"$f":"Kosten_Fond!T318","v":0},{"$f":"Kosten_Fond!U318","v":0},{"$f":"Kosten_Fond!V318","v":0},{"$f":"Kosten_Fond!W318","v":0},{"$f":"Kosten_Fond!X318","v":0},0,0,0,0,0,{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),ROUND(M317*(1+INDEX(Performance_Vektoren!J$5:J$77,$A317+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),ROUND(N317*(1+INDEX(Performance_Vektoren!K$5:K$77,$A317+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),ROUND(O317*(1+INDEX(Performance_Vektoren!L$5:L$77,$A317+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),ROUND(P317*(1+INDEX(Performance_Vektoren!M$5:M$77,$A317+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),ROUND(Q317*(1+INDEX(Performance_Vektoren!N$5:N$77,$A317+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),R317+(H318-(IF(AND(EE=1,m>$A318),0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)+$BS318)*CP318)/M318,0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),S317+(I318-(IF(AND(EE=1,m>$A318),0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)+$BS318)*CQ318)/N318,0)","v":0},{"$f":"ROUND(IF(OR($A318<n,AND($A318=n,$B318<=1)),T317+(J318-(IF(AND(EE=1,m>$A318),0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)+$BS318)*CR318)/O318,0),10)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),U317+(K318-(IF(AND(EE=1,m>$A318),0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)+$BS318)*CS318)/P318,0)","v":0},{"$f":"IF(OR($A318<n,AND($A318=n,$B318<=1)),V317+(L318-(IF(AND(EE=1,m>$A318),0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)+$BS318)*CT318)/Q318,0)","v":0},{"$f":"ROUND(R318*M318-(H318-IF(EE=1,0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)*CP318),2)","v":0},{"$f":"ROUND(S318*N318-(I318-IF(EE=1,0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)*CQ318),2)","v":0},{"$f":"ROUND(T318*O318-(J318-IF(EE=1,0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)*CR318),2)","v":0},{"$f":"ROUND(U318*P318-(K318-IF(EE=1,0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)*CS318),2)","v":0},{"$f":"ROUND(V318*Q318-(L318-IF(EE=1,0,Kosten_Fond!$D318+Kosten_Fond!$F318+Kosten_Fond!$H318)*CT318),2)","v":0},{"$f":"ROUND(W318-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z318,IF(AbschlVar=\"DK_fix\",W318*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB318,Kosten_Fond!$AA318))))*IF(Förderung=\"mit\",CN318,CP318)+AH318,2)","v":0},{"$f":"ROUND(X318-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z318,IF(AbschlVar=\"DK_fix\",X318*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB318,Kosten_Fond!$AA318))))*IF(Förderung=\"mit\",CO318,CQ318)+AH318,2)","v":0},{"$f":"ROUND(Y318-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z318,IF(AbschlVar=\"DK_fix\",Y318*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB318,Kosten_Fond!$AA318))))*CR318+AH318,2)","v":0},{"$f":"ROUND(Z318-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z318,IF(AbschlVar=\"DK_fix\",Z318*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB318,Kosten_Fond!$AA318))))*CS318+AH318,2)","v":0},{"$f":"ROUND(AA318-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z318,IF(AbschlVar=\"DK_fix\",AA318*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB318,Kosten_Fond!$AA318))))*CT318+AH318,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1,{"$f":"IF(AND(Fond!$B318<=1,OR($A318<n,AND($A318=n,Fond!$B318<=1))),R317*M318,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A318<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A318+1)-$B$16)*$B$16,A318,A318+1),0)","v":25},2,{"$f":"Kosten_Fond!T319","v":0},{"$f":"Kosten_Fond!U319","v":0},{"$f":"Kosten_Fond!V319","v":0},{"$f":"Kosten_Fond!W319","v":0},{"$f":"Kosten_Fond!X319","v":0},0,0,0,0,0,{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),ROUND(M318*(1+INDEX(Performance_Vektoren!J$5:J$77,$A318+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),ROUND(N318*(1+INDEX(Performance_Vektoren!K$5:K$77,$A318+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),ROUND(O318*(1+INDEX(Performance_Vektoren!L$5:L$77,$A318+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),ROUND(P318*(1+INDEX(Performance_Vektoren!M$5:M$77,$A318+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),ROUND(Q318*(1+INDEX(Performance_Vektoren!N$5:N$77,$A318+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),R318+(H319-(IF(AND(EE=1,m>$A319),0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)+$BS319)*CP319)/M319,0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),S318+(I319-(IF(AND(EE=1,m>$A319),0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)+$BS319)*CQ319)/N319,0)","v":0},{"$f":"ROUND(IF(OR($A319<n,AND($A319=n,$B319<=1)),T318+(J319-(IF(AND(EE=1,m>$A319),0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)+$BS319)*CR319)/O319,0),10)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),U318+(K319-(IF(AND(EE=1,m>$A319),0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)+$BS319)*CS319)/P319,0)","v":0},{"$f":"IF(OR($A319<n,AND($A319=n,$B319<=1)),V318+(L319-(IF(AND(EE=1,m>$A319),0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)+$BS319)*CT319)/Q319,0)","v":0},{"$f":"ROUND(R319*M319-(H319-IF(EE=1,0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)*CP319),2)","v":0},{"$f":"ROUND(S319*N319-(I319-IF(EE=1,0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)*CQ319),2)","v":0},{"$f":"ROUND(T319*O319-(J319-IF(EE=1,0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)*CR319),2)","v":0},{"$f":"ROUND(U319*P319-(K319-IF(EE=1,0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)*CS319),2)","v":0},{"$f":"ROUND(V319*Q319-(L319-IF(EE=1,0,Kosten_Fond!$D319+Kosten_Fond!$F319+Kosten_Fond!$H319)*CT319),2)","v":0},{"$f":"ROUND(W319-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z319,IF(AbschlVar=\"DK_fix\",W319*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB319,Kosten_Fond!$AA319))))*IF(Förderung=\"mit\",CN319,CP319)+AH319,2)","v":0},{"$f":"ROUND(X319-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z319,IF(AbschlVar=\"DK_fix\",X319*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB319,Kosten_Fond!$AA319))))*IF(Förderung=\"mit\",CO319,CQ319)+AH319,2)","v":0},{"$f":"ROUND(Y319-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z319,IF(AbschlVar=\"DK_fix\",Y319*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB319,Kosten_Fond!$AA319))))*CR319+AH319,2)","v":0},{"$f":"ROUND(Z319-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z319,IF(AbschlVar=\"DK_fix\",Z319*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB319,Kosten_Fond!$AA319))))*CS319+AH319,2)","v":0},{"$f":"ROUND(AA319-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z319,IF(AbschlVar=\"DK_fix\",AA319*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB319,Kosten_Fond!$AA319))))*CT319+AH319,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,2,{"$f":"IF(AND(Fond!$B319<=1,OR($A319<n,AND($A319=n,Fond!$B319<=1))),R318*M319,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A319<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A319+1)-$B$16)*$B$16,A319,A319+1),0)","v":25},3,{"$f":"Kosten_Fond!T320","v":0},{"$f":"Kosten_Fond!U320","v":0},{"$f":"Kosten_Fond!V320","v":0},{"$f":"Kosten_Fond!W320","v":0},{"$f":"Kosten_Fond!X320","v":0},0,0,0,0,0,{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),ROUND(M319*(1+INDEX(Performance_Vektoren!J$5:J$77,$A319+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),ROUND(N319*(1+INDEX(Performance_Vektoren!K$5:K$77,$A319+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),ROUND(O319*(1+INDEX(Performance_Vektoren!L$5:L$77,$A319+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),ROUND(P319*(1+INDEX(Performance_Vektoren!M$5:M$77,$A319+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),ROUND(Q319*(1+INDEX(Performance_Vektoren!N$5:N$77,$A319+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),R319+(H320-(IF(AND(EE=1,m>$A320),0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)+$BS320)*CP320)/M320,0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),S319+(I320-(IF(AND(EE=1,m>$A320),0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)+$BS320)*CQ320)/N320,0)","v":0},{"$f":"ROUND(IF(OR($A320<n,AND($A320=n,$B320<=1)),T319+(J320-(IF(AND(EE=1,m>$A320),0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)+$BS320)*CR320)/O320,0),10)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),U319+(K320-(IF(AND(EE=1,m>$A320),0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)+$BS320)*CS320)/P320,0)","v":0},{"$f":"IF(OR($A320<n,AND($A320=n,$B320<=1)),V319+(L320-(IF(AND(EE=1,m>$A320),0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)+$BS320)*CT320)/Q320,0)","v":0},{"$f":"ROUND(R320*M320-(H320-IF(EE=1,0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)*CP320),2)","v":0},{"$f":"ROUND(S320*N320-(I320-IF(EE=1,0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)*CQ320),2)","v":0},{"$f":"ROUND(T320*O320-(J320-IF(EE=1,0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)*CR320),2)","v":0},{"$f":"ROUND(U320*P320-(K320-IF(EE=1,0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)*CS320),2)","v":0},{"$f":"ROUND(V320*Q320-(L320-IF(EE=1,0,Kosten_Fond!$D320+Kosten_Fond!$F320+Kosten_Fond!$H320)*CT320),2)","v":0},{"$f":"ROUND(W320-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z320,IF(AbschlVar=\"DK_fix\",W320*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB320,Kosten_Fond!$AA320))))*IF(Förderung=\"mit\",CN320,CP320)+AH320,2)","v":0},{"$f":"ROUND(X320-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z320,IF(AbschlVar=\"DK_fix\",X320*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB320,Kosten_Fond!$AA320))))*IF(Förderung=\"mit\",CO320,CQ320)+AH320,2)","v":0},{"$f":"ROUND(Y320-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z320,IF(AbschlVar=\"DK_fix\",Y320*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB320,Kosten_Fond!$AA320))))*CR320+AH320,2)","v":0},{"$f":"ROUND(Z320-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z320,IF(AbschlVar=\"DK_fix\",Z320*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB320,Kosten_Fond!$AA320))))*CS320+AH320,2)","v":0},{"$f":"ROUND(AA320-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z320,IF(AbschlVar=\"DK_fix\",AA320*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB320,Kosten_Fond!$AA320))))*CT320+AH320,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,3,{"$f":"IF(AND(Fond!$B320<=1,OR($A320<n,AND($A320=n,Fond!$B320<=1))),R319*M320,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A320<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A320+1)-$B$16)*$B$16,A320,A320+1),0)","v":25},4,{"$f":"Kosten_Fond!T321","v":0},{"$f":"Kosten_Fond!U321","v":0},{"$f":"Kosten_Fond!V321","v":0},{"$f":"Kosten_Fond!W321","v":0},{"$f":"Kosten_Fond!X321","v":0},0,0,0,0,0,{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),ROUND(M320*(1+INDEX(Performance_Vektoren!J$5:J$77,$A320+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),ROUND(N320*(1+INDEX(Performance_Vektoren!K$5:K$77,$A320+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),ROUND(O320*(1+INDEX(Performance_Vektoren!L$5:L$77,$A320+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),ROUND(P320*(1+INDEX(Performance_Vektoren!M$5:M$77,$A320+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),ROUND(Q320*(1+INDEX(Performance_Vektoren!N$5:N$77,$A320+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),R320+(H321-(IF(AND(EE=1,m>$A321),0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)+$BS321)*CP321)/M321,0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),S320+(I321-(IF(AND(EE=1,m>$A321),0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)+$BS321)*CQ321)/N321,0)","v":0},{"$f":"ROUND(IF(OR($A321<n,AND($A321=n,$B321<=1)),T320+(J321-(IF(AND(EE=1,m>$A321),0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)+$BS321)*CR321)/O321,0),10)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),U320+(K321-(IF(AND(EE=1,m>$A321),0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)+$BS321)*CS321)/P321,0)","v":0},{"$f":"IF(OR($A321<n,AND($A321=n,$B321<=1)),V320+(L321-(IF(AND(EE=1,m>$A321),0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)+$BS321)*CT321)/Q321,0)","v":0},{"$f":"ROUND(R321*M321-(H321-IF(EE=1,0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)*CP321),2)","v":0},{"$f":"ROUND(S321*N321-(I321-IF(EE=1,0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)*CQ321),2)","v":0},{"$f":"ROUND(T321*O321-(J321-IF(EE=1,0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)*CR321),2)","v":0},{"$f":"ROUND(U321*P321-(K321-IF(EE=1,0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)*CS321),2)","v":0},{"$f":"ROUND(V321*Q321-(L321-IF(EE=1,0,Kosten_Fond!$D321+Kosten_Fond!$F321+Kosten_Fond!$H321)*CT321),2)","v":0},{"$f":"ROUND(W321-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z321,IF(AbschlVar=\"DK_fix\",W321*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB321,Kosten_Fond!$AA321))))*IF(Förderung=\"mit\",CN321,CP321)+AH321,2)","v":0},{"$f":"ROUND(X321-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z321,IF(AbschlVar=\"DK_fix\",X321*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB321,Kosten_Fond!$AA321))))*IF(Förderung=\"mit\",CO321,CQ321)+AH321,2)","v":0},{"$f":"ROUND(Y321-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z321,IF(AbschlVar=\"DK_fix\",Y321*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB321,Kosten_Fond!$AA321))))*CR321+AH321,2)","v":0},{"$f":"ROUND(Z321-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z321,IF(AbschlVar=\"DK_fix\",Z321*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB321,Kosten_Fond!$AA321))))*CS321+AH321,2)","v":0},{"$f":"ROUND(AA321-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z321,IF(AbschlVar=\"DK_fix\",AA321*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB321,Kosten_Fond!$AA321))))*CT321+AH321,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,4,{"$f":"IF(AND(Fond!$B321<=1,OR($A321<n,AND($A321=n,Fond!$B321<=1))),R320*M321,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A321<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A321+1)-$B$16)*$B$16,A321,A321+1),0)","v":25},5,{"$f":"Kosten_Fond!T322","v":0},{"$f":"Kosten_Fond!U322","v":0},{"$f":"Kosten_Fond!V322","v":0},{"$f":"Kosten_Fond!W322","v":0},{"$f":"Kosten_Fond!X322","v":0},0,0,0,0,0,{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),ROUND(M321*(1+INDEX(Performance_Vektoren!J$5:J$77,$A321+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),ROUND(N321*(1+INDEX(Performance_Vektoren!K$5:K$77,$A321+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),ROUND(O321*(1+INDEX(Performance_Vektoren!L$5:L$77,$A321+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),ROUND(P321*(1+INDEX(Performance_Vektoren!M$5:M$77,$A321+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),ROUND(Q321*(1+INDEX(Performance_Vektoren!N$5:N$77,$A321+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),R321+(H322-(IF(AND(EE=1,m>$A322),0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)+$BS322)*CP322)/M322,0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),S321+(I322-(IF(AND(EE=1,m>$A322),0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)+$BS322)*CQ322)/N322,0)","v":0},{"$f":"ROUND(IF(OR($A322<n,AND($A322=n,$B322<=1)),T321+(J322-(IF(AND(EE=1,m>$A322),0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)+$BS322)*CR322)/O322,0),10)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),U321+(K322-(IF(AND(EE=1,m>$A322),0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)+$BS322)*CS322)/P322,0)","v":0},{"$f":"IF(OR($A322<n,AND($A322=n,$B322<=1)),V321+(L322-(IF(AND(EE=1,m>$A322),0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)+$BS322)*CT322)/Q322,0)","v":0},{"$f":"ROUND(R322*M322-(H322-IF(EE=1,0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)*CP322),2)","v":0},{"$f":"ROUND(S322*N322-(I322-IF(EE=1,0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)*CQ322),2)","v":0},{"$f":"ROUND(T322*O322-(J322-IF(EE=1,0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)*CR322),2)","v":0},{"$f":"ROUND(U322*P322-(K322-IF(EE=1,0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)*CS322),2)","v":0},{"$f":"ROUND(V322*Q322-(L322-IF(EE=1,0,Kosten_Fond!$D322+Kosten_Fond!$F322+Kosten_Fond!$H322)*CT322),2)","v":0},{"$f":"ROUND(W322-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z322,IF(AbschlVar=\"DK_fix\",W322*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB322,Kosten_Fond!$AA322))))*IF(Förderung=\"mit\",CN322,CP322)+AH322,2)","v":0},{"$f":"ROUND(X322-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z322,IF(AbschlVar=\"DK_fix\",X322*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB322,Kosten_Fond!$AA322))))*IF(Förderung=\"mit\",CO322,CQ322)+AH322,2)","v":0},{"$f":"ROUND(Y322-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z322,IF(AbschlVar=\"DK_fix\",Y322*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB322,Kosten_Fond!$AA322))))*CR322+AH322,2)","v":0},{"$f":"ROUND(Z322-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z322,IF(AbschlVar=\"DK_fix\",Z322*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB322,Kosten_Fond!$AA322))))*CS322+AH322,2)","v":0},{"$f":"ROUND(AA322-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z322,IF(AbschlVar=\"DK_fix\",AA322*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB322,Kosten_Fond!$AA322))))*CT322+AH322,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,5,{"$f":"IF(AND(Fond!$B322<=1,OR($A322<n,AND($A322=n,Fond!$B322<=1))),R321*M322,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A322<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A322+1)-$B$16)*$B$16,A322,A322+1),0)","v":25},6,{"$f":"Kosten_Fond!T323","v":0},{"$f":"Kosten_Fond!U323","v":0},{"$f":"Kosten_Fond!V323","v":0},{"$f":"Kosten_Fond!W323","v":0},{"$f":"Kosten_Fond!X323","v":0},0,0,0,0,0,{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),ROUND(M322*(1+INDEX(Performance_Vektoren!J$5:J$77,$A322+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),ROUND(N322*(1+INDEX(Performance_Vektoren!K$5:K$77,$A322+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),ROUND(O322*(1+INDEX(Performance_Vektoren!L$5:L$77,$A322+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),ROUND(P322*(1+INDEX(Performance_Vektoren!M$5:M$77,$A322+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),ROUND(Q322*(1+INDEX(Performance_Vektoren!N$5:N$77,$A322+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),R322+(H323-(IF(AND(EE=1,m>$A323),0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)+$BS323)*CP323)/M323,0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),S322+(I323-(IF(AND(EE=1,m>$A323),0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)+$BS323)*CQ323)/N323,0)","v":0},{"$f":"ROUND(IF(OR($A323<n,AND($A323=n,$B323<=1)),T322+(J323-(IF(AND(EE=1,m>$A323),0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)+$BS323)*CR323)/O323,0),10)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),U322+(K323-(IF(AND(EE=1,m>$A323),0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)+$BS323)*CS323)/P323,0)","v":0},{"$f":"IF(OR($A323<n,AND($A323=n,$B323<=1)),V322+(L323-(IF(AND(EE=1,m>$A323),0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)+$BS323)*CT323)/Q323,0)","v":0},{"$f":"ROUND(R323*M323-(H323-IF(EE=1,0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)*CP323),2)","v":0},{"$f":"ROUND(S323*N323-(I323-IF(EE=1,0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)*CQ323),2)","v":0},{"$f":"ROUND(T323*O323-(J323-IF(EE=1,0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)*CR323),2)","v":0},{"$f":"ROUND(U323*P323-(K323-IF(EE=1,0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)*CS323),2)","v":0},{"$f":"ROUND(V323*Q323-(L323-IF(EE=1,0,Kosten_Fond!$D323+Kosten_Fond!$F323+Kosten_Fond!$H323)*CT323),2)","v":0},{"$f":"ROUND(W323-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z323,IF(AbschlVar=\"DK_fix\",W323*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB323,Kosten_Fond!$AA323))))*IF(Förderung=\"mit\",CN323,CP323)+AH323,2)","v":0},{"$f":"ROUND(X323-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z323,IF(AbschlVar=\"DK_fix\",X323*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB323,Kosten_Fond!$AA323))))*IF(Förderung=\"mit\",CO323,CQ323)+AH323,2)","v":0},{"$f":"ROUND(Y323-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z323,IF(AbschlVar=\"DK_fix\",Y323*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB323,Kosten_Fond!$AA323))))*CR323+AH323,2)","v":0},{"$f":"ROUND(Z323-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z323,IF(AbschlVar=\"DK_fix\",Z323*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB323,Kosten_Fond!$AA323))))*CS323+AH323,2)","v":0},{"$f":"ROUND(AA323-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z323,IF(AbschlVar=\"DK_fix\",AA323*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB323,Kosten_Fond!$AA323))))*CT323+AH323,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,6,{"$f":"IF(AND(Fond!$B323<=1,OR($A323<n,AND($A323=n,Fond!$B323<=1))),R322*M323,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A323<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A323+1)-$B$16)*$B$16,A323,A323+1),0)","v":25},7,{"$f":"Kosten_Fond!T324","v":0},{"$f":"Kosten_Fond!U324","v":0},{"$f":"Kosten_Fond!V324","v":0},{"$f":"Kosten_Fond!W324","v":0},{"$f":"Kosten_Fond!X324","v":0},0,0,0,0,0,{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),ROUND(M323*(1+INDEX(Performance_Vektoren!J$5:J$77,$A323+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),ROUND(N323*(1+INDEX(Performance_Vektoren!K$5:K$77,$A323+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),ROUND(O323*(1+INDEX(Performance_Vektoren!L$5:L$77,$A323+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),ROUND(P323*(1+INDEX(Performance_Vektoren!M$5:M$77,$A323+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),ROUND(Q323*(1+INDEX(Performance_Vektoren!N$5:N$77,$A323+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),R323+(H324-(IF(AND(EE=1,m>$A324),0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)+$BS324)*CP324)/M324,0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),S323+(I324-(IF(AND(EE=1,m>$A324),0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)+$BS324)*CQ324)/N324,0)","v":0},{"$f":"ROUND(IF(OR($A324<n,AND($A324=n,$B324<=1)),T323+(J324-(IF(AND(EE=1,m>$A324),0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)+$BS324)*CR324)/O324,0),10)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),U323+(K324-(IF(AND(EE=1,m>$A324),0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)+$BS324)*CS324)/P324,0)","v":0},{"$f":"IF(OR($A324<n,AND($A324=n,$B324<=1)),V323+(L324-(IF(AND(EE=1,m>$A324),0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)+$BS324)*CT324)/Q324,0)","v":0},{"$f":"ROUND(R324*M324-(H324-IF(EE=1,0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)*CP324),2)","v":0},{"$f":"ROUND(S324*N324-(I324-IF(EE=1,0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)*CQ324),2)","v":0},{"$f":"ROUND(T324*O324-(J324-IF(EE=1,0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)*CR324),2)","v":0},{"$f":"ROUND(U324*P324-(K324-IF(EE=1,0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)*CS324),2)","v":0},{"$f":"ROUND(V324*Q324-(L324-IF(EE=1,0,Kosten_Fond!$D324+Kosten_Fond!$F324+Kosten_Fond!$H324)*CT324),2)","v":0},{"$f":"ROUND(W324-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z324,IF(AbschlVar=\"DK_fix\",W324*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB324,Kosten_Fond!$AA324))))*IF(Förderung=\"mit\",CN324,CP324)+AH324,2)","v":0},{"$f":"ROUND(X324-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z324,IF(AbschlVar=\"DK_fix\",X324*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB324,Kosten_Fond!$AA324))))*IF(Förderung=\"mit\",CO324,CQ324)+AH324,2)","v":0},{"$f":"ROUND(Y324-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z324,IF(AbschlVar=\"DK_fix\",Y324*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB324,Kosten_Fond!$AA324))))*CR324+AH324,2)","v":0},{"$f":"ROUND(Z324-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z324,IF(AbschlVar=\"DK_fix\",Z324*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB324,Kosten_Fond!$AA324))))*CS324+AH324,2)","v":0},{"$f":"ROUND(AA324-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z324,IF(AbschlVar=\"DK_fix\",AA324*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB324,Kosten_Fond!$AA324))))*CT324+AH324,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,7,{"$f":"IF(AND(Fond!$B324<=1,OR($A324<n,AND($A324=n,Fond!$B324<=1))),R323*M324,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A324<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A324+1)-$B$16)*$B$16,A324,A324+1),0)","v":25},8,{"$f":"Kosten_Fond!T325","v":0},{"$f":"Kosten_Fond!U325","v":0},{"$f":"Kosten_Fond!V325","v":0},{"$f":"Kosten_Fond!W325","v":0},{"$f":"Kosten_Fond!X325","v":0},0,0,0,0,0,{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),ROUND(M324*(1+INDEX(Performance_Vektoren!J$5:J$77,$A324+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),ROUND(N324*(1+INDEX(Performance_Vektoren!K$5:K$77,$A324+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),ROUND(O324*(1+INDEX(Performance_Vektoren!L$5:L$77,$A324+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),ROUND(P324*(1+INDEX(Performance_Vektoren!M$5:M$77,$A324+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),ROUND(Q324*(1+INDEX(Performance_Vektoren!N$5:N$77,$A324+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),R324+(H325-(IF(AND(EE=1,m>$A325),0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)+$BS325)*CP325)/M325,0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),S324+(I325-(IF(AND(EE=1,m>$A325),0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)+$BS325)*CQ325)/N325,0)","v":0},{"$f":"ROUND(IF(OR($A325<n,AND($A325=n,$B325<=1)),T324+(J325-(IF(AND(EE=1,m>$A325),0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)+$BS325)*CR325)/O325,0),10)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),U324+(K325-(IF(AND(EE=1,m>$A325),0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)+$BS325)*CS325)/P325,0)","v":0},{"$f":"IF(OR($A325<n,AND($A325=n,$B325<=1)),V324+(L325-(IF(AND(EE=1,m>$A325),0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)+$BS325)*CT325)/Q325,0)","v":0},{"$f":"ROUND(R325*M325-(H325-IF(EE=1,0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)*CP325),2)","v":0},{"$f":"ROUND(S325*N325-(I325-IF(EE=1,0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)*CQ325),2)","v":0},{"$f":"ROUND(T325*O325-(J325-IF(EE=1,0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)*CR325),2)","v":0},{"$f":"ROUND(U325*P325-(K325-IF(EE=1,0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)*CS325),2)","v":0},{"$f":"ROUND(V325*Q325-(L325-IF(EE=1,0,Kosten_Fond!$D325+Kosten_Fond!$F325+Kosten_Fond!$H325)*CT325),2)","v":0},{"$f":"ROUND(W325-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z325,IF(AbschlVar=\"DK_fix\",W325*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB325,Kosten_Fond!$AA325))))*IF(Förderung=\"mit\",CN325,CP325)+AH325,2)","v":0},{"$f":"ROUND(X325-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z325,IF(AbschlVar=\"DK_fix\",X325*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB325,Kosten_Fond!$AA325))))*IF(Förderung=\"mit\",CO325,CQ325)+AH325,2)","v":0},{"$f":"ROUND(Y325-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z325,IF(AbschlVar=\"DK_fix\",Y325*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB325,Kosten_Fond!$AA325))))*CR325+AH325,2)","v":0},{"$f":"ROUND(Z325-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z325,IF(AbschlVar=\"DK_fix\",Z325*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB325,Kosten_Fond!$AA325))))*CS325+AH325,2)","v":0},{"$f":"ROUND(AA325-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z325,IF(AbschlVar=\"DK_fix\",AA325*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB325,Kosten_Fond!$AA325))))*CT325+AH325,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,8,{"$f":"IF(AND(Fond!$B325<=1,OR($A325<n,AND($A325=n,Fond!$B325<=1))),R324*M325,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A325<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A325+1)-$B$16)*$B$16,A325,A325+1),0)","v":25},9,{"$f":"Kosten_Fond!T326","v":0},{"$f":"Kosten_Fond!U326","v":0},{"$f":"Kosten_Fond!V326","v":0},{"$f":"Kosten_Fond!W326","v":0},{"$f":"Kosten_Fond!X326","v":0},0,0,0,0,0,{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),ROUND(M325*(1+INDEX(Performance_Vektoren!J$5:J$77,$A325+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),ROUND(N325*(1+INDEX(Performance_Vektoren!K$5:K$77,$A325+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),ROUND(O325*(1+INDEX(Performance_Vektoren!L$5:L$77,$A325+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),ROUND(P325*(1+INDEX(Performance_Vektoren!M$5:M$77,$A325+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),ROUND(Q325*(1+INDEX(Performance_Vektoren!N$5:N$77,$A325+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),R325+(H326-(IF(AND(EE=1,m>$A326),0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)+$BS326)*CP326)/M326,0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),S325+(I326-(IF(AND(EE=1,m>$A326),0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)+$BS326)*CQ326)/N326,0)","v":0},{"$f":"ROUND(IF(OR($A326<n,AND($A326=n,$B326<=1)),T325+(J326-(IF(AND(EE=1,m>$A326),0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)+$BS326)*CR326)/O326,0),10)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),U325+(K326-(IF(AND(EE=1,m>$A326),0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)+$BS326)*CS326)/P326,0)","v":0},{"$f":"IF(OR($A326<n,AND($A326=n,$B326<=1)),V325+(L326-(IF(AND(EE=1,m>$A326),0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)+$BS326)*CT326)/Q326,0)","v":0},{"$f":"ROUND(R326*M326-(H326-IF(EE=1,0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)*CP326),2)","v":0},{"$f":"ROUND(S326*N326-(I326-IF(EE=1,0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)*CQ326),2)","v":0},{"$f":"ROUND(T326*O326-(J326-IF(EE=1,0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)*CR326),2)","v":0},{"$f":"ROUND(U326*P326-(K326-IF(EE=1,0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)*CS326),2)","v":0},{"$f":"ROUND(V326*Q326-(L326-IF(EE=1,0,Kosten_Fond!$D326+Kosten_Fond!$F326+Kosten_Fond!$H326)*CT326),2)","v":0},{"$f":"ROUND(W326-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z326,IF(AbschlVar=\"DK_fix\",W326*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB326,Kosten_Fond!$AA326))))*IF(Förderung=\"mit\",CN326,CP326)+AH326,2)","v":0},{"$f":"ROUND(X326-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z326,IF(AbschlVar=\"DK_fix\",X326*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB326,Kosten_Fond!$AA326))))*IF(Förderung=\"mit\",CO326,CQ326)+AH326,2)","v":0},{"$f":"ROUND(Y326-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z326,IF(AbschlVar=\"DK_fix\",Y326*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB326,Kosten_Fond!$AA326))))*CR326+AH326,2)","v":0},{"$f":"ROUND(Z326-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z326,IF(AbschlVar=\"DK_fix\",Z326*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB326,Kosten_Fond!$AA326))))*CS326+AH326,2)","v":0},{"$f":"ROUND(AA326-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z326,IF(AbschlVar=\"DK_fix\",AA326*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB326,Kosten_Fond!$AA326))))*CT326+AH326,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,9,{"$f":"IF(AND(Fond!$B326<=1,OR($A326<n,AND($A326=n,Fond!$B326<=1))),R325*M326,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A326<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A326+1)-$B$16)*$B$16,A326,A326+1),0)","v":25},10,{"$f":"Kosten_Fond!T327","v":0},{"$f":"Kosten_Fond!U327","v":0},{"$f":"Kosten_Fond!V327","v":0},{"$f":"Kosten_Fond!W327","v":0},{"$f":"Kosten_Fond!X327","v":0},0,0,0,0,0,{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),ROUND(M326*(1+INDEX(Performance_Vektoren!J$5:J$77,$A326+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),ROUND(N326*(1+INDEX(Performance_Vektoren!K$5:K$77,$A326+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),ROUND(O326*(1+INDEX(Performance_Vektoren!L$5:L$77,$A326+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),ROUND(P326*(1+INDEX(Performance_Vektoren!M$5:M$77,$A326+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),ROUND(Q326*(1+INDEX(Performance_Vektoren!N$5:N$77,$A326+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),R326+(H327-(IF(AND(EE=1,m>$A327),0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)+$BS327)*CP327)/M327,0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),S326+(I327-(IF(AND(EE=1,m>$A327),0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)+$BS327)*CQ327)/N327,0)","v":0},{"$f":"ROUND(IF(OR($A327<n,AND($A327=n,$B327<=1)),T326+(J327-(IF(AND(EE=1,m>$A327),0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)+$BS327)*CR327)/O327,0),10)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),U326+(K327-(IF(AND(EE=1,m>$A327),0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)+$BS327)*CS327)/P327,0)","v":0},{"$f":"IF(OR($A327<n,AND($A327=n,$B327<=1)),V326+(L327-(IF(AND(EE=1,m>$A327),0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)+$BS327)*CT327)/Q327,0)","v":0},{"$f":"ROUND(R327*M327-(H327-IF(EE=1,0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)*CP327),2)","v":0},{"$f":"ROUND(S327*N327-(I327-IF(EE=1,0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)*CQ327),2)","v":0},{"$f":"ROUND(T327*O327-(J327-IF(EE=1,0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)*CR327),2)","v":0},{"$f":"ROUND(U327*P327-(K327-IF(EE=1,0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)*CS327),2)","v":0},{"$f":"ROUND(V327*Q327-(L327-IF(EE=1,0,Kosten_Fond!$D327+Kosten_Fond!$F327+Kosten_Fond!$H327)*CT327),2)","v":0},{"$f":"ROUND(W327-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z327,IF(AbschlVar=\"DK_fix\",W327*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB327,Kosten_Fond!$AA327))))*IF(Förderung=\"mit\",CN327,CP327)+AH327,2)","v":0},{"$f":"ROUND(X327-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z327,IF(AbschlVar=\"DK_fix\",X327*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB327,Kosten_Fond!$AA327))))*IF(Förderung=\"mit\",CO327,CQ327)+AH327,2)","v":0},{"$f":"ROUND(Y327-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z327,IF(AbschlVar=\"DK_fix\",Y327*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB327,Kosten_Fond!$AA327))))*CR327+AH327,2)","v":0},{"$f":"ROUND(Z327-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z327,IF(AbschlVar=\"DK_fix\",Z327*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB327,Kosten_Fond!$AA327))))*CS327+AH327,2)","v":0},{"$f":"ROUND(AA327-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z327,IF(AbschlVar=\"DK_fix\",AA327*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB327,Kosten_Fond!$AA327))))*CT327+AH327,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,10,{"$f":"IF(AND(Fond!$B327<=1,OR($A327<n,AND($A327=n,Fond!$B327<=1))),R326*M327,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A327<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A327+1)-$B$16)*$B$16,A327,A327+1),0)","v":25},11,{"$f":"Kosten_Fond!T328","v":0},{"$f":"Kosten_Fond!U328","v":0},{"$f":"Kosten_Fond!V328","v":0},{"$f":"Kosten_Fond!W328","v":0},{"$f":"Kosten_Fond!X328","v":0},0,0,0,0,0,{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),ROUND(M327*(1+INDEX(Performance_Vektoren!J$5:J$77,$A327+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),ROUND(N327*(1+INDEX(Performance_Vektoren!K$5:K$77,$A327+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),ROUND(O327*(1+INDEX(Performance_Vektoren!L$5:L$77,$A327+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),ROUND(P327*(1+INDEX(Performance_Vektoren!M$5:M$77,$A327+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),ROUND(Q327*(1+INDEX(Performance_Vektoren!N$5:N$77,$A327+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),R327+(H328-(IF(AND(EE=1,m>$A328),0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)+$BS328)*CP328)/M328,0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),S327+(I328-(IF(AND(EE=1,m>$A328),0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)+$BS328)*CQ328)/N328,0)","v":0},{"$f":"ROUND(IF(OR($A328<n,AND($A328=n,$B328<=1)),T327+(J328-(IF(AND(EE=1,m>$A328),0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)+$BS328)*CR328)/O328,0),10)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),U327+(K328-(IF(AND(EE=1,m>$A328),0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)+$BS328)*CS328)/P328,0)","v":0},{"$f":"IF(OR($A328<n,AND($A328=n,$B328<=1)),V327+(L328-(IF(AND(EE=1,m>$A328),0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)+$BS328)*CT328)/Q328,0)","v":0},{"$f":"ROUND(R328*M328-(H328-IF(EE=1,0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)*CP328),2)","v":0},{"$f":"ROUND(S328*N328-(I328-IF(EE=1,0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)*CQ328),2)","v":0},{"$f":"ROUND(T328*O328-(J328-IF(EE=1,0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)*CR328),2)","v":0},{"$f":"ROUND(U328*P328-(K328-IF(EE=1,0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)*CS328),2)","v":0},{"$f":"ROUND(V328*Q328-(L328-IF(EE=1,0,Kosten_Fond!$D328+Kosten_Fond!$F328+Kosten_Fond!$H328)*CT328),2)","v":0},{"$f":"ROUND(W328-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z328,IF(AbschlVar=\"DK_fix\",W328*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB328,Kosten_Fond!$AA328))))*IF(Förderung=\"mit\",CN328,CP328)+AH328,2)","v":0},{"$f":"ROUND(X328-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z328,IF(AbschlVar=\"DK_fix\",X328*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB328,Kosten_Fond!$AA328))))*IF(Förderung=\"mit\",CO328,CQ328)+AH328,2)","v":0},{"$f":"ROUND(Y328-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z328,IF(AbschlVar=\"DK_fix\",Y328*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB328,Kosten_Fond!$AA328))))*CR328+AH328,2)","v":0},{"$f":"ROUND(Z328-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z328,IF(AbschlVar=\"DK_fix\",Z328*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB328,Kosten_Fond!$AA328))))*CS328+AH328,2)","v":0},{"$f":"ROUND(AA328-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z328,IF(AbschlVar=\"DK_fix\",AA328*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB328,Kosten_Fond!$AA328))))*CT328+AH328,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,11,{"$f":"IF(AND(Fond!$B328<=1,OR($A328<n,AND($A328=n,Fond!$B328<=1))),R327*M328,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A328<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A328+1)-$B$16)*$B$16,A328,A328+1),0)","v":25},12,{"$f":"Kosten_Fond!T329","v":0},{"$f":"Kosten_Fond!U329","v":0},{"$f":"Kosten_Fond!V329","v":0},{"$f":"Kosten_Fond!W329","v":0},{"$f":"Kosten_Fond!X329","v":0},0,0,0,0,0,{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),ROUND(M328*(1+INDEX(Performance_Vektoren!J$5:J$77,$A328+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),ROUND(N328*(1+INDEX(Performance_Vektoren!K$5:K$77,$A328+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),ROUND(O328*(1+INDEX(Performance_Vektoren!L$5:L$77,$A328+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),ROUND(P328*(1+INDEX(Performance_Vektoren!M$5:M$77,$A328+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),ROUND(Q328*(1+INDEX(Performance_Vektoren!N$5:N$77,$A328+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),R328+(H329-(IF(AND(EE=1,m>$A329),0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)+$BS329)*CP329)/M329,0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),S328+(I329-(IF(AND(EE=1,m>$A329),0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)+$BS329)*CQ329)/N329,0)","v":0},{"$f":"ROUND(IF(OR($A329<n,AND($A329=n,$B329<=1)),T328+(J329-(IF(AND(EE=1,m>$A329),0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)+$BS329)*CR329)/O329,0),10)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),U328+(K329-(IF(AND(EE=1,m>$A329),0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)+$BS329)*CS329)/P329,0)","v":0},{"$f":"IF(OR($A329<n,AND($A329=n,$B329<=1)),V328+(L329-(IF(AND(EE=1,m>$A329),0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)+$BS329)*CT329)/Q329,0)","v":0},{"$f":"ROUND(R329*M329-(H329-IF(EE=1,0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)*CP329),2)","v":0},{"$f":"ROUND(S329*N329-(I329-IF(EE=1,0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)*CQ329),2)","v":0},{"$f":"ROUND(T329*O329-(J329-IF(EE=1,0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)*CR329),2)","v":0},{"$f":"ROUND(U329*P329-(K329-IF(EE=1,0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)*CS329),2)","v":0},{"$f":"ROUND(V329*Q329-(L329-IF(EE=1,0,Kosten_Fond!$D329+Kosten_Fond!$F329+Kosten_Fond!$H329)*CT329),2)","v":0},{"$f":"ROUND(W329-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z329,IF(AbschlVar=\"DK_fix\",W329*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB329,Kosten_Fond!$AA329))))*IF(Förderung=\"mit\",CN329,CP329)+AH329,2)","v":0},{"$f":"ROUND(X329-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z329,IF(AbschlVar=\"DK_fix\",X329*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB329,Kosten_Fond!$AA329))))*IF(Förderung=\"mit\",CO329,CQ329)+AH329,2)","v":0},{"$f":"ROUND(Y329-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z329,IF(AbschlVar=\"DK_fix\",Y329*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB329,Kosten_Fond!$AA329))))*CR329+AH329,2)","v":0},{"$f":"ROUND(Z329-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z329,IF(AbschlVar=\"DK_fix\",Z329*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB329,Kosten_Fond!$AA329))))*CS329+AH329,2)","v":0},{"$f":"ROUND(AA329-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z329,IF(AbschlVar=\"DK_fix\",AA329*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB329,Kosten_Fond!$AA329))))*CT329+AH329,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,12,{"$f":"IF(AND(Fond!$B329<=1,OR($A329<n,AND($A329=n,Fond!$B329<=1))),R328*M329,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A329<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A329+1)-$B$16)*$B$16,A329,A329+1),0)","v":26},1,{"$f":"Kosten_Fond!T330","v":0},{"$f":"Kosten_Fond!U330","v":0},{"$f":"Kosten_Fond!V330","v":0},{"$f":"Kosten_Fond!W330","v":0},{"$f":"Kosten_Fond!X330","v":0},0,0,0,0,0,{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),ROUND(M329*(1+INDEX(Performance_Vektoren!J$5:J$77,$A329+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),ROUND(N329*(1+INDEX(Performance_Vektoren!K$5:K$77,$A329+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),ROUND(O329*(1+INDEX(Performance_Vektoren!L$5:L$77,$A329+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),ROUND(P329*(1+INDEX(Performance_Vektoren!M$5:M$77,$A329+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),ROUND(Q329*(1+INDEX(Performance_Vektoren!N$5:N$77,$A329+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),R329+(H330-(IF(AND(EE=1,m>$A330),0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)+$BS330)*CP330)/M330,0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),S329+(I330-(IF(AND(EE=1,m>$A330),0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)+$BS330)*CQ330)/N330,0)","v":0},{"$f":"ROUND(IF(OR($A330<n,AND($A330=n,$B330<=1)),T329+(J330-(IF(AND(EE=1,m>$A330),0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)+$BS330)*CR330)/O330,0),10)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),U329+(K330-(IF(AND(EE=1,m>$A330),0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)+$BS330)*CS330)/P330,0)","v":0},{"$f":"IF(OR($A330<n,AND($A330=n,$B330<=1)),V329+(L330-(IF(AND(EE=1,m>$A330),0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)+$BS330)*CT330)/Q330,0)","v":0},{"$f":"ROUND(R330*M330-(H330-IF(EE=1,0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)*CP330),2)","v":0},{"$f":"ROUND(S330*N330-(I330-IF(EE=1,0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)*CQ330),2)","v":0},{"$f":"ROUND(T330*O330-(J330-IF(EE=1,0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)*CR330),2)","v":0},{"$f":"ROUND(U330*P330-(K330-IF(EE=1,0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)*CS330),2)","v":0},{"$f":"ROUND(V330*Q330-(L330-IF(EE=1,0,Kosten_Fond!$D330+Kosten_Fond!$F330+Kosten_Fond!$H330)*CT330),2)","v":0},{"$f":"ROUND(W330-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z330,IF(AbschlVar=\"DK_fix\",W330*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB330,Kosten_Fond!$AA330))))*IF(Förderung=\"mit\",CN330,CP330)+AH330,2)","v":0},{"$f":"ROUND(X330-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z330,IF(AbschlVar=\"DK_fix\",X330*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB330,Kosten_Fond!$AA330))))*IF(Förderung=\"mit\",CO330,CQ330)+AH330,2)","v":0},{"$f":"ROUND(Y330-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z330,IF(AbschlVar=\"DK_fix\",Y330*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB330,Kosten_Fond!$AA330))))*CR330+AH330,2)","v":0},{"$f":"ROUND(Z330-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z330,IF(AbschlVar=\"DK_fix\",Z330*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB330,Kosten_Fond!$AA330))))*CS330+AH330,2)","v":0},{"$f":"ROUND(AA330-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z330,IF(AbschlVar=\"DK_fix\",AA330*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB330,Kosten_Fond!$AA330))))*CT330+AH330,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1,{"$f":"IF(AND(Fond!$B330<=1,OR($A330<n,AND($A330=n,Fond!$B330<=1))),R329*M330,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A330<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A330+1)-$B$16)*$B$16,A330,A330+1),0)","v":26},2,{"$f":"Kosten_Fond!T331","v":0},{"$f":"Kosten_Fond!U331","v":0},{"$f":"Kosten_Fond!V331","v":0},{"$f":"Kosten_Fond!W331","v":0},{"$f":"Kosten_Fond!X331","v":0},0,0,0,0,0,{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),ROUND(M330*(1+INDEX(Performance_Vektoren!J$5:J$77,$A330+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),ROUND(N330*(1+INDEX(Performance_Vektoren!K$5:K$77,$A330+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),ROUND(O330*(1+INDEX(Performance_Vektoren!L$5:L$77,$A330+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),ROUND(P330*(1+INDEX(Performance_Vektoren!M$5:M$77,$A330+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),ROUND(Q330*(1+INDEX(Performance_Vektoren!N$5:N$77,$A330+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),R330+(H331-(IF(AND(EE=1,m>$A331),0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)+$BS331)*CP331)/M331,0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),S330+(I331-(IF(AND(EE=1,m>$A331),0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)+$BS331)*CQ331)/N331,0)","v":0},{"$f":"ROUND(IF(OR($A331<n,AND($A331=n,$B331<=1)),T330+(J331-(IF(AND(EE=1,m>$A331),0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)+$BS331)*CR331)/O331,0),10)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),U330+(K331-(IF(AND(EE=1,m>$A331),0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)+$BS331)*CS331)/P331,0)","v":0},{"$f":"IF(OR($A331<n,AND($A331=n,$B331<=1)),V330+(L331-(IF(AND(EE=1,m>$A331),0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)+$BS331)*CT331)/Q331,0)","v":0},{"$f":"ROUND(R331*M331-(H331-IF(EE=1,0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)*CP331),2)","v":0},{"$f":"ROUND(S331*N331-(I331-IF(EE=1,0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)*CQ331),2)","v":0},{"$f":"ROUND(T331*O331-(J331-IF(EE=1,0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)*CR331),2)","v":0},{"$f":"ROUND(U331*P331-(K331-IF(EE=1,0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)*CS331),2)","v":0},{"$f":"ROUND(V331*Q331-(L331-IF(EE=1,0,Kosten_Fond!$D331+Kosten_Fond!$F331+Kosten_Fond!$H331)*CT331),2)","v":0},{"$f":"ROUND(W331-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z331,IF(AbschlVar=\"DK_fix\",W331*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB331,Kosten_Fond!$AA331))))*IF(Förderung=\"mit\",CN331,CP331)+AH331,2)","v":0},{"$f":"ROUND(X331-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z331,IF(AbschlVar=\"DK_fix\",X331*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB331,Kosten_Fond!$AA331))))*IF(Förderung=\"mit\",CO331,CQ331)+AH331,2)","v":0},{"$f":"ROUND(Y331-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z331,IF(AbschlVar=\"DK_fix\",Y331*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB331,Kosten_Fond!$AA331))))*CR331+AH331,2)","v":0},{"$f":"ROUND(Z331-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z331,IF(AbschlVar=\"DK_fix\",Z331*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB331,Kosten_Fond!$AA331))))*CS331+AH331,2)","v":0},{"$f":"ROUND(AA331-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z331,IF(AbschlVar=\"DK_fix\",AA331*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB331,Kosten_Fond!$AA331))))*CT331+AH331,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,2,{"$f":"IF(AND(Fond!$B331<=1,OR($A331<n,AND($A331=n,Fond!$B331<=1))),R330*M331,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A331<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A331+1)-$B$16)*$B$16,A331,A331+1),0)","v":26},3,{"$f":"Kosten_Fond!T332","v":0},{"$f":"Kosten_Fond!U332","v":0},{"$f":"Kosten_Fond!V332","v":0},{"$f":"Kosten_Fond!W332","v":0},{"$f":"Kosten_Fond!X332","v":0},0,0,0,0,0,{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),ROUND(M331*(1+INDEX(Performance_Vektoren!J$5:J$77,$A331+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),ROUND(N331*(1+INDEX(Performance_Vektoren!K$5:K$77,$A331+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),ROUND(O331*(1+INDEX(Performance_Vektoren!L$5:L$77,$A331+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),ROUND(P331*(1+INDEX(Performance_Vektoren!M$5:M$77,$A331+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),ROUND(Q331*(1+INDEX(Performance_Vektoren!N$5:N$77,$A331+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),R331+(H332-(IF(AND(EE=1,m>$A332),0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)+$BS332)*CP332)/M332,0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),S331+(I332-(IF(AND(EE=1,m>$A332),0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)+$BS332)*CQ332)/N332,0)","v":0},{"$f":"ROUND(IF(OR($A332<n,AND($A332=n,$B332<=1)),T331+(J332-(IF(AND(EE=1,m>$A332),0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)+$BS332)*CR332)/O332,0),10)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),U331+(K332-(IF(AND(EE=1,m>$A332),0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)+$BS332)*CS332)/P332,0)","v":0},{"$f":"IF(OR($A332<n,AND($A332=n,$B332<=1)),V331+(L332-(IF(AND(EE=1,m>$A332),0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)+$BS332)*CT332)/Q332,0)","v":0},{"$f":"ROUND(R332*M332-(H332-IF(EE=1,0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)*CP332),2)","v":0},{"$f":"ROUND(S332*N332-(I332-IF(EE=1,0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)*CQ332),2)","v":0},{"$f":"ROUND(T332*O332-(J332-IF(EE=1,0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)*CR332),2)","v":0},{"$f":"ROUND(U332*P332-(K332-IF(EE=1,0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)*CS332),2)","v":0},{"$f":"ROUND(V332*Q332-(L332-IF(EE=1,0,Kosten_Fond!$D332+Kosten_Fond!$F332+Kosten_Fond!$H332)*CT332),2)","v":0},{"$f":"ROUND(W332-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z332,IF(AbschlVar=\"DK_fix\",W332*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB332,Kosten_Fond!$AA332))))*IF(Förderung=\"mit\",CN332,CP332)+AH332,2)","v":0},{"$f":"ROUND(X332-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z332,IF(AbschlVar=\"DK_fix\",X332*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB332,Kosten_Fond!$AA332))))*IF(Förderung=\"mit\",CO332,CQ332)+AH332,2)","v":0},{"$f":"ROUND(Y332-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z332,IF(AbschlVar=\"DK_fix\",Y332*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB332,Kosten_Fond!$AA332))))*CR332+AH332,2)","v":0},{"$f":"ROUND(Z332-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z332,IF(AbschlVar=\"DK_fix\",Z332*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB332,Kosten_Fond!$AA332))))*CS332+AH332,2)","v":0},{"$f":"ROUND(AA332-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z332,IF(AbschlVar=\"DK_fix\",AA332*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB332,Kosten_Fond!$AA332))))*CT332+AH332,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,3,{"$f":"IF(AND(Fond!$B332<=1,OR($A332<n,AND($A332=n,Fond!$B332<=1))),R331*M332,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A332<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A332+1)-$B$16)*$B$16,A332,A332+1),0)","v":26},4,{"$f":"Kosten_Fond!T333","v":0},{"$f":"Kosten_Fond!U333","v":0},{"$f":"Kosten_Fond!V333","v":0},{"$f":"Kosten_Fond!W333","v":0},{"$f":"Kosten_Fond!X333","v":0},0,0,0,0,0,{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),ROUND(M332*(1+INDEX(Performance_Vektoren!J$5:J$77,$A332+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),ROUND(N332*(1+INDEX(Performance_Vektoren!K$5:K$77,$A332+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),ROUND(O332*(1+INDEX(Performance_Vektoren!L$5:L$77,$A332+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),ROUND(P332*(1+INDEX(Performance_Vektoren!M$5:M$77,$A332+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),ROUND(Q332*(1+INDEX(Performance_Vektoren!N$5:N$77,$A332+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),R332+(H333-(IF(AND(EE=1,m>$A333),0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)+$BS333)*CP333)/M333,0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),S332+(I333-(IF(AND(EE=1,m>$A333),0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)+$BS333)*CQ333)/N333,0)","v":0},{"$f":"ROUND(IF(OR($A333<n,AND($A333=n,$B333<=1)),T332+(J333-(IF(AND(EE=1,m>$A333),0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)+$BS333)*CR333)/O333,0),10)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),U332+(K333-(IF(AND(EE=1,m>$A333),0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)+$BS333)*CS333)/P333,0)","v":0},{"$f":"IF(OR($A333<n,AND($A333=n,$B333<=1)),V332+(L333-(IF(AND(EE=1,m>$A333),0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)+$BS333)*CT333)/Q333,0)","v":0},{"$f":"ROUND(R333*M333-(H333-IF(EE=1,0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)*CP333),2)","v":0},{"$f":"ROUND(S333*N333-(I333-IF(EE=1,0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)*CQ333),2)","v":0},{"$f":"ROUND(T333*O333-(J333-IF(EE=1,0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)*CR333),2)","v":0},{"$f":"ROUND(U333*P333-(K333-IF(EE=1,0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)*CS333),2)","v":0},{"$f":"ROUND(V333*Q333-(L333-IF(EE=1,0,Kosten_Fond!$D333+Kosten_Fond!$F333+Kosten_Fond!$H333)*CT333),2)","v":0},{"$f":"ROUND(W333-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z333,IF(AbschlVar=\"DK_fix\",W333*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB333,Kosten_Fond!$AA333))))*IF(Förderung=\"mit\",CN333,CP333)+AH333,2)","v":0},{"$f":"ROUND(X333-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z333,IF(AbschlVar=\"DK_fix\",X333*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB333,Kosten_Fond!$AA333))))*IF(Förderung=\"mit\",CO333,CQ333)+AH333,2)","v":0},{"$f":"ROUND(Y333-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z333,IF(AbschlVar=\"DK_fix\",Y333*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB333,Kosten_Fond!$AA333))))*CR333+AH333,2)","v":0},{"$f":"ROUND(Z333-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z333,IF(AbschlVar=\"DK_fix\",Z333*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB333,Kosten_Fond!$AA333))))*CS333+AH333,2)","v":0},{"$f":"ROUND(AA333-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z333,IF(AbschlVar=\"DK_fix\",AA333*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB333,Kosten_Fond!$AA333))))*CT333+AH333,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,4,{"$f":"IF(AND(Fond!$B333<=1,OR($A333<n,AND($A333=n,Fond!$B333<=1))),R332*M333,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A333<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A333+1)-$B$16)*$B$16,A333,A333+1),0)","v":26},5,{"$f":"Kosten_Fond!T334","v":0},{"$f":"Kosten_Fond!U334","v":0},{"$f":"Kosten_Fond!V334","v":0},{"$f":"Kosten_Fond!W334","v":0},{"$f":"Kosten_Fond!X334","v":0},0,0,0,0,0,{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),ROUND(M333*(1+INDEX(Performance_Vektoren!J$5:J$77,$A333+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),ROUND(N333*(1+INDEX(Performance_Vektoren!K$5:K$77,$A333+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),ROUND(O333*(1+INDEX(Performance_Vektoren!L$5:L$77,$A333+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),ROUND(P333*(1+INDEX(Performance_Vektoren!M$5:M$77,$A333+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),ROUND(Q333*(1+INDEX(Performance_Vektoren!N$5:N$77,$A333+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),R333+(H334-(IF(AND(EE=1,m>$A334),0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)+$BS334)*CP334)/M334,0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),S333+(I334-(IF(AND(EE=1,m>$A334),0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)+$BS334)*CQ334)/N334,0)","v":0},{"$f":"ROUND(IF(OR($A334<n,AND($A334=n,$B334<=1)),T333+(J334-(IF(AND(EE=1,m>$A334),0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)+$BS334)*CR334)/O334,0),10)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),U333+(K334-(IF(AND(EE=1,m>$A334),0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)+$BS334)*CS334)/P334,0)","v":0},{"$f":"IF(OR($A334<n,AND($A334=n,$B334<=1)),V333+(L334-(IF(AND(EE=1,m>$A334),0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)+$BS334)*CT334)/Q334,0)","v":0},{"$f":"ROUND(R334*M334-(H334-IF(EE=1,0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)*CP334),2)","v":0},{"$f":"ROUND(S334*N334-(I334-IF(EE=1,0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)*CQ334),2)","v":0},{"$f":"ROUND(T334*O334-(J334-IF(EE=1,0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)*CR334),2)","v":0},{"$f":"ROUND(U334*P334-(K334-IF(EE=1,0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)*CS334),2)","v":0},{"$f":"ROUND(V334*Q334-(L334-IF(EE=1,0,Kosten_Fond!$D334+Kosten_Fond!$F334+Kosten_Fond!$H334)*CT334),2)","v":0},{"$f":"ROUND(W334-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z334,IF(AbschlVar=\"DK_fix\",W334*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB334,Kosten_Fond!$AA334))))*IF(Förderung=\"mit\",CN334,CP334)+AH334,2)","v":0},{"$f":"ROUND(X334-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z334,IF(AbschlVar=\"DK_fix\",X334*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB334,Kosten_Fond!$AA334))))*IF(Förderung=\"mit\",CO334,CQ334)+AH334,2)","v":0},{"$f":"ROUND(Y334-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z334,IF(AbschlVar=\"DK_fix\",Y334*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB334,Kosten_Fond!$AA334))))*CR334+AH334,2)","v":0},{"$f":"ROUND(Z334-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z334,IF(AbschlVar=\"DK_fix\",Z334*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB334,Kosten_Fond!$AA334))))*CS334+AH334,2)","v":0},{"$f":"ROUND(AA334-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z334,IF(AbschlVar=\"DK_fix\",AA334*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB334,Kosten_Fond!$AA334))))*CT334+AH334,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,5,{"$f":"IF(AND(Fond!$B334<=1,OR($A334<n,AND($A334=n,Fond!$B334<=1))),R333*M334,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A334<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A334+1)-$B$16)*$B$16,A334,A334+1),0)","v":26},6,{"$f":"Kosten_Fond!T335","v":0},{"$f":"Kosten_Fond!U335","v":0},{"$f":"Kosten_Fond!V335","v":0},{"$f":"Kosten_Fond!W335","v":0},{"$f":"Kosten_Fond!X335","v":0},0,0,0,0,0,{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),ROUND(M334*(1+INDEX(Performance_Vektoren!J$5:J$77,$A334+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),ROUND(N334*(1+INDEX(Performance_Vektoren!K$5:K$77,$A334+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),ROUND(O334*(1+INDEX(Performance_Vektoren!L$5:L$77,$A334+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),ROUND(P334*(1+INDEX(Performance_Vektoren!M$5:M$77,$A334+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),ROUND(Q334*(1+INDEX(Performance_Vektoren!N$5:N$77,$A334+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),R334+(H335-(IF(AND(EE=1,m>$A335),0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)+$BS335)*CP335)/M335,0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),S334+(I335-(IF(AND(EE=1,m>$A335),0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)+$BS335)*CQ335)/N335,0)","v":0},{"$f":"ROUND(IF(OR($A335<n,AND($A335=n,$B335<=1)),T334+(J335-(IF(AND(EE=1,m>$A335),0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)+$BS335)*CR335)/O335,0),10)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),U334+(K335-(IF(AND(EE=1,m>$A335),0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)+$BS335)*CS335)/P335,0)","v":0},{"$f":"IF(OR($A335<n,AND($A335=n,$B335<=1)),V334+(L335-(IF(AND(EE=1,m>$A335),0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)+$BS335)*CT335)/Q335,0)","v":0},{"$f":"ROUND(R335*M335-(H335-IF(EE=1,0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)*CP335),2)","v":0},{"$f":"ROUND(S335*N335-(I335-IF(EE=1,0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)*CQ335),2)","v":0},{"$f":"ROUND(T335*O335-(J335-IF(EE=1,0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)*CR335),2)","v":0},{"$f":"ROUND(U335*P335-(K335-IF(EE=1,0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)*CS335),2)","v":0},{"$f":"ROUND(V335*Q335-(L335-IF(EE=1,0,Kosten_Fond!$D335+Kosten_Fond!$F335+Kosten_Fond!$H335)*CT335),2)","v":0},{"$f":"ROUND(W335-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z335,IF(AbschlVar=\"DK_fix\",W335*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB335,Kosten_Fond!$AA335))))*IF(Förderung=\"mit\",CN335,CP335)+AH335,2)","v":0},{"$f":"ROUND(X335-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z335,IF(AbschlVar=\"DK_fix\",X335*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB335,Kosten_Fond!$AA335))))*IF(Förderung=\"mit\",CO335,CQ335)+AH335,2)","v":0},{"$f":"ROUND(Y335-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z335,IF(AbschlVar=\"DK_fix\",Y335*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB335,Kosten_Fond!$AA335))))*CR335+AH335,2)","v":0},{"$f":"ROUND(Z335-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z335,IF(AbschlVar=\"DK_fix\",Z335*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB335,Kosten_Fond!$AA335))))*CS335+AH335,2)","v":0},{"$f":"ROUND(AA335-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z335,IF(AbschlVar=\"DK_fix\",AA335*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB335,Kosten_Fond!$AA335))))*CT335+AH335,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,6,{"$f":"IF(AND(Fond!$B335<=1,OR($A335<n,AND($A335=n,Fond!$B335<=1))),R334*M335,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A335<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A335+1)-$B$16)*$B$16,A335,A335+1),0)","v":26},7,{"$f":"Kosten_Fond!T336","v":0},{"$f":"Kosten_Fond!U336","v":0},{"$f":"Kosten_Fond!V336","v":0},{"$f":"Kosten_Fond!W336","v":0},{"$f":"Kosten_Fond!X336","v":0},0,0,0,0,0,{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),ROUND(M335*(1+INDEX(Performance_Vektoren!J$5:J$77,$A335+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),ROUND(N335*(1+INDEX(Performance_Vektoren!K$5:K$77,$A335+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),ROUND(O335*(1+INDEX(Performance_Vektoren!L$5:L$77,$A335+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),ROUND(P335*(1+INDEX(Performance_Vektoren!M$5:M$77,$A335+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),ROUND(Q335*(1+INDEX(Performance_Vektoren!N$5:N$77,$A335+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),R335+(H336-(IF(AND(EE=1,m>$A336),0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)+$BS336)*CP336)/M336,0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),S335+(I336-(IF(AND(EE=1,m>$A336),0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)+$BS336)*CQ336)/N336,0)","v":0},{"$f":"ROUND(IF(OR($A336<n,AND($A336=n,$B336<=1)),T335+(J336-(IF(AND(EE=1,m>$A336),0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)+$BS336)*CR336)/O336,0),10)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),U335+(K336-(IF(AND(EE=1,m>$A336),0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)+$BS336)*CS336)/P336,0)","v":0},{"$f":"IF(OR($A336<n,AND($A336=n,$B336<=1)),V335+(L336-(IF(AND(EE=1,m>$A336),0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)+$BS336)*CT336)/Q336,0)","v":0},{"$f":"ROUND(R336*M336-(H336-IF(EE=1,0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)*CP336),2)","v":0},{"$f":"ROUND(S336*N336-(I336-IF(EE=1,0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)*CQ336),2)","v":0},{"$f":"ROUND(T336*O336-(J336-IF(EE=1,0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)*CR336),2)","v":0},{"$f":"ROUND(U336*P336-(K336-IF(EE=1,0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)*CS336),2)","v":0},{"$f":"ROUND(V336*Q336-(L336-IF(EE=1,0,Kosten_Fond!$D336+Kosten_Fond!$F336+Kosten_Fond!$H336)*CT336),2)","v":0},{"$f":"ROUND(W336-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z336,IF(AbschlVar=\"DK_fix\",W336*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB336,Kosten_Fond!$AA336))))*IF(Förderung=\"mit\",CN336,CP336)+AH336,2)","v":0},{"$f":"ROUND(X336-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z336,IF(AbschlVar=\"DK_fix\",X336*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB336,Kosten_Fond!$AA336))))*IF(Förderung=\"mit\",CO336,CQ336)+AH336,2)","v":0},{"$f":"ROUND(Y336-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z336,IF(AbschlVar=\"DK_fix\",Y336*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB336,Kosten_Fond!$AA336))))*CR336+AH336,2)","v":0},{"$f":"ROUND(Z336-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z336,IF(AbschlVar=\"DK_fix\",Z336*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB336,Kosten_Fond!$AA336))))*CS336+AH336,2)","v":0},{"$f":"ROUND(AA336-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z336,IF(AbschlVar=\"DK_fix\",AA336*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB336,Kosten_Fond!$AA336))))*CT336+AH336,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,7,{"$f":"IF(AND(Fond!$B336<=1,OR($A336<n,AND($A336=n,Fond!$B336<=1))),R335*M336,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A336<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A336+1)-$B$16)*$B$16,A336,A336+1),0)","v":26},8,{"$f":"Kosten_Fond!T337","v":0},{"$f":"Kosten_Fond!U337","v":0},{"$f":"Kosten_Fond!V337","v":0},{"$f":"Kosten_Fond!W337","v":0},{"$f":"Kosten_Fond!X337","v":0},0,0,0,0,0,{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),ROUND(M336*(1+INDEX(Performance_Vektoren!J$5:J$77,$A336+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),ROUND(N336*(1+INDEX(Performance_Vektoren!K$5:K$77,$A336+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),ROUND(O336*(1+INDEX(Performance_Vektoren!L$5:L$77,$A336+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),ROUND(P336*(1+INDEX(Performance_Vektoren!M$5:M$77,$A336+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),ROUND(Q336*(1+INDEX(Performance_Vektoren!N$5:N$77,$A336+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),R336+(H337-(IF(AND(EE=1,m>$A337),0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)+$BS337)*CP337)/M337,0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),S336+(I337-(IF(AND(EE=1,m>$A337),0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)+$BS337)*CQ337)/N337,0)","v":0},{"$f":"ROUND(IF(OR($A337<n,AND($A337=n,$B337<=1)),T336+(J337-(IF(AND(EE=1,m>$A337),0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)+$BS337)*CR337)/O337,0),10)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),U336+(K337-(IF(AND(EE=1,m>$A337),0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)+$BS337)*CS337)/P337,0)","v":0},{"$f":"IF(OR($A337<n,AND($A337=n,$B337<=1)),V336+(L337-(IF(AND(EE=1,m>$A337),0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)+$BS337)*CT337)/Q337,0)","v":0},{"$f":"ROUND(R337*M337-(H337-IF(EE=1,0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)*CP337),2)","v":0},{"$f":"ROUND(S337*N337-(I337-IF(EE=1,0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)*CQ337),2)","v":0},{"$f":"ROUND(T337*O337-(J337-IF(EE=1,0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)*CR337),2)","v":0},{"$f":"ROUND(U337*P337-(K337-IF(EE=1,0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)*CS337),2)","v":0},{"$f":"ROUND(V337*Q337-(L337-IF(EE=1,0,Kosten_Fond!$D337+Kosten_Fond!$F337+Kosten_Fond!$H337)*CT337),2)","v":0},{"$f":"ROUND(W337-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z337,IF(AbschlVar=\"DK_fix\",W337*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB337,Kosten_Fond!$AA337))))*IF(Förderung=\"mit\",CN337,CP337)+AH337,2)","v":0},{"$f":"ROUND(X337-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z337,IF(AbschlVar=\"DK_fix\",X337*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB337,Kosten_Fond!$AA337))))*IF(Förderung=\"mit\",CO337,CQ337)+AH337,2)","v":0},{"$f":"ROUND(Y337-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z337,IF(AbschlVar=\"DK_fix\",Y337*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB337,Kosten_Fond!$AA337))))*CR337+AH337,2)","v":0},{"$f":"ROUND(Z337-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z337,IF(AbschlVar=\"DK_fix\",Z337*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB337,Kosten_Fond!$AA337))))*CS337+AH337,2)","v":0},{"$f":"ROUND(AA337-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z337,IF(AbschlVar=\"DK_fix\",AA337*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB337,Kosten_Fond!$AA337))))*CT337+AH337,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,8,{"$f":"IF(AND(Fond!$B337<=1,OR($A337<n,AND($A337=n,Fond!$B337<=1))),R336*M337,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A337<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A337+1)-$B$16)*$B$16,A337,A337+1),0)","v":26},9,{"$f":"Kosten_Fond!T338","v":0},{"$f":"Kosten_Fond!U338","v":0},{"$f":"Kosten_Fond!V338","v":0},{"$f":"Kosten_Fond!W338","v":0},{"$f":"Kosten_Fond!X338","v":0},0,0,0,0,0,{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),ROUND(M337*(1+INDEX(Performance_Vektoren!J$5:J$77,$A337+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),ROUND(N337*(1+INDEX(Performance_Vektoren!K$5:K$77,$A337+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),ROUND(O337*(1+INDEX(Performance_Vektoren!L$5:L$77,$A337+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),ROUND(P337*(1+INDEX(Performance_Vektoren!M$5:M$77,$A337+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),ROUND(Q337*(1+INDEX(Performance_Vektoren!N$5:N$77,$A337+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),R337+(H338-(IF(AND(EE=1,m>$A338),0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)+$BS338)*CP338)/M338,0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),S337+(I338-(IF(AND(EE=1,m>$A338),0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)+$BS338)*CQ338)/N338,0)","v":0},{"$f":"ROUND(IF(OR($A338<n,AND($A338=n,$B338<=1)),T337+(J338-(IF(AND(EE=1,m>$A338),0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)+$BS338)*CR338)/O338,0),10)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),U337+(K338-(IF(AND(EE=1,m>$A338),0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)+$BS338)*CS338)/P338,0)","v":0},{"$f":"IF(OR($A338<n,AND($A338=n,$B338<=1)),V337+(L338-(IF(AND(EE=1,m>$A338),0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)+$BS338)*CT338)/Q338,0)","v":0},{"$f":"ROUND(R338*M338-(H338-IF(EE=1,0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)*CP338),2)","v":0},{"$f":"ROUND(S338*N338-(I338-IF(EE=1,0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)*CQ338),2)","v":0},{"$f":"ROUND(T338*O338-(J338-IF(EE=1,0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)*CR338),2)","v":0},{"$f":"ROUND(U338*P338-(K338-IF(EE=1,0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)*CS338),2)","v":0},{"$f":"ROUND(V338*Q338-(L338-IF(EE=1,0,Kosten_Fond!$D338+Kosten_Fond!$F338+Kosten_Fond!$H338)*CT338),2)","v":0},{"$f":"ROUND(W338-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z338,IF(AbschlVar=\"DK_fix\",W338*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB338,Kosten_Fond!$AA338))))*IF(Förderung=\"mit\",CN338,CP338)+AH338,2)","v":0},{"$f":"ROUND(X338-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z338,IF(AbschlVar=\"DK_fix\",X338*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB338,Kosten_Fond!$AA338))))*IF(Förderung=\"mit\",CO338,CQ338)+AH338,2)","v":0},{"$f":"ROUND(Y338-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z338,IF(AbschlVar=\"DK_fix\",Y338*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB338,Kosten_Fond!$AA338))))*CR338+AH338,2)","v":0},{"$f":"ROUND(Z338-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z338,IF(AbschlVar=\"DK_fix\",Z338*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB338,Kosten_Fond!$AA338))))*CS338+AH338,2)","v":0},{"$f":"ROUND(AA338-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z338,IF(AbschlVar=\"DK_fix\",AA338*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB338,Kosten_Fond!$AA338))))*CT338+AH338,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,9,{"$f":"IF(AND(Fond!$B338<=1,OR($A338<n,AND($A338=n,Fond!$B338<=1))),R337*M338,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A338>n,0,IF(x+$A338<=45,30%,IF(x+$A338<=55,25%,15%)))","v":0},{"$f":"IF($A338>n,0,1-CN338)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A338<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A338+1)-$B$16)*$B$16,A338,A338+1),0)","v":26},{"$f":"IF(A339=A338,B338+1,1)","v":10},{"$f":"Kosten_Fond!T339","v":0},{"$f":"Kosten_Fond!U339","v":0},{"$f":"Kosten_Fond!V339","v":0},{"$f":"Kosten_Fond!W339","v":0},{"$f":"Kosten_Fond!X339","v":0},{"$f":"ROUND(C339/(1+$B$12),2)","v":0},{"$f":"ROUND(D339/(1+$B$13),2)","v":0},{"$f":"ROUND(E339/(1+$B$14),2)","v":0},{"$f":"ROUND(F339/(1+$D$12),2)","v":0},{"$f":"ROUND(G339/(1+$D$13),2)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),ROUND(M338*(1+INDEX(Performance_Vektoren!J$5:J$77,$A338+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),ROUND(N338*(1+INDEX(Performance_Vektoren!K$5:K$77,$A338+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),ROUND(O338*(1+INDEX(Performance_Vektoren!L$5:L$77,$A338+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),ROUND(P338*(1+INDEX(Performance_Vektoren!M$5:M$77,$A338+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),ROUND(Q338*(1+INDEX(Performance_Vektoren!N$5:N$77,$A338+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),R338+(H339-(IF(AND(EE=1,m>$A339),0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)+$BS339)*CP339)/M339,0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),S338+(I339-(IF(AND(EE=1,m>$A339),0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)+$BS339)*CQ339)/N339,0)","v":0},{"$f":"ROUND(IF(OR($A339<n,AND($A339=n,$B339<=1)),T338+(J339-(IF(AND(EE=1,m>$A339),0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)+$BS339)*CR339)/O339,0),10)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),U338+(K339-(IF(AND(EE=1,m>$A339),0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)+$BS339)*CS339)/P339,0)","v":0},{"$f":"IF(OR($A339<n,AND($A339=n,$B339<=1)),V338+(L339-(IF(AND(EE=1,m>$A339),0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)+$BS339)*CT339)/Q339,0)","v":0},{"$f":"ROUND(R339*M339-(H339-IF(EE=1,0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)*CP339),2)","v":0},{"$f":"ROUND(S339*N339-(I339-IF(EE=1,0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)*CQ339),2)","v":0},{"$f":"ROUND(T339*O339-(J339-IF(EE=1,0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)*CR339),2)","v":0},{"$f":"ROUND(U339*P339-(K339-IF(EE=1,0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)*CS339),2)","v":0},{"$f":"ROUND(V339*Q339-(L339-IF(EE=1,0,Kosten_Fond!$D339+Kosten_Fond!$F339+Kosten_Fond!$H339)*CT339),2)","v":0},{"$f":"ROUND(W339-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z339,IF(AbschlVar=\"DK_fix\",W339*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB339,Kosten_Fond!$AA339))))*IF(Förderung=\"mit\",CN339,CP339)+AH339,2)","v":0},{"$f":"ROUND(X339-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z339,IF(AbschlVar=\"DK_fix\",X339*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB339,Kosten_Fond!$AA339))))*IF(Förderung=\"mit\",CO339,CQ339)+AH339,2)","v":0},{"$f":"ROUND(Y339-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z339,IF(AbschlVar=\"DK_fix\",Y339*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB339,Kosten_Fond!$AA339))))*CR339+AH339,2)","v":0},{"$f":"ROUND(Z339-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z339,IF(AbschlVar=\"DK_fix\",Z339*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB339,Kosten_Fond!$AA339))))*CS339+AH339,2)","v":0},{"$f":"ROUND(AA339-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z339,IF(AbschlVar=\"DK_fix\",AA339*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB339,Kosten_Fond!$AA339))))*CT339+AH339,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,10,{"$f":"IF(AND(Fond!$B339<=1,OR($A339<n,AND($A339=n,Fond!$B339<=1))),R338*M339,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU339/(CU339+CV339)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A339<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A339+1)-$B$16)*$B$16,A339,A339+1),0)","v":26},11,{"$f":"Kosten_Fond!T340","v":0},{"$f":"Kosten_Fond!U340","v":0},{"$f":"Kosten_Fond!V340","v":0},{"$f":"Kosten_Fond!W340","v":0},{"$f":"Kosten_Fond!X340","v":0},0,0,0,0,0,{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),ROUND(M339*(1+INDEX(Performance_Vektoren!J$5:J$77,$A339+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),ROUND(N339*(1+INDEX(Performance_Vektoren!K$5:K$77,$A339+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),ROUND(O339*(1+INDEX(Performance_Vektoren!L$5:L$77,$A339+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),ROUND(P339*(1+INDEX(Performance_Vektoren!M$5:M$77,$A339+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),ROUND(Q339*(1+INDEX(Performance_Vektoren!N$5:N$77,$A339+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),R339+(H340-(IF(AND(EE=1,m>$A340),0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)+$BS340)*CP340)/M340,0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),S339+(I340-(IF(AND(EE=1,m>$A340),0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)+$BS340)*CQ340)/N340,0)","v":0},{"$f":"ROUND(IF(OR($A340<n,AND($A340=n,$B340<=1)),T339+(J340-(IF(AND(EE=1,m>$A340),0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)+$BS340)*CR340)/O340,0),10)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),U339+(K340-(IF(AND(EE=1,m>$A340),0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)+$BS340)*CS340)/P340,0)","v":0},{"$f":"IF(OR($A340<n,AND($A340=n,$B340<=1)),V339+(L340-(IF(AND(EE=1,m>$A340),0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)+$BS340)*CT340)/Q340,0)","v":0},{"$f":"ROUND(R340*M340-(H340-IF(EE=1,0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)*CP340),2)","v":0},{"$f":"ROUND(S340*N340-(I340-IF(EE=1,0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)*CQ340),2)","v":0},{"$f":"ROUND(T340*O340-(J340-IF(EE=1,0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)*CR340),2)","v":0},{"$f":"ROUND(U340*P340-(K340-IF(EE=1,0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)*CS340),2)","v":0},{"$f":"ROUND(V340*Q340-(L340-IF(EE=1,0,Kosten_Fond!$D340+Kosten_Fond!$F340+Kosten_Fond!$H340)*CT340),2)","v":0},{"$f":"ROUND(W340-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z340,IF(AbschlVar=\"DK_fix\",W340*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB340,Kosten_Fond!$AA340))))*IF(Förderung=\"mit\",CN340,CP340)+AH340,2)","v":0},{"$f":"ROUND(X340-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z340,IF(AbschlVar=\"DK_fix\",X340*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB340,Kosten_Fond!$AA340))))*IF(Förderung=\"mit\",CO340,CQ340)+AH340,2)","v":0},{"$f":"ROUND(Y340-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z340,IF(AbschlVar=\"DK_fix\",Y340*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB340,Kosten_Fond!$AA340))))*CR340+AH340,2)","v":0},{"$f":"ROUND(Z340-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z340,IF(AbschlVar=\"DK_fix\",Z340*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB340,Kosten_Fond!$AA340))))*CS340+AH340,2)","v":0},{"$f":"ROUND(AA340-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z340,IF(AbschlVar=\"DK_fix\",AA340*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB340,Kosten_Fond!$AA340))))*CT340+AH340,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,11,{"$f":"IF(AND(Fond!$B340<=1,OR($A340<n,AND($A340=n,Fond!$B340<=1))),R339*M340,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M340*R339","v":0},{"$f":"N340*S339","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A340<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A340+1)-$B$16)*$B$16,A340,A340+1),0)","v":26},12,{"$f":"Kosten_Fond!T341","v":0},{"$f":"Kosten_Fond!U341","v":0},{"$f":"Kosten_Fond!V341","v":0},{"$f":"Kosten_Fond!W341","v":0},{"$f":"Kosten_Fond!X341","v":0},0,0,0,0,0,{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),ROUND(M340*(1+INDEX(Performance_Vektoren!J$5:J$77,$A340+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),ROUND(N340*(1+INDEX(Performance_Vektoren!K$5:K$77,$A340+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),ROUND(O340*(1+INDEX(Performance_Vektoren!L$5:L$77,$A340+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),ROUND(P340*(1+INDEX(Performance_Vektoren!M$5:M$77,$A340+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),ROUND(Q340*(1+INDEX(Performance_Vektoren!N$5:N$77,$A340+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),R340+(H341-(IF(AND(EE=1,m>$A341),0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)+$BS341)*CP341)/M341,0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),S340+(I341-(IF(AND(EE=1,m>$A341),0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)+$BS341)*CQ341)/N341,0)","v":0},{"$f":"ROUND(IF(OR($A341<n,AND($A341=n,$B341<=1)),T340+(J341-(IF(AND(EE=1,m>$A341),0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)+$BS341)*CR341)/O341,0),10)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),U340+(K341-(IF(AND(EE=1,m>$A341),0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)+$BS341)*CS341)/P341,0)","v":0},{"$f":"IF(OR($A341<n,AND($A341=n,$B341<=1)),V340+(L341-(IF(AND(EE=1,m>$A341),0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)+$BS341)*CT341)/Q341,0)","v":0},{"$f":"ROUND(R341*M341-(H341-IF(EE=1,0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)*CP341),2)","v":0},{"$f":"ROUND(S341*N341-(I341-IF(EE=1,0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)*CQ341),2)","v":0},{"$f":"ROUND(T341*O341-(J341-IF(EE=1,0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)*CR341),2)","v":0},{"$f":"ROUND(U341*P341-(K341-IF(EE=1,0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)*CS341),2)","v":0},{"$f":"ROUND(V341*Q341-(L341-IF(EE=1,0,Kosten_Fond!$D341+Kosten_Fond!$F341+Kosten_Fond!$H341)*CT341),2)","v":0},{"$f":"ROUND(W341-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z341,IF(AbschlVar=\"DK_fix\",W341*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB341,Kosten_Fond!$AA341))))*IF(Förderung=\"mit\",CN341,CP341)+AH341,2)","v":0},{"$f":"ROUND(X341-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z341,IF(AbschlVar=\"DK_fix\",X341*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB341,Kosten_Fond!$AA341))))*IF(Förderung=\"mit\",CO341,CQ341)+AH341,2)","v":0},{"$f":"ROUND(Y341-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z341,IF(AbschlVar=\"DK_fix\",Y341*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB341,Kosten_Fond!$AA341))))*CR341+AH341,2)","v":0},{"$f":"ROUND(Z341-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z341,IF(AbschlVar=\"DK_fix\",Z341*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB341,Kosten_Fond!$AA341))))*CS341+AH341,2)","v":0},{"$f":"ROUND(AA341-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z341,IF(AbschlVar=\"DK_fix\",AA341*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB341,Kosten_Fond!$AA341))))*CT341+AH341,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,12,{"$f":"IF(AND(Fond!$B341<=1,OR($A341<n,AND($A341=n,Fond!$B341<=1))),R340*M341,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A341<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A341+1)-$B$16)*$B$16,A341,A341+1),0)","v":27},1,{"$f":"Kosten_Fond!T342","v":0},{"$f":"Kosten_Fond!U342","v":0},{"$f":"Kosten_Fond!V342","v":0},{"$f":"Kosten_Fond!W342","v":0},{"$f":"Kosten_Fond!X342","v":0},0,0,0,0,0,{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),ROUND(M341*(1+INDEX(Performance_Vektoren!J$5:J$77,$A341+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),ROUND(N341*(1+INDEX(Performance_Vektoren!K$5:K$77,$A341+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),ROUND(O341*(1+INDEX(Performance_Vektoren!L$5:L$77,$A341+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),ROUND(P341*(1+INDEX(Performance_Vektoren!M$5:M$77,$A341+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),ROUND(Q341*(1+INDEX(Performance_Vektoren!N$5:N$77,$A341+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),R341+(H342-(IF(AND(EE=1,m>$A342),0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)+$BS342)*CP342)/M342,0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),S341+(I342-(IF(AND(EE=1,m>$A342),0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)+$BS342)*CQ342)/N342,0)","v":0},{"$f":"ROUND(IF(OR($A342<n,AND($A342=n,$B342<=1)),T341+(J342-(IF(AND(EE=1,m>$A342),0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)+$BS342)*CR342)/O342,0),10)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),U341+(K342-(IF(AND(EE=1,m>$A342),0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)+$BS342)*CS342)/P342,0)","v":0},{"$f":"IF(OR($A342<n,AND($A342=n,$B342<=1)),V341+(L342-(IF(AND(EE=1,m>$A342),0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)+$BS342)*CT342)/Q342,0)","v":0},{"$f":"ROUND(R342*M342-(H342-IF(EE=1,0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)*CP342),2)","v":0},{"$f":"ROUND(S342*N342-(I342-IF(EE=1,0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)*CQ342),2)","v":0},{"$f":"ROUND(T342*O342-(J342-IF(EE=1,0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)*CR342),2)","v":0},{"$f":"ROUND(U342*P342-(K342-IF(EE=1,0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)*CS342),2)","v":0},{"$f":"ROUND(V342*Q342-(L342-IF(EE=1,0,Kosten_Fond!$D342+Kosten_Fond!$F342+Kosten_Fond!$H342)*CT342),2)","v":0},{"$f":"ROUND(W342-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z342,IF(AbschlVar=\"DK_fix\",W342*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB342,Kosten_Fond!$AA342))))*IF(Förderung=\"mit\",CN342,CP342)+AH342,2)","v":0},{"$f":"ROUND(X342-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z342,IF(AbschlVar=\"DK_fix\",X342*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB342,Kosten_Fond!$AA342))))*IF(Förderung=\"mit\",CO342,CQ342)+AH342,2)","v":0},{"$f":"ROUND(Y342-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z342,IF(AbschlVar=\"DK_fix\",Y342*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB342,Kosten_Fond!$AA342))))*CR342+AH342,2)","v":0},{"$f":"ROUND(Z342-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z342,IF(AbschlVar=\"DK_fix\",Z342*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB342,Kosten_Fond!$AA342))))*CS342+AH342,2)","v":0},{"$f":"ROUND(AA342-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z342,IF(AbschlVar=\"DK_fix\",AA342*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB342,Kosten_Fond!$AA342))))*CT342+AH342,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,1,{"$f":"IF(AND(Fond!$B342<=1,OR($A342<n,AND($A342=n,Fond!$B342<=1))),R341*M342,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A342<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A342+1)-$B$16)*$B$16,A342,A342+1),0)","v":27},2,{"$f":"Kosten_Fond!T343","v":0},{"$f":"Kosten_Fond!U343","v":0},{"$f":"Kosten_Fond!V343","v":0},{"$f":"Kosten_Fond!W343","v":0},{"$f":"Kosten_Fond!X343","v":0},0,0,0,0,0,{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),ROUND(M342*(1+INDEX(Performance_Vektoren!J$5:J$77,$A342+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),ROUND(N342*(1+INDEX(Performance_Vektoren!K$5:K$77,$A342+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),ROUND(O342*(1+INDEX(Performance_Vektoren!L$5:L$77,$A342+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),ROUND(P342*(1+INDEX(Performance_Vektoren!M$5:M$77,$A342+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),ROUND(Q342*(1+INDEX(Performance_Vektoren!N$5:N$77,$A342+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),R342+(H343-(IF(AND(EE=1,m>$A343),0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)+$BS343)*CP343)/M343,0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),S342+(I343-(IF(AND(EE=1,m>$A343),0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)+$BS343)*CQ343)/N343,0)","v":0},{"$f":"ROUND(IF(OR($A343<n,AND($A343=n,$B343<=1)),T342+(J343-(IF(AND(EE=1,m>$A343),0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)+$BS343)*CR343)/O343,0),10)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),U342+(K343-(IF(AND(EE=1,m>$A343),0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)+$BS343)*CS343)/P343,0)","v":0},{"$f":"IF(OR($A343<n,AND($A343=n,$B343<=1)),V342+(L343-(IF(AND(EE=1,m>$A343),0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)+$BS343)*CT343)/Q343,0)","v":0},{"$f":"ROUND(R343*M343-(H343-IF(EE=1,0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)*CP343),2)","v":0},{"$f":"ROUND(S343*N343-(I343-IF(EE=1,0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)*CQ343),2)","v":0},{"$f":"ROUND(T343*O343-(J343-IF(EE=1,0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)*CR343),2)","v":0},{"$f":"ROUND(U343*P343-(K343-IF(EE=1,0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)*CS343),2)","v":0},{"$f":"ROUND(V343*Q343-(L343-IF(EE=1,0,Kosten_Fond!$D343+Kosten_Fond!$F343+Kosten_Fond!$H343)*CT343),2)","v":0},{"$f":"ROUND(W343-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z343,IF(AbschlVar=\"DK_fix\",W343*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB343,Kosten_Fond!$AA343))))*IF(Förderung=\"mit\",CN343,CP343)+AH343,2)","v":0},{"$f":"ROUND(X343-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z343,IF(AbschlVar=\"DK_fix\",X343*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB343,Kosten_Fond!$AA343))))*IF(Förderung=\"mit\",CO343,CQ343)+AH343,2)","v":0},{"$f":"ROUND(Y343-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z343,IF(AbschlVar=\"DK_fix\",Y343*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB343,Kosten_Fond!$AA343))))*CR343+AH343,2)","v":0},{"$f":"ROUND(Z343-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z343,IF(AbschlVar=\"DK_fix\",Z343*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB343,Kosten_Fond!$AA343))))*CS343+AH343,2)","v":0},{"$f":"ROUND(AA343-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z343,IF(AbschlVar=\"DK_fix\",AA343*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB343,Kosten_Fond!$AA343))))*CT343+AH343,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,2,{"$f":"IF(AND(Fond!$B343<=1,OR($A343<n,AND($A343=n,Fond!$B343<=1))),R342*M343,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A343<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A343+1)-$B$16)*$B$16,A343,A343+1),0)","v":27},3,{"$f":"Kosten_Fond!T344","v":0},{"$f":"Kosten_Fond!U344","v":0},{"$f":"Kosten_Fond!V344","v":0},{"$f":"Kosten_Fond!W344","v":0},{"$f":"Kosten_Fond!X344","v":0},0,0,0,0,0,{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),ROUND(M343*(1+INDEX(Performance_Vektoren!J$5:J$77,$A343+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),ROUND(N343*(1+INDEX(Performance_Vektoren!K$5:K$77,$A343+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),ROUND(O343*(1+INDEX(Performance_Vektoren!L$5:L$77,$A343+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),ROUND(P343*(1+INDEX(Performance_Vektoren!M$5:M$77,$A343+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),ROUND(Q343*(1+INDEX(Performance_Vektoren!N$5:N$77,$A343+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),R343+(H344-(IF(AND(EE=1,m>$A344),0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)+$BS344)*CP344)/M344,0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),S343+(I344-(IF(AND(EE=1,m>$A344),0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)+$BS344)*CQ344)/N344,0)","v":0},{"$f":"ROUND(IF(OR($A344<n,AND($A344=n,$B344<=1)),T343+(J344-(IF(AND(EE=1,m>$A344),0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)+$BS344)*CR344)/O344,0),10)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),U343+(K344-(IF(AND(EE=1,m>$A344),0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)+$BS344)*CS344)/P344,0)","v":0},{"$f":"IF(OR($A344<n,AND($A344=n,$B344<=1)),V343+(L344-(IF(AND(EE=1,m>$A344),0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)+$BS344)*CT344)/Q344,0)","v":0},{"$f":"ROUND(R344*M344-(H344-IF(EE=1,0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)*CP344),2)","v":0},{"$f":"ROUND(S344*N344-(I344-IF(EE=1,0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)*CQ344),2)","v":0},{"$f":"ROUND(T344*O344-(J344-IF(EE=1,0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)*CR344),2)","v":0},{"$f":"ROUND(U344*P344-(K344-IF(EE=1,0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)*CS344),2)","v":0},{"$f":"ROUND(V344*Q344-(L344-IF(EE=1,0,Kosten_Fond!$D344+Kosten_Fond!$F344+Kosten_Fond!$H344)*CT344),2)","v":0},{"$f":"ROUND(W344-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z344,IF(AbschlVar=\"DK_fix\",W344*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB344,Kosten_Fond!$AA344))))*IF(Förderung=\"mit\",CN344,CP344)+AH344,2)","v":0},{"$f":"ROUND(X344-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z344,IF(AbschlVar=\"DK_fix\",X344*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB344,Kosten_Fond!$AA344))))*IF(Förderung=\"mit\",CO344,CQ344)+AH344,2)","v":0},{"$f":"ROUND(Y344-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z344,IF(AbschlVar=\"DK_fix\",Y344*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB344,Kosten_Fond!$AA344))))*CR344+AH344,2)","v":0},{"$f":"ROUND(Z344-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z344,IF(AbschlVar=\"DK_fix\",Z344*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB344,Kosten_Fond!$AA344))))*CS344+AH344,2)","v":0},{"$f":"ROUND(AA344-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z344,IF(AbschlVar=\"DK_fix\",AA344*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB344,Kosten_Fond!$AA344))))*CT344+AH344,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,3,{"$f":"IF(AND(Fond!$B344<=1,OR($A344<n,AND($A344=n,Fond!$B344<=1))),R343*M344,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A344<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A344+1)-$B$16)*$B$16,A344,A344+1),0)","v":27},4,{"$f":"Kosten_Fond!T345","v":0},{"$f":"Kosten_Fond!U345","v":0},{"$f":"Kosten_Fond!V345","v":0},{"$f":"Kosten_Fond!W345","v":0},{"$f":"Kosten_Fond!X345","v":0},0,0,0,0,0,{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),ROUND(M344*(1+INDEX(Performance_Vektoren!J$5:J$77,$A344+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),ROUND(N344*(1+INDEX(Performance_Vektoren!K$5:K$77,$A344+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),ROUND(O344*(1+INDEX(Performance_Vektoren!L$5:L$77,$A344+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),ROUND(P344*(1+INDEX(Performance_Vektoren!M$5:M$77,$A344+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),ROUND(Q344*(1+INDEX(Performance_Vektoren!N$5:N$77,$A344+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),R344+(H345-(IF(AND(EE=1,m>$A345),0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)+$BS345)*CP345)/M345,0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),S344+(I345-(IF(AND(EE=1,m>$A345),0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)+$BS345)*CQ345)/N345,0)","v":0},{"$f":"ROUND(IF(OR($A345<n,AND($A345=n,$B345<=1)),T344+(J345-(IF(AND(EE=1,m>$A345),0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)+$BS345)*CR345)/O345,0),10)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),U344+(K345-(IF(AND(EE=1,m>$A345),0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)+$BS345)*CS345)/P345,0)","v":0},{"$f":"IF(OR($A345<n,AND($A345=n,$B345<=1)),V344+(L345-(IF(AND(EE=1,m>$A345),0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)+$BS345)*CT345)/Q345,0)","v":0},{"$f":"ROUND(R345*M345-(H345-IF(EE=1,0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)*CP345),2)","v":0},{"$f":"ROUND(S345*N345-(I345-IF(EE=1,0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)*CQ345),2)","v":0},{"$f":"ROUND(T345*O345-(J345-IF(EE=1,0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)*CR345),2)","v":0},{"$f":"ROUND(U345*P345-(K345-IF(EE=1,0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)*CS345),2)","v":0},{"$f":"ROUND(V345*Q345-(L345-IF(EE=1,0,Kosten_Fond!$D345+Kosten_Fond!$F345+Kosten_Fond!$H345)*CT345),2)","v":0},{"$f":"ROUND(W345-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z345,IF(AbschlVar=\"DK_fix\",W345*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB345,Kosten_Fond!$AA345))))*IF(Förderung=\"mit\",CN345,CP345)+AH345,2)","v":0},{"$f":"ROUND(X345-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z345,IF(AbschlVar=\"DK_fix\",X345*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB345,Kosten_Fond!$AA345))))*IF(Förderung=\"mit\",CO345,CQ345)+AH345,2)","v":0},{"$f":"ROUND(Y345-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z345,IF(AbschlVar=\"DK_fix\",Y345*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB345,Kosten_Fond!$AA345))))*CR345+AH345,2)","v":0},{"$f":"ROUND(Z345-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z345,IF(AbschlVar=\"DK_fix\",Z345*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB345,Kosten_Fond!$AA345))))*CS345+AH345,2)","v":0},{"$f":"ROUND(AA345-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z345,IF(AbschlVar=\"DK_fix\",AA345*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB345,Kosten_Fond!$AA345))))*CT345+AH345,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,4,{"$f":"IF(AND(Fond!$B345<=1,OR($A345<n,AND($A345=n,Fond!$B345<=1))),R344*M345,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A345<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A345+1)-$B$16)*$B$16,A345,A345+1),0)","v":27},5,{"$f":"Kosten_Fond!T346","v":0},{"$f":"Kosten_Fond!U346","v":0},{"$f":"Kosten_Fond!V346","v":0},{"$f":"Kosten_Fond!W346","v":0},{"$f":"Kosten_Fond!X346","v":0},0,0,0,0,0,{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),ROUND(M345*(1+INDEX(Performance_Vektoren!J$5:J$77,$A345+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),ROUND(N345*(1+INDEX(Performance_Vektoren!K$5:K$77,$A345+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),ROUND(O345*(1+INDEX(Performance_Vektoren!L$5:L$77,$A345+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),ROUND(P345*(1+INDEX(Performance_Vektoren!M$5:M$77,$A345+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),ROUND(Q345*(1+INDEX(Performance_Vektoren!N$5:N$77,$A345+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),R345+(H346-(IF(AND(EE=1,m>$A346),0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)+$BS346)*CP346)/M346,0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),S345+(I346-(IF(AND(EE=1,m>$A346),0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)+$BS346)*CQ346)/N346,0)","v":0},{"$f":"ROUND(IF(OR($A346<n,AND($A346=n,$B346<=1)),T345+(J346-(IF(AND(EE=1,m>$A346),0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)+$BS346)*CR346)/O346,0),10)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),U345+(K346-(IF(AND(EE=1,m>$A346),0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)+$BS346)*CS346)/P346,0)","v":0},{"$f":"IF(OR($A346<n,AND($A346=n,$B346<=1)),V345+(L346-(IF(AND(EE=1,m>$A346),0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)+$BS346)*CT346)/Q346,0)","v":0},{"$f":"ROUND(R346*M346-(H346-IF(EE=1,0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)*CP346),2)","v":0},{"$f":"ROUND(S346*N346-(I346-IF(EE=1,0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)*CQ346),2)","v":0},{"$f":"ROUND(T346*O346-(J346-IF(EE=1,0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)*CR346),2)","v":0},{"$f":"ROUND(U346*P346-(K346-IF(EE=1,0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)*CS346),2)","v":0},{"$f":"ROUND(V346*Q346-(L346-IF(EE=1,0,Kosten_Fond!$D346+Kosten_Fond!$F346+Kosten_Fond!$H346)*CT346),2)","v":0},{"$f":"ROUND(W346-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z346,IF(AbschlVar=\"DK_fix\",W346*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB346,Kosten_Fond!$AA346))))*IF(Förderung=\"mit\",CN346,CP346)+AH346,2)","v":0},{"$f":"ROUND(X346-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z346,IF(AbschlVar=\"DK_fix\",X346*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB346,Kosten_Fond!$AA346))))*IF(Förderung=\"mit\",CO346,CQ346)+AH346,2)","v":0},{"$f":"ROUND(Y346-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z346,IF(AbschlVar=\"DK_fix\",Y346*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB346,Kosten_Fond!$AA346))))*CR346+AH346,2)","v":0},{"$f":"ROUND(Z346-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z346,IF(AbschlVar=\"DK_fix\",Z346*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB346,Kosten_Fond!$AA346))))*CS346+AH346,2)","v":0},{"$f":"ROUND(AA346-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z346,IF(AbschlVar=\"DK_fix\",AA346*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB346,Kosten_Fond!$AA346))))*CT346+AH346,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,5,{"$f":"IF(AND(Fond!$B346<=1,OR($A346<n,AND($A346=n,Fond!$B346<=1))),R345*M346,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A346<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A346+1)-$B$16)*$B$16,A346,A346+1),0)","v":27},6,{"$f":"Kosten_Fond!T347","v":0},{"$f":"Kosten_Fond!U347","v":0},{"$f":"Kosten_Fond!V347","v":0},{"$f":"Kosten_Fond!W347","v":0},{"$f":"Kosten_Fond!X347","v":0},0,0,0,0,0,{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),ROUND(M346*(1+INDEX(Performance_Vektoren!J$5:J$77,$A346+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),ROUND(N346*(1+INDEX(Performance_Vektoren!K$5:K$77,$A346+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),ROUND(O346*(1+INDEX(Performance_Vektoren!L$5:L$77,$A346+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),ROUND(P346*(1+INDEX(Performance_Vektoren!M$5:M$77,$A346+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),ROUND(Q346*(1+INDEX(Performance_Vektoren!N$5:N$77,$A346+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),R346+(H347-(IF(AND(EE=1,m>$A347),0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)+$BS347)*CP347)/M347,0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),S346+(I347-(IF(AND(EE=1,m>$A347),0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)+$BS347)*CQ347)/N347,0)","v":0},{"$f":"ROUND(IF(OR($A347<n,AND($A347=n,$B347<=1)),T346+(J347-(IF(AND(EE=1,m>$A347),0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)+$BS347)*CR347)/O347,0),10)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),U346+(K347-(IF(AND(EE=1,m>$A347),0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)+$BS347)*CS347)/P347,0)","v":0},{"$f":"IF(OR($A347<n,AND($A347=n,$B347<=1)),V346+(L347-(IF(AND(EE=1,m>$A347),0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)+$BS347)*CT347)/Q347,0)","v":0},{"$f":"ROUND(R347*M347-(H347-IF(EE=1,0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)*CP347),2)","v":0},{"$f":"ROUND(S347*N347-(I347-IF(EE=1,0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)*CQ347),2)","v":0},{"$f":"ROUND(T347*O347-(J347-IF(EE=1,0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)*CR347),2)","v":0},{"$f":"ROUND(U347*P347-(K347-IF(EE=1,0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)*CS347),2)","v":0},{"$f":"ROUND(V347*Q347-(L347-IF(EE=1,0,Kosten_Fond!$D347+Kosten_Fond!$F347+Kosten_Fond!$H347)*CT347),2)","v":0},{"$f":"ROUND(W347-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z347,IF(AbschlVar=\"DK_fix\",W347*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB347,Kosten_Fond!$AA347))))*IF(Förderung=\"mit\",CN347,CP347)+AH347,2)","v":0},{"$f":"ROUND(X347-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z347,IF(AbschlVar=\"DK_fix\",X347*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB347,Kosten_Fond!$AA347))))*IF(Förderung=\"mit\",CO347,CQ347)+AH347,2)","v":0},{"$f":"ROUND(Y347-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z347,IF(AbschlVar=\"DK_fix\",Y347*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB347,Kosten_Fond!$AA347))))*CR347+AH347,2)","v":0},{"$f":"ROUND(Z347-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z347,IF(AbschlVar=\"DK_fix\",Z347*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB347,Kosten_Fond!$AA347))))*CS347+AH347,2)","v":0},{"$f":"ROUND(AA347-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z347,IF(AbschlVar=\"DK_fix\",AA347*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB347,Kosten_Fond!$AA347))))*CT347+AH347,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,6,{"$f":"IF(AND(Fond!$B347<=1,OR($A347<n,AND($A347=n,Fond!$B347<=1))),R346*M347,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A347<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A347+1)-$B$16)*$B$16,A347,A347+1),0)","v":27},7,{"$f":"Kosten_Fond!T348","v":0},{"$f":"Kosten_Fond!U348","v":0},{"$f":"Kosten_Fond!V348","v":0},{"$f":"Kosten_Fond!W348","v":0},{"$f":"Kosten_Fond!X348","v":0},0,0,0,0,0,{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),ROUND(M347*(1+INDEX(Performance_Vektoren!J$5:J$77,$A347+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),ROUND(N347*(1+INDEX(Performance_Vektoren!K$5:K$77,$A347+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),ROUND(O347*(1+INDEX(Performance_Vektoren!L$5:L$77,$A347+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),ROUND(P347*(1+INDEX(Performance_Vektoren!M$5:M$77,$A347+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),ROUND(Q347*(1+INDEX(Performance_Vektoren!N$5:N$77,$A347+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),R347+(H348-(IF(AND(EE=1,m>$A348),0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)+$BS348)*CP348)/M348,0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),S347+(I348-(IF(AND(EE=1,m>$A348),0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)+$BS348)*CQ348)/N348,0)","v":0},{"$f":"ROUND(IF(OR($A348<n,AND($A348=n,$B348<=1)),T347+(J348-(IF(AND(EE=1,m>$A348),0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)+$BS348)*CR348)/O348,0),10)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),U347+(K348-(IF(AND(EE=1,m>$A348),0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)+$BS348)*CS348)/P348,0)","v":0},{"$f":"IF(OR($A348<n,AND($A348=n,$B348<=1)),V347+(L348-(IF(AND(EE=1,m>$A348),0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)+$BS348)*CT348)/Q348,0)","v":0},{"$f":"ROUND(R348*M348-(H348-IF(EE=1,0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)*CP348),2)","v":0},{"$f":"ROUND(S348*N348-(I348-IF(EE=1,0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)*CQ348),2)","v":0},{"$f":"ROUND(T348*O348-(J348-IF(EE=1,0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)*CR348),2)","v":0},{"$f":"ROUND(U348*P348-(K348-IF(EE=1,0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)*CS348),2)","v":0},{"$f":"ROUND(V348*Q348-(L348-IF(EE=1,0,Kosten_Fond!$D348+Kosten_Fond!$F348+Kosten_Fond!$H348)*CT348),2)","v":0},{"$f":"ROUND(W348-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z348,IF(AbschlVar=\"DK_fix\",W348*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB348,Kosten_Fond!$AA348))))*IF(Förderung=\"mit\",CN348,CP348)+AH348,2)","v":0},{"$f":"ROUND(X348-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z348,IF(AbschlVar=\"DK_fix\",X348*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB348,Kosten_Fond!$AA348))))*IF(Förderung=\"mit\",CO348,CQ348)+AH348,2)","v":0},{"$f":"ROUND(Y348-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z348,IF(AbschlVar=\"DK_fix\",Y348*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB348,Kosten_Fond!$AA348))))*CR348+AH348,2)","v":0},{"$f":"ROUND(Z348-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z348,IF(AbschlVar=\"DK_fix\",Z348*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB348,Kosten_Fond!$AA348))))*CS348+AH348,2)","v":0},{"$f":"ROUND(AA348-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z348,IF(AbschlVar=\"DK_fix\",AA348*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB348,Kosten_Fond!$AA348))))*CT348+AH348,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,7,{"$f":"IF(AND(Fond!$B348<=1,OR($A348<n,AND($A348=n,Fond!$B348<=1))),R347*M348,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A348<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A348+1)-$B$16)*$B$16,A348,A348+1),0)","v":27},8,{"$f":"Kosten_Fond!T349","v":0},{"$f":"Kosten_Fond!U349","v":0},{"$f":"Kosten_Fond!V349","v":0},{"$f":"Kosten_Fond!W349","v":0},{"$f":"Kosten_Fond!X349","v":0},0,0,0,0,0,{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),ROUND(M348*(1+INDEX(Performance_Vektoren!J$5:J$77,$A348+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),ROUND(N348*(1+INDEX(Performance_Vektoren!K$5:K$77,$A348+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),ROUND(O348*(1+INDEX(Performance_Vektoren!L$5:L$77,$A348+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),ROUND(P348*(1+INDEX(Performance_Vektoren!M$5:M$77,$A348+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),ROUND(Q348*(1+INDEX(Performance_Vektoren!N$5:N$77,$A348+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),R348+(H349-(IF(AND(EE=1,m>$A349),0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)+$BS349)*CP349)/M349,0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),S348+(I349-(IF(AND(EE=1,m>$A349),0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)+$BS349)*CQ349)/N349,0)","v":0},{"$f":"ROUND(IF(OR($A349<n,AND($A349=n,$B349<=1)),T348+(J349-(IF(AND(EE=1,m>$A349),0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)+$BS349)*CR349)/O349,0),10)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),U348+(K349-(IF(AND(EE=1,m>$A349),0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)+$BS349)*CS349)/P349,0)","v":0},{"$f":"IF(OR($A349<n,AND($A349=n,$B349<=1)),V348+(L349-(IF(AND(EE=1,m>$A349),0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)+$BS349)*CT349)/Q349,0)","v":0},{"$f":"ROUND(R349*M349-(H349-IF(EE=1,0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)*CP349),2)","v":0},{"$f":"ROUND(S349*N349-(I349-IF(EE=1,0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)*CQ349),2)","v":0},{"$f":"ROUND(T349*O349-(J349-IF(EE=1,0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)*CR349),2)","v":0},{"$f":"ROUND(U349*P349-(K349-IF(EE=1,0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)*CS349),2)","v":0},{"$f":"ROUND(V349*Q349-(L349-IF(EE=1,0,Kosten_Fond!$D349+Kosten_Fond!$F349+Kosten_Fond!$H349)*CT349),2)","v":0},{"$f":"ROUND(W349-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z349,IF(AbschlVar=\"DK_fix\",W349*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB349,Kosten_Fond!$AA349))))*IF(Förderung=\"mit\",CN349,CP349)+AH349,2)","v":0},{"$f":"ROUND(X349-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z349,IF(AbschlVar=\"DK_fix\",X349*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB349,Kosten_Fond!$AA349))))*IF(Förderung=\"mit\",CO349,CQ349)+AH349,2)","v":0},{"$f":"ROUND(Y349-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z349,IF(AbschlVar=\"DK_fix\",Y349*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB349,Kosten_Fond!$AA349))))*CR349+AH349,2)","v":0},{"$f":"ROUND(Z349-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z349,IF(AbschlVar=\"DK_fix\",Z349*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB349,Kosten_Fond!$AA349))))*CS349+AH349,2)","v":0},{"$f":"ROUND(AA349-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z349,IF(AbschlVar=\"DK_fix\",AA349*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB349,Kosten_Fond!$AA349))))*CT349+AH349,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,8,{"$f":"IF(AND(Fond!$B349<=1,OR($A349<n,AND($A349=n,Fond!$B349<=1))),R348*M349,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A349<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A349+1)-$B$16)*$B$16,A349,A349+1),0)","v":27},9,{"$f":"Kosten_Fond!T350","v":0},{"$f":"Kosten_Fond!U350","v":0},{"$f":"Kosten_Fond!V350","v":0},{"$f":"Kosten_Fond!W350","v":0},{"$f":"Kosten_Fond!X350","v":0},0,0,0,0,0,{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),ROUND(M349*(1+INDEX(Performance_Vektoren!J$5:J$77,$A349+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),ROUND(N349*(1+INDEX(Performance_Vektoren!K$5:K$77,$A349+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),ROUND(O349*(1+INDEX(Performance_Vektoren!L$5:L$77,$A349+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),ROUND(P349*(1+INDEX(Performance_Vektoren!M$5:M$77,$A349+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),ROUND(Q349*(1+INDEX(Performance_Vektoren!N$5:N$77,$A349+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),R349+(H350-(IF(AND(EE=1,m>$A350),0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)+$BS350)*CP350)/M350,0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),S349+(I350-(IF(AND(EE=1,m>$A350),0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)+$BS350)*CQ350)/N350,0)","v":0},{"$f":"ROUND(IF(OR($A350<n,AND($A350=n,$B350<=1)),T349+(J350-(IF(AND(EE=1,m>$A350),0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)+$BS350)*CR350)/O350,0),10)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),U349+(K350-(IF(AND(EE=1,m>$A350),0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)+$BS350)*CS350)/P350,0)","v":0},{"$f":"IF(OR($A350<n,AND($A350=n,$B350<=1)),V349+(L350-(IF(AND(EE=1,m>$A350),0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)+$BS350)*CT350)/Q350,0)","v":0},{"$f":"ROUND(R350*M350-(H350-IF(EE=1,0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)*CP350),2)","v":0},{"$f":"ROUND(S350*N350-(I350-IF(EE=1,0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)*CQ350),2)","v":0},{"$f":"ROUND(T350*O350-(J350-IF(EE=1,0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)*CR350),2)","v":0},{"$f":"ROUND(U350*P350-(K350-IF(EE=1,0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)*CS350),2)","v":0},{"$f":"ROUND(V350*Q350-(L350-IF(EE=1,0,Kosten_Fond!$D350+Kosten_Fond!$F350+Kosten_Fond!$H350)*CT350),2)","v":0},{"$f":"ROUND(W350-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z350,IF(AbschlVar=\"DK_fix\",W350*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB350,Kosten_Fond!$AA350))))*IF(Förderung=\"mit\",CN350,CP350)+AH350,2)","v":0},{"$f":"ROUND(X350-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z350,IF(AbschlVar=\"DK_fix\",X350*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB350,Kosten_Fond!$AA350))))*IF(Förderung=\"mit\",CO350,CQ350)+AH350,2)","v":0},{"$f":"ROUND(Y350-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z350,IF(AbschlVar=\"DK_fix\",Y350*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB350,Kosten_Fond!$AA350))))*CR350+AH350,2)","v":0},{"$f":"ROUND(Z350-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z350,IF(AbschlVar=\"DK_fix\",Z350*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB350,Kosten_Fond!$AA350))))*CS350+AH350,2)","v":0},{"$f":"ROUND(AA350-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z350,IF(AbschlVar=\"DK_fix\",AA350*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB350,Kosten_Fond!$AA350))))*CT350+AH350,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,9,{"$f":"IF(AND(Fond!$B350<=1,OR($A350<n,AND($A350=n,Fond!$B350<=1))),R349*M350,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A350<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A350+1)-$B$16)*$B$16,A350,A350+1),0)","v":27},10,{"$f":"Kosten_Fond!T351","v":0},{"$f":"Kosten_Fond!U351","v":0},{"$f":"Kosten_Fond!V351","v":0},{"$f":"Kosten_Fond!W351","v":0},{"$f":"Kosten_Fond!X351","v":0},0,0,0,0,0,{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),ROUND(M350*(1+INDEX(Performance_Vektoren!J$5:J$77,$A350+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),ROUND(N350*(1+INDEX(Performance_Vektoren!K$5:K$77,$A350+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),ROUND(O350*(1+INDEX(Performance_Vektoren!L$5:L$77,$A350+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),ROUND(P350*(1+INDEX(Performance_Vektoren!M$5:M$77,$A350+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),ROUND(Q350*(1+INDEX(Performance_Vektoren!N$5:N$77,$A350+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),R350+(H351-(IF(AND(EE=1,m>$A351),0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)+$BS351)*CP351)/M351,0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),S350+(I351-(IF(AND(EE=1,m>$A351),0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)+$BS351)*CQ351)/N351,0)","v":0},{"$f":"ROUND(IF(OR($A351<n,AND($A351=n,$B351<=1)),T350+(J351-(IF(AND(EE=1,m>$A351),0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)+$BS351)*CR351)/O351,0),10)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),U350+(K351-(IF(AND(EE=1,m>$A351),0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)+$BS351)*CS351)/P351,0)","v":0},{"$f":"IF(OR($A351<n,AND($A351=n,$B351<=1)),V350+(L351-(IF(AND(EE=1,m>$A351),0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)+$BS351)*CT351)/Q351,0)","v":0},{"$f":"ROUND(R351*M351-(H351-IF(EE=1,0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)*CP351),2)","v":0},{"$f":"ROUND(S351*N351-(I351-IF(EE=1,0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)*CQ351),2)","v":0},{"$f":"ROUND(T351*O351-(J351-IF(EE=1,0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)*CR351),2)","v":0},{"$f":"ROUND(U351*P351-(K351-IF(EE=1,0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)*CS351),2)","v":0},{"$f":"ROUND(V351*Q351-(L351-IF(EE=1,0,Kosten_Fond!$D351+Kosten_Fond!$F351+Kosten_Fond!$H351)*CT351),2)","v":0},{"$f":"ROUND(W351-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z351,IF(AbschlVar=\"DK_fix\",W351*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB351,Kosten_Fond!$AA351))))*IF(Förderung=\"mit\",CN351,CP351)+AH351,2)","v":0},{"$f":"ROUND(X351-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z351,IF(AbschlVar=\"DK_fix\",X351*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB351,Kosten_Fond!$AA351))))*IF(Förderung=\"mit\",CO351,CQ351)+AH351,2)","v":0},{"$f":"ROUND(Y351-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z351,IF(AbschlVar=\"DK_fix\",Y351*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB351,Kosten_Fond!$AA351))))*CR351+AH351,2)","v":0},{"$f":"ROUND(Z351-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z351,IF(AbschlVar=\"DK_fix\",Z351*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB351,Kosten_Fond!$AA351))))*CS351+AH351,2)","v":0},{"$f":"ROUND(AA351-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z351,IF(AbschlVar=\"DK_fix\",AA351*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB351,Kosten_Fond!$AA351))))*CT351+AH351,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,10,{"$f":"IF(AND(Fond!$B351<=1,OR($A351<n,AND($A351=n,Fond!$B351<=1))),R350*M351,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A351<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A351+1)-$B$16)*$B$16,A351,A351+1),0)","v":27},11,{"$f":"Kosten_Fond!T352","v":0},{"$f":"Kosten_Fond!U352","v":0},{"$f":"Kosten_Fond!V352","v":0},{"$f":"Kosten_Fond!W352","v":0},{"$f":"Kosten_Fond!X352","v":0},0,0,0,0,0,{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),ROUND(M351*(1+INDEX(Performance_Vektoren!J$5:J$77,$A351+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),ROUND(N351*(1+INDEX(Performance_Vektoren!K$5:K$77,$A351+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),ROUND(O351*(1+INDEX(Performance_Vektoren!L$5:L$77,$A351+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),ROUND(P351*(1+INDEX(Performance_Vektoren!M$5:M$77,$A351+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),ROUND(Q351*(1+INDEX(Performance_Vektoren!N$5:N$77,$A351+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),R351+(H352-(IF(AND(EE=1,m>$A352),0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)+$BS352)*CP352)/M352,0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),S351+(I352-(IF(AND(EE=1,m>$A352),0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)+$BS352)*CQ352)/N352,0)","v":0},{"$f":"ROUND(IF(OR($A352<n,AND($A352=n,$B352<=1)),T351+(J352-(IF(AND(EE=1,m>$A352),0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)+$BS352)*CR352)/O352,0),10)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),U351+(K352-(IF(AND(EE=1,m>$A352),0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)+$BS352)*CS352)/P352,0)","v":0},{"$f":"IF(OR($A352<n,AND($A352=n,$B352<=1)),V351+(L352-(IF(AND(EE=1,m>$A352),0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)+$BS352)*CT352)/Q352,0)","v":0},{"$f":"ROUND(R352*M352-(H352-IF(EE=1,0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)*CP352),2)","v":0},{"$f":"ROUND(S352*N352-(I352-IF(EE=1,0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)*CQ352),2)","v":0},{"$f":"ROUND(T352*O352-(J352-IF(EE=1,0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)*CR352),2)","v":0},{"$f":"ROUND(U352*P352-(K352-IF(EE=1,0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)*CS352),2)","v":0},{"$f":"ROUND(V352*Q352-(L352-IF(EE=1,0,Kosten_Fond!$D352+Kosten_Fond!$F352+Kosten_Fond!$H352)*CT352),2)","v":0},{"$f":"ROUND(W352-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z352,IF(AbschlVar=\"DK_fix\",W352*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB352,Kosten_Fond!$AA352))))*IF(Förderung=\"mit\",CN352,CP352)+AH352,2)","v":0},{"$f":"ROUND(X352-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z352,IF(AbschlVar=\"DK_fix\",X352*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB352,Kosten_Fond!$AA352))))*IF(Förderung=\"mit\",CO352,CQ352)+AH352,2)","v":0},{"$f":"ROUND(Y352-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z352,IF(AbschlVar=\"DK_fix\",Y352*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB352,Kosten_Fond!$AA352))))*CR352+AH352,2)","v":0},{"$f":"ROUND(Z352-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z352,IF(AbschlVar=\"DK_fix\",Z352*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB352,Kosten_Fond!$AA352))))*CS352+AH352,2)","v":0},{"$f":"ROUND(AA352-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z352,IF(AbschlVar=\"DK_fix\",AA352*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB352,Kosten_Fond!$AA352))))*CT352+AH352,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,11,{"$f":"IF(AND(Fond!$B352<=1,OR($A352<n,AND($A352=n,Fond!$B352<=1))),R351*M352,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A352<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A352+1)-$B$16)*$B$16,A352,A352+1),0)","v":27},12,{"$f":"Kosten_Fond!T353","v":0},{"$f":"Kosten_Fond!U353","v":0},{"$f":"Kosten_Fond!V353","v":0},{"$f":"Kosten_Fond!W353","v":0},{"$f":"Kosten_Fond!X353","v":0},0,0,0,0,0,{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),ROUND(M352*(1+INDEX(Performance_Vektoren!J$5:J$77,$A352+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),ROUND(N352*(1+INDEX(Performance_Vektoren!K$5:K$77,$A352+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),ROUND(O352*(1+INDEX(Performance_Vektoren!L$5:L$77,$A352+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),ROUND(P352*(1+INDEX(Performance_Vektoren!M$5:M$77,$A352+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),ROUND(Q352*(1+INDEX(Performance_Vektoren!N$5:N$77,$A352+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),R352+(H353-(IF(AND(EE=1,m>$A353),0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)+$BS353)*CP353)/M353,0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),S352+(I353-(IF(AND(EE=1,m>$A353),0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)+$BS353)*CQ353)/N353,0)","v":0},{"$f":"ROUND(IF(OR($A353<n,AND($A353=n,$B353<=1)),T352+(J353-(IF(AND(EE=1,m>$A353),0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)+$BS353)*CR353)/O353,0),10)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),U352+(K353-(IF(AND(EE=1,m>$A353),0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)+$BS353)*CS353)/P353,0)","v":0},{"$f":"IF(OR($A353<n,AND($A353=n,$B353<=1)),V352+(L353-(IF(AND(EE=1,m>$A353),0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)+$BS353)*CT353)/Q353,0)","v":0},{"$f":"ROUND(R353*M353-(H353-IF(EE=1,0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)*CP353),2)","v":0},{"$f":"ROUND(S353*N353-(I353-IF(EE=1,0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)*CQ353),2)","v":0},{"$f":"ROUND(T353*O353-(J353-IF(EE=1,0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)*CR353),2)","v":0},{"$f":"ROUND(U353*P353-(K353-IF(EE=1,0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)*CS353),2)","v":0},{"$f":"ROUND(V353*Q353-(L353-IF(EE=1,0,Kosten_Fond!$D353+Kosten_Fond!$F353+Kosten_Fond!$H353)*CT353),2)","v":0},{"$f":"ROUND(W353-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z353,IF(AbschlVar=\"DK_fix\",W353*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB353,Kosten_Fond!$AA353))))*IF(Förderung=\"mit\",CN353,CP353)+AH353,2)","v":0},{"$f":"ROUND(X353-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z353,IF(AbschlVar=\"DK_fix\",X353*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB353,Kosten_Fond!$AA353))))*IF(Förderung=\"mit\",CO353,CQ353)+AH353,2)","v":0},{"$f":"ROUND(Y353-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z353,IF(AbschlVar=\"DK_fix\",Y353*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB353,Kosten_Fond!$AA353))))*CR353+AH353,2)","v":0},{"$f":"ROUND(Z353-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z353,IF(AbschlVar=\"DK_fix\",Z353*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB353,Kosten_Fond!$AA353))))*CS353+AH353,2)","v":0},{"$f":"ROUND(AA353-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z353,IF(AbschlVar=\"DK_fix\",AA353*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB353,Kosten_Fond!$AA353))))*CT353+AH353,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,12,{"$f":"IF(AND(Fond!$B353<=1,OR($A353<n,AND($A353=n,Fond!$B353<=1))),R352*M353,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A353<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A353+1)-$B$16)*$B$16,A353,A353+1),0)","v":28},1,{"$f":"Kosten_Fond!T354","v":0},{"$f":"Kosten_Fond!U354","v":0},{"$f":"Kosten_Fond!V354","v":0},{"$f":"Kosten_Fond!W354","v":0},{"$f":"Kosten_Fond!X354","v":0},0,0,0,0,0,{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),ROUND(M353*(1+INDEX(Performance_Vektoren!J$5:J$77,$A353+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),ROUND(N353*(1+INDEX(Performance_Vektoren!K$5:K$77,$A353+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),ROUND(O353*(1+INDEX(Performance_Vektoren!L$5:L$77,$A353+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),ROUND(P353*(1+INDEX(Performance_Vektoren!M$5:M$77,$A353+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),ROUND(Q353*(1+INDEX(Performance_Vektoren!N$5:N$77,$A353+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),R353+(H354-(IF(AND(EE=1,m>$A354),0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)+$BS354)*CP354)/M354,0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),S353+(I354-(IF(AND(EE=1,m>$A354),0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)+$BS354)*CQ354)/N354,0)","v":0},{"$f":"ROUND(IF(OR($A354<n,AND($A354=n,$B354<=1)),T353+(J354-(IF(AND(EE=1,m>$A354),0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)+$BS354)*CR354)/O354,0),10)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),U353+(K354-(IF(AND(EE=1,m>$A354),0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)+$BS354)*CS354)/P354,0)","v":0},{"$f":"IF(OR($A354<n,AND($A354=n,$B354<=1)),V353+(L354-(IF(AND(EE=1,m>$A354),0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)+$BS354)*CT354)/Q354,0)","v":0},{"$f":"ROUND(R354*M354-(H354-IF(EE=1,0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)*CP354),2)","v":0},{"$f":"ROUND(S354*N354-(I354-IF(EE=1,0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)*CQ354),2)","v":0},{"$f":"ROUND(T354*O354-(J354-IF(EE=1,0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)*CR354),2)","v":0},{"$f":"ROUND(U354*P354-(K354-IF(EE=1,0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)*CS354),2)","v":0},{"$f":"ROUND(V354*Q354-(L354-IF(EE=1,0,Kosten_Fond!$D354+Kosten_Fond!$F354+Kosten_Fond!$H354)*CT354),2)","v":0},{"$f":"ROUND(W354-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z354,IF(AbschlVar=\"DK_fix\",W354*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB354,Kosten_Fond!$AA354))))*IF(Förderung=\"mit\",CN354,CP354)+AH354,2)","v":0},{"$f":"ROUND(X354-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z354,IF(AbschlVar=\"DK_fix\",X354*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB354,Kosten_Fond!$AA354))))*IF(Förderung=\"mit\",CO354,CQ354)+AH354,2)","v":0},{"$f":"ROUND(Y354-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z354,IF(AbschlVar=\"DK_fix\",Y354*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB354,Kosten_Fond!$AA354))))*CR354+AH354,2)","v":0},{"$f":"ROUND(Z354-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z354,IF(AbschlVar=\"DK_fix\",Z354*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB354,Kosten_Fond!$AA354))))*CS354+AH354,2)","v":0},{"$f":"ROUND(AA354-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z354,IF(AbschlVar=\"DK_fix\",AA354*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB354,Kosten_Fond!$AA354))))*CT354+AH354,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,1,{"$f":"IF(AND(Fond!$B354<=1,OR($A354<n,AND($A354=n,Fond!$B354<=1))),R353*M354,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A354<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A354+1)-$B$16)*$B$16,A354,A354+1),0)","v":28},2,{"$f":"Kosten_Fond!T355","v":0},{"$f":"Kosten_Fond!U355","v":0},{"$f":"Kosten_Fond!V355","v":0},{"$f":"Kosten_Fond!W355","v":0},{"$f":"Kosten_Fond!X355","v":0},0,0,0,0,0,{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),ROUND(M354*(1+INDEX(Performance_Vektoren!J$5:J$77,$A354+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),ROUND(N354*(1+INDEX(Performance_Vektoren!K$5:K$77,$A354+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),ROUND(O354*(1+INDEX(Performance_Vektoren!L$5:L$77,$A354+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),ROUND(P354*(1+INDEX(Performance_Vektoren!M$5:M$77,$A354+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),ROUND(Q354*(1+INDEX(Performance_Vektoren!N$5:N$77,$A354+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),R354+(H355-(IF(AND(EE=1,m>$A355),0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)+$BS355)*CP355)/M355,0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),S354+(I355-(IF(AND(EE=1,m>$A355),0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)+$BS355)*CQ355)/N355,0)","v":0},{"$f":"ROUND(IF(OR($A355<n,AND($A355=n,$B355<=1)),T354+(J355-(IF(AND(EE=1,m>$A355),0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)+$BS355)*CR355)/O355,0),10)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),U354+(K355-(IF(AND(EE=1,m>$A355),0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)+$BS355)*CS355)/P355,0)","v":0},{"$f":"IF(OR($A355<n,AND($A355=n,$B355<=1)),V354+(L355-(IF(AND(EE=1,m>$A355),0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)+$BS355)*CT355)/Q355,0)","v":0},{"$f":"ROUND(R355*M355-(H355-IF(EE=1,0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)*CP355),2)","v":0},{"$f":"ROUND(S355*N355-(I355-IF(EE=1,0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)*CQ355),2)","v":0},{"$f":"ROUND(T355*O355-(J355-IF(EE=1,0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)*CR355),2)","v":0},{"$f":"ROUND(U355*P355-(K355-IF(EE=1,0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)*CS355),2)","v":0},{"$f":"ROUND(V355*Q355-(L355-IF(EE=1,0,Kosten_Fond!$D355+Kosten_Fond!$F355+Kosten_Fond!$H355)*CT355),2)","v":0},{"$f":"ROUND(W355-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z355,IF(AbschlVar=\"DK_fix\",W355*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB355,Kosten_Fond!$AA355))))*IF(Förderung=\"mit\",CN355,CP355)+AH355,2)","v":0},{"$f":"ROUND(X355-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z355,IF(AbschlVar=\"DK_fix\",X355*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB355,Kosten_Fond!$AA355))))*IF(Förderung=\"mit\",CO355,CQ355)+AH355,2)","v":0},{"$f":"ROUND(Y355-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z355,IF(AbschlVar=\"DK_fix\",Y355*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB355,Kosten_Fond!$AA355))))*CR355+AH355,2)","v":0},{"$f":"ROUND(Z355-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z355,IF(AbschlVar=\"DK_fix\",Z355*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB355,Kosten_Fond!$AA355))))*CS355+AH355,2)","v":0},{"$f":"ROUND(AA355-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z355,IF(AbschlVar=\"DK_fix\",AA355*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB355,Kosten_Fond!$AA355))))*CT355+AH355,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,2,{"$f":"IF(AND(Fond!$B355<=1,OR($A355<n,AND($A355=n,Fond!$B355<=1))),R354*M355,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A355<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A355+1)-$B$16)*$B$16,A355,A355+1),0)","v":28},3,{"$f":"Kosten_Fond!T356","v":0},{"$f":"Kosten_Fond!U356","v":0},{"$f":"Kosten_Fond!V356","v":0},{"$f":"Kosten_Fond!W356","v":0},{"$f":"Kosten_Fond!X356","v":0},0,0,0,0,0,{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),ROUND(M355*(1+INDEX(Performance_Vektoren!J$5:J$77,$A355+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),ROUND(N355*(1+INDEX(Performance_Vektoren!K$5:K$77,$A355+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),ROUND(O355*(1+INDEX(Performance_Vektoren!L$5:L$77,$A355+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),ROUND(P355*(1+INDEX(Performance_Vektoren!M$5:M$77,$A355+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),ROUND(Q355*(1+INDEX(Performance_Vektoren!N$5:N$77,$A355+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),R355+(H356-(IF(AND(EE=1,m>$A356),0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)+$BS356)*CP356)/M356,0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),S355+(I356-(IF(AND(EE=1,m>$A356),0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)+$BS356)*CQ356)/N356,0)","v":0},{"$f":"ROUND(IF(OR($A356<n,AND($A356=n,$B356<=1)),T355+(J356-(IF(AND(EE=1,m>$A356),0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)+$BS356)*CR356)/O356,0),10)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),U355+(K356-(IF(AND(EE=1,m>$A356),0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)+$BS356)*CS356)/P356,0)","v":0},{"$f":"IF(OR($A356<n,AND($A356=n,$B356<=1)),V355+(L356-(IF(AND(EE=1,m>$A356),0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)+$BS356)*CT356)/Q356,0)","v":0},{"$f":"ROUND(R356*M356-(H356-IF(EE=1,0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)*CP356),2)","v":0},{"$f":"ROUND(S356*N356-(I356-IF(EE=1,0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)*CQ356),2)","v":0},{"$f":"ROUND(T356*O356-(J356-IF(EE=1,0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)*CR356),2)","v":0},{"$f":"ROUND(U356*P356-(K356-IF(EE=1,0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)*CS356),2)","v":0},{"$f":"ROUND(V356*Q356-(L356-IF(EE=1,0,Kosten_Fond!$D356+Kosten_Fond!$F356+Kosten_Fond!$H356)*CT356),2)","v":0},{"$f":"ROUND(W356-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z356,IF(AbschlVar=\"DK_fix\",W356*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB356,Kosten_Fond!$AA356))))*IF(Förderung=\"mit\",CN356,CP356)+AH356,2)","v":0},{"$f":"ROUND(X356-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z356,IF(AbschlVar=\"DK_fix\",X356*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB356,Kosten_Fond!$AA356))))*IF(Förderung=\"mit\",CO356,CQ356)+AH356,2)","v":0},{"$f":"ROUND(Y356-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z356,IF(AbschlVar=\"DK_fix\",Y356*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB356,Kosten_Fond!$AA356))))*CR356+AH356,2)","v":0},{"$f":"ROUND(Z356-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z356,IF(AbschlVar=\"DK_fix\",Z356*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB356,Kosten_Fond!$AA356))))*CS356+AH356,2)","v":0},{"$f":"ROUND(AA356-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z356,IF(AbschlVar=\"DK_fix\",AA356*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB356,Kosten_Fond!$AA356))))*CT356+AH356,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,3,{"$f":"IF(AND(Fond!$B356<=1,OR($A356<n,AND($A356=n,Fond!$B356<=1))),R355*M356,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A356<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A356+1)-$B$16)*$B$16,A356,A356+1),0)","v":28},4,{"$f":"Kosten_Fond!T357","v":0},{"$f":"Kosten_Fond!U357","v":0},{"$f":"Kosten_Fond!V357","v":0},{"$f":"Kosten_Fond!W357","v":0},{"$f":"Kosten_Fond!X357","v":0},0,0,0,0,0,{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),ROUND(M356*(1+INDEX(Performance_Vektoren!J$5:J$77,$A356+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),ROUND(N356*(1+INDEX(Performance_Vektoren!K$5:K$77,$A356+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),ROUND(O356*(1+INDEX(Performance_Vektoren!L$5:L$77,$A356+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),ROUND(P356*(1+INDEX(Performance_Vektoren!M$5:M$77,$A356+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),ROUND(Q356*(1+INDEX(Performance_Vektoren!N$5:N$77,$A356+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),R356+(H357-(IF(AND(EE=1,m>$A357),0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)+$BS357)*CP357)/M357,0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),S356+(I357-(IF(AND(EE=1,m>$A357),0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)+$BS357)*CQ357)/N357,0)","v":0},{"$f":"ROUND(IF(OR($A357<n,AND($A357=n,$B357<=1)),T356+(J357-(IF(AND(EE=1,m>$A357),0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)+$BS357)*CR357)/O357,0),10)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),U356+(K357-(IF(AND(EE=1,m>$A357),0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)+$BS357)*CS357)/P357,0)","v":0},{"$f":"IF(OR($A357<n,AND($A357=n,$B357<=1)),V356+(L357-(IF(AND(EE=1,m>$A357),0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)+$BS357)*CT357)/Q357,0)","v":0},{"$f":"ROUND(R357*M357-(H357-IF(EE=1,0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)*CP357),2)","v":0},{"$f":"ROUND(S357*N357-(I357-IF(EE=1,0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)*CQ357),2)","v":0},{"$f":"ROUND(T357*O357-(J357-IF(EE=1,0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)*CR357),2)","v":0},{"$f":"ROUND(U357*P357-(K357-IF(EE=1,0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)*CS357),2)","v":0},{"$f":"ROUND(V357*Q357-(L357-IF(EE=1,0,Kosten_Fond!$D357+Kosten_Fond!$F357+Kosten_Fond!$H357)*CT357),2)","v":0},{"$f":"ROUND(W357-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z357,IF(AbschlVar=\"DK_fix\",W357*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB357,Kosten_Fond!$AA357))))*IF(Förderung=\"mit\",CN357,CP357)+AH357,2)","v":0},{"$f":"ROUND(X357-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z357,IF(AbschlVar=\"DK_fix\",X357*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB357,Kosten_Fond!$AA357))))*IF(Förderung=\"mit\",CO357,CQ357)+AH357,2)","v":0},{"$f":"ROUND(Y357-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z357,IF(AbschlVar=\"DK_fix\",Y357*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB357,Kosten_Fond!$AA357))))*CR357+AH357,2)","v":0},{"$f":"ROUND(Z357-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z357,IF(AbschlVar=\"DK_fix\",Z357*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB357,Kosten_Fond!$AA357))))*CS357+AH357,2)","v":0},{"$f":"ROUND(AA357-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z357,IF(AbschlVar=\"DK_fix\",AA357*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB357,Kosten_Fond!$AA357))))*CT357+AH357,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,4,{"$f":"IF(AND(Fond!$B357<=1,OR($A357<n,AND($A357=n,Fond!$B357<=1))),R356*M357,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A357<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A357+1)-$B$16)*$B$16,A357,A357+1),0)","v":28},5,{"$f":"Kosten_Fond!T358","v":0},{"$f":"Kosten_Fond!U358","v":0},{"$f":"Kosten_Fond!V358","v":0},{"$f":"Kosten_Fond!W358","v":0},{"$f":"Kosten_Fond!X358","v":0},0,0,0,0,0,{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),ROUND(M357*(1+INDEX(Performance_Vektoren!J$5:J$77,$A357+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),ROUND(N357*(1+INDEX(Performance_Vektoren!K$5:K$77,$A357+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),ROUND(O357*(1+INDEX(Performance_Vektoren!L$5:L$77,$A357+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),ROUND(P357*(1+INDEX(Performance_Vektoren!M$5:M$77,$A357+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),ROUND(Q357*(1+INDEX(Performance_Vektoren!N$5:N$77,$A357+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),R357+(H358-(IF(AND(EE=1,m>$A358),0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)+$BS358)*CP358)/M358,0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),S357+(I358-(IF(AND(EE=1,m>$A358),0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)+$BS358)*CQ358)/N358,0)","v":0},{"$f":"ROUND(IF(OR($A358<n,AND($A358=n,$B358<=1)),T357+(J358-(IF(AND(EE=1,m>$A358),0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)+$BS358)*CR358)/O358,0),10)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),U357+(K358-(IF(AND(EE=1,m>$A358),0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)+$BS358)*CS358)/P358,0)","v":0},{"$f":"IF(OR($A358<n,AND($A358=n,$B358<=1)),V357+(L358-(IF(AND(EE=1,m>$A358),0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)+$BS358)*CT358)/Q358,0)","v":0},{"$f":"ROUND(R358*M358-(H358-IF(EE=1,0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)*CP358),2)","v":0},{"$f":"ROUND(S358*N358-(I358-IF(EE=1,0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)*CQ358),2)","v":0},{"$f":"ROUND(T358*O358-(J358-IF(EE=1,0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)*CR358),2)","v":0},{"$f":"ROUND(U358*P358-(K358-IF(EE=1,0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)*CS358),2)","v":0},{"$f":"ROUND(V358*Q358-(L358-IF(EE=1,0,Kosten_Fond!$D358+Kosten_Fond!$F358+Kosten_Fond!$H358)*CT358),2)","v":0},{"$f":"ROUND(W358-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z358,IF(AbschlVar=\"DK_fix\",W358*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB358,Kosten_Fond!$AA358))))*IF(Förderung=\"mit\",CN358,CP358)+AH358,2)","v":0},{"$f":"ROUND(X358-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z358,IF(AbschlVar=\"DK_fix\",X358*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB358,Kosten_Fond!$AA358))))*IF(Förderung=\"mit\",CO358,CQ358)+AH358,2)","v":0},{"$f":"ROUND(Y358-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z358,IF(AbschlVar=\"DK_fix\",Y358*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB358,Kosten_Fond!$AA358))))*CR358+AH358,2)","v":0},{"$f":"ROUND(Z358-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z358,IF(AbschlVar=\"DK_fix\",Z358*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB358,Kosten_Fond!$AA358))))*CS358+AH358,2)","v":0},{"$f":"ROUND(AA358-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z358,IF(AbschlVar=\"DK_fix\",AA358*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB358,Kosten_Fond!$AA358))))*CT358+AH358,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,5,{"$f":"IF(AND(Fond!$B358<=1,OR($A358<n,AND($A358=n,Fond!$B358<=1))),R357*M358,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A358<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A358+1)-$B$16)*$B$16,A358,A358+1),0)","v":28},6,{"$f":"Kosten_Fond!T359","v":0},{"$f":"Kosten_Fond!U359","v":0},{"$f":"Kosten_Fond!V359","v":0},{"$f":"Kosten_Fond!W359","v":0},{"$f":"Kosten_Fond!X359","v":0},0,0,0,0,0,{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),ROUND(M358*(1+INDEX(Performance_Vektoren!J$5:J$77,$A358+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),ROUND(N358*(1+INDEX(Performance_Vektoren!K$5:K$77,$A358+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),ROUND(O358*(1+INDEX(Performance_Vektoren!L$5:L$77,$A358+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),ROUND(P358*(1+INDEX(Performance_Vektoren!M$5:M$77,$A358+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),ROUND(Q358*(1+INDEX(Performance_Vektoren!N$5:N$77,$A358+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),R358+(H359-(IF(AND(EE=1,m>$A359),0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)+$BS359)*CP359)/M359,0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),S358+(I359-(IF(AND(EE=1,m>$A359),0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)+$BS359)*CQ359)/N359,0)","v":0},{"$f":"ROUND(IF(OR($A359<n,AND($A359=n,$B359<=1)),T358+(J359-(IF(AND(EE=1,m>$A359),0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)+$BS359)*CR359)/O359,0),10)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),U358+(K359-(IF(AND(EE=1,m>$A359),0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)+$BS359)*CS359)/P359,0)","v":0},{"$f":"IF(OR($A359<n,AND($A359=n,$B359<=1)),V358+(L359-(IF(AND(EE=1,m>$A359),0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)+$BS359)*CT359)/Q359,0)","v":0},{"$f":"ROUND(R359*M359-(H359-IF(EE=1,0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)*CP359),2)","v":0},{"$f":"ROUND(S359*N359-(I359-IF(EE=1,0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)*CQ359),2)","v":0},{"$f":"ROUND(T359*O359-(J359-IF(EE=1,0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)*CR359),2)","v":0},{"$f":"ROUND(U359*P359-(K359-IF(EE=1,0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)*CS359),2)","v":0},{"$f":"ROUND(V359*Q359-(L359-IF(EE=1,0,Kosten_Fond!$D359+Kosten_Fond!$F359+Kosten_Fond!$H359)*CT359),2)","v":0},{"$f":"ROUND(W359-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z359,IF(AbschlVar=\"DK_fix\",W359*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB359,Kosten_Fond!$AA359))))*IF(Förderung=\"mit\",CN359,CP359)+AH359,2)","v":0},{"$f":"ROUND(X359-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z359,IF(AbschlVar=\"DK_fix\",X359*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB359,Kosten_Fond!$AA359))))*IF(Förderung=\"mit\",CO359,CQ359)+AH359,2)","v":0},{"$f":"ROUND(Y359-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z359,IF(AbschlVar=\"DK_fix\",Y359*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB359,Kosten_Fond!$AA359))))*CR359+AH359,2)","v":0},{"$f":"ROUND(Z359-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z359,IF(AbschlVar=\"DK_fix\",Z359*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB359,Kosten_Fond!$AA359))))*CS359+AH359,2)","v":0},{"$f":"ROUND(AA359-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z359,IF(AbschlVar=\"DK_fix\",AA359*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB359,Kosten_Fond!$AA359))))*CT359+AH359,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,6,{"$f":"IF(AND(Fond!$B359<=1,OR($A359<n,AND($A359=n,Fond!$B359<=1))),R358*M359,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A359<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A359+1)-$B$16)*$B$16,A359,A359+1),0)","v":28},7,{"$f":"Kosten_Fond!T360","v":0},{"$f":"Kosten_Fond!U360","v":0},{"$f":"Kosten_Fond!V360","v":0},{"$f":"Kosten_Fond!W360","v":0},{"$f":"Kosten_Fond!X360","v":0},0,0,0,0,0,{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),ROUND(M359*(1+INDEX(Performance_Vektoren!J$5:J$77,$A359+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),ROUND(N359*(1+INDEX(Performance_Vektoren!K$5:K$77,$A359+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),ROUND(O359*(1+INDEX(Performance_Vektoren!L$5:L$77,$A359+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),ROUND(P359*(1+INDEX(Performance_Vektoren!M$5:M$77,$A359+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),ROUND(Q359*(1+INDEX(Performance_Vektoren!N$5:N$77,$A359+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),R359+(H360-(IF(AND(EE=1,m>$A360),0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)+$BS360)*CP360)/M360,0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),S359+(I360-(IF(AND(EE=1,m>$A360),0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)+$BS360)*CQ360)/N360,0)","v":0},{"$f":"ROUND(IF(OR($A360<n,AND($A360=n,$B360<=1)),T359+(J360-(IF(AND(EE=1,m>$A360),0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)+$BS360)*CR360)/O360,0),10)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),U359+(K360-(IF(AND(EE=1,m>$A360),0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)+$BS360)*CS360)/P360,0)","v":0},{"$f":"IF(OR($A360<n,AND($A360=n,$B360<=1)),V359+(L360-(IF(AND(EE=1,m>$A360),0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)+$BS360)*CT360)/Q360,0)","v":0},{"$f":"ROUND(R360*M360-(H360-IF(EE=1,0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)*CP360),2)","v":0},{"$f":"ROUND(S360*N360-(I360-IF(EE=1,0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)*CQ360),2)","v":0},{"$f":"ROUND(T360*O360-(J360-IF(EE=1,0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)*CR360),2)","v":0},{"$f":"ROUND(U360*P360-(K360-IF(EE=1,0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)*CS360),2)","v":0},{"$f":"ROUND(V360*Q360-(L360-IF(EE=1,0,Kosten_Fond!$D360+Kosten_Fond!$F360+Kosten_Fond!$H360)*CT360),2)","v":0},{"$f":"ROUND(W360-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z360,IF(AbschlVar=\"DK_fix\",W360*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB360,Kosten_Fond!$AA360))))*IF(Förderung=\"mit\",CN360,CP360)+AH360,2)","v":0},{"$f":"ROUND(X360-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z360,IF(AbschlVar=\"DK_fix\",X360*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB360,Kosten_Fond!$AA360))))*IF(Förderung=\"mit\",CO360,CQ360)+AH360,2)","v":0},{"$f":"ROUND(Y360-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z360,IF(AbschlVar=\"DK_fix\",Y360*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB360,Kosten_Fond!$AA360))))*CR360+AH360,2)","v":0},{"$f":"ROUND(Z360-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z360,IF(AbschlVar=\"DK_fix\",Z360*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB360,Kosten_Fond!$AA360))))*CS360+AH360,2)","v":0},{"$f":"ROUND(AA360-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z360,IF(AbschlVar=\"DK_fix\",AA360*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB360,Kosten_Fond!$AA360))))*CT360+AH360,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,7,{"$f":"IF(AND(Fond!$B360<=1,OR($A360<n,AND($A360=n,Fond!$B360<=1))),R359*M360,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A360<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A360+1)-$B$16)*$B$16,A360,A360+1),0)","v":28},8,{"$f":"Kosten_Fond!T361","v":0},{"$f":"Kosten_Fond!U361","v":0},{"$f":"Kosten_Fond!V361","v":0},{"$f":"Kosten_Fond!W361","v":0},{"$f":"Kosten_Fond!X361","v":0},0,0,0,0,0,{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),ROUND(M360*(1+INDEX(Performance_Vektoren!J$5:J$77,$A360+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),ROUND(N360*(1+INDEX(Performance_Vektoren!K$5:K$77,$A360+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),ROUND(O360*(1+INDEX(Performance_Vektoren!L$5:L$77,$A360+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),ROUND(P360*(1+INDEX(Performance_Vektoren!M$5:M$77,$A360+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),ROUND(Q360*(1+INDEX(Performance_Vektoren!N$5:N$77,$A360+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),R360+(H361-(IF(AND(EE=1,m>$A361),0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)+$BS361)*CP361)/M361,0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),S360+(I361-(IF(AND(EE=1,m>$A361),0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)+$BS361)*CQ361)/N361,0)","v":0},{"$f":"ROUND(IF(OR($A361<n,AND($A361=n,$B361<=1)),T360+(J361-(IF(AND(EE=1,m>$A361),0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)+$BS361)*CR361)/O361,0),10)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),U360+(K361-(IF(AND(EE=1,m>$A361),0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)+$BS361)*CS361)/P361,0)","v":0},{"$f":"IF(OR($A361<n,AND($A361=n,$B361<=1)),V360+(L361-(IF(AND(EE=1,m>$A361),0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)+$BS361)*CT361)/Q361,0)","v":0},{"$f":"ROUND(R361*M361-(H361-IF(EE=1,0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)*CP361),2)","v":0},{"$f":"ROUND(S361*N361-(I361-IF(EE=1,0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)*CQ361),2)","v":0},{"$f":"ROUND(T361*O361-(J361-IF(EE=1,0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)*CR361),2)","v":0},{"$f":"ROUND(U361*P361-(K361-IF(EE=1,0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)*CS361),2)","v":0},{"$f":"ROUND(V361*Q361-(L361-IF(EE=1,0,Kosten_Fond!$D361+Kosten_Fond!$F361+Kosten_Fond!$H361)*CT361),2)","v":0},{"$f":"ROUND(W361-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z361,IF(AbschlVar=\"DK_fix\",W361*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB361,Kosten_Fond!$AA361))))*IF(Förderung=\"mit\",CN361,CP361)+AH361,2)","v":0},{"$f":"ROUND(X361-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z361,IF(AbschlVar=\"DK_fix\",X361*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB361,Kosten_Fond!$AA361))))*IF(Förderung=\"mit\",CO361,CQ361)+AH361,2)","v":0},{"$f":"ROUND(Y361-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z361,IF(AbschlVar=\"DK_fix\",Y361*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB361,Kosten_Fond!$AA361))))*CR361+AH361,2)","v":0},{"$f":"ROUND(Z361-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z361,IF(AbschlVar=\"DK_fix\",Z361*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB361,Kosten_Fond!$AA361))))*CS361+AH361,2)","v":0},{"$f":"ROUND(AA361-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z361,IF(AbschlVar=\"DK_fix\",AA361*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB361,Kosten_Fond!$AA361))))*CT361+AH361,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,8,{"$f":"IF(AND(Fond!$B361<=1,OR($A361<n,AND($A361=n,Fond!$B361<=1))),R360*M361,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A361<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A361+1)-$B$16)*$B$16,A361,A361+1),0)","v":28},9,{"$f":"Kosten_Fond!T362","v":0},{"$f":"Kosten_Fond!U362","v":0},{"$f":"Kosten_Fond!V362","v":0},{"$f":"Kosten_Fond!W362","v":0},{"$f":"Kosten_Fond!X362","v":0},0,0,0,0,0,{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),ROUND(M361*(1+INDEX(Performance_Vektoren!J$5:J$77,$A361+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),ROUND(N361*(1+INDEX(Performance_Vektoren!K$5:K$77,$A361+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),ROUND(O361*(1+INDEX(Performance_Vektoren!L$5:L$77,$A361+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),ROUND(P361*(1+INDEX(Performance_Vektoren!M$5:M$77,$A361+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),ROUND(Q361*(1+INDEX(Performance_Vektoren!N$5:N$77,$A361+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),R361+(H362-(IF(AND(EE=1,m>$A362),0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)+$BS362)*CP362)/M362,0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),S361+(I362-(IF(AND(EE=1,m>$A362),0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)+$BS362)*CQ362)/N362,0)","v":0},{"$f":"ROUND(IF(OR($A362<n,AND($A362=n,$B362<=1)),T361+(J362-(IF(AND(EE=1,m>$A362),0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)+$BS362)*CR362)/O362,0),10)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),U361+(K362-(IF(AND(EE=1,m>$A362),0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)+$BS362)*CS362)/P362,0)","v":0},{"$f":"IF(OR($A362<n,AND($A362=n,$B362<=1)),V361+(L362-(IF(AND(EE=1,m>$A362),0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)+$BS362)*CT362)/Q362,0)","v":0},{"$f":"ROUND(R362*M362-(H362-IF(EE=1,0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)*CP362),2)","v":0},{"$f":"ROUND(S362*N362-(I362-IF(EE=1,0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)*CQ362),2)","v":0},{"$f":"ROUND(T362*O362-(J362-IF(EE=1,0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)*CR362),2)","v":0},{"$f":"ROUND(U362*P362-(K362-IF(EE=1,0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)*CS362),2)","v":0},{"$f":"ROUND(V362*Q362-(L362-IF(EE=1,0,Kosten_Fond!$D362+Kosten_Fond!$F362+Kosten_Fond!$H362)*CT362),2)","v":0},{"$f":"ROUND(W362-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z362,IF(AbschlVar=\"DK_fix\",W362*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB362,Kosten_Fond!$AA362))))*IF(Förderung=\"mit\",CN362,CP362)+AH362,2)","v":0},{"$f":"ROUND(X362-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z362,IF(AbschlVar=\"DK_fix\",X362*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB362,Kosten_Fond!$AA362))))*IF(Förderung=\"mit\",CO362,CQ362)+AH362,2)","v":0},{"$f":"ROUND(Y362-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z362,IF(AbschlVar=\"DK_fix\",Y362*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB362,Kosten_Fond!$AA362))))*CR362+AH362,2)","v":0},{"$f":"ROUND(Z362-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z362,IF(AbschlVar=\"DK_fix\",Z362*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB362,Kosten_Fond!$AA362))))*CS362+AH362,2)","v":0},{"$f":"ROUND(AA362-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z362,IF(AbschlVar=\"DK_fix\",AA362*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB362,Kosten_Fond!$AA362))))*CT362+AH362,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,9,{"$f":"IF(AND(Fond!$B362<=1,OR($A362<n,AND($A362=n,Fond!$B362<=1))),R361*M362,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A362<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A362+1)-$B$16)*$B$16,A362,A362+1),0)","v":28},10,{"$f":"Kosten_Fond!T363","v":0},{"$f":"Kosten_Fond!U363","v":0},{"$f":"Kosten_Fond!V363","v":0},{"$f":"Kosten_Fond!W363","v":0},{"$f":"Kosten_Fond!X363","v":0},0,0,0,0,0,{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),ROUND(M362*(1+INDEX(Performance_Vektoren!J$5:J$77,$A362+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),ROUND(N362*(1+INDEX(Performance_Vektoren!K$5:K$77,$A362+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),ROUND(O362*(1+INDEX(Performance_Vektoren!L$5:L$77,$A362+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),ROUND(P362*(1+INDEX(Performance_Vektoren!M$5:M$77,$A362+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),ROUND(Q362*(1+INDEX(Performance_Vektoren!N$5:N$77,$A362+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),R362+(H363-(IF(AND(EE=1,m>$A363),0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)+$BS363)*CP363)/M363,0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),S362+(I363-(IF(AND(EE=1,m>$A363),0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)+$BS363)*CQ363)/N363,0)","v":0},{"$f":"ROUND(IF(OR($A363<n,AND($A363=n,$B363<=1)),T362+(J363-(IF(AND(EE=1,m>$A363),0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)+$BS363)*CR363)/O363,0),10)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),U362+(K363-(IF(AND(EE=1,m>$A363),0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)+$BS363)*CS363)/P363,0)","v":0},{"$f":"IF(OR($A363<n,AND($A363=n,$B363<=1)),V362+(L363-(IF(AND(EE=1,m>$A363),0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)+$BS363)*CT363)/Q363,0)","v":0},{"$f":"ROUND(R363*M363-(H363-IF(EE=1,0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)*CP363),2)","v":0},{"$f":"ROUND(S363*N363-(I363-IF(EE=1,0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)*CQ363),2)","v":0},{"$f":"ROUND(T363*O363-(J363-IF(EE=1,0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)*CR363),2)","v":0},{"$f":"ROUND(U363*P363-(K363-IF(EE=1,0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)*CS363),2)","v":0},{"$f":"ROUND(V363*Q363-(L363-IF(EE=1,0,Kosten_Fond!$D363+Kosten_Fond!$F363+Kosten_Fond!$H363)*CT363),2)","v":0},{"$f":"ROUND(W363-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z363,IF(AbschlVar=\"DK_fix\",W363*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB363,Kosten_Fond!$AA363))))*IF(Förderung=\"mit\",CN363,CP363)+AH363,2)","v":0},{"$f":"ROUND(X363-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z363,IF(AbschlVar=\"DK_fix\",X363*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB363,Kosten_Fond!$AA363))))*IF(Förderung=\"mit\",CO363,CQ363)+AH363,2)","v":0},{"$f":"ROUND(Y363-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z363,IF(AbschlVar=\"DK_fix\",Y363*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB363,Kosten_Fond!$AA363))))*CR363+AH363,2)","v":0},{"$f":"ROUND(Z363-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z363,IF(AbschlVar=\"DK_fix\",Z363*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB363,Kosten_Fond!$AA363))))*CS363+AH363,2)","v":0},{"$f":"ROUND(AA363-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z363,IF(AbschlVar=\"DK_fix\",AA363*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB363,Kosten_Fond!$AA363))))*CT363+AH363,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,10,{"$f":"IF(AND(Fond!$B363<=1,OR($A363<n,AND($A363=n,Fond!$B363<=1))),R362*M363,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A363<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A363+1)-$B$16)*$B$16,A363,A363+1),0)","v":28},11,{"$f":"Kosten_Fond!T364","v":0},{"$f":"Kosten_Fond!U364","v":0},{"$f":"Kosten_Fond!V364","v":0},{"$f":"Kosten_Fond!W364","v":0},{"$f":"Kosten_Fond!X364","v":0},0,0,0,0,0,{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),ROUND(M363*(1+INDEX(Performance_Vektoren!J$5:J$77,$A363+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),ROUND(N363*(1+INDEX(Performance_Vektoren!K$5:K$77,$A363+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),ROUND(O363*(1+INDEX(Performance_Vektoren!L$5:L$77,$A363+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),ROUND(P363*(1+INDEX(Performance_Vektoren!M$5:M$77,$A363+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),ROUND(Q363*(1+INDEX(Performance_Vektoren!N$5:N$77,$A363+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),R363+(H364-(IF(AND(EE=1,m>$A364),0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)+$BS364)*CP364)/M364,0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),S363+(I364-(IF(AND(EE=1,m>$A364),0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)+$BS364)*CQ364)/N364,0)","v":0},{"$f":"ROUND(IF(OR($A364<n,AND($A364=n,$B364<=1)),T363+(J364-(IF(AND(EE=1,m>$A364),0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)+$BS364)*CR364)/O364,0),10)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),U363+(K364-(IF(AND(EE=1,m>$A364),0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)+$BS364)*CS364)/P364,0)","v":0},{"$f":"IF(OR($A364<n,AND($A364=n,$B364<=1)),V363+(L364-(IF(AND(EE=1,m>$A364),0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)+$BS364)*CT364)/Q364,0)","v":0},{"$f":"ROUND(R364*M364-(H364-IF(EE=1,0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)*CP364),2)","v":0},{"$f":"ROUND(S364*N364-(I364-IF(EE=1,0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)*CQ364),2)","v":0},{"$f":"ROUND(T364*O364-(J364-IF(EE=1,0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)*CR364),2)","v":0},{"$f":"ROUND(U364*P364-(K364-IF(EE=1,0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)*CS364),2)","v":0},{"$f":"ROUND(V364*Q364-(L364-IF(EE=1,0,Kosten_Fond!$D364+Kosten_Fond!$F364+Kosten_Fond!$H364)*CT364),2)","v":0},{"$f":"ROUND(W364-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z364,IF(AbschlVar=\"DK_fix\",W364*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB364,Kosten_Fond!$AA364))))*IF(Förderung=\"mit\",CN364,CP364)+AH364,2)","v":0},{"$f":"ROUND(X364-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z364,IF(AbschlVar=\"DK_fix\",X364*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB364,Kosten_Fond!$AA364))))*IF(Förderung=\"mit\",CO364,CQ364)+AH364,2)","v":0},{"$f":"ROUND(Y364-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z364,IF(AbschlVar=\"DK_fix\",Y364*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB364,Kosten_Fond!$AA364))))*CR364+AH364,2)","v":0},{"$f":"ROUND(Z364-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z364,IF(AbschlVar=\"DK_fix\",Z364*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB364,Kosten_Fond!$AA364))))*CS364+AH364,2)","v":0},{"$f":"ROUND(AA364-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z364,IF(AbschlVar=\"DK_fix\",AA364*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB364,Kosten_Fond!$AA364))))*CT364+AH364,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,11,{"$f":"IF(AND(Fond!$B364<=1,OR($A364<n,AND($A364=n,Fond!$B364<=1))),R363*M364,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A364<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A364+1)-$B$16)*$B$16,A364,A364+1),0)","v":28},12,{"$f":"Kosten_Fond!T365","v":0},{"$f":"Kosten_Fond!U365","v":0},{"$f":"Kosten_Fond!V365","v":0},{"$f":"Kosten_Fond!W365","v":0},{"$f":"Kosten_Fond!X365","v":0},0,0,0,0,0,{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),ROUND(M364*(1+INDEX(Performance_Vektoren!J$5:J$77,$A364+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),ROUND(N364*(1+INDEX(Performance_Vektoren!K$5:K$77,$A364+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),ROUND(O364*(1+INDEX(Performance_Vektoren!L$5:L$77,$A364+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),ROUND(P364*(1+INDEX(Performance_Vektoren!M$5:M$77,$A364+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),ROUND(Q364*(1+INDEX(Performance_Vektoren!N$5:N$77,$A364+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),R364+(H365-(IF(AND(EE=1,m>$A365),0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)+$BS365)*CP365)/M365,0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),S364+(I365-(IF(AND(EE=1,m>$A365),0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)+$BS365)*CQ365)/N365,0)","v":0},{"$f":"ROUND(IF(OR($A365<n,AND($A365=n,$B365<=1)),T364+(J365-(IF(AND(EE=1,m>$A365),0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)+$BS365)*CR365)/O365,0),10)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),U364+(K365-(IF(AND(EE=1,m>$A365),0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)+$BS365)*CS365)/P365,0)","v":0},{"$f":"IF(OR($A365<n,AND($A365=n,$B365<=1)),V364+(L365-(IF(AND(EE=1,m>$A365),0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)+$BS365)*CT365)/Q365,0)","v":0},{"$f":"ROUND(R365*M365-(H365-IF(EE=1,0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)*CP365),2)","v":0},{"$f":"ROUND(S365*N365-(I365-IF(EE=1,0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)*CQ365),2)","v":0},{"$f":"ROUND(T365*O365-(J365-IF(EE=1,0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)*CR365),2)","v":0},{"$f":"ROUND(U365*P365-(K365-IF(EE=1,0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)*CS365),2)","v":0},{"$f":"ROUND(V365*Q365-(L365-IF(EE=1,0,Kosten_Fond!$D365+Kosten_Fond!$F365+Kosten_Fond!$H365)*CT365),2)","v":0},{"$f":"ROUND(W365-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z365,IF(AbschlVar=\"DK_fix\",W365*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB365,Kosten_Fond!$AA365))))*IF(Förderung=\"mit\",CN365,CP365)+AH365,2)","v":0},{"$f":"ROUND(X365-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z365,IF(AbschlVar=\"DK_fix\",X365*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB365,Kosten_Fond!$AA365))))*IF(Förderung=\"mit\",CO365,CQ365)+AH365,2)","v":0},{"$f":"ROUND(Y365-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z365,IF(AbschlVar=\"DK_fix\",Y365*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB365,Kosten_Fond!$AA365))))*CR365+AH365,2)","v":0},{"$f":"ROUND(Z365-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z365,IF(AbschlVar=\"DK_fix\",Z365*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB365,Kosten_Fond!$AA365))))*CS365+AH365,2)","v":0},{"$f":"ROUND(AA365-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z365,IF(AbschlVar=\"DK_fix\",AA365*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB365,Kosten_Fond!$AA365))))*CT365+AH365,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,12,{"$f":"IF(AND(Fond!$B365<=1,OR($A365<n,AND($A365=n,Fond!$B365<=1))),R364*M365,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A365<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A365+1)-$B$16)*$B$16,A365,A365+1),0)","v":29},1,{"$f":"Kosten_Fond!T366","v":0},{"$f":"Kosten_Fond!U366","v":0},{"$f":"Kosten_Fond!V366","v":0},{"$f":"Kosten_Fond!W366","v":0},{"$f":"Kosten_Fond!X366","v":0},0,0,0,0,0,{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),ROUND(M365*(1+INDEX(Performance_Vektoren!J$5:J$77,$A365+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),ROUND(N365*(1+INDEX(Performance_Vektoren!K$5:K$77,$A365+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),ROUND(O365*(1+INDEX(Performance_Vektoren!L$5:L$77,$A365+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),ROUND(P365*(1+INDEX(Performance_Vektoren!M$5:M$77,$A365+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),ROUND(Q365*(1+INDEX(Performance_Vektoren!N$5:N$77,$A365+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),R365+(H366-(IF(AND(EE=1,m>$A366),0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)+$BS366)*CP366)/M366,0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),S365+(I366-(IF(AND(EE=1,m>$A366),0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)+$BS366)*CQ366)/N366,0)","v":0},{"$f":"ROUND(IF(OR($A366<n,AND($A366=n,$B366<=1)),T365+(J366-(IF(AND(EE=1,m>$A366),0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)+$BS366)*CR366)/O366,0),10)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),U365+(K366-(IF(AND(EE=1,m>$A366),0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)+$BS366)*CS366)/P366,0)","v":0},{"$f":"IF(OR($A366<n,AND($A366=n,$B366<=1)),V365+(L366-(IF(AND(EE=1,m>$A366),0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)+$BS366)*CT366)/Q366,0)","v":0},{"$f":"ROUND(R366*M366-(H366-IF(EE=1,0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)*CP366),2)","v":0},{"$f":"ROUND(S366*N366-(I366-IF(EE=1,0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)*CQ366),2)","v":0},{"$f":"ROUND(T366*O366-(J366-IF(EE=1,0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)*CR366),2)","v":0},{"$f":"ROUND(U366*P366-(K366-IF(EE=1,0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)*CS366),2)","v":0},{"$f":"ROUND(V366*Q366-(L366-IF(EE=1,0,Kosten_Fond!$D366+Kosten_Fond!$F366+Kosten_Fond!$H366)*CT366),2)","v":0},{"$f":"ROUND(W366-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z366,IF(AbschlVar=\"DK_fix\",W366*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB366,Kosten_Fond!$AA366))))*IF(Förderung=\"mit\",CN366,CP366)+AH366,2)","v":0},{"$f":"ROUND(X366-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z366,IF(AbschlVar=\"DK_fix\",X366*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB366,Kosten_Fond!$AA366))))*IF(Förderung=\"mit\",CO366,CQ366)+AH366,2)","v":0},{"$f":"ROUND(Y366-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z366,IF(AbschlVar=\"DK_fix\",Y366*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB366,Kosten_Fond!$AA366))))*CR366+AH366,2)","v":0},{"$f":"ROUND(Z366-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z366,IF(AbschlVar=\"DK_fix\",Z366*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB366,Kosten_Fond!$AA366))))*CS366+AH366,2)","v":0},{"$f":"ROUND(AA366-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z366,IF(AbschlVar=\"DK_fix\",AA366*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB366,Kosten_Fond!$AA366))))*CT366+AH366,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1,{"$f":"IF(AND(Fond!$B366<=1,OR($A366<n,AND($A366=n,Fond!$B366<=1))),R365*M366,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A366<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A366+1)-$B$16)*$B$16,A366,A366+1),0)","v":29},2,{"$f":"Kosten_Fond!T367","v":0},{"$f":"Kosten_Fond!U367","v":0},{"$f":"Kosten_Fond!V367","v":0},{"$f":"Kosten_Fond!W367","v":0},{"$f":"Kosten_Fond!X367","v":0},0,0,0,0,0,{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),ROUND(M366*(1+INDEX(Performance_Vektoren!J$5:J$77,$A366+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),ROUND(N366*(1+INDEX(Performance_Vektoren!K$5:K$77,$A366+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),ROUND(O366*(1+INDEX(Performance_Vektoren!L$5:L$77,$A366+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),ROUND(P366*(1+INDEX(Performance_Vektoren!M$5:M$77,$A366+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),ROUND(Q366*(1+INDEX(Performance_Vektoren!N$5:N$77,$A366+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),R366+(H367-(IF(AND(EE=1,m>$A367),0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)+$BS367)*CP367)/M367,0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),S366+(I367-(IF(AND(EE=1,m>$A367),0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)+$BS367)*CQ367)/N367,0)","v":0},{"$f":"ROUND(IF(OR($A367<n,AND($A367=n,$B367<=1)),T366+(J367-(IF(AND(EE=1,m>$A367),0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)+$BS367)*CR367)/O367,0),10)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),U366+(K367-(IF(AND(EE=1,m>$A367),0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)+$BS367)*CS367)/P367,0)","v":0},{"$f":"IF(OR($A367<n,AND($A367=n,$B367<=1)),V366+(L367-(IF(AND(EE=1,m>$A367),0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)+$BS367)*CT367)/Q367,0)","v":0},{"$f":"ROUND(R367*M367-(H367-IF(EE=1,0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)*CP367),2)","v":0},{"$f":"ROUND(S367*N367-(I367-IF(EE=1,0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)*CQ367),2)","v":0},{"$f":"ROUND(T367*O367-(J367-IF(EE=1,0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)*CR367),2)","v":0},{"$f":"ROUND(U367*P367-(K367-IF(EE=1,0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)*CS367),2)","v":0},{"$f":"ROUND(V367*Q367-(L367-IF(EE=1,0,Kosten_Fond!$D367+Kosten_Fond!$F367+Kosten_Fond!$H367)*CT367),2)","v":0},{"$f":"ROUND(W367-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z367,IF(AbschlVar=\"DK_fix\",W367*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB367,Kosten_Fond!$AA367))))*IF(Förderung=\"mit\",CN367,CP367)+AH367,2)","v":0},{"$f":"ROUND(X367-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z367,IF(AbschlVar=\"DK_fix\",X367*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB367,Kosten_Fond!$AA367))))*IF(Förderung=\"mit\",CO367,CQ367)+AH367,2)","v":0},{"$f":"ROUND(Y367-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z367,IF(AbschlVar=\"DK_fix\",Y367*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB367,Kosten_Fond!$AA367))))*CR367+AH367,2)","v":0},{"$f":"ROUND(Z367-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z367,IF(AbschlVar=\"DK_fix\",Z367*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB367,Kosten_Fond!$AA367))))*CS367+AH367,2)","v":0},{"$f":"ROUND(AA367-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z367,IF(AbschlVar=\"DK_fix\",AA367*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB367,Kosten_Fond!$AA367))))*CT367+AH367,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,2,{"$f":"IF(AND(Fond!$B367<=1,OR($A367<n,AND($A367=n,Fond!$B367<=1))),R366*M367,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A367<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A367+1)-$B$16)*$B$16,A367,A367+1),0)","v":29},3,{"$f":"Kosten_Fond!T368","v":0},{"$f":"Kosten_Fond!U368","v":0},{"$f":"Kosten_Fond!V368","v":0},{"$f":"Kosten_Fond!W368","v":0},{"$f":"Kosten_Fond!X368","v":0},0,0,0,0,0,{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),ROUND(M367*(1+INDEX(Performance_Vektoren!J$5:J$77,$A367+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),ROUND(N367*(1+INDEX(Performance_Vektoren!K$5:K$77,$A367+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),ROUND(O367*(1+INDEX(Performance_Vektoren!L$5:L$77,$A367+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),ROUND(P367*(1+INDEX(Performance_Vektoren!M$5:M$77,$A367+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),ROUND(Q367*(1+INDEX(Performance_Vektoren!N$5:N$77,$A367+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),R367+(H368-(IF(AND(EE=1,m>$A368),0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)+$BS368)*CP368)/M368,0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),S367+(I368-(IF(AND(EE=1,m>$A368),0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)+$BS368)*CQ368)/N368,0)","v":0},{"$f":"ROUND(IF(OR($A368<n,AND($A368=n,$B368<=1)),T367+(J368-(IF(AND(EE=1,m>$A368),0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)+$BS368)*CR368)/O368,0),10)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),U367+(K368-(IF(AND(EE=1,m>$A368),0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)+$BS368)*CS368)/P368,0)","v":0},{"$f":"IF(OR($A368<n,AND($A368=n,$B368<=1)),V367+(L368-(IF(AND(EE=1,m>$A368),0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)+$BS368)*CT368)/Q368,0)","v":0},{"$f":"ROUND(R368*M368-(H368-IF(EE=1,0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)*CP368),2)","v":0},{"$f":"ROUND(S368*N368-(I368-IF(EE=1,0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)*CQ368),2)","v":0},{"$f":"ROUND(T368*O368-(J368-IF(EE=1,0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)*CR368),2)","v":0},{"$f":"ROUND(U368*P368-(K368-IF(EE=1,0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)*CS368),2)","v":0},{"$f":"ROUND(V368*Q368-(L368-IF(EE=1,0,Kosten_Fond!$D368+Kosten_Fond!$F368+Kosten_Fond!$H368)*CT368),2)","v":0},{"$f":"ROUND(W368-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z368,IF(AbschlVar=\"DK_fix\",W368*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB368,Kosten_Fond!$AA368))))*IF(Förderung=\"mit\",CN368,CP368)+AH368,2)","v":0},{"$f":"ROUND(X368-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z368,IF(AbschlVar=\"DK_fix\",X368*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB368,Kosten_Fond!$AA368))))*IF(Förderung=\"mit\",CO368,CQ368)+AH368,2)","v":0},{"$f":"ROUND(Y368-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z368,IF(AbschlVar=\"DK_fix\",Y368*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB368,Kosten_Fond!$AA368))))*CR368+AH368,2)","v":0},{"$f":"ROUND(Z368-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z368,IF(AbschlVar=\"DK_fix\",Z368*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB368,Kosten_Fond!$AA368))))*CS368+AH368,2)","v":0},{"$f":"ROUND(AA368-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z368,IF(AbschlVar=\"DK_fix\",AA368*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB368,Kosten_Fond!$AA368))))*CT368+AH368,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,3,{"$f":"IF(AND(Fond!$B368<=1,OR($A368<n,AND($A368=n,Fond!$B368<=1))),R367*M368,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A368<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A368+1)-$B$16)*$B$16,A368,A368+1),0)","v":29},4,{"$f":"Kosten_Fond!T369","v":0},{"$f":"Kosten_Fond!U369","v":0},{"$f":"Kosten_Fond!V369","v":0},{"$f":"Kosten_Fond!W369","v":0},{"$f":"Kosten_Fond!X369","v":0},0,0,0,0,0,{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),ROUND(M368*(1+INDEX(Performance_Vektoren!J$5:J$77,$A368+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),ROUND(N368*(1+INDEX(Performance_Vektoren!K$5:K$77,$A368+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),ROUND(O368*(1+INDEX(Performance_Vektoren!L$5:L$77,$A368+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),ROUND(P368*(1+INDEX(Performance_Vektoren!M$5:M$77,$A368+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),ROUND(Q368*(1+INDEX(Performance_Vektoren!N$5:N$77,$A368+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),R368+(H369-(IF(AND(EE=1,m>$A369),0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)+$BS369)*CP369)/M369,0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),S368+(I369-(IF(AND(EE=1,m>$A369),0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)+$BS369)*CQ369)/N369,0)","v":0},{"$f":"ROUND(IF(OR($A369<n,AND($A369=n,$B369<=1)),T368+(J369-(IF(AND(EE=1,m>$A369),0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)+$BS369)*CR369)/O369,0),10)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),U368+(K369-(IF(AND(EE=1,m>$A369),0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)+$BS369)*CS369)/P369,0)","v":0},{"$f":"IF(OR($A369<n,AND($A369=n,$B369<=1)),V368+(L369-(IF(AND(EE=1,m>$A369),0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)+$BS369)*CT369)/Q369,0)","v":0},{"$f":"ROUND(R369*M369-(H369-IF(EE=1,0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)*CP369),2)","v":0},{"$f":"ROUND(S369*N369-(I369-IF(EE=1,0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)*CQ369),2)","v":0},{"$f":"ROUND(T369*O369-(J369-IF(EE=1,0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)*CR369),2)","v":0},{"$f":"ROUND(U369*P369-(K369-IF(EE=1,0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)*CS369),2)","v":0},{"$f":"ROUND(V369*Q369-(L369-IF(EE=1,0,Kosten_Fond!$D369+Kosten_Fond!$F369+Kosten_Fond!$H369)*CT369),2)","v":0},{"$f":"ROUND(W369-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z369,IF(AbschlVar=\"DK_fix\",W369*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB369,Kosten_Fond!$AA369))))*IF(Förderung=\"mit\",CN369,CP369)+AH369,2)","v":0},{"$f":"ROUND(X369-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z369,IF(AbschlVar=\"DK_fix\",X369*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB369,Kosten_Fond!$AA369))))*IF(Förderung=\"mit\",CO369,CQ369)+AH369,2)","v":0},{"$f":"ROUND(Y369-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z369,IF(AbschlVar=\"DK_fix\",Y369*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB369,Kosten_Fond!$AA369))))*CR369+AH369,2)","v":0},{"$f":"ROUND(Z369-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z369,IF(AbschlVar=\"DK_fix\",Z369*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB369,Kosten_Fond!$AA369))))*CS369+AH369,2)","v":0},{"$f":"ROUND(AA369-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z369,IF(AbschlVar=\"DK_fix\",AA369*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB369,Kosten_Fond!$AA369))))*CT369+AH369,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,4,{"$f":"IF(AND(Fond!$B369<=1,OR($A369<n,AND($A369=n,Fond!$B369<=1))),R368*M369,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A369<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A369+1)-$B$16)*$B$16,A369,A369+1),0)","v":29},5,{"$f":"Kosten_Fond!T370","v":0},{"$f":"Kosten_Fond!U370","v":0},{"$f":"Kosten_Fond!V370","v":0},{"$f":"Kosten_Fond!W370","v":0},{"$f":"Kosten_Fond!X370","v":0},0,0,0,0,0,{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),ROUND(M369*(1+INDEX(Performance_Vektoren!J$5:J$77,$A369+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),ROUND(N369*(1+INDEX(Performance_Vektoren!K$5:K$77,$A369+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),ROUND(O369*(1+INDEX(Performance_Vektoren!L$5:L$77,$A369+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),ROUND(P369*(1+INDEX(Performance_Vektoren!M$5:M$77,$A369+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),ROUND(Q369*(1+INDEX(Performance_Vektoren!N$5:N$77,$A369+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),R369+(H370-(IF(AND(EE=1,m>$A370),0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)+$BS370)*CP370)/M370,0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),S369+(I370-(IF(AND(EE=1,m>$A370),0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)+$BS370)*CQ370)/N370,0)","v":0},{"$f":"ROUND(IF(OR($A370<n,AND($A370=n,$B370<=1)),T369+(J370-(IF(AND(EE=1,m>$A370),0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)+$BS370)*CR370)/O370,0),10)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),U369+(K370-(IF(AND(EE=1,m>$A370),0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)+$BS370)*CS370)/P370,0)","v":0},{"$f":"IF(OR($A370<n,AND($A370=n,$B370<=1)),V369+(L370-(IF(AND(EE=1,m>$A370),0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)+$BS370)*CT370)/Q370,0)","v":0},{"$f":"ROUND(R370*M370-(H370-IF(EE=1,0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)*CP370),2)","v":0},{"$f":"ROUND(S370*N370-(I370-IF(EE=1,0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)*CQ370),2)","v":0},{"$f":"ROUND(T370*O370-(J370-IF(EE=1,0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)*CR370),2)","v":0},{"$f":"ROUND(U370*P370-(K370-IF(EE=1,0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)*CS370),2)","v":0},{"$f":"ROUND(V370*Q370-(L370-IF(EE=1,0,Kosten_Fond!$D370+Kosten_Fond!$F370+Kosten_Fond!$H370)*CT370),2)","v":0},{"$f":"ROUND(W370-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z370,IF(AbschlVar=\"DK_fix\",W370*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB370,Kosten_Fond!$AA370))))*IF(Förderung=\"mit\",CN370,CP370)+AH370,2)","v":0},{"$f":"ROUND(X370-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z370,IF(AbschlVar=\"DK_fix\",X370*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB370,Kosten_Fond!$AA370))))*IF(Förderung=\"mit\",CO370,CQ370)+AH370,2)","v":0},{"$f":"ROUND(Y370-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z370,IF(AbschlVar=\"DK_fix\",Y370*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB370,Kosten_Fond!$AA370))))*CR370+AH370,2)","v":0},{"$f":"ROUND(Z370-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z370,IF(AbschlVar=\"DK_fix\",Z370*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB370,Kosten_Fond!$AA370))))*CS370+AH370,2)","v":0},{"$f":"ROUND(AA370-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z370,IF(AbschlVar=\"DK_fix\",AA370*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB370,Kosten_Fond!$AA370))))*CT370+AH370,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,5,{"$f":"IF(AND(Fond!$B370<=1,OR($A370<n,AND($A370=n,Fond!$B370<=1))),R369*M370,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A370<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A370+1)-$B$16)*$B$16,A370,A370+1),0)","v":29},6,{"$f":"Kosten_Fond!T371","v":0},{"$f":"Kosten_Fond!U371","v":0},{"$f":"Kosten_Fond!V371","v":0},{"$f":"Kosten_Fond!W371","v":0},{"$f":"Kosten_Fond!X371","v":0},0,0,0,0,0,{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),ROUND(M370*(1+INDEX(Performance_Vektoren!J$5:J$77,$A370+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),ROUND(N370*(1+INDEX(Performance_Vektoren!K$5:K$77,$A370+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),ROUND(O370*(1+INDEX(Performance_Vektoren!L$5:L$77,$A370+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),ROUND(P370*(1+INDEX(Performance_Vektoren!M$5:M$77,$A370+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),ROUND(Q370*(1+INDEX(Performance_Vektoren!N$5:N$77,$A370+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),R370+(H371-(IF(AND(EE=1,m>$A371),0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)+$BS371)*CP371)/M371,0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),S370+(I371-(IF(AND(EE=1,m>$A371),0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)+$BS371)*CQ371)/N371,0)","v":0},{"$f":"ROUND(IF(OR($A371<n,AND($A371=n,$B371<=1)),T370+(J371-(IF(AND(EE=1,m>$A371),0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)+$BS371)*CR371)/O371,0),10)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),U370+(K371-(IF(AND(EE=1,m>$A371),0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)+$BS371)*CS371)/P371,0)","v":0},{"$f":"IF(OR($A371<n,AND($A371=n,$B371<=1)),V370+(L371-(IF(AND(EE=1,m>$A371),0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)+$BS371)*CT371)/Q371,0)","v":0},{"$f":"ROUND(R371*M371-(H371-IF(EE=1,0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)*CP371),2)","v":0},{"$f":"ROUND(S371*N371-(I371-IF(EE=1,0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)*CQ371),2)","v":0},{"$f":"ROUND(T371*O371-(J371-IF(EE=1,0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)*CR371),2)","v":0},{"$f":"ROUND(U371*P371-(K371-IF(EE=1,0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)*CS371),2)","v":0},{"$f":"ROUND(V371*Q371-(L371-IF(EE=1,0,Kosten_Fond!$D371+Kosten_Fond!$F371+Kosten_Fond!$H371)*CT371),2)","v":0},{"$f":"ROUND(W371-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z371,IF(AbschlVar=\"DK_fix\",W371*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB371,Kosten_Fond!$AA371))))*IF(Förderung=\"mit\",CN371,CP371)+AH371,2)","v":0},{"$f":"ROUND(X371-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z371,IF(AbschlVar=\"DK_fix\",X371*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB371,Kosten_Fond!$AA371))))*IF(Förderung=\"mit\",CO371,CQ371)+AH371,2)","v":0},{"$f":"ROUND(Y371-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z371,IF(AbschlVar=\"DK_fix\",Y371*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB371,Kosten_Fond!$AA371))))*CR371+AH371,2)","v":0},{"$f":"ROUND(Z371-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z371,IF(AbschlVar=\"DK_fix\",Z371*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB371,Kosten_Fond!$AA371))))*CS371+AH371,2)","v":0},{"$f":"ROUND(AA371-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z371,IF(AbschlVar=\"DK_fix\",AA371*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB371,Kosten_Fond!$AA371))))*CT371+AH371,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,{"$f":"IF(AND(Fond!$B371<=1,OR($A371<n,AND($A371=n,Fond!$B371<=1))),R370*M371,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A371<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A371+1)-$B$16)*$B$16,A371,A371+1),0)","v":29},7,{"$f":"Kosten_Fond!T372","v":0},{"$f":"Kosten_Fond!U372","v":0},{"$f":"Kosten_Fond!V372","v":0},{"$f":"Kosten_Fond!W372","v":0},{"$f":"Kosten_Fond!X372","v":0},0,0,0,0,0,{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),ROUND(M371*(1+INDEX(Performance_Vektoren!J$5:J$77,$A371+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),ROUND(N371*(1+INDEX(Performance_Vektoren!K$5:K$77,$A371+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),ROUND(O371*(1+INDEX(Performance_Vektoren!L$5:L$77,$A371+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),ROUND(P371*(1+INDEX(Performance_Vektoren!M$5:M$77,$A371+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),ROUND(Q371*(1+INDEX(Performance_Vektoren!N$5:N$77,$A371+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),R371+(H372-(IF(AND(EE=1,m>$A372),0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)+$BS372)*CP372)/M372,0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),S371+(I372-(IF(AND(EE=1,m>$A372),0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)+$BS372)*CQ372)/N372,0)","v":0},{"$f":"ROUND(IF(OR($A372<n,AND($A372=n,$B372<=1)),T371+(J372-(IF(AND(EE=1,m>$A372),0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)+$BS372)*CR372)/O372,0),10)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),U371+(K372-(IF(AND(EE=1,m>$A372),0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)+$BS372)*CS372)/P372,0)","v":0},{"$f":"IF(OR($A372<n,AND($A372=n,$B372<=1)),V371+(L372-(IF(AND(EE=1,m>$A372),0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)+$BS372)*CT372)/Q372,0)","v":0},{"$f":"ROUND(R372*M372-(H372-IF(EE=1,0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)*CP372),2)","v":0},{"$f":"ROUND(S372*N372-(I372-IF(EE=1,0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)*CQ372),2)","v":0},{"$f":"ROUND(T372*O372-(J372-IF(EE=1,0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)*CR372),2)","v":0},{"$f":"ROUND(U372*P372-(K372-IF(EE=1,0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)*CS372),2)","v":0},{"$f":"ROUND(V372*Q372-(L372-IF(EE=1,0,Kosten_Fond!$D372+Kosten_Fond!$F372+Kosten_Fond!$H372)*CT372),2)","v":0},{"$f":"ROUND(W372-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z372,IF(AbschlVar=\"DK_fix\",W372*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB372,Kosten_Fond!$AA372))))*IF(Förderung=\"mit\",CN372,CP372)+AH372,2)","v":0},{"$f":"ROUND(X372-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z372,IF(AbschlVar=\"DK_fix\",X372*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB372,Kosten_Fond!$AA372))))*IF(Förderung=\"mit\",CO372,CQ372)+AH372,2)","v":0},{"$f":"ROUND(Y372-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z372,IF(AbschlVar=\"DK_fix\",Y372*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB372,Kosten_Fond!$AA372))))*CR372+AH372,2)","v":0},{"$f":"ROUND(Z372-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z372,IF(AbschlVar=\"DK_fix\",Z372*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB372,Kosten_Fond!$AA372))))*CS372+AH372,2)","v":0},{"$f":"ROUND(AA372-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z372,IF(AbschlVar=\"DK_fix\",AA372*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB372,Kosten_Fond!$AA372))))*CT372+AH372,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,7,{"$f":"IF(AND(Fond!$B372<=1,OR($A372<n,AND($A372=n,Fond!$B372<=1))),R371*M372,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A372<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A372+1)-$B$16)*$B$16,A372,A372+1),0)","v":29},8,{"$f":"Kosten_Fond!T373","v":0},{"$f":"Kosten_Fond!U373","v":0},{"$f":"Kosten_Fond!V373","v":0},{"$f":"Kosten_Fond!W373","v":0},{"$f":"Kosten_Fond!X373","v":0},0,0,0,0,0,{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),ROUND(M372*(1+INDEX(Performance_Vektoren!J$5:J$77,$A372+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),ROUND(N372*(1+INDEX(Performance_Vektoren!K$5:K$77,$A372+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),ROUND(O372*(1+INDEX(Performance_Vektoren!L$5:L$77,$A372+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),ROUND(P372*(1+INDEX(Performance_Vektoren!M$5:M$77,$A372+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),ROUND(Q372*(1+INDEX(Performance_Vektoren!N$5:N$77,$A372+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),R372+(H373-(IF(AND(EE=1,m>$A373),0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)+$BS373)*CP373)/M373,0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),S372+(I373-(IF(AND(EE=1,m>$A373),0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)+$BS373)*CQ373)/N373,0)","v":0},{"$f":"ROUND(IF(OR($A373<n,AND($A373=n,$B373<=1)),T372+(J373-(IF(AND(EE=1,m>$A373),0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)+$BS373)*CR373)/O373,0),10)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),U372+(K373-(IF(AND(EE=1,m>$A373),0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)+$BS373)*CS373)/P373,0)","v":0},{"$f":"IF(OR($A373<n,AND($A373=n,$B373<=1)),V372+(L373-(IF(AND(EE=1,m>$A373),0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)+$BS373)*CT373)/Q373,0)","v":0},{"$f":"ROUND(R373*M373-(H373-IF(EE=1,0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)*CP373),2)","v":0},{"$f":"ROUND(S373*N373-(I373-IF(EE=1,0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)*CQ373),2)","v":0},{"$f":"ROUND(T373*O373-(J373-IF(EE=1,0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)*CR373),2)","v":0},{"$f":"ROUND(U373*P373-(K373-IF(EE=1,0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)*CS373),2)","v":0},{"$f":"ROUND(V373*Q373-(L373-IF(EE=1,0,Kosten_Fond!$D373+Kosten_Fond!$F373+Kosten_Fond!$H373)*CT373),2)","v":0},{"$f":"ROUND(W373-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z373,IF(AbschlVar=\"DK_fix\",W373*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB373,Kosten_Fond!$AA373))))*IF(Förderung=\"mit\",CN373,CP373)+AH373,2)","v":0},{"$f":"ROUND(X373-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z373,IF(AbschlVar=\"DK_fix\",X373*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB373,Kosten_Fond!$AA373))))*IF(Förderung=\"mit\",CO373,CQ373)+AH373,2)","v":0},{"$f":"ROUND(Y373-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z373,IF(AbschlVar=\"DK_fix\",Y373*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB373,Kosten_Fond!$AA373))))*CR373+AH373,2)","v":0},{"$f":"ROUND(Z373-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z373,IF(AbschlVar=\"DK_fix\",Z373*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB373,Kosten_Fond!$AA373))))*CS373+AH373,2)","v":0},{"$f":"ROUND(AA373-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z373,IF(AbschlVar=\"DK_fix\",AA373*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB373,Kosten_Fond!$AA373))))*CT373+AH373,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,8,{"$f":"IF(AND(Fond!$B373<=1,OR($A373<n,AND($A373=n,Fond!$B373<=1))),R372*M373,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A373<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A373+1)-$B$16)*$B$16,A373,A373+1),0)","v":29},9,{"$f":"Kosten_Fond!T374","v":0},{"$f":"Kosten_Fond!U374","v":0},{"$f":"Kosten_Fond!V374","v":0},{"$f":"Kosten_Fond!W374","v":0},{"$f":"Kosten_Fond!X374","v":0},0,0,0,0,0,{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),ROUND(M373*(1+INDEX(Performance_Vektoren!J$5:J$77,$A373+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),ROUND(N373*(1+INDEX(Performance_Vektoren!K$5:K$77,$A373+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),ROUND(O373*(1+INDEX(Performance_Vektoren!L$5:L$77,$A373+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),ROUND(P373*(1+INDEX(Performance_Vektoren!M$5:M$77,$A373+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),ROUND(Q373*(1+INDEX(Performance_Vektoren!N$5:N$77,$A373+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),R373+(H374-(IF(AND(EE=1,m>$A374),0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)+$BS374)*CP374)/M374,0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),S373+(I374-(IF(AND(EE=1,m>$A374),0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)+$BS374)*CQ374)/N374,0)","v":0},{"$f":"ROUND(IF(OR($A374<n,AND($A374=n,$B374<=1)),T373+(J374-(IF(AND(EE=1,m>$A374),0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)+$BS374)*CR374)/O374,0),10)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),U373+(K374-(IF(AND(EE=1,m>$A374),0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)+$BS374)*CS374)/P374,0)","v":0},{"$f":"IF(OR($A374<n,AND($A374=n,$B374<=1)),V373+(L374-(IF(AND(EE=1,m>$A374),0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)+$BS374)*CT374)/Q374,0)","v":0},{"$f":"ROUND(R374*M374-(H374-IF(EE=1,0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)*CP374),2)","v":0},{"$f":"ROUND(S374*N374-(I374-IF(EE=1,0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)*CQ374),2)","v":0},{"$f":"ROUND(T374*O374-(J374-IF(EE=1,0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)*CR374),2)","v":0},{"$f":"ROUND(U374*P374-(K374-IF(EE=1,0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)*CS374),2)","v":0},{"$f":"ROUND(V374*Q374-(L374-IF(EE=1,0,Kosten_Fond!$D374+Kosten_Fond!$F374+Kosten_Fond!$H374)*CT374),2)","v":0},{"$f":"ROUND(W374-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z374,IF(AbschlVar=\"DK_fix\",W374*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB374,Kosten_Fond!$AA374))))*IF(Förderung=\"mit\",CN374,CP374)+AH374,2)","v":0},{"$f":"ROUND(X374-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z374,IF(AbschlVar=\"DK_fix\",X374*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB374,Kosten_Fond!$AA374))))*IF(Förderung=\"mit\",CO374,CQ374)+AH374,2)","v":0},{"$f":"ROUND(Y374-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z374,IF(AbschlVar=\"DK_fix\",Y374*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB374,Kosten_Fond!$AA374))))*CR374+AH374,2)","v":0},{"$f":"ROUND(Z374-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z374,IF(AbschlVar=\"DK_fix\",Z374*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB374,Kosten_Fond!$AA374))))*CS374+AH374,2)","v":0},{"$f":"ROUND(AA374-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z374,IF(AbschlVar=\"DK_fix\",AA374*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB374,Kosten_Fond!$AA374))))*CT374+AH374,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,9,{"$f":"IF(AND(Fond!$B374<=1,OR($A374<n,AND($A374=n,Fond!$B374<=1))),R373*M374,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A374<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A374+1)-$B$16)*$B$16,A374,A374+1),0)","v":29},10,{"$f":"Kosten_Fond!T375","v":0},{"$f":"Kosten_Fond!U375","v":0},{"$f":"Kosten_Fond!V375","v":0},{"$f":"Kosten_Fond!W375","v":0},{"$f":"Kosten_Fond!X375","v":0},0,0,0,0,0,{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),ROUND(M374*(1+INDEX(Performance_Vektoren!J$5:J$77,$A374+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),ROUND(N374*(1+INDEX(Performance_Vektoren!K$5:K$77,$A374+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),ROUND(O374*(1+INDEX(Performance_Vektoren!L$5:L$77,$A374+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),ROUND(P374*(1+INDEX(Performance_Vektoren!M$5:M$77,$A374+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),ROUND(Q374*(1+INDEX(Performance_Vektoren!N$5:N$77,$A374+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),R374+(H375-(IF(AND(EE=1,m>$A375),0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)+$BS375)*CP375)/M375,0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),S374+(I375-(IF(AND(EE=1,m>$A375),0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)+$BS375)*CQ375)/N375,0)","v":0},{"$f":"ROUND(IF(OR($A375<n,AND($A375=n,$B375<=1)),T374+(J375-(IF(AND(EE=1,m>$A375),0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)+$BS375)*CR375)/O375,0),10)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),U374+(K375-(IF(AND(EE=1,m>$A375),0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)+$BS375)*CS375)/P375,0)","v":0},{"$f":"IF(OR($A375<n,AND($A375=n,$B375<=1)),V374+(L375-(IF(AND(EE=1,m>$A375),0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)+$BS375)*CT375)/Q375,0)","v":0},{"$f":"ROUND(R375*M375-(H375-IF(EE=1,0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)*CP375),2)","v":0},{"$f":"ROUND(S375*N375-(I375-IF(EE=1,0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)*CQ375),2)","v":0},{"$f":"ROUND(T375*O375-(J375-IF(EE=1,0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)*CR375),2)","v":0},{"$f":"ROUND(U375*P375-(K375-IF(EE=1,0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)*CS375),2)","v":0},{"$f":"ROUND(V375*Q375-(L375-IF(EE=1,0,Kosten_Fond!$D375+Kosten_Fond!$F375+Kosten_Fond!$H375)*CT375),2)","v":0},{"$f":"ROUND(W375-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z375,IF(AbschlVar=\"DK_fix\",W375*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB375,Kosten_Fond!$AA375))))*IF(Förderung=\"mit\",CN375,CP375)+AH375,2)","v":0},{"$f":"ROUND(X375-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z375,IF(AbschlVar=\"DK_fix\",X375*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB375,Kosten_Fond!$AA375))))*IF(Förderung=\"mit\",CO375,CQ375)+AH375,2)","v":0},{"$f":"ROUND(Y375-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z375,IF(AbschlVar=\"DK_fix\",Y375*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB375,Kosten_Fond!$AA375))))*CR375+AH375,2)","v":0},{"$f":"ROUND(Z375-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z375,IF(AbschlVar=\"DK_fix\",Z375*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB375,Kosten_Fond!$AA375))))*CS375+AH375,2)","v":0},{"$f":"ROUND(AA375-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z375,IF(AbschlVar=\"DK_fix\",AA375*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB375,Kosten_Fond!$AA375))))*CT375+AH375,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,10,{"$f":"IF(AND(Fond!$B375<=1,OR($A375<n,AND($A375=n,Fond!$B375<=1))),R374*M375,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A375<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A375+1)-$B$16)*$B$16,A375,A375+1),0)","v":29},11,{"$f":"Kosten_Fond!T376","v":0},{"$f":"Kosten_Fond!U376","v":0},{"$f":"Kosten_Fond!V376","v":0},{"$f":"Kosten_Fond!W376","v":0},{"$f":"Kosten_Fond!X376","v":0},0,0,0,0,0,{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),ROUND(M375*(1+INDEX(Performance_Vektoren!J$5:J$77,$A375+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),ROUND(N375*(1+INDEX(Performance_Vektoren!K$5:K$77,$A375+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),ROUND(O375*(1+INDEX(Performance_Vektoren!L$5:L$77,$A375+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),ROUND(P375*(1+INDEX(Performance_Vektoren!M$5:M$77,$A375+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),ROUND(Q375*(1+INDEX(Performance_Vektoren!N$5:N$77,$A375+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),R375+(H376-(IF(AND(EE=1,m>$A376),0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)+$BS376)*CP376)/M376,0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),S375+(I376-(IF(AND(EE=1,m>$A376),0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)+$BS376)*CQ376)/N376,0)","v":0},{"$f":"ROUND(IF(OR($A376<n,AND($A376=n,$B376<=1)),T375+(J376-(IF(AND(EE=1,m>$A376),0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)+$BS376)*CR376)/O376,0),10)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),U375+(K376-(IF(AND(EE=1,m>$A376),0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)+$BS376)*CS376)/P376,0)","v":0},{"$f":"IF(OR($A376<n,AND($A376=n,$B376<=1)),V375+(L376-(IF(AND(EE=1,m>$A376),0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)+$BS376)*CT376)/Q376,0)","v":0},{"$f":"ROUND(R376*M376-(H376-IF(EE=1,0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)*CP376),2)","v":0},{"$f":"ROUND(S376*N376-(I376-IF(EE=1,0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)*CQ376),2)","v":0},{"$f":"ROUND(T376*O376-(J376-IF(EE=1,0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)*CR376),2)","v":0},{"$f":"ROUND(U376*P376-(K376-IF(EE=1,0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)*CS376),2)","v":0},{"$f":"ROUND(V376*Q376-(L376-IF(EE=1,0,Kosten_Fond!$D376+Kosten_Fond!$F376+Kosten_Fond!$H376)*CT376),2)","v":0},{"$f":"ROUND(W376-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z376,IF(AbschlVar=\"DK_fix\",W376*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB376,Kosten_Fond!$AA376))))*IF(Förderung=\"mit\",CN376,CP376)+AH376,2)","v":0},{"$f":"ROUND(X376-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z376,IF(AbschlVar=\"DK_fix\",X376*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB376,Kosten_Fond!$AA376))))*IF(Förderung=\"mit\",CO376,CQ376)+AH376,2)","v":0},{"$f":"ROUND(Y376-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z376,IF(AbschlVar=\"DK_fix\",Y376*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB376,Kosten_Fond!$AA376))))*CR376+AH376,2)","v":0},{"$f":"ROUND(Z376-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z376,IF(AbschlVar=\"DK_fix\",Z376*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB376,Kosten_Fond!$AA376))))*CS376+AH376,2)","v":0},{"$f":"ROUND(AA376-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z376,IF(AbschlVar=\"DK_fix\",AA376*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB376,Kosten_Fond!$AA376))))*CT376+AH376,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,11,{"$f":"IF(AND(Fond!$B376<=1,OR($A376<n,AND($A376=n,Fond!$B376<=1))),R375*M376,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A376<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A376+1)-$B$16)*$B$16,A376,A376+1),0)","v":29},12,{"$f":"Kosten_Fond!T377","v":0},{"$f":"Kosten_Fond!U377","v":0},{"$f":"Kosten_Fond!V377","v":0},{"$f":"Kosten_Fond!W377","v":0},{"$f":"Kosten_Fond!X377","v":0},0,0,0,0,0,{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),ROUND(M376*(1+INDEX(Performance_Vektoren!J$5:J$77,$A376+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),ROUND(N376*(1+INDEX(Performance_Vektoren!K$5:K$77,$A376+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),ROUND(O376*(1+INDEX(Performance_Vektoren!L$5:L$77,$A376+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),ROUND(P376*(1+INDEX(Performance_Vektoren!M$5:M$77,$A376+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),ROUND(Q376*(1+INDEX(Performance_Vektoren!N$5:N$77,$A376+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),R376+(H377-(IF(AND(EE=1,m>$A377),0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)+$BS377)*CP377)/M377,0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),S376+(I377-(IF(AND(EE=1,m>$A377),0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)+$BS377)*CQ377)/N377,0)","v":0},{"$f":"ROUND(IF(OR($A377<n,AND($A377=n,$B377<=1)),T376+(J377-(IF(AND(EE=1,m>$A377),0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)+$BS377)*CR377)/O377,0),10)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),U376+(K377-(IF(AND(EE=1,m>$A377),0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)+$BS377)*CS377)/P377,0)","v":0},{"$f":"IF(OR($A377<n,AND($A377=n,$B377<=1)),V376+(L377-(IF(AND(EE=1,m>$A377),0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)+$BS377)*CT377)/Q377,0)","v":0},{"$f":"ROUND(R377*M377-(H377-IF(EE=1,0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)*CP377),2)","v":0},{"$f":"ROUND(S377*N377-(I377-IF(EE=1,0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)*CQ377),2)","v":0},{"$f":"ROUND(T377*O377-(J377-IF(EE=1,0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)*CR377),2)","v":0},{"$f":"ROUND(U377*P377-(K377-IF(EE=1,0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)*CS377),2)","v":0},{"$f":"ROUND(V377*Q377-(L377-IF(EE=1,0,Kosten_Fond!$D377+Kosten_Fond!$F377+Kosten_Fond!$H377)*CT377),2)","v":0},{"$f":"ROUND(W377-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z377,IF(AbschlVar=\"DK_fix\",W377*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB377,Kosten_Fond!$AA377))))*IF(Förderung=\"mit\",CN377,CP377)+AH377,2)","v":0},{"$f":"ROUND(X377-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z377,IF(AbschlVar=\"DK_fix\",X377*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB377,Kosten_Fond!$AA377))))*IF(Förderung=\"mit\",CO377,CQ377)+AH377,2)","v":0},{"$f":"ROUND(Y377-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z377,IF(AbschlVar=\"DK_fix\",Y377*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB377,Kosten_Fond!$AA377))))*CR377+AH377,2)","v":0},{"$f":"ROUND(Z377-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z377,IF(AbschlVar=\"DK_fix\",Z377*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB377,Kosten_Fond!$AA377))))*CS377+AH377,2)","v":0},{"$f":"ROUND(AA377-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z377,IF(AbschlVar=\"DK_fix\",AA377*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB377,Kosten_Fond!$AA377))))*CT377+AH377,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,12,{"$f":"IF(AND(Fond!$B377<=1,OR($A377<n,AND($A377=n,Fond!$B377<=1))),R376*M377,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A377<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A377+1)-$B$16)*$B$16,A377,A377+1),0)","v":30},1,{"$f":"Kosten_Fond!T378","v":0},{"$f":"Kosten_Fond!U378","v":0},{"$f":"Kosten_Fond!V378","v":0},{"$f":"Kosten_Fond!W378","v":0},{"$f":"Kosten_Fond!X378","v":0},0,0,0,0,0,{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),ROUND(M377*(1+INDEX(Performance_Vektoren!J$5:J$77,$A377+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),ROUND(N377*(1+INDEX(Performance_Vektoren!K$5:K$77,$A377+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),ROUND(O377*(1+INDEX(Performance_Vektoren!L$5:L$77,$A377+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),ROUND(P377*(1+INDEX(Performance_Vektoren!M$5:M$77,$A377+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),ROUND(Q377*(1+INDEX(Performance_Vektoren!N$5:N$77,$A377+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),R377+(H378-(IF(AND(EE=1,m>$A378),0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)+$BS378)*CP378)/M378,0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),S377+(I378-(IF(AND(EE=1,m>$A378),0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)+$BS378)*CQ378)/N378,0)","v":0},{"$f":"ROUND(IF(OR($A378<n,AND($A378=n,$B378<=1)),T377+(J378-(IF(AND(EE=1,m>$A378),0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)+$BS378)*CR378)/O378,0),10)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),U377+(K378-(IF(AND(EE=1,m>$A378),0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)+$BS378)*CS378)/P378,0)","v":0},{"$f":"IF(OR($A378<n,AND($A378=n,$B378<=1)),V377+(L378-(IF(AND(EE=1,m>$A378),0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)+$BS378)*CT378)/Q378,0)","v":0},{"$f":"ROUND(R378*M378-(H378-IF(EE=1,0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)*CP378),2)","v":0},{"$f":"ROUND(S378*N378-(I378-IF(EE=1,0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)*CQ378),2)","v":0},{"$f":"ROUND(T378*O378-(J378-IF(EE=1,0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)*CR378),2)","v":0},{"$f":"ROUND(U378*P378-(K378-IF(EE=1,0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)*CS378),2)","v":0},{"$f":"ROUND(V378*Q378-(L378-IF(EE=1,0,Kosten_Fond!$D378+Kosten_Fond!$F378+Kosten_Fond!$H378)*CT378),2)","v":0},{"$f":"ROUND(W378-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z378,IF(AbschlVar=\"DK_fix\",W378*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB378,Kosten_Fond!$AA378))))*IF(Förderung=\"mit\",CN378,CP378)+AH378,2)","v":0},{"$f":"ROUND(X378-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z378,IF(AbschlVar=\"DK_fix\",X378*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB378,Kosten_Fond!$AA378))))*IF(Förderung=\"mit\",CO378,CQ378)+AH378,2)","v":0},{"$f":"ROUND(Y378-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z378,IF(AbschlVar=\"DK_fix\",Y378*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB378,Kosten_Fond!$AA378))))*CR378+AH378,2)","v":0},{"$f":"ROUND(Z378-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z378,IF(AbschlVar=\"DK_fix\",Z378*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB378,Kosten_Fond!$AA378))))*CS378+AH378,2)","v":0},{"$f":"ROUND(AA378-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z378,IF(AbschlVar=\"DK_fix\",AA378*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB378,Kosten_Fond!$AA378))))*CT378+AH378,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1,{"$f":"IF(AND(Fond!$B378<=1,OR($A378<n,AND($A378=n,Fond!$B378<=1))),R377*M378,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A378<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A378+1)-$B$16)*$B$16,A378,A378+1),0)","v":30},2,{"$f":"Kosten_Fond!T379","v":0},{"$f":"Kosten_Fond!U379","v":0},{"$f":"Kosten_Fond!V379","v":0},{"$f":"Kosten_Fond!W379","v":0},{"$f":"Kosten_Fond!X379","v":0},0,0,0,0,0,{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),ROUND(M378*(1+INDEX(Performance_Vektoren!J$5:J$77,$A378+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),ROUND(N378*(1+INDEX(Performance_Vektoren!K$5:K$77,$A378+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),ROUND(O378*(1+INDEX(Performance_Vektoren!L$5:L$77,$A378+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),ROUND(P378*(1+INDEX(Performance_Vektoren!M$5:M$77,$A378+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),ROUND(Q378*(1+INDEX(Performance_Vektoren!N$5:N$77,$A378+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),R378+(H379-(IF(AND(EE=1,m>$A379),0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)+$BS379)*CP379)/M379,0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),S378+(I379-(IF(AND(EE=1,m>$A379),0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)+$BS379)*CQ379)/N379,0)","v":0},{"$f":"ROUND(IF(OR($A379<n,AND($A379=n,$B379<=1)),T378+(J379-(IF(AND(EE=1,m>$A379),0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)+$BS379)*CR379)/O379,0),10)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),U378+(K379-(IF(AND(EE=1,m>$A379),0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)+$BS379)*CS379)/P379,0)","v":0},{"$f":"IF(OR($A379<n,AND($A379=n,$B379<=1)),V378+(L379-(IF(AND(EE=1,m>$A379),0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)+$BS379)*CT379)/Q379,0)","v":0},{"$f":"ROUND(R379*M379-(H379-IF(EE=1,0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)*CP379),2)","v":0},{"$f":"ROUND(S379*N379-(I379-IF(EE=1,0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)*CQ379),2)","v":0},{"$f":"ROUND(T379*O379-(J379-IF(EE=1,0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)*CR379),2)","v":0},{"$f":"ROUND(U379*P379-(K379-IF(EE=1,0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)*CS379),2)","v":0},{"$f":"ROUND(V379*Q379-(L379-IF(EE=1,0,Kosten_Fond!$D379+Kosten_Fond!$F379+Kosten_Fond!$H379)*CT379),2)","v":0},{"$f":"ROUND(W379-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z379,IF(AbschlVar=\"DK_fix\",W379*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB379,Kosten_Fond!$AA379))))*IF(Förderung=\"mit\",CN379,CP379)+AH379,2)","v":0},{"$f":"ROUND(X379-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z379,IF(AbschlVar=\"DK_fix\",X379*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB379,Kosten_Fond!$AA379))))*IF(Förderung=\"mit\",CO379,CQ379)+AH379,2)","v":0},{"$f":"ROUND(Y379-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z379,IF(AbschlVar=\"DK_fix\",Y379*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB379,Kosten_Fond!$AA379))))*CR379+AH379,2)","v":0},{"$f":"ROUND(Z379-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z379,IF(AbschlVar=\"DK_fix\",Z379*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB379,Kosten_Fond!$AA379))))*CS379+AH379,2)","v":0},{"$f":"ROUND(AA379-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z379,IF(AbschlVar=\"DK_fix\",AA379*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB379,Kosten_Fond!$AA379))))*CT379+AH379,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,2,{"$f":"IF(AND(Fond!$B379<=1,OR($A379<n,AND($A379=n,Fond!$B379<=1))),R378*M379,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A379<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A379+1)-$B$16)*$B$16,A379,A379+1),0)","v":30},3,{"$f":"Kosten_Fond!T380","v":0},{"$f":"Kosten_Fond!U380","v":0},{"$f":"Kosten_Fond!V380","v":0},{"$f":"Kosten_Fond!W380","v":0},{"$f":"Kosten_Fond!X380","v":0},0,0,0,0,0,{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),ROUND(M379*(1+INDEX(Performance_Vektoren!J$5:J$77,$A379+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),ROUND(N379*(1+INDEX(Performance_Vektoren!K$5:K$77,$A379+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),ROUND(O379*(1+INDEX(Performance_Vektoren!L$5:L$77,$A379+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),ROUND(P379*(1+INDEX(Performance_Vektoren!M$5:M$77,$A379+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),ROUND(Q379*(1+INDEX(Performance_Vektoren!N$5:N$77,$A379+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),R379+(H380-(IF(AND(EE=1,m>$A380),0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)+$BS380)*CP380)/M380,0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),S379+(I380-(IF(AND(EE=1,m>$A380),0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)+$BS380)*CQ380)/N380,0)","v":0},{"$f":"ROUND(IF(OR($A380<n,AND($A380=n,$B380<=1)),T379+(J380-(IF(AND(EE=1,m>$A380),0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)+$BS380)*CR380)/O380,0),10)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),U379+(K380-(IF(AND(EE=1,m>$A380),0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)+$BS380)*CS380)/P380,0)","v":0},{"$f":"IF(OR($A380<n,AND($A380=n,$B380<=1)),V379+(L380-(IF(AND(EE=1,m>$A380),0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)+$BS380)*CT380)/Q380,0)","v":0},{"$f":"ROUND(R380*M380-(H380-IF(EE=1,0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)*CP380),2)","v":0},{"$f":"ROUND(S380*N380-(I380-IF(EE=1,0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)*CQ380),2)","v":0},{"$f":"ROUND(T380*O380-(J380-IF(EE=1,0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)*CR380),2)","v":0},{"$f":"ROUND(U380*P380-(K380-IF(EE=1,0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)*CS380),2)","v":0},{"$f":"ROUND(V380*Q380-(L380-IF(EE=1,0,Kosten_Fond!$D380+Kosten_Fond!$F380+Kosten_Fond!$H380)*CT380),2)","v":0},{"$f":"ROUND(W380-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z380,IF(AbschlVar=\"DK_fix\",W380*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB380,Kosten_Fond!$AA380))))*IF(Förderung=\"mit\",CN380,CP380)+AH380,2)","v":0},{"$f":"ROUND(X380-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z380,IF(AbschlVar=\"DK_fix\",X380*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB380,Kosten_Fond!$AA380))))*IF(Förderung=\"mit\",CO380,CQ380)+AH380,2)","v":0},{"$f":"ROUND(Y380-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z380,IF(AbschlVar=\"DK_fix\",Y380*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB380,Kosten_Fond!$AA380))))*CR380+AH380,2)","v":0},{"$f":"ROUND(Z380-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z380,IF(AbschlVar=\"DK_fix\",Z380*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB380,Kosten_Fond!$AA380))))*CS380+AH380,2)","v":0},{"$f":"ROUND(AA380-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z380,IF(AbschlVar=\"DK_fix\",AA380*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB380,Kosten_Fond!$AA380))))*CT380+AH380,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,3,{"$f":"IF(AND(Fond!$B380<=1,OR($A380<n,AND($A380=n,Fond!$B380<=1))),R379*M380,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A380<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A380+1)-$B$16)*$B$16,A380,A380+1),0)","v":30},4,{"$f":"Kosten_Fond!T381","v":0},{"$f":"Kosten_Fond!U381","v":0},{"$f":"Kosten_Fond!V381","v":0},{"$f":"Kosten_Fond!W381","v":0},{"$f":"Kosten_Fond!X381","v":0},0,0,0,0,0,{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),ROUND(M380*(1+INDEX(Performance_Vektoren!J$5:J$77,$A380+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),ROUND(N380*(1+INDEX(Performance_Vektoren!K$5:K$77,$A380+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),ROUND(O380*(1+INDEX(Performance_Vektoren!L$5:L$77,$A380+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),ROUND(P380*(1+INDEX(Performance_Vektoren!M$5:M$77,$A380+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),ROUND(Q380*(1+INDEX(Performance_Vektoren!N$5:N$77,$A380+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),R380+(H381-(IF(AND(EE=1,m>$A381),0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)+$BS381)*CP381)/M381,0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),S380+(I381-(IF(AND(EE=1,m>$A381),0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)+$BS381)*CQ381)/N381,0)","v":0},{"$f":"ROUND(IF(OR($A381<n,AND($A381=n,$B381<=1)),T380+(J381-(IF(AND(EE=1,m>$A381),0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)+$BS381)*CR381)/O381,0),10)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),U380+(K381-(IF(AND(EE=1,m>$A381),0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)+$BS381)*CS381)/P381,0)","v":0},{"$f":"IF(OR($A381<n,AND($A381=n,$B381<=1)),V380+(L381-(IF(AND(EE=1,m>$A381),0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)+$BS381)*CT381)/Q381,0)","v":0},{"$f":"ROUND(R381*M381-(H381-IF(EE=1,0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)*CP381),2)","v":0},{"$f":"ROUND(S381*N381-(I381-IF(EE=1,0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)*CQ381),2)","v":0},{"$f":"ROUND(T381*O381-(J381-IF(EE=1,0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)*CR381),2)","v":0},{"$f":"ROUND(U381*P381-(K381-IF(EE=1,0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)*CS381),2)","v":0},{"$f":"ROUND(V381*Q381-(L381-IF(EE=1,0,Kosten_Fond!$D381+Kosten_Fond!$F381+Kosten_Fond!$H381)*CT381),2)","v":0},{"$f":"ROUND(W381-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z381,IF(AbschlVar=\"DK_fix\",W381*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB381,Kosten_Fond!$AA381))))*IF(Förderung=\"mit\",CN381,CP381)+AH381,2)","v":0},{"$f":"ROUND(X381-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z381,IF(AbschlVar=\"DK_fix\",X381*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB381,Kosten_Fond!$AA381))))*IF(Förderung=\"mit\",CO381,CQ381)+AH381,2)","v":0},{"$f":"ROUND(Y381-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z381,IF(AbschlVar=\"DK_fix\",Y381*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB381,Kosten_Fond!$AA381))))*CR381+AH381,2)","v":0},{"$f":"ROUND(Z381-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z381,IF(AbschlVar=\"DK_fix\",Z381*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB381,Kosten_Fond!$AA381))))*CS381+AH381,2)","v":0},{"$f":"ROUND(AA381-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z381,IF(AbschlVar=\"DK_fix\",AA381*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB381,Kosten_Fond!$AA381))))*CT381+AH381,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,4,{"$f":"IF(AND(Fond!$B381<=1,OR($A381<n,AND($A381=n,Fond!$B381<=1))),R380*M381,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A381<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A381+1)-$B$16)*$B$16,A381,A381+1),0)","v":30},5,{"$f":"Kosten_Fond!T382","v":0},{"$f":"Kosten_Fond!U382","v":0},{"$f":"Kosten_Fond!V382","v":0},{"$f":"Kosten_Fond!W382","v":0},{"$f":"Kosten_Fond!X382","v":0},0,0,0,0,0,{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),ROUND(M381*(1+INDEX(Performance_Vektoren!J$5:J$77,$A381+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),ROUND(N381*(1+INDEX(Performance_Vektoren!K$5:K$77,$A381+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),ROUND(O381*(1+INDEX(Performance_Vektoren!L$5:L$77,$A381+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),ROUND(P381*(1+INDEX(Performance_Vektoren!M$5:M$77,$A381+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),ROUND(Q381*(1+INDEX(Performance_Vektoren!N$5:N$77,$A381+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),R381+(H382-(IF(AND(EE=1,m>$A382),0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)+$BS382)*CP382)/M382,0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),S381+(I382-(IF(AND(EE=1,m>$A382),0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)+$BS382)*CQ382)/N382,0)","v":0},{"$f":"ROUND(IF(OR($A382<n,AND($A382=n,$B382<=1)),T381+(J382-(IF(AND(EE=1,m>$A382),0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)+$BS382)*CR382)/O382,0),10)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),U381+(K382-(IF(AND(EE=1,m>$A382),0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)+$BS382)*CS382)/P382,0)","v":0},{"$f":"IF(OR($A382<n,AND($A382=n,$B382<=1)),V381+(L382-(IF(AND(EE=1,m>$A382),0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)+$BS382)*CT382)/Q382,0)","v":0},{"$f":"ROUND(R382*M382-(H382-IF(EE=1,0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)*CP382),2)","v":0},{"$f":"ROUND(S382*N382-(I382-IF(EE=1,0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)*CQ382),2)","v":0},{"$f":"ROUND(T382*O382-(J382-IF(EE=1,0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)*CR382),2)","v":0},{"$f":"ROUND(U382*P382-(K382-IF(EE=1,0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)*CS382),2)","v":0},{"$f":"ROUND(V382*Q382-(L382-IF(EE=1,0,Kosten_Fond!$D382+Kosten_Fond!$F382+Kosten_Fond!$H382)*CT382),2)","v":0},{"$f":"ROUND(W382-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z382,IF(AbschlVar=\"DK_fix\",W382*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB382,Kosten_Fond!$AA382))))*IF(Förderung=\"mit\",CN382,CP382)+AH382,2)","v":0},{"$f":"ROUND(X382-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z382,IF(AbschlVar=\"DK_fix\",X382*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB382,Kosten_Fond!$AA382))))*IF(Förderung=\"mit\",CO382,CQ382)+AH382,2)","v":0},{"$f":"ROUND(Y382-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z382,IF(AbschlVar=\"DK_fix\",Y382*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB382,Kosten_Fond!$AA382))))*CR382+AH382,2)","v":0},{"$f":"ROUND(Z382-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z382,IF(AbschlVar=\"DK_fix\",Z382*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB382,Kosten_Fond!$AA382))))*CS382+AH382,2)","v":0},{"$f":"ROUND(AA382-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z382,IF(AbschlVar=\"DK_fix\",AA382*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB382,Kosten_Fond!$AA382))))*CT382+AH382,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,5,{"$f":"IF(AND(Fond!$B382<=1,OR($A382<n,AND($A382=n,Fond!$B382<=1))),R381*M382,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A382<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A382+1)-$B$16)*$B$16,A382,A382+1),0)","v":30},6,{"$f":"Kosten_Fond!T383","v":0},{"$f":"Kosten_Fond!U383","v":0},{"$f":"Kosten_Fond!V383","v":0},{"$f":"Kosten_Fond!W383","v":0},{"$f":"Kosten_Fond!X383","v":0},0,0,0,0,0,{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),ROUND(M382*(1+INDEX(Performance_Vektoren!J$5:J$77,$A382+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),ROUND(N382*(1+INDEX(Performance_Vektoren!K$5:K$77,$A382+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),ROUND(O382*(1+INDEX(Performance_Vektoren!L$5:L$77,$A382+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),ROUND(P382*(1+INDEX(Performance_Vektoren!M$5:M$77,$A382+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),ROUND(Q382*(1+INDEX(Performance_Vektoren!N$5:N$77,$A382+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),R382+(H383-(IF(AND(EE=1,m>$A383),0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)+$BS383)*CP383)/M383,0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),S382+(I383-(IF(AND(EE=1,m>$A383),0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)+$BS383)*CQ383)/N383,0)","v":0},{"$f":"ROUND(IF(OR($A383<n,AND($A383=n,$B383<=1)),T382+(J383-(IF(AND(EE=1,m>$A383),0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)+$BS383)*CR383)/O383,0),10)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),U382+(K383-(IF(AND(EE=1,m>$A383),0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)+$BS383)*CS383)/P383,0)","v":0},{"$f":"IF(OR($A383<n,AND($A383=n,$B383<=1)),V382+(L383-(IF(AND(EE=1,m>$A383),0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)+$BS383)*CT383)/Q383,0)","v":0},{"$f":"ROUND(R383*M383-(H383-IF(EE=1,0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)*CP383),2)","v":0},{"$f":"ROUND(S383*N383-(I383-IF(EE=1,0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)*CQ383),2)","v":0},{"$f":"ROUND(T383*O383-(J383-IF(EE=1,0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)*CR383),2)","v":0},{"$f":"ROUND(U383*P383-(K383-IF(EE=1,0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)*CS383),2)","v":0},{"$f":"ROUND(V383*Q383-(L383-IF(EE=1,0,Kosten_Fond!$D383+Kosten_Fond!$F383+Kosten_Fond!$H383)*CT383),2)","v":0},{"$f":"ROUND(W383-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z383,IF(AbschlVar=\"DK_fix\",W383*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB383,Kosten_Fond!$AA383))))*IF(Förderung=\"mit\",CN383,CP383)+AH383,2)","v":0},{"$f":"ROUND(X383-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z383,IF(AbschlVar=\"DK_fix\",X383*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB383,Kosten_Fond!$AA383))))*IF(Förderung=\"mit\",CO383,CQ383)+AH383,2)","v":0},{"$f":"ROUND(Y383-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z383,IF(AbschlVar=\"DK_fix\",Y383*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB383,Kosten_Fond!$AA383))))*CR383+AH383,2)","v":0},{"$f":"ROUND(Z383-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z383,IF(AbschlVar=\"DK_fix\",Z383*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB383,Kosten_Fond!$AA383))))*CS383+AH383,2)","v":0},{"$f":"ROUND(AA383-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z383,IF(AbschlVar=\"DK_fix\",AA383*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB383,Kosten_Fond!$AA383))))*CT383+AH383,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,6,{"$f":"IF(AND(Fond!$B383<=1,OR($A383<n,AND($A383=n,Fond!$B383<=1))),R382*M383,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A383<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A383+1)-$B$16)*$B$16,A383,A383+1),0)","v":30},7,{"$f":"Kosten_Fond!T384","v":0},{"$f":"Kosten_Fond!U384","v":0},{"$f":"Kosten_Fond!V384","v":0},{"$f":"Kosten_Fond!W384","v":0},{"$f":"Kosten_Fond!X384","v":0},0,0,0,0,0,{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),ROUND(M383*(1+INDEX(Performance_Vektoren!J$5:J$77,$A383+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),ROUND(N383*(1+INDEX(Performance_Vektoren!K$5:K$77,$A383+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),ROUND(O383*(1+INDEX(Performance_Vektoren!L$5:L$77,$A383+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),ROUND(P383*(1+INDEX(Performance_Vektoren!M$5:M$77,$A383+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),ROUND(Q383*(1+INDEX(Performance_Vektoren!N$5:N$77,$A383+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),R383+(H384-(IF(AND(EE=1,m>$A384),0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)+$BS384)*CP384)/M384,0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),S383+(I384-(IF(AND(EE=1,m>$A384),0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)+$BS384)*CQ384)/N384,0)","v":0},{"$f":"ROUND(IF(OR($A384<n,AND($A384=n,$B384<=1)),T383+(J384-(IF(AND(EE=1,m>$A384),0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)+$BS384)*CR384)/O384,0),10)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),U383+(K384-(IF(AND(EE=1,m>$A384),0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)+$BS384)*CS384)/P384,0)","v":0},{"$f":"IF(OR($A384<n,AND($A384=n,$B384<=1)),V383+(L384-(IF(AND(EE=1,m>$A384),0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)+$BS384)*CT384)/Q384,0)","v":0},{"$f":"ROUND(R384*M384-(H384-IF(EE=1,0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)*CP384),2)","v":0},{"$f":"ROUND(S384*N384-(I384-IF(EE=1,0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)*CQ384),2)","v":0},{"$f":"ROUND(T384*O384-(J384-IF(EE=1,0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)*CR384),2)","v":0},{"$f":"ROUND(U384*P384-(K384-IF(EE=1,0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)*CS384),2)","v":0},{"$f":"ROUND(V384*Q384-(L384-IF(EE=1,0,Kosten_Fond!$D384+Kosten_Fond!$F384+Kosten_Fond!$H384)*CT384),2)","v":0},{"$f":"ROUND(W384-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z384,IF(AbschlVar=\"DK_fix\",W384*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB384,Kosten_Fond!$AA384))))*IF(Förderung=\"mit\",CN384,CP384)+AH384,2)","v":0},{"$f":"ROUND(X384-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z384,IF(AbschlVar=\"DK_fix\",X384*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB384,Kosten_Fond!$AA384))))*IF(Förderung=\"mit\",CO384,CQ384)+AH384,2)","v":0},{"$f":"ROUND(Y384-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z384,IF(AbschlVar=\"DK_fix\",Y384*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB384,Kosten_Fond!$AA384))))*CR384+AH384,2)","v":0},{"$f":"ROUND(Z384-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z384,IF(AbschlVar=\"DK_fix\",Z384*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB384,Kosten_Fond!$AA384))))*CS384+AH384,2)","v":0},{"$f":"ROUND(AA384-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z384,IF(AbschlVar=\"DK_fix\",AA384*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB384,Kosten_Fond!$AA384))))*CT384+AH384,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,7,{"$f":"IF(AND(Fond!$B384<=1,OR($A384<n,AND($A384=n,Fond!$B384<=1))),R383*M384,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A384<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A384+1)-$B$16)*$B$16,A384,A384+1),0)","v":30},8,{"$f":"Kosten_Fond!T385","v":0},{"$f":"Kosten_Fond!U385","v":0},{"$f":"Kosten_Fond!V385","v":0},{"$f":"Kosten_Fond!W385","v":0},{"$f":"Kosten_Fond!X385","v":0},0,0,0,0,0,{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),ROUND(M384*(1+INDEX(Performance_Vektoren!J$5:J$77,$A384+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),ROUND(N384*(1+INDEX(Performance_Vektoren!K$5:K$77,$A384+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),ROUND(O384*(1+INDEX(Performance_Vektoren!L$5:L$77,$A384+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),ROUND(P384*(1+INDEX(Performance_Vektoren!M$5:M$77,$A384+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),ROUND(Q384*(1+INDEX(Performance_Vektoren!N$5:N$77,$A384+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),R384+(H385-(IF(AND(EE=1,m>$A385),0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)+$BS385)*CP385)/M385,0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),S384+(I385-(IF(AND(EE=1,m>$A385),0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)+$BS385)*CQ385)/N385,0)","v":0},{"$f":"ROUND(IF(OR($A385<n,AND($A385=n,$B385<=1)),T384+(J385-(IF(AND(EE=1,m>$A385),0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)+$BS385)*CR385)/O385,0),10)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),U384+(K385-(IF(AND(EE=1,m>$A385),0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)+$BS385)*CS385)/P385,0)","v":0},{"$f":"IF(OR($A385<n,AND($A385=n,$B385<=1)),V384+(L385-(IF(AND(EE=1,m>$A385),0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)+$BS385)*CT385)/Q385,0)","v":0},{"$f":"ROUND(R385*M385-(H385-IF(EE=1,0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)*CP385),2)","v":0},{"$f":"ROUND(S385*N385-(I385-IF(EE=1,0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)*CQ385),2)","v":0},{"$f":"ROUND(T385*O385-(J385-IF(EE=1,0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)*CR385),2)","v":0},{"$f":"ROUND(U385*P385-(K385-IF(EE=1,0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)*CS385),2)","v":0},{"$f":"ROUND(V385*Q385-(L385-IF(EE=1,0,Kosten_Fond!$D385+Kosten_Fond!$F385+Kosten_Fond!$H385)*CT385),2)","v":0},{"$f":"ROUND(W385-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z385,IF(AbschlVar=\"DK_fix\",W385*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB385,Kosten_Fond!$AA385))))*IF(Förderung=\"mit\",CN385,CP385)+AH385,2)","v":0},{"$f":"ROUND(X385-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z385,IF(AbschlVar=\"DK_fix\",X385*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB385,Kosten_Fond!$AA385))))*IF(Förderung=\"mit\",CO385,CQ385)+AH385,2)","v":0},{"$f":"ROUND(Y385-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z385,IF(AbschlVar=\"DK_fix\",Y385*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB385,Kosten_Fond!$AA385))))*CR385+AH385,2)","v":0},{"$f":"ROUND(Z385-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z385,IF(AbschlVar=\"DK_fix\",Z385*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB385,Kosten_Fond!$AA385))))*CS385+AH385,2)","v":0},{"$f":"ROUND(AA385-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z385,IF(AbschlVar=\"DK_fix\",AA385*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB385,Kosten_Fond!$AA385))))*CT385+AH385,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,8,{"$f":"IF(AND(Fond!$B385<=1,OR($A385<n,AND($A385=n,Fond!$B385<=1))),R384*M385,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A385<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A385+1)-$B$16)*$B$16,A385,A385+1),0)","v":30},9,{"$f":"Kosten_Fond!T386","v":0},{"$f":"Kosten_Fond!U386","v":0},{"$f":"Kosten_Fond!V386","v":0},{"$f":"Kosten_Fond!W386","v":0},{"$f":"Kosten_Fond!X386","v":0},0,0,0,0,0,{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),ROUND(M385*(1+INDEX(Performance_Vektoren!J$5:J$77,$A385+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),ROUND(N385*(1+INDEX(Performance_Vektoren!K$5:K$77,$A385+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),ROUND(O385*(1+INDEX(Performance_Vektoren!L$5:L$77,$A385+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),ROUND(P385*(1+INDEX(Performance_Vektoren!M$5:M$77,$A385+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),ROUND(Q385*(1+INDEX(Performance_Vektoren!N$5:N$77,$A385+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),R385+(H386-(IF(AND(EE=1,m>$A386),0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)+$BS386)*CP386)/M386,0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),S385+(I386-(IF(AND(EE=1,m>$A386),0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)+$BS386)*CQ386)/N386,0)","v":0},{"$f":"ROUND(IF(OR($A386<n,AND($A386=n,$B386<=1)),T385+(J386-(IF(AND(EE=1,m>$A386),0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)+$BS386)*CR386)/O386,0),10)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),U385+(K386-(IF(AND(EE=1,m>$A386),0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)+$BS386)*CS386)/P386,0)","v":0},{"$f":"IF(OR($A386<n,AND($A386=n,$B386<=1)),V385+(L386-(IF(AND(EE=1,m>$A386),0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)+$BS386)*CT386)/Q386,0)","v":0},{"$f":"ROUND(R386*M386-(H386-IF(EE=1,0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)*CP386),2)","v":0},{"$f":"ROUND(S386*N386-(I386-IF(EE=1,0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)*CQ386),2)","v":0},{"$f":"ROUND(T386*O386-(J386-IF(EE=1,0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)*CR386),2)","v":0},{"$f":"ROUND(U386*P386-(K386-IF(EE=1,0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)*CS386),2)","v":0},{"$f":"ROUND(V386*Q386-(L386-IF(EE=1,0,Kosten_Fond!$D386+Kosten_Fond!$F386+Kosten_Fond!$H386)*CT386),2)","v":0},{"$f":"ROUND(W386-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z386,IF(AbschlVar=\"DK_fix\",W386*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB386,Kosten_Fond!$AA386))))*IF(Förderung=\"mit\",CN386,CP386)+AH386,2)","v":0},{"$f":"ROUND(X386-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z386,IF(AbschlVar=\"DK_fix\",X386*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB386,Kosten_Fond!$AA386))))*IF(Förderung=\"mit\",CO386,CQ386)+AH386,2)","v":0},{"$f":"ROUND(Y386-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z386,IF(AbschlVar=\"DK_fix\",Y386*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB386,Kosten_Fond!$AA386))))*CR386+AH386,2)","v":0},{"$f":"ROUND(Z386-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z386,IF(AbschlVar=\"DK_fix\",Z386*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB386,Kosten_Fond!$AA386))))*CS386+AH386,2)","v":0},{"$f":"ROUND(AA386-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z386,IF(AbschlVar=\"DK_fix\",AA386*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB386,Kosten_Fond!$AA386))))*CT386+AH386,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,9,{"$f":"IF(AND(Fond!$B386<=1,OR($A386<n,AND($A386=n,Fond!$B386<=1))),R385*M386,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A386<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A386+1)-$B$16)*$B$16,A386,A386+1),0)","v":30},10,{"$f":"Kosten_Fond!T387","v":0},{"$f":"Kosten_Fond!U387","v":0},{"$f":"Kosten_Fond!V387","v":0},{"$f":"Kosten_Fond!W387","v":0},{"$f":"Kosten_Fond!X387","v":0},0,0,0,0,0,{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),ROUND(M386*(1+INDEX(Performance_Vektoren!J$5:J$77,$A386+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),ROUND(N386*(1+INDEX(Performance_Vektoren!K$5:K$77,$A386+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),ROUND(O386*(1+INDEX(Performance_Vektoren!L$5:L$77,$A386+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),ROUND(P386*(1+INDEX(Performance_Vektoren!M$5:M$77,$A386+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),ROUND(Q386*(1+INDEX(Performance_Vektoren!N$5:N$77,$A386+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),R386+(H387-(IF(AND(EE=1,m>$A387),0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)+$BS387)*CP387)/M387,0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),S386+(I387-(IF(AND(EE=1,m>$A387),0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)+$BS387)*CQ387)/N387,0)","v":0},{"$f":"ROUND(IF(OR($A387<n,AND($A387=n,$B387<=1)),T386+(J387-(IF(AND(EE=1,m>$A387),0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)+$BS387)*CR387)/O387,0),10)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),U386+(K387-(IF(AND(EE=1,m>$A387),0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)+$BS387)*CS387)/P387,0)","v":0},{"$f":"IF(OR($A387<n,AND($A387=n,$B387<=1)),V386+(L387-(IF(AND(EE=1,m>$A387),0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)+$BS387)*CT387)/Q387,0)","v":0},{"$f":"ROUND(R387*M387-(H387-IF(EE=1,0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)*CP387),2)","v":0},{"$f":"ROUND(S387*N387-(I387-IF(EE=1,0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)*CQ387),2)","v":0},{"$f":"ROUND(T387*O387-(J387-IF(EE=1,0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)*CR387),2)","v":0},{"$f":"ROUND(U387*P387-(K387-IF(EE=1,0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)*CS387),2)","v":0},{"$f":"ROUND(V387*Q387-(L387-IF(EE=1,0,Kosten_Fond!$D387+Kosten_Fond!$F387+Kosten_Fond!$H387)*CT387),2)","v":0},{"$f":"ROUND(W387-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z387,IF(AbschlVar=\"DK_fix\",W387*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB387,Kosten_Fond!$AA387))))*IF(Förderung=\"mit\",CN387,CP387)+AH387,2)","v":0},{"$f":"ROUND(X387-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z387,IF(AbschlVar=\"DK_fix\",X387*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB387,Kosten_Fond!$AA387))))*IF(Förderung=\"mit\",CO387,CQ387)+AH387,2)","v":0},{"$f":"ROUND(Y387-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z387,IF(AbschlVar=\"DK_fix\",Y387*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB387,Kosten_Fond!$AA387))))*CR387+AH387,2)","v":0},{"$f":"ROUND(Z387-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z387,IF(AbschlVar=\"DK_fix\",Z387*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB387,Kosten_Fond!$AA387))))*CS387+AH387,2)","v":0},{"$f":"ROUND(AA387-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z387,IF(AbschlVar=\"DK_fix\",AA387*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB387,Kosten_Fond!$AA387))))*CT387+AH387,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,10,{"$f":"IF(AND(Fond!$B387<=1,OR($A387<n,AND($A387=n,Fond!$B387<=1))),R386*M387,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A387<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A387+1)-$B$16)*$B$16,A387,A387+1),0)","v":30},11,{"$f":"Kosten_Fond!T388","v":0},{"$f":"Kosten_Fond!U388","v":0},{"$f":"Kosten_Fond!V388","v":0},{"$f":"Kosten_Fond!W388","v":0},{"$f":"Kosten_Fond!X388","v":0},0,0,0,0,0,{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),ROUND(M387*(1+INDEX(Performance_Vektoren!J$5:J$77,$A387+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),ROUND(N387*(1+INDEX(Performance_Vektoren!K$5:K$77,$A387+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),ROUND(O387*(1+INDEX(Performance_Vektoren!L$5:L$77,$A387+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),ROUND(P387*(1+INDEX(Performance_Vektoren!M$5:M$77,$A387+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),ROUND(Q387*(1+INDEX(Performance_Vektoren!N$5:N$77,$A387+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),R387+(H388-(IF(AND(EE=1,m>$A388),0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)+$BS388)*CP388)/M388,0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),S387+(I388-(IF(AND(EE=1,m>$A388),0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)+$BS388)*CQ388)/N388,0)","v":0},{"$f":"ROUND(IF(OR($A388<n,AND($A388=n,$B388<=1)),T387+(J388-(IF(AND(EE=1,m>$A388),0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)+$BS388)*CR388)/O388,0),10)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),U387+(K388-(IF(AND(EE=1,m>$A388),0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)+$BS388)*CS388)/P388,0)","v":0},{"$f":"IF(OR($A388<n,AND($A388=n,$B388<=1)),V387+(L388-(IF(AND(EE=1,m>$A388),0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)+$BS388)*CT388)/Q388,0)","v":0},{"$f":"ROUND(R388*M388-(H388-IF(EE=1,0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)*CP388),2)","v":0},{"$f":"ROUND(S388*N388-(I388-IF(EE=1,0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)*CQ388),2)","v":0},{"$f":"ROUND(T388*O388-(J388-IF(EE=1,0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)*CR388),2)","v":0},{"$f":"ROUND(U388*P388-(K388-IF(EE=1,0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)*CS388),2)","v":0},{"$f":"ROUND(V388*Q388-(L388-IF(EE=1,0,Kosten_Fond!$D388+Kosten_Fond!$F388+Kosten_Fond!$H388)*CT388),2)","v":0},{"$f":"ROUND(W388-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z388,IF(AbschlVar=\"DK_fix\",W388*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB388,Kosten_Fond!$AA388))))*IF(Förderung=\"mit\",CN388,CP388)+AH388,2)","v":0},{"$f":"ROUND(X388-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z388,IF(AbschlVar=\"DK_fix\",X388*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB388,Kosten_Fond!$AA388))))*IF(Förderung=\"mit\",CO388,CQ388)+AH388,2)","v":0},{"$f":"ROUND(Y388-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z388,IF(AbschlVar=\"DK_fix\",Y388*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB388,Kosten_Fond!$AA388))))*CR388+AH388,2)","v":0},{"$f":"ROUND(Z388-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z388,IF(AbschlVar=\"DK_fix\",Z388*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB388,Kosten_Fond!$AA388))))*CS388+AH388,2)","v":0},{"$f":"ROUND(AA388-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z388,IF(AbschlVar=\"DK_fix\",AA388*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB388,Kosten_Fond!$AA388))))*CT388+AH388,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,11,{"$f":"IF(AND(Fond!$B388<=1,OR($A388<n,AND($A388=n,Fond!$B388<=1))),R387*M388,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A388<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A388+1)-$B$16)*$B$16,A388,A388+1),0)","v":30},12,{"$f":"Kosten_Fond!T389","v":0},{"$f":"Kosten_Fond!U389","v":0},{"$f":"Kosten_Fond!V389","v":0},{"$f":"Kosten_Fond!W389","v":0},{"$f":"Kosten_Fond!X389","v":0},0,0,0,0,0,{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),ROUND(M388*(1+INDEX(Performance_Vektoren!J$5:J$77,$A388+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),ROUND(N388*(1+INDEX(Performance_Vektoren!K$5:K$77,$A388+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),ROUND(O388*(1+INDEX(Performance_Vektoren!L$5:L$77,$A388+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),ROUND(P388*(1+INDEX(Performance_Vektoren!M$5:M$77,$A388+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),ROUND(Q388*(1+INDEX(Performance_Vektoren!N$5:N$77,$A388+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),R388+(H389-(IF(AND(EE=1,m>$A389),0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)+$BS389)*CP389)/M389,0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),S388+(I389-(IF(AND(EE=1,m>$A389),0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)+$BS389)*CQ389)/N389,0)","v":0},{"$f":"ROUND(IF(OR($A389<n,AND($A389=n,$B389<=1)),T388+(J389-(IF(AND(EE=1,m>$A389),0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)+$BS389)*CR389)/O389,0),10)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),U388+(K389-(IF(AND(EE=1,m>$A389),0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)+$BS389)*CS389)/P389,0)","v":0},{"$f":"IF(OR($A389<n,AND($A389=n,$B389<=1)),V388+(L389-(IF(AND(EE=1,m>$A389),0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)+$BS389)*CT389)/Q389,0)","v":0},{"$f":"ROUND(R389*M389-(H389-IF(EE=1,0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)*CP389),2)","v":0},{"$f":"ROUND(S389*N389-(I389-IF(EE=1,0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)*CQ389),2)","v":0},{"$f":"ROUND(T389*O389-(J389-IF(EE=1,0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)*CR389),2)","v":0},{"$f":"ROUND(U389*P389-(K389-IF(EE=1,0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)*CS389),2)","v":0},{"$f":"ROUND(V389*Q389-(L389-IF(EE=1,0,Kosten_Fond!$D389+Kosten_Fond!$F389+Kosten_Fond!$H389)*CT389),2)","v":0},{"$f":"ROUND(W389-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z389,IF(AbschlVar=\"DK_fix\",W389*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB389,Kosten_Fond!$AA389))))*IF(Förderung=\"mit\",CN389,CP389)+AH389,2)","v":0},{"$f":"ROUND(X389-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z389,IF(AbschlVar=\"DK_fix\",X389*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB389,Kosten_Fond!$AA389))))*IF(Förderung=\"mit\",CO389,CQ389)+AH389,2)","v":0},{"$f":"ROUND(Y389-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z389,IF(AbschlVar=\"DK_fix\",Y389*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB389,Kosten_Fond!$AA389))))*CR389+AH389,2)","v":0},{"$f":"ROUND(Z389-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z389,IF(AbschlVar=\"DK_fix\",Z389*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB389,Kosten_Fond!$AA389))))*CS389+AH389,2)","v":0},{"$f":"ROUND(AA389-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z389,IF(AbschlVar=\"DK_fix\",AA389*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB389,Kosten_Fond!$AA389))))*CT389+AH389,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,12,{"$f":"IF(AND(Fond!$B389<=1,OR($A389<n,AND($A389=n,Fond!$B389<=1))),R388*M389,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A389<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A389+1)-$B$16)*$B$16,A389,A389+1),0)","v":31},1,{"$f":"Kosten_Fond!T390","v":0},{"$f":"Kosten_Fond!U390","v":0},{"$f":"Kosten_Fond!V390","v":0},{"$f":"Kosten_Fond!W390","v":0},{"$f":"Kosten_Fond!X390","v":0},0,0,0,0,0,{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),ROUND(M389*(1+INDEX(Performance_Vektoren!J$5:J$77,$A389+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),ROUND(N389*(1+INDEX(Performance_Vektoren!K$5:K$77,$A389+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),ROUND(O389*(1+INDEX(Performance_Vektoren!L$5:L$77,$A389+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),ROUND(P389*(1+INDEX(Performance_Vektoren!M$5:M$77,$A389+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),ROUND(Q389*(1+INDEX(Performance_Vektoren!N$5:N$77,$A389+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),R389+(H390-(IF(AND(EE=1,m>$A390),0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)+$BS390)*CP390)/M390,0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),S389+(I390-(IF(AND(EE=1,m>$A390),0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)+$BS390)*CQ390)/N390,0)","v":0},{"$f":"ROUND(IF(OR($A390<n,AND($A390=n,$B390<=1)),T389+(J390-(IF(AND(EE=1,m>$A390),0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)+$BS390)*CR390)/O390,0),10)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),U389+(K390-(IF(AND(EE=1,m>$A390),0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)+$BS390)*CS390)/P390,0)","v":0},{"$f":"IF(OR($A390<n,AND($A390=n,$B390<=1)),V389+(L390-(IF(AND(EE=1,m>$A390),0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)+$BS390)*CT390)/Q390,0)","v":0},{"$f":"ROUND(R390*M390-(H390-IF(EE=1,0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)*CP390),2)","v":0},{"$f":"ROUND(S390*N390-(I390-IF(EE=1,0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)*CQ390),2)","v":0},{"$f":"ROUND(T390*O390-(J390-IF(EE=1,0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)*CR390),2)","v":0},{"$f":"ROUND(U390*P390-(K390-IF(EE=1,0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)*CS390),2)","v":0},{"$f":"ROUND(V390*Q390-(L390-IF(EE=1,0,Kosten_Fond!$D390+Kosten_Fond!$F390+Kosten_Fond!$H390)*CT390),2)","v":0},{"$f":"ROUND(W390-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z390,IF(AbschlVar=\"DK_fix\",W390*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB390,Kosten_Fond!$AA390))))*IF(Förderung=\"mit\",CN390,CP390)+AH390,2)","v":0},{"$f":"ROUND(X390-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z390,IF(AbschlVar=\"DK_fix\",X390*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB390,Kosten_Fond!$AA390))))*IF(Förderung=\"mit\",CO390,CQ390)+AH390,2)","v":0},{"$f":"ROUND(Y390-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z390,IF(AbschlVar=\"DK_fix\",Y390*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB390,Kosten_Fond!$AA390))))*CR390+AH390,2)","v":0},{"$f":"ROUND(Z390-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z390,IF(AbschlVar=\"DK_fix\",Z390*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB390,Kosten_Fond!$AA390))))*CS390+AH390,2)","v":0},{"$f":"ROUND(AA390-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z390,IF(AbschlVar=\"DK_fix\",AA390*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB390,Kosten_Fond!$AA390))))*CT390+AH390,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,1,{"$f":"IF(AND(Fond!$B390<=1,OR($A390<n,AND($A390=n,Fond!$B390<=1))),R389*M390,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A390<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A390+1)-$B$16)*$B$16,A390,A390+1),0)","v":31},2,{"$f":"Kosten_Fond!T391","v":0},{"$f":"Kosten_Fond!U391","v":0},{"$f":"Kosten_Fond!V391","v":0},{"$f":"Kosten_Fond!W391","v":0},{"$f":"Kosten_Fond!X391","v":0},0,0,0,0,0,{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),ROUND(M390*(1+INDEX(Performance_Vektoren!J$5:J$77,$A390+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),ROUND(N390*(1+INDEX(Performance_Vektoren!K$5:K$77,$A390+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),ROUND(O390*(1+INDEX(Performance_Vektoren!L$5:L$77,$A390+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),ROUND(P390*(1+INDEX(Performance_Vektoren!M$5:M$77,$A390+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),ROUND(Q390*(1+INDEX(Performance_Vektoren!N$5:N$77,$A390+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),R390+(H391-(IF(AND(EE=1,m>$A391),0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)+$BS391)*CP391)/M391,0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),S390+(I391-(IF(AND(EE=1,m>$A391),0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)+$BS391)*CQ391)/N391,0)","v":0},{"$f":"ROUND(IF(OR($A391<n,AND($A391=n,$B391<=1)),T390+(J391-(IF(AND(EE=1,m>$A391),0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)+$BS391)*CR391)/O391,0),10)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),U390+(K391-(IF(AND(EE=1,m>$A391),0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)+$BS391)*CS391)/P391,0)","v":0},{"$f":"IF(OR($A391<n,AND($A391=n,$B391<=1)),V390+(L391-(IF(AND(EE=1,m>$A391),0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)+$BS391)*CT391)/Q391,0)","v":0},{"$f":"ROUND(R391*M391-(H391-IF(EE=1,0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)*CP391),2)","v":0},{"$f":"ROUND(S391*N391-(I391-IF(EE=1,0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)*CQ391),2)","v":0},{"$f":"ROUND(T391*O391-(J391-IF(EE=1,0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)*CR391),2)","v":0},{"$f":"ROUND(U391*P391-(K391-IF(EE=1,0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)*CS391),2)","v":0},{"$f":"ROUND(V391*Q391-(L391-IF(EE=1,0,Kosten_Fond!$D391+Kosten_Fond!$F391+Kosten_Fond!$H391)*CT391),2)","v":0},{"$f":"ROUND(W391-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z391,IF(AbschlVar=\"DK_fix\",W391*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB391,Kosten_Fond!$AA391))))*IF(Förderung=\"mit\",CN391,CP391)+AH391,2)","v":0},{"$f":"ROUND(X391-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z391,IF(AbschlVar=\"DK_fix\",X391*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB391,Kosten_Fond!$AA391))))*IF(Förderung=\"mit\",CO391,CQ391)+AH391,2)","v":0},{"$f":"ROUND(Y391-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z391,IF(AbschlVar=\"DK_fix\",Y391*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB391,Kosten_Fond!$AA391))))*CR391+AH391,2)","v":0},{"$f":"ROUND(Z391-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z391,IF(AbschlVar=\"DK_fix\",Z391*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB391,Kosten_Fond!$AA391))))*CS391+AH391,2)","v":0},{"$f":"ROUND(AA391-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z391,IF(AbschlVar=\"DK_fix\",AA391*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB391,Kosten_Fond!$AA391))))*CT391+AH391,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,2,{"$f":"IF(AND(Fond!$B391<=1,OR($A391<n,AND($A391=n,Fond!$B391<=1))),R390*M391,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A391<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A391+1)-$B$16)*$B$16,A391,A391+1),0)","v":31},3,{"$f":"Kosten_Fond!T392","v":0},{"$f":"Kosten_Fond!U392","v":0},{"$f":"Kosten_Fond!V392","v":0},{"$f":"Kosten_Fond!W392","v":0},{"$f":"Kosten_Fond!X392","v":0},0,0,0,0,0,{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),ROUND(M391*(1+INDEX(Performance_Vektoren!J$5:J$77,$A391+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),ROUND(N391*(1+INDEX(Performance_Vektoren!K$5:K$77,$A391+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),ROUND(O391*(1+INDEX(Performance_Vektoren!L$5:L$77,$A391+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),ROUND(P391*(1+INDEX(Performance_Vektoren!M$5:M$77,$A391+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),ROUND(Q391*(1+INDEX(Performance_Vektoren!N$5:N$77,$A391+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),R391+(H392-(IF(AND(EE=1,m>$A392),0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)+$BS392)*CP392)/M392,0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),S391+(I392-(IF(AND(EE=1,m>$A392),0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)+$BS392)*CQ392)/N392,0)","v":0},{"$f":"ROUND(IF(OR($A392<n,AND($A392=n,$B392<=1)),T391+(J392-(IF(AND(EE=1,m>$A392),0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)+$BS392)*CR392)/O392,0),10)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),U391+(K392-(IF(AND(EE=1,m>$A392),0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)+$BS392)*CS392)/P392,0)","v":0},{"$f":"IF(OR($A392<n,AND($A392=n,$B392<=1)),V391+(L392-(IF(AND(EE=1,m>$A392),0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)+$BS392)*CT392)/Q392,0)","v":0},{"$f":"ROUND(R392*M392-(H392-IF(EE=1,0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)*CP392),2)","v":0},{"$f":"ROUND(S392*N392-(I392-IF(EE=1,0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)*CQ392),2)","v":0},{"$f":"ROUND(T392*O392-(J392-IF(EE=1,0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)*CR392),2)","v":0},{"$f":"ROUND(U392*P392-(K392-IF(EE=1,0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)*CS392),2)","v":0},{"$f":"ROUND(V392*Q392-(L392-IF(EE=1,0,Kosten_Fond!$D392+Kosten_Fond!$F392+Kosten_Fond!$H392)*CT392),2)","v":0},{"$f":"ROUND(W392-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z392,IF(AbschlVar=\"DK_fix\",W392*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB392,Kosten_Fond!$AA392))))*IF(Förderung=\"mit\",CN392,CP392)+AH392,2)","v":0},{"$f":"ROUND(X392-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z392,IF(AbschlVar=\"DK_fix\",X392*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB392,Kosten_Fond!$AA392))))*IF(Förderung=\"mit\",CO392,CQ392)+AH392,2)","v":0},{"$f":"ROUND(Y392-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z392,IF(AbschlVar=\"DK_fix\",Y392*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB392,Kosten_Fond!$AA392))))*CR392+AH392,2)","v":0},{"$f":"ROUND(Z392-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z392,IF(AbschlVar=\"DK_fix\",Z392*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB392,Kosten_Fond!$AA392))))*CS392+AH392,2)","v":0},{"$f":"ROUND(AA392-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z392,IF(AbschlVar=\"DK_fix\",AA392*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB392,Kosten_Fond!$AA392))))*CT392+AH392,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,3,{"$f":"IF(AND(Fond!$B392<=1,OR($A392<n,AND($A392=n,Fond!$B392<=1))),R391*M392,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A392<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A392+1)-$B$16)*$B$16,A392,A392+1),0)","v":31},4,{"$f":"Kosten_Fond!T393","v":0},{"$f":"Kosten_Fond!U393","v":0},{"$f":"Kosten_Fond!V393","v":0},{"$f":"Kosten_Fond!W393","v":0},{"$f":"Kosten_Fond!X393","v":0},0,0,0,0,0,{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),ROUND(M392*(1+INDEX(Performance_Vektoren!J$5:J$77,$A392+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),ROUND(N392*(1+INDEX(Performance_Vektoren!K$5:K$77,$A392+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),ROUND(O392*(1+INDEX(Performance_Vektoren!L$5:L$77,$A392+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),ROUND(P392*(1+INDEX(Performance_Vektoren!M$5:M$77,$A392+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),ROUND(Q392*(1+INDEX(Performance_Vektoren!N$5:N$77,$A392+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),R392+(H393-(IF(AND(EE=1,m>$A393),0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)+$BS393)*CP393)/M393,0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),S392+(I393-(IF(AND(EE=1,m>$A393),0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)+$BS393)*CQ393)/N393,0)","v":0},{"$f":"ROUND(IF(OR($A393<n,AND($A393=n,$B393<=1)),T392+(J393-(IF(AND(EE=1,m>$A393),0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)+$BS393)*CR393)/O393,0),10)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),U392+(K393-(IF(AND(EE=1,m>$A393),0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)+$BS393)*CS393)/P393,0)","v":0},{"$f":"IF(OR($A393<n,AND($A393=n,$B393<=1)),V392+(L393-(IF(AND(EE=1,m>$A393),0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)+$BS393)*CT393)/Q393,0)","v":0},{"$f":"ROUND(R393*M393-(H393-IF(EE=1,0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)*CP393),2)","v":0},{"$f":"ROUND(S393*N393-(I393-IF(EE=1,0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)*CQ393),2)","v":0},{"$f":"ROUND(T393*O393-(J393-IF(EE=1,0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)*CR393),2)","v":0},{"$f":"ROUND(U393*P393-(K393-IF(EE=1,0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)*CS393),2)","v":0},{"$f":"ROUND(V393*Q393-(L393-IF(EE=1,0,Kosten_Fond!$D393+Kosten_Fond!$F393+Kosten_Fond!$H393)*CT393),2)","v":0},{"$f":"ROUND(W393-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z393,IF(AbschlVar=\"DK_fix\",W393*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB393,Kosten_Fond!$AA393))))*IF(Förderung=\"mit\",CN393,CP393)+AH393,2)","v":0},{"$f":"ROUND(X393-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z393,IF(AbschlVar=\"DK_fix\",X393*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB393,Kosten_Fond!$AA393))))*IF(Förderung=\"mit\",CO393,CQ393)+AH393,2)","v":0},{"$f":"ROUND(Y393-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z393,IF(AbschlVar=\"DK_fix\",Y393*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB393,Kosten_Fond!$AA393))))*CR393+AH393,2)","v":0},{"$f":"ROUND(Z393-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z393,IF(AbschlVar=\"DK_fix\",Z393*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB393,Kosten_Fond!$AA393))))*CS393+AH393,2)","v":0},{"$f":"ROUND(AA393-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z393,IF(AbschlVar=\"DK_fix\",AA393*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB393,Kosten_Fond!$AA393))))*CT393+AH393,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,4,{"$f":"IF(AND(Fond!$B393<=1,OR($A393<n,AND($A393=n,Fond!$B393<=1))),R392*M393,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A393<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A393+1)-$B$16)*$B$16,A393,A393+1),0)","v":31},5,{"$f":"Kosten_Fond!T394","v":0},{"$f":"Kosten_Fond!U394","v":0},{"$f":"Kosten_Fond!V394","v":0},{"$f":"Kosten_Fond!W394","v":0},{"$f":"Kosten_Fond!X394","v":0},0,0,0,0,0,{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),ROUND(M393*(1+INDEX(Performance_Vektoren!J$5:J$77,$A393+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),ROUND(N393*(1+INDEX(Performance_Vektoren!K$5:K$77,$A393+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),ROUND(O393*(1+INDEX(Performance_Vektoren!L$5:L$77,$A393+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),ROUND(P393*(1+INDEX(Performance_Vektoren!M$5:M$77,$A393+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),ROUND(Q393*(1+INDEX(Performance_Vektoren!N$5:N$77,$A393+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),R393+(H394-(IF(AND(EE=1,m>$A394),0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)+$BS394)*CP394)/M394,0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),S393+(I394-(IF(AND(EE=1,m>$A394),0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)+$BS394)*CQ394)/N394,0)","v":0},{"$f":"ROUND(IF(OR($A394<n,AND($A394=n,$B394<=1)),T393+(J394-(IF(AND(EE=1,m>$A394),0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)+$BS394)*CR394)/O394,0),10)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),U393+(K394-(IF(AND(EE=1,m>$A394),0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)+$BS394)*CS394)/P394,0)","v":0},{"$f":"IF(OR($A394<n,AND($A394=n,$B394<=1)),V393+(L394-(IF(AND(EE=1,m>$A394),0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)+$BS394)*CT394)/Q394,0)","v":0},{"$f":"ROUND(R394*M394-(H394-IF(EE=1,0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)*CP394),2)","v":0},{"$f":"ROUND(S394*N394-(I394-IF(EE=1,0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)*CQ394),2)","v":0},{"$f":"ROUND(T394*O394-(J394-IF(EE=1,0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)*CR394),2)","v":0},{"$f":"ROUND(U394*P394-(K394-IF(EE=1,0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)*CS394),2)","v":0},{"$f":"ROUND(V394*Q394-(L394-IF(EE=1,0,Kosten_Fond!$D394+Kosten_Fond!$F394+Kosten_Fond!$H394)*CT394),2)","v":0},{"$f":"ROUND(W394-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z394,IF(AbschlVar=\"DK_fix\",W394*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB394,Kosten_Fond!$AA394))))*IF(Förderung=\"mit\",CN394,CP394)+AH394,2)","v":0},{"$f":"ROUND(X394-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z394,IF(AbschlVar=\"DK_fix\",X394*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB394,Kosten_Fond!$AA394))))*IF(Förderung=\"mit\",CO394,CQ394)+AH394,2)","v":0},{"$f":"ROUND(Y394-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z394,IF(AbschlVar=\"DK_fix\",Y394*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB394,Kosten_Fond!$AA394))))*CR394+AH394,2)","v":0},{"$f":"ROUND(Z394-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z394,IF(AbschlVar=\"DK_fix\",Z394*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB394,Kosten_Fond!$AA394))))*CS394+AH394,2)","v":0},{"$f":"ROUND(AA394-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z394,IF(AbschlVar=\"DK_fix\",AA394*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB394,Kosten_Fond!$AA394))))*CT394+AH394,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,5,{"$f":"IF(AND(Fond!$B394<=1,OR($A394<n,AND($A394=n,Fond!$B394<=1))),R393*M394,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A394<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A394+1)-$B$16)*$B$16,A394,A394+1),0)","v":31},6,{"$f":"Kosten_Fond!T395","v":0},{"$f":"Kosten_Fond!U395","v":0},{"$f":"Kosten_Fond!V395","v":0},{"$f":"Kosten_Fond!W395","v":0},{"$f":"Kosten_Fond!X395","v":0},0,0,0,0,0,{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),ROUND(M394*(1+INDEX(Performance_Vektoren!J$5:J$77,$A394+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),ROUND(N394*(1+INDEX(Performance_Vektoren!K$5:K$77,$A394+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),ROUND(O394*(1+INDEX(Performance_Vektoren!L$5:L$77,$A394+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),ROUND(P394*(1+INDEX(Performance_Vektoren!M$5:M$77,$A394+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),ROUND(Q394*(1+INDEX(Performance_Vektoren!N$5:N$77,$A394+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),R394+(H395-(IF(AND(EE=1,m>$A395),0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)+$BS395)*CP395)/M395,0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),S394+(I395-(IF(AND(EE=1,m>$A395),0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)+$BS395)*CQ395)/N395,0)","v":0},{"$f":"ROUND(IF(OR($A395<n,AND($A395=n,$B395<=1)),T394+(J395-(IF(AND(EE=1,m>$A395),0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)+$BS395)*CR395)/O395,0),10)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),U394+(K395-(IF(AND(EE=1,m>$A395),0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)+$BS395)*CS395)/P395,0)","v":0},{"$f":"IF(OR($A395<n,AND($A395=n,$B395<=1)),V394+(L395-(IF(AND(EE=1,m>$A395),0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)+$BS395)*CT395)/Q395,0)","v":0},{"$f":"ROUND(R395*M395-(H395-IF(EE=1,0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)*CP395),2)","v":0},{"$f":"ROUND(S395*N395-(I395-IF(EE=1,0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)*CQ395),2)","v":0},{"$f":"ROUND(T395*O395-(J395-IF(EE=1,0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)*CR395),2)","v":0},{"$f":"ROUND(U395*P395-(K395-IF(EE=1,0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)*CS395),2)","v":0},{"$f":"ROUND(V395*Q395-(L395-IF(EE=1,0,Kosten_Fond!$D395+Kosten_Fond!$F395+Kosten_Fond!$H395)*CT395),2)","v":0},{"$f":"ROUND(W395-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z395,IF(AbschlVar=\"DK_fix\",W395*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB395,Kosten_Fond!$AA395))))*IF(Förderung=\"mit\",CN395,CP395)+AH395,2)","v":0},{"$f":"ROUND(X395-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z395,IF(AbschlVar=\"DK_fix\",X395*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB395,Kosten_Fond!$AA395))))*IF(Förderung=\"mit\",CO395,CQ395)+AH395,2)","v":0},{"$f":"ROUND(Y395-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z395,IF(AbschlVar=\"DK_fix\",Y395*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB395,Kosten_Fond!$AA395))))*CR395+AH395,2)","v":0},{"$f":"ROUND(Z395-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z395,IF(AbschlVar=\"DK_fix\",Z395*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB395,Kosten_Fond!$AA395))))*CS395+AH395,2)","v":0},{"$f":"ROUND(AA395-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z395,IF(AbschlVar=\"DK_fix\",AA395*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB395,Kosten_Fond!$AA395))))*CT395+AH395,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,6,{"$f":"IF(AND(Fond!$B395<=1,OR($A395<n,AND($A395=n,Fond!$B395<=1))),R394*M395,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A395<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A395+1)-$B$16)*$B$16,A395,A395+1),0)","v":31},7,{"$f":"Kosten_Fond!T396","v":0},{"$f":"Kosten_Fond!U396","v":0},{"$f":"Kosten_Fond!V396","v":0},{"$f":"Kosten_Fond!W396","v":0},{"$f":"Kosten_Fond!X396","v":0},0,0,0,0,0,{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),ROUND(M395*(1+INDEX(Performance_Vektoren!J$5:J$77,$A395+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),ROUND(N395*(1+INDEX(Performance_Vektoren!K$5:K$77,$A395+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),ROUND(O395*(1+INDEX(Performance_Vektoren!L$5:L$77,$A395+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),ROUND(P395*(1+INDEX(Performance_Vektoren!M$5:M$77,$A395+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),ROUND(Q395*(1+INDEX(Performance_Vektoren!N$5:N$77,$A395+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),R395+(H396-(IF(AND(EE=1,m>$A396),0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)+$BS396)*CP396)/M396,0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),S395+(I396-(IF(AND(EE=1,m>$A396),0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)+$BS396)*CQ396)/N396,0)","v":0},{"$f":"ROUND(IF(OR($A396<n,AND($A396=n,$B396<=1)),T395+(J396-(IF(AND(EE=1,m>$A396),0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)+$BS396)*CR396)/O396,0),10)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),U395+(K396-(IF(AND(EE=1,m>$A396),0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)+$BS396)*CS396)/P396,0)","v":0},{"$f":"IF(OR($A396<n,AND($A396=n,$B396<=1)),V395+(L396-(IF(AND(EE=1,m>$A396),0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)+$BS396)*CT396)/Q396,0)","v":0},{"$f":"ROUND(R396*M396-(H396-IF(EE=1,0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)*CP396),2)","v":0},{"$f":"ROUND(S396*N396-(I396-IF(EE=1,0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)*CQ396),2)","v":0},{"$f":"ROUND(T396*O396-(J396-IF(EE=1,0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)*CR396),2)","v":0},{"$f":"ROUND(U396*P396-(K396-IF(EE=1,0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)*CS396),2)","v":0},{"$f":"ROUND(V396*Q396-(L396-IF(EE=1,0,Kosten_Fond!$D396+Kosten_Fond!$F396+Kosten_Fond!$H396)*CT396),2)","v":0},{"$f":"ROUND(W396-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z396,IF(AbschlVar=\"DK_fix\",W396*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB396,Kosten_Fond!$AA396))))*IF(Förderung=\"mit\",CN396,CP396)+AH396,2)","v":0},{"$f":"ROUND(X396-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z396,IF(AbschlVar=\"DK_fix\",X396*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB396,Kosten_Fond!$AA396))))*IF(Förderung=\"mit\",CO396,CQ396)+AH396,2)","v":0},{"$f":"ROUND(Y396-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z396,IF(AbschlVar=\"DK_fix\",Y396*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB396,Kosten_Fond!$AA396))))*CR396+AH396,2)","v":0},{"$f":"ROUND(Z396-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z396,IF(AbschlVar=\"DK_fix\",Z396*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB396,Kosten_Fond!$AA396))))*CS396+AH396,2)","v":0},{"$f":"ROUND(AA396-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z396,IF(AbschlVar=\"DK_fix\",AA396*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB396,Kosten_Fond!$AA396))))*CT396+AH396,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,7,{"$f":"IF(AND(Fond!$B396<=1,OR($A396<n,AND($A396=n,Fond!$B396<=1))),R395*M396,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A396<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A396+1)-$B$16)*$B$16,A396,A396+1),0)","v":31},8,{"$f":"Kosten_Fond!T397","v":0},{"$f":"Kosten_Fond!U397","v":0},{"$f":"Kosten_Fond!V397","v":0},{"$f":"Kosten_Fond!W397","v":0},{"$f":"Kosten_Fond!X397","v":0},0,0,0,0,0,{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),ROUND(M396*(1+INDEX(Performance_Vektoren!J$5:J$77,$A396+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),ROUND(N396*(1+INDEX(Performance_Vektoren!K$5:K$77,$A396+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),ROUND(O396*(1+INDEX(Performance_Vektoren!L$5:L$77,$A396+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),ROUND(P396*(1+INDEX(Performance_Vektoren!M$5:M$77,$A396+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),ROUND(Q396*(1+INDEX(Performance_Vektoren!N$5:N$77,$A396+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),R396+(H397-(IF(AND(EE=1,m>$A397),0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)+$BS397)*CP397)/M397,0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),S396+(I397-(IF(AND(EE=1,m>$A397),0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)+$BS397)*CQ397)/N397,0)","v":0},{"$f":"ROUND(IF(OR($A397<n,AND($A397=n,$B397<=1)),T396+(J397-(IF(AND(EE=1,m>$A397),0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)+$BS397)*CR397)/O397,0),10)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),U396+(K397-(IF(AND(EE=1,m>$A397),0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)+$BS397)*CS397)/P397,0)","v":0},{"$f":"IF(OR($A397<n,AND($A397=n,$B397<=1)),V396+(L397-(IF(AND(EE=1,m>$A397),0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)+$BS397)*CT397)/Q397,0)","v":0},{"$f":"ROUND(R397*M397-(H397-IF(EE=1,0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)*CP397),2)","v":0},{"$f":"ROUND(S397*N397-(I397-IF(EE=1,0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)*CQ397),2)","v":0},{"$f":"ROUND(T397*O397-(J397-IF(EE=1,0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)*CR397),2)","v":0},{"$f":"ROUND(U397*P397-(K397-IF(EE=1,0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)*CS397),2)","v":0},{"$f":"ROUND(V397*Q397-(L397-IF(EE=1,0,Kosten_Fond!$D397+Kosten_Fond!$F397+Kosten_Fond!$H397)*CT397),2)","v":0},{"$f":"ROUND(W397-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z397,IF(AbschlVar=\"DK_fix\",W397*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB397,Kosten_Fond!$AA397))))*IF(Förderung=\"mit\",CN397,CP397)+AH397,2)","v":0},{"$f":"ROUND(X397-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z397,IF(AbschlVar=\"DK_fix\",X397*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB397,Kosten_Fond!$AA397))))*IF(Förderung=\"mit\",CO397,CQ397)+AH397,2)","v":0},{"$f":"ROUND(Y397-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z397,IF(AbschlVar=\"DK_fix\",Y397*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB397,Kosten_Fond!$AA397))))*CR397+AH397,2)","v":0},{"$f":"ROUND(Z397-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z397,IF(AbschlVar=\"DK_fix\",Z397*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB397,Kosten_Fond!$AA397))))*CS397+AH397,2)","v":0},{"$f":"ROUND(AA397-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z397,IF(AbschlVar=\"DK_fix\",AA397*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB397,Kosten_Fond!$AA397))))*CT397+AH397,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,8,{"$f":"IF(AND(Fond!$B397<=1,OR($A397<n,AND($A397=n,Fond!$B397<=1))),R396*M397,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A397<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A397+1)-$B$16)*$B$16,A397,A397+1),0)","v":31},9,{"$f":"Kosten_Fond!T398","v":0},{"$f":"Kosten_Fond!U398","v":0},{"$f":"Kosten_Fond!V398","v":0},{"$f":"Kosten_Fond!W398","v":0},{"$f":"Kosten_Fond!X398","v":0},0,0,0,0,0,{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),ROUND(M397*(1+INDEX(Performance_Vektoren!J$5:J$77,$A397+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),ROUND(N397*(1+INDEX(Performance_Vektoren!K$5:K$77,$A397+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),ROUND(O397*(1+INDEX(Performance_Vektoren!L$5:L$77,$A397+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),ROUND(P397*(1+INDEX(Performance_Vektoren!M$5:M$77,$A397+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),ROUND(Q397*(1+INDEX(Performance_Vektoren!N$5:N$77,$A397+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),R397+(H398-(IF(AND(EE=1,m>$A398),0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)+$BS398)*CP398)/M398,0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),S397+(I398-(IF(AND(EE=1,m>$A398),0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)+$BS398)*CQ398)/N398,0)","v":0},{"$f":"ROUND(IF(OR($A398<n,AND($A398=n,$B398<=1)),T397+(J398-(IF(AND(EE=1,m>$A398),0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)+$BS398)*CR398)/O398,0),10)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),U397+(K398-(IF(AND(EE=1,m>$A398),0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)+$BS398)*CS398)/P398,0)","v":0},{"$f":"IF(OR($A398<n,AND($A398=n,$B398<=1)),V397+(L398-(IF(AND(EE=1,m>$A398),0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)+$BS398)*CT398)/Q398,0)","v":0},{"$f":"ROUND(R398*M398-(H398-IF(EE=1,0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)*CP398),2)","v":0},{"$f":"ROUND(S398*N398-(I398-IF(EE=1,0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)*CQ398),2)","v":0},{"$f":"ROUND(T398*O398-(J398-IF(EE=1,0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)*CR398),2)","v":0},{"$f":"ROUND(U398*P398-(K398-IF(EE=1,0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)*CS398),2)","v":0},{"$f":"ROUND(V398*Q398-(L398-IF(EE=1,0,Kosten_Fond!$D398+Kosten_Fond!$F398+Kosten_Fond!$H398)*CT398),2)","v":0},{"$f":"ROUND(W398-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z398,IF(AbschlVar=\"DK_fix\",W398*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB398,Kosten_Fond!$AA398))))*IF(Förderung=\"mit\",CN398,CP398)+AH398,2)","v":0},{"$f":"ROUND(X398-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z398,IF(AbschlVar=\"DK_fix\",X398*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB398,Kosten_Fond!$AA398))))*IF(Förderung=\"mit\",CO398,CQ398)+AH398,2)","v":0},{"$f":"ROUND(Y398-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z398,IF(AbschlVar=\"DK_fix\",Y398*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB398,Kosten_Fond!$AA398))))*CR398+AH398,2)","v":0},{"$f":"ROUND(Z398-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z398,IF(AbschlVar=\"DK_fix\",Z398*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB398,Kosten_Fond!$AA398))))*CS398+AH398,2)","v":0},{"$f":"ROUND(AA398-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z398,IF(AbschlVar=\"DK_fix\",AA398*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB398,Kosten_Fond!$AA398))))*CT398+AH398,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,9,{"$f":"IF(AND(Fond!$B398<=1,OR($A398<n,AND($A398=n,Fond!$B398<=1))),R397*M398,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A398<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A398+1)-$B$16)*$B$16,A398,A398+1),0)","v":31},10,{"$f":"Kosten_Fond!T399","v":0},{"$f":"Kosten_Fond!U399","v":0},{"$f":"Kosten_Fond!V399","v":0},{"$f":"Kosten_Fond!W399","v":0},{"$f":"Kosten_Fond!X399","v":0},0,0,0,0,0,{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),ROUND(M398*(1+INDEX(Performance_Vektoren!J$5:J$77,$A398+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),ROUND(N398*(1+INDEX(Performance_Vektoren!K$5:K$77,$A398+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),ROUND(O398*(1+INDEX(Performance_Vektoren!L$5:L$77,$A398+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),ROUND(P398*(1+INDEX(Performance_Vektoren!M$5:M$77,$A398+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),ROUND(Q398*(1+INDEX(Performance_Vektoren!N$5:N$77,$A398+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),R398+(H399-(IF(AND(EE=1,m>$A399),0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)+$BS399)*CP399)/M399,0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),S398+(I399-(IF(AND(EE=1,m>$A399),0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)+$BS399)*CQ399)/N399,0)","v":0},{"$f":"ROUND(IF(OR($A399<n,AND($A399=n,$B399<=1)),T398+(J399-(IF(AND(EE=1,m>$A399),0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)+$BS399)*CR399)/O399,0),10)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),U398+(K399-(IF(AND(EE=1,m>$A399),0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)+$BS399)*CS399)/P399,0)","v":0},{"$f":"IF(OR($A399<n,AND($A399=n,$B399<=1)),V398+(L399-(IF(AND(EE=1,m>$A399),0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)+$BS399)*CT399)/Q399,0)","v":0},{"$f":"ROUND(R399*M399-(H399-IF(EE=1,0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)*CP399),2)","v":0},{"$f":"ROUND(S399*N399-(I399-IF(EE=1,0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)*CQ399),2)","v":0},{"$f":"ROUND(T399*O399-(J399-IF(EE=1,0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)*CR399),2)","v":0},{"$f":"ROUND(U399*P399-(K399-IF(EE=1,0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)*CS399),2)","v":0},{"$f":"ROUND(V399*Q399-(L399-IF(EE=1,0,Kosten_Fond!$D399+Kosten_Fond!$F399+Kosten_Fond!$H399)*CT399),2)","v":0},{"$f":"ROUND(W399-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z399,IF(AbschlVar=\"DK_fix\",W399*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB399,Kosten_Fond!$AA399))))*IF(Förderung=\"mit\",CN399,CP399)+AH399,2)","v":0},{"$f":"ROUND(X399-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z399,IF(AbschlVar=\"DK_fix\",X399*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB399,Kosten_Fond!$AA399))))*IF(Förderung=\"mit\",CO399,CQ399)+AH399,2)","v":0},{"$f":"ROUND(Y399-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z399,IF(AbschlVar=\"DK_fix\",Y399*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB399,Kosten_Fond!$AA399))))*CR399+AH399,2)","v":0},{"$f":"ROUND(Z399-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z399,IF(AbschlVar=\"DK_fix\",Z399*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB399,Kosten_Fond!$AA399))))*CS399+AH399,2)","v":0},{"$f":"ROUND(AA399-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z399,IF(AbschlVar=\"DK_fix\",AA399*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB399,Kosten_Fond!$AA399))))*CT399+AH399,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,10,{"$f":"IF(AND(Fond!$B399<=1,OR($A399<n,AND($A399=n,Fond!$B399<=1))),R398*M399,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A399<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A399+1)-$B$16)*$B$16,A399,A399+1),0)","v":31},11,{"$f":"Kosten_Fond!T400","v":0},{"$f":"Kosten_Fond!U400","v":0},{"$f":"Kosten_Fond!V400","v":0},{"$f":"Kosten_Fond!W400","v":0},{"$f":"Kosten_Fond!X400","v":0},0,0,0,0,0,{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),ROUND(M399*(1+INDEX(Performance_Vektoren!J$5:J$77,$A399+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),ROUND(N399*(1+INDEX(Performance_Vektoren!K$5:K$77,$A399+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),ROUND(O399*(1+INDEX(Performance_Vektoren!L$5:L$77,$A399+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),ROUND(P399*(1+INDEX(Performance_Vektoren!M$5:M$77,$A399+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),ROUND(Q399*(1+INDEX(Performance_Vektoren!N$5:N$77,$A399+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),R399+(H400-(IF(AND(EE=1,m>$A400),0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)+$BS400)*CP400)/M400,0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),S399+(I400-(IF(AND(EE=1,m>$A400),0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)+$BS400)*CQ400)/N400,0)","v":0},{"$f":"ROUND(IF(OR($A400<n,AND($A400=n,$B400<=1)),T399+(J400-(IF(AND(EE=1,m>$A400),0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)+$BS400)*CR400)/O400,0),10)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),U399+(K400-(IF(AND(EE=1,m>$A400),0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)+$BS400)*CS400)/P400,0)","v":0},{"$f":"IF(OR($A400<n,AND($A400=n,$B400<=1)),V399+(L400-(IF(AND(EE=1,m>$A400),0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)+$BS400)*CT400)/Q400,0)","v":0},{"$f":"ROUND(R400*M400-(H400-IF(EE=1,0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)*CP400),2)","v":0},{"$f":"ROUND(S400*N400-(I400-IF(EE=1,0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)*CQ400),2)","v":0},{"$f":"ROUND(T400*O400-(J400-IF(EE=1,0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)*CR400),2)","v":0},{"$f":"ROUND(U400*P400-(K400-IF(EE=1,0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)*CS400),2)","v":0},{"$f":"ROUND(V400*Q400-(L400-IF(EE=1,0,Kosten_Fond!$D400+Kosten_Fond!$F400+Kosten_Fond!$H400)*CT400),2)","v":0},{"$f":"ROUND(W400-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z400,IF(AbschlVar=\"DK_fix\",W400*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB400,Kosten_Fond!$AA400))))*IF(Förderung=\"mit\",CN400,CP400)+AH400,2)","v":0},{"$f":"ROUND(X400-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z400,IF(AbschlVar=\"DK_fix\",X400*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB400,Kosten_Fond!$AA400))))*IF(Förderung=\"mit\",CO400,CQ400)+AH400,2)","v":0},{"$f":"ROUND(Y400-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z400,IF(AbschlVar=\"DK_fix\",Y400*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB400,Kosten_Fond!$AA400))))*CR400+AH400,2)","v":0},{"$f":"ROUND(Z400-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z400,IF(AbschlVar=\"DK_fix\",Z400*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB400,Kosten_Fond!$AA400))))*CS400+AH400,2)","v":0},{"$f":"ROUND(AA400-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z400,IF(AbschlVar=\"DK_fix\",AA400*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB400,Kosten_Fond!$AA400))))*CT400+AH400,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,11,{"$f":"IF(AND(Fond!$B400<=1,OR($A400<n,AND($A400=n,Fond!$B400<=1))),R399*M400,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A400<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A400+1)-$B$16)*$B$16,A400,A400+1),0)","v":31},12,{"$f":"Kosten_Fond!T401","v":0},{"$f":"Kosten_Fond!U401","v":0},{"$f":"Kosten_Fond!V401","v":0},{"$f":"Kosten_Fond!W401","v":0},{"$f":"Kosten_Fond!X401","v":0},0,0,0,0,0,{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),ROUND(M400*(1+INDEX(Performance_Vektoren!J$5:J$77,$A400+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),ROUND(N400*(1+INDEX(Performance_Vektoren!K$5:K$77,$A400+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),ROUND(O400*(1+INDEX(Performance_Vektoren!L$5:L$77,$A400+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),ROUND(P400*(1+INDEX(Performance_Vektoren!M$5:M$77,$A400+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),ROUND(Q400*(1+INDEX(Performance_Vektoren!N$5:N$77,$A400+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),R400+(H401-(IF(AND(EE=1,m>$A401),0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)+$BS401)*CP401)/M401,0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),S400+(I401-(IF(AND(EE=1,m>$A401),0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)+$BS401)*CQ401)/N401,0)","v":0},{"$f":"ROUND(IF(OR($A401<n,AND($A401=n,$B401<=1)),T400+(J401-(IF(AND(EE=1,m>$A401),0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)+$BS401)*CR401)/O401,0),10)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),U400+(K401-(IF(AND(EE=1,m>$A401),0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)+$BS401)*CS401)/P401,0)","v":0},{"$f":"IF(OR($A401<n,AND($A401=n,$B401<=1)),V400+(L401-(IF(AND(EE=1,m>$A401),0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)+$BS401)*CT401)/Q401,0)","v":0},{"$f":"ROUND(R401*M401-(H401-IF(EE=1,0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)*CP401),2)","v":0},{"$f":"ROUND(S401*N401-(I401-IF(EE=1,0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)*CQ401),2)","v":0},{"$f":"ROUND(T401*O401-(J401-IF(EE=1,0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)*CR401),2)","v":0},{"$f":"ROUND(U401*P401-(K401-IF(EE=1,0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)*CS401),2)","v":0},{"$f":"ROUND(V401*Q401-(L401-IF(EE=1,0,Kosten_Fond!$D401+Kosten_Fond!$F401+Kosten_Fond!$H401)*CT401),2)","v":0},{"$f":"ROUND(W401-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z401,IF(AbschlVar=\"DK_fix\",W401*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB401,Kosten_Fond!$AA401))))*IF(Förderung=\"mit\",CN401,CP401)+AH401,2)","v":0},{"$f":"ROUND(X401-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z401,IF(AbschlVar=\"DK_fix\",X401*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB401,Kosten_Fond!$AA401))))*IF(Förderung=\"mit\",CO401,CQ401)+AH401,2)","v":0},{"$f":"ROUND(Y401-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z401,IF(AbschlVar=\"DK_fix\",Y401*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB401,Kosten_Fond!$AA401))))*CR401+AH401,2)","v":0},{"$f":"ROUND(Z401-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z401,IF(AbschlVar=\"DK_fix\",Z401*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB401,Kosten_Fond!$AA401))))*CS401+AH401,2)","v":0},{"$f":"ROUND(AA401-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z401,IF(AbschlVar=\"DK_fix\",AA401*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB401,Kosten_Fond!$AA401))))*CT401+AH401,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,12,{"$f":"IF(AND(Fond!$B401<=1,OR($A401<n,AND($A401=n,Fond!$B401<=1))),R400*M401,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A401<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A401+1)-$B$16)*$B$16,A401,A401+1),0)","v":32},1,{"$f":"Kosten_Fond!T402","v":0},{"$f":"Kosten_Fond!U402","v":0},{"$f":"Kosten_Fond!V402","v":0},{"$f":"Kosten_Fond!W402","v":0},{"$f":"Kosten_Fond!X402","v":0},0,0,0,0,0,{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),ROUND(M401*(1+INDEX(Performance_Vektoren!J$5:J$77,$A401+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),ROUND(N401*(1+INDEX(Performance_Vektoren!K$5:K$77,$A401+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),ROUND(O401*(1+INDEX(Performance_Vektoren!L$5:L$77,$A401+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),ROUND(P401*(1+INDEX(Performance_Vektoren!M$5:M$77,$A401+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),ROUND(Q401*(1+INDEX(Performance_Vektoren!N$5:N$77,$A401+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),R401+(H402-(IF(AND(EE=1,m>$A402),0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)+$BS402)*CP402)/M402,0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),S401+(I402-(IF(AND(EE=1,m>$A402),0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)+$BS402)*CQ402)/N402,0)","v":0},{"$f":"ROUND(IF(OR($A402<n,AND($A402=n,$B402<=1)),T401+(J402-(IF(AND(EE=1,m>$A402),0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)+$BS402)*CR402)/O402,0),10)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),U401+(K402-(IF(AND(EE=1,m>$A402),0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)+$BS402)*CS402)/P402,0)","v":0},{"$f":"IF(OR($A402<n,AND($A402=n,$B402<=1)),V401+(L402-(IF(AND(EE=1,m>$A402),0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)+$BS402)*CT402)/Q402,0)","v":0},{"$f":"ROUND(R402*M402-(H402-IF(EE=1,0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)*CP402),2)","v":0},{"$f":"ROUND(S402*N402-(I402-IF(EE=1,0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)*CQ402),2)","v":0},{"$f":"ROUND(T402*O402-(J402-IF(EE=1,0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)*CR402),2)","v":0},{"$f":"ROUND(U402*P402-(K402-IF(EE=1,0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)*CS402),2)","v":0},{"$f":"ROUND(V402*Q402-(L402-IF(EE=1,0,Kosten_Fond!$D402+Kosten_Fond!$F402+Kosten_Fond!$H402)*CT402),2)","v":0},{"$f":"ROUND(W402-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z402,IF(AbschlVar=\"DK_fix\",W402*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB402,Kosten_Fond!$AA402))))*IF(Förderung=\"mit\",CN402,CP402)+AH402,2)","v":0},{"$f":"ROUND(X402-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z402,IF(AbschlVar=\"DK_fix\",X402*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB402,Kosten_Fond!$AA402))))*IF(Förderung=\"mit\",CO402,CQ402)+AH402,2)","v":0},{"$f":"ROUND(Y402-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z402,IF(AbschlVar=\"DK_fix\",Y402*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB402,Kosten_Fond!$AA402))))*CR402+AH402,2)","v":0},{"$f":"ROUND(Z402-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z402,IF(AbschlVar=\"DK_fix\",Z402*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB402,Kosten_Fond!$AA402))))*CS402+AH402,2)","v":0},{"$f":"ROUND(AA402-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z402,IF(AbschlVar=\"DK_fix\",AA402*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB402,Kosten_Fond!$AA402))))*CT402+AH402,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,1,{"$f":"IF(AND(Fond!$B402<=1,OR($A402<n,AND($A402=n,Fond!$B402<=1))),R401*M402,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A402>n,0,IF(x+$A402<=45,30%,IF(x+$A402<=55,25%,15%)))","v":0},{"$f":"IF($A402>n,0,1-CN402)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A402<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A402+1)-$B$16)*$B$16,A402,A402+1),0)","v":32},{"$f":"IF(A403=A402,B402+1,1)","v":2},{"$f":"Kosten_Fond!T403","v":0},{"$f":"Kosten_Fond!U403","v":0},{"$f":"Kosten_Fond!V403","v":0},{"$f":"Kosten_Fond!W403","v":0},{"$f":"Kosten_Fond!X403","v":0},{"$f":"ROUND(C403/(1+$B$12),2)","v":0},{"$f":"ROUND(D403/(1+$B$13),2)","v":0},{"$f":"ROUND(E403/(1+$B$14),2)","v":0},{"$f":"ROUND(F403/(1+$D$12),2)","v":0},{"$f":"ROUND(G403/(1+$D$13),2)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),ROUND(M402*(1+INDEX(Performance_Vektoren!J$5:J$77,$A402+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),ROUND(N402*(1+INDEX(Performance_Vektoren!K$5:K$77,$A402+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),ROUND(O402*(1+INDEX(Performance_Vektoren!L$5:L$77,$A402+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),ROUND(P402*(1+INDEX(Performance_Vektoren!M$5:M$77,$A402+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),ROUND(Q402*(1+INDEX(Performance_Vektoren!N$5:N$77,$A402+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),R402+(H403-(IF(AND(EE=1,m>$A403),0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)+$BS403)*CP403)/M403,0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),S402+(I403-(IF(AND(EE=1,m>$A403),0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)+$BS403)*CQ403)/N403,0)","v":0},{"$f":"ROUND(IF(OR($A403<n,AND($A403=n,$B403<=1)),T402+(J403-(IF(AND(EE=1,m>$A403),0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)+$BS403)*CR403)/O403,0),10)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),U402+(K403-(IF(AND(EE=1,m>$A403),0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)+$BS403)*CS403)/P403,0)","v":0},{"$f":"IF(OR($A403<n,AND($A403=n,$B403<=1)),V402+(L403-(IF(AND(EE=1,m>$A403),0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)+$BS403)*CT403)/Q403,0)","v":0},{"$f":"ROUND(R403*M403-(H403-IF(EE=1,0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)*CP403),2)","v":0},{"$f":"ROUND(S403*N403-(I403-IF(EE=1,0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)*CQ403),2)","v":0},{"$f":"ROUND(T403*O403-(J403-IF(EE=1,0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)*CR403),2)","v":0},{"$f":"ROUND(U403*P403-(K403-IF(EE=1,0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)*CS403),2)","v":0},{"$f":"ROUND(V403*Q403-(L403-IF(EE=1,0,Kosten_Fond!$D403+Kosten_Fond!$F403+Kosten_Fond!$H403)*CT403),2)","v":0},{"$f":"ROUND(W403-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z403,IF(AbschlVar=\"DK_fix\",W403*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB403,Kosten_Fond!$AA403))))*IF(Förderung=\"mit\",CN403,CP403)+AH403,2)","v":0},{"$f":"ROUND(X403-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z403,IF(AbschlVar=\"DK_fix\",X403*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB403,Kosten_Fond!$AA403))))*IF(Förderung=\"mit\",CO403,CQ403)+AH403,2)","v":0},{"$f":"ROUND(Y403-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z403,IF(AbschlVar=\"DK_fix\",Y403*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB403,Kosten_Fond!$AA403))))*CR403+AH403,2)","v":0},{"$f":"ROUND(Z403-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z403,IF(AbschlVar=\"DK_fix\",Z403*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB403,Kosten_Fond!$AA403))))*CS403+AH403,2)","v":0},{"$f":"ROUND(AA403-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z403,IF(AbschlVar=\"DK_fix\",AA403*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB403,Kosten_Fond!$AA403))))*CT403+AH403,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,2,{"$f":"IF(AND(Fond!$B403<=1,OR($A403<n,AND($A403=n,Fond!$B403<=1))),R402*M403,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU403/(CU403+CV403)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A403<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A403+1)-$B$16)*$B$16,A403,A403+1),0)","v":32},3,{"$f":"Kosten_Fond!T404","v":0},{"$f":"Kosten_Fond!U404","v":0},{"$f":"Kosten_Fond!V404","v":0},{"$f":"Kosten_Fond!W404","v":0},{"$f":"Kosten_Fond!X404","v":0},0,0,0,0,0,{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),ROUND(M403*(1+INDEX(Performance_Vektoren!J$5:J$77,$A403+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),ROUND(N403*(1+INDEX(Performance_Vektoren!K$5:K$77,$A403+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),ROUND(O403*(1+INDEX(Performance_Vektoren!L$5:L$77,$A403+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),ROUND(P403*(1+INDEX(Performance_Vektoren!M$5:M$77,$A403+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),ROUND(Q403*(1+INDEX(Performance_Vektoren!N$5:N$77,$A403+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),R403+(H404-(IF(AND(EE=1,m>$A404),0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)+$BS404)*CP404)/M404,0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),S403+(I404-(IF(AND(EE=1,m>$A404),0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)+$BS404)*CQ404)/N404,0)","v":0},{"$f":"ROUND(IF(OR($A404<n,AND($A404=n,$B404<=1)),T403+(J404-(IF(AND(EE=1,m>$A404),0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)+$BS404)*CR404)/O404,0),10)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),U403+(K404-(IF(AND(EE=1,m>$A404),0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)+$BS404)*CS404)/P404,0)","v":0},{"$f":"IF(OR($A404<n,AND($A404=n,$B404<=1)),V403+(L404-(IF(AND(EE=1,m>$A404),0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)+$BS404)*CT404)/Q404,0)","v":0},{"$f":"ROUND(R404*M404-(H404-IF(EE=1,0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)*CP404),2)","v":0},{"$f":"ROUND(S404*N404-(I404-IF(EE=1,0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)*CQ404),2)","v":0},{"$f":"ROUND(T404*O404-(J404-IF(EE=1,0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)*CR404),2)","v":0},{"$f":"ROUND(U404*P404-(K404-IF(EE=1,0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)*CS404),2)","v":0},{"$f":"ROUND(V404*Q404-(L404-IF(EE=1,0,Kosten_Fond!$D404+Kosten_Fond!$F404+Kosten_Fond!$H404)*CT404),2)","v":0},{"$f":"ROUND(W404-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z404,IF(AbschlVar=\"DK_fix\",W404*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB404,Kosten_Fond!$AA404))))*IF(Förderung=\"mit\",CN404,CP404)+AH404,2)","v":0},{"$f":"ROUND(X404-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z404,IF(AbschlVar=\"DK_fix\",X404*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB404,Kosten_Fond!$AA404))))*IF(Förderung=\"mit\",CO404,CQ404)+AH404,2)","v":0},{"$f":"ROUND(Y404-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z404,IF(AbschlVar=\"DK_fix\",Y404*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB404,Kosten_Fond!$AA404))))*CR404+AH404,2)","v":0},{"$f":"ROUND(Z404-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z404,IF(AbschlVar=\"DK_fix\",Z404*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB404,Kosten_Fond!$AA404))))*CS404+AH404,2)","v":0},{"$f":"ROUND(AA404-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z404,IF(AbschlVar=\"DK_fix\",AA404*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB404,Kosten_Fond!$AA404))))*CT404+AH404,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,3,{"$f":"IF(AND(Fond!$B404<=1,OR($A404<n,AND($A404=n,Fond!$B404<=1))),R403*M404,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M404*R403","v":0},{"$f":"N404*S403","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A404<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A404+1)-$B$16)*$B$16,A404,A404+1),0)","v":32},4,{"$f":"Kosten_Fond!T405","v":0},{"$f":"Kosten_Fond!U405","v":0},{"$f":"Kosten_Fond!V405","v":0},{"$f":"Kosten_Fond!W405","v":0},{"$f":"Kosten_Fond!X405","v":0},0,0,0,0,0,{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),ROUND(M404*(1+INDEX(Performance_Vektoren!J$5:J$77,$A404+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),ROUND(N404*(1+INDEX(Performance_Vektoren!K$5:K$77,$A404+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),ROUND(O404*(1+INDEX(Performance_Vektoren!L$5:L$77,$A404+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),ROUND(P404*(1+INDEX(Performance_Vektoren!M$5:M$77,$A404+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),ROUND(Q404*(1+INDEX(Performance_Vektoren!N$5:N$77,$A404+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),R404+(H405-(IF(AND(EE=1,m>$A405),0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)+$BS405)*CP405)/M405,0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),S404+(I405-(IF(AND(EE=1,m>$A405),0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)+$BS405)*CQ405)/N405,0)","v":0},{"$f":"ROUND(IF(OR($A405<n,AND($A405=n,$B405<=1)),T404+(J405-(IF(AND(EE=1,m>$A405),0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)+$BS405)*CR405)/O405,0),10)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),U404+(K405-(IF(AND(EE=1,m>$A405),0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)+$BS405)*CS405)/P405,0)","v":0},{"$f":"IF(OR($A405<n,AND($A405=n,$B405<=1)),V404+(L405-(IF(AND(EE=1,m>$A405),0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)+$BS405)*CT405)/Q405,0)","v":0},{"$f":"ROUND(R405*M405-(H405-IF(EE=1,0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)*CP405),2)","v":0},{"$f":"ROUND(S405*N405-(I405-IF(EE=1,0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)*CQ405),2)","v":0},{"$f":"ROUND(T405*O405-(J405-IF(EE=1,0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)*CR405),2)","v":0},{"$f":"ROUND(U405*P405-(K405-IF(EE=1,0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)*CS405),2)","v":0},{"$f":"ROUND(V405*Q405-(L405-IF(EE=1,0,Kosten_Fond!$D405+Kosten_Fond!$F405+Kosten_Fond!$H405)*CT405),2)","v":0},{"$f":"ROUND(W405-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z405,IF(AbschlVar=\"DK_fix\",W405*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB405,Kosten_Fond!$AA405))))*IF(Förderung=\"mit\",CN405,CP405)+AH405,2)","v":0},{"$f":"ROUND(X405-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z405,IF(AbschlVar=\"DK_fix\",X405*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB405,Kosten_Fond!$AA405))))*IF(Förderung=\"mit\",CO405,CQ405)+AH405,2)","v":0},{"$f":"ROUND(Y405-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z405,IF(AbschlVar=\"DK_fix\",Y405*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB405,Kosten_Fond!$AA405))))*CR405+AH405,2)","v":0},{"$f":"ROUND(Z405-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z405,IF(AbschlVar=\"DK_fix\",Z405*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB405,Kosten_Fond!$AA405))))*CS405+AH405,2)","v":0},{"$f":"ROUND(AA405-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z405,IF(AbschlVar=\"DK_fix\",AA405*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB405,Kosten_Fond!$AA405))))*CT405+AH405,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,4,{"$f":"IF(AND(Fond!$B405<=1,OR($A405<n,AND($A405=n,Fond!$B405<=1))),R404*M405,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A405<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A405+1)-$B$16)*$B$16,A405,A405+1),0)","v":32},5,{"$f":"Kosten_Fond!T406","v":0},{"$f":"Kosten_Fond!U406","v":0},{"$f":"Kosten_Fond!V406","v":0},{"$f":"Kosten_Fond!W406","v":0},{"$f":"Kosten_Fond!X406","v":0},0,0,0,0,0,{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),ROUND(M405*(1+INDEX(Performance_Vektoren!J$5:J$77,$A405+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),ROUND(N405*(1+INDEX(Performance_Vektoren!K$5:K$77,$A405+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),ROUND(O405*(1+INDEX(Performance_Vektoren!L$5:L$77,$A405+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),ROUND(P405*(1+INDEX(Performance_Vektoren!M$5:M$77,$A405+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),ROUND(Q405*(1+INDEX(Performance_Vektoren!N$5:N$77,$A405+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),R405+(H406-(IF(AND(EE=1,m>$A406),0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)+$BS406)*CP406)/M406,0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),S405+(I406-(IF(AND(EE=1,m>$A406),0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)+$BS406)*CQ406)/N406,0)","v":0},{"$f":"ROUND(IF(OR($A406<n,AND($A406=n,$B406<=1)),T405+(J406-(IF(AND(EE=1,m>$A406),0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)+$BS406)*CR406)/O406,0),10)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),U405+(K406-(IF(AND(EE=1,m>$A406),0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)+$BS406)*CS406)/P406,0)","v":0},{"$f":"IF(OR($A406<n,AND($A406=n,$B406<=1)),V405+(L406-(IF(AND(EE=1,m>$A406),0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)+$BS406)*CT406)/Q406,0)","v":0},{"$f":"ROUND(R406*M406-(H406-IF(EE=1,0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)*CP406),2)","v":0},{"$f":"ROUND(S406*N406-(I406-IF(EE=1,0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)*CQ406),2)","v":0},{"$f":"ROUND(T406*O406-(J406-IF(EE=1,0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)*CR406),2)","v":0},{"$f":"ROUND(U406*P406-(K406-IF(EE=1,0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)*CS406),2)","v":0},{"$f":"ROUND(V406*Q406-(L406-IF(EE=1,0,Kosten_Fond!$D406+Kosten_Fond!$F406+Kosten_Fond!$H406)*CT406),2)","v":0},{"$f":"ROUND(W406-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z406,IF(AbschlVar=\"DK_fix\",W406*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB406,Kosten_Fond!$AA406))))*IF(Förderung=\"mit\",CN406,CP406)+AH406,2)","v":0},{"$f":"ROUND(X406-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z406,IF(AbschlVar=\"DK_fix\",X406*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB406,Kosten_Fond!$AA406))))*IF(Förderung=\"mit\",CO406,CQ406)+AH406,2)","v":0},{"$f":"ROUND(Y406-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z406,IF(AbschlVar=\"DK_fix\",Y406*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB406,Kosten_Fond!$AA406))))*CR406+AH406,2)","v":0},{"$f":"ROUND(Z406-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z406,IF(AbschlVar=\"DK_fix\",Z406*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB406,Kosten_Fond!$AA406))))*CS406+AH406,2)","v":0},{"$f":"ROUND(AA406-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z406,IF(AbschlVar=\"DK_fix\",AA406*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB406,Kosten_Fond!$AA406))))*CT406+AH406,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,5,{"$f":"IF(AND(Fond!$B406<=1,OR($A406<n,AND($A406=n,Fond!$B406<=1))),R405*M406,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A406<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A406+1)-$B$16)*$B$16,A406,A406+1),0)","v":32},6,{"$f":"Kosten_Fond!T407","v":0},{"$f":"Kosten_Fond!U407","v":0},{"$f":"Kosten_Fond!V407","v":0},{"$f":"Kosten_Fond!W407","v":0},{"$f":"Kosten_Fond!X407","v":0},0,0,0,0,0,{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),ROUND(M406*(1+INDEX(Performance_Vektoren!J$5:J$77,$A406+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),ROUND(N406*(1+INDEX(Performance_Vektoren!K$5:K$77,$A406+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),ROUND(O406*(1+INDEX(Performance_Vektoren!L$5:L$77,$A406+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),ROUND(P406*(1+INDEX(Performance_Vektoren!M$5:M$77,$A406+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),ROUND(Q406*(1+INDEX(Performance_Vektoren!N$5:N$77,$A406+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),R406+(H407-(IF(AND(EE=1,m>$A407),0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)+$BS407)*CP407)/M407,0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),S406+(I407-(IF(AND(EE=1,m>$A407),0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)+$BS407)*CQ407)/N407,0)","v":0},{"$f":"ROUND(IF(OR($A407<n,AND($A407=n,$B407<=1)),T406+(J407-(IF(AND(EE=1,m>$A407),0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)+$BS407)*CR407)/O407,0),10)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),U406+(K407-(IF(AND(EE=1,m>$A407),0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)+$BS407)*CS407)/P407,0)","v":0},{"$f":"IF(OR($A407<n,AND($A407=n,$B407<=1)),V406+(L407-(IF(AND(EE=1,m>$A407),0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)+$BS407)*CT407)/Q407,0)","v":0},{"$f":"ROUND(R407*M407-(H407-IF(EE=1,0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)*CP407),2)","v":0},{"$f":"ROUND(S407*N407-(I407-IF(EE=1,0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)*CQ407),2)","v":0},{"$f":"ROUND(T407*O407-(J407-IF(EE=1,0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)*CR407),2)","v":0},{"$f":"ROUND(U407*P407-(K407-IF(EE=1,0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)*CS407),2)","v":0},{"$f":"ROUND(V407*Q407-(L407-IF(EE=1,0,Kosten_Fond!$D407+Kosten_Fond!$F407+Kosten_Fond!$H407)*CT407),2)","v":0},{"$f":"ROUND(W407-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z407,IF(AbschlVar=\"DK_fix\",W407*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB407,Kosten_Fond!$AA407))))*IF(Förderung=\"mit\",CN407,CP407)+AH407,2)","v":0},{"$f":"ROUND(X407-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z407,IF(AbschlVar=\"DK_fix\",X407*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB407,Kosten_Fond!$AA407))))*IF(Förderung=\"mit\",CO407,CQ407)+AH407,2)","v":0},{"$f":"ROUND(Y407-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z407,IF(AbschlVar=\"DK_fix\",Y407*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB407,Kosten_Fond!$AA407))))*CR407+AH407,2)","v":0},{"$f":"ROUND(Z407-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z407,IF(AbschlVar=\"DK_fix\",Z407*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB407,Kosten_Fond!$AA407))))*CS407+AH407,2)","v":0},{"$f":"ROUND(AA407-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z407,IF(AbschlVar=\"DK_fix\",AA407*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB407,Kosten_Fond!$AA407))))*CT407+AH407,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,6,{"$f":"IF(AND(Fond!$B407<=1,OR($A407<n,AND($A407=n,Fond!$B407<=1))),R406*M407,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A407<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A407+1)-$B$16)*$B$16,A407,A407+1),0)","v":32},7,{"$f":"Kosten_Fond!T408","v":0},{"$f":"Kosten_Fond!U408","v":0},{"$f":"Kosten_Fond!V408","v":0},{"$f":"Kosten_Fond!W408","v":0},{"$f":"Kosten_Fond!X408","v":0},0,0,0,0,0,{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),ROUND(M407*(1+INDEX(Performance_Vektoren!J$5:J$77,$A407+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),ROUND(N407*(1+INDEX(Performance_Vektoren!K$5:K$77,$A407+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),ROUND(O407*(1+INDEX(Performance_Vektoren!L$5:L$77,$A407+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),ROUND(P407*(1+INDEX(Performance_Vektoren!M$5:M$77,$A407+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),ROUND(Q407*(1+INDEX(Performance_Vektoren!N$5:N$77,$A407+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),R407+(H408-(IF(AND(EE=1,m>$A408),0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)+$BS408)*CP408)/M408,0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),S407+(I408-(IF(AND(EE=1,m>$A408),0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)+$BS408)*CQ408)/N408,0)","v":0},{"$f":"ROUND(IF(OR($A408<n,AND($A408=n,$B408<=1)),T407+(J408-(IF(AND(EE=1,m>$A408),0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)+$BS408)*CR408)/O408,0),10)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),U407+(K408-(IF(AND(EE=1,m>$A408),0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)+$BS408)*CS408)/P408,0)","v":0},{"$f":"IF(OR($A408<n,AND($A408=n,$B408<=1)),V407+(L408-(IF(AND(EE=1,m>$A408),0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)+$BS408)*CT408)/Q408,0)","v":0},{"$f":"ROUND(R408*M408-(H408-IF(EE=1,0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)*CP408),2)","v":0},{"$f":"ROUND(S408*N408-(I408-IF(EE=1,0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)*CQ408),2)","v":0},{"$f":"ROUND(T408*O408-(J408-IF(EE=1,0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)*CR408),2)","v":0},{"$f":"ROUND(U408*P408-(K408-IF(EE=1,0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)*CS408),2)","v":0},{"$f":"ROUND(V408*Q408-(L408-IF(EE=1,0,Kosten_Fond!$D408+Kosten_Fond!$F408+Kosten_Fond!$H408)*CT408),2)","v":0},{"$f":"ROUND(W408-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z408,IF(AbschlVar=\"DK_fix\",W408*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB408,Kosten_Fond!$AA408))))*IF(Förderung=\"mit\",CN408,CP408)+AH408,2)","v":0},{"$f":"ROUND(X408-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z408,IF(AbschlVar=\"DK_fix\",X408*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB408,Kosten_Fond!$AA408))))*IF(Förderung=\"mit\",CO408,CQ408)+AH408,2)","v":0},{"$f":"ROUND(Y408-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z408,IF(AbschlVar=\"DK_fix\",Y408*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB408,Kosten_Fond!$AA408))))*CR408+AH408,2)","v":0},{"$f":"ROUND(Z408-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z408,IF(AbschlVar=\"DK_fix\",Z408*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB408,Kosten_Fond!$AA408))))*CS408+AH408,2)","v":0},{"$f":"ROUND(AA408-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z408,IF(AbschlVar=\"DK_fix\",AA408*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB408,Kosten_Fond!$AA408))))*CT408+AH408,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,7,{"$f":"IF(AND(Fond!$B408<=1,OR($A408<n,AND($A408=n,Fond!$B408<=1))),R407*M408,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A408<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A408+1)-$B$16)*$B$16,A408,A408+1),0)","v":32},8,{"$f":"Kosten_Fond!T409","v":0},{"$f":"Kosten_Fond!U409","v":0},{"$f":"Kosten_Fond!V409","v":0},{"$f":"Kosten_Fond!W409","v":0},{"$f":"Kosten_Fond!X409","v":0},0,0,0,0,0,{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),ROUND(M408*(1+INDEX(Performance_Vektoren!J$5:J$77,$A408+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),ROUND(N408*(1+INDEX(Performance_Vektoren!K$5:K$77,$A408+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),ROUND(O408*(1+INDEX(Performance_Vektoren!L$5:L$77,$A408+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),ROUND(P408*(1+INDEX(Performance_Vektoren!M$5:M$77,$A408+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),ROUND(Q408*(1+INDEX(Performance_Vektoren!N$5:N$77,$A408+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),R408+(H409-(IF(AND(EE=1,m>$A409),0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)+$BS409)*CP409)/M409,0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),S408+(I409-(IF(AND(EE=1,m>$A409),0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)+$BS409)*CQ409)/N409,0)","v":0},{"$f":"ROUND(IF(OR($A409<n,AND($A409=n,$B409<=1)),T408+(J409-(IF(AND(EE=1,m>$A409),0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)+$BS409)*CR409)/O409,0),10)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),U408+(K409-(IF(AND(EE=1,m>$A409),0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)+$BS409)*CS409)/P409,0)","v":0},{"$f":"IF(OR($A409<n,AND($A409=n,$B409<=1)),V408+(L409-(IF(AND(EE=1,m>$A409),0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)+$BS409)*CT409)/Q409,0)","v":0},{"$f":"ROUND(R409*M409-(H409-IF(EE=1,0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)*CP409),2)","v":0},{"$f":"ROUND(S409*N409-(I409-IF(EE=1,0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)*CQ409),2)","v":0},{"$f":"ROUND(T409*O409-(J409-IF(EE=1,0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)*CR409),2)","v":0},{"$f":"ROUND(U409*P409-(K409-IF(EE=1,0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)*CS409),2)","v":0},{"$f":"ROUND(V409*Q409-(L409-IF(EE=1,0,Kosten_Fond!$D409+Kosten_Fond!$F409+Kosten_Fond!$H409)*CT409),2)","v":0},{"$f":"ROUND(W409-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z409,IF(AbschlVar=\"DK_fix\",W409*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB409,Kosten_Fond!$AA409))))*IF(Förderung=\"mit\",CN409,CP409)+AH409,2)","v":0},{"$f":"ROUND(X409-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z409,IF(AbschlVar=\"DK_fix\",X409*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB409,Kosten_Fond!$AA409))))*IF(Förderung=\"mit\",CO409,CQ409)+AH409,2)","v":0},{"$f":"ROUND(Y409-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z409,IF(AbschlVar=\"DK_fix\",Y409*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB409,Kosten_Fond!$AA409))))*CR409+AH409,2)","v":0},{"$f":"ROUND(Z409-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z409,IF(AbschlVar=\"DK_fix\",Z409*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB409,Kosten_Fond!$AA409))))*CS409+AH409,2)","v":0},{"$f":"ROUND(AA409-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z409,IF(AbschlVar=\"DK_fix\",AA409*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB409,Kosten_Fond!$AA409))))*CT409+AH409,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,8,{"$f":"IF(AND(Fond!$B409<=1,OR($A409<n,AND($A409=n,Fond!$B409<=1))),R408*M409,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A409<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A409+1)-$B$16)*$B$16,A409,A409+1),0)","v":32},9,{"$f":"Kosten_Fond!T410","v":0},{"$f":"Kosten_Fond!U410","v":0},{"$f":"Kosten_Fond!V410","v":0},{"$f":"Kosten_Fond!W410","v":0},{"$f":"Kosten_Fond!X410","v":0},0,0,0,0,0,{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),ROUND(M409*(1+INDEX(Performance_Vektoren!J$5:J$77,$A409+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),ROUND(N409*(1+INDEX(Performance_Vektoren!K$5:K$77,$A409+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),ROUND(O409*(1+INDEX(Performance_Vektoren!L$5:L$77,$A409+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),ROUND(P409*(1+INDEX(Performance_Vektoren!M$5:M$77,$A409+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),ROUND(Q409*(1+INDEX(Performance_Vektoren!N$5:N$77,$A409+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),R409+(H410-(IF(AND(EE=1,m>$A410),0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)+$BS410)*CP410)/M410,0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),S409+(I410-(IF(AND(EE=1,m>$A410),0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)+$BS410)*CQ410)/N410,0)","v":0},{"$f":"ROUND(IF(OR($A410<n,AND($A410=n,$B410<=1)),T409+(J410-(IF(AND(EE=1,m>$A410),0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)+$BS410)*CR410)/O410,0),10)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),U409+(K410-(IF(AND(EE=1,m>$A410),0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)+$BS410)*CS410)/P410,0)","v":0},{"$f":"IF(OR($A410<n,AND($A410=n,$B410<=1)),V409+(L410-(IF(AND(EE=1,m>$A410),0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)+$BS410)*CT410)/Q410,0)","v":0},{"$f":"ROUND(R410*M410-(H410-IF(EE=1,0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)*CP410),2)","v":0},{"$f":"ROUND(S410*N410-(I410-IF(EE=1,0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)*CQ410),2)","v":0},{"$f":"ROUND(T410*O410-(J410-IF(EE=1,0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)*CR410),2)","v":0},{"$f":"ROUND(U410*P410-(K410-IF(EE=1,0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)*CS410),2)","v":0},{"$f":"ROUND(V410*Q410-(L410-IF(EE=1,0,Kosten_Fond!$D410+Kosten_Fond!$F410+Kosten_Fond!$H410)*CT410),2)","v":0},{"$f":"ROUND(W410-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z410,IF(AbschlVar=\"DK_fix\",W410*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB410,Kosten_Fond!$AA410))))*IF(Förderung=\"mit\",CN410,CP410)+AH410,2)","v":0},{"$f":"ROUND(X410-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z410,IF(AbschlVar=\"DK_fix\",X410*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB410,Kosten_Fond!$AA410))))*IF(Förderung=\"mit\",CO410,CQ410)+AH410,2)","v":0},{"$f":"ROUND(Y410-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z410,IF(AbschlVar=\"DK_fix\",Y410*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB410,Kosten_Fond!$AA410))))*CR410+AH410,2)","v":0},{"$f":"ROUND(Z410-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z410,IF(AbschlVar=\"DK_fix\",Z410*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB410,Kosten_Fond!$AA410))))*CS410+AH410,2)","v":0},{"$f":"ROUND(AA410-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z410,IF(AbschlVar=\"DK_fix\",AA410*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB410,Kosten_Fond!$AA410))))*CT410+AH410,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,9,{"$f":"IF(AND(Fond!$B410<=1,OR($A410<n,AND($A410=n,Fond!$B410<=1))),R409*M410,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A410<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A410+1)-$B$16)*$B$16,A410,A410+1),0)","v":32},10,{"$f":"Kosten_Fond!T411","v":0},{"$f":"Kosten_Fond!U411","v":0},{"$f":"Kosten_Fond!V411","v":0},{"$f":"Kosten_Fond!W411","v":0},{"$f":"Kosten_Fond!X411","v":0},0,0,0,0,0,{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),ROUND(M410*(1+INDEX(Performance_Vektoren!J$5:J$77,$A410+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),ROUND(N410*(1+INDEX(Performance_Vektoren!K$5:K$77,$A410+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),ROUND(O410*(1+INDEX(Performance_Vektoren!L$5:L$77,$A410+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),ROUND(P410*(1+INDEX(Performance_Vektoren!M$5:M$77,$A410+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),ROUND(Q410*(1+INDEX(Performance_Vektoren!N$5:N$77,$A410+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),R410+(H411-(IF(AND(EE=1,m>$A411),0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)+$BS411)*CP411)/M411,0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),S410+(I411-(IF(AND(EE=1,m>$A411),0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)+$BS411)*CQ411)/N411,0)","v":0},{"$f":"ROUND(IF(OR($A411<n,AND($A411=n,$B411<=1)),T410+(J411-(IF(AND(EE=1,m>$A411),0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)+$BS411)*CR411)/O411,0),10)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),U410+(K411-(IF(AND(EE=1,m>$A411),0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)+$BS411)*CS411)/P411,0)","v":0},{"$f":"IF(OR($A411<n,AND($A411=n,$B411<=1)),V410+(L411-(IF(AND(EE=1,m>$A411),0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)+$BS411)*CT411)/Q411,0)","v":0},{"$f":"ROUND(R411*M411-(H411-IF(EE=1,0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)*CP411),2)","v":0},{"$f":"ROUND(S411*N411-(I411-IF(EE=1,0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)*CQ411),2)","v":0},{"$f":"ROUND(T411*O411-(J411-IF(EE=1,0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)*CR411),2)","v":0},{"$f":"ROUND(U411*P411-(K411-IF(EE=1,0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)*CS411),2)","v":0},{"$f":"ROUND(V411*Q411-(L411-IF(EE=1,0,Kosten_Fond!$D411+Kosten_Fond!$F411+Kosten_Fond!$H411)*CT411),2)","v":0},{"$f":"ROUND(W411-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z411,IF(AbschlVar=\"DK_fix\",W411*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB411,Kosten_Fond!$AA411))))*IF(Förderung=\"mit\",CN411,CP411)+AH411,2)","v":0},{"$f":"ROUND(X411-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z411,IF(AbschlVar=\"DK_fix\",X411*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB411,Kosten_Fond!$AA411))))*IF(Förderung=\"mit\",CO411,CQ411)+AH411,2)","v":0},{"$f":"ROUND(Y411-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z411,IF(AbschlVar=\"DK_fix\",Y411*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB411,Kosten_Fond!$AA411))))*CR411+AH411,2)","v":0},{"$f":"ROUND(Z411-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z411,IF(AbschlVar=\"DK_fix\",Z411*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB411,Kosten_Fond!$AA411))))*CS411+AH411,2)","v":0},{"$f":"ROUND(AA411-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z411,IF(AbschlVar=\"DK_fix\",AA411*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB411,Kosten_Fond!$AA411))))*CT411+AH411,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,10,{"$f":"IF(AND(Fond!$B411<=1,OR($A411<n,AND($A411=n,Fond!$B411<=1))),R410*M411,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A411<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A411+1)-$B$16)*$B$16,A411,A411+1),0)","v":32},11,{"$f":"Kosten_Fond!T412","v":0},{"$f":"Kosten_Fond!U412","v":0},{"$f":"Kosten_Fond!V412","v":0},{"$f":"Kosten_Fond!W412","v":0},{"$f":"Kosten_Fond!X412","v":0},0,0,0,0,0,{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),ROUND(M411*(1+INDEX(Performance_Vektoren!J$5:J$77,$A411+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),ROUND(N411*(1+INDEX(Performance_Vektoren!K$5:K$77,$A411+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),ROUND(O411*(1+INDEX(Performance_Vektoren!L$5:L$77,$A411+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),ROUND(P411*(1+INDEX(Performance_Vektoren!M$5:M$77,$A411+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),ROUND(Q411*(1+INDEX(Performance_Vektoren!N$5:N$77,$A411+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),R411+(H412-(IF(AND(EE=1,m>$A412),0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)+$BS412)*CP412)/M412,0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),S411+(I412-(IF(AND(EE=1,m>$A412),0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)+$BS412)*CQ412)/N412,0)","v":0},{"$f":"ROUND(IF(OR($A412<n,AND($A412=n,$B412<=1)),T411+(J412-(IF(AND(EE=1,m>$A412),0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)+$BS412)*CR412)/O412,0),10)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),U411+(K412-(IF(AND(EE=1,m>$A412),0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)+$BS412)*CS412)/P412,0)","v":0},{"$f":"IF(OR($A412<n,AND($A412=n,$B412<=1)),V411+(L412-(IF(AND(EE=1,m>$A412),0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)+$BS412)*CT412)/Q412,0)","v":0},{"$f":"ROUND(R412*M412-(H412-IF(EE=1,0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)*CP412),2)","v":0},{"$f":"ROUND(S412*N412-(I412-IF(EE=1,0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)*CQ412),2)","v":0},{"$f":"ROUND(T412*O412-(J412-IF(EE=1,0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)*CR412),2)","v":0},{"$f":"ROUND(U412*P412-(K412-IF(EE=1,0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)*CS412),2)","v":0},{"$f":"ROUND(V412*Q412-(L412-IF(EE=1,0,Kosten_Fond!$D412+Kosten_Fond!$F412+Kosten_Fond!$H412)*CT412),2)","v":0},{"$f":"ROUND(W412-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z412,IF(AbschlVar=\"DK_fix\",W412*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB412,Kosten_Fond!$AA412))))*IF(Förderung=\"mit\",CN412,CP412)+AH412,2)","v":0},{"$f":"ROUND(X412-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z412,IF(AbschlVar=\"DK_fix\",X412*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB412,Kosten_Fond!$AA412))))*IF(Förderung=\"mit\",CO412,CQ412)+AH412,2)","v":0},{"$f":"ROUND(Y412-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z412,IF(AbschlVar=\"DK_fix\",Y412*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB412,Kosten_Fond!$AA412))))*CR412+AH412,2)","v":0},{"$f":"ROUND(Z412-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z412,IF(AbschlVar=\"DK_fix\",Z412*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB412,Kosten_Fond!$AA412))))*CS412+AH412,2)","v":0},{"$f":"ROUND(AA412-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z412,IF(AbschlVar=\"DK_fix\",AA412*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB412,Kosten_Fond!$AA412))))*CT412+AH412,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,11,{"$f":"IF(AND(Fond!$B412<=1,OR($A412<n,AND($A412=n,Fond!$B412<=1))),R411*M412,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A412<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A412+1)-$B$16)*$B$16,A412,A412+1),0)","v":32},12,{"$f":"Kosten_Fond!T413","v":0},{"$f":"Kosten_Fond!U413","v":0},{"$f":"Kosten_Fond!V413","v":0},{"$f":"Kosten_Fond!W413","v":0},{"$f":"Kosten_Fond!X413","v":0},0,0,0,0,0,{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),ROUND(M412*(1+INDEX(Performance_Vektoren!J$5:J$77,$A412+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),ROUND(N412*(1+INDEX(Performance_Vektoren!K$5:K$77,$A412+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),ROUND(O412*(1+INDEX(Performance_Vektoren!L$5:L$77,$A412+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),ROUND(P412*(1+INDEX(Performance_Vektoren!M$5:M$77,$A412+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),ROUND(Q412*(1+INDEX(Performance_Vektoren!N$5:N$77,$A412+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),R412+(H413-(IF(AND(EE=1,m>$A413),0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)+$BS413)*CP413)/M413,0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),S412+(I413-(IF(AND(EE=1,m>$A413),0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)+$BS413)*CQ413)/N413,0)","v":0},{"$f":"ROUND(IF(OR($A413<n,AND($A413=n,$B413<=1)),T412+(J413-(IF(AND(EE=1,m>$A413),0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)+$BS413)*CR413)/O413,0),10)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),U412+(K413-(IF(AND(EE=1,m>$A413),0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)+$BS413)*CS413)/P413,0)","v":0},{"$f":"IF(OR($A413<n,AND($A413=n,$B413<=1)),V412+(L413-(IF(AND(EE=1,m>$A413),0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)+$BS413)*CT413)/Q413,0)","v":0},{"$f":"ROUND(R413*M413-(H413-IF(EE=1,0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)*CP413),2)","v":0},{"$f":"ROUND(S413*N413-(I413-IF(EE=1,0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)*CQ413),2)","v":0},{"$f":"ROUND(T413*O413-(J413-IF(EE=1,0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)*CR413),2)","v":0},{"$f":"ROUND(U413*P413-(K413-IF(EE=1,0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)*CS413),2)","v":0},{"$f":"ROUND(V413*Q413-(L413-IF(EE=1,0,Kosten_Fond!$D413+Kosten_Fond!$F413+Kosten_Fond!$H413)*CT413),2)","v":0},{"$f":"ROUND(W413-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z413,IF(AbschlVar=\"DK_fix\",W413*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB413,Kosten_Fond!$AA413))))*IF(Förderung=\"mit\",CN413,CP413)+AH413,2)","v":0},{"$f":"ROUND(X413-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z413,IF(AbschlVar=\"DK_fix\",X413*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB413,Kosten_Fond!$AA413))))*IF(Förderung=\"mit\",CO413,CQ413)+AH413,2)","v":0},{"$f":"ROUND(Y413-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z413,IF(AbschlVar=\"DK_fix\",Y413*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB413,Kosten_Fond!$AA413))))*CR413+AH413,2)","v":0},{"$f":"ROUND(Z413-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z413,IF(AbschlVar=\"DK_fix\",Z413*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB413,Kosten_Fond!$AA413))))*CS413+AH413,2)","v":0},{"$f":"ROUND(AA413-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z413,IF(AbschlVar=\"DK_fix\",AA413*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB413,Kosten_Fond!$AA413))))*CT413+AH413,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,12,{"$f":"IF(AND(Fond!$B413<=1,OR($A413<n,AND($A413=n,Fond!$B413<=1))),R412*M413,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A413<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A413+1)-$B$16)*$B$16,A413,A413+1),0)","v":33},1,{"$f":"Kosten_Fond!T414","v":0},{"$f":"Kosten_Fond!U414","v":0},{"$f":"Kosten_Fond!V414","v":0},{"$f":"Kosten_Fond!W414","v":0},{"$f":"Kosten_Fond!X414","v":0},0,0,0,0,0,{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),ROUND(M413*(1+INDEX(Performance_Vektoren!J$5:J$77,$A413+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),ROUND(N413*(1+INDEX(Performance_Vektoren!K$5:K$77,$A413+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),ROUND(O413*(1+INDEX(Performance_Vektoren!L$5:L$77,$A413+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),ROUND(P413*(1+INDEX(Performance_Vektoren!M$5:M$77,$A413+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),ROUND(Q413*(1+INDEX(Performance_Vektoren!N$5:N$77,$A413+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),R413+(H414-(IF(AND(EE=1,m>$A414),0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)+$BS414)*CP414)/M414,0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),S413+(I414-(IF(AND(EE=1,m>$A414),0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)+$BS414)*CQ414)/N414,0)","v":0},{"$f":"ROUND(IF(OR($A414<n,AND($A414=n,$B414<=1)),T413+(J414-(IF(AND(EE=1,m>$A414),0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)+$BS414)*CR414)/O414,0),10)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),U413+(K414-(IF(AND(EE=1,m>$A414),0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)+$BS414)*CS414)/P414,0)","v":0},{"$f":"IF(OR($A414<n,AND($A414=n,$B414<=1)),V413+(L414-(IF(AND(EE=1,m>$A414),0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)+$BS414)*CT414)/Q414,0)","v":0},{"$f":"ROUND(R414*M414-(H414-IF(EE=1,0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)*CP414),2)","v":0},{"$f":"ROUND(S414*N414-(I414-IF(EE=1,0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)*CQ414),2)","v":0},{"$f":"ROUND(T414*O414-(J414-IF(EE=1,0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)*CR414),2)","v":0},{"$f":"ROUND(U414*P414-(K414-IF(EE=1,0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)*CS414),2)","v":0},{"$f":"ROUND(V414*Q414-(L414-IF(EE=1,0,Kosten_Fond!$D414+Kosten_Fond!$F414+Kosten_Fond!$H414)*CT414),2)","v":0},{"$f":"ROUND(W414-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z414,IF(AbschlVar=\"DK_fix\",W414*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB414,Kosten_Fond!$AA414))))*IF(Förderung=\"mit\",CN414,CP414)+AH414,2)","v":0},{"$f":"ROUND(X414-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z414,IF(AbschlVar=\"DK_fix\",X414*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB414,Kosten_Fond!$AA414))))*IF(Förderung=\"mit\",CO414,CQ414)+AH414,2)","v":0},{"$f":"ROUND(Y414-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z414,IF(AbschlVar=\"DK_fix\",Y414*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB414,Kosten_Fond!$AA414))))*CR414+AH414,2)","v":0},{"$f":"ROUND(Z414-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z414,IF(AbschlVar=\"DK_fix\",Z414*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB414,Kosten_Fond!$AA414))))*CS414+AH414,2)","v":0},{"$f":"ROUND(AA414-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z414,IF(AbschlVar=\"DK_fix\",AA414*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB414,Kosten_Fond!$AA414))))*CT414+AH414,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1,{"$f":"IF(AND(Fond!$B414<=1,OR($A414<n,AND($A414=n,Fond!$B414<=1))),R413*M414,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A414<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A414+1)-$B$16)*$B$16,A414,A414+1),0)","v":33},2,{"$f":"Kosten_Fond!T415","v":0},{"$f":"Kosten_Fond!U415","v":0},{"$f":"Kosten_Fond!V415","v":0},{"$f":"Kosten_Fond!W415","v":0},{"$f":"Kosten_Fond!X415","v":0},0,0,0,0,0,{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),ROUND(M414*(1+INDEX(Performance_Vektoren!J$5:J$77,$A414+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),ROUND(N414*(1+INDEX(Performance_Vektoren!K$5:K$77,$A414+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),ROUND(O414*(1+INDEX(Performance_Vektoren!L$5:L$77,$A414+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),ROUND(P414*(1+INDEX(Performance_Vektoren!M$5:M$77,$A414+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),ROUND(Q414*(1+INDEX(Performance_Vektoren!N$5:N$77,$A414+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),R414+(H415-(IF(AND(EE=1,m>$A415),0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)+$BS415)*CP415)/M415,0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),S414+(I415-(IF(AND(EE=1,m>$A415),0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)+$BS415)*CQ415)/N415,0)","v":0},{"$f":"ROUND(IF(OR($A415<n,AND($A415=n,$B415<=1)),T414+(J415-(IF(AND(EE=1,m>$A415),0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)+$BS415)*CR415)/O415,0),10)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),U414+(K415-(IF(AND(EE=1,m>$A415),0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)+$BS415)*CS415)/P415,0)","v":0},{"$f":"IF(OR($A415<n,AND($A415=n,$B415<=1)),V414+(L415-(IF(AND(EE=1,m>$A415),0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)+$BS415)*CT415)/Q415,0)","v":0},{"$f":"ROUND(R415*M415-(H415-IF(EE=1,0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)*CP415),2)","v":0},{"$f":"ROUND(S415*N415-(I415-IF(EE=1,0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)*CQ415),2)","v":0},{"$f":"ROUND(T415*O415-(J415-IF(EE=1,0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)*CR415),2)","v":0},{"$f":"ROUND(U415*P415-(K415-IF(EE=1,0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)*CS415),2)","v":0},{"$f":"ROUND(V415*Q415-(L415-IF(EE=1,0,Kosten_Fond!$D415+Kosten_Fond!$F415+Kosten_Fond!$H415)*CT415),2)","v":0},{"$f":"ROUND(W415-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z415,IF(AbschlVar=\"DK_fix\",W415*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB415,Kosten_Fond!$AA415))))*IF(Förderung=\"mit\",CN415,CP415)+AH415,2)","v":0},{"$f":"ROUND(X415-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z415,IF(AbschlVar=\"DK_fix\",X415*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB415,Kosten_Fond!$AA415))))*IF(Förderung=\"mit\",CO415,CQ415)+AH415,2)","v":0},{"$f":"ROUND(Y415-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z415,IF(AbschlVar=\"DK_fix\",Y415*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB415,Kosten_Fond!$AA415))))*CR415+AH415,2)","v":0},{"$f":"ROUND(Z415-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z415,IF(AbschlVar=\"DK_fix\",Z415*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB415,Kosten_Fond!$AA415))))*CS415+AH415,2)","v":0},{"$f":"ROUND(AA415-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z415,IF(AbschlVar=\"DK_fix\",AA415*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB415,Kosten_Fond!$AA415))))*CT415+AH415,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2,{"$f":"IF(AND(Fond!$B415<=1,OR($A415<n,AND($A415=n,Fond!$B415<=1))),R414*M415,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A415<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A415+1)-$B$16)*$B$16,A415,A415+1),0)","v":33},3,{"$f":"Kosten_Fond!T416","v":0},{"$f":"Kosten_Fond!U416","v":0},{"$f":"Kosten_Fond!V416","v":0},{"$f":"Kosten_Fond!W416","v":0},{"$f":"Kosten_Fond!X416","v":0},0,0,0,0,0,{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),ROUND(M415*(1+INDEX(Performance_Vektoren!J$5:J$77,$A415+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),ROUND(N415*(1+INDEX(Performance_Vektoren!K$5:K$77,$A415+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),ROUND(O415*(1+INDEX(Performance_Vektoren!L$5:L$77,$A415+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),ROUND(P415*(1+INDEX(Performance_Vektoren!M$5:M$77,$A415+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),ROUND(Q415*(1+INDEX(Performance_Vektoren!N$5:N$77,$A415+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),R415+(H416-(IF(AND(EE=1,m>$A416),0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)+$BS416)*CP416)/M416,0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),S415+(I416-(IF(AND(EE=1,m>$A416),0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)+$BS416)*CQ416)/N416,0)","v":0},{"$f":"ROUND(IF(OR($A416<n,AND($A416=n,$B416<=1)),T415+(J416-(IF(AND(EE=1,m>$A416),0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)+$BS416)*CR416)/O416,0),10)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),U415+(K416-(IF(AND(EE=1,m>$A416),0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)+$BS416)*CS416)/P416,0)","v":0},{"$f":"IF(OR($A416<n,AND($A416=n,$B416<=1)),V415+(L416-(IF(AND(EE=1,m>$A416),0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)+$BS416)*CT416)/Q416,0)","v":0},{"$f":"ROUND(R416*M416-(H416-IF(EE=1,0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)*CP416),2)","v":0},{"$f":"ROUND(S416*N416-(I416-IF(EE=1,0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)*CQ416),2)","v":0},{"$f":"ROUND(T416*O416-(J416-IF(EE=1,0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)*CR416),2)","v":0},{"$f":"ROUND(U416*P416-(K416-IF(EE=1,0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)*CS416),2)","v":0},{"$f":"ROUND(V416*Q416-(L416-IF(EE=1,0,Kosten_Fond!$D416+Kosten_Fond!$F416+Kosten_Fond!$H416)*CT416),2)","v":0},{"$f":"ROUND(W416-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z416,IF(AbschlVar=\"DK_fix\",W416*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB416,Kosten_Fond!$AA416))))*IF(Förderung=\"mit\",CN416,CP416)+AH416,2)","v":0},{"$f":"ROUND(X416-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z416,IF(AbschlVar=\"DK_fix\",X416*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB416,Kosten_Fond!$AA416))))*IF(Förderung=\"mit\",CO416,CQ416)+AH416,2)","v":0},{"$f":"ROUND(Y416-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z416,IF(AbschlVar=\"DK_fix\",Y416*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB416,Kosten_Fond!$AA416))))*CR416+AH416,2)","v":0},{"$f":"ROUND(Z416-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z416,IF(AbschlVar=\"DK_fix\",Z416*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB416,Kosten_Fond!$AA416))))*CS416+AH416,2)","v":0},{"$f":"ROUND(AA416-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z416,IF(AbschlVar=\"DK_fix\",AA416*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB416,Kosten_Fond!$AA416))))*CT416+AH416,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,3,{"$f":"IF(AND(Fond!$B416<=1,OR($A416<n,AND($A416=n,Fond!$B416<=1))),R415*M416,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A416<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A416+1)-$B$16)*$B$16,A416,A416+1),0)","v":33},4,{"$f":"Kosten_Fond!T417","v":0},{"$f":"Kosten_Fond!U417","v":0},{"$f":"Kosten_Fond!V417","v":0},{"$f":"Kosten_Fond!W417","v":0},{"$f":"Kosten_Fond!X417","v":0},0,0,0,0,0,{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),ROUND(M416*(1+INDEX(Performance_Vektoren!J$5:J$77,$A416+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),ROUND(N416*(1+INDEX(Performance_Vektoren!K$5:K$77,$A416+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),ROUND(O416*(1+INDEX(Performance_Vektoren!L$5:L$77,$A416+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),ROUND(P416*(1+INDEX(Performance_Vektoren!M$5:M$77,$A416+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),ROUND(Q416*(1+INDEX(Performance_Vektoren!N$5:N$77,$A416+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),R416+(H417-(IF(AND(EE=1,m>$A417),0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)+$BS417)*CP417)/M417,0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),S416+(I417-(IF(AND(EE=1,m>$A417),0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)+$BS417)*CQ417)/N417,0)","v":0},{"$f":"ROUND(IF(OR($A417<n,AND($A417=n,$B417<=1)),T416+(J417-(IF(AND(EE=1,m>$A417),0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)+$BS417)*CR417)/O417,0),10)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),U416+(K417-(IF(AND(EE=1,m>$A417),0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)+$BS417)*CS417)/P417,0)","v":0},{"$f":"IF(OR($A417<n,AND($A417=n,$B417<=1)),V416+(L417-(IF(AND(EE=1,m>$A417),0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)+$BS417)*CT417)/Q417,0)","v":0},{"$f":"ROUND(R417*M417-(H417-IF(EE=1,0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)*CP417),2)","v":0},{"$f":"ROUND(S417*N417-(I417-IF(EE=1,0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)*CQ417),2)","v":0},{"$f":"ROUND(T417*O417-(J417-IF(EE=1,0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)*CR417),2)","v":0},{"$f":"ROUND(U417*P417-(K417-IF(EE=1,0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)*CS417),2)","v":0},{"$f":"ROUND(V417*Q417-(L417-IF(EE=1,0,Kosten_Fond!$D417+Kosten_Fond!$F417+Kosten_Fond!$H417)*CT417),2)","v":0},{"$f":"ROUND(W417-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z417,IF(AbschlVar=\"DK_fix\",W417*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB417,Kosten_Fond!$AA417))))*IF(Förderung=\"mit\",CN417,CP417)+AH417,2)","v":0},{"$f":"ROUND(X417-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z417,IF(AbschlVar=\"DK_fix\",X417*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB417,Kosten_Fond!$AA417))))*IF(Förderung=\"mit\",CO417,CQ417)+AH417,2)","v":0},{"$f":"ROUND(Y417-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z417,IF(AbschlVar=\"DK_fix\",Y417*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB417,Kosten_Fond!$AA417))))*CR417+AH417,2)","v":0},{"$f":"ROUND(Z417-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z417,IF(AbschlVar=\"DK_fix\",Z417*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB417,Kosten_Fond!$AA417))))*CS417+AH417,2)","v":0},{"$f":"ROUND(AA417-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z417,IF(AbschlVar=\"DK_fix\",AA417*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB417,Kosten_Fond!$AA417))))*CT417+AH417,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,4,{"$f":"IF(AND(Fond!$B417<=1,OR($A417<n,AND($A417=n,Fond!$B417<=1))),R416*M417,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A417<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A417+1)-$B$16)*$B$16,A417,A417+1),0)","v":33},5,{"$f":"Kosten_Fond!T418","v":0},{"$f":"Kosten_Fond!U418","v":0},{"$f":"Kosten_Fond!V418","v":0},{"$f":"Kosten_Fond!W418","v":0},{"$f":"Kosten_Fond!X418","v":0},0,0,0,0,0,{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),ROUND(M417*(1+INDEX(Performance_Vektoren!J$5:J$77,$A417+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),ROUND(N417*(1+INDEX(Performance_Vektoren!K$5:K$77,$A417+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),ROUND(O417*(1+INDEX(Performance_Vektoren!L$5:L$77,$A417+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),ROUND(P417*(1+INDEX(Performance_Vektoren!M$5:M$77,$A417+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),ROUND(Q417*(1+INDEX(Performance_Vektoren!N$5:N$77,$A417+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),R417+(H418-(IF(AND(EE=1,m>$A418),0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)+$BS418)*CP418)/M418,0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),S417+(I418-(IF(AND(EE=1,m>$A418),0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)+$BS418)*CQ418)/N418,0)","v":0},{"$f":"ROUND(IF(OR($A418<n,AND($A418=n,$B418<=1)),T417+(J418-(IF(AND(EE=1,m>$A418),0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)+$BS418)*CR418)/O418,0),10)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),U417+(K418-(IF(AND(EE=1,m>$A418),0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)+$BS418)*CS418)/P418,0)","v":0},{"$f":"IF(OR($A418<n,AND($A418=n,$B418<=1)),V417+(L418-(IF(AND(EE=1,m>$A418),0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)+$BS418)*CT418)/Q418,0)","v":0},{"$f":"ROUND(R418*M418-(H418-IF(EE=1,0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)*CP418),2)","v":0},{"$f":"ROUND(S418*N418-(I418-IF(EE=1,0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)*CQ418),2)","v":0},{"$f":"ROUND(T418*O418-(J418-IF(EE=1,0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)*CR418),2)","v":0},{"$f":"ROUND(U418*P418-(K418-IF(EE=1,0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)*CS418),2)","v":0},{"$f":"ROUND(V418*Q418-(L418-IF(EE=1,0,Kosten_Fond!$D418+Kosten_Fond!$F418+Kosten_Fond!$H418)*CT418),2)","v":0},{"$f":"ROUND(W418-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z418,IF(AbschlVar=\"DK_fix\",W418*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB418,Kosten_Fond!$AA418))))*IF(Förderung=\"mit\",CN418,CP418)+AH418,2)","v":0},{"$f":"ROUND(X418-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z418,IF(AbschlVar=\"DK_fix\",X418*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB418,Kosten_Fond!$AA418))))*IF(Förderung=\"mit\",CO418,CQ418)+AH418,2)","v":0},{"$f":"ROUND(Y418-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z418,IF(AbschlVar=\"DK_fix\",Y418*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB418,Kosten_Fond!$AA418))))*CR418+AH418,2)","v":0},{"$f":"ROUND(Z418-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z418,IF(AbschlVar=\"DK_fix\",Z418*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB418,Kosten_Fond!$AA418))))*CS418+AH418,2)","v":0},{"$f":"ROUND(AA418-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z418,IF(AbschlVar=\"DK_fix\",AA418*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB418,Kosten_Fond!$AA418))))*CT418+AH418,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,5,{"$f":"IF(AND(Fond!$B418<=1,OR($A418<n,AND($A418=n,Fond!$B418<=1))),R417*M418,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A418<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A418+1)-$B$16)*$B$16,A418,A418+1),0)","v":33},6,{"$f":"Kosten_Fond!T419","v":0},{"$f":"Kosten_Fond!U419","v":0},{"$f":"Kosten_Fond!V419","v":0},{"$f":"Kosten_Fond!W419","v":0},{"$f":"Kosten_Fond!X419","v":0},0,0,0,0,0,{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),ROUND(M418*(1+INDEX(Performance_Vektoren!J$5:J$77,$A418+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),ROUND(N418*(1+INDEX(Performance_Vektoren!K$5:K$77,$A418+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),ROUND(O418*(1+INDEX(Performance_Vektoren!L$5:L$77,$A418+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),ROUND(P418*(1+INDEX(Performance_Vektoren!M$5:M$77,$A418+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),ROUND(Q418*(1+INDEX(Performance_Vektoren!N$5:N$77,$A418+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),R418+(H419-(IF(AND(EE=1,m>$A419),0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)+$BS419)*CP419)/M419,0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),S418+(I419-(IF(AND(EE=1,m>$A419),0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)+$BS419)*CQ419)/N419,0)","v":0},{"$f":"ROUND(IF(OR($A419<n,AND($A419=n,$B419<=1)),T418+(J419-(IF(AND(EE=1,m>$A419),0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)+$BS419)*CR419)/O419,0),10)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),U418+(K419-(IF(AND(EE=1,m>$A419),0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)+$BS419)*CS419)/P419,0)","v":0},{"$f":"IF(OR($A419<n,AND($A419=n,$B419<=1)),V418+(L419-(IF(AND(EE=1,m>$A419),0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)+$BS419)*CT419)/Q419,0)","v":0},{"$f":"ROUND(R419*M419-(H419-IF(EE=1,0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)*CP419),2)","v":0},{"$f":"ROUND(S419*N419-(I419-IF(EE=1,0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)*CQ419),2)","v":0},{"$f":"ROUND(T419*O419-(J419-IF(EE=1,0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)*CR419),2)","v":0},{"$f":"ROUND(U419*P419-(K419-IF(EE=1,0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)*CS419),2)","v":0},{"$f":"ROUND(V419*Q419-(L419-IF(EE=1,0,Kosten_Fond!$D419+Kosten_Fond!$F419+Kosten_Fond!$H419)*CT419),2)","v":0},{"$f":"ROUND(W419-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z419,IF(AbschlVar=\"DK_fix\",W419*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB419,Kosten_Fond!$AA419))))*IF(Förderung=\"mit\",CN419,CP419)+AH419,2)","v":0},{"$f":"ROUND(X419-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z419,IF(AbschlVar=\"DK_fix\",X419*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB419,Kosten_Fond!$AA419))))*IF(Förderung=\"mit\",CO419,CQ419)+AH419,2)","v":0},{"$f":"ROUND(Y419-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z419,IF(AbschlVar=\"DK_fix\",Y419*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB419,Kosten_Fond!$AA419))))*CR419+AH419,2)","v":0},{"$f":"ROUND(Z419-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z419,IF(AbschlVar=\"DK_fix\",Z419*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB419,Kosten_Fond!$AA419))))*CS419+AH419,2)","v":0},{"$f":"ROUND(AA419-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z419,IF(AbschlVar=\"DK_fix\",AA419*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB419,Kosten_Fond!$AA419))))*CT419+AH419,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,6,{"$f":"IF(AND(Fond!$B419<=1,OR($A419<n,AND($A419=n,Fond!$B419<=1))),R418*M419,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A419<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A419+1)-$B$16)*$B$16,A419,A419+1),0)","v":33},7,{"$f":"Kosten_Fond!T420","v":0},{"$f":"Kosten_Fond!U420","v":0},{"$f":"Kosten_Fond!V420","v":0},{"$f":"Kosten_Fond!W420","v":0},{"$f":"Kosten_Fond!X420","v":0},0,0,0,0,0,{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),ROUND(M419*(1+INDEX(Performance_Vektoren!J$5:J$77,$A419+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),ROUND(N419*(1+INDEX(Performance_Vektoren!K$5:K$77,$A419+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),ROUND(O419*(1+INDEX(Performance_Vektoren!L$5:L$77,$A419+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),ROUND(P419*(1+INDEX(Performance_Vektoren!M$5:M$77,$A419+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),ROUND(Q419*(1+INDEX(Performance_Vektoren!N$5:N$77,$A419+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),R419+(H420-(IF(AND(EE=1,m>$A420),0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)+$BS420)*CP420)/M420,0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),S419+(I420-(IF(AND(EE=1,m>$A420),0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)+$BS420)*CQ420)/N420,0)","v":0},{"$f":"ROUND(IF(OR($A420<n,AND($A420=n,$B420<=1)),T419+(J420-(IF(AND(EE=1,m>$A420),0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)+$BS420)*CR420)/O420,0),10)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),U419+(K420-(IF(AND(EE=1,m>$A420),0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)+$BS420)*CS420)/P420,0)","v":0},{"$f":"IF(OR($A420<n,AND($A420=n,$B420<=1)),V419+(L420-(IF(AND(EE=1,m>$A420),0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)+$BS420)*CT420)/Q420,0)","v":0},{"$f":"ROUND(R420*M420-(H420-IF(EE=1,0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)*CP420),2)","v":0},{"$f":"ROUND(S420*N420-(I420-IF(EE=1,0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)*CQ420),2)","v":0},{"$f":"ROUND(T420*O420-(J420-IF(EE=1,0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)*CR420),2)","v":0},{"$f":"ROUND(U420*P420-(K420-IF(EE=1,0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)*CS420),2)","v":0},{"$f":"ROUND(V420*Q420-(L420-IF(EE=1,0,Kosten_Fond!$D420+Kosten_Fond!$F420+Kosten_Fond!$H420)*CT420),2)","v":0},{"$f":"ROUND(W420-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z420,IF(AbschlVar=\"DK_fix\",W420*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB420,Kosten_Fond!$AA420))))*IF(Förderung=\"mit\",CN420,CP420)+AH420,2)","v":0},{"$f":"ROUND(X420-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z420,IF(AbschlVar=\"DK_fix\",X420*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB420,Kosten_Fond!$AA420))))*IF(Förderung=\"mit\",CO420,CQ420)+AH420,2)","v":0},{"$f":"ROUND(Y420-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z420,IF(AbschlVar=\"DK_fix\",Y420*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB420,Kosten_Fond!$AA420))))*CR420+AH420,2)","v":0},{"$f":"ROUND(Z420-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z420,IF(AbschlVar=\"DK_fix\",Z420*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB420,Kosten_Fond!$AA420))))*CS420+AH420,2)","v":0},{"$f":"ROUND(AA420-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z420,IF(AbschlVar=\"DK_fix\",AA420*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB420,Kosten_Fond!$AA420))))*CT420+AH420,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,7,{"$f":"IF(AND(Fond!$B420<=1,OR($A420<n,AND($A420=n,Fond!$B420<=1))),R419*M420,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A420<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A420+1)-$B$16)*$B$16,A420,A420+1),0)","v":33},8,{"$f":"Kosten_Fond!T421","v":0},{"$f":"Kosten_Fond!U421","v":0},{"$f":"Kosten_Fond!V421","v":0},{"$f":"Kosten_Fond!W421","v":0},{"$f":"Kosten_Fond!X421","v":0},0,0,0,0,0,{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),ROUND(M420*(1+INDEX(Performance_Vektoren!J$5:J$77,$A420+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),ROUND(N420*(1+INDEX(Performance_Vektoren!K$5:K$77,$A420+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),ROUND(O420*(1+INDEX(Performance_Vektoren!L$5:L$77,$A420+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),ROUND(P420*(1+INDEX(Performance_Vektoren!M$5:M$77,$A420+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),ROUND(Q420*(1+INDEX(Performance_Vektoren!N$5:N$77,$A420+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),R420+(H421-(IF(AND(EE=1,m>$A421),0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)+$BS421)*CP421)/M421,0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),S420+(I421-(IF(AND(EE=1,m>$A421),0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)+$BS421)*CQ421)/N421,0)","v":0},{"$f":"ROUND(IF(OR($A421<n,AND($A421=n,$B421<=1)),T420+(J421-(IF(AND(EE=1,m>$A421),0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)+$BS421)*CR421)/O421,0),10)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),U420+(K421-(IF(AND(EE=1,m>$A421),0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)+$BS421)*CS421)/P421,0)","v":0},{"$f":"IF(OR($A421<n,AND($A421=n,$B421<=1)),V420+(L421-(IF(AND(EE=1,m>$A421),0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)+$BS421)*CT421)/Q421,0)","v":0},{"$f":"ROUND(R421*M421-(H421-IF(EE=1,0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)*CP421),2)","v":0},{"$f":"ROUND(S421*N421-(I421-IF(EE=1,0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)*CQ421),2)","v":0},{"$f":"ROUND(T421*O421-(J421-IF(EE=1,0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)*CR421),2)","v":0},{"$f":"ROUND(U421*P421-(K421-IF(EE=1,0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)*CS421),2)","v":0},{"$f":"ROUND(V421*Q421-(L421-IF(EE=1,0,Kosten_Fond!$D421+Kosten_Fond!$F421+Kosten_Fond!$H421)*CT421),2)","v":0},{"$f":"ROUND(W421-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z421,IF(AbschlVar=\"DK_fix\",W421*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB421,Kosten_Fond!$AA421))))*IF(Förderung=\"mit\",CN421,CP421)+AH421,2)","v":0},{"$f":"ROUND(X421-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z421,IF(AbschlVar=\"DK_fix\",X421*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB421,Kosten_Fond!$AA421))))*IF(Förderung=\"mit\",CO421,CQ421)+AH421,2)","v":0},{"$f":"ROUND(Y421-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z421,IF(AbschlVar=\"DK_fix\",Y421*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB421,Kosten_Fond!$AA421))))*CR421+AH421,2)","v":0},{"$f":"ROUND(Z421-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z421,IF(AbschlVar=\"DK_fix\",Z421*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB421,Kosten_Fond!$AA421))))*CS421+AH421,2)","v":0},{"$f":"ROUND(AA421-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z421,IF(AbschlVar=\"DK_fix\",AA421*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB421,Kosten_Fond!$AA421))))*CT421+AH421,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,8,{"$f":"IF(AND(Fond!$B421<=1,OR($A421<n,AND($A421=n,Fond!$B421<=1))),R420*M421,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A421<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A421+1)-$B$16)*$B$16,A421,A421+1),0)","v":33},9,{"$f":"Kosten_Fond!T422","v":0},{"$f":"Kosten_Fond!U422","v":0},{"$f":"Kosten_Fond!V422","v":0},{"$f":"Kosten_Fond!W422","v":0},{"$f":"Kosten_Fond!X422","v":0},0,0,0,0,0,{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),ROUND(M421*(1+INDEX(Performance_Vektoren!J$5:J$77,$A421+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),ROUND(N421*(1+INDEX(Performance_Vektoren!K$5:K$77,$A421+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),ROUND(O421*(1+INDEX(Performance_Vektoren!L$5:L$77,$A421+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),ROUND(P421*(1+INDEX(Performance_Vektoren!M$5:M$77,$A421+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),ROUND(Q421*(1+INDEX(Performance_Vektoren!N$5:N$77,$A421+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),R421+(H422-(IF(AND(EE=1,m>$A422),0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)+$BS422)*CP422)/M422,0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),S421+(I422-(IF(AND(EE=1,m>$A422),0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)+$BS422)*CQ422)/N422,0)","v":0},{"$f":"ROUND(IF(OR($A422<n,AND($A422=n,$B422<=1)),T421+(J422-(IF(AND(EE=1,m>$A422),0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)+$BS422)*CR422)/O422,0),10)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),U421+(K422-(IF(AND(EE=1,m>$A422),0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)+$BS422)*CS422)/P422,0)","v":0},{"$f":"IF(OR($A422<n,AND($A422=n,$B422<=1)),V421+(L422-(IF(AND(EE=1,m>$A422),0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)+$BS422)*CT422)/Q422,0)","v":0},{"$f":"ROUND(R422*M422-(H422-IF(EE=1,0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)*CP422),2)","v":0},{"$f":"ROUND(S422*N422-(I422-IF(EE=1,0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)*CQ422),2)","v":0},{"$f":"ROUND(T422*O422-(J422-IF(EE=1,0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)*CR422),2)","v":0},{"$f":"ROUND(U422*P422-(K422-IF(EE=1,0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)*CS422),2)","v":0},{"$f":"ROUND(V422*Q422-(L422-IF(EE=1,0,Kosten_Fond!$D422+Kosten_Fond!$F422+Kosten_Fond!$H422)*CT422),2)","v":0},{"$f":"ROUND(W422-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z422,IF(AbschlVar=\"DK_fix\",W422*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB422,Kosten_Fond!$AA422))))*IF(Förderung=\"mit\",CN422,CP422)+AH422,2)","v":0},{"$f":"ROUND(X422-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z422,IF(AbschlVar=\"DK_fix\",X422*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB422,Kosten_Fond!$AA422))))*IF(Förderung=\"mit\",CO422,CQ422)+AH422,2)","v":0},{"$f":"ROUND(Y422-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z422,IF(AbschlVar=\"DK_fix\",Y422*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB422,Kosten_Fond!$AA422))))*CR422+AH422,2)","v":0},{"$f":"ROUND(Z422-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z422,IF(AbschlVar=\"DK_fix\",Z422*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB422,Kosten_Fond!$AA422))))*CS422+AH422,2)","v":0},{"$f":"ROUND(AA422-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z422,IF(AbschlVar=\"DK_fix\",AA422*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB422,Kosten_Fond!$AA422))))*CT422+AH422,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,9,{"$f":"IF(AND(Fond!$B422<=1,OR($A422<n,AND($A422=n,Fond!$B422<=1))),R421*M422,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A422<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A422+1)-$B$16)*$B$16,A422,A422+1),0)","v":33},10,{"$f":"Kosten_Fond!T423","v":0},{"$f":"Kosten_Fond!U423","v":0},{"$f":"Kosten_Fond!V423","v":0},{"$f":"Kosten_Fond!W423","v":0},{"$f":"Kosten_Fond!X423","v":0},0,0,0,0,0,{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),ROUND(M422*(1+INDEX(Performance_Vektoren!J$5:J$77,$A422+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),ROUND(N422*(1+INDEX(Performance_Vektoren!K$5:K$77,$A422+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),ROUND(O422*(1+INDEX(Performance_Vektoren!L$5:L$77,$A422+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),ROUND(P422*(1+INDEX(Performance_Vektoren!M$5:M$77,$A422+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),ROUND(Q422*(1+INDEX(Performance_Vektoren!N$5:N$77,$A422+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),R422+(H423-(IF(AND(EE=1,m>$A423),0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)+$BS423)*CP423)/M423,0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),S422+(I423-(IF(AND(EE=1,m>$A423),0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)+$BS423)*CQ423)/N423,0)","v":0},{"$f":"ROUND(IF(OR($A423<n,AND($A423=n,$B423<=1)),T422+(J423-(IF(AND(EE=1,m>$A423),0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)+$BS423)*CR423)/O423,0),10)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),U422+(K423-(IF(AND(EE=1,m>$A423),0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)+$BS423)*CS423)/P423,0)","v":0},{"$f":"IF(OR($A423<n,AND($A423=n,$B423<=1)),V422+(L423-(IF(AND(EE=1,m>$A423),0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)+$BS423)*CT423)/Q423,0)","v":0},{"$f":"ROUND(R423*M423-(H423-IF(EE=1,0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)*CP423),2)","v":0},{"$f":"ROUND(S423*N423-(I423-IF(EE=1,0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)*CQ423),2)","v":0},{"$f":"ROUND(T423*O423-(J423-IF(EE=1,0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)*CR423),2)","v":0},{"$f":"ROUND(U423*P423-(K423-IF(EE=1,0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)*CS423),2)","v":0},{"$f":"ROUND(V423*Q423-(L423-IF(EE=1,0,Kosten_Fond!$D423+Kosten_Fond!$F423+Kosten_Fond!$H423)*CT423),2)","v":0},{"$f":"ROUND(W423-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z423,IF(AbschlVar=\"DK_fix\",W423*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB423,Kosten_Fond!$AA423))))*IF(Förderung=\"mit\",CN423,CP423)+AH423,2)","v":0},{"$f":"ROUND(X423-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z423,IF(AbschlVar=\"DK_fix\",X423*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB423,Kosten_Fond!$AA423))))*IF(Förderung=\"mit\",CO423,CQ423)+AH423,2)","v":0},{"$f":"ROUND(Y423-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z423,IF(AbschlVar=\"DK_fix\",Y423*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB423,Kosten_Fond!$AA423))))*CR423+AH423,2)","v":0},{"$f":"ROUND(Z423-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z423,IF(AbschlVar=\"DK_fix\",Z423*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB423,Kosten_Fond!$AA423))))*CS423+AH423,2)","v":0},{"$f":"ROUND(AA423-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z423,IF(AbschlVar=\"DK_fix\",AA423*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB423,Kosten_Fond!$AA423))))*CT423+AH423,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,10,{"$f":"IF(AND(Fond!$B423<=1,OR($A423<n,AND($A423=n,Fond!$B423<=1))),R422*M423,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A423<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A423+1)-$B$16)*$B$16,A423,A423+1),0)","v":33},11,{"$f":"Kosten_Fond!T424","v":0},{"$f":"Kosten_Fond!U424","v":0},{"$f":"Kosten_Fond!V424","v":0},{"$f":"Kosten_Fond!W424","v":0},{"$f":"Kosten_Fond!X424","v":0},0,0,0,0,0,{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),ROUND(M423*(1+INDEX(Performance_Vektoren!J$5:J$77,$A423+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),ROUND(N423*(1+INDEX(Performance_Vektoren!K$5:K$77,$A423+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),ROUND(O423*(1+INDEX(Performance_Vektoren!L$5:L$77,$A423+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),ROUND(P423*(1+INDEX(Performance_Vektoren!M$5:M$77,$A423+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),ROUND(Q423*(1+INDEX(Performance_Vektoren!N$5:N$77,$A423+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),R423+(H424-(IF(AND(EE=1,m>$A424),0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)+$BS424)*CP424)/M424,0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),S423+(I424-(IF(AND(EE=1,m>$A424),0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)+$BS424)*CQ424)/N424,0)","v":0},{"$f":"ROUND(IF(OR($A424<n,AND($A424=n,$B424<=1)),T423+(J424-(IF(AND(EE=1,m>$A424),0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)+$BS424)*CR424)/O424,0),10)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),U423+(K424-(IF(AND(EE=1,m>$A424),0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)+$BS424)*CS424)/P424,0)","v":0},{"$f":"IF(OR($A424<n,AND($A424=n,$B424<=1)),V423+(L424-(IF(AND(EE=1,m>$A424),0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)+$BS424)*CT424)/Q424,0)","v":0},{"$f":"ROUND(R424*M424-(H424-IF(EE=1,0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)*CP424),2)","v":0},{"$f":"ROUND(S424*N424-(I424-IF(EE=1,0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)*CQ424),2)","v":0},{"$f":"ROUND(T424*O424-(J424-IF(EE=1,0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)*CR424),2)","v":0},{"$f":"ROUND(U424*P424-(K424-IF(EE=1,0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)*CS424),2)","v":0},{"$f":"ROUND(V424*Q424-(L424-IF(EE=1,0,Kosten_Fond!$D424+Kosten_Fond!$F424+Kosten_Fond!$H424)*CT424),2)","v":0},{"$f":"ROUND(W424-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z424,IF(AbschlVar=\"DK_fix\",W424*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB424,Kosten_Fond!$AA424))))*IF(Förderung=\"mit\",CN424,CP424)+AH424,2)","v":0},{"$f":"ROUND(X424-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z424,IF(AbschlVar=\"DK_fix\",X424*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB424,Kosten_Fond!$AA424))))*IF(Förderung=\"mit\",CO424,CQ424)+AH424,2)","v":0},{"$f":"ROUND(Y424-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z424,IF(AbschlVar=\"DK_fix\",Y424*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB424,Kosten_Fond!$AA424))))*CR424+AH424,2)","v":0},{"$f":"ROUND(Z424-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z424,IF(AbschlVar=\"DK_fix\",Z424*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB424,Kosten_Fond!$AA424))))*CS424+AH424,2)","v":0},{"$f":"ROUND(AA424-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z424,IF(AbschlVar=\"DK_fix\",AA424*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB424,Kosten_Fond!$AA424))))*CT424+AH424,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,11,{"$f":"IF(AND(Fond!$B424<=1,OR($A424<n,AND($A424=n,Fond!$B424<=1))),R423*M424,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A424<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A424+1)-$B$16)*$B$16,A424,A424+1),0)","v":33},12,{"$f":"Kosten_Fond!T425","v":0},{"$f":"Kosten_Fond!U425","v":0},{"$f":"Kosten_Fond!V425","v":0},{"$f":"Kosten_Fond!W425","v":0},{"$f":"Kosten_Fond!X425","v":0},0,0,0,0,0,{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),ROUND(M424*(1+INDEX(Performance_Vektoren!J$5:J$77,$A424+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),ROUND(N424*(1+INDEX(Performance_Vektoren!K$5:K$77,$A424+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),ROUND(O424*(1+INDEX(Performance_Vektoren!L$5:L$77,$A424+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),ROUND(P424*(1+INDEX(Performance_Vektoren!M$5:M$77,$A424+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),ROUND(Q424*(1+INDEX(Performance_Vektoren!N$5:N$77,$A424+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),R424+(H425-(IF(AND(EE=1,m>$A425),0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)+$BS425)*CP425)/M425,0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),S424+(I425-(IF(AND(EE=1,m>$A425),0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)+$BS425)*CQ425)/N425,0)","v":0},{"$f":"ROUND(IF(OR($A425<n,AND($A425=n,$B425<=1)),T424+(J425-(IF(AND(EE=1,m>$A425),0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)+$BS425)*CR425)/O425,0),10)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),U424+(K425-(IF(AND(EE=1,m>$A425),0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)+$BS425)*CS425)/P425,0)","v":0},{"$f":"IF(OR($A425<n,AND($A425=n,$B425<=1)),V424+(L425-(IF(AND(EE=1,m>$A425),0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)+$BS425)*CT425)/Q425,0)","v":0},{"$f":"ROUND(R425*M425-(H425-IF(EE=1,0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)*CP425),2)","v":0},{"$f":"ROUND(S425*N425-(I425-IF(EE=1,0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)*CQ425),2)","v":0},{"$f":"ROUND(T425*O425-(J425-IF(EE=1,0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)*CR425),2)","v":0},{"$f":"ROUND(U425*P425-(K425-IF(EE=1,0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)*CS425),2)","v":0},{"$f":"ROUND(V425*Q425-(L425-IF(EE=1,0,Kosten_Fond!$D425+Kosten_Fond!$F425+Kosten_Fond!$H425)*CT425),2)","v":0},{"$f":"ROUND(W425-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z425,IF(AbschlVar=\"DK_fix\",W425*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB425,Kosten_Fond!$AA425))))*IF(Förderung=\"mit\",CN425,CP425)+AH425,2)","v":0},{"$f":"ROUND(X425-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z425,IF(AbschlVar=\"DK_fix\",X425*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB425,Kosten_Fond!$AA425))))*IF(Förderung=\"mit\",CO425,CQ425)+AH425,2)","v":0},{"$f":"ROUND(Y425-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z425,IF(AbschlVar=\"DK_fix\",Y425*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB425,Kosten_Fond!$AA425))))*CR425+AH425,2)","v":0},{"$f":"ROUND(Z425-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z425,IF(AbschlVar=\"DK_fix\",Z425*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB425,Kosten_Fond!$AA425))))*CS425+AH425,2)","v":0},{"$f":"ROUND(AA425-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z425,IF(AbschlVar=\"DK_fix\",AA425*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB425,Kosten_Fond!$AA425))))*CT425+AH425,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,12,{"$f":"IF(AND(Fond!$B425<=1,OR($A425<n,AND($A425=n,Fond!$B425<=1))),R424*M425,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A425<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A425+1)-$B$16)*$B$16,A425,A425+1),0)","v":34},1,{"$f":"Kosten_Fond!T426","v":0},{"$f":"Kosten_Fond!U426","v":0},{"$f":"Kosten_Fond!V426","v":0},{"$f":"Kosten_Fond!W426","v":0},{"$f":"Kosten_Fond!X426","v":0},0,0,0,0,0,{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),ROUND(M425*(1+INDEX(Performance_Vektoren!J$5:J$77,$A425+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),ROUND(N425*(1+INDEX(Performance_Vektoren!K$5:K$77,$A425+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),ROUND(O425*(1+INDEX(Performance_Vektoren!L$5:L$77,$A425+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),ROUND(P425*(1+INDEX(Performance_Vektoren!M$5:M$77,$A425+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),ROUND(Q425*(1+INDEX(Performance_Vektoren!N$5:N$77,$A425+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),R425+(H426-(IF(AND(EE=1,m>$A426),0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)+$BS426)*CP426)/M426,0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),S425+(I426-(IF(AND(EE=1,m>$A426),0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)+$BS426)*CQ426)/N426,0)","v":0},{"$f":"ROUND(IF(OR($A426<n,AND($A426=n,$B426<=1)),T425+(J426-(IF(AND(EE=1,m>$A426),0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)+$BS426)*CR426)/O426,0),10)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),U425+(K426-(IF(AND(EE=1,m>$A426),0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)+$BS426)*CS426)/P426,0)","v":0},{"$f":"IF(OR($A426<n,AND($A426=n,$B426<=1)),V425+(L426-(IF(AND(EE=1,m>$A426),0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)+$BS426)*CT426)/Q426,0)","v":0},{"$f":"ROUND(R426*M426-(H426-IF(EE=1,0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)*CP426),2)","v":0},{"$f":"ROUND(S426*N426-(I426-IF(EE=1,0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)*CQ426),2)","v":0},{"$f":"ROUND(T426*O426-(J426-IF(EE=1,0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)*CR426),2)","v":0},{"$f":"ROUND(U426*P426-(K426-IF(EE=1,0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)*CS426),2)","v":0},{"$f":"ROUND(V426*Q426-(L426-IF(EE=1,0,Kosten_Fond!$D426+Kosten_Fond!$F426+Kosten_Fond!$H426)*CT426),2)","v":0},{"$f":"ROUND(W426-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z426,IF(AbschlVar=\"DK_fix\",W426*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB426,Kosten_Fond!$AA426))))*IF(Förderung=\"mit\",CN426,CP426)+AH426,2)","v":0},{"$f":"ROUND(X426-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z426,IF(AbschlVar=\"DK_fix\",X426*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB426,Kosten_Fond!$AA426))))*IF(Förderung=\"mit\",CO426,CQ426)+AH426,2)","v":0},{"$f":"ROUND(Y426-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z426,IF(AbschlVar=\"DK_fix\",Y426*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB426,Kosten_Fond!$AA426))))*CR426+AH426,2)","v":0},{"$f":"ROUND(Z426-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z426,IF(AbschlVar=\"DK_fix\",Z426*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB426,Kosten_Fond!$AA426))))*CS426+AH426,2)","v":0},{"$f":"ROUND(AA426-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z426,IF(AbschlVar=\"DK_fix\",AA426*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB426,Kosten_Fond!$AA426))))*CT426+AH426,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,1,{"$f":"IF(AND(Fond!$B426<=1,OR($A426<n,AND($A426=n,Fond!$B426<=1))),R425*M426,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A426<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A426+1)-$B$16)*$B$16,A426,A426+1),0)","v":34},2,{"$f":"Kosten_Fond!T427","v":0},{"$f":"Kosten_Fond!U427","v":0},{"$f":"Kosten_Fond!V427","v":0},{"$f":"Kosten_Fond!W427","v":0},{"$f":"Kosten_Fond!X427","v":0},0,0,0,0,0,{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),ROUND(M426*(1+INDEX(Performance_Vektoren!J$5:J$77,$A426+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),ROUND(N426*(1+INDEX(Performance_Vektoren!K$5:K$77,$A426+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),ROUND(O426*(1+INDEX(Performance_Vektoren!L$5:L$77,$A426+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),ROUND(P426*(1+INDEX(Performance_Vektoren!M$5:M$77,$A426+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),ROUND(Q426*(1+INDEX(Performance_Vektoren!N$5:N$77,$A426+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),R426+(H427-(IF(AND(EE=1,m>$A427),0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)+$BS427)*CP427)/M427,0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),S426+(I427-(IF(AND(EE=1,m>$A427),0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)+$BS427)*CQ427)/N427,0)","v":0},{"$f":"ROUND(IF(OR($A427<n,AND($A427=n,$B427<=1)),T426+(J427-(IF(AND(EE=1,m>$A427),0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)+$BS427)*CR427)/O427,0),10)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),U426+(K427-(IF(AND(EE=1,m>$A427),0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)+$BS427)*CS427)/P427,0)","v":0},{"$f":"IF(OR($A427<n,AND($A427=n,$B427<=1)),V426+(L427-(IF(AND(EE=1,m>$A427),0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)+$BS427)*CT427)/Q427,0)","v":0},{"$f":"ROUND(R427*M427-(H427-IF(EE=1,0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)*CP427),2)","v":0},{"$f":"ROUND(S427*N427-(I427-IF(EE=1,0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)*CQ427),2)","v":0},{"$f":"ROUND(T427*O427-(J427-IF(EE=1,0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)*CR427),2)","v":0},{"$f":"ROUND(U427*P427-(K427-IF(EE=1,0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)*CS427),2)","v":0},{"$f":"ROUND(V427*Q427-(L427-IF(EE=1,0,Kosten_Fond!$D427+Kosten_Fond!$F427+Kosten_Fond!$H427)*CT427),2)","v":0},{"$f":"ROUND(W427-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z427,IF(AbschlVar=\"DK_fix\",W427*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB427,Kosten_Fond!$AA427))))*IF(Förderung=\"mit\",CN427,CP427)+AH427,2)","v":0},{"$f":"ROUND(X427-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z427,IF(AbschlVar=\"DK_fix\",X427*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB427,Kosten_Fond!$AA427))))*IF(Förderung=\"mit\",CO427,CQ427)+AH427,2)","v":0},{"$f":"ROUND(Y427-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z427,IF(AbschlVar=\"DK_fix\",Y427*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB427,Kosten_Fond!$AA427))))*CR427+AH427,2)","v":0},{"$f":"ROUND(Z427-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z427,IF(AbschlVar=\"DK_fix\",Z427*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB427,Kosten_Fond!$AA427))))*CS427+AH427,2)","v":0},{"$f":"ROUND(AA427-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z427,IF(AbschlVar=\"DK_fix\",AA427*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB427,Kosten_Fond!$AA427))))*CT427+AH427,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,2,{"$f":"IF(AND(Fond!$B427<=1,OR($A427<n,AND($A427=n,Fond!$B427<=1))),R426*M427,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A427<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A427+1)-$B$16)*$B$16,A427,A427+1),0)","v":34},3,{"$f":"Kosten_Fond!T428","v":0},{"$f":"Kosten_Fond!U428","v":0},{"$f":"Kosten_Fond!V428","v":0},{"$f":"Kosten_Fond!W428","v":0},{"$f":"Kosten_Fond!X428","v":0},0,0,0,0,0,{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),ROUND(M427*(1+INDEX(Performance_Vektoren!J$5:J$77,$A427+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),ROUND(N427*(1+INDEX(Performance_Vektoren!K$5:K$77,$A427+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),ROUND(O427*(1+INDEX(Performance_Vektoren!L$5:L$77,$A427+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),ROUND(P427*(1+INDEX(Performance_Vektoren!M$5:M$77,$A427+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),ROUND(Q427*(1+INDEX(Performance_Vektoren!N$5:N$77,$A427+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),R427+(H428-(IF(AND(EE=1,m>$A428),0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)+$BS428)*CP428)/M428,0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),S427+(I428-(IF(AND(EE=1,m>$A428),0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)+$BS428)*CQ428)/N428,0)","v":0},{"$f":"ROUND(IF(OR($A428<n,AND($A428=n,$B428<=1)),T427+(J428-(IF(AND(EE=1,m>$A428),0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)+$BS428)*CR428)/O428,0),10)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),U427+(K428-(IF(AND(EE=1,m>$A428),0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)+$BS428)*CS428)/P428,0)","v":0},{"$f":"IF(OR($A428<n,AND($A428=n,$B428<=1)),V427+(L428-(IF(AND(EE=1,m>$A428),0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)+$BS428)*CT428)/Q428,0)","v":0},{"$f":"ROUND(R428*M428-(H428-IF(EE=1,0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)*CP428),2)","v":0},{"$f":"ROUND(S428*N428-(I428-IF(EE=1,0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)*CQ428),2)","v":0},{"$f":"ROUND(T428*O428-(J428-IF(EE=1,0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)*CR428),2)","v":0},{"$f":"ROUND(U428*P428-(K428-IF(EE=1,0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)*CS428),2)","v":0},{"$f":"ROUND(V428*Q428-(L428-IF(EE=1,0,Kosten_Fond!$D428+Kosten_Fond!$F428+Kosten_Fond!$H428)*CT428),2)","v":0},{"$f":"ROUND(W428-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z428,IF(AbschlVar=\"DK_fix\",W428*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB428,Kosten_Fond!$AA428))))*IF(Förderung=\"mit\",CN428,CP428)+AH428,2)","v":0},{"$f":"ROUND(X428-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z428,IF(AbschlVar=\"DK_fix\",X428*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB428,Kosten_Fond!$AA428))))*IF(Förderung=\"mit\",CO428,CQ428)+AH428,2)","v":0},{"$f":"ROUND(Y428-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z428,IF(AbschlVar=\"DK_fix\",Y428*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB428,Kosten_Fond!$AA428))))*CR428+AH428,2)","v":0},{"$f":"ROUND(Z428-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z428,IF(AbschlVar=\"DK_fix\",Z428*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB428,Kosten_Fond!$AA428))))*CS428+AH428,2)","v":0},{"$f":"ROUND(AA428-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z428,IF(AbschlVar=\"DK_fix\",AA428*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB428,Kosten_Fond!$AA428))))*CT428+AH428,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,3,{"$f":"IF(AND(Fond!$B428<=1,OR($A428<n,AND($A428=n,Fond!$B428<=1))),R427*M428,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A428<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A428+1)-$B$16)*$B$16,A428,A428+1),0)","v":34},4,{"$f":"Kosten_Fond!T429","v":0},{"$f":"Kosten_Fond!U429","v":0},{"$f":"Kosten_Fond!V429","v":0},{"$f":"Kosten_Fond!W429","v":0},{"$f":"Kosten_Fond!X429","v":0},0,0,0,0,0,{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),ROUND(M428*(1+INDEX(Performance_Vektoren!J$5:J$77,$A428+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),ROUND(N428*(1+INDEX(Performance_Vektoren!K$5:K$77,$A428+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),ROUND(O428*(1+INDEX(Performance_Vektoren!L$5:L$77,$A428+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),ROUND(P428*(1+INDEX(Performance_Vektoren!M$5:M$77,$A428+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),ROUND(Q428*(1+INDEX(Performance_Vektoren!N$5:N$77,$A428+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),R428+(H429-(IF(AND(EE=1,m>$A429),0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)+$BS429)*CP429)/M429,0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),S428+(I429-(IF(AND(EE=1,m>$A429),0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)+$BS429)*CQ429)/N429,0)","v":0},{"$f":"ROUND(IF(OR($A429<n,AND($A429=n,$B429<=1)),T428+(J429-(IF(AND(EE=1,m>$A429),0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)+$BS429)*CR429)/O429,0),10)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),U428+(K429-(IF(AND(EE=1,m>$A429),0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)+$BS429)*CS429)/P429,0)","v":0},{"$f":"IF(OR($A429<n,AND($A429=n,$B429<=1)),V428+(L429-(IF(AND(EE=1,m>$A429),0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)+$BS429)*CT429)/Q429,0)","v":0},{"$f":"ROUND(R429*M429-(H429-IF(EE=1,0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)*CP429),2)","v":0},{"$f":"ROUND(S429*N429-(I429-IF(EE=1,0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)*CQ429),2)","v":0},{"$f":"ROUND(T429*O429-(J429-IF(EE=1,0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)*CR429),2)","v":0},{"$f":"ROUND(U429*P429-(K429-IF(EE=1,0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)*CS429),2)","v":0},{"$f":"ROUND(V429*Q429-(L429-IF(EE=1,0,Kosten_Fond!$D429+Kosten_Fond!$F429+Kosten_Fond!$H429)*CT429),2)","v":0},{"$f":"ROUND(W429-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z429,IF(AbschlVar=\"DK_fix\",W429*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB429,Kosten_Fond!$AA429))))*IF(Förderung=\"mit\",CN429,CP429)+AH429,2)","v":0},{"$f":"ROUND(X429-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z429,IF(AbschlVar=\"DK_fix\",X429*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB429,Kosten_Fond!$AA429))))*IF(Förderung=\"mit\",CO429,CQ429)+AH429,2)","v":0},{"$f":"ROUND(Y429-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z429,IF(AbschlVar=\"DK_fix\",Y429*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB429,Kosten_Fond!$AA429))))*CR429+AH429,2)","v":0},{"$f":"ROUND(Z429-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z429,IF(AbschlVar=\"DK_fix\",Z429*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB429,Kosten_Fond!$AA429))))*CS429+AH429,2)","v":0},{"$f":"ROUND(AA429-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z429,IF(AbschlVar=\"DK_fix\",AA429*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB429,Kosten_Fond!$AA429))))*CT429+AH429,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,4,{"$f":"IF(AND(Fond!$B429<=1,OR($A429<n,AND($A429=n,Fond!$B429<=1))),R428*M429,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A429<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A429+1)-$B$16)*$B$16,A429,A429+1),0)","v":34},5,{"$f":"Kosten_Fond!T430","v":0},{"$f":"Kosten_Fond!U430","v":0},{"$f":"Kosten_Fond!V430","v":0},{"$f":"Kosten_Fond!W430","v":0},{"$f":"Kosten_Fond!X430","v":0},0,0,0,0,0,{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),ROUND(M429*(1+INDEX(Performance_Vektoren!J$5:J$77,$A429+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),ROUND(N429*(1+INDEX(Performance_Vektoren!K$5:K$77,$A429+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),ROUND(O429*(1+INDEX(Performance_Vektoren!L$5:L$77,$A429+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),ROUND(P429*(1+INDEX(Performance_Vektoren!M$5:M$77,$A429+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),ROUND(Q429*(1+INDEX(Performance_Vektoren!N$5:N$77,$A429+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),R429+(H430-(IF(AND(EE=1,m>$A430),0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)+$BS430)*CP430)/M430,0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),S429+(I430-(IF(AND(EE=1,m>$A430),0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)+$BS430)*CQ430)/N430,0)","v":0},{"$f":"ROUND(IF(OR($A430<n,AND($A430=n,$B430<=1)),T429+(J430-(IF(AND(EE=1,m>$A430),0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)+$BS430)*CR430)/O430,0),10)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),U429+(K430-(IF(AND(EE=1,m>$A430),0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)+$BS430)*CS430)/P430,0)","v":0},{"$f":"IF(OR($A430<n,AND($A430=n,$B430<=1)),V429+(L430-(IF(AND(EE=1,m>$A430),0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)+$BS430)*CT430)/Q430,0)","v":0},{"$f":"ROUND(R430*M430-(H430-IF(EE=1,0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)*CP430),2)","v":0},{"$f":"ROUND(S430*N430-(I430-IF(EE=1,0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)*CQ430),2)","v":0},{"$f":"ROUND(T430*O430-(J430-IF(EE=1,0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)*CR430),2)","v":0},{"$f":"ROUND(U430*P430-(K430-IF(EE=1,0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)*CS430),2)","v":0},{"$f":"ROUND(V430*Q430-(L430-IF(EE=1,0,Kosten_Fond!$D430+Kosten_Fond!$F430+Kosten_Fond!$H430)*CT430),2)","v":0},{"$f":"ROUND(W430-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z430,IF(AbschlVar=\"DK_fix\",W430*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB430,Kosten_Fond!$AA430))))*IF(Förderung=\"mit\",CN430,CP430)+AH430,2)","v":0},{"$f":"ROUND(X430-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z430,IF(AbschlVar=\"DK_fix\",X430*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB430,Kosten_Fond!$AA430))))*IF(Förderung=\"mit\",CO430,CQ430)+AH430,2)","v":0},{"$f":"ROUND(Y430-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z430,IF(AbschlVar=\"DK_fix\",Y430*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB430,Kosten_Fond!$AA430))))*CR430+AH430,2)","v":0},{"$f":"ROUND(Z430-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z430,IF(AbschlVar=\"DK_fix\",Z430*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB430,Kosten_Fond!$AA430))))*CS430+AH430,2)","v":0},{"$f":"ROUND(AA430-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z430,IF(AbschlVar=\"DK_fix\",AA430*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB430,Kosten_Fond!$AA430))))*CT430+AH430,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,5,{"$f":"IF(AND(Fond!$B430<=1,OR($A430<n,AND($A430=n,Fond!$B430<=1))),R429*M430,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A430<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A430+1)-$B$16)*$B$16,A430,A430+1),0)","v":34},6,{"$f":"Kosten_Fond!T431","v":0},{"$f":"Kosten_Fond!U431","v":0},{"$f":"Kosten_Fond!V431","v":0},{"$f":"Kosten_Fond!W431","v":0},{"$f":"Kosten_Fond!X431","v":0},0,0,0,0,0,{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),ROUND(M430*(1+INDEX(Performance_Vektoren!J$5:J$77,$A430+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),ROUND(N430*(1+INDEX(Performance_Vektoren!K$5:K$77,$A430+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),ROUND(O430*(1+INDEX(Performance_Vektoren!L$5:L$77,$A430+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),ROUND(P430*(1+INDEX(Performance_Vektoren!M$5:M$77,$A430+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),ROUND(Q430*(1+INDEX(Performance_Vektoren!N$5:N$77,$A430+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),R430+(H431-(IF(AND(EE=1,m>$A431),0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)+$BS431)*CP431)/M431,0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),S430+(I431-(IF(AND(EE=1,m>$A431),0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)+$BS431)*CQ431)/N431,0)","v":0},{"$f":"ROUND(IF(OR($A431<n,AND($A431=n,$B431<=1)),T430+(J431-(IF(AND(EE=1,m>$A431),0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)+$BS431)*CR431)/O431,0),10)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),U430+(K431-(IF(AND(EE=1,m>$A431),0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)+$BS431)*CS431)/P431,0)","v":0},{"$f":"IF(OR($A431<n,AND($A431=n,$B431<=1)),V430+(L431-(IF(AND(EE=1,m>$A431),0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)+$BS431)*CT431)/Q431,0)","v":0},{"$f":"ROUND(R431*M431-(H431-IF(EE=1,0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)*CP431),2)","v":0},{"$f":"ROUND(S431*N431-(I431-IF(EE=1,0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)*CQ431),2)","v":0},{"$f":"ROUND(T431*O431-(J431-IF(EE=1,0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)*CR431),2)","v":0},{"$f":"ROUND(U431*P431-(K431-IF(EE=1,0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)*CS431),2)","v":0},{"$f":"ROUND(V431*Q431-(L431-IF(EE=1,0,Kosten_Fond!$D431+Kosten_Fond!$F431+Kosten_Fond!$H431)*CT431),2)","v":0},{"$f":"ROUND(W431-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z431,IF(AbschlVar=\"DK_fix\",W431*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB431,Kosten_Fond!$AA431))))*IF(Förderung=\"mit\",CN431,CP431)+AH431,2)","v":0},{"$f":"ROUND(X431-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z431,IF(AbschlVar=\"DK_fix\",X431*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB431,Kosten_Fond!$AA431))))*IF(Förderung=\"mit\",CO431,CQ431)+AH431,2)","v":0},{"$f":"ROUND(Y431-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z431,IF(AbschlVar=\"DK_fix\",Y431*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB431,Kosten_Fond!$AA431))))*CR431+AH431,2)","v":0},{"$f":"ROUND(Z431-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z431,IF(AbschlVar=\"DK_fix\",Z431*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB431,Kosten_Fond!$AA431))))*CS431+AH431,2)","v":0},{"$f":"ROUND(AA431-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z431,IF(AbschlVar=\"DK_fix\",AA431*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB431,Kosten_Fond!$AA431))))*CT431+AH431,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,6,{"$f":"IF(AND(Fond!$B431<=1,OR($A431<n,AND($A431=n,Fond!$B431<=1))),R430*M431,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A431<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A431+1)-$B$16)*$B$16,A431,A431+1),0)","v":34},7,{"$f":"Kosten_Fond!T432","v":0},{"$f":"Kosten_Fond!U432","v":0},{"$f":"Kosten_Fond!V432","v":0},{"$f":"Kosten_Fond!W432","v":0},{"$f":"Kosten_Fond!X432","v":0},0,0,0,0,0,{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),ROUND(M431*(1+INDEX(Performance_Vektoren!J$5:J$77,$A431+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),ROUND(N431*(1+INDEX(Performance_Vektoren!K$5:K$77,$A431+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),ROUND(O431*(1+INDEX(Performance_Vektoren!L$5:L$77,$A431+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),ROUND(P431*(1+INDEX(Performance_Vektoren!M$5:M$77,$A431+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),ROUND(Q431*(1+INDEX(Performance_Vektoren!N$5:N$77,$A431+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),R431+(H432-(IF(AND(EE=1,m>$A432),0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)+$BS432)*CP432)/M432,0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),S431+(I432-(IF(AND(EE=1,m>$A432),0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)+$BS432)*CQ432)/N432,0)","v":0},{"$f":"ROUND(IF(OR($A432<n,AND($A432=n,$B432<=1)),T431+(J432-(IF(AND(EE=1,m>$A432),0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)+$BS432)*CR432)/O432,0),10)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),U431+(K432-(IF(AND(EE=1,m>$A432),0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)+$BS432)*CS432)/P432,0)","v":0},{"$f":"IF(OR($A432<n,AND($A432=n,$B432<=1)),V431+(L432-(IF(AND(EE=1,m>$A432),0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)+$BS432)*CT432)/Q432,0)","v":0},{"$f":"ROUND(R432*M432-(H432-IF(EE=1,0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)*CP432),2)","v":0},{"$f":"ROUND(S432*N432-(I432-IF(EE=1,0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)*CQ432),2)","v":0},{"$f":"ROUND(T432*O432-(J432-IF(EE=1,0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)*CR432),2)","v":0},{"$f":"ROUND(U432*P432-(K432-IF(EE=1,0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)*CS432),2)","v":0},{"$f":"ROUND(V432*Q432-(L432-IF(EE=1,0,Kosten_Fond!$D432+Kosten_Fond!$F432+Kosten_Fond!$H432)*CT432),2)","v":0},{"$f":"ROUND(W432-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z432,IF(AbschlVar=\"DK_fix\",W432*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB432,Kosten_Fond!$AA432))))*IF(Förderung=\"mit\",CN432,CP432)+AH432,2)","v":0},{"$f":"ROUND(X432-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z432,IF(AbschlVar=\"DK_fix\",X432*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB432,Kosten_Fond!$AA432))))*IF(Förderung=\"mit\",CO432,CQ432)+AH432,2)","v":0},{"$f":"ROUND(Y432-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z432,IF(AbschlVar=\"DK_fix\",Y432*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB432,Kosten_Fond!$AA432))))*CR432+AH432,2)","v":0},{"$f":"ROUND(Z432-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z432,IF(AbschlVar=\"DK_fix\",Z432*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB432,Kosten_Fond!$AA432))))*CS432+AH432,2)","v":0},{"$f":"ROUND(AA432-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z432,IF(AbschlVar=\"DK_fix\",AA432*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB432,Kosten_Fond!$AA432))))*CT432+AH432,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,7,{"$f":"IF(AND(Fond!$B432<=1,OR($A432<n,AND($A432=n,Fond!$B432<=1))),R431*M432,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A432<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A432+1)-$B$16)*$B$16,A432,A432+1),0)","v":34},8,{"$f":"Kosten_Fond!T433","v":0},{"$f":"Kosten_Fond!U433","v":0},{"$f":"Kosten_Fond!V433","v":0},{"$f":"Kosten_Fond!W433","v":0},{"$f":"Kosten_Fond!X433","v":0},0,0,0,0,0,{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),ROUND(M432*(1+INDEX(Performance_Vektoren!J$5:J$77,$A432+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),ROUND(N432*(1+INDEX(Performance_Vektoren!K$5:K$77,$A432+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),ROUND(O432*(1+INDEX(Performance_Vektoren!L$5:L$77,$A432+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),ROUND(P432*(1+INDEX(Performance_Vektoren!M$5:M$77,$A432+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),ROUND(Q432*(1+INDEX(Performance_Vektoren!N$5:N$77,$A432+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),R432+(H433-(IF(AND(EE=1,m>$A433),0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)+$BS433)*CP433)/M433,0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),S432+(I433-(IF(AND(EE=1,m>$A433),0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)+$BS433)*CQ433)/N433,0)","v":0},{"$f":"ROUND(IF(OR($A433<n,AND($A433=n,$B433<=1)),T432+(J433-(IF(AND(EE=1,m>$A433),0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)+$BS433)*CR433)/O433,0),10)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),U432+(K433-(IF(AND(EE=1,m>$A433),0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)+$BS433)*CS433)/P433,0)","v":0},{"$f":"IF(OR($A433<n,AND($A433=n,$B433<=1)),V432+(L433-(IF(AND(EE=1,m>$A433),0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)+$BS433)*CT433)/Q433,0)","v":0},{"$f":"ROUND(R433*M433-(H433-IF(EE=1,0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)*CP433),2)","v":0},{"$f":"ROUND(S433*N433-(I433-IF(EE=1,0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)*CQ433),2)","v":0},{"$f":"ROUND(T433*O433-(J433-IF(EE=1,0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)*CR433),2)","v":0},{"$f":"ROUND(U433*P433-(K433-IF(EE=1,0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)*CS433),2)","v":0},{"$f":"ROUND(V433*Q433-(L433-IF(EE=1,0,Kosten_Fond!$D433+Kosten_Fond!$F433+Kosten_Fond!$H433)*CT433),2)","v":0},{"$f":"ROUND(W433-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z433,IF(AbschlVar=\"DK_fix\",W433*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB433,Kosten_Fond!$AA433))))*IF(Förderung=\"mit\",CN433,CP433)+AH433,2)","v":0},{"$f":"ROUND(X433-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z433,IF(AbschlVar=\"DK_fix\",X433*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB433,Kosten_Fond!$AA433))))*IF(Förderung=\"mit\",CO433,CQ433)+AH433,2)","v":0},{"$f":"ROUND(Y433-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z433,IF(AbschlVar=\"DK_fix\",Y433*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB433,Kosten_Fond!$AA433))))*CR433+AH433,2)","v":0},{"$f":"ROUND(Z433-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z433,IF(AbschlVar=\"DK_fix\",Z433*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB433,Kosten_Fond!$AA433))))*CS433+AH433,2)","v":0},{"$f":"ROUND(AA433-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z433,IF(AbschlVar=\"DK_fix\",AA433*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB433,Kosten_Fond!$AA433))))*CT433+AH433,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,8,{"$f":"IF(AND(Fond!$B433<=1,OR($A433<n,AND($A433=n,Fond!$B433<=1))),R432*M433,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A433<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A433+1)-$B$16)*$B$16,A433,A433+1),0)","v":34},9,{"$f":"Kosten_Fond!T434","v":0},{"$f":"Kosten_Fond!U434","v":0},{"$f":"Kosten_Fond!V434","v":0},{"$f":"Kosten_Fond!W434","v":0},{"$f":"Kosten_Fond!X434","v":0},0,0,0,0,0,{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),ROUND(M433*(1+INDEX(Performance_Vektoren!J$5:J$77,$A433+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),ROUND(N433*(1+INDEX(Performance_Vektoren!K$5:K$77,$A433+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),ROUND(O433*(1+INDEX(Performance_Vektoren!L$5:L$77,$A433+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),ROUND(P433*(1+INDEX(Performance_Vektoren!M$5:M$77,$A433+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),ROUND(Q433*(1+INDEX(Performance_Vektoren!N$5:N$77,$A433+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),R433+(H434-(IF(AND(EE=1,m>$A434),0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)+$BS434)*CP434)/M434,0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),S433+(I434-(IF(AND(EE=1,m>$A434),0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)+$BS434)*CQ434)/N434,0)","v":0},{"$f":"ROUND(IF(OR($A434<n,AND($A434=n,$B434<=1)),T433+(J434-(IF(AND(EE=1,m>$A434),0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)+$BS434)*CR434)/O434,0),10)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),U433+(K434-(IF(AND(EE=1,m>$A434),0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)+$BS434)*CS434)/P434,0)","v":0},{"$f":"IF(OR($A434<n,AND($A434=n,$B434<=1)),V433+(L434-(IF(AND(EE=1,m>$A434),0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)+$BS434)*CT434)/Q434,0)","v":0},{"$f":"ROUND(R434*M434-(H434-IF(EE=1,0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)*CP434),2)","v":0},{"$f":"ROUND(S434*N434-(I434-IF(EE=1,0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)*CQ434),2)","v":0},{"$f":"ROUND(T434*O434-(J434-IF(EE=1,0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)*CR434),2)","v":0},{"$f":"ROUND(U434*P434-(K434-IF(EE=1,0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)*CS434),2)","v":0},{"$f":"ROUND(V434*Q434-(L434-IF(EE=1,0,Kosten_Fond!$D434+Kosten_Fond!$F434+Kosten_Fond!$H434)*CT434),2)","v":0},{"$f":"ROUND(W434-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z434,IF(AbschlVar=\"DK_fix\",W434*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB434,Kosten_Fond!$AA434))))*IF(Förderung=\"mit\",CN434,CP434)+AH434,2)","v":0},{"$f":"ROUND(X434-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z434,IF(AbschlVar=\"DK_fix\",X434*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB434,Kosten_Fond!$AA434))))*IF(Förderung=\"mit\",CO434,CQ434)+AH434,2)","v":0},{"$f":"ROUND(Y434-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z434,IF(AbschlVar=\"DK_fix\",Y434*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB434,Kosten_Fond!$AA434))))*CR434+AH434,2)","v":0},{"$f":"ROUND(Z434-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z434,IF(AbschlVar=\"DK_fix\",Z434*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB434,Kosten_Fond!$AA434))))*CS434+AH434,2)","v":0},{"$f":"ROUND(AA434-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z434,IF(AbschlVar=\"DK_fix\",AA434*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB434,Kosten_Fond!$AA434))))*CT434+AH434,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,9,{"$f":"IF(AND(Fond!$B434<=1,OR($A434<n,AND($A434=n,Fond!$B434<=1))),R433*M434,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A434<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A434+1)-$B$16)*$B$16,A434,A434+1),0)","v":34},10,{"$f":"Kosten_Fond!T435","v":0},{"$f":"Kosten_Fond!U435","v":0},{"$f":"Kosten_Fond!V435","v":0},{"$f":"Kosten_Fond!W435","v":0},{"$f":"Kosten_Fond!X435","v":0},0,0,0,0,0,{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),ROUND(M434*(1+INDEX(Performance_Vektoren!J$5:J$77,$A434+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),ROUND(N434*(1+INDEX(Performance_Vektoren!K$5:K$77,$A434+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),ROUND(O434*(1+INDEX(Performance_Vektoren!L$5:L$77,$A434+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),ROUND(P434*(1+INDEX(Performance_Vektoren!M$5:M$77,$A434+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),ROUND(Q434*(1+INDEX(Performance_Vektoren!N$5:N$77,$A434+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),R434+(H435-(IF(AND(EE=1,m>$A435),0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)+$BS435)*CP435)/M435,0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),S434+(I435-(IF(AND(EE=1,m>$A435),0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)+$BS435)*CQ435)/N435,0)","v":0},{"$f":"ROUND(IF(OR($A435<n,AND($A435=n,$B435<=1)),T434+(J435-(IF(AND(EE=1,m>$A435),0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)+$BS435)*CR435)/O435,0),10)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),U434+(K435-(IF(AND(EE=1,m>$A435),0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)+$BS435)*CS435)/P435,0)","v":0},{"$f":"IF(OR($A435<n,AND($A435=n,$B435<=1)),V434+(L435-(IF(AND(EE=1,m>$A435),0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)+$BS435)*CT435)/Q435,0)","v":0},{"$f":"ROUND(R435*M435-(H435-IF(EE=1,0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)*CP435),2)","v":0},{"$f":"ROUND(S435*N435-(I435-IF(EE=1,0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)*CQ435),2)","v":0},{"$f":"ROUND(T435*O435-(J435-IF(EE=1,0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)*CR435),2)","v":0},{"$f":"ROUND(U435*P435-(K435-IF(EE=1,0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)*CS435),2)","v":0},{"$f":"ROUND(V435*Q435-(L435-IF(EE=1,0,Kosten_Fond!$D435+Kosten_Fond!$F435+Kosten_Fond!$H435)*CT435),2)","v":0},{"$f":"ROUND(W435-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z435,IF(AbschlVar=\"DK_fix\",W435*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB435,Kosten_Fond!$AA435))))*IF(Förderung=\"mit\",CN435,CP435)+AH435,2)","v":0},{"$f":"ROUND(X435-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z435,IF(AbschlVar=\"DK_fix\",X435*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB435,Kosten_Fond!$AA435))))*IF(Förderung=\"mit\",CO435,CQ435)+AH435,2)","v":0},{"$f":"ROUND(Y435-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z435,IF(AbschlVar=\"DK_fix\",Y435*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB435,Kosten_Fond!$AA435))))*CR435+AH435,2)","v":0},{"$f":"ROUND(Z435-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z435,IF(AbschlVar=\"DK_fix\",Z435*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB435,Kosten_Fond!$AA435))))*CS435+AH435,2)","v":0},{"$f":"ROUND(AA435-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z435,IF(AbschlVar=\"DK_fix\",AA435*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB435,Kosten_Fond!$AA435))))*CT435+AH435,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,10,{"$f":"IF(AND(Fond!$B435<=1,OR($A435<n,AND($A435=n,Fond!$B435<=1))),R434*M435,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A435<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A435+1)-$B$16)*$B$16,A435,A435+1),0)","v":34},11,{"$f":"Kosten_Fond!T436","v":0},{"$f":"Kosten_Fond!U436","v":0},{"$f":"Kosten_Fond!V436","v":0},{"$f":"Kosten_Fond!W436","v":0},{"$f":"Kosten_Fond!X436","v":0},0,0,0,0,0,{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),ROUND(M435*(1+INDEX(Performance_Vektoren!J$5:J$77,$A435+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),ROUND(N435*(1+INDEX(Performance_Vektoren!K$5:K$77,$A435+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),ROUND(O435*(1+INDEX(Performance_Vektoren!L$5:L$77,$A435+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),ROUND(P435*(1+INDEX(Performance_Vektoren!M$5:M$77,$A435+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),ROUND(Q435*(1+INDEX(Performance_Vektoren!N$5:N$77,$A435+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),R435+(H436-(IF(AND(EE=1,m>$A436),0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)+$BS436)*CP436)/M436,0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),S435+(I436-(IF(AND(EE=1,m>$A436),0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)+$BS436)*CQ436)/N436,0)","v":0},{"$f":"ROUND(IF(OR($A436<n,AND($A436=n,$B436<=1)),T435+(J436-(IF(AND(EE=1,m>$A436),0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)+$BS436)*CR436)/O436,0),10)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),U435+(K436-(IF(AND(EE=1,m>$A436),0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)+$BS436)*CS436)/P436,0)","v":0},{"$f":"IF(OR($A436<n,AND($A436=n,$B436<=1)),V435+(L436-(IF(AND(EE=1,m>$A436),0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)+$BS436)*CT436)/Q436,0)","v":0},{"$f":"ROUND(R436*M436-(H436-IF(EE=1,0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)*CP436),2)","v":0},{"$f":"ROUND(S436*N436-(I436-IF(EE=1,0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)*CQ436),2)","v":0},{"$f":"ROUND(T436*O436-(J436-IF(EE=1,0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)*CR436),2)","v":0},{"$f":"ROUND(U436*P436-(K436-IF(EE=1,0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)*CS436),2)","v":0},{"$f":"ROUND(V436*Q436-(L436-IF(EE=1,0,Kosten_Fond!$D436+Kosten_Fond!$F436+Kosten_Fond!$H436)*CT436),2)","v":0},{"$f":"ROUND(W436-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z436,IF(AbschlVar=\"DK_fix\",W436*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB436,Kosten_Fond!$AA436))))*IF(Förderung=\"mit\",CN436,CP436)+AH436,2)","v":0},{"$f":"ROUND(X436-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z436,IF(AbschlVar=\"DK_fix\",X436*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB436,Kosten_Fond!$AA436))))*IF(Förderung=\"mit\",CO436,CQ436)+AH436,2)","v":0},{"$f":"ROUND(Y436-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z436,IF(AbschlVar=\"DK_fix\",Y436*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB436,Kosten_Fond!$AA436))))*CR436+AH436,2)","v":0},{"$f":"ROUND(Z436-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z436,IF(AbschlVar=\"DK_fix\",Z436*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB436,Kosten_Fond!$AA436))))*CS436+AH436,2)","v":0},{"$f":"ROUND(AA436-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z436,IF(AbschlVar=\"DK_fix\",AA436*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB436,Kosten_Fond!$AA436))))*CT436+AH436,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,11,{"$f":"IF(AND(Fond!$B436<=1,OR($A436<n,AND($A436=n,Fond!$B436<=1))),R435*M436,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A436<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A436+1)-$B$16)*$B$16,A436,A436+1),0)","v":34},12,{"$f":"Kosten_Fond!T437","v":0},{"$f":"Kosten_Fond!U437","v":0},{"$f":"Kosten_Fond!V437","v":0},{"$f":"Kosten_Fond!W437","v":0},{"$f":"Kosten_Fond!X437","v":0},0,0,0,0,0,{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),ROUND(M436*(1+INDEX(Performance_Vektoren!J$5:J$77,$A436+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),ROUND(N436*(1+INDEX(Performance_Vektoren!K$5:K$77,$A436+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),ROUND(O436*(1+INDEX(Performance_Vektoren!L$5:L$77,$A436+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),ROUND(P436*(1+INDEX(Performance_Vektoren!M$5:M$77,$A436+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),ROUND(Q436*(1+INDEX(Performance_Vektoren!N$5:N$77,$A436+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),R436+(H437-(IF(AND(EE=1,m>$A437),0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)+$BS437)*CP437)/M437,0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),S436+(I437-(IF(AND(EE=1,m>$A437),0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)+$BS437)*CQ437)/N437,0)","v":0},{"$f":"ROUND(IF(OR($A437<n,AND($A437=n,$B437<=1)),T436+(J437-(IF(AND(EE=1,m>$A437),0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)+$BS437)*CR437)/O437,0),10)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),U436+(K437-(IF(AND(EE=1,m>$A437),0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)+$BS437)*CS437)/P437,0)","v":0},{"$f":"IF(OR($A437<n,AND($A437=n,$B437<=1)),V436+(L437-(IF(AND(EE=1,m>$A437),0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)+$BS437)*CT437)/Q437,0)","v":0},{"$f":"ROUND(R437*M437-(H437-IF(EE=1,0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)*CP437),2)","v":0},{"$f":"ROUND(S437*N437-(I437-IF(EE=1,0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)*CQ437),2)","v":0},{"$f":"ROUND(T437*O437-(J437-IF(EE=1,0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)*CR437),2)","v":0},{"$f":"ROUND(U437*P437-(K437-IF(EE=1,0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)*CS437),2)","v":0},{"$f":"ROUND(V437*Q437-(L437-IF(EE=1,0,Kosten_Fond!$D437+Kosten_Fond!$F437+Kosten_Fond!$H437)*CT437),2)","v":0},{"$f":"ROUND(W437-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z437,IF(AbschlVar=\"DK_fix\",W437*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB437,Kosten_Fond!$AA437))))*IF(Förderung=\"mit\",CN437,CP437)+AH437,2)","v":0},{"$f":"ROUND(X437-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z437,IF(AbschlVar=\"DK_fix\",X437*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB437,Kosten_Fond!$AA437))))*IF(Förderung=\"mit\",CO437,CQ437)+AH437,2)","v":0},{"$f":"ROUND(Y437-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z437,IF(AbschlVar=\"DK_fix\",Y437*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB437,Kosten_Fond!$AA437))))*CR437+AH437,2)","v":0},{"$f":"ROUND(Z437-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z437,IF(AbschlVar=\"DK_fix\",Z437*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB437,Kosten_Fond!$AA437))))*CS437+AH437,2)","v":0},{"$f":"ROUND(AA437-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z437,IF(AbschlVar=\"DK_fix\",AA437*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB437,Kosten_Fond!$AA437))))*CT437+AH437,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,12,{"$f":"IF(AND(Fond!$B437<=1,OR($A437<n,AND($A437=n,Fond!$B437<=1))),R436*M437,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A437<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A437+1)-$B$16)*$B$16,A437,A437+1),0)","v":35},1,{"$f":"Kosten_Fond!T438","v":0},{"$f":"Kosten_Fond!U438","v":0},{"$f":"Kosten_Fond!V438","v":0},{"$f":"Kosten_Fond!W438","v":0},{"$f":"Kosten_Fond!X438","v":0},0,0,0,0,0,{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),ROUND(M437*(1+INDEX(Performance_Vektoren!J$5:J$77,$A437+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),ROUND(N437*(1+INDEX(Performance_Vektoren!K$5:K$77,$A437+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),ROUND(O437*(1+INDEX(Performance_Vektoren!L$5:L$77,$A437+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),ROUND(P437*(1+INDEX(Performance_Vektoren!M$5:M$77,$A437+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),ROUND(Q437*(1+INDEX(Performance_Vektoren!N$5:N$77,$A437+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),R437+(H438-(IF(AND(EE=1,m>$A438),0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)+$BS438)*CP438)/M438,0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),S437+(I438-(IF(AND(EE=1,m>$A438),0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)+$BS438)*CQ438)/N438,0)","v":0},{"$f":"ROUND(IF(OR($A438<n,AND($A438=n,$B438<=1)),T437+(J438-(IF(AND(EE=1,m>$A438),0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)+$BS438)*CR438)/O438,0),10)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),U437+(K438-(IF(AND(EE=1,m>$A438),0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)+$BS438)*CS438)/P438,0)","v":0},{"$f":"IF(OR($A438<n,AND($A438=n,$B438<=1)),V437+(L438-(IF(AND(EE=1,m>$A438),0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)+$BS438)*CT438)/Q438,0)","v":0},{"$f":"ROUND(R438*M438-(H438-IF(EE=1,0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)*CP438),2)","v":0},{"$f":"ROUND(S438*N438-(I438-IF(EE=1,0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)*CQ438),2)","v":0},{"$f":"ROUND(T438*O438-(J438-IF(EE=1,0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)*CR438),2)","v":0},{"$f":"ROUND(U438*P438-(K438-IF(EE=1,0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)*CS438),2)","v":0},{"$f":"ROUND(V438*Q438-(L438-IF(EE=1,0,Kosten_Fond!$D438+Kosten_Fond!$F438+Kosten_Fond!$H438)*CT438),2)","v":0},{"$f":"ROUND(W438-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z438,IF(AbschlVar=\"DK_fix\",W438*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB438,Kosten_Fond!$AA438))))*IF(Förderung=\"mit\",CN438,CP438)+AH438,2)","v":0},{"$f":"ROUND(X438-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z438,IF(AbschlVar=\"DK_fix\",X438*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB438,Kosten_Fond!$AA438))))*IF(Förderung=\"mit\",CO438,CQ438)+AH438,2)","v":0},{"$f":"ROUND(Y438-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z438,IF(AbschlVar=\"DK_fix\",Y438*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB438,Kosten_Fond!$AA438))))*CR438+AH438,2)","v":0},{"$f":"ROUND(Z438-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z438,IF(AbschlVar=\"DK_fix\",Z438*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB438,Kosten_Fond!$AA438))))*CS438+AH438,2)","v":0},{"$f":"ROUND(AA438-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z438,IF(AbschlVar=\"DK_fix\",AA438*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB438,Kosten_Fond!$AA438))))*CT438+AH438,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1,{"$f":"IF(AND(Fond!$B438<=1,OR($A438<n,AND($A438=n,Fond!$B438<=1))),R437*M438,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A438<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A438+1)-$B$16)*$B$16,A438,A438+1),0)","v":35},2,{"$f":"Kosten_Fond!T439","v":0},{"$f":"Kosten_Fond!U439","v":0},{"$f":"Kosten_Fond!V439","v":0},{"$f":"Kosten_Fond!W439","v":0},{"$f":"Kosten_Fond!X439","v":0},0,0,0,0,0,{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),ROUND(M438*(1+INDEX(Performance_Vektoren!J$5:J$77,$A438+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),ROUND(N438*(1+INDEX(Performance_Vektoren!K$5:K$77,$A438+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),ROUND(O438*(1+INDEX(Performance_Vektoren!L$5:L$77,$A438+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),ROUND(P438*(1+INDEX(Performance_Vektoren!M$5:M$77,$A438+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),ROUND(Q438*(1+INDEX(Performance_Vektoren!N$5:N$77,$A438+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),R438+(H439-(IF(AND(EE=1,m>$A439),0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)+$BS439)*CP439)/M439,0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),S438+(I439-(IF(AND(EE=1,m>$A439),0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)+$BS439)*CQ439)/N439,0)","v":0},{"$f":"ROUND(IF(OR($A439<n,AND($A439=n,$B439<=1)),T438+(J439-(IF(AND(EE=1,m>$A439),0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)+$BS439)*CR439)/O439,0),10)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),U438+(K439-(IF(AND(EE=1,m>$A439),0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)+$BS439)*CS439)/P439,0)","v":0},{"$f":"IF(OR($A439<n,AND($A439=n,$B439<=1)),V438+(L439-(IF(AND(EE=1,m>$A439),0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)+$BS439)*CT439)/Q439,0)","v":0},{"$f":"ROUND(R439*M439-(H439-IF(EE=1,0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)*CP439),2)","v":0},{"$f":"ROUND(S439*N439-(I439-IF(EE=1,0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)*CQ439),2)","v":0},{"$f":"ROUND(T439*O439-(J439-IF(EE=1,0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)*CR439),2)","v":0},{"$f":"ROUND(U439*P439-(K439-IF(EE=1,0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)*CS439),2)","v":0},{"$f":"ROUND(V439*Q439-(L439-IF(EE=1,0,Kosten_Fond!$D439+Kosten_Fond!$F439+Kosten_Fond!$H439)*CT439),2)","v":0},{"$f":"ROUND(W439-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z439,IF(AbschlVar=\"DK_fix\",W439*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB439,Kosten_Fond!$AA439))))*IF(Förderung=\"mit\",CN439,CP439)+AH439,2)","v":0},{"$f":"ROUND(X439-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z439,IF(AbschlVar=\"DK_fix\",X439*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB439,Kosten_Fond!$AA439))))*IF(Förderung=\"mit\",CO439,CQ439)+AH439,2)","v":0},{"$f":"ROUND(Y439-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z439,IF(AbschlVar=\"DK_fix\",Y439*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB439,Kosten_Fond!$AA439))))*CR439+AH439,2)","v":0},{"$f":"ROUND(Z439-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z439,IF(AbschlVar=\"DK_fix\",Z439*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB439,Kosten_Fond!$AA439))))*CS439+AH439,2)","v":0},{"$f":"ROUND(AA439-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z439,IF(AbschlVar=\"DK_fix\",AA439*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB439,Kosten_Fond!$AA439))))*CT439+AH439,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,2,{"$f":"IF(AND(Fond!$B439<=1,OR($A439<n,AND($A439=n,Fond!$B439<=1))),R438*M439,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A439<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A439+1)-$B$16)*$B$16,A439,A439+1),0)","v":35},3,{"$f":"Kosten_Fond!T440","v":0},{"$f":"Kosten_Fond!U440","v":0},{"$f":"Kosten_Fond!V440","v":0},{"$f":"Kosten_Fond!W440","v":0},{"$f":"Kosten_Fond!X440","v":0},0,0,0,0,0,{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),ROUND(M439*(1+INDEX(Performance_Vektoren!J$5:J$77,$A439+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),ROUND(N439*(1+INDEX(Performance_Vektoren!K$5:K$77,$A439+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),ROUND(O439*(1+INDEX(Performance_Vektoren!L$5:L$77,$A439+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),ROUND(P439*(1+INDEX(Performance_Vektoren!M$5:M$77,$A439+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),ROUND(Q439*(1+INDEX(Performance_Vektoren!N$5:N$77,$A439+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),R439+(H440-(IF(AND(EE=1,m>$A440),0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)+$BS440)*CP440)/M440,0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),S439+(I440-(IF(AND(EE=1,m>$A440),0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)+$BS440)*CQ440)/N440,0)","v":0},{"$f":"ROUND(IF(OR($A440<n,AND($A440=n,$B440<=1)),T439+(J440-(IF(AND(EE=1,m>$A440),0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)+$BS440)*CR440)/O440,0),10)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),U439+(K440-(IF(AND(EE=1,m>$A440),0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)+$BS440)*CS440)/P440,0)","v":0},{"$f":"IF(OR($A440<n,AND($A440=n,$B440<=1)),V439+(L440-(IF(AND(EE=1,m>$A440),0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)+$BS440)*CT440)/Q440,0)","v":0},{"$f":"ROUND(R440*M440-(H440-IF(EE=1,0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)*CP440),2)","v":0},{"$f":"ROUND(S440*N440-(I440-IF(EE=1,0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)*CQ440),2)","v":0},{"$f":"ROUND(T440*O440-(J440-IF(EE=1,0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)*CR440),2)","v":0},{"$f":"ROUND(U440*P440-(K440-IF(EE=1,0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)*CS440),2)","v":0},{"$f":"ROUND(V440*Q440-(L440-IF(EE=1,0,Kosten_Fond!$D440+Kosten_Fond!$F440+Kosten_Fond!$H440)*CT440),2)","v":0},{"$f":"ROUND(W440-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z440,IF(AbschlVar=\"DK_fix\",W440*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB440,Kosten_Fond!$AA440))))*IF(Förderung=\"mit\",CN440,CP440)+AH440,2)","v":0},{"$f":"ROUND(X440-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z440,IF(AbschlVar=\"DK_fix\",X440*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB440,Kosten_Fond!$AA440))))*IF(Förderung=\"mit\",CO440,CQ440)+AH440,2)","v":0},{"$f":"ROUND(Y440-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z440,IF(AbschlVar=\"DK_fix\",Y440*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB440,Kosten_Fond!$AA440))))*CR440+AH440,2)","v":0},{"$f":"ROUND(Z440-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z440,IF(AbschlVar=\"DK_fix\",Z440*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB440,Kosten_Fond!$AA440))))*CS440+AH440,2)","v":0},{"$f":"ROUND(AA440-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z440,IF(AbschlVar=\"DK_fix\",AA440*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB440,Kosten_Fond!$AA440))))*CT440+AH440,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,3,{"$f":"IF(AND(Fond!$B440<=1,OR($A440<n,AND($A440=n,Fond!$B440<=1))),R439*M440,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A440<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A440+1)-$B$16)*$B$16,A440,A440+1),0)","v":35},4,{"$f":"Kosten_Fond!T441","v":0},{"$f":"Kosten_Fond!U441","v":0},{"$f":"Kosten_Fond!V441","v":0},{"$f":"Kosten_Fond!W441","v":0},{"$f":"Kosten_Fond!X441","v":0},0,0,0,0,0,{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),ROUND(M440*(1+INDEX(Performance_Vektoren!J$5:J$77,$A440+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),ROUND(N440*(1+INDEX(Performance_Vektoren!K$5:K$77,$A440+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),ROUND(O440*(1+INDEX(Performance_Vektoren!L$5:L$77,$A440+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),ROUND(P440*(1+INDEX(Performance_Vektoren!M$5:M$77,$A440+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),ROUND(Q440*(1+INDEX(Performance_Vektoren!N$5:N$77,$A440+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),R440+(H441-(IF(AND(EE=1,m>$A441),0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)+$BS441)*CP441)/M441,0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),S440+(I441-(IF(AND(EE=1,m>$A441),0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)+$BS441)*CQ441)/N441,0)","v":0},{"$f":"ROUND(IF(OR($A441<n,AND($A441=n,$B441<=1)),T440+(J441-(IF(AND(EE=1,m>$A441),0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)+$BS441)*CR441)/O441,0),10)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),U440+(K441-(IF(AND(EE=1,m>$A441),0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)+$BS441)*CS441)/P441,0)","v":0},{"$f":"IF(OR($A441<n,AND($A441=n,$B441<=1)),V440+(L441-(IF(AND(EE=1,m>$A441),0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)+$BS441)*CT441)/Q441,0)","v":0},{"$f":"ROUND(R441*M441-(H441-IF(EE=1,0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)*CP441),2)","v":0},{"$f":"ROUND(S441*N441-(I441-IF(EE=1,0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)*CQ441),2)","v":0},{"$f":"ROUND(T441*O441-(J441-IF(EE=1,0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)*CR441),2)","v":0},{"$f":"ROUND(U441*P441-(K441-IF(EE=1,0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)*CS441),2)","v":0},{"$f":"ROUND(V441*Q441-(L441-IF(EE=1,0,Kosten_Fond!$D441+Kosten_Fond!$F441+Kosten_Fond!$H441)*CT441),2)","v":0},{"$f":"ROUND(W441-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z441,IF(AbschlVar=\"DK_fix\",W441*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB441,Kosten_Fond!$AA441))))*IF(Förderung=\"mit\",CN441,CP441)+AH441,2)","v":0},{"$f":"ROUND(X441-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z441,IF(AbschlVar=\"DK_fix\",X441*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB441,Kosten_Fond!$AA441))))*IF(Förderung=\"mit\",CO441,CQ441)+AH441,2)","v":0},{"$f":"ROUND(Y441-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z441,IF(AbschlVar=\"DK_fix\",Y441*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB441,Kosten_Fond!$AA441))))*CR441+AH441,2)","v":0},{"$f":"ROUND(Z441-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z441,IF(AbschlVar=\"DK_fix\",Z441*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB441,Kosten_Fond!$AA441))))*CS441+AH441,2)","v":0},{"$f":"ROUND(AA441-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z441,IF(AbschlVar=\"DK_fix\",AA441*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB441,Kosten_Fond!$AA441))))*CT441+AH441,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,4,{"$f":"IF(AND(Fond!$B441<=1,OR($A441<n,AND($A441=n,Fond!$B441<=1))),R440*M441,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A441<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A441+1)-$B$16)*$B$16,A441,A441+1),0)","v":35},5,{"$f":"Kosten_Fond!T442","v":0},{"$f":"Kosten_Fond!U442","v":0},{"$f":"Kosten_Fond!V442","v":0},{"$f":"Kosten_Fond!W442","v":0},{"$f":"Kosten_Fond!X442","v":0},0,0,0,0,0,{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),ROUND(M441*(1+INDEX(Performance_Vektoren!J$5:J$77,$A441+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),ROUND(N441*(1+INDEX(Performance_Vektoren!K$5:K$77,$A441+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),ROUND(O441*(1+INDEX(Performance_Vektoren!L$5:L$77,$A441+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),ROUND(P441*(1+INDEX(Performance_Vektoren!M$5:M$77,$A441+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),ROUND(Q441*(1+INDEX(Performance_Vektoren!N$5:N$77,$A441+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),R441+(H442-(IF(AND(EE=1,m>$A442),0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)+$BS442)*CP442)/M442,0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),S441+(I442-(IF(AND(EE=1,m>$A442),0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)+$BS442)*CQ442)/N442,0)","v":0},{"$f":"ROUND(IF(OR($A442<n,AND($A442=n,$B442<=1)),T441+(J442-(IF(AND(EE=1,m>$A442),0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)+$BS442)*CR442)/O442,0),10)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),U441+(K442-(IF(AND(EE=1,m>$A442),0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)+$BS442)*CS442)/P442,0)","v":0},{"$f":"IF(OR($A442<n,AND($A442=n,$B442<=1)),V441+(L442-(IF(AND(EE=1,m>$A442),0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)+$BS442)*CT442)/Q442,0)","v":0},{"$f":"ROUND(R442*M442-(H442-IF(EE=1,0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)*CP442),2)","v":0},{"$f":"ROUND(S442*N442-(I442-IF(EE=1,0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)*CQ442),2)","v":0},{"$f":"ROUND(T442*O442-(J442-IF(EE=1,0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)*CR442),2)","v":0},{"$f":"ROUND(U442*P442-(K442-IF(EE=1,0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)*CS442),2)","v":0},{"$f":"ROUND(V442*Q442-(L442-IF(EE=1,0,Kosten_Fond!$D442+Kosten_Fond!$F442+Kosten_Fond!$H442)*CT442),2)","v":0},{"$f":"ROUND(W442-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z442,IF(AbschlVar=\"DK_fix\",W442*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB442,Kosten_Fond!$AA442))))*IF(Förderung=\"mit\",CN442,CP442)+AH442,2)","v":0},{"$f":"ROUND(X442-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z442,IF(AbschlVar=\"DK_fix\",X442*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB442,Kosten_Fond!$AA442))))*IF(Förderung=\"mit\",CO442,CQ442)+AH442,2)","v":0},{"$f":"ROUND(Y442-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z442,IF(AbschlVar=\"DK_fix\",Y442*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB442,Kosten_Fond!$AA442))))*CR442+AH442,2)","v":0},{"$f":"ROUND(Z442-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z442,IF(AbschlVar=\"DK_fix\",Z442*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB442,Kosten_Fond!$AA442))))*CS442+AH442,2)","v":0},{"$f":"ROUND(AA442-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z442,IF(AbschlVar=\"DK_fix\",AA442*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB442,Kosten_Fond!$AA442))))*CT442+AH442,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,5,{"$f":"IF(AND(Fond!$B442<=1,OR($A442<n,AND($A442=n,Fond!$B442<=1))),R441*M442,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A442<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A442+1)-$B$16)*$B$16,A442,A442+1),0)","v":35},6,{"$f":"Kosten_Fond!T443","v":0},{"$f":"Kosten_Fond!U443","v":0},{"$f":"Kosten_Fond!V443","v":0},{"$f":"Kosten_Fond!W443","v":0},{"$f":"Kosten_Fond!X443","v":0},0,0,0,0,0,{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),ROUND(M442*(1+INDEX(Performance_Vektoren!J$5:J$77,$A442+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),ROUND(N442*(1+INDEX(Performance_Vektoren!K$5:K$77,$A442+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),ROUND(O442*(1+INDEX(Performance_Vektoren!L$5:L$77,$A442+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),ROUND(P442*(1+INDEX(Performance_Vektoren!M$5:M$77,$A442+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),ROUND(Q442*(1+INDEX(Performance_Vektoren!N$5:N$77,$A442+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),R442+(H443-(IF(AND(EE=1,m>$A443),0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)+$BS443)*CP443)/M443,0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),S442+(I443-(IF(AND(EE=1,m>$A443),0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)+$BS443)*CQ443)/N443,0)","v":0},{"$f":"ROUND(IF(OR($A443<n,AND($A443=n,$B443<=1)),T442+(J443-(IF(AND(EE=1,m>$A443),0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)+$BS443)*CR443)/O443,0),10)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),U442+(K443-(IF(AND(EE=1,m>$A443),0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)+$BS443)*CS443)/P443,0)","v":0},{"$f":"IF(OR($A443<n,AND($A443=n,$B443<=1)),V442+(L443-(IF(AND(EE=1,m>$A443),0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)+$BS443)*CT443)/Q443,0)","v":0},{"$f":"ROUND(R443*M443-(H443-IF(EE=1,0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)*CP443),2)","v":0},{"$f":"ROUND(S443*N443-(I443-IF(EE=1,0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)*CQ443),2)","v":0},{"$f":"ROUND(T443*O443-(J443-IF(EE=1,0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)*CR443),2)","v":0},{"$f":"ROUND(U443*P443-(K443-IF(EE=1,0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)*CS443),2)","v":0},{"$f":"ROUND(V443*Q443-(L443-IF(EE=1,0,Kosten_Fond!$D443+Kosten_Fond!$F443+Kosten_Fond!$H443)*CT443),2)","v":0},{"$f":"ROUND(W443-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z443,IF(AbschlVar=\"DK_fix\",W443*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB443,Kosten_Fond!$AA443))))*IF(Förderung=\"mit\",CN443,CP443)+AH443,2)","v":0},{"$f":"ROUND(X443-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z443,IF(AbschlVar=\"DK_fix\",X443*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB443,Kosten_Fond!$AA443))))*IF(Förderung=\"mit\",CO443,CQ443)+AH443,2)","v":0},{"$f":"ROUND(Y443-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z443,IF(AbschlVar=\"DK_fix\",Y443*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB443,Kosten_Fond!$AA443))))*CR443+AH443,2)","v":0},{"$f":"ROUND(Z443-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z443,IF(AbschlVar=\"DK_fix\",Z443*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB443,Kosten_Fond!$AA443))))*CS443+AH443,2)","v":0},{"$f":"ROUND(AA443-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z443,IF(AbschlVar=\"DK_fix\",AA443*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB443,Kosten_Fond!$AA443))))*CT443+AH443,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,6,{"$f":"IF(AND(Fond!$B443<=1,OR($A443<n,AND($A443=n,Fond!$B443<=1))),R442*M443,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A443<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A443+1)-$B$16)*$B$16,A443,A443+1),0)","v":35},7,{"$f":"Kosten_Fond!T444","v":0},{"$f":"Kosten_Fond!U444","v":0},{"$f":"Kosten_Fond!V444","v":0},{"$f":"Kosten_Fond!W444","v":0},{"$f":"Kosten_Fond!X444","v":0},0,0,0,0,0,{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),ROUND(M443*(1+INDEX(Performance_Vektoren!J$5:J$77,$A443+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),ROUND(N443*(1+INDEX(Performance_Vektoren!K$5:K$77,$A443+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),ROUND(O443*(1+INDEX(Performance_Vektoren!L$5:L$77,$A443+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),ROUND(P443*(1+INDEX(Performance_Vektoren!M$5:M$77,$A443+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),ROUND(Q443*(1+INDEX(Performance_Vektoren!N$5:N$77,$A443+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),R443+(H444-(IF(AND(EE=1,m>$A444),0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)+$BS444)*CP444)/M444,0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),S443+(I444-(IF(AND(EE=1,m>$A444),0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)+$BS444)*CQ444)/N444,0)","v":0},{"$f":"ROUND(IF(OR($A444<n,AND($A444=n,$B444<=1)),T443+(J444-(IF(AND(EE=1,m>$A444),0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)+$BS444)*CR444)/O444,0),10)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),U443+(K444-(IF(AND(EE=1,m>$A444),0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)+$BS444)*CS444)/P444,0)","v":0},{"$f":"IF(OR($A444<n,AND($A444=n,$B444<=1)),V443+(L444-(IF(AND(EE=1,m>$A444),0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)+$BS444)*CT444)/Q444,0)","v":0},{"$f":"ROUND(R444*M444-(H444-IF(EE=1,0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)*CP444),2)","v":0},{"$f":"ROUND(S444*N444-(I444-IF(EE=1,0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)*CQ444),2)","v":0},{"$f":"ROUND(T444*O444-(J444-IF(EE=1,0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)*CR444),2)","v":0},{"$f":"ROUND(U444*P444-(K444-IF(EE=1,0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)*CS444),2)","v":0},{"$f":"ROUND(V444*Q444-(L444-IF(EE=1,0,Kosten_Fond!$D444+Kosten_Fond!$F444+Kosten_Fond!$H444)*CT444),2)","v":0},{"$f":"ROUND(W444-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z444,IF(AbschlVar=\"DK_fix\",W444*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB444,Kosten_Fond!$AA444))))*IF(Förderung=\"mit\",CN444,CP444)+AH444,2)","v":0},{"$f":"ROUND(X444-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z444,IF(AbschlVar=\"DK_fix\",X444*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB444,Kosten_Fond!$AA444))))*IF(Förderung=\"mit\",CO444,CQ444)+AH444,2)","v":0},{"$f":"ROUND(Y444-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z444,IF(AbschlVar=\"DK_fix\",Y444*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB444,Kosten_Fond!$AA444))))*CR444+AH444,2)","v":0},{"$f":"ROUND(Z444-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z444,IF(AbschlVar=\"DK_fix\",Z444*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB444,Kosten_Fond!$AA444))))*CS444+AH444,2)","v":0},{"$f":"ROUND(AA444-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z444,IF(AbschlVar=\"DK_fix\",AA444*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB444,Kosten_Fond!$AA444))))*CT444+AH444,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,7,{"$f":"IF(AND(Fond!$B444<=1,OR($A444<n,AND($A444=n,Fond!$B444<=1))),R443*M444,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A444<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A444+1)-$B$16)*$B$16,A444,A444+1),0)","v":35},8,{"$f":"Kosten_Fond!T445","v":0},{"$f":"Kosten_Fond!U445","v":0},{"$f":"Kosten_Fond!V445","v":0},{"$f":"Kosten_Fond!W445","v":0},{"$f":"Kosten_Fond!X445","v":0},0,0,0,0,0,{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),ROUND(M444*(1+INDEX(Performance_Vektoren!J$5:J$77,$A444+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),ROUND(N444*(1+INDEX(Performance_Vektoren!K$5:K$77,$A444+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),ROUND(O444*(1+INDEX(Performance_Vektoren!L$5:L$77,$A444+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),ROUND(P444*(1+INDEX(Performance_Vektoren!M$5:M$77,$A444+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),ROUND(Q444*(1+INDEX(Performance_Vektoren!N$5:N$77,$A444+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),R444+(H445-(IF(AND(EE=1,m>$A445),0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)+$BS445)*CP445)/M445,0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),S444+(I445-(IF(AND(EE=1,m>$A445),0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)+$BS445)*CQ445)/N445,0)","v":0},{"$f":"ROUND(IF(OR($A445<n,AND($A445=n,$B445<=1)),T444+(J445-(IF(AND(EE=1,m>$A445),0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)+$BS445)*CR445)/O445,0),10)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),U444+(K445-(IF(AND(EE=1,m>$A445),0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)+$BS445)*CS445)/P445,0)","v":0},{"$f":"IF(OR($A445<n,AND($A445=n,$B445<=1)),V444+(L445-(IF(AND(EE=1,m>$A445),0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)+$BS445)*CT445)/Q445,0)","v":0},{"$f":"ROUND(R445*M445-(H445-IF(EE=1,0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)*CP445),2)","v":0},{"$f":"ROUND(S445*N445-(I445-IF(EE=1,0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)*CQ445),2)","v":0},{"$f":"ROUND(T445*O445-(J445-IF(EE=1,0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)*CR445),2)","v":0},{"$f":"ROUND(U445*P445-(K445-IF(EE=1,0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)*CS445),2)","v":0},{"$f":"ROUND(V445*Q445-(L445-IF(EE=1,0,Kosten_Fond!$D445+Kosten_Fond!$F445+Kosten_Fond!$H445)*CT445),2)","v":0},{"$f":"ROUND(W445-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z445,IF(AbschlVar=\"DK_fix\",W445*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB445,Kosten_Fond!$AA445))))*IF(Förderung=\"mit\",CN445,CP445)+AH445,2)","v":0},{"$f":"ROUND(X445-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z445,IF(AbschlVar=\"DK_fix\",X445*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB445,Kosten_Fond!$AA445))))*IF(Förderung=\"mit\",CO445,CQ445)+AH445,2)","v":0},{"$f":"ROUND(Y445-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z445,IF(AbschlVar=\"DK_fix\",Y445*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB445,Kosten_Fond!$AA445))))*CR445+AH445,2)","v":0},{"$f":"ROUND(Z445-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z445,IF(AbschlVar=\"DK_fix\",Z445*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB445,Kosten_Fond!$AA445))))*CS445+AH445,2)","v":0},{"$f":"ROUND(AA445-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z445,IF(AbschlVar=\"DK_fix\",AA445*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB445,Kosten_Fond!$AA445))))*CT445+AH445,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,8,{"$f":"IF(AND(Fond!$B445<=1,OR($A445<n,AND($A445=n,Fond!$B445<=1))),R444*M445,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A445<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A445+1)-$B$16)*$B$16,A445,A445+1),0)","v":35},9,{"$f":"Kosten_Fond!T446","v":0},{"$f":"Kosten_Fond!U446","v":0},{"$f":"Kosten_Fond!V446","v":0},{"$f":"Kosten_Fond!W446","v":0},{"$f":"Kosten_Fond!X446","v":0},0,0,0,0,0,{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),ROUND(M445*(1+INDEX(Performance_Vektoren!J$5:J$77,$A445+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),ROUND(N445*(1+INDEX(Performance_Vektoren!K$5:K$77,$A445+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),ROUND(O445*(1+INDEX(Performance_Vektoren!L$5:L$77,$A445+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),ROUND(P445*(1+INDEX(Performance_Vektoren!M$5:M$77,$A445+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),ROUND(Q445*(1+INDEX(Performance_Vektoren!N$5:N$77,$A445+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),R445+(H446-(IF(AND(EE=1,m>$A446),0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)+$BS446)*CP446)/M446,0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),S445+(I446-(IF(AND(EE=1,m>$A446),0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)+$BS446)*CQ446)/N446,0)","v":0},{"$f":"ROUND(IF(OR($A446<n,AND($A446=n,$B446<=1)),T445+(J446-(IF(AND(EE=1,m>$A446),0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)+$BS446)*CR446)/O446,0),10)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),U445+(K446-(IF(AND(EE=1,m>$A446),0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)+$BS446)*CS446)/P446,0)","v":0},{"$f":"IF(OR($A446<n,AND($A446=n,$B446<=1)),V445+(L446-(IF(AND(EE=1,m>$A446),0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)+$BS446)*CT446)/Q446,0)","v":0},{"$f":"ROUND(R446*M446-(H446-IF(EE=1,0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)*CP446),2)","v":0},{"$f":"ROUND(S446*N446-(I446-IF(EE=1,0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)*CQ446),2)","v":0},{"$f":"ROUND(T446*O446-(J446-IF(EE=1,0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)*CR446),2)","v":0},{"$f":"ROUND(U446*P446-(K446-IF(EE=1,0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)*CS446),2)","v":0},{"$f":"ROUND(V446*Q446-(L446-IF(EE=1,0,Kosten_Fond!$D446+Kosten_Fond!$F446+Kosten_Fond!$H446)*CT446),2)","v":0},{"$f":"ROUND(W446-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z446,IF(AbschlVar=\"DK_fix\",W446*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB446,Kosten_Fond!$AA446))))*IF(Förderung=\"mit\",CN446,CP446)+AH446,2)","v":0},{"$f":"ROUND(X446-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z446,IF(AbschlVar=\"DK_fix\",X446*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB446,Kosten_Fond!$AA446))))*IF(Förderung=\"mit\",CO446,CQ446)+AH446,2)","v":0},{"$f":"ROUND(Y446-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z446,IF(AbschlVar=\"DK_fix\",Y446*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB446,Kosten_Fond!$AA446))))*CR446+AH446,2)","v":0},{"$f":"ROUND(Z446-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z446,IF(AbschlVar=\"DK_fix\",Z446*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB446,Kosten_Fond!$AA446))))*CS446+AH446,2)","v":0},{"$f":"ROUND(AA446-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z446,IF(AbschlVar=\"DK_fix\",AA446*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB446,Kosten_Fond!$AA446))))*CT446+AH446,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,9,{"$f":"IF(AND(Fond!$B446<=1,OR($A446<n,AND($A446=n,Fond!$B446<=1))),R445*M446,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A446<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A446+1)-$B$16)*$B$16,A446,A446+1),0)","v":35},10,{"$f":"Kosten_Fond!T447","v":0},{"$f":"Kosten_Fond!U447","v":0},{"$f":"Kosten_Fond!V447","v":0},{"$f":"Kosten_Fond!W447","v":0},{"$f":"Kosten_Fond!X447","v":0},0,0,0,0,0,{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),ROUND(M446*(1+INDEX(Performance_Vektoren!J$5:J$77,$A446+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),ROUND(N446*(1+INDEX(Performance_Vektoren!K$5:K$77,$A446+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),ROUND(O446*(1+INDEX(Performance_Vektoren!L$5:L$77,$A446+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),ROUND(P446*(1+INDEX(Performance_Vektoren!M$5:M$77,$A446+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),ROUND(Q446*(1+INDEX(Performance_Vektoren!N$5:N$77,$A446+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),R446+(H447-(IF(AND(EE=1,m>$A447),0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)+$BS447)*CP447)/M447,0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),S446+(I447-(IF(AND(EE=1,m>$A447),0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)+$BS447)*CQ447)/N447,0)","v":0},{"$f":"ROUND(IF(OR($A447<n,AND($A447=n,$B447<=1)),T446+(J447-(IF(AND(EE=1,m>$A447),0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)+$BS447)*CR447)/O447,0),10)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),U446+(K447-(IF(AND(EE=1,m>$A447),0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)+$BS447)*CS447)/P447,0)","v":0},{"$f":"IF(OR($A447<n,AND($A447=n,$B447<=1)),V446+(L447-(IF(AND(EE=1,m>$A447),0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)+$BS447)*CT447)/Q447,0)","v":0},{"$f":"ROUND(R447*M447-(H447-IF(EE=1,0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)*CP447),2)","v":0},{"$f":"ROUND(S447*N447-(I447-IF(EE=1,0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)*CQ447),2)","v":0},{"$f":"ROUND(T447*O447-(J447-IF(EE=1,0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)*CR447),2)","v":0},{"$f":"ROUND(U447*P447-(K447-IF(EE=1,0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)*CS447),2)","v":0},{"$f":"ROUND(V447*Q447-(L447-IF(EE=1,0,Kosten_Fond!$D447+Kosten_Fond!$F447+Kosten_Fond!$H447)*CT447),2)","v":0},{"$f":"ROUND(W447-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z447,IF(AbschlVar=\"DK_fix\",W447*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB447,Kosten_Fond!$AA447))))*IF(Förderung=\"mit\",CN447,CP447)+AH447,2)","v":0},{"$f":"ROUND(X447-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z447,IF(AbschlVar=\"DK_fix\",X447*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB447,Kosten_Fond!$AA447))))*IF(Förderung=\"mit\",CO447,CQ447)+AH447,2)","v":0},{"$f":"ROUND(Y447-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z447,IF(AbschlVar=\"DK_fix\",Y447*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB447,Kosten_Fond!$AA447))))*CR447+AH447,2)","v":0},{"$f":"ROUND(Z447-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z447,IF(AbschlVar=\"DK_fix\",Z447*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB447,Kosten_Fond!$AA447))))*CS447+AH447,2)","v":0},{"$f":"ROUND(AA447-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z447,IF(AbschlVar=\"DK_fix\",AA447*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB447,Kosten_Fond!$AA447))))*CT447+AH447,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,10,{"$f":"IF(AND(Fond!$B447<=1,OR($A447<n,AND($A447=n,Fond!$B447<=1))),R446*M447,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A447<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A447+1)-$B$16)*$B$16,A447,A447+1),0)","v":35},11,{"$f":"Kosten_Fond!T448","v":0},{"$f":"Kosten_Fond!U448","v":0},{"$f":"Kosten_Fond!V448","v":0},{"$f":"Kosten_Fond!W448","v":0},{"$f":"Kosten_Fond!X448","v":0},0,0,0,0,0,{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),ROUND(M447*(1+INDEX(Performance_Vektoren!J$5:J$77,$A447+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),ROUND(N447*(1+INDEX(Performance_Vektoren!K$5:K$77,$A447+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),ROUND(O447*(1+INDEX(Performance_Vektoren!L$5:L$77,$A447+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),ROUND(P447*(1+INDEX(Performance_Vektoren!M$5:M$77,$A447+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),ROUND(Q447*(1+INDEX(Performance_Vektoren!N$5:N$77,$A447+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),R447+(H448-(IF(AND(EE=1,m>$A448),0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)+$BS448)*CP448)/M448,0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),S447+(I448-(IF(AND(EE=1,m>$A448),0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)+$BS448)*CQ448)/N448,0)","v":0},{"$f":"ROUND(IF(OR($A448<n,AND($A448=n,$B448<=1)),T447+(J448-(IF(AND(EE=1,m>$A448),0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)+$BS448)*CR448)/O448,0),10)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),U447+(K448-(IF(AND(EE=1,m>$A448),0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)+$BS448)*CS448)/P448,0)","v":0},{"$f":"IF(OR($A448<n,AND($A448=n,$B448<=1)),V447+(L448-(IF(AND(EE=1,m>$A448),0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)+$BS448)*CT448)/Q448,0)","v":0},{"$f":"ROUND(R448*M448-(H448-IF(EE=1,0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)*CP448),2)","v":0},{"$f":"ROUND(S448*N448-(I448-IF(EE=1,0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)*CQ448),2)","v":0},{"$f":"ROUND(T448*O448-(J448-IF(EE=1,0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)*CR448),2)","v":0},{"$f":"ROUND(U448*P448-(K448-IF(EE=1,0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)*CS448),2)","v":0},{"$f":"ROUND(V448*Q448-(L448-IF(EE=1,0,Kosten_Fond!$D448+Kosten_Fond!$F448+Kosten_Fond!$H448)*CT448),2)","v":0},{"$f":"ROUND(W448-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z448,IF(AbschlVar=\"DK_fix\",W448*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB448,Kosten_Fond!$AA448))))*IF(Förderung=\"mit\",CN448,CP448)+AH448,2)","v":0},{"$f":"ROUND(X448-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z448,IF(AbschlVar=\"DK_fix\",X448*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB448,Kosten_Fond!$AA448))))*IF(Förderung=\"mit\",CO448,CQ448)+AH448,2)","v":0},{"$f":"ROUND(Y448-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z448,IF(AbschlVar=\"DK_fix\",Y448*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB448,Kosten_Fond!$AA448))))*CR448+AH448,2)","v":0},{"$f":"ROUND(Z448-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z448,IF(AbschlVar=\"DK_fix\",Z448*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB448,Kosten_Fond!$AA448))))*CS448+AH448,2)","v":0},{"$f":"ROUND(AA448-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z448,IF(AbschlVar=\"DK_fix\",AA448*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB448,Kosten_Fond!$AA448))))*CT448+AH448,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,11,{"$f":"IF(AND(Fond!$B448<=1,OR($A448<n,AND($A448=n,Fond!$B448<=1))),R447*M448,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A448<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A448+1)-$B$16)*$B$16,A448,A448+1),0)","v":35},12,{"$f":"Kosten_Fond!T449","v":0},{"$f":"Kosten_Fond!U449","v":0},{"$f":"Kosten_Fond!V449","v":0},{"$f":"Kosten_Fond!W449","v":0},{"$f":"Kosten_Fond!X449","v":0},0,0,0,0,0,{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),ROUND(M448*(1+INDEX(Performance_Vektoren!J$5:J$77,$A448+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),ROUND(N448*(1+INDEX(Performance_Vektoren!K$5:K$77,$A448+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),ROUND(O448*(1+INDEX(Performance_Vektoren!L$5:L$77,$A448+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),ROUND(P448*(1+INDEX(Performance_Vektoren!M$5:M$77,$A448+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),ROUND(Q448*(1+INDEX(Performance_Vektoren!N$5:N$77,$A448+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),R448+(H449-(IF(AND(EE=1,m>$A449),0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)+$BS449)*CP449)/M449,0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),S448+(I449-(IF(AND(EE=1,m>$A449),0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)+$BS449)*CQ449)/N449,0)","v":0},{"$f":"ROUND(IF(OR($A449<n,AND($A449=n,$B449<=1)),T448+(J449-(IF(AND(EE=1,m>$A449),0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)+$BS449)*CR449)/O449,0),10)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),U448+(K449-(IF(AND(EE=1,m>$A449),0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)+$BS449)*CS449)/P449,0)","v":0},{"$f":"IF(OR($A449<n,AND($A449=n,$B449<=1)),V448+(L449-(IF(AND(EE=1,m>$A449),0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)+$BS449)*CT449)/Q449,0)","v":0},{"$f":"ROUND(R449*M449-(H449-IF(EE=1,0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)*CP449),2)","v":0},{"$f":"ROUND(S449*N449-(I449-IF(EE=1,0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)*CQ449),2)","v":0},{"$f":"ROUND(T449*O449-(J449-IF(EE=1,0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)*CR449),2)","v":0},{"$f":"ROUND(U449*P449-(K449-IF(EE=1,0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)*CS449),2)","v":0},{"$f":"ROUND(V449*Q449-(L449-IF(EE=1,0,Kosten_Fond!$D449+Kosten_Fond!$F449+Kosten_Fond!$H449)*CT449),2)","v":0},{"$f":"ROUND(W449-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z449,IF(AbschlVar=\"DK_fix\",W449*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB449,Kosten_Fond!$AA449))))*IF(Förderung=\"mit\",CN449,CP449)+AH449,2)","v":0},{"$f":"ROUND(X449-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z449,IF(AbschlVar=\"DK_fix\",X449*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB449,Kosten_Fond!$AA449))))*IF(Förderung=\"mit\",CO449,CQ449)+AH449,2)","v":0},{"$f":"ROUND(Y449-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z449,IF(AbschlVar=\"DK_fix\",Y449*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB449,Kosten_Fond!$AA449))))*CR449+AH449,2)","v":0},{"$f":"ROUND(Z449-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z449,IF(AbschlVar=\"DK_fix\",Z449*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB449,Kosten_Fond!$AA449))))*CS449+AH449,2)","v":0},{"$f":"ROUND(AA449-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z449,IF(AbschlVar=\"DK_fix\",AA449*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB449,Kosten_Fond!$AA449))))*CT449+AH449,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,12,{"$f":"IF(AND(Fond!$B449<=1,OR($A449<n,AND($A449=n,Fond!$B449<=1))),R448*M449,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A449<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A449+1)-$B$16)*$B$16,A449,A449+1),0)","v":36},1,{"$f":"Kosten_Fond!T450","v":0},{"$f":"Kosten_Fond!U450","v":0},{"$f":"Kosten_Fond!V450","v":0},{"$f":"Kosten_Fond!W450","v":0},{"$f":"Kosten_Fond!X450","v":0},0,0,0,0,0,{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),ROUND(M449*(1+INDEX(Performance_Vektoren!J$5:J$77,$A449+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),ROUND(N449*(1+INDEX(Performance_Vektoren!K$5:K$77,$A449+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),ROUND(O449*(1+INDEX(Performance_Vektoren!L$5:L$77,$A449+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),ROUND(P449*(1+INDEX(Performance_Vektoren!M$5:M$77,$A449+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),ROUND(Q449*(1+INDEX(Performance_Vektoren!N$5:N$77,$A449+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),R449+(H450-(IF(AND(EE=1,m>$A450),0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)+$BS450)*CP450)/M450,0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),S449+(I450-(IF(AND(EE=1,m>$A450),0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)+$BS450)*CQ450)/N450,0)","v":0},{"$f":"ROUND(IF(OR($A450<n,AND($A450=n,$B450<=1)),T449+(J450-(IF(AND(EE=1,m>$A450),0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)+$BS450)*CR450)/O450,0),10)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),U449+(K450-(IF(AND(EE=1,m>$A450),0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)+$BS450)*CS450)/P450,0)","v":0},{"$f":"IF(OR($A450<n,AND($A450=n,$B450<=1)),V449+(L450-(IF(AND(EE=1,m>$A450),0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)+$BS450)*CT450)/Q450,0)","v":0},{"$f":"ROUND(R450*M450-(H450-IF(EE=1,0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)*CP450),2)","v":0},{"$f":"ROUND(S450*N450-(I450-IF(EE=1,0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)*CQ450),2)","v":0},{"$f":"ROUND(T450*O450-(J450-IF(EE=1,0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)*CR450),2)","v":0},{"$f":"ROUND(U450*P450-(K450-IF(EE=1,0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)*CS450),2)","v":0},{"$f":"ROUND(V450*Q450-(L450-IF(EE=1,0,Kosten_Fond!$D450+Kosten_Fond!$F450+Kosten_Fond!$H450)*CT450),2)","v":0},{"$f":"ROUND(W450-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z450,IF(AbschlVar=\"DK_fix\",W450*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB450,Kosten_Fond!$AA450))))*IF(Förderung=\"mit\",CN450,CP450)+AH450,2)","v":0},{"$f":"ROUND(X450-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z450,IF(AbschlVar=\"DK_fix\",X450*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB450,Kosten_Fond!$AA450))))*IF(Förderung=\"mit\",CO450,CQ450)+AH450,2)","v":0},{"$f":"ROUND(Y450-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z450,IF(AbschlVar=\"DK_fix\",Y450*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB450,Kosten_Fond!$AA450))))*CR450+AH450,2)","v":0},{"$f":"ROUND(Z450-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z450,IF(AbschlVar=\"DK_fix\",Z450*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB450,Kosten_Fond!$AA450))))*CS450+AH450,2)","v":0},{"$f":"ROUND(AA450-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z450,IF(AbschlVar=\"DK_fix\",AA450*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB450,Kosten_Fond!$AA450))))*CT450+AH450,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1,{"$f":"IF(AND(Fond!$B450<=1,OR($A450<n,AND($A450=n,Fond!$B450<=1))),R449*M450,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A450<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A450+1)-$B$16)*$B$16,A450,A450+1),0)","v":36},2,{"$f":"Kosten_Fond!T451","v":0},{"$f":"Kosten_Fond!U451","v":0},{"$f":"Kosten_Fond!V451","v":0},{"$f":"Kosten_Fond!W451","v":0},{"$f":"Kosten_Fond!X451","v":0},0,0,0,0,0,{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),ROUND(M450*(1+INDEX(Performance_Vektoren!J$5:J$77,$A450+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),ROUND(N450*(1+INDEX(Performance_Vektoren!K$5:K$77,$A450+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),ROUND(O450*(1+INDEX(Performance_Vektoren!L$5:L$77,$A450+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),ROUND(P450*(1+INDEX(Performance_Vektoren!M$5:M$77,$A450+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),ROUND(Q450*(1+INDEX(Performance_Vektoren!N$5:N$77,$A450+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),R450+(H451-(IF(AND(EE=1,m>$A451),0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)+$BS451)*CP451)/M451,0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),S450+(I451-(IF(AND(EE=1,m>$A451),0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)+$BS451)*CQ451)/N451,0)","v":0},{"$f":"ROUND(IF(OR($A451<n,AND($A451=n,$B451<=1)),T450+(J451-(IF(AND(EE=1,m>$A451),0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)+$BS451)*CR451)/O451,0),10)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),U450+(K451-(IF(AND(EE=1,m>$A451),0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)+$BS451)*CS451)/P451,0)","v":0},{"$f":"IF(OR($A451<n,AND($A451=n,$B451<=1)),V450+(L451-(IF(AND(EE=1,m>$A451),0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)+$BS451)*CT451)/Q451,0)","v":0},{"$f":"ROUND(R451*M451-(H451-IF(EE=1,0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)*CP451),2)","v":0},{"$f":"ROUND(S451*N451-(I451-IF(EE=1,0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)*CQ451),2)","v":0},{"$f":"ROUND(T451*O451-(J451-IF(EE=1,0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)*CR451),2)","v":0},{"$f":"ROUND(U451*P451-(K451-IF(EE=1,0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)*CS451),2)","v":0},{"$f":"ROUND(V451*Q451-(L451-IF(EE=1,0,Kosten_Fond!$D451+Kosten_Fond!$F451+Kosten_Fond!$H451)*CT451),2)","v":0},{"$f":"ROUND(W451-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z451,IF(AbschlVar=\"DK_fix\",W451*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB451,Kosten_Fond!$AA451))))*IF(Förderung=\"mit\",CN451,CP451)+AH451,2)","v":0},{"$f":"ROUND(X451-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z451,IF(AbschlVar=\"DK_fix\",X451*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB451,Kosten_Fond!$AA451))))*IF(Förderung=\"mit\",CO451,CQ451)+AH451,2)","v":0},{"$f":"ROUND(Y451-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z451,IF(AbschlVar=\"DK_fix\",Y451*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB451,Kosten_Fond!$AA451))))*CR451+AH451,2)","v":0},{"$f":"ROUND(Z451-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z451,IF(AbschlVar=\"DK_fix\",Z451*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB451,Kosten_Fond!$AA451))))*CS451+AH451,2)","v":0},{"$f":"ROUND(AA451-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z451,IF(AbschlVar=\"DK_fix\",AA451*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB451,Kosten_Fond!$AA451))))*CT451+AH451,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2,{"$f":"IF(AND(Fond!$B451<=1,OR($A451<n,AND($A451=n,Fond!$B451<=1))),R450*M451,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A451<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A451+1)-$B$16)*$B$16,A451,A451+1),0)","v":36},3,{"$f":"Kosten_Fond!T452","v":0},{"$f":"Kosten_Fond!U452","v":0},{"$f":"Kosten_Fond!V452","v":0},{"$f":"Kosten_Fond!W452","v":0},{"$f":"Kosten_Fond!X452","v":0},0,0,0,0,0,{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),ROUND(M451*(1+INDEX(Performance_Vektoren!J$5:J$77,$A451+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),ROUND(N451*(1+INDEX(Performance_Vektoren!K$5:K$77,$A451+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),ROUND(O451*(1+INDEX(Performance_Vektoren!L$5:L$77,$A451+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),ROUND(P451*(1+INDEX(Performance_Vektoren!M$5:M$77,$A451+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),ROUND(Q451*(1+INDEX(Performance_Vektoren!N$5:N$77,$A451+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),R451+(H452-(IF(AND(EE=1,m>$A452),0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)+$BS452)*CP452)/M452,0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),S451+(I452-(IF(AND(EE=1,m>$A452),0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)+$BS452)*CQ452)/N452,0)","v":0},{"$f":"ROUND(IF(OR($A452<n,AND($A452=n,$B452<=1)),T451+(J452-(IF(AND(EE=1,m>$A452),0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)+$BS452)*CR452)/O452,0),10)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),U451+(K452-(IF(AND(EE=1,m>$A452),0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)+$BS452)*CS452)/P452,0)","v":0},{"$f":"IF(OR($A452<n,AND($A452=n,$B452<=1)),V451+(L452-(IF(AND(EE=1,m>$A452),0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)+$BS452)*CT452)/Q452,0)","v":0},{"$f":"ROUND(R452*M452-(H452-IF(EE=1,0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)*CP452),2)","v":0},{"$f":"ROUND(S452*N452-(I452-IF(EE=1,0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)*CQ452),2)","v":0},{"$f":"ROUND(T452*O452-(J452-IF(EE=1,0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)*CR452),2)","v":0},{"$f":"ROUND(U452*P452-(K452-IF(EE=1,0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)*CS452),2)","v":0},{"$f":"ROUND(V452*Q452-(L452-IF(EE=1,0,Kosten_Fond!$D452+Kosten_Fond!$F452+Kosten_Fond!$H452)*CT452),2)","v":0},{"$f":"ROUND(W452-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z452,IF(AbschlVar=\"DK_fix\",W452*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB452,Kosten_Fond!$AA452))))*IF(Förderung=\"mit\",CN452,CP452)+AH452,2)","v":0},{"$f":"ROUND(X452-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z452,IF(AbschlVar=\"DK_fix\",X452*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB452,Kosten_Fond!$AA452))))*IF(Förderung=\"mit\",CO452,CQ452)+AH452,2)","v":0},{"$f":"ROUND(Y452-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z452,IF(AbschlVar=\"DK_fix\",Y452*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB452,Kosten_Fond!$AA452))))*CR452+AH452,2)","v":0},{"$f":"ROUND(Z452-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z452,IF(AbschlVar=\"DK_fix\",Z452*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB452,Kosten_Fond!$AA452))))*CS452+AH452,2)","v":0},{"$f":"ROUND(AA452-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z452,IF(AbschlVar=\"DK_fix\",AA452*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB452,Kosten_Fond!$AA452))))*CT452+AH452,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,3,{"$f":"IF(AND(Fond!$B452<=1,OR($A452<n,AND($A452=n,Fond!$B452<=1))),R451*M452,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A452<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A452+1)-$B$16)*$B$16,A452,A452+1),0)","v":36},4,{"$f":"Kosten_Fond!T453","v":0},{"$f":"Kosten_Fond!U453","v":0},{"$f":"Kosten_Fond!V453","v":0},{"$f":"Kosten_Fond!W453","v":0},{"$f":"Kosten_Fond!X453","v":0},0,0,0,0,0,{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),ROUND(M452*(1+INDEX(Performance_Vektoren!J$5:J$77,$A452+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),ROUND(N452*(1+INDEX(Performance_Vektoren!K$5:K$77,$A452+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),ROUND(O452*(1+INDEX(Performance_Vektoren!L$5:L$77,$A452+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),ROUND(P452*(1+INDEX(Performance_Vektoren!M$5:M$77,$A452+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),ROUND(Q452*(1+INDEX(Performance_Vektoren!N$5:N$77,$A452+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),R452+(H453-(IF(AND(EE=1,m>$A453),0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)+$BS453)*CP453)/M453,0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),S452+(I453-(IF(AND(EE=1,m>$A453),0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)+$BS453)*CQ453)/N453,0)","v":0},{"$f":"ROUND(IF(OR($A453<n,AND($A453=n,$B453<=1)),T452+(J453-(IF(AND(EE=1,m>$A453),0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)+$BS453)*CR453)/O453,0),10)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),U452+(K453-(IF(AND(EE=1,m>$A453),0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)+$BS453)*CS453)/P453,0)","v":0},{"$f":"IF(OR($A453<n,AND($A453=n,$B453<=1)),V452+(L453-(IF(AND(EE=1,m>$A453),0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)+$BS453)*CT453)/Q453,0)","v":0},{"$f":"ROUND(R453*M453-(H453-IF(EE=1,0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)*CP453),2)","v":0},{"$f":"ROUND(S453*N453-(I453-IF(EE=1,0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)*CQ453),2)","v":0},{"$f":"ROUND(T453*O453-(J453-IF(EE=1,0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)*CR453),2)","v":0},{"$f":"ROUND(U453*P453-(K453-IF(EE=1,0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)*CS453),2)","v":0},{"$f":"ROUND(V453*Q453-(L453-IF(EE=1,0,Kosten_Fond!$D453+Kosten_Fond!$F453+Kosten_Fond!$H453)*CT453),2)","v":0},{"$f":"ROUND(W453-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z453,IF(AbschlVar=\"DK_fix\",W453*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB453,Kosten_Fond!$AA453))))*IF(Förderung=\"mit\",CN453,CP453)+AH453,2)","v":0},{"$f":"ROUND(X453-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z453,IF(AbschlVar=\"DK_fix\",X453*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB453,Kosten_Fond!$AA453))))*IF(Förderung=\"mit\",CO453,CQ453)+AH453,2)","v":0},{"$f":"ROUND(Y453-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z453,IF(AbschlVar=\"DK_fix\",Y453*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB453,Kosten_Fond!$AA453))))*CR453+AH453,2)","v":0},{"$f":"ROUND(Z453-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z453,IF(AbschlVar=\"DK_fix\",Z453*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB453,Kosten_Fond!$AA453))))*CS453+AH453,2)","v":0},{"$f":"ROUND(AA453-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z453,IF(AbschlVar=\"DK_fix\",AA453*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB453,Kosten_Fond!$AA453))))*CT453+AH453,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,4,{"$f":"IF(AND(Fond!$B453<=1,OR($A453<n,AND($A453=n,Fond!$B453<=1))),R452*M453,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A453<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A453+1)-$B$16)*$B$16,A453,A453+1),0)","v":36},5,{"$f":"Kosten_Fond!T454","v":0},{"$f":"Kosten_Fond!U454","v":0},{"$f":"Kosten_Fond!V454","v":0},{"$f":"Kosten_Fond!W454","v":0},{"$f":"Kosten_Fond!X454","v":0},0,0,0,0,0,{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),ROUND(M453*(1+INDEX(Performance_Vektoren!J$5:J$77,$A453+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),ROUND(N453*(1+INDEX(Performance_Vektoren!K$5:K$77,$A453+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),ROUND(O453*(1+INDEX(Performance_Vektoren!L$5:L$77,$A453+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),ROUND(P453*(1+INDEX(Performance_Vektoren!M$5:M$77,$A453+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),ROUND(Q453*(1+INDEX(Performance_Vektoren!N$5:N$77,$A453+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),R453+(H454-(IF(AND(EE=1,m>$A454),0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)+$BS454)*CP454)/M454,0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),S453+(I454-(IF(AND(EE=1,m>$A454),0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)+$BS454)*CQ454)/N454,0)","v":0},{"$f":"ROUND(IF(OR($A454<n,AND($A454=n,$B454<=1)),T453+(J454-(IF(AND(EE=1,m>$A454),0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)+$BS454)*CR454)/O454,0),10)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),U453+(K454-(IF(AND(EE=1,m>$A454),0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)+$BS454)*CS454)/P454,0)","v":0},{"$f":"IF(OR($A454<n,AND($A454=n,$B454<=1)),V453+(L454-(IF(AND(EE=1,m>$A454),0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)+$BS454)*CT454)/Q454,0)","v":0},{"$f":"ROUND(R454*M454-(H454-IF(EE=1,0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)*CP454),2)","v":0},{"$f":"ROUND(S454*N454-(I454-IF(EE=1,0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)*CQ454),2)","v":0},{"$f":"ROUND(T454*O454-(J454-IF(EE=1,0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)*CR454),2)","v":0},{"$f":"ROUND(U454*P454-(K454-IF(EE=1,0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)*CS454),2)","v":0},{"$f":"ROUND(V454*Q454-(L454-IF(EE=1,0,Kosten_Fond!$D454+Kosten_Fond!$F454+Kosten_Fond!$H454)*CT454),2)","v":0},{"$f":"ROUND(W454-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z454,IF(AbschlVar=\"DK_fix\",W454*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB454,Kosten_Fond!$AA454))))*IF(Förderung=\"mit\",CN454,CP454)+AH454,2)","v":0},{"$f":"ROUND(X454-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z454,IF(AbschlVar=\"DK_fix\",X454*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB454,Kosten_Fond!$AA454))))*IF(Förderung=\"mit\",CO454,CQ454)+AH454,2)","v":0},{"$f":"ROUND(Y454-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z454,IF(AbschlVar=\"DK_fix\",Y454*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB454,Kosten_Fond!$AA454))))*CR454+AH454,2)","v":0},{"$f":"ROUND(Z454-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z454,IF(AbschlVar=\"DK_fix\",Z454*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB454,Kosten_Fond!$AA454))))*CS454+AH454,2)","v":0},{"$f":"ROUND(AA454-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z454,IF(AbschlVar=\"DK_fix\",AA454*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB454,Kosten_Fond!$AA454))))*CT454+AH454,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,5,{"$f":"IF(AND(Fond!$B454<=1,OR($A454<n,AND($A454=n,Fond!$B454<=1))),R453*M454,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A454<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A454+1)-$B$16)*$B$16,A454,A454+1),0)","v":36},6,{"$f":"Kosten_Fond!T455","v":0},{"$f":"Kosten_Fond!U455","v":0},{"$f":"Kosten_Fond!V455","v":0},{"$f":"Kosten_Fond!W455","v":0},{"$f":"Kosten_Fond!X455","v":0},0,0,0,0,0,{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),ROUND(M454*(1+INDEX(Performance_Vektoren!J$5:J$77,$A454+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),ROUND(N454*(1+INDEX(Performance_Vektoren!K$5:K$77,$A454+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),ROUND(O454*(1+INDEX(Performance_Vektoren!L$5:L$77,$A454+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),ROUND(P454*(1+INDEX(Performance_Vektoren!M$5:M$77,$A454+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),ROUND(Q454*(1+INDEX(Performance_Vektoren!N$5:N$77,$A454+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),R454+(H455-(IF(AND(EE=1,m>$A455),0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)+$BS455)*CP455)/M455,0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),S454+(I455-(IF(AND(EE=1,m>$A455),0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)+$BS455)*CQ455)/N455,0)","v":0},{"$f":"ROUND(IF(OR($A455<n,AND($A455=n,$B455<=1)),T454+(J455-(IF(AND(EE=1,m>$A455),0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)+$BS455)*CR455)/O455,0),10)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),U454+(K455-(IF(AND(EE=1,m>$A455),0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)+$BS455)*CS455)/P455,0)","v":0},{"$f":"IF(OR($A455<n,AND($A455=n,$B455<=1)),V454+(L455-(IF(AND(EE=1,m>$A455),0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)+$BS455)*CT455)/Q455,0)","v":0},{"$f":"ROUND(R455*M455-(H455-IF(EE=1,0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)*CP455),2)","v":0},{"$f":"ROUND(S455*N455-(I455-IF(EE=1,0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)*CQ455),2)","v":0},{"$f":"ROUND(T455*O455-(J455-IF(EE=1,0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)*CR455),2)","v":0},{"$f":"ROUND(U455*P455-(K455-IF(EE=1,0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)*CS455),2)","v":0},{"$f":"ROUND(V455*Q455-(L455-IF(EE=1,0,Kosten_Fond!$D455+Kosten_Fond!$F455+Kosten_Fond!$H455)*CT455),2)","v":0},{"$f":"ROUND(W455-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z455,IF(AbschlVar=\"DK_fix\",W455*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB455,Kosten_Fond!$AA455))))*IF(Förderung=\"mit\",CN455,CP455)+AH455,2)","v":0},{"$f":"ROUND(X455-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z455,IF(AbschlVar=\"DK_fix\",X455*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB455,Kosten_Fond!$AA455))))*IF(Förderung=\"mit\",CO455,CQ455)+AH455,2)","v":0},{"$f":"ROUND(Y455-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z455,IF(AbschlVar=\"DK_fix\",Y455*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB455,Kosten_Fond!$AA455))))*CR455+AH455,2)","v":0},{"$f":"ROUND(Z455-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z455,IF(AbschlVar=\"DK_fix\",Z455*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB455,Kosten_Fond!$AA455))))*CS455+AH455,2)","v":0},{"$f":"ROUND(AA455-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z455,IF(AbschlVar=\"DK_fix\",AA455*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB455,Kosten_Fond!$AA455))))*CT455+AH455,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,6,{"$f":"IF(AND(Fond!$B455<=1,OR($A455<n,AND($A455=n,Fond!$B455<=1))),R454*M455,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A455<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A455+1)-$B$16)*$B$16,A455,A455+1),0)","v":36},7,{"$f":"Kosten_Fond!T456","v":0},{"$f":"Kosten_Fond!U456","v":0},{"$f":"Kosten_Fond!V456","v":0},{"$f":"Kosten_Fond!W456","v":0},{"$f":"Kosten_Fond!X456","v":0},0,0,0,0,0,{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),ROUND(M455*(1+INDEX(Performance_Vektoren!J$5:J$77,$A455+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),ROUND(N455*(1+INDEX(Performance_Vektoren!K$5:K$77,$A455+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),ROUND(O455*(1+INDEX(Performance_Vektoren!L$5:L$77,$A455+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),ROUND(P455*(1+INDEX(Performance_Vektoren!M$5:M$77,$A455+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),ROUND(Q455*(1+INDEX(Performance_Vektoren!N$5:N$77,$A455+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),R455+(H456-(IF(AND(EE=1,m>$A456),0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)+$BS456)*CP456)/M456,0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),S455+(I456-(IF(AND(EE=1,m>$A456),0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)+$BS456)*CQ456)/N456,0)","v":0},{"$f":"ROUND(IF(OR($A456<n,AND($A456=n,$B456<=1)),T455+(J456-(IF(AND(EE=1,m>$A456),0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)+$BS456)*CR456)/O456,0),10)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),U455+(K456-(IF(AND(EE=1,m>$A456),0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)+$BS456)*CS456)/P456,0)","v":0},{"$f":"IF(OR($A456<n,AND($A456=n,$B456<=1)),V455+(L456-(IF(AND(EE=1,m>$A456),0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)+$BS456)*CT456)/Q456,0)","v":0},{"$f":"ROUND(R456*M456-(H456-IF(EE=1,0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)*CP456),2)","v":0},{"$f":"ROUND(S456*N456-(I456-IF(EE=1,0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)*CQ456),2)","v":0},{"$f":"ROUND(T456*O456-(J456-IF(EE=1,0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)*CR456),2)","v":0},{"$f":"ROUND(U456*P456-(K456-IF(EE=1,0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)*CS456),2)","v":0},{"$f":"ROUND(V456*Q456-(L456-IF(EE=1,0,Kosten_Fond!$D456+Kosten_Fond!$F456+Kosten_Fond!$H456)*CT456),2)","v":0},{"$f":"ROUND(W456-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z456,IF(AbschlVar=\"DK_fix\",W456*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB456,Kosten_Fond!$AA456))))*IF(Förderung=\"mit\",CN456,CP456)+AH456,2)","v":0},{"$f":"ROUND(X456-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z456,IF(AbschlVar=\"DK_fix\",X456*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB456,Kosten_Fond!$AA456))))*IF(Förderung=\"mit\",CO456,CQ456)+AH456,2)","v":0},{"$f":"ROUND(Y456-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z456,IF(AbschlVar=\"DK_fix\",Y456*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB456,Kosten_Fond!$AA456))))*CR456+AH456,2)","v":0},{"$f":"ROUND(Z456-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z456,IF(AbschlVar=\"DK_fix\",Z456*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB456,Kosten_Fond!$AA456))))*CS456+AH456,2)","v":0},{"$f":"ROUND(AA456-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z456,IF(AbschlVar=\"DK_fix\",AA456*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB456,Kosten_Fond!$AA456))))*CT456+AH456,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,7,{"$f":"IF(AND(Fond!$B456<=1,OR($A456<n,AND($A456=n,Fond!$B456<=1))),R455*M456,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A456<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A456+1)-$B$16)*$B$16,A456,A456+1),0)","v":36},8,{"$f":"Kosten_Fond!T457","v":0},{"$f":"Kosten_Fond!U457","v":0},{"$f":"Kosten_Fond!V457","v":0},{"$f":"Kosten_Fond!W457","v":0},{"$f":"Kosten_Fond!X457","v":0},0,0,0,0,0,{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),ROUND(M456*(1+INDEX(Performance_Vektoren!J$5:J$77,$A456+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),ROUND(N456*(1+INDEX(Performance_Vektoren!K$5:K$77,$A456+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),ROUND(O456*(1+INDEX(Performance_Vektoren!L$5:L$77,$A456+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),ROUND(P456*(1+INDEX(Performance_Vektoren!M$5:M$77,$A456+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),ROUND(Q456*(1+INDEX(Performance_Vektoren!N$5:N$77,$A456+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),R456+(H457-(IF(AND(EE=1,m>$A457),0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)+$BS457)*CP457)/M457,0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),S456+(I457-(IF(AND(EE=1,m>$A457),0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)+$BS457)*CQ457)/N457,0)","v":0},{"$f":"ROUND(IF(OR($A457<n,AND($A457=n,$B457<=1)),T456+(J457-(IF(AND(EE=1,m>$A457),0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)+$BS457)*CR457)/O457,0),10)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),U456+(K457-(IF(AND(EE=1,m>$A457),0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)+$BS457)*CS457)/P457,0)","v":0},{"$f":"IF(OR($A457<n,AND($A457=n,$B457<=1)),V456+(L457-(IF(AND(EE=1,m>$A457),0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)+$BS457)*CT457)/Q457,0)","v":0},{"$f":"ROUND(R457*M457-(H457-IF(EE=1,0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)*CP457),2)","v":0},{"$f":"ROUND(S457*N457-(I457-IF(EE=1,0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)*CQ457),2)","v":0},{"$f":"ROUND(T457*O457-(J457-IF(EE=1,0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)*CR457),2)","v":0},{"$f":"ROUND(U457*P457-(K457-IF(EE=1,0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)*CS457),2)","v":0},{"$f":"ROUND(V457*Q457-(L457-IF(EE=1,0,Kosten_Fond!$D457+Kosten_Fond!$F457+Kosten_Fond!$H457)*CT457),2)","v":0},{"$f":"ROUND(W457-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z457,IF(AbschlVar=\"DK_fix\",W457*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB457,Kosten_Fond!$AA457))))*IF(Förderung=\"mit\",CN457,CP457)+AH457,2)","v":0},{"$f":"ROUND(X457-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z457,IF(AbschlVar=\"DK_fix\",X457*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB457,Kosten_Fond!$AA457))))*IF(Förderung=\"mit\",CO457,CQ457)+AH457,2)","v":0},{"$f":"ROUND(Y457-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z457,IF(AbschlVar=\"DK_fix\",Y457*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB457,Kosten_Fond!$AA457))))*CR457+AH457,2)","v":0},{"$f":"ROUND(Z457-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z457,IF(AbschlVar=\"DK_fix\",Z457*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB457,Kosten_Fond!$AA457))))*CS457+AH457,2)","v":0},{"$f":"ROUND(AA457-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z457,IF(AbschlVar=\"DK_fix\",AA457*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB457,Kosten_Fond!$AA457))))*CT457+AH457,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,8,{"$f":"IF(AND(Fond!$B457<=1,OR($A457<n,AND($A457=n,Fond!$B457<=1))),R456*M457,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A457<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A457+1)-$B$16)*$B$16,A457,A457+1),0)","v":36},9,{"$f":"Kosten_Fond!T458","v":0},{"$f":"Kosten_Fond!U458","v":0},{"$f":"Kosten_Fond!V458","v":0},{"$f":"Kosten_Fond!W458","v":0},{"$f":"Kosten_Fond!X458","v":0},0,0,0,0,0,{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),ROUND(M457*(1+INDEX(Performance_Vektoren!J$5:J$77,$A457+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),ROUND(N457*(1+INDEX(Performance_Vektoren!K$5:K$77,$A457+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),ROUND(O457*(1+INDEX(Performance_Vektoren!L$5:L$77,$A457+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),ROUND(P457*(1+INDEX(Performance_Vektoren!M$5:M$77,$A457+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),ROUND(Q457*(1+INDEX(Performance_Vektoren!N$5:N$77,$A457+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),R457+(H458-(IF(AND(EE=1,m>$A458),0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)+$BS458)*CP458)/M458,0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),S457+(I458-(IF(AND(EE=1,m>$A458),0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)+$BS458)*CQ458)/N458,0)","v":0},{"$f":"ROUND(IF(OR($A458<n,AND($A458=n,$B458<=1)),T457+(J458-(IF(AND(EE=1,m>$A458),0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)+$BS458)*CR458)/O458,0),10)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),U457+(K458-(IF(AND(EE=1,m>$A458),0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)+$BS458)*CS458)/P458,0)","v":0},{"$f":"IF(OR($A458<n,AND($A458=n,$B458<=1)),V457+(L458-(IF(AND(EE=1,m>$A458),0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)+$BS458)*CT458)/Q458,0)","v":0},{"$f":"ROUND(R458*M458-(H458-IF(EE=1,0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)*CP458),2)","v":0},{"$f":"ROUND(S458*N458-(I458-IF(EE=1,0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)*CQ458),2)","v":0},{"$f":"ROUND(T458*O458-(J458-IF(EE=1,0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)*CR458),2)","v":0},{"$f":"ROUND(U458*P458-(K458-IF(EE=1,0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)*CS458),2)","v":0},{"$f":"ROUND(V458*Q458-(L458-IF(EE=1,0,Kosten_Fond!$D458+Kosten_Fond!$F458+Kosten_Fond!$H458)*CT458),2)","v":0},{"$f":"ROUND(W458-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z458,IF(AbschlVar=\"DK_fix\",W458*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB458,Kosten_Fond!$AA458))))*IF(Förderung=\"mit\",CN458,CP458)+AH458,2)","v":0},{"$f":"ROUND(X458-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z458,IF(AbschlVar=\"DK_fix\",X458*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB458,Kosten_Fond!$AA458))))*IF(Förderung=\"mit\",CO458,CQ458)+AH458,2)","v":0},{"$f":"ROUND(Y458-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z458,IF(AbschlVar=\"DK_fix\",Y458*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB458,Kosten_Fond!$AA458))))*CR458+AH458,2)","v":0},{"$f":"ROUND(Z458-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z458,IF(AbschlVar=\"DK_fix\",Z458*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB458,Kosten_Fond!$AA458))))*CS458+AH458,2)","v":0},{"$f":"ROUND(AA458-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z458,IF(AbschlVar=\"DK_fix\",AA458*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB458,Kosten_Fond!$AA458))))*CT458+AH458,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,9,{"$f":"IF(AND(Fond!$B458<=1,OR($A458<n,AND($A458=n,Fond!$B458<=1))),R457*M458,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A458<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A458+1)-$B$16)*$B$16,A458,A458+1),0)","v":36},10,{"$f":"Kosten_Fond!T459","v":0},{"$f":"Kosten_Fond!U459","v":0},{"$f":"Kosten_Fond!V459","v":0},{"$f":"Kosten_Fond!W459","v":0},{"$f":"Kosten_Fond!X459","v":0},0,0,0,0,0,{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),ROUND(M458*(1+INDEX(Performance_Vektoren!J$5:J$77,$A458+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),ROUND(N458*(1+INDEX(Performance_Vektoren!K$5:K$77,$A458+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),ROUND(O458*(1+INDEX(Performance_Vektoren!L$5:L$77,$A458+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),ROUND(P458*(1+INDEX(Performance_Vektoren!M$5:M$77,$A458+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),ROUND(Q458*(1+INDEX(Performance_Vektoren!N$5:N$77,$A458+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),R458+(H459-(IF(AND(EE=1,m>$A459),0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)+$BS459)*CP459)/M459,0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),S458+(I459-(IF(AND(EE=1,m>$A459),0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)+$BS459)*CQ459)/N459,0)","v":0},{"$f":"ROUND(IF(OR($A459<n,AND($A459=n,$B459<=1)),T458+(J459-(IF(AND(EE=1,m>$A459),0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)+$BS459)*CR459)/O459,0),10)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),U458+(K459-(IF(AND(EE=1,m>$A459),0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)+$BS459)*CS459)/P459,0)","v":0},{"$f":"IF(OR($A459<n,AND($A459=n,$B459<=1)),V458+(L459-(IF(AND(EE=1,m>$A459),0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)+$BS459)*CT459)/Q459,0)","v":0},{"$f":"ROUND(R459*M459-(H459-IF(EE=1,0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)*CP459),2)","v":0},{"$f":"ROUND(S459*N459-(I459-IF(EE=1,0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)*CQ459),2)","v":0},{"$f":"ROUND(T459*O459-(J459-IF(EE=1,0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)*CR459),2)","v":0},{"$f":"ROUND(U459*P459-(K459-IF(EE=1,0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)*CS459),2)","v":0},{"$f":"ROUND(V459*Q459-(L459-IF(EE=1,0,Kosten_Fond!$D459+Kosten_Fond!$F459+Kosten_Fond!$H459)*CT459),2)","v":0},{"$f":"ROUND(W459-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z459,IF(AbschlVar=\"DK_fix\",W459*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB459,Kosten_Fond!$AA459))))*IF(Förderung=\"mit\",CN459,CP459)+AH459,2)","v":0},{"$f":"ROUND(X459-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z459,IF(AbschlVar=\"DK_fix\",X459*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB459,Kosten_Fond!$AA459))))*IF(Förderung=\"mit\",CO459,CQ459)+AH459,2)","v":0},{"$f":"ROUND(Y459-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z459,IF(AbschlVar=\"DK_fix\",Y459*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB459,Kosten_Fond!$AA459))))*CR459+AH459,2)","v":0},{"$f":"ROUND(Z459-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z459,IF(AbschlVar=\"DK_fix\",Z459*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB459,Kosten_Fond!$AA459))))*CS459+AH459,2)","v":0},{"$f":"ROUND(AA459-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z459,IF(AbschlVar=\"DK_fix\",AA459*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB459,Kosten_Fond!$AA459))))*CT459+AH459,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,10,{"$f":"IF(AND(Fond!$B459<=1,OR($A459<n,AND($A459=n,Fond!$B459<=1))),R458*M459,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A459<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A459+1)-$B$16)*$B$16,A459,A459+1),0)","v":36},11,{"$f":"Kosten_Fond!T460","v":0},{"$f":"Kosten_Fond!U460","v":0},{"$f":"Kosten_Fond!V460","v":0},{"$f":"Kosten_Fond!W460","v":0},{"$f":"Kosten_Fond!X460","v":0},0,0,0,0,0,{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),ROUND(M459*(1+INDEX(Performance_Vektoren!J$5:J$77,$A459+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),ROUND(N459*(1+INDEX(Performance_Vektoren!K$5:K$77,$A459+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),ROUND(O459*(1+INDEX(Performance_Vektoren!L$5:L$77,$A459+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),ROUND(P459*(1+INDEX(Performance_Vektoren!M$5:M$77,$A459+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),ROUND(Q459*(1+INDEX(Performance_Vektoren!N$5:N$77,$A459+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),R459+(H460-(IF(AND(EE=1,m>$A460),0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)+$BS460)*CP460)/M460,0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),S459+(I460-(IF(AND(EE=1,m>$A460),0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)+$BS460)*CQ460)/N460,0)","v":0},{"$f":"ROUND(IF(OR($A460<n,AND($A460=n,$B460<=1)),T459+(J460-(IF(AND(EE=1,m>$A460),0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)+$BS460)*CR460)/O460,0),10)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),U459+(K460-(IF(AND(EE=1,m>$A460),0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)+$BS460)*CS460)/P460,0)","v":0},{"$f":"IF(OR($A460<n,AND($A460=n,$B460<=1)),V459+(L460-(IF(AND(EE=1,m>$A460),0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)+$BS460)*CT460)/Q460,0)","v":0},{"$f":"ROUND(R460*M460-(H460-IF(EE=1,0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)*CP460),2)","v":0},{"$f":"ROUND(S460*N460-(I460-IF(EE=1,0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)*CQ460),2)","v":0},{"$f":"ROUND(T460*O460-(J460-IF(EE=1,0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)*CR460),2)","v":0},{"$f":"ROUND(U460*P460-(K460-IF(EE=1,0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)*CS460),2)","v":0},{"$f":"ROUND(V460*Q460-(L460-IF(EE=1,0,Kosten_Fond!$D460+Kosten_Fond!$F460+Kosten_Fond!$H460)*CT460),2)","v":0},{"$f":"ROUND(W460-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z460,IF(AbschlVar=\"DK_fix\",W460*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB460,Kosten_Fond!$AA460))))*IF(Förderung=\"mit\",CN460,CP460)+AH460,2)","v":0},{"$f":"ROUND(X460-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z460,IF(AbschlVar=\"DK_fix\",X460*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB460,Kosten_Fond!$AA460))))*IF(Förderung=\"mit\",CO460,CQ460)+AH460,2)","v":0},{"$f":"ROUND(Y460-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z460,IF(AbschlVar=\"DK_fix\",Y460*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB460,Kosten_Fond!$AA460))))*CR460+AH460,2)","v":0},{"$f":"ROUND(Z460-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z460,IF(AbschlVar=\"DK_fix\",Z460*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB460,Kosten_Fond!$AA460))))*CS460+AH460,2)","v":0},{"$f":"ROUND(AA460-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z460,IF(AbschlVar=\"DK_fix\",AA460*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB460,Kosten_Fond!$AA460))))*CT460+AH460,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,11,{"$f":"IF(AND(Fond!$B460<=1,OR($A460<n,AND($A460=n,Fond!$B460<=1))),R459*M460,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A460<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A460+1)-$B$16)*$B$16,A460,A460+1),0)","v":36},12,{"$f":"Kosten_Fond!T461","v":0},{"$f":"Kosten_Fond!U461","v":0},{"$f":"Kosten_Fond!V461","v":0},{"$f":"Kosten_Fond!W461","v":0},{"$f":"Kosten_Fond!X461","v":0},0,0,0,0,0,{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),ROUND(M460*(1+INDEX(Performance_Vektoren!J$5:J$77,$A460+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),ROUND(N460*(1+INDEX(Performance_Vektoren!K$5:K$77,$A460+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),ROUND(O460*(1+INDEX(Performance_Vektoren!L$5:L$77,$A460+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),ROUND(P460*(1+INDEX(Performance_Vektoren!M$5:M$77,$A460+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),ROUND(Q460*(1+INDEX(Performance_Vektoren!N$5:N$77,$A460+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),R460+(H461-(IF(AND(EE=1,m>$A461),0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)+$BS461)*CP461)/M461,0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),S460+(I461-(IF(AND(EE=1,m>$A461),0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)+$BS461)*CQ461)/N461,0)","v":0},{"$f":"ROUND(IF(OR($A461<n,AND($A461=n,$B461<=1)),T460+(J461-(IF(AND(EE=1,m>$A461),0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)+$BS461)*CR461)/O461,0),10)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),U460+(K461-(IF(AND(EE=1,m>$A461),0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)+$BS461)*CS461)/P461,0)","v":0},{"$f":"IF(OR($A461<n,AND($A461=n,$B461<=1)),V460+(L461-(IF(AND(EE=1,m>$A461),0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)+$BS461)*CT461)/Q461,0)","v":0},{"$f":"ROUND(R461*M461-(H461-IF(EE=1,0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)*CP461),2)","v":0},{"$f":"ROUND(S461*N461-(I461-IF(EE=1,0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)*CQ461),2)","v":0},{"$f":"ROUND(T461*O461-(J461-IF(EE=1,0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)*CR461),2)","v":0},{"$f":"ROUND(U461*P461-(K461-IF(EE=1,0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)*CS461),2)","v":0},{"$f":"ROUND(V461*Q461-(L461-IF(EE=1,0,Kosten_Fond!$D461+Kosten_Fond!$F461+Kosten_Fond!$H461)*CT461),2)","v":0},{"$f":"ROUND(W461-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z461,IF(AbschlVar=\"DK_fix\",W461*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB461,Kosten_Fond!$AA461))))*IF(Förderung=\"mit\",CN461,CP461)+AH461,2)","v":0},{"$f":"ROUND(X461-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z461,IF(AbschlVar=\"DK_fix\",X461*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB461,Kosten_Fond!$AA461))))*IF(Förderung=\"mit\",CO461,CQ461)+AH461,2)","v":0},{"$f":"ROUND(Y461-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z461,IF(AbschlVar=\"DK_fix\",Y461*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB461,Kosten_Fond!$AA461))))*CR461+AH461,2)","v":0},{"$f":"ROUND(Z461-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z461,IF(AbschlVar=\"DK_fix\",Z461*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB461,Kosten_Fond!$AA461))))*CS461+AH461,2)","v":0},{"$f":"ROUND(AA461-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z461,IF(AbschlVar=\"DK_fix\",AA461*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB461,Kosten_Fond!$AA461))))*CT461+AH461,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,12,{"$f":"IF(AND(Fond!$B461<=1,OR($A461<n,AND($A461=n,Fond!$B461<=1))),R460*M461,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A461<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A461+1)-$B$16)*$B$16,A461,A461+1),0)","v":37},1,{"$f":"Kosten_Fond!T462","v":0},{"$f":"Kosten_Fond!U462","v":0},{"$f":"Kosten_Fond!V462","v":0},{"$f":"Kosten_Fond!W462","v":0},{"$f":"Kosten_Fond!X462","v":0},0,0,0,0,0,{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),ROUND(M461*(1+INDEX(Performance_Vektoren!J$5:J$77,$A461+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),ROUND(N461*(1+INDEX(Performance_Vektoren!K$5:K$77,$A461+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),ROUND(O461*(1+INDEX(Performance_Vektoren!L$5:L$77,$A461+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),ROUND(P461*(1+INDEX(Performance_Vektoren!M$5:M$77,$A461+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),ROUND(Q461*(1+INDEX(Performance_Vektoren!N$5:N$77,$A461+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),R461+(H462-(IF(AND(EE=1,m>$A462),0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)+$BS462)*CP462)/M462,0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),S461+(I462-(IF(AND(EE=1,m>$A462),0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)+$BS462)*CQ462)/N462,0)","v":0},{"$f":"ROUND(IF(OR($A462<n,AND($A462=n,$B462<=1)),T461+(J462-(IF(AND(EE=1,m>$A462),0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)+$BS462)*CR462)/O462,0),10)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),U461+(K462-(IF(AND(EE=1,m>$A462),0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)+$BS462)*CS462)/P462,0)","v":0},{"$f":"IF(OR($A462<n,AND($A462=n,$B462<=1)),V461+(L462-(IF(AND(EE=1,m>$A462),0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)+$BS462)*CT462)/Q462,0)","v":0},{"$f":"ROUND(R462*M462-(H462-IF(EE=1,0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)*CP462),2)","v":0},{"$f":"ROUND(S462*N462-(I462-IF(EE=1,0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)*CQ462),2)","v":0},{"$f":"ROUND(T462*O462-(J462-IF(EE=1,0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)*CR462),2)","v":0},{"$f":"ROUND(U462*P462-(K462-IF(EE=1,0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)*CS462),2)","v":0},{"$f":"ROUND(V462*Q462-(L462-IF(EE=1,0,Kosten_Fond!$D462+Kosten_Fond!$F462+Kosten_Fond!$H462)*CT462),2)","v":0},{"$f":"ROUND(W462-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z462,IF(AbschlVar=\"DK_fix\",W462*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB462,Kosten_Fond!$AA462))))*IF(Förderung=\"mit\",CN462,CP462)+AH462,2)","v":0},{"$f":"ROUND(X462-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z462,IF(AbschlVar=\"DK_fix\",X462*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB462,Kosten_Fond!$AA462))))*IF(Förderung=\"mit\",CO462,CQ462)+AH462,2)","v":0},{"$f":"ROUND(Y462-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z462,IF(AbschlVar=\"DK_fix\",Y462*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB462,Kosten_Fond!$AA462))))*CR462+AH462,2)","v":0},{"$f":"ROUND(Z462-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z462,IF(AbschlVar=\"DK_fix\",Z462*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB462,Kosten_Fond!$AA462))))*CS462+AH462,2)","v":0},{"$f":"ROUND(AA462-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z462,IF(AbschlVar=\"DK_fix\",AA462*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB462,Kosten_Fond!$AA462))))*CT462+AH462,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,1,{"$f":"IF(AND(Fond!$B462<=1,OR($A462<n,AND($A462=n,Fond!$B462<=1))),R461*M462,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A462<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A462+1)-$B$16)*$B$16,A462,A462+1),0)","v":37},2,{"$f":"Kosten_Fond!T463","v":0},{"$f":"Kosten_Fond!U463","v":0},{"$f":"Kosten_Fond!V463","v":0},{"$f":"Kosten_Fond!W463","v":0},{"$f":"Kosten_Fond!X463","v":0},0,0,0,0,0,{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),ROUND(M462*(1+INDEX(Performance_Vektoren!J$5:J$77,$A462+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),ROUND(N462*(1+INDEX(Performance_Vektoren!K$5:K$77,$A462+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),ROUND(O462*(1+INDEX(Performance_Vektoren!L$5:L$77,$A462+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),ROUND(P462*(1+INDEX(Performance_Vektoren!M$5:M$77,$A462+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),ROUND(Q462*(1+INDEX(Performance_Vektoren!N$5:N$77,$A462+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),R462+(H463-(IF(AND(EE=1,m>$A463),0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)+$BS463)*CP463)/M463,0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),S462+(I463-(IF(AND(EE=1,m>$A463),0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)+$BS463)*CQ463)/N463,0)","v":0},{"$f":"ROUND(IF(OR($A463<n,AND($A463=n,$B463<=1)),T462+(J463-(IF(AND(EE=1,m>$A463),0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)+$BS463)*CR463)/O463,0),10)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),U462+(K463-(IF(AND(EE=1,m>$A463),0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)+$BS463)*CS463)/P463,0)","v":0},{"$f":"IF(OR($A463<n,AND($A463=n,$B463<=1)),V462+(L463-(IF(AND(EE=1,m>$A463),0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)+$BS463)*CT463)/Q463,0)","v":0},{"$f":"ROUND(R463*M463-(H463-IF(EE=1,0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)*CP463),2)","v":0},{"$f":"ROUND(S463*N463-(I463-IF(EE=1,0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)*CQ463),2)","v":0},{"$f":"ROUND(T463*O463-(J463-IF(EE=1,0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)*CR463),2)","v":0},{"$f":"ROUND(U463*P463-(K463-IF(EE=1,0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)*CS463),2)","v":0},{"$f":"ROUND(V463*Q463-(L463-IF(EE=1,0,Kosten_Fond!$D463+Kosten_Fond!$F463+Kosten_Fond!$H463)*CT463),2)","v":0},{"$f":"ROUND(W463-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z463,IF(AbschlVar=\"DK_fix\",W463*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB463,Kosten_Fond!$AA463))))*IF(Förderung=\"mit\",CN463,CP463)+AH463,2)","v":0},{"$f":"ROUND(X463-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z463,IF(AbschlVar=\"DK_fix\",X463*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB463,Kosten_Fond!$AA463))))*IF(Förderung=\"mit\",CO463,CQ463)+AH463,2)","v":0},{"$f":"ROUND(Y463-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z463,IF(AbschlVar=\"DK_fix\",Y463*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB463,Kosten_Fond!$AA463))))*CR463+AH463,2)","v":0},{"$f":"ROUND(Z463-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z463,IF(AbschlVar=\"DK_fix\",Z463*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB463,Kosten_Fond!$AA463))))*CS463+AH463,2)","v":0},{"$f":"ROUND(AA463-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z463,IF(AbschlVar=\"DK_fix\",AA463*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB463,Kosten_Fond!$AA463))))*CT463+AH463,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2,{"$f":"IF(AND(Fond!$B463<=1,OR($A463<n,AND($A463=n,Fond!$B463<=1))),R462*M463,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A463<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A463+1)-$B$16)*$B$16,A463,A463+1),0)","v":37},3,{"$f":"Kosten_Fond!T464","v":0},{"$f":"Kosten_Fond!U464","v":0},{"$f":"Kosten_Fond!V464","v":0},{"$f":"Kosten_Fond!W464","v":0},{"$f":"Kosten_Fond!X464","v":0},0,0,0,0,0,{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),ROUND(M463*(1+INDEX(Performance_Vektoren!J$5:J$77,$A463+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),ROUND(N463*(1+INDEX(Performance_Vektoren!K$5:K$77,$A463+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),ROUND(O463*(1+INDEX(Performance_Vektoren!L$5:L$77,$A463+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),ROUND(P463*(1+INDEX(Performance_Vektoren!M$5:M$77,$A463+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),ROUND(Q463*(1+INDEX(Performance_Vektoren!N$5:N$77,$A463+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),R463+(H464-(IF(AND(EE=1,m>$A464),0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)+$BS464)*CP464)/M464,0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),S463+(I464-(IF(AND(EE=1,m>$A464),0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)+$BS464)*CQ464)/N464,0)","v":0},{"$f":"ROUND(IF(OR($A464<n,AND($A464=n,$B464<=1)),T463+(J464-(IF(AND(EE=1,m>$A464),0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)+$BS464)*CR464)/O464,0),10)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),U463+(K464-(IF(AND(EE=1,m>$A464),0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)+$BS464)*CS464)/P464,0)","v":0},{"$f":"IF(OR($A464<n,AND($A464=n,$B464<=1)),V463+(L464-(IF(AND(EE=1,m>$A464),0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)+$BS464)*CT464)/Q464,0)","v":0},{"$f":"ROUND(R464*M464-(H464-IF(EE=1,0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)*CP464),2)","v":0},{"$f":"ROUND(S464*N464-(I464-IF(EE=1,0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)*CQ464),2)","v":0},{"$f":"ROUND(T464*O464-(J464-IF(EE=1,0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)*CR464),2)","v":0},{"$f":"ROUND(U464*P464-(K464-IF(EE=1,0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)*CS464),2)","v":0},{"$f":"ROUND(V464*Q464-(L464-IF(EE=1,0,Kosten_Fond!$D464+Kosten_Fond!$F464+Kosten_Fond!$H464)*CT464),2)","v":0},{"$f":"ROUND(W464-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z464,IF(AbschlVar=\"DK_fix\",W464*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB464,Kosten_Fond!$AA464))))*IF(Förderung=\"mit\",CN464,CP464)+AH464,2)","v":0},{"$f":"ROUND(X464-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z464,IF(AbschlVar=\"DK_fix\",X464*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB464,Kosten_Fond!$AA464))))*IF(Förderung=\"mit\",CO464,CQ464)+AH464,2)","v":0},{"$f":"ROUND(Y464-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z464,IF(AbschlVar=\"DK_fix\",Y464*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB464,Kosten_Fond!$AA464))))*CR464+AH464,2)","v":0},{"$f":"ROUND(Z464-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z464,IF(AbschlVar=\"DK_fix\",Z464*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB464,Kosten_Fond!$AA464))))*CS464+AH464,2)","v":0},{"$f":"ROUND(AA464-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z464,IF(AbschlVar=\"DK_fix\",AA464*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB464,Kosten_Fond!$AA464))))*CT464+AH464,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,3,{"$f":"IF(AND(Fond!$B464<=1,OR($A464<n,AND($A464=n,Fond!$B464<=1))),R463*M464,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A464<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A464+1)-$B$16)*$B$16,A464,A464+1),0)","v":37},4,{"$f":"Kosten_Fond!T465","v":0},{"$f":"Kosten_Fond!U465","v":0},{"$f":"Kosten_Fond!V465","v":0},{"$f":"Kosten_Fond!W465","v":0},{"$f":"Kosten_Fond!X465","v":0},0,0,0,0,0,{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),ROUND(M464*(1+INDEX(Performance_Vektoren!J$5:J$77,$A464+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),ROUND(N464*(1+INDEX(Performance_Vektoren!K$5:K$77,$A464+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),ROUND(O464*(1+INDEX(Performance_Vektoren!L$5:L$77,$A464+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),ROUND(P464*(1+INDEX(Performance_Vektoren!M$5:M$77,$A464+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),ROUND(Q464*(1+INDEX(Performance_Vektoren!N$5:N$77,$A464+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),R464+(H465-(IF(AND(EE=1,m>$A465),0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)+$BS465)*CP465)/M465,0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),S464+(I465-(IF(AND(EE=1,m>$A465),0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)+$BS465)*CQ465)/N465,0)","v":0},{"$f":"ROUND(IF(OR($A465<n,AND($A465=n,$B465<=1)),T464+(J465-(IF(AND(EE=1,m>$A465),0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)+$BS465)*CR465)/O465,0),10)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),U464+(K465-(IF(AND(EE=1,m>$A465),0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)+$BS465)*CS465)/P465,0)","v":0},{"$f":"IF(OR($A465<n,AND($A465=n,$B465<=1)),V464+(L465-(IF(AND(EE=1,m>$A465),0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)+$BS465)*CT465)/Q465,0)","v":0},{"$f":"ROUND(R465*M465-(H465-IF(EE=1,0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)*CP465),2)","v":0},{"$f":"ROUND(S465*N465-(I465-IF(EE=1,0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)*CQ465),2)","v":0},{"$f":"ROUND(T465*O465-(J465-IF(EE=1,0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)*CR465),2)","v":0},{"$f":"ROUND(U465*P465-(K465-IF(EE=1,0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)*CS465),2)","v":0},{"$f":"ROUND(V465*Q465-(L465-IF(EE=1,0,Kosten_Fond!$D465+Kosten_Fond!$F465+Kosten_Fond!$H465)*CT465),2)","v":0},{"$f":"ROUND(W465-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z465,IF(AbschlVar=\"DK_fix\",W465*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB465,Kosten_Fond!$AA465))))*IF(Förderung=\"mit\",CN465,CP465)+AH465,2)","v":0},{"$f":"ROUND(X465-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z465,IF(AbschlVar=\"DK_fix\",X465*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB465,Kosten_Fond!$AA465))))*IF(Förderung=\"mit\",CO465,CQ465)+AH465,2)","v":0},{"$f":"ROUND(Y465-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z465,IF(AbschlVar=\"DK_fix\",Y465*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB465,Kosten_Fond!$AA465))))*CR465+AH465,2)","v":0},{"$f":"ROUND(Z465-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z465,IF(AbschlVar=\"DK_fix\",Z465*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB465,Kosten_Fond!$AA465))))*CS465+AH465,2)","v":0},{"$f":"ROUND(AA465-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z465,IF(AbschlVar=\"DK_fix\",AA465*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB465,Kosten_Fond!$AA465))))*CT465+AH465,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,4,{"$f":"IF(AND(Fond!$B465<=1,OR($A465<n,AND($A465=n,Fond!$B465<=1))),R464*M465,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A465<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A465+1)-$B$16)*$B$16,A465,A465+1),0)","v":37},5,{"$f":"Kosten_Fond!T466","v":0},{"$f":"Kosten_Fond!U466","v":0},{"$f":"Kosten_Fond!V466","v":0},{"$f":"Kosten_Fond!W466","v":0},{"$f":"Kosten_Fond!X466","v":0},0,0,0,0,0,{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),ROUND(M465*(1+INDEX(Performance_Vektoren!J$5:J$77,$A465+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),ROUND(N465*(1+INDEX(Performance_Vektoren!K$5:K$77,$A465+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),ROUND(O465*(1+INDEX(Performance_Vektoren!L$5:L$77,$A465+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),ROUND(P465*(1+INDEX(Performance_Vektoren!M$5:M$77,$A465+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),ROUND(Q465*(1+INDEX(Performance_Vektoren!N$5:N$77,$A465+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),R465+(H466-(IF(AND(EE=1,m>$A466),0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)+$BS466)*CP466)/M466,0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),S465+(I466-(IF(AND(EE=1,m>$A466),0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)+$BS466)*CQ466)/N466,0)","v":0},{"$f":"ROUND(IF(OR($A466<n,AND($A466=n,$B466<=1)),T465+(J466-(IF(AND(EE=1,m>$A466),0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)+$BS466)*CR466)/O466,0),10)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),U465+(K466-(IF(AND(EE=1,m>$A466),0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)+$BS466)*CS466)/P466,0)","v":0},{"$f":"IF(OR($A466<n,AND($A466=n,$B466<=1)),V465+(L466-(IF(AND(EE=1,m>$A466),0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)+$BS466)*CT466)/Q466,0)","v":0},{"$f":"ROUND(R466*M466-(H466-IF(EE=1,0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)*CP466),2)","v":0},{"$f":"ROUND(S466*N466-(I466-IF(EE=1,0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)*CQ466),2)","v":0},{"$f":"ROUND(T466*O466-(J466-IF(EE=1,0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)*CR466),2)","v":0},{"$f":"ROUND(U466*P466-(K466-IF(EE=1,0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)*CS466),2)","v":0},{"$f":"ROUND(V466*Q466-(L466-IF(EE=1,0,Kosten_Fond!$D466+Kosten_Fond!$F466+Kosten_Fond!$H466)*CT466),2)","v":0},{"$f":"ROUND(W466-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z466,IF(AbschlVar=\"DK_fix\",W466*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB466,Kosten_Fond!$AA466))))*IF(Förderung=\"mit\",CN466,CP466)+AH466,2)","v":0},{"$f":"ROUND(X466-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z466,IF(AbschlVar=\"DK_fix\",X466*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB466,Kosten_Fond!$AA466))))*IF(Förderung=\"mit\",CO466,CQ466)+AH466,2)","v":0},{"$f":"ROUND(Y466-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z466,IF(AbschlVar=\"DK_fix\",Y466*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB466,Kosten_Fond!$AA466))))*CR466+AH466,2)","v":0},{"$f":"ROUND(Z466-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z466,IF(AbschlVar=\"DK_fix\",Z466*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB466,Kosten_Fond!$AA466))))*CS466+AH466,2)","v":0},{"$f":"ROUND(AA466-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z466,IF(AbschlVar=\"DK_fix\",AA466*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB466,Kosten_Fond!$AA466))))*CT466+AH466,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,5,{"$f":"IF(AND(Fond!$B466<=1,OR($A466<n,AND($A466=n,Fond!$B466<=1))),R465*M466,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A466>n,0,IF(x+$A466<=45,30%,IF(x+$A466<=55,25%,15%)))","v":0},{"$f":"IF($A466>n,0,1-CN466)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A466<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A466+1)-$B$16)*$B$16,A466,A466+1),0)","v":37},{"$f":"IF(A467=A466,B466+1,1)","v":6},{"$f":"Kosten_Fond!T467","v":0},{"$f":"Kosten_Fond!U467","v":0},{"$f":"Kosten_Fond!V467","v":0},{"$f":"Kosten_Fond!W467","v":0},{"$f":"Kosten_Fond!X467","v":0},{"$f":"ROUND(C467/(1+$B$12),2)","v":0},{"$f":"ROUND(D467/(1+$B$13),2)","v":0},{"$f":"ROUND(E467/(1+$B$14),2)","v":0},{"$f":"ROUND(F467/(1+$D$12),2)","v":0},{"$f":"ROUND(G467/(1+$D$13),2)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),ROUND(M466*(1+INDEX(Performance_Vektoren!J$5:J$77,$A466+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),ROUND(N466*(1+INDEX(Performance_Vektoren!K$5:K$77,$A466+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),ROUND(O466*(1+INDEX(Performance_Vektoren!L$5:L$77,$A466+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),ROUND(P466*(1+INDEX(Performance_Vektoren!M$5:M$77,$A466+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),ROUND(Q466*(1+INDEX(Performance_Vektoren!N$5:N$77,$A466+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),R466+(H467-(IF(AND(EE=1,m>$A467),0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)+$BS467)*CP467)/M467,0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),S466+(I467-(IF(AND(EE=1,m>$A467),0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)+$BS467)*CQ467)/N467,0)","v":0},{"$f":"ROUND(IF(OR($A467<n,AND($A467=n,$B467<=1)),T466+(J467-(IF(AND(EE=1,m>$A467),0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)+$BS467)*CR467)/O467,0),10)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),U466+(K467-(IF(AND(EE=1,m>$A467),0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)+$BS467)*CS467)/P467,0)","v":0},{"$f":"IF(OR($A467<n,AND($A467=n,$B467<=1)),V466+(L467-(IF(AND(EE=1,m>$A467),0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)+$BS467)*CT467)/Q467,0)","v":0},{"$f":"ROUND(R467*M467-(H467-IF(EE=1,0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)*CP467),2)","v":0},{"$f":"ROUND(S467*N467-(I467-IF(EE=1,0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)*CQ467),2)","v":0},{"$f":"ROUND(T467*O467-(J467-IF(EE=1,0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)*CR467),2)","v":0},{"$f":"ROUND(U467*P467-(K467-IF(EE=1,0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)*CS467),2)","v":0},{"$f":"ROUND(V467*Q467-(L467-IF(EE=1,0,Kosten_Fond!$D467+Kosten_Fond!$F467+Kosten_Fond!$H467)*CT467),2)","v":0},{"$f":"ROUND(W467-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z467,IF(AbschlVar=\"DK_fix\",W467*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB467,Kosten_Fond!$AA467))))*IF(Förderung=\"mit\",CN467,CP467)+AH467,2)","v":0},{"$f":"ROUND(X467-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z467,IF(AbschlVar=\"DK_fix\",X467*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB467,Kosten_Fond!$AA467))))*IF(Förderung=\"mit\",CO467,CQ467)+AH467,2)","v":0},{"$f":"ROUND(Y467-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z467,IF(AbschlVar=\"DK_fix\",Y467*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB467,Kosten_Fond!$AA467))))*CR467+AH467,2)","v":0},{"$f":"ROUND(Z467-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z467,IF(AbschlVar=\"DK_fix\",Z467*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB467,Kosten_Fond!$AA467))))*CS467+AH467,2)","v":0},{"$f":"ROUND(AA467-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z467,IF(AbschlVar=\"DK_fix\",AA467*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB467,Kosten_Fond!$AA467))))*CT467+AH467,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,6,{"$f":"IF(AND(Fond!$B467<=1,OR($A467<n,AND($A467=n,Fond!$B467<=1))),R466*M467,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU467/(CU467+CV467)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A467<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A467+1)-$B$16)*$B$16,A467,A467+1),0)","v":37},7,{"$f":"Kosten_Fond!T468","v":0},{"$f":"Kosten_Fond!U468","v":0},{"$f":"Kosten_Fond!V468","v":0},{"$f":"Kosten_Fond!W468","v":0},{"$f":"Kosten_Fond!X468","v":0},0,0,0,0,0,{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),ROUND(M467*(1+INDEX(Performance_Vektoren!J$5:J$77,$A467+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),ROUND(N467*(1+INDEX(Performance_Vektoren!K$5:K$77,$A467+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),ROUND(O467*(1+INDEX(Performance_Vektoren!L$5:L$77,$A467+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),ROUND(P467*(1+INDEX(Performance_Vektoren!M$5:M$77,$A467+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),ROUND(Q467*(1+INDEX(Performance_Vektoren!N$5:N$77,$A467+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),R467+(H468-(IF(AND(EE=1,m>$A468),0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)+$BS468)*CP468)/M468,0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),S467+(I468-(IF(AND(EE=1,m>$A468),0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)+$BS468)*CQ468)/N468,0)","v":0},{"$f":"ROUND(IF(OR($A468<n,AND($A468=n,$B468<=1)),T467+(J468-(IF(AND(EE=1,m>$A468),0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)+$BS468)*CR468)/O468,0),10)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),U467+(K468-(IF(AND(EE=1,m>$A468),0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)+$BS468)*CS468)/P468,0)","v":0},{"$f":"IF(OR($A468<n,AND($A468=n,$B468<=1)),V467+(L468-(IF(AND(EE=1,m>$A468),0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)+$BS468)*CT468)/Q468,0)","v":0},{"$f":"ROUND(R468*M468-(H468-IF(EE=1,0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)*CP468),2)","v":0},{"$f":"ROUND(S468*N468-(I468-IF(EE=1,0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)*CQ468),2)","v":0},{"$f":"ROUND(T468*O468-(J468-IF(EE=1,0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)*CR468),2)","v":0},{"$f":"ROUND(U468*P468-(K468-IF(EE=1,0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)*CS468),2)","v":0},{"$f":"ROUND(V468*Q468-(L468-IF(EE=1,0,Kosten_Fond!$D468+Kosten_Fond!$F468+Kosten_Fond!$H468)*CT468),2)","v":0},{"$f":"ROUND(W468-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z468,IF(AbschlVar=\"DK_fix\",W468*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB468,Kosten_Fond!$AA468))))*IF(Förderung=\"mit\",CN468,CP468)+AH468,2)","v":0},{"$f":"ROUND(X468-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z468,IF(AbschlVar=\"DK_fix\",X468*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB468,Kosten_Fond!$AA468))))*IF(Förderung=\"mit\",CO468,CQ468)+AH468,2)","v":0},{"$f":"ROUND(Y468-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z468,IF(AbschlVar=\"DK_fix\",Y468*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB468,Kosten_Fond!$AA468))))*CR468+AH468,2)","v":0},{"$f":"ROUND(Z468-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z468,IF(AbschlVar=\"DK_fix\",Z468*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB468,Kosten_Fond!$AA468))))*CS468+AH468,2)","v":0},{"$f":"ROUND(AA468-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z468,IF(AbschlVar=\"DK_fix\",AA468*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB468,Kosten_Fond!$AA468))))*CT468+AH468,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,7,{"$f":"IF(AND(Fond!$B468<=1,OR($A468<n,AND($A468=n,Fond!$B468<=1))),R467*M468,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M468*R467","v":0},{"$f":"N468*S467","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A468<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A468+1)-$B$16)*$B$16,A468,A468+1),0)","v":37},8,{"$f":"Kosten_Fond!T469","v":0},{"$f":"Kosten_Fond!U469","v":0},{"$f":"Kosten_Fond!V469","v":0},{"$f":"Kosten_Fond!W469","v":0},{"$f":"Kosten_Fond!X469","v":0},0,0,0,0,0,{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),ROUND(M468*(1+INDEX(Performance_Vektoren!J$5:J$77,$A468+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),ROUND(N468*(1+INDEX(Performance_Vektoren!K$5:K$77,$A468+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),ROUND(O468*(1+INDEX(Performance_Vektoren!L$5:L$77,$A468+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),ROUND(P468*(1+INDEX(Performance_Vektoren!M$5:M$77,$A468+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),ROUND(Q468*(1+INDEX(Performance_Vektoren!N$5:N$77,$A468+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),R468+(H469-(IF(AND(EE=1,m>$A469),0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)+$BS469)*CP469)/M469,0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),S468+(I469-(IF(AND(EE=1,m>$A469),0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)+$BS469)*CQ469)/N469,0)","v":0},{"$f":"ROUND(IF(OR($A469<n,AND($A469=n,$B469<=1)),T468+(J469-(IF(AND(EE=1,m>$A469),0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)+$BS469)*CR469)/O469,0),10)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),U468+(K469-(IF(AND(EE=1,m>$A469),0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)+$BS469)*CS469)/P469,0)","v":0},{"$f":"IF(OR($A469<n,AND($A469=n,$B469<=1)),V468+(L469-(IF(AND(EE=1,m>$A469),0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)+$BS469)*CT469)/Q469,0)","v":0},{"$f":"ROUND(R469*M469-(H469-IF(EE=1,0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)*CP469),2)","v":0},{"$f":"ROUND(S469*N469-(I469-IF(EE=1,0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)*CQ469),2)","v":0},{"$f":"ROUND(T469*O469-(J469-IF(EE=1,0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)*CR469),2)","v":0},{"$f":"ROUND(U469*P469-(K469-IF(EE=1,0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)*CS469),2)","v":0},{"$f":"ROUND(V469*Q469-(L469-IF(EE=1,0,Kosten_Fond!$D469+Kosten_Fond!$F469+Kosten_Fond!$H469)*CT469),2)","v":0},{"$f":"ROUND(W469-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z469,IF(AbschlVar=\"DK_fix\",W469*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB469,Kosten_Fond!$AA469))))*IF(Förderung=\"mit\",CN469,CP469)+AH469,2)","v":0},{"$f":"ROUND(X469-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z469,IF(AbschlVar=\"DK_fix\",X469*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB469,Kosten_Fond!$AA469))))*IF(Förderung=\"mit\",CO469,CQ469)+AH469,2)","v":0},{"$f":"ROUND(Y469-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z469,IF(AbschlVar=\"DK_fix\",Y469*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB469,Kosten_Fond!$AA469))))*CR469+AH469,2)","v":0},{"$f":"ROUND(Z469-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z469,IF(AbschlVar=\"DK_fix\",Z469*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB469,Kosten_Fond!$AA469))))*CS469+AH469,2)","v":0},{"$f":"ROUND(AA469-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z469,IF(AbschlVar=\"DK_fix\",AA469*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB469,Kosten_Fond!$AA469))))*CT469+AH469,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,8,{"$f":"IF(AND(Fond!$B469<=1,OR($A469<n,AND($A469=n,Fond!$B469<=1))),R468*M469,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A469<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A469+1)-$B$16)*$B$16,A469,A469+1),0)","v":37},9,{"$f":"Kosten_Fond!T470","v":0},{"$f":"Kosten_Fond!U470","v":0},{"$f":"Kosten_Fond!V470","v":0},{"$f":"Kosten_Fond!W470","v":0},{"$f":"Kosten_Fond!X470","v":0},0,0,0,0,0,{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),ROUND(M469*(1+INDEX(Performance_Vektoren!J$5:J$77,$A469+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),ROUND(N469*(1+INDEX(Performance_Vektoren!K$5:K$77,$A469+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),ROUND(O469*(1+INDEX(Performance_Vektoren!L$5:L$77,$A469+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),ROUND(P469*(1+INDEX(Performance_Vektoren!M$5:M$77,$A469+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),ROUND(Q469*(1+INDEX(Performance_Vektoren!N$5:N$77,$A469+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),R469+(H470-(IF(AND(EE=1,m>$A470),0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)+$BS470)*CP470)/M470,0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),S469+(I470-(IF(AND(EE=1,m>$A470),0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)+$BS470)*CQ470)/N470,0)","v":0},{"$f":"ROUND(IF(OR($A470<n,AND($A470=n,$B470<=1)),T469+(J470-(IF(AND(EE=1,m>$A470),0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)+$BS470)*CR470)/O470,0),10)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),U469+(K470-(IF(AND(EE=1,m>$A470),0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)+$BS470)*CS470)/P470,0)","v":0},{"$f":"IF(OR($A470<n,AND($A470=n,$B470<=1)),V469+(L470-(IF(AND(EE=1,m>$A470),0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)+$BS470)*CT470)/Q470,0)","v":0},{"$f":"ROUND(R470*M470-(H470-IF(EE=1,0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)*CP470),2)","v":0},{"$f":"ROUND(S470*N470-(I470-IF(EE=1,0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)*CQ470),2)","v":0},{"$f":"ROUND(T470*O470-(J470-IF(EE=1,0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)*CR470),2)","v":0},{"$f":"ROUND(U470*P470-(K470-IF(EE=1,0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)*CS470),2)","v":0},{"$f":"ROUND(V470*Q470-(L470-IF(EE=1,0,Kosten_Fond!$D470+Kosten_Fond!$F470+Kosten_Fond!$H470)*CT470),2)","v":0},{"$f":"ROUND(W470-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z470,IF(AbschlVar=\"DK_fix\",W470*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB470,Kosten_Fond!$AA470))))*IF(Förderung=\"mit\",CN470,CP470)+AH470,2)","v":0},{"$f":"ROUND(X470-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z470,IF(AbschlVar=\"DK_fix\",X470*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB470,Kosten_Fond!$AA470))))*IF(Förderung=\"mit\",CO470,CQ470)+AH470,2)","v":0},{"$f":"ROUND(Y470-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z470,IF(AbschlVar=\"DK_fix\",Y470*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB470,Kosten_Fond!$AA470))))*CR470+AH470,2)","v":0},{"$f":"ROUND(Z470-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z470,IF(AbschlVar=\"DK_fix\",Z470*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB470,Kosten_Fond!$AA470))))*CS470+AH470,2)","v":0},{"$f":"ROUND(AA470-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z470,IF(AbschlVar=\"DK_fix\",AA470*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB470,Kosten_Fond!$AA470))))*CT470+AH470,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,9,{"$f":"IF(AND(Fond!$B470<=1,OR($A470<n,AND($A470=n,Fond!$B470<=1))),R469*M470,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A470<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A470+1)-$B$16)*$B$16,A470,A470+1),0)","v":37},10,{"$f":"Kosten_Fond!T471","v":0},{"$f":"Kosten_Fond!U471","v":0},{"$f":"Kosten_Fond!V471","v":0},{"$f":"Kosten_Fond!W471","v":0},{"$f":"Kosten_Fond!X471","v":0},0,0,0,0,0,{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),ROUND(M470*(1+INDEX(Performance_Vektoren!J$5:J$77,$A470+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),ROUND(N470*(1+INDEX(Performance_Vektoren!K$5:K$77,$A470+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),ROUND(O470*(1+INDEX(Performance_Vektoren!L$5:L$77,$A470+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),ROUND(P470*(1+INDEX(Performance_Vektoren!M$5:M$77,$A470+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),ROUND(Q470*(1+INDEX(Performance_Vektoren!N$5:N$77,$A470+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),R470+(H471-(IF(AND(EE=1,m>$A471),0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)+$BS471)*CP471)/M471,0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),S470+(I471-(IF(AND(EE=1,m>$A471),0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)+$BS471)*CQ471)/N471,0)","v":0},{"$f":"ROUND(IF(OR($A471<n,AND($A471=n,$B471<=1)),T470+(J471-(IF(AND(EE=1,m>$A471),0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)+$BS471)*CR471)/O471,0),10)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),U470+(K471-(IF(AND(EE=1,m>$A471),0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)+$BS471)*CS471)/P471,0)","v":0},{"$f":"IF(OR($A471<n,AND($A471=n,$B471<=1)),V470+(L471-(IF(AND(EE=1,m>$A471),0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)+$BS471)*CT471)/Q471,0)","v":0},{"$f":"ROUND(R471*M471-(H471-IF(EE=1,0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)*CP471),2)","v":0},{"$f":"ROUND(S471*N471-(I471-IF(EE=1,0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)*CQ471),2)","v":0},{"$f":"ROUND(T471*O471-(J471-IF(EE=1,0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)*CR471),2)","v":0},{"$f":"ROUND(U471*P471-(K471-IF(EE=1,0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)*CS471),2)","v":0},{"$f":"ROUND(V471*Q471-(L471-IF(EE=1,0,Kosten_Fond!$D471+Kosten_Fond!$F471+Kosten_Fond!$H471)*CT471),2)","v":0},{"$f":"ROUND(W471-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z471,IF(AbschlVar=\"DK_fix\",W471*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB471,Kosten_Fond!$AA471))))*IF(Förderung=\"mit\",CN471,CP471)+AH471,2)","v":0},{"$f":"ROUND(X471-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z471,IF(AbschlVar=\"DK_fix\",X471*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB471,Kosten_Fond!$AA471))))*IF(Förderung=\"mit\",CO471,CQ471)+AH471,2)","v":0},{"$f":"ROUND(Y471-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z471,IF(AbschlVar=\"DK_fix\",Y471*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB471,Kosten_Fond!$AA471))))*CR471+AH471,2)","v":0},{"$f":"ROUND(Z471-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z471,IF(AbschlVar=\"DK_fix\",Z471*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB471,Kosten_Fond!$AA471))))*CS471+AH471,2)","v":0},{"$f":"ROUND(AA471-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z471,IF(AbschlVar=\"DK_fix\",AA471*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB471,Kosten_Fond!$AA471))))*CT471+AH471,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,10,{"$f":"IF(AND(Fond!$B471<=1,OR($A471<n,AND($A471=n,Fond!$B471<=1))),R470*M471,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A471<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A471+1)-$B$16)*$B$16,A471,A471+1),0)","v":37},11,{"$f":"Kosten_Fond!T472","v":0},{"$f":"Kosten_Fond!U472","v":0},{"$f":"Kosten_Fond!V472","v":0},{"$f":"Kosten_Fond!W472","v":0},{"$f":"Kosten_Fond!X472","v":0},0,0,0,0,0,{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),ROUND(M471*(1+INDEX(Performance_Vektoren!J$5:J$77,$A471+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),ROUND(N471*(1+INDEX(Performance_Vektoren!K$5:K$77,$A471+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),ROUND(O471*(1+INDEX(Performance_Vektoren!L$5:L$77,$A471+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),ROUND(P471*(1+INDEX(Performance_Vektoren!M$5:M$77,$A471+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),ROUND(Q471*(1+INDEX(Performance_Vektoren!N$5:N$77,$A471+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),R471+(H472-(IF(AND(EE=1,m>$A472),0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)+$BS472)*CP472)/M472,0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),S471+(I472-(IF(AND(EE=1,m>$A472),0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)+$BS472)*CQ472)/N472,0)","v":0},{"$f":"ROUND(IF(OR($A472<n,AND($A472=n,$B472<=1)),T471+(J472-(IF(AND(EE=1,m>$A472),0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)+$BS472)*CR472)/O472,0),10)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),U471+(K472-(IF(AND(EE=1,m>$A472),0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)+$BS472)*CS472)/P472,0)","v":0},{"$f":"IF(OR($A472<n,AND($A472=n,$B472<=1)),V471+(L472-(IF(AND(EE=1,m>$A472),0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)+$BS472)*CT472)/Q472,0)","v":0},{"$f":"ROUND(R472*M472-(H472-IF(EE=1,0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)*CP472),2)","v":0},{"$f":"ROUND(S472*N472-(I472-IF(EE=1,0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)*CQ472),2)","v":0},{"$f":"ROUND(T472*O472-(J472-IF(EE=1,0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)*CR472),2)","v":0},{"$f":"ROUND(U472*P472-(K472-IF(EE=1,0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)*CS472),2)","v":0},{"$f":"ROUND(V472*Q472-(L472-IF(EE=1,0,Kosten_Fond!$D472+Kosten_Fond!$F472+Kosten_Fond!$H472)*CT472),2)","v":0},{"$f":"ROUND(W472-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z472,IF(AbschlVar=\"DK_fix\",W472*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB472,Kosten_Fond!$AA472))))*IF(Förderung=\"mit\",CN472,CP472)+AH472,2)","v":0},{"$f":"ROUND(X472-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z472,IF(AbschlVar=\"DK_fix\",X472*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB472,Kosten_Fond!$AA472))))*IF(Förderung=\"mit\",CO472,CQ472)+AH472,2)","v":0},{"$f":"ROUND(Y472-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z472,IF(AbschlVar=\"DK_fix\",Y472*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB472,Kosten_Fond!$AA472))))*CR472+AH472,2)","v":0},{"$f":"ROUND(Z472-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z472,IF(AbschlVar=\"DK_fix\",Z472*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB472,Kosten_Fond!$AA472))))*CS472+AH472,2)","v":0},{"$f":"ROUND(AA472-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z472,IF(AbschlVar=\"DK_fix\",AA472*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB472,Kosten_Fond!$AA472))))*CT472+AH472,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,11,{"$f":"IF(AND(Fond!$B472<=1,OR($A472<n,AND($A472=n,Fond!$B472<=1))),R471*M472,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A472<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A472+1)-$B$16)*$B$16,A472,A472+1),0)","v":37},12,{"$f":"Kosten_Fond!T473","v":0},{"$f":"Kosten_Fond!U473","v":0},{"$f":"Kosten_Fond!V473","v":0},{"$f":"Kosten_Fond!W473","v":0},{"$f":"Kosten_Fond!X473","v":0},0,0,0,0,0,{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),ROUND(M472*(1+INDEX(Performance_Vektoren!J$5:J$77,$A472+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),ROUND(N472*(1+INDEX(Performance_Vektoren!K$5:K$77,$A472+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),ROUND(O472*(1+INDEX(Performance_Vektoren!L$5:L$77,$A472+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),ROUND(P472*(1+INDEX(Performance_Vektoren!M$5:M$77,$A472+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),ROUND(Q472*(1+INDEX(Performance_Vektoren!N$5:N$77,$A472+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),R472+(H473-(IF(AND(EE=1,m>$A473),0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)+$BS473)*CP473)/M473,0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),S472+(I473-(IF(AND(EE=1,m>$A473),0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)+$BS473)*CQ473)/N473,0)","v":0},{"$f":"ROUND(IF(OR($A473<n,AND($A473=n,$B473<=1)),T472+(J473-(IF(AND(EE=1,m>$A473),0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)+$BS473)*CR473)/O473,0),10)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),U472+(K473-(IF(AND(EE=1,m>$A473),0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)+$BS473)*CS473)/P473,0)","v":0},{"$f":"IF(OR($A473<n,AND($A473=n,$B473<=1)),V472+(L473-(IF(AND(EE=1,m>$A473),0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)+$BS473)*CT473)/Q473,0)","v":0},{"$f":"ROUND(R473*M473-(H473-IF(EE=1,0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)*CP473),2)","v":0},{"$f":"ROUND(S473*N473-(I473-IF(EE=1,0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)*CQ473),2)","v":0},{"$f":"ROUND(T473*O473-(J473-IF(EE=1,0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)*CR473),2)","v":0},{"$f":"ROUND(U473*P473-(K473-IF(EE=1,0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)*CS473),2)","v":0},{"$f":"ROUND(V473*Q473-(L473-IF(EE=1,0,Kosten_Fond!$D473+Kosten_Fond!$F473+Kosten_Fond!$H473)*CT473),2)","v":0},{"$f":"ROUND(W473-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z473,IF(AbschlVar=\"DK_fix\",W473*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB473,Kosten_Fond!$AA473))))*IF(Förderung=\"mit\",CN473,CP473)+AH473,2)","v":0},{"$f":"ROUND(X473-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z473,IF(AbschlVar=\"DK_fix\",X473*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB473,Kosten_Fond!$AA473))))*IF(Förderung=\"mit\",CO473,CQ473)+AH473,2)","v":0},{"$f":"ROUND(Y473-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z473,IF(AbschlVar=\"DK_fix\",Y473*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB473,Kosten_Fond!$AA473))))*CR473+AH473,2)","v":0},{"$f":"ROUND(Z473-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z473,IF(AbschlVar=\"DK_fix\",Z473*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB473,Kosten_Fond!$AA473))))*CS473+AH473,2)","v":0},{"$f":"ROUND(AA473-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z473,IF(AbschlVar=\"DK_fix\",AA473*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB473,Kosten_Fond!$AA473))))*CT473+AH473,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,12,{"$f":"IF(AND(Fond!$B473<=1,OR($A473<n,AND($A473=n,Fond!$B473<=1))),R472*M473,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A473<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A473+1)-$B$16)*$B$16,A473,A473+1),0)","v":38},1,{"$f":"Kosten_Fond!T474","v":0},{"$f":"Kosten_Fond!U474","v":0},{"$f":"Kosten_Fond!V474","v":0},{"$f":"Kosten_Fond!W474","v":0},{"$f":"Kosten_Fond!X474","v":0},0,0,0,0,0,{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),ROUND(M473*(1+INDEX(Performance_Vektoren!J$5:J$77,$A473+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),ROUND(N473*(1+INDEX(Performance_Vektoren!K$5:K$77,$A473+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),ROUND(O473*(1+INDEX(Performance_Vektoren!L$5:L$77,$A473+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),ROUND(P473*(1+INDEX(Performance_Vektoren!M$5:M$77,$A473+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),ROUND(Q473*(1+INDEX(Performance_Vektoren!N$5:N$77,$A473+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),R473+(H474-(IF(AND(EE=1,m>$A474),0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)+$BS474)*CP474)/M474,0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),S473+(I474-(IF(AND(EE=1,m>$A474),0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)+$BS474)*CQ474)/N474,0)","v":0},{"$f":"ROUND(IF(OR($A474<n,AND($A474=n,$B474<=1)),T473+(J474-(IF(AND(EE=1,m>$A474),0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)+$BS474)*CR474)/O474,0),10)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),U473+(K474-(IF(AND(EE=1,m>$A474),0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)+$BS474)*CS474)/P474,0)","v":0},{"$f":"IF(OR($A474<n,AND($A474=n,$B474<=1)),V473+(L474-(IF(AND(EE=1,m>$A474),0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)+$BS474)*CT474)/Q474,0)","v":0},{"$f":"ROUND(R474*M474-(H474-IF(EE=1,0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)*CP474),2)","v":0},{"$f":"ROUND(S474*N474-(I474-IF(EE=1,0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)*CQ474),2)","v":0},{"$f":"ROUND(T474*O474-(J474-IF(EE=1,0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)*CR474),2)","v":0},{"$f":"ROUND(U474*P474-(K474-IF(EE=1,0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)*CS474),2)","v":0},{"$f":"ROUND(V474*Q474-(L474-IF(EE=1,0,Kosten_Fond!$D474+Kosten_Fond!$F474+Kosten_Fond!$H474)*CT474),2)","v":0},{"$f":"ROUND(W474-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z474,IF(AbschlVar=\"DK_fix\",W474*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB474,Kosten_Fond!$AA474))))*IF(Förderung=\"mit\",CN474,CP474)+AH474,2)","v":0},{"$f":"ROUND(X474-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z474,IF(AbschlVar=\"DK_fix\",X474*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB474,Kosten_Fond!$AA474))))*IF(Förderung=\"mit\",CO474,CQ474)+AH474,2)","v":0},{"$f":"ROUND(Y474-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z474,IF(AbschlVar=\"DK_fix\",Y474*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB474,Kosten_Fond!$AA474))))*CR474+AH474,2)","v":0},{"$f":"ROUND(Z474-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z474,IF(AbschlVar=\"DK_fix\",Z474*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB474,Kosten_Fond!$AA474))))*CS474+AH474,2)","v":0},{"$f":"ROUND(AA474-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z474,IF(AbschlVar=\"DK_fix\",AA474*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB474,Kosten_Fond!$AA474))))*CT474+AH474,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,1,{"$f":"IF(AND(Fond!$B474<=1,OR($A474<n,AND($A474=n,Fond!$B474<=1))),R473*M474,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A474<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A474+1)-$B$16)*$B$16,A474,A474+1),0)","v":38},2,{"$f":"Kosten_Fond!T475","v":0},{"$f":"Kosten_Fond!U475","v":0},{"$f":"Kosten_Fond!V475","v":0},{"$f":"Kosten_Fond!W475","v":0},{"$f":"Kosten_Fond!X475","v":0},0,0,0,0,0,{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),ROUND(M474*(1+INDEX(Performance_Vektoren!J$5:J$77,$A474+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),ROUND(N474*(1+INDEX(Performance_Vektoren!K$5:K$77,$A474+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),ROUND(O474*(1+INDEX(Performance_Vektoren!L$5:L$77,$A474+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),ROUND(P474*(1+INDEX(Performance_Vektoren!M$5:M$77,$A474+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),ROUND(Q474*(1+INDEX(Performance_Vektoren!N$5:N$77,$A474+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),R474+(H475-(IF(AND(EE=1,m>$A475),0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)+$BS475)*CP475)/M475,0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),S474+(I475-(IF(AND(EE=1,m>$A475),0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)+$BS475)*CQ475)/N475,0)","v":0},{"$f":"ROUND(IF(OR($A475<n,AND($A475=n,$B475<=1)),T474+(J475-(IF(AND(EE=1,m>$A475),0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)+$BS475)*CR475)/O475,0),10)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),U474+(K475-(IF(AND(EE=1,m>$A475),0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)+$BS475)*CS475)/P475,0)","v":0},{"$f":"IF(OR($A475<n,AND($A475=n,$B475<=1)),V474+(L475-(IF(AND(EE=1,m>$A475),0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)+$BS475)*CT475)/Q475,0)","v":0},{"$f":"ROUND(R475*M475-(H475-IF(EE=1,0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)*CP475),2)","v":0},{"$f":"ROUND(S475*N475-(I475-IF(EE=1,0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)*CQ475),2)","v":0},{"$f":"ROUND(T475*O475-(J475-IF(EE=1,0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)*CR475),2)","v":0},{"$f":"ROUND(U475*P475-(K475-IF(EE=1,0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)*CS475),2)","v":0},{"$f":"ROUND(V475*Q475-(L475-IF(EE=1,0,Kosten_Fond!$D475+Kosten_Fond!$F475+Kosten_Fond!$H475)*CT475),2)","v":0},{"$f":"ROUND(W475-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z475,IF(AbschlVar=\"DK_fix\",W475*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB475,Kosten_Fond!$AA475))))*IF(Förderung=\"mit\",CN475,CP475)+AH475,2)","v":0},{"$f":"ROUND(X475-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z475,IF(AbschlVar=\"DK_fix\",X475*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB475,Kosten_Fond!$AA475))))*IF(Förderung=\"mit\",CO475,CQ475)+AH475,2)","v":0},{"$f":"ROUND(Y475-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z475,IF(AbschlVar=\"DK_fix\",Y475*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB475,Kosten_Fond!$AA475))))*CR475+AH475,2)","v":0},{"$f":"ROUND(Z475-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z475,IF(AbschlVar=\"DK_fix\",Z475*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB475,Kosten_Fond!$AA475))))*CS475+AH475,2)","v":0},{"$f":"ROUND(AA475-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z475,IF(AbschlVar=\"DK_fix\",AA475*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB475,Kosten_Fond!$AA475))))*CT475+AH475,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2,{"$f":"IF(AND(Fond!$B475<=1,OR($A475<n,AND($A475=n,Fond!$B475<=1))),R474*M475,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A475<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A475+1)-$B$16)*$B$16,A475,A475+1),0)","v":38},3,{"$f":"Kosten_Fond!T476","v":0},{"$f":"Kosten_Fond!U476","v":0},{"$f":"Kosten_Fond!V476","v":0},{"$f":"Kosten_Fond!W476","v":0},{"$f":"Kosten_Fond!X476","v":0},0,0,0,0,0,{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),ROUND(M475*(1+INDEX(Performance_Vektoren!J$5:J$77,$A475+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),ROUND(N475*(1+INDEX(Performance_Vektoren!K$5:K$77,$A475+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),ROUND(O475*(1+INDEX(Performance_Vektoren!L$5:L$77,$A475+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),ROUND(P475*(1+INDEX(Performance_Vektoren!M$5:M$77,$A475+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),ROUND(Q475*(1+INDEX(Performance_Vektoren!N$5:N$77,$A475+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),R475+(H476-(IF(AND(EE=1,m>$A476),0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)+$BS476)*CP476)/M476,0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),S475+(I476-(IF(AND(EE=1,m>$A476),0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)+$BS476)*CQ476)/N476,0)","v":0},{"$f":"ROUND(IF(OR($A476<n,AND($A476=n,$B476<=1)),T475+(J476-(IF(AND(EE=1,m>$A476),0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)+$BS476)*CR476)/O476,0),10)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),U475+(K476-(IF(AND(EE=1,m>$A476),0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)+$BS476)*CS476)/P476,0)","v":0},{"$f":"IF(OR($A476<n,AND($A476=n,$B476<=1)),V475+(L476-(IF(AND(EE=1,m>$A476),0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)+$BS476)*CT476)/Q476,0)","v":0},{"$f":"ROUND(R476*M476-(H476-IF(EE=1,0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)*CP476),2)","v":0},{"$f":"ROUND(S476*N476-(I476-IF(EE=1,0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)*CQ476),2)","v":0},{"$f":"ROUND(T476*O476-(J476-IF(EE=1,0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)*CR476),2)","v":0},{"$f":"ROUND(U476*P476-(K476-IF(EE=1,0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)*CS476),2)","v":0},{"$f":"ROUND(V476*Q476-(L476-IF(EE=1,0,Kosten_Fond!$D476+Kosten_Fond!$F476+Kosten_Fond!$H476)*CT476),2)","v":0},{"$f":"ROUND(W476-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z476,IF(AbschlVar=\"DK_fix\",W476*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB476,Kosten_Fond!$AA476))))*IF(Förderung=\"mit\",CN476,CP476)+AH476,2)","v":0},{"$f":"ROUND(X476-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z476,IF(AbschlVar=\"DK_fix\",X476*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB476,Kosten_Fond!$AA476))))*IF(Förderung=\"mit\",CO476,CQ476)+AH476,2)","v":0},{"$f":"ROUND(Y476-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z476,IF(AbschlVar=\"DK_fix\",Y476*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB476,Kosten_Fond!$AA476))))*CR476+AH476,2)","v":0},{"$f":"ROUND(Z476-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z476,IF(AbschlVar=\"DK_fix\",Z476*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB476,Kosten_Fond!$AA476))))*CS476+AH476,2)","v":0},{"$f":"ROUND(AA476-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z476,IF(AbschlVar=\"DK_fix\",AA476*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB476,Kosten_Fond!$AA476))))*CT476+AH476,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,3,{"$f":"IF(AND(Fond!$B476<=1,OR($A476<n,AND($A476=n,Fond!$B476<=1))),R475*M476,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A476<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A476+1)-$B$16)*$B$16,A476,A476+1),0)","v":38},4,{"$f":"Kosten_Fond!T477","v":0},{"$f":"Kosten_Fond!U477","v":0},{"$f":"Kosten_Fond!V477","v":0},{"$f":"Kosten_Fond!W477","v":0},{"$f":"Kosten_Fond!X477","v":0},0,0,0,0,0,{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),ROUND(M476*(1+INDEX(Performance_Vektoren!J$5:J$77,$A476+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),ROUND(N476*(1+INDEX(Performance_Vektoren!K$5:K$77,$A476+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),ROUND(O476*(1+INDEX(Performance_Vektoren!L$5:L$77,$A476+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),ROUND(P476*(1+INDEX(Performance_Vektoren!M$5:M$77,$A476+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),ROUND(Q476*(1+INDEX(Performance_Vektoren!N$5:N$77,$A476+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),R476+(H477-(IF(AND(EE=1,m>$A477),0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)+$BS477)*CP477)/M477,0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),S476+(I477-(IF(AND(EE=1,m>$A477),0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)+$BS477)*CQ477)/N477,0)","v":0},{"$f":"ROUND(IF(OR($A477<n,AND($A477=n,$B477<=1)),T476+(J477-(IF(AND(EE=1,m>$A477),0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)+$BS477)*CR477)/O477,0),10)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),U476+(K477-(IF(AND(EE=1,m>$A477),0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)+$BS477)*CS477)/P477,0)","v":0},{"$f":"IF(OR($A477<n,AND($A477=n,$B477<=1)),V476+(L477-(IF(AND(EE=1,m>$A477),0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)+$BS477)*CT477)/Q477,0)","v":0},{"$f":"ROUND(R477*M477-(H477-IF(EE=1,0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)*CP477),2)","v":0},{"$f":"ROUND(S477*N477-(I477-IF(EE=1,0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)*CQ477),2)","v":0},{"$f":"ROUND(T477*O477-(J477-IF(EE=1,0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)*CR477),2)","v":0},{"$f":"ROUND(U477*P477-(K477-IF(EE=1,0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)*CS477),2)","v":0},{"$f":"ROUND(V477*Q477-(L477-IF(EE=1,0,Kosten_Fond!$D477+Kosten_Fond!$F477+Kosten_Fond!$H477)*CT477),2)","v":0},{"$f":"ROUND(W477-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z477,IF(AbschlVar=\"DK_fix\",W477*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB477,Kosten_Fond!$AA477))))*IF(Förderung=\"mit\",CN477,CP477)+AH477,2)","v":0},{"$f":"ROUND(X477-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z477,IF(AbschlVar=\"DK_fix\",X477*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB477,Kosten_Fond!$AA477))))*IF(Förderung=\"mit\",CO477,CQ477)+AH477,2)","v":0},{"$f":"ROUND(Y477-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z477,IF(AbschlVar=\"DK_fix\",Y477*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB477,Kosten_Fond!$AA477))))*CR477+AH477,2)","v":0},{"$f":"ROUND(Z477-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z477,IF(AbschlVar=\"DK_fix\",Z477*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB477,Kosten_Fond!$AA477))))*CS477+AH477,2)","v":0},{"$f":"ROUND(AA477-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z477,IF(AbschlVar=\"DK_fix\",AA477*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB477,Kosten_Fond!$AA477))))*CT477+AH477,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,4,{"$f":"IF(AND(Fond!$B477<=1,OR($A477<n,AND($A477=n,Fond!$B477<=1))),R476*M477,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A477<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A477+1)-$B$16)*$B$16,A477,A477+1),0)","v":38},5,{"$f":"Kosten_Fond!T478","v":0},{"$f":"Kosten_Fond!U478","v":0},{"$f":"Kosten_Fond!V478","v":0},{"$f":"Kosten_Fond!W478","v":0},{"$f":"Kosten_Fond!X478","v":0},0,0,0,0,0,{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),ROUND(M477*(1+INDEX(Performance_Vektoren!J$5:J$77,$A477+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),ROUND(N477*(1+INDEX(Performance_Vektoren!K$5:K$77,$A477+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),ROUND(O477*(1+INDEX(Performance_Vektoren!L$5:L$77,$A477+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),ROUND(P477*(1+INDEX(Performance_Vektoren!M$5:M$77,$A477+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),ROUND(Q477*(1+INDEX(Performance_Vektoren!N$5:N$77,$A477+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),R477+(H478-(IF(AND(EE=1,m>$A478),0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)+$BS478)*CP478)/M478,0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),S477+(I478-(IF(AND(EE=1,m>$A478),0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)+$BS478)*CQ478)/N478,0)","v":0},{"$f":"ROUND(IF(OR($A478<n,AND($A478=n,$B478<=1)),T477+(J478-(IF(AND(EE=1,m>$A478),0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)+$BS478)*CR478)/O478,0),10)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),U477+(K478-(IF(AND(EE=1,m>$A478),0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)+$BS478)*CS478)/P478,0)","v":0},{"$f":"IF(OR($A478<n,AND($A478=n,$B478<=1)),V477+(L478-(IF(AND(EE=1,m>$A478),0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)+$BS478)*CT478)/Q478,0)","v":0},{"$f":"ROUND(R478*M478-(H478-IF(EE=1,0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)*CP478),2)","v":0},{"$f":"ROUND(S478*N478-(I478-IF(EE=1,0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)*CQ478),2)","v":0},{"$f":"ROUND(T478*O478-(J478-IF(EE=1,0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)*CR478),2)","v":0},{"$f":"ROUND(U478*P478-(K478-IF(EE=1,0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)*CS478),2)","v":0},{"$f":"ROUND(V478*Q478-(L478-IF(EE=1,0,Kosten_Fond!$D478+Kosten_Fond!$F478+Kosten_Fond!$H478)*CT478),2)","v":0},{"$f":"ROUND(W478-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z478,IF(AbschlVar=\"DK_fix\",W478*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB478,Kosten_Fond!$AA478))))*IF(Förderung=\"mit\",CN478,CP478)+AH478,2)","v":0},{"$f":"ROUND(X478-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z478,IF(AbschlVar=\"DK_fix\",X478*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB478,Kosten_Fond!$AA478))))*IF(Förderung=\"mit\",CO478,CQ478)+AH478,2)","v":0},{"$f":"ROUND(Y478-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z478,IF(AbschlVar=\"DK_fix\",Y478*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB478,Kosten_Fond!$AA478))))*CR478+AH478,2)","v":0},{"$f":"ROUND(Z478-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z478,IF(AbschlVar=\"DK_fix\",Z478*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB478,Kosten_Fond!$AA478))))*CS478+AH478,2)","v":0},{"$f":"ROUND(AA478-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z478,IF(AbschlVar=\"DK_fix\",AA478*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB478,Kosten_Fond!$AA478))))*CT478+AH478,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,5,{"$f":"IF(AND(Fond!$B478<=1,OR($A478<n,AND($A478=n,Fond!$B478<=1))),R477*M478,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A478<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A478+1)-$B$16)*$B$16,A478,A478+1),0)","v":38},6,{"$f":"Kosten_Fond!T479","v":0},{"$f":"Kosten_Fond!U479","v":0},{"$f":"Kosten_Fond!V479","v":0},{"$f":"Kosten_Fond!W479","v":0},{"$f":"Kosten_Fond!X479","v":0},0,0,0,0,0,{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),ROUND(M478*(1+INDEX(Performance_Vektoren!J$5:J$77,$A478+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),ROUND(N478*(1+INDEX(Performance_Vektoren!K$5:K$77,$A478+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),ROUND(O478*(1+INDEX(Performance_Vektoren!L$5:L$77,$A478+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),ROUND(P478*(1+INDEX(Performance_Vektoren!M$5:M$77,$A478+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),ROUND(Q478*(1+INDEX(Performance_Vektoren!N$5:N$77,$A478+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),R478+(H479-(IF(AND(EE=1,m>$A479),0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)+$BS479)*CP479)/M479,0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),S478+(I479-(IF(AND(EE=1,m>$A479),0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)+$BS479)*CQ479)/N479,0)","v":0},{"$f":"ROUND(IF(OR($A479<n,AND($A479=n,$B479<=1)),T478+(J479-(IF(AND(EE=1,m>$A479),0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)+$BS479)*CR479)/O479,0),10)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),U478+(K479-(IF(AND(EE=1,m>$A479),0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)+$BS479)*CS479)/P479,0)","v":0},{"$f":"IF(OR($A479<n,AND($A479=n,$B479<=1)),V478+(L479-(IF(AND(EE=1,m>$A479),0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)+$BS479)*CT479)/Q479,0)","v":0},{"$f":"ROUND(R479*M479-(H479-IF(EE=1,0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)*CP479),2)","v":0},{"$f":"ROUND(S479*N479-(I479-IF(EE=1,0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)*CQ479),2)","v":0},{"$f":"ROUND(T479*O479-(J479-IF(EE=1,0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)*CR479),2)","v":0},{"$f":"ROUND(U479*P479-(K479-IF(EE=1,0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)*CS479),2)","v":0},{"$f":"ROUND(V479*Q479-(L479-IF(EE=1,0,Kosten_Fond!$D479+Kosten_Fond!$F479+Kosten_Fond!$H479)*CT479),2)","v":0},{"$f":"ROUND(W479-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z479,IF(AbschlVar=\"DK_fix\",W479*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB479,Kosten_Fond!$AA479))))*IF(Förderung=\"mit\",CN479,CP479)+AH479,2)","v":0},{"$f":"ROUND(X479-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z479,IF(AbschlVar=\"DK_fix\",X479*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB479,Kosten_Fond!$AA479))))*IF(Förderung=\"mit\",CO479,CQ479)+AH479,2)","v":0},{"$f":"ROUND(Y479-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z479,IF(AbschlVar=\"DK_fix\",Y479*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB479,Kosten_Fond!$AA479))))*CR479+AH479,2)","v":0},{"$f":"ROUND(Z479-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z479,IF(AbschlVar=\"DK_fix\",Z479*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB479,Kosten_Fond!$AA479))))*CS479+AH479,2)","v":0},{"$f":"ROUND(AA479-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z479,IF(AbschlVar=\"DK_fix\",AA479*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB479,Kosten_Fond!$AA479))))*CT479+AH479,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,6,{"$f":"IF(AND(Fond!$B479<=1,OR($A479<n,AND($A479=n,Fond!$B479<=1))),R478*M479,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A479<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A479+1)-$B$16)*$B$16,A479,A479+1),0)","v":38},7,{"$f":"Kosten_Fond!T480","v":0},{"$f":"Kosten_Fond!U480","v":0},{"$f":"Kosten_Fond!V480","v":0},{"$f":"Kosten_Fond!W480","v":0},{"$f":"Kosten_Fond!X480","v":0},0,0,0,0,0,{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),ROUND(M479*(1+INDEX(Performance_Vektoren!J$5:J$77,$A479+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),ROUND(N479*(1+INDEX(Performance_Vektoren!K$5:K$77,$A479+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),ROUND(O479*(1+INDEX(Performance_Vektoren!L$5:L$77,$A479+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),ROUND(P479*(1+INDEX(Performance_Vektoren!M$5:M$77,$A479+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),ROUND(Q479*(1+INDEX(Performance_Vektoren!N$5:N$77,$A479+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),R479+(H480-(IF(AND(EE=1,m>$A480),0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)+$BS480)*CP480)/M480,0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),S479+(I480-(IF(AND(EE=1,m>$A480),0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)+$BS480)*CQ480)/N480,0)","v":0},{"$f":"ROUND(IF(OR($A480<n,AND($A480=n,$B480<=1)),T479+(J480-(IF(AND(EE=1,m>$A480),0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)+$BS480)*CR480)/O480,0),10)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),U479+(K480-(IF(AND(EE=1,m>$A480),0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)+$BS480)*CS480)/P480,0)","v":0},{"$f":"IF(OR($A480<n,AND($A480=n,$B480<=1)),V479+(L480-(IF(AND(EE=1,m>$A480),0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)+$BS480)*CT480)/Q480,0)","v":0},{"$f":"ROUND(R480*M480-(H480-IF(EE=1,0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)*CP480),2)","v":0},{"$f":"ROUND(S480*N480-(I480-IF(EE=1,0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)*CQ480),2)","v":0},{"$f":"ROUND(T480*O480-(J480-IF(EE=1,0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)*CR480),2)","v":0},{"$f":"ROUND(U480*P480-(K480-IF(EE=1,0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)*CS480),2)","v":0},{"$f":"ROUND(V480*Q480-(L480-IF(EE=1,0,Kosten_Fond!$D480+Kosten_Fond!$F480+Kosten_Fond!$H480)*CT480),2)","v":0},{"$f":"ROUND(W480-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z480,IF(AbschlVar=\"DK_fix\",W480*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB480,Kosten_Fond!$AA480))))*IF(Förderung=\"mit\",CN480,CP480)+AH480,2)","v":0},{"$f":"ROUND(X480-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z480,IF(AbschlVar=\"DK_fix\",X480*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB480,Kosten_Fond!$AA480))))*IF(Förderung=\"mit\",CO480,CQ480)+AH480,2)","v":0},{"$f":"ROUND(Y480-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z480,IF(AbschlVar=\"DK_fix\",Y480*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB480,Kosten_Fond!$AA480))))*CR480+AH480,2)","v":0},{"$f":"ROUND(Z480-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z480,IF(AbschlVar=\"DK_fix\",Z480*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB480,Kosten_Fond!$AA480))))*CS480+AH480,2)","v":0},{"$f":"ROUND(AA480-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z480,IF(AbschlVar=\"DK_fix\",AA480*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB480,Kosten_Fond!$AA480))))*CT480+AH480,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,7,{"$f":"IF(AND(Fond!$B480<=1,OR($A480<n,AND($A480=n,Fond!$B480<=1))),R479*M480,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A480<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A480+1)-$B$16)*$B$16,A480,A480+1),0)","v":38},8,{"$f":"Kosten_Fond!T481","v":0},{"$f":"Kosten_Fond!U481","v":0},{"$f":"Kosten_Fond!V481","v":0},{"$f":"Kosten_Fond!W481","v":0},{"$f":"Kosten_Fond!X481","v":0},0,0,0,0,0,{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),ROUND(M480*(1+INDEX(Performance_Vektoren!J$5:J$77,$A480+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),ROUND(N480*(1+INDEX(Performance_Vektoren!K$5:K$77,$A480+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),ROUND(O480*(1+INDEX(Performance_Vektoren!L$5:L$77,$A480+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),ROUND(P480*(1+INDEX(Performance_Vektoren!M$5:M$77,$A480+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),ROUND(Q480*(1+INDEX(Performance_Vektoren!N$5:N$77,$A480+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),R480+(H481-(IF(AND(EE=1,m>$A481),0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)+$BS481)*CP481)/M481,0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),S480+(I481-(IF(AND(EE=1,m>$A481),0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)+$BS481)*CQ481)/N481,0)","v":0},{"$f":"ROUND(IF(OR($A481<n,AND($A481=n,$B481<=1)),T480+(J481-(IF(AND(EE=1,m>$A481),0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)+$BS481)*CR481)/O481,0),10)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),U480+(K481-(IF(AND(EE=1,m>$A481),0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)+$BS481)*CS481)/P481,0)","v":0},{"$f":"IF(OR($A481<n,AND($A481=n,$B481<=1)),V480+(L481-(IF(AND(EE=1,m>$A481),0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)+$BS481)*CT481)/Q481,0)","v":0},{"$f":"ROUND(R481*M481-(H481-IF(EE=1,0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)*CP481),2)","v":0},{"$f":"ROUND(S481*N481-(I481-IF(EE=1,0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)*CQ481),2)","v":0},{"$f":"ROUND(T481*O481-(J481-IF(EE=1,0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)*CR481),2)","v":0},{"$f":"ROUND(U481*P481-(K481-IF(EE=1,0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)*CS481),2)","v":0},{"$f":"ROUND(V481*Q481-(L481-IF(EE=1,0,Kosten_Fond!$D481+Kosten_Fond!$F481+Kosten_Fond!$H481)*CT481),2)","v":0},{"$f":"ROUND(W481-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z481,IF(AbschlVar=\"DK_fix\",W481*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB481,Kosten_Fond!$AA481))))*IF(Förderung=\"mit\",CN481,CP481)+AH481,2)","v":0},{"$f":"ROUND(X481-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z481,IF(AbschlVar=\"DK_fix\",X481*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB481,Kosten_Fond!$AA481))))*IF(Förderung=\"mit\",CO481,CQ481)+AH481,2)","v":0},{"$f":"ROUND(Y481-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z481,IF(AbschlVar=\"DK_fix\",Y481*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB481,Kosten_Fond!$AA481))))*CR481+AH481,2)","v":0},{"$f":"ROUND(Z481-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z481,IF(AbschlVar=\"DK_fix\",Z481*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB481,Kosten_Fond!$AA481))))*CS481+AH481,2)","v":0},{"$f":"ROUND(AA481-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z481,IF(AbschlVar=\"DK_fix\",AA481*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB481,Kosten_Fond!$AA481))))*CT481+AH481,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,8,{"$f":"IF(AND(Fond!$B481<=1,OR($A481<n,AND($A481=n,Fond!$B481<=1))),R480*M481,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A481<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A481+1)-$B$16)*$B$16,A481,A481+1),0)","v":38},9,{"$f":"Kosten_Fond!T482","v":0},{"$f":"Kosten_Fond!U482","v":0},{"$f":"Kosten_Fond!V482","v":0},{"$f":"Kosten_Fond!W482","v":0},{"$f":"Kosten_Fond!X482","v":0},0,0,0,0,0,{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),ROUND(M481*(1+INDEX(Performance_Vektoren!J$5:J$77,$A481+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),ROUND(N481*(1+INDEX(Performance_Vektoren!K$5:K$77,$A481+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),ROUND(O481*(1+INDEX(Performance_Vektoren!L$5:L$77,$A481+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),ROUND(P481*(1+INDEX(Performance_Vektoren!M$5:M$77,$A481+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),ROUND(Q481*(1+INDEX(Performance_Vektoren!N$5:N$77,$A481+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),R481+(H482-(IF(AND(EE=1,m>$A482),0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)+$BS482)*CP482)/M482,0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),S481+(I482-(IF(AND(EE=1,m>$A482),0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)+$BS482)*CQ482)/N482,0)","v":0},{"$f":"ROUND(IF(OR($A482<n,AND($A482=n,$B482<=1)),T481+(J482-(IF(AND(EE=1,m>$A482),0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)+$BS482)*CR482)/O482,0),10)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),U481+(K482-(IF(AND(EE=1,m>$A482),0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)+$BS482)*CS482)/P482,0)","v":0},{"$f":"IF(OR($A482<n,AND($A482=n,$B482<=1)),V481+(L482-(IF(AND(EE=1,m>$A482),0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)+$BS482)*CT482)/Q482,0)","v":0},{"$f":"ROUND(R482*M482-(H482-IF(EE=1,0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)*CP482),2)","v":0},{"$f":"ROUND(S482*N482-(I482-IF(EE=1,0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)*CQ482),2)","v":0},{"$f":"ROUND(T482*O482-(J482-IF(EE=1,0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)*CR482),2)","v":0},{"$f":"ROUND(U482*P482-(K482-IF(EE=1,0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)*CS482),2)","v":0},{"$f":"ROUND(V482*Q482-(L482-IF(EE=1,0,Kosten_Fond!$D482+Kosten_Fond!$F482+Kosten_Fond!$H482)*CT482),2)","v":0},{"$f":"ROUND(W482-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z482,IF(AbschlVar=\"DK_fix\",W482*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB482,Kosten_Fond!$AA482))))*IF(Förderung=\"mit\",CN482,CP482)+AH482,2)","v":0},{"$f":"ROUND(X482-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z482,IF(AbschlVar=\"DK_fix\",X482*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB482,Kosten_Fond!$AA482))))*IF(Förderung=\"mit\",CO482,CQ482)+AH482,2)","v":0},{"$f":"ROUND(Y482-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z482,IF(AbschlVar=\"DK_fix\",Y482*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB482,Kosten_Fond!$AA482))))*CR482+AH482,2)","v":0},{"$f":"ROUND(Z482-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z482,IF(AbschlVar=\"DK_fix\",Z482*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB482,Kosten_Fond!$AA482))))*CS482+AH482,2)","v":0},{"$f":"ROUND(AA482-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z482,IF(AbschlVar=\"DK_fix\",AA482*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB482,Kosten_Fond!$AA482))))*CT482+AH482,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,9,{"$f":"IF(AND(Fond!$B482<=1,OR($A482<n,AND($A482=n,Fond!$B482<=1))),R481*M482,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A482<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A482+1)-$B$16)*$B$16,A482,A482+1),0)","v":38},10,{"$f":"Kosten_Fond!T483","v":0},{"$f":"Kosten_Fond!U483","v":0},{"$f":"Kosten_Fond!V483","v":0},{"$f":"Kosten_Fond!W483","v":0},{"$f":"Kosten_Fond!X483","v":0},0,0,0,0,0,{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),ROUND(M482*(1+INDEX(Performance_Vektoren!J$5:J$77,$A482+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),ROUND(N482*(1+INDEX(Performance_Vektoren!K$5:K$77,$A482+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),ROUND(O482*(1+INDEX(Performance_Vektoren!L$5:L$77,$A482+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),ROUND(P482*(1+INDEX(Performance_Vektoren!M$5:M$77,$A482+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),ROUND(Q482*(1+INDEX(Performance_Vektoren!N$5:N$77,$A482+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),R482+(H483-(IF(AND(EE=1,m>$A483),0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)+$BS483)*CP483)/M483,0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),S482+(I483-(IF(AND(EE=1,m>$A483),0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)+$BS483)*CQ483)/N483,0)","v":0},{"$f":"ROUND(IF(OR($A483<n,AND($A483=n,$B483<=1)),T482+(J483-(IF(AND(EE=1,m>$A483),0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)+$BS483)*CR483)/O483,0),10)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),U482+(K483-(IF(AND(EE=1,m>$A483),0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)+$BS483)*CS483)/P483,0)","v":0},{"$f":"IF(OR($A483<n,AND($A483=n,$B483<=1)),V482+(L483-(IF(AND(EE=1,m>$A483),0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)+$BS483)*CT483)/Q483,0)","v":0},{"$f":"ROUND(R483*M483-(H483-IF(EE=1,0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)*CP483),2)","v":0},{"$f":"ROUND(S483*N483-(I483-IF(EE=1,0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)*CQ483),2)","v":0},{"$f":"ROUND(T483*O483-(J483-IF(EE=1,0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)*CR483),2)","v":0},{"$f":"ROUND(U483*P483-(K483-IF(EE=1,0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)*CS483),2)","v":0},{"$f":"ROUND(V483*Q483-(L483-IF(EE=1,0,Kosten_Fond!$D483+Kosten_Fond!$F483+Kosten_Fond!$H483)*CT483),2)","v":0},{"$f":"ROUND(W483-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z483,IF(AbschlVar=\"DK_fix\",W483*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB483,Kosten_Fond!$AA483))))*IF(Förderung=\"mit\",CN483,CP483)+AH483,2)","v":0},{"$f":"ROUND(X483-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z483,IF(AbschlVar=\"DK_fix\",X483*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB483,Kosten_Fond!$AA483))))*IF(Förderung=\"mit\",CO483,CQ483)+AH483,2)","v":0},{"$f":"ROUND(Y483-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z483,IF(AbschlVar=\"DK_fix\",Y483*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB483,Kosten_Fond!$AA483))))*CR483+AH483,2)","v":0},{"$f":"ROUND(Z483-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z483,IF(AbschlVar=\"DK_fix\",Z483*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB483,Kosten_Fond!$AA483))))*CS483+AH483,2)","v":0},{"$f":"ROUND(AA483-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z483,IF(AbschlVar=\"DK_fix\",AA483*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB483,Kosten_Fond!$AA483))))*CT483+AH483,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,10,{"$f":"IF(AND(Fond!$B483<=1,OR($A483<n,AND($A483=n,Fond!$B483<=1))),R482*M483,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A483<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A483+1)-$B$16)*$B$16,A483,A483+1),0)","v":38},11,{"$f":"Kosten_Fond!T484","v":0},{"$f":"Kosten_Fond!U484","v":0},{"$f":"Kosten_Fond!V484","v":0},{"$f":"Kosten_Fond!W484","v":0},{"$f":"Kosten_Fond!X484","v":0},0,0,0,0,0,{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),ROUND(M483*(1+INDEX(Performance_Vektoren!J$5:J$77,$A483+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),ROUND(N483*(1+INDEX(Performance_Vektoren!K$5:K$77,$A483+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),ROUND(O483*(1+INDEX(Performance_Vektoren!L$5:L$77,$A483+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),ROUND(P483*(1+INDEX(Performance_Vektoren!M$5:M$77,$A483+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),ROUND(Q483*(1+INDEX(Performance_Vektoren!N$5:N$77,$A483+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),R483+(H484-(IF(AND(EE=1,m>$A484),0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)+$BS484)*CP484)/M484,0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),S483+(I484-(IF(AND(EE=1,m>$A484),0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)+$BS484)*CQ484)/N484,0)","v":0},{"$f":"ROUND(IF(OR($A484<n,AND($A484=n,$B484<=1)),T483+(J484-(IF(AND(EE=1,m>$A484),0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)+$BS484)*CR484)/O484,0),10)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),U483+(K484-(IF(AND(EE=1,m>$A484),0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)+$BS484)*CS484)/P484,0)","v":0},{"$f":"IF(OR($A484<n,AND($A484=n,$B484<=1)),V483+(L484-(IF(AND(EE=1,m>$A484),0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)+$BS484)*CT484)/Q484,0)","v":0},{"$f":"ROUND(R484*M484-(H484-IF(EE=1,0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)*CP484),2)","v":0},{"$f":"ROUND(S484*N484-(I484-IF(EE=1,0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)*CQ484),2)","v":0},{"$f":"ROUND(T484*O484-(J484-IF(EE=1,0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)*CR484),2)","v":0},{"$f":"ROUND(U484*P484-(K484-IF(EE=1,0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)*CS484),2)","v":0},{"$f":"ROUND(V484*Q484-(L484-IF(EE=1,0,Kosten_Fond!$D484+Kosten_Fond!$F484+Kosten_Fond!$H484)*CT484),2)","v":0},{"$f":"ROUND(W484-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z484,IF(AbschlVar=\"DK_fix\",W484*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB484,Kosten_Fond!$AA484))))*IF(Förderung=\"mit\",CN484,CP484)+AH484,2)","v":0},{"$f":"ROUND(X484-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z484,IF(AbschlVar=\"DK_fix\",X484*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB484,Kosten_Fond!$AA484))))*IF(Förderung=\"mit\",CO484,CQ484)+AH484,2)","v":0},{"$f":"ROUND(Y484-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z484,IF(AbschlVar=\"DK_fix\",Y484*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB484,Kosten_Fond!$AA484))))*CR484+AH484,2)","v":0},{"$f":"ROUND(Z484-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z484,IF(AbschlVar=\"DK_fix\",Z484*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB484,Kosten_Fond!$AA484))))*CS484+AH484,2)","v":0},{"$f":"ROUND(AA484-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z484,IF(AbschlVar=\"DK_fix\",AA484*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB484,Kosten_Fond!$AA484))))*CT484+AH484,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,11,{"$f":"IF(AND(Fond!$B484<=1,OR($A484<n,AND($A484=n,Fond!$B484<=1))),R483*M484,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A484<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A484+1)-$B$16)*$B$16,A484,A484+1),0)","v":38},12,{"$f":"Kosten_Fond!T485","v":0},{"$f":"Kosten_Fond!U485","v":0},{"$f":"Kosten_Fond!V485","v":0},{"$f":"Kosten_Fond!W485","v":0},{"$f":"Kosten_Fond!X485","v":0},0,0,0,0,0,{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),ROUND(M484*(1+INDEX(Performance_Vektoren!J$5:J$77,$A484+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),ROUND(N484*(1+INDEX(Performance_Vektoren!K$5:K$77,$A484+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),ROUND(O484*(1+INDEX(Performance_Vektoren!L$5:L$77,$A484+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),ROUND(P484*(1+INDEX(Performance_Vektoren!M$5:M$77,$A484+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),ROUND(Q484*(1+INDEX(Performance_Vektoren!N$5:N$77,$A484+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),R484+(H485-(IF(AND(EE=1,m>$A485),0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)+$BS485)*CP485)/M485,0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),S484+(I485-(IF(AND(EE=1,m>$A485),0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)+$BS485)*CQ485)/N485,0)","v":0},{"$f":"ROUND(IF(OR($A485<n,AND($A485=n,$B485<=1)),T484+(J485-(IF(AND(EE=1,m>$A485),0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)+$BS485)*CR485)/O485,0),10)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),U484+(K485-(IF(AND(EE=1,m>$A485),0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)+$BS485)*CS485)/P485,0)","v":0},{"$f":"IF(OR($A485<n,AND($A485=n,$B485<=1)),V484+(L485-(IF(AND(EE=1,m>$A485),0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)+$BS485)*CT485)/Q485,0)","v":0},{"$f":"ROUND(R485*M485-(H485-IF(EE=1,0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)*CP485),2)","v":0},{"$f":"ROUND(S485*N485-(I485-IF(EE=1,0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)*CQ485),2)","v":0},{"$f":"ROUND(T485*O485-(J485-IF(EE=1,0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)*CR485),2)","v":0},{"$f":"ROUND(U485*P485-(K485-IF(EE=1,0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)*CS485),2)","v":0},{"$f":"ROUND(V485*Q485-(L485-IF(EE=1,0,Kosten_Fond!$D485+Kosten_Fond!$F485+Kosten_Fond!$H485)*CT485),2)","v":0},{"$f":"ROUND(W485-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z485,IF(AbschlVar=\"DK_fix\",W485*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB485,Kosten_Fond!$AA485))))*IF(Förderung=\"mit\",CN485,CP485)+AH485,2)","v":0},{"$f":"ROUND(X485-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z485,IF(AbschlVar=\"DK_fix\",X485*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB485,Kosten_Fond!$AA485))))*IF(Förderung=\"mit\",CO485,CQ485)+AH485,2)","v":0},{"$f":"ROUND(Y485-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z485,IF(AbschlVar=\"DK_fix\",Y485*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB485,Kosten_Fond!$AA485))))*CR485+AH485,2)","v":0},{"$f":"ROUND(Z485-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z485,IF(AbschlVar=\"DK_fix\",Z485*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB485,Kosten_Fond!$AA485))))*CS485+AH485,2)","v":0},{"$f":"ROUND(AA485-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z485,IF(AbschlVar=\"DK_fix\",AA485*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB485,Kosten_Fond!$AA485))))*CT485+AH485,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,12,{"$f":"IF(AND(Fond!$B485<=1,OR($A485<n,AND($A485=n,Fond!$B485<=1))),R484*M485,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A485<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A485+1)-$B$16)*$B$16,A485,A485+1),0)","v":39},1,{"$f":"Kosten_Fond!T486","v":0},{"$f":"Kosten_Fond!U486","v":0},{"$f":"Kosten_Fond!V486","v":0},{"$f":"Kosten_Fond!W486","v":0},{"$f":"Kosten_Fond!X486","v":0},0,0,0,0,0,{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),ROUND(M485*(1+INDEX(Performance_Vektoren!J$5:J$77,$A485+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),ROUND(N485*(1+INDEX(Performance_Vektoren!K$5:K$77,$A485+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),ROUND(O485*(1+INDEX(Performance_Vektoren!L$5:L$77,$A485+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),ROUND(P485*(1+INDEX(Performance_Vektoren!M$5:M$77,$A485+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),ROUND(Q485*(1+INDEX(Performance_Vektoren!N$5:N$77,$A485+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),R485+(H486-(IF(AND(EE=1,m>$A486),0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)+$BS486)*CP486)/M486,0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),S485+(I486-(IF(AND(EE=1,m>$A486),0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)+$BS486)*CQ486)/N486,0)","v":0},{"$f":"ROUND(IF(OR($A486<n,AND($A486=n,$B486<=1)),T485+(J486-(IF(AND(EE=1,m>$A486),0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)+$BS486)*CR486)/O486,0),10)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),U485+(K486-(IF(AND(EE=1,m>$A486),0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)+$BS486)*CS486)/P486,0)","v":0},{"$f":"IF(OR($A486<n,AND($A486=n,$B486<=1)),V485+(L486-(IF(AND(EE=1,m>$A486),0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)+$BS486)*CT486)/Q486,0)","v":0},{"$f":"ROUND(R486*M486-(H486-IF(EE=1,0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)*CP486),2)","v":0},{"$f":"ROUND(S486*N486-(I486-IF(EE=1,0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)*CQ486),2)","v":0},{"$f":"ROUND(T486*O486-(J486-IF(EE=1,0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)*CR486),2)","v":0},{"$f":"ROUND(U486*P486-(K486-IF(EE=1,0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)*CS486),2)","v":0},{"$f":"ROUND(V486*Q486-(L486-IF(EE=1,0,Kosten_Fond!$D486+Kosten_Fond!$F486+Kosten_Fond!$H486)*CT486),2)","v":0},{"$f":"ROUND(W486-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z486,IF(AbschlVar=\"DK_fix\",W486*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB486,Kosten_Fond!$AA486))))*IF(Förderung=\"mit\",CN486,CP486)+AH486,2)","v":0},{"$f":"ROUND(X486-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z486,IF(AbschlVar=\"DK_fix\",X486*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB486,Kosten_Fond!$AA486))))*IF(Förderung=\"mit\",CO486,CQ486)+AH486,2)","v":0},{"$f":"ROUND(Y486-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z486,IF(AbschlVar=\"DK_fix\",Y486*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB486,Kosten_Fond!$AA486))))*CR486+AH486,2)","v":0},{"$f":"ROUND(Z486-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z486,IF(AbschlVar=\"DK_fix\",Z486*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB486,Kosten_Fond!$AA486))))*CS486+AH486,2)","v":0},{"$f":"ROUND(AA486-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z486,IF(AbschlVar=\"DK_fix\",AA486*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB486,Kosten_Fond!$AA486))))*CT486+AH486,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,1,{"$f":"IF(AND(Fond!$B486<=1,OR($A486<n,AND($A486=n,Fond!$B486<=1))),R485*M486,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A486<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A486+1)-$B$16)*$B$16,A486,A486+1),0)","v":39},2,{"$f":"Kosten_Fond!T487","v":0},{"$f":"Kosten_Fond!U487","v":0},{"$f":"Kosten_Fond!V487","v":0},{"$f":"Kosten_Fond!W487","v":0},{"$f":"Kosten_Fond!X487","v":0},0,0,0,0,0,{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),ROUND(M486*(1+INDEX(Performance_Vektoren!J$5:J$77,$A486+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),ROUND(N486*(1+INDEX(Performance_Vektoren!K$5:K$77,$A486+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),ROUND(O486*(1+INDEX(Performance_Vektoren!L$5:L$77,$A486+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),ROUND(P486*(1+INDEX(Performance_Vektoren!M$5:M$77,$A486+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),ROUND(Q486*(1+INDEX(Performance_Vektoren!N$5:N$77,$A486+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),R486+(H487-(IF(AND(EE=1,m>$A487),0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)+$BS487)*CP487)/M487,0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),S486+(I487-(IF(AND(EE=1,m>$A487),0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)+$BS487)*CQ487)/N487,0)","v":0},{"$f":"ROUND(IF(OR($A487<n,AND($A487=n,$B487<=1)),T486+(J487-(IF(AND(EE=1,m>$A487),0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)+$BS487)*CR487)/O487,0),10)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),U486+(K487-(IF(AND(EE=1,m>$A487),0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)+$BS487)*CS487)/P487,0)","v":0},{"$f":"IF(OR($A487<n,AND($A487=n,$B487<=1)),V486+(L487-(IF(AND(EE=1,m>$A487),0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)+$BS487)*CT487)/Q487,0)","v":0},{"$f":"ROUND(R487*M487-(H487-IF(EE=1,0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)*CP487),2)","v":0},{"$f":"ROUND(S487*N487-(I487-IF(EE=1,0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)*CQ487),2)","v":0},{"$f":"ROUND(T487*O487-(J487-IF(EE=1,0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)*CR487),2)","v":0},{"$f":"ROUND(U487*P487-(K487-IF(EE=1,0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)*CS487),2)","v":0},{"$f":"ROUND(V487*Q487-(L487-IF(EE=1,0,Kosten_Fond!$D487+Kosten_Fond!$F487+Kosten_Fond!$H487)*CT487),2)","v":0},{"$f":"ROUND(W487-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z487,IF(AbschlVar=\"DK_fix\",W487*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB487,Kosten_Fond!$AA487))))*IF(Förderung=\"mit\",CN487,CP487)+AH487,2)","v":0},{"$f":"ROUND(X487-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z487,IF(AbschlVar=\"DK_fix\",X487*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB487,Kosten_Fond!$AA487))))*IF(Förderung=\"mit\",CO487,CQ487)+AH487,2)","v":0},{"$f":"ROUND(Y487-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z487,IF(AbschlVar=\"DK_fix\",Y487*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB487,Kosten_Fond!$AA487))))*CR487+AH487,2)","v":0},{"$f":"ROUND(Z487-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z487,IF(AbschlVar=\"DK_fix\",Z487*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB487,Kosten_Fond!$AA487))))*CS487+AH487,2)","v":0},{"$f":"ROUND(AA487-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z487,IF(AbschlVar=\"DK_fix\",AA487*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB487,Kosten_Fond!$AA487))))*CT487+AH487,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,2,{"$f":"IF(AND(Fond!$B487<=1,OR($A487<n,AND($A487=n,Fond!$B487<=1))),R486*M487,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A487<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A487+1)-$B$16)*$B$16,A487,A487+1),0)","v":39},3,{"$f":"Kosten_Fond!T488","v":0},{"$f":"Kosten_Fond!U488","v":0},{"$f":"Kosten_Fond!V488","v":0},{"$f":"Kosten_Fond!W488","v":0},{"$f":"Kosten_Fond!X488","v":0},0,0,0,0,0,{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),ROUND(M487*(1+INDEX(Performance_Vektoren!J$5:J$77,$A487+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),ROUND(N487*(1+INDEX(Performance_Vektoren!K$5:K$77,$A487+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),ROUND(O487*(1+INDEX(Performance_Vektoren!L$5:L$77,$A487+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),ROUND(P487*(1+INDEX(Performance_Vektoren!M$5:M$77,$A487+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),ROUND(Q487*(1+INDEX(Performance_Vektoren!N$5:N$77,$A487+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),R487+(H488-(IF(AND(EE=1,m>$A488),0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)+$BS488)*CP488)/M488,0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),S487+(I488-(IF(AND(EE=1,m>$A488),0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)+$BS488)*CQ488)/N488,0)","v":0},{"$f":"ROUND(IF(OR($A488<n,AND($A488=n,$B488<=1)),T487+(J488-(IF(AND(EE=1,m>$A488),0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)+$BS488)*CR488)/O488,0),10)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),U487+(K488-(IF(AND(EE=1,m>$A488),0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)+$BS488)*CS488)/P488,0)","v":0},{"$f":"IF(OR($A488<n,AND($A488=n,$B488<=1)),V487+(L488-(IF(AND(EE=1,m>$A488),0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)+$BS488)*CT488)/Q488,0)","v":0},{"$f":"ROUND(R488*M488-(H488-IF(EE=1,0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)*CP488),2)","v":0},{"$f":"ROUND(S488*N488-(I488-IF(EE=1,0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)*CQ488),2)","v":0},{"$f":"ROUND(T488*O488-(J488-IF(EE=1,0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)*CR488),2)","v":0},{"$f":"ROUND(U488*P488-(K488-IF(EE=1,0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)*CS488),2)","v":0},{"$f":"ROUND(V488*Q488-(L488-IF(EE=1,0,Kosten_Fond!$D488+Kosten_Fond!$F488+Kosten_Fond!$H488)*CT488),2)","v":0},{"$f":"ROUND(W488-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z488,IF(AbschlVar=\"DK_fix\",W488*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB488,Kosten_Fond!$AA488))))*IF(Förderung=\"mit\",CN488,CP488)+AH488,2)","v":0},{"$f":"ROUND(X488-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z488,IF(AbschlVar=\"DK_fix\",X488*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB488,Kosten_Fond!$AA488))))*IF(Förderung=\"mit\",CO488,CQ488)+AH488,2)","v":0},{"$f":"ROUND(Y488-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z488,IF(AbschlVar=\"DK_fix\",Y488*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB488,Kosten_Fond!$AA488))))*CR488+AH488,2)","v":0},{"$f":"ROUND(Z488-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z488,IF(AbschlVar=\"DK_fix\",Z488*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB488,Kosten_Fond!$AA488))))*CS488+AH488,2)","v":0},{"$f":"ROUND(AA488-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z488,IF(AbschlVar=\"DK_fix\",AA488*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB488,Kosten_Fond!$AA488))))*CT488+AH488,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,3,{"$f":"IF(AND(Fond!$B488<=1,OR($A488<n,AND($A488=n,Fond!$B488<=1))),R487*M488,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A488<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A488+1)-$B$16)*$B$16,A488,A488+1),0)","v":39},4,{"$f":"Kosten_Fond!T489","v":0},{"$f":"Kosten_Fond!U489","v":0},{"$f":"Kosten_Fond!V489","v":0},{"$f":"Kosten_Fond!W489","v":0},{"$f":"Kosten_Fond!X489","v":0},0,0,0,0,0,{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),ROUND(M488*(1+INDEX(Performance_Vektoren!J$5:J$77,$A488+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),ROUND(N488*(1+INDEX(Performance_Vektoren!K$5:K$77,$A488+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),ROUND(O488*(1+INDEX(Performance_Vektoren!L$5:L$77,$A488+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),ROUND(P488*(1+INDEX(Performance_Vektoren!M$5:M$77,$A488+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),ROUND(Q488*(1+INDEX(Performance_Vektoren!N$5:N$77,$A488+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),R488+(H489-(IF(AND(EE=1,m>$A489),0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)+$BS489)*CP489)/M489,0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),S488+(I489-(IF(AND(EE=1,m>$A489),0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)+$BS489)*CQ489)/N489,0)","v":0},{"$f":"ROUND(IF(OR($A489<n,AND($A489=n,$B489<=1)),T488+(J489-(IF(AND(EE=1,m>$A489),0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)+$BS489)*CR489)/O489,0),10)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),U488+(K489-(IF(AND(EE=1,m>$A489),0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)+$BS489)*CS489)/P489,0)","v":0},{"$f":"IF(OR($A489<n,AND($A489=n,$B489<=1)),V488+(L489-(IF(AND(EE=1,m>$A489),0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)+$BS489)*CT489)/Q489,0)","v":0},{"$f":"ROUND(R489*M489-(H489-IF(EE=1,0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)*CP489),2)","v":0},{"$f":"ROUND(S489*N489-(I489-IF(EE=1,0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)*CQ489),2)","v":0},{"$f":"ROUND(T489*O489-(J489-IF(EE=1,0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)*CR489),2)","v":0},{"$f":"ROUND(U489*P489-(K489-IF(EE=1,0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)*CS489),2)","v":0},{"$f":"ROUND(V489*Q489-(L489-IF(EE=1,0,Kosten_Fond!$D489+Kosten_Fond!$F489+Kosten_Fond!$H489)*CT489),2)","v":0},{"$f":"ROUND(W489-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z489,IF(AbschlVar=\"DK_fix\",W489*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB489,Kosten_Fond!$AA489))))*IF(Förderung=\"mit\",CN489,CP489)+AH489,2)","v":0},{"$f":"ROUND(X489-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z489,IF(AbschlVar=\"DK_fix\",X489*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB489,Kosten_Fond!$AA489))))*IF(Förderung=\"mit\",CO489,CQ489)+AH489,2)","v":0},{"$f":"ROUND(Y489-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z489,IF(AbschlVar=\"DK_fix\",Y489*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB489,Kosten_Fond!$AA489))))*CR489+AH489,2)","v":0},{"$f":"ROUND(Z489-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z489,IF(AbschlVar=\"DK_fix\",Z489*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB489,Kosten_Fond!$AA489))))*CS489+AH489,2)","v":0},{"$f":"ROUND(AA489-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z489,IF(AbschlVar=\"DK_fix\",AA489*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB489,Kosten_Fond!$AA489))))*CT489+AH489,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,4,{"$f":"IF(AND(Fond!$B489<=1,OR($A489<n,AND($A489=n,Fond!$B489<=1))),R488*M489,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A489<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A489+1)-$B$16)*$B$16,A489,A489+1),0)","v":39},5,{"$f":"Kosten_Fond!T490","v":0},{"$f":"Kosten_Fond!U490","v":0},{"$f":"Kosten_Fond!V490","v":0},{"$f":"Kosten_Fond!W490","v":0},{"$f":"Kosten_Fond!X490","v":0},0,0,0,0,0,{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),ROUND(M489*(1+INDEX(Performance_Vektoren!J$5:J$77,$A489+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),ROUND(N489*(1+INDEX(Performance_Vektoren!K$5:K$77,$A489+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),ROUND(O489*(1+INDEX(Performance_Vektoren!L$5:L$77,$A489+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),ROUND(P489*(1+INDEX(Performance_Vektoren!M$5:M$77,$A489+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),ROUND(Q489*(1+INDEX(Performance_Vektoren!N$5:N$77,$A489+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),R489+(H490-(IF(AND(EE=1,m>$A490),0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)+$BS490)*CP490)/M490,0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),S489+(I490-(IF(AND(EE=1,m>$A490),0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)+$BS490)*CQ490)/N490,0)","v":0},{"$f":"ROUND(IF(OR($A490<n,AND($A490=n,$B490<=1)),T489+(J490-(IF(AND(EE=1,m>$A490),0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)+$BS490)*CR490)/O490,0),10)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),U489+(K490-(IF(AND(EE=1,m>$A490),0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)+$BS490)*CS490)/P490,0)","v":0},{"$f":"IF(OR($A490<n,AND($A490=n,$B490<=1)),V489+(L490-(IF(AND(EE=1,m>$A490),0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)+$BS490)*CT490)/Q490,0)","v":0},{"$f":"ROUND(R490*M490-(H490-IF(EE=1,0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)*CP490),2)","v":0},{"$f":"ROUND(S490*N490-(I490-IF(EE=1,0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)*CQ490),2)","v":0},{"$f":"ROUND(T490*O490-(J490-IF(EE=1,0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)*CR490),2)","v":0},{"$f":"ROUND(U490*P490-(K490-IF(EE=1,0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)*CS490),2)","v":0},{"$f":"ROUND(V490*Q490-(L490-IF(EE=1,0,Kosten_Fond!$D490+Kosten_Fond!$F490+Kosten_Fond!$H490)*CT490),2)","v":0},{"$f":"ROUND(W490-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z490,IF(AbschlVar=\"DK_fix\",W490*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB490,Kosten_Fond!$AA490))))*IF(Förderung=\"mit\",CN490,CP490)+AH490,2)","v":0},{"$f":"ROUND(X490-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z490,IF(AbschlVar=\"DK_fix\",X490*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB490,Kosten_Fond!$AA490))))*IF(Förderung=\"mit\",CO490,CQ490)+AH490,2)","v":0},{"$f":"ROUND(Y490-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z490,IF(AbschlVar=\"DK_fix\",Y490*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB490,Kosten_Fond!$AA490))))*CR490+AH490,2)","v":0},{"$f":"ROUND(Z490-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z490,IF(AbschlVar=\"DK_fix\",Z490*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB490,Kosten_Fond!$AA490))))*CS490+AH490,2)","v":0},{"$f":"ROUND(AA490-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z490,IF(AbschlVar=\"DK_fix\",AA490*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB490,Kosten_Fond!$AA490))))*CT490+AH490,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,5,{"$f":"IF(AND(Fond!$B490<=1,OR($A490<n,AND($A490=n,Fond!$B490<=1))),R489*M490,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A490<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A490+1)-$B$16)*$B$16,A490,A490+1),0)","v":39},6,{"$f":"Kosten_Fond!T491","v":0},{"$f":"Kosten_Fond!U491","v":0},{"$f":"Kosten_Fond!V491","v":0},{"$f":"Kosten_Fond!W491","v":0},{"$f":"Kosten_Fond!X491","v":0},0,0,0,0,0,{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),ROUND(M490*(1+INDEX(Performance_Vektoren!J$5:J$77,$A490+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),ROUND(N490*(1+INDEX(Performance_Vektoren!K$5:K$77,$A490+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),ROUND(O490*(1+INDEX(Performance_Vektoren!L$5:L$77,$A490+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),ROUND(P490*(1+INDEX(Performance_Vektoren!M$5:M$77,$A490+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),ROUND(Q490*(1+INDEX(Performance_Vektoren!N$5:N$77,$A490+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),R490+(H491-(IF(AND(EE=1,m>$A491),0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)+$BS491)*CP491)/M491,0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),S490+(I491-(IF(AND(EE=1,m>$A491),0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)+$BS491)*CQ491)/N491,0)","v":0},{"$f":"ROUND(IF(OR($A491<n,AND($A491=n,$B491<=1)),T490+(J491-(IF(AND(EE=1,m>$A491),0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)+$BS491)*CR491)/O491,0),10)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),U490+(K491-(IF(AND(EE=1,m>$A491),0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)+$BS491)*CS491)/P491,0)","v":0},{"$f":"IF(OR($A491<n,AND($A491=n,$B491<=1)),V490+(L491-(IF(AND(EE=1,m>$A491),0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)+$BS491)*CT491)/Q491,0)","v":0},{"$f":"ROUND(R491*M491-(H491-IF(EE=1,0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)*CP491),2)","v":0},{"$f":"ROUND(S491*N491-(I491-IF(EE=1,0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)*CQ491),2)","v":0},{"$f":"ROUND(T491*O491-(J491-IF(EE=1,0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)*CR491),2)","v":0},{"$f":"ROUND(U491*P491-(K491-IF(EE=1,0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)*CS491),2)","v":0},{"$f":"ROUND(V491*Q491-(L491-IF(EE=1,0,Kosten_Fond!$D491+Kosten_Fond!$F491+Kosten_Fond!$H491)*CT491),2)","v":0},{"$f":"ROUND(W491-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z491,IF(AbschlVar=\"DK_fix\",W491*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB491,Kosten_Fond!$AA491))))*IF(Förderung=\"mit\",CN491,CP491)+AH491,2)","v":0},{"$f":"ROUND(X491-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z491,IF(AbschlVar=\"DK_fix\",X491*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB491,Kosten_Fond!$AA491))))*IF(Förderung=\"mit\",CO491,CQ491)+AH491,2)","v":0},{"$f":"ROUND(Y491-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z491,IF(AbschlVar=\"DK_fix\",Y491*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB491,Kosten_Fond!$AA491))))*CR491+AH491,2)","v":0},{"$f":"ROUND(Z491-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z491,IF(AbschlVar=\"DK_fix\",Z491*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB491,Kosten_Fond!$AA491))))*CS491+AH491,2)","v":0},{"$f":"ROUND(AA491-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z491,IF(AbschlVar=\"DK_fix\",AA491*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB491,Kosten_Fond!$AA491))))*CT491+AH491,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,6,{"$f":"IF(AND(Fond!$B491<=1,OR($A491<n,AND($A491=n,Fond!$B491<=1))),R490*M491,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A491<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A491+1)-$B$16)*$B$16,A491,A491+1),0)","v":39},7,{"$f":"Kosten_Fond!T492","v":0},{"$f":"Kosten_Fond!U492","v":0},{"$f":"Kosten_Fond!V492","v":0},{"$f":"Kosten_Fond!W492","v":0},{"$f":"Kosten_Fond!X492","v":0},0,0,0,0,0,{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),ROUND(M491*(1+INDEX(Performance_Vektoren!J$5:J$77,$A491+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),ROUND(N491*(1+INDEX(Performance_Vektoren!K$5:K$77,$A491+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),ROUND(O491*(1+INDEX(Performance_Vektoren!L$5:L$77,$A491+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),ROUND(P491*(1+INDEX(Performance_Vektoren!M$5:M$77,$A491+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),ROUND(Q491*(1+INDEX(Performance_Vektoren!N$5:N$77,$A491+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),R491+(H492-(IF(AND(EE=1,m>$A492),0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)+$BS492)*CP492)/M492,0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),S491+(I492-(IF(AND(EE=1,m>$A492),0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)+$BS492)*CQ492)/N492,0)","v":0},{"$f":"ROUND(IF(OR($A492<n,AND($A492=n,$B492<=1)),T491+(J492-(IF(AND(EE=1,m>$A492),0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)+$BS492)*CR492)/O492,0),10)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),U491+(K492-(IF(AND(EE=1,m>$A492),0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)+$BS492)*CS492)/P492,0)","v":0},{"$f":"IF(OR($A492<n,AND($A492=n,$B492<=1)),V491+(L492-(IF(AND(EE=1,m>$A492),0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)+$BS492)*CT492)/Q492,0)","v":0},{"$f":"ROUND(R492*M492-(H492-IF(EE=1,0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)*CP492),2)","v":0},{"$f":"ROUND(S492*N492-(I492-IF(EE=1,0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)*CQ492),2)","v":0},{"$f":"ROUND(T492*O492-(J492-IF(EE=1,0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)*CR492),2)","v":0},{"$f":"ROUND(U492*P492-(K492-IF(EE=1,0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)*CS492),2)","v":0},{"$f":"ROUND(V492*Q492-(L492-IF(EE=1,0,Kosten_Fond!$D492+Kosten_Fond!$F492+Kosten_Fond!$H492)*CT492),2)","v":0},{"$f":"ROUND(W492-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z492,IF(AbschlVar=\"DK_fix\",W492*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB492,Kosten_Fond!$AA492))))*IF(Förderung=\"mit\",CN492,CP492)+AH492,2)","v":0},{"$f":"ROUND(X492-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z492,IF(AbschlVar=\"DK_fix\",X492*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB492,Kosten_Fond!$AA492))))*IF(Förderung=\"mit\",CO492,CQ492)+AH492,2)","v":0},{"$f":"ROUND(Y492-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z492,IF(AbschlVar=\"DK_fix\",Y492*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB492,Kosten_Fond!$AA492))))*CR492+AH492,2)","v":0},{"$f":"ROUND(Z492-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z492,IF(AbschlVar=\"DK_fix\",Z492*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB492,Kosten_Fond!$AA492))))*CS492+AH492,2)","v":0},{"$f":"ROUND(AA492-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z492,IF(AbschlVar=\"DK_fix\",AA492*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB492,Kosten_Fond!$AA492))))*CT492+AH492,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,7,{"$f":"IF(AND(Fond!$B492<=1,OR($A492<n,AND($A492=n,Fond!$B492<=1))),R491*M492,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A492<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A492+1)-$B$16)*$B$16,A492,A492+1),0)","v":39},8,{"$f":"Kosten_Fond!T493","v":0},{"$f":"Kosten_Fond!U493","v":0},{"$f":"Kosten_Fond!V493","v":0},{"$f":"Kosten_Fond!W493","v":0},{"$f":"Kosten_Fond!X493","v":0},0,0,0,0,0,{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),ROUND(M492*(1+INDEX(Performance_Vektoren!J$5:J$77,$A492+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),ROUND(N492*(1+INDEX(Performance_Vektoren!K$5:K$77,$A492+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),ROUND(O492*(1+INDEX(Performance_Vektoren!L$5:L$77,$A492+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),ROUND(P492*(1+INDEX(Performance_Vektoren!M$5:M$77,$A492+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),ROUND(Q492*(1+INDEX(Performance_Vektoren!N$5:N$77,$A492+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),R492+(H493-(IF(AND(EE=1,m>$A493),0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)+$BS493)*CP493)/M493,0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),S492+(I493-(IF(AND(EE=1,m>$A493),0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)+$BS493)*CQ493)/N493,0)","v":0},{"$f":"ROUND(IF(OR($A493<n,AND($A493=n,$B493<=1)),T492+(J493-(IF(AND(EE=1,m>$A493),0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)+$BS493)*CR493)/O493,0),10)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),U492+(K493-(IF(AND(EE=1,m>$A493),0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)+$BS493)*CS493)/P493,0)","v":0},{"$f":"IF(OR($A493<n,AND($A493=n,$B493<=1)),V492+(L493-(IF(AND(EE=1,m>$A493),0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)+$BS493)*CT493)/Q493,0)","v":0},{"$f":"ROUND(R493*M493-(H493-IF(EE=1,0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)*CP493),2)","v":0},{"$f":"ROUND(S493*N493-(I493-IF(EE=1,0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)*CQ493),2)","v":0},{"$f":"ROUND(T493*O493-(J493-IF(EE=1,0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)*CR493),2)","v":0},{"$f":"ROUND(U493*P493-(K493-IF(EE=1,0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)*CS493),2)","v":0},{"$f":"ROUND(V493*Q493-(L493-IF(EE=1,0,Kosten_Fond!$D493+Kosten_Fond!$F493+Kosten_Fond!$H493)*CT493),2)","v":0},{"$f":"ROUND(W493-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z493,IF(AbschlVar=\"DK_fix\",W493*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB493,Kosten_Fond!$AA493))))*IF(Förderung=\"mit\",CN493,CP493)+AH493,2)","v":0},{"$f":"ROUND(X493-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z493,IF(AbschlVar=\"DK_fix\",X493*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB493,Kosten_Fond!$AA493))))*IF(Förderung=\"mit\",CO493,CQ493)+AH493,2)","v":0},{"$f":"ROUND(Y493-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z493,IF(AbschlVar=\"DK_fix\",Y493*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB493,Kosten_Fond!$AA493))))*CR493+AH493,2)","v":0},{"$f":"ROUND(Z493-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z493,IF(AbschlVar=\"DK_fix\",Z493*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB493,Kosten_Fond!$AA493))))*CS493+AH493,2)","v":0},{"$f":"ROUND(AA493-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z493,IF(AbschlVar=\"DK_fix\",AA493*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB493,Kosten_Fond!$AA493))))*CT493+AH493,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,8,{"$f":"IF(AND(Fond!$B493<=1,OR($A493<n,AND($A493=n,Fond!$B493<=1))),R492*M493,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A493<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A493+1)-$B$16)*$B$16,A493,A493+1),0)","v":39},9,{"$f":"Kosten_Fond!T494","v":0},{"$f":"Kosten_Fond!U494","v":0},{"$f":"Kosten_Fond!V494","v":0},{"$f":"Kosten_Fond!W494","v":0},{"$f":"Kosten_Fond!X494","v":0},0,0,0,0,0,{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),ROUND(M493*(1+INDEX(Performance_Vektoren!J$5:J$77,$A493+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),ROUND(N493*(1+INDEX(Performance_Vektoren!K$5:K$77,$A493+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),ROUND(O493*(1+INDEX(Performance_Vektoren!L$5:L$77,$A493+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),ROUND(P493*(1+INDEX(Performance_Vektoren!M$5:M$77,$A493+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),ROUND(Q493*(1+INDEX(Performance_Vektoren!N$5:N$77,$A493+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),R493+(H494-(IF(AND(EE=1,m>$A494),0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)+$BS494)*CP494)/M494,0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),S493+(I494-(IF(AND(EE=1,m>$A494),0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)+$BS494)*CQ494)/N494,0)","v":0},{"$f":"ROUND(IF(OR($A494<n,AND($A494=n,$B494<=1)),T493+(J494-(IF(AND(EE=1,m>$A494),0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)+$BS494)*CR494)/O494,0),10)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),U493+(K494-(IF(AND(EE=1,m>$A494),0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)+$BS494)*CS494)/P494,0)","v":0},{"$f":"IF(OR($A494<n,AND($A494=n,$B494<=1)),V493+(L494-(IF(AND(EE=1,m>$A494),0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)+$BS494)*CT494)/Q494,0)","v":0},{"$f":"ROUND(R494*M494-(H494-IF(EE=1,0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)*CP494),2)","v":0},{"$f":"ROUND(S494*N494-(I494-IF(EE=1,0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)*CQ494),2)","v":0},{"$f":"ROUND(T494*O494-(J494-IF(EE=1,0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)*CR494),2)","v":0},{"$f":"ROUND(U494*P494-(K494-IF(EE=1,0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)*CS494),2)","v":0},{"$f":"ROUND(V494*Q494-(L494-IF(EE=1,0,Kosten_Fond!$D494+Kosten_Fond!$F494+Kosten_Fond!$H494)*CT494),2)","v":0},{"$f":"ROUND(W494-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z494,IF(AbschlVar=\"DK_fix\",W494*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB494,Kosten_Fond!$AA494))))*IF(Förderung=\"mit\",CN494,CP494)+AH494,2)","v":0},{"$f":"ROUND(X494-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z494,IF(AbschlVar=\"DK_fix\",X494*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB494,Kosten_Fond!$AA494))))*IF(Förderung=\"mit\",CO494,CQ494)+AH494,2)","v":0},{"$f":"ROUND(Y494-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z494,IF(AbschlVar=\"DK_fix\",Y494*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB494,Kosten_Fond!$AA494))))*CR494+AH494,2)","v":0},{"$f":"ROUND(Z494-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z494,IF(AbschlVar=\"DK_fix\",Z494*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB494,Kosten_Fond!$AA494))))*CS494+AH494,2)","v":0},{"$f":"ROUND(AA494-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z494,IF(AbschlVar=\"DK_fix\",AA494*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB494,Kosten_Fond!$AA494))))*CT494+AH494,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,9,{"$f":"IF(AND(Fond!$B494<=1,OR($A494<n,AND($A494=n,Fond!$B494<=1))),R493*M494,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A494<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A494+1)-$B$16)*$B$16,A494,A494+1),0)","v":39},10,{"$f":"Kosten_Fond!T495","v":0},{"$f":"Kosten_Fond!U495","v":0},{"$f":"Kosten_Fond!V495","v":0},{"$f":"Kosten_Fond!W495","v":0},{"$f":"Kosten_Fond!X495","v":0},0,0,0,0,0,{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),ROUND(M494*(1+INDEX(Performance_Vektoren!J$5:J$77,$A494+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),ROUND(N494*(1+INDEX(Performance_Vektoren!K$5:K$77,$A494+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),ROUND(O494*(1+INDEX(Performance_Vektoren!L$5:L$77,$A494+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),ROUND(P494*(1+INDEX(Performance_Vektoren!M$5:M$77,$A494+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),ROUND(Q494*(1+INDEX(Performance_Vektoren!N$5:N$77,$A494+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),R494+(H495-(IF(AND(EE=1,m>$A495),0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)+$BS495)*CP495)/M495,0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),S494+(I495-(IF(AND(EE=1,m>$A495),0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)+$BS495)*CQ495)/N495,0)","v":0},{"$f":"ROUND(IF(OR($A495<n,AND($A495=n,$B495<=1)),T494+(J495-(IF(AND(EE=1,m>$A495),0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)+$BS495)*CR495)/O495,0),10)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),U494+(K495-(IF(AND(EE=1,m>$A495),0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)+$BS495)*CS495)/P495,0)","v":0},{"$f":"IF(OR($A495<n,AND($A495=n,$B495<=1)),V494+(L495-(IF(AND(EE=1,m>$A495),0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)+$BS495)*CT495)/Q495,0)","v":0},{"$f":"ROUND(R495*M495-(H495-IF(EE=1,0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)*CP495),2)","v":0},{"$f":"ROUND(S495*N495-(I495-IF(EE=1,0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)*CQ495),2)","v":0},{"$f":"ROUND(T495*O495-(J495-IF(EE=1,0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)*CR495),2)","v":0},{"$f":"ROUND(U495*P495-(K495-IF(EE=1,0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)*CS495),2)","v":0},{"$f":"ROUND(V495*Q495-(L495-IF(EE=1,0,Kosten_Fond!$D495+Kosten_Fond!$F495+Kosten_Fond!$H495)*CT495),2)","v":0},{"$f":"ROUND(W495-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z495,IF(AbschlVar=\"DK_fix\",W495*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB495,Kosten_Fond!$AA495))))*IF(Förderung=\"mit\",CN495,CP495)+AH495,2)","v":0},{"$f":"ROUND(X495-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z495,IF(AbschlVar=\"DK_fix\",X495*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB495,Kosten_Fond!$AA495))))*IF(Förderung=\"mit\",CO495,CQ495)+AH495,2)","v":0},{"$f":"ROUND(Y495-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z495,IF(AbschlVar=\"DK_fix\",Y495*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB495,Kosten_Fond!$AA495))))*CR495+AH495,2)","v":0},{"$f":"ROUND(Z495-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z495,IF(AbschlVar=\"DK_fix\",Z495*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB495,Kosten_Fond!$AA495))))*CS495+AH495,2)","v":0},{"$f":"ROUND(AA495-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z495,IF(AbschlVar=\"DK_fix\",AA495*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB495,Kosten_Fond!$AA495))))*CT495+AH495,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,10,{"$f":"IF(AND(Fond!$B495<=1,OR($A495<n,AND($A495=n,Fond!$B495<=1))),R494*M495,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A495<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A495+1)-$B$16)*$B$16,A495,A495+1),0)","v":39},11,{"$f":"Kosten_Fond!T496","v":0},{"$f":"Kosten_Fond!U496","v":0},{"$f":"Kosten_Fond!V496","v":0},{"$f":"Kosten_Fond!W496","v":0},{"$f":"Kosten_Fond!X496","v":0},0,0,0,0,0,{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),ROUND(M495*(1+INDEX(Performance_Vektoren!J$5:J$77,$A495+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),ROUND(N495*(1+INDEX(Performance_Vektoren!K$5:K$77,$A495+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),ROUND(O495*(1+INDEX(Performance_Vektoren!L$5:L$77,$A495+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),ROUND(P495*(1+INDEX(Performance_Vektoren!M$5:M$77,$A495+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),ROUND(Q495*(1+INDEX(Performance_Vektoren!N$5:N$77,$A495+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),R495+(H496-(IF(AND(EE=1,m>$A496),0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)+$BS496)*CP496)/M496,0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),S495+(I496-(IF(AND(EE=1,m>$A496),0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)+$BS496)*CQ496)/N496,0)","v":0},{"$f":"ROUND(IF(OR($A496<n,AND($A496=n,$B496<=1)),T495+(J496-(IF(AND(EE=1,m>$A496),0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)+$BS496)*CR496)/O496,0),10)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),U495+(K496-(IF(AND(EE=1,m>$A496),0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)+$BS496)*CS496)/P496,0)","v":0},{"$f":"IF(OR($A496<n,AND($A496=n,$B496<=1)),V495+(L496-(IF(AND(EE=1,m>$A496),0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)+$BS496)*CT496)/Q496,0)","v":0},{"$f":"ROUND(R496*M496-(H496-IF(EE=1,0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)*CP496),2)","v":0},{"$f":"ROUND(S496*N496-(I496-IF(EE=1,0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)*CQ496),2)","v":0},{"$f":"ROUND(T496*O496-(J496-IF(EE=1,0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)*CR496),2)","v":0},{"$f":"ROUND(U496*P496-(K496-IF(EE=1,0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)*CS496),2)","v":0},{"$f":"ROUND(V496*Q496-(L496-IF(EE=1,0,Kosten_Fond!$D496+Kosten_Fond!$F496+Kosten_Fond!$H496)*CT496),2)","v":0},{"$f":"ROUND(W496-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z496,IF(AbschlVar=\"DK_fix\",W496*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB496,Kosten_Fond!$AA496))))*IF(Förderung=\"mit\",CN496,CP496)+AH496,2)","v":0},{"$f":"ROUND(X496-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z496,IF(AbschlVar=\"DK_fix\",X496*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB496,Kosten_Fond!$AA496))))*IF(Förderung=\"mit\",CO496,CQ496)+AH496,2)","v":0},{"$f":"ROUND(Y496-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z496,IF(AbschlVar=\"DK_fix\",Y496*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB496,Kosten_Fond!$AA496))))*CR496+AH496,2)","v":0},{"$f":"ROUND(Z496-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z496,IF(AbschlVar=\"DK_fix\",Z496*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB496,Kosten_Fond!$AA496))))*CS496+AH496,2)","v":0},{"$f":"ROUND(AA496-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z496,IF(AbschlVar=\"DK_fix\",AA496*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB496,Kosten_Fond!$AA496))))*CT496+AH496,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,11,{"$f":"IF(AND(Fond!$B496<=1,OR($A496<n,AND($A496=n,Fond!$B496<=1))),R495*M496,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A496<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A496+1)-$B$16)*$B$16,A496,A496+1),0)","v":39},12,{"$f":"Kosten_Fond!T497","v":0},{"$f":"Kosten_Fond!U497","v":0},{"$f":"Kosten_Fond!V497","v":0},{"$f":"Kosten_Fond!W497","v":0},{"$f":"Kosten_Fond!X497","v":0},0,0,0,0,0,{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),ROUND(M496*(1+INDEX(Performance_Vektoren!J$5:J$77,$A496+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),ROUND(N496*(1+INDEX(Performance_Vektoren!K$5:K$77,$A496+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),ROUND(O496*(1+INDEX(Performance_Vektoren!L$5:L$77,$A496+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),ROUND(P496*(1+INDEX(Performance_Vektoren!M$5:M$77,$A496+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),ROUND(Q496*(1+INDEX(Performance_Vektoren!N$5:N$77,$A496+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),R496+(H497-(IF(AND(EE=1,m>$A497),0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)+$BS497)*CP497)/M497,0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),S496+(I497-(IF(AND(EE=1,m>$A497),0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)+$BS497)*CQ497)/N497,0)","v":0},{"$f":"ROUND(IF(OR($A497<n,AND($A497=n,$B497<=1)),T496+(J497-(IF(AND(EE=1,m>$A497),0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)+$BS497)*CR497)/O497,0),10)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),U496+(K497-(IF(AND(EE=1,m>$A497),0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)+$BS497)*CS497)/P497,0)","v":0},{"$f":"IF(OR($A497<n,AND($A497=n,$B497<=1)),V496+(L497-(IF(AND(EE=1,m>$A497),0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)+$BS497)*CT497)/Q497,0)","v":0},{"$f":"ROUND(R497*M497-(H497-IF(EE=1,0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)*CP497),2)","v":0},{"$f":"ROUND(S497*N497-(I497-IF(EE=1,0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)*CQ497),2)","v":0},{"$f":"ROUND(T497*O497-(J497-IF(EE=1,0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)*CR497),2)","v":0},{"$f":"ROUND(U497*P497-(K497-IF(EE=1,0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)*CS497),2)","v":0},{"$f":"ROUND(V497*Q497-(L497-IF(EE=1,0,Kosten_Fond!$D497+Kosten_Fond!$F497+Kosten_Fond!$H497)*CT497),2)","v":0},{"$f":"ROUND(W497-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z497,IF(AbschlVar=\"DK_fix\",W497*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB497,Kosten_Fond!$AA497))))*IF(Förderung=\"mit\",CN497,CP497)+AH497,2)","v":0},{"$f":"ROUND(X497-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z497,IF(AbschlVar=\"DK_fix\",X497*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB497,Kosten_Fond!$AA497))))*IF(Förderung=\"mit\",CO497,CQ497)+AH497,2)","v":0},{"$f":"ROUND(Y497-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z497,IF(AbschlVar=\"DK_fix\",Y497*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB497,Kosten_Fond!$AA497))))*CR497+AH497,2)","v":0},{"$f":"ROUND(Z497-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z497,IF(AbschlVar=\"DK_fix\",Z497*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB497,Kosten_Fond!$AA497))))*CS497+AH497,2)","v":0},{"$f":"ROUND(AA497-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z497,IF(AbschlVar=\"DK_fix\",AA497*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB497,Kosten_Fond!$AA497))))*CT497+AH497,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,12,{"$f":"IF(AND(Fond!$B497<=1,OR($A497<n,AND($A497=n,Fond!$B497<=1))),R496*M497,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A497<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A497+1)-$B$16)*$B$16,A497,A497+1),0)","v":40},1,{"$f":"Kosten_Fond!T498","v":0},{"$f":"Kosten_Fond!U498","v":0},{"$f":"Kosten_Fond!V498","v":0},{"$f":"Kosten_Fond!W498","v":0},{"$f":"Kosten_Fond!X498","v":0},0,0,0,0,0,{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),ROUND(M497*(1+INDEX(Performance_Vektoren!J$5:J$77,$A497+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),ROUND(N497*(1+INDEX(Performance_Vektoren!K$5:K$77,$A497+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),ROUND(O497*(1+INDEX(Performance_Vektoren!L$5:L$77,$A497+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),ROUND(P497*(1+INDEX(Performance_Vektoren!M$5:M$77,$A497+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),ROUND(Q497*(1+INDEX(Performance_Vektoren!N$5:N$77,$A497+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),R497+(H498-(IF(AND(EE=1,m>$A498),0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)+$BS498)*CP498)/M498,0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),S497+(I498-(IF(AND(EE=1,m>$A498),0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)+$BS498)*CQ498)/N498,0)","v":0},{"$f":"ROUND(IF(OR($A498<n,AND($A498=n,$B498<=1)),T497+(J498-(IF(AND(EE=1,m>$A498),0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)+$BS498)*CR498)/O498,0),10)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),U497+(K498-(IF(AND(EE=1,m>$A498),0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)+$BS498)*CS498)/P498,0)","v":0},{"$f":"IF(OR($A498<n,AND($A498=n,$B498<=1)),V497+(L498-(IF(AND(EE=1,m>$A498),0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)+$BS498)*CT498)/Q498,0)","v":0},{"$f":"ROUND(R498*M498-(H498-IF(EE=1,0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)*CP498),2)","v":0},{"$f":"ROUND(S498*N498-(I498-IF(EE=1,0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)*CQ498),2)","v":0},{"$f":"ROUND(T498*O498-(J498-IF(EE=1,0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)*CR498),2)","v":0},{"$f":"ROUND(U498*P498-(K498-IF(EE=1,0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)*CS498),2)","v":0},{"$f":"ROUND(V498*Q498-(L498-IF(EE=1,0,Kosten_Fond!$D498+Kosten_Fond!$F498+Kosten_Fond!$H498)*CT498),2)","v":0},{"$f":"ROUND(W498-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z498,IF(AbschlVar=\"DK_fix\",W498*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB498,Kosten_Fond!$AA498))))*IF(Förderung=\"mit\",CN498,CP498)+AH498,2)","v":0},{"$f":"ROUND(X498-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z498,IF(AbschlVar=\"DK_fix\",X498*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB498,Kosten_Fond!$AA498))))*IF(Förderung=\"mit\",CO498,CQ498)+AH498,2)","v":0},{"$f":"ROUND(Y498-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z498,IF(AbschlVar=\"DK_fix\",Y498*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB498,Kosten_Fond!$AA498))))*CR498+AH498,2)","v":0},{"$f":"ROUND(Z498-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z498,IF(AbschlVar=\"DK_fix\",Z498*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB498,Kosten_Fond!$AA498))))*CS498+AH498,2)","v":0},{"$f":"ROUND(AA498-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z498,IF(AbschlVar=\"DK_fix\",AA498*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB498,Kosten_Fond!$AA498))))*CT498+AH498,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,{"$f":"IF(AND(Fond!$B498<=1,OR($A498<n,AND($A498=n,Fond!$B498<=1))),R497*M498,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A498<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A498+1)-$B$16)*$B$16,A498,A498+1),0)","v":40},2,{"$f":"Kosten_Fond!T499","v":0},{"$f":"Kosten_Fond!U499","v":0},{"$f":"Kosten_Fond!V499","v":0},{"$f":"Kosten_Fond!W499","v":0},{"$f":"Kosten_Fond!X499","v":0},0,0,0,0,0,{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),ROUND(M498*(1+INDEX(Performance_Vektoren!J$5:J$77,$A498+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),ROUND(N498*(1+INDEX(Performance_Vektoren!K$5:K$77,$A498+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),ROUND(O498*(1+INDEX(Performance_Vektoren!L$5:L$77,$A498+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),ROUND(P498*(1+INDEX(Performance_Vektoren!M$5:M$77,$A498+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),ROUND(Q498*(1+INDEX(Performance_Vektoren!N$5:N$77,$A498+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),R498+(H499-(IF(AND(EE=1,m>$A499),0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)+$BS499)*CP499)/M499,0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),S498+(I499-(IF(AND(EE=1,m>$A499),0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)+$BS499)*CQ499)/N499,0)","v":0},{"$f":"ROUND(IF(OR($A499<n,AND($A499=n,$B499<=1)),T498+(J499-(IF(AND(EE=1,m>$A499),0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)+$BS499)*CR499)/O499,0),10)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),U498+(K499-(IF(AND(EE=1,m>$A499),0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)+$BS499)*CS499)/P499,0)","v":0},{"$f":"IF(OR($A499<n,AND($A499=n,$B499<=1)),V498+(L499-(IF(AND(EE=1,m>$A499),0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)+$BS499)*CT499)/Q499,0)","v":0},{"$f":"ROUND(R499*M499-(H499-IF(EE=1,0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)*CP499),2)","v":0},{"$f":"ROUND(S499*N499-(I499-IF(EE=1,0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)*CQ499),2)","v":0},{"$f":"ROUND(T499*O499-(J499-IF(EE=1,0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)*CR499),2)","v":0},{"$f":"ROUND(U499*P499-(K499-IF(EE=1,0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)*CS499),2)","v":0},{"$f":"ROUND(V499*Q499-(L499-IF(EE=1,0,Kosten_Fond!$D499+Kosten_Fond!$F499+Kosten_Fond!$H499)*CT499),2)","v":0},{"$f":"ROUND(W499-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z499,IF(AbschlVar=\"DK_fix\",W499*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB499,Kosten_Fond!$AA499))))*IF(Förderung=\"mit\",CN499,CP499)+AH499,2)","v":0},{"$f":"ROUND(X499-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z499,IF(AbschlVar=\"DK_fix\",X499*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB499,Kosten_Fond!$AA499))))*IF(Förderung=\"mit\",CO499,CQ499)+AH499,2)","v":0},{"$f":"ROUND(Y499-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z499,IF(AbschlVar=\"DK_fix\",Y499*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB499,Kosten_Fond!$AA499))))*CR499+AH499,2)","v":0},{"$f":"ROUND(Z499-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z499,IF(AbschlVar=\"DK_fix\",Z499*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB499,Kosten_Fond!$AA499))))*CS499+AH499,2)","v":0},{"$f":"ROUND(AA499-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z499,IF(AbschlVar=\"DK_fix\",AA499*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB499,Kosten_Fond!$AA499))))*CT499+AH499,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,{"$f":"IF(AND(Fond!$B499<=1,OR($A499<n,AND($A499=n,Fond!$B499<=1))),R498*M499,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A499<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A499+1)-$B$16)*$B$16,A499,A499+1),0)","v":40},3,{"$f":"Kosten_Fond!T500","v":0},{"$f":"Kosten_Fond!U500","v":0},{"$f":"Kosten_Fond!V500","v":0},{"$f":"Kosten_Fond!W500","v":0},{"$f":"Kosten_Fond!X500","v":0},0,0,0,0,0,{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),ROUND(M499*(1+INDEX(Performance_Vektoren!J$5:J$77,$A499+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),ROUND(N499*(1+INDEX(Performance_Vektoren!K$5:K$77,$A499+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),ROUND(O499*(1+INDEX(Performance_Vektoren!L$5:L$77,$A499+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),ROUND(P499*(1+INDEX(Performance_Vektoren!M$5:M$77,$A499+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),ROUND(Q499*(1+INDEX(Performance_Vektoren!N$5:N$77,$A499+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),R499+(H500-(IF(AND(EE=1,m>$A500),0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)+$BS500)*CP500)/M500,0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),S499+(I500-(IF(AND(EE=1,m>$A500),0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)+$BS500)*CQ500)/N500,0)","v":0},{"$f":"ROUND(IF(OR($A500<n,AND($A500=n,$B500<=1)),T499+(J500-(IF(AND(EE=1,m>$A500),0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)+$BS500)*CR500)/O500,0),10)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),U499+(K500-(IF(AND(EE=1,m>$A500),0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)+$BS500)*CS500)/P500,0)","v":0},{"$f":"IF(OR($A500<n,AND($A500=n,$B500<=1)),V499+(L500-(IF(AND(EE=1,m>$A500),0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)+$BS500)*CT500)/Q500,0)","v":0},{"$f":"ROUND(R500*M500-(H500-IF(EE=1,0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)*CP500),2)","v":0},{"$f":"ROUND(S500*N500-(I500-IF(EE=1,0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)*CQ500),2)","v":0},{"$f":"ROUND(T500*O500-(J500-IF(EE=1,0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)*CR500),2)","v":0},{"$f":"ROUND(U500*P500-(K500-IF(EE=1,0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)*CS500),2)","v":0},{"$f":"ROUND(V500*Q500-(L500-IF(EE=1,0,Kosten_Fond!$D500+Kosten_Fond!$F500+Kosten_Fond!$H500)*CT500),2)","v":0},{"$f":"ROUND(W500-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z500,IF(AbschlVar=\"DK_fix\",W500*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB500,Kosten_Fond!$AA500))))*IF(Förderung=\"mit\",CN500,CP500)+AH500,2)","v":0},{"$f":"ROUND(X500-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z500,IF(AbschlVar=\"DK_fix\",X500*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB500,Kosten_Fond!$AA500))))*IF(Förderung=\"mit\",CO500,CQ500)+AH500,2)","v":0},{"$f":"ROUND(Y500-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z500,IF(AbschlVar=\"DK_fix\",Y500*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB500,Kosten_Fond!$AA500))))*CR500+AH500,2)","v":0},{"$f":"ROUND(Z500-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z500,IF(AbschlVar=\"DK_fix\",Z500*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB500,Kosten_Fond!$AA500))))*CS500+AH500,2)","v":0},{"$f":"ROUND(AA500-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z500,IF(AbschlVar=\"DK_fix\",AA500*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB500,Kosten_Fond!$AA500))))*CT500+AH500,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,3,{"$f":"IF(AND(Fond!$B500<=1,OR($A500<n,AND($A500=n,Fond!$B500<=1))),R499*M500,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A500<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A500+1)-$B$16)*$B$16,A500,A500+1),0)","v":40},4,{"$f":"Kosten_Fond!T501","v":0},{"$f":"Kosten_Fond!U501","v":0},{"$f":"Kosten_Fond!V501","v":0},{"$f":"Kosten_Fond!W501","v":0},{"$f":"Kosten_Fond!X501","v":0},0,0,0,0,0,{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),ROUND(M500*(1+INDEX(Performance_Vektoren!J$5:J$77,$A500+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),ROUND(N500*(1+INDEX(Performance_Vektoren!K$5:K$77,$A500+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),ROUND(O500*(1+INDEX(Performance_Vektoren!L$5:L$77,$A500+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),ROUND(P500*(1+INDEX(Performance_Vektoren!M$5:M$77,$A500+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),ROUND(Q500*(1+INDEX(Performance_Vektoren!N$5:N$77,$A500+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),R500+(H501-(IF(AND(EE=1,m>$A501),0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)+$BS501)*CP501)/M501,0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),S500+(I501-(IF(AND(EE=1,m>$A501),0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)+$BS501)*CQ501)/N501,0)","v":0},{"$f":"ROUND(IF(OR($A501<n,AND($A501=n,$B501<=1)),T500+(J501-(IF(AND(EE=1,m>$A501),0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)+$BS501)*CR501)/O501,0),10)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),U500+(K501-(IF(AND(EE=1,m>$A501),0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)+$BS501)*CS501)/P501,0)","v":0},{"$f":"IF(OR($A501<n,AND($A501=n,$B501<=1)),V500+(L501-(IF(AND(EE=1,m>$A501),0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)+$BS501)*CT501)/Q501,0)","v":0},{"$f":"ROUND(R501*M501-(H501-IF(EE=1,0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)*CP501),2)","v":0},{"$f":"ROUND(S501*N501-(I501-IF(EE=1,0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)*CQ501),2)","v":0},{"$f":"ROUND(T501*O501-(J501-IF(EE=1,0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)*CR501),2)","v":0},{"$f":"ROUND(U501*P501-(K501-IF(EE=1,0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)*CS501),2)","v":0},{"$f":"ROUND(V501*Q501-(L501-IF(EE=1,0,Kosten_Fond!$D501+Kosten_Fond!$F501+Kosten_Fond!$H501)*CT501),2)","v":0},{"$f":"ROUND(W501-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z501,IF(AbschlVar=\"DK_fix\",W501*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB501,Kosten_Fond!$AA501))))*IF(Förderung=\"mit\",CN501,CP501)+AH501,2)","v":0},{"$f":"ROUND(X501-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z501,IF(AbschlVar=\"DK_fix\",X501*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB501,Kosten_Fond!$AA501))))*IF(Förderung=\"mit\",CO501,CQ501)+AH501,2)","v":0},{"$f":"ROUND(Y501-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z501,IF(AbschlVar=\"DK_fix\",Y501*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB501,Kosten_Fond!$AA501))))*CR501+AH501,2)","v":0},{"$f":"ROUND(Z501-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z501,IF(AbschlVar=\"DK_fix\",Z501*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB501,Kosten_Fond!$AA501))))*CS501+AH501,2)","v":0},{"$f":"ROUND(AA501-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z501,IF(AbschlVar=\"DK_fix\",AA501*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB501,Kosten_Fond!$AA501))))*CT501+AH501,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,{"$f":"IF(AND(Fond!$B501<=1,OR($A501<n,AND($A501=n,Fond!$B501<=1))),R500*M501,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A501<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A501+1)-$B$16)*$B$16,A501,A501+1),0)","v":40},5,{"$f":"Kosten_Fond!T502","v":0},{"$f":"Kosten_Fond!U502","v":0},{"$f":"Kosten_Fond!V502","v":0},{"$f":"Kosten_Fond!W502","v":0},{"$f":"Kosten_Fond!X502","v":0},0,0,0,0,0,{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),ROUND(M501*(1+INDEX(Performance_Vektoren!J$5:J$77,$A501+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),ROUND(N501*(1+INDEX(Performance_Vektoren!K$5:K$77,$A501+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),ROUND(O501*(1+INDEX(Performance_Vektoren!L$5:L$77,$A501+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),ROUND(P501*(1+INDEX(Performance_Vektoren!M$5:M$77,$A501+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),ROUND(Q501*(1+INDEX(Performance_Vektoren!N$5:N$77,$A501+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),R501+(H502-(IF(AND(EE=1,m>$A502),0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)+$BS502)*CP502)/M502,0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),S501+(I502-(IF(AND(EE=1,m>$A502),0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)+$BS502)*CQ502)/N502,0)","v":0},{"$f":"ROUND(IF(OR($A502<n,AND($A502=n,$B502<=1)),T501+(J502-(IF(AND(EE=1,m>$A502),0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)+$BS502)*CR502)/O502,0),10)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),U501+(K502-(IF(AND(EE=1,m>$A502),0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)+$BS502)*CS502)/P502,0)","v":0},{"$f":"IF(OR($A502<n,AND($A502=n,$B502<=1)),V501+(L502-(IF(AND(EE=1,m>$A502),0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)+$BS502)*CT502)/Q502,0)","v":0},{"$f":"ROUND(R502*M502-(H502-IF(EE=1,0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)*CP502),2)","v":0},{"$f":"ROUND(S502*N502-(I502-IF(EE=1,0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)*CQ502),2)","v":0},{"$f":"ROUND(T502*O502-(J502-IF(EE=1,0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)*CR502),2)","v":0},{"$f":"ROUND(U502*P502-(K502-IF(EE=1,0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)*CS502),2)","v":0},{"$f":"ROUND(V502*Q502-(L502-IF(EE=1,0,Kosten_Fond!$D502+Kosten_Fond!$F502+Kosten_Fond!$H502)*CT502),2)","v":0},{"$f":"ROUND(W502-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z502,IF(AbschlVar=\"DK_fix\",W502*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB502,Kosten_Fond!$AA502))))*IF(Förderung=\"mit\",CN502,CP502)+AH502,2)","v":0},{"$f":"ROUND(X502-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z502,IF(AbschlVar=\"DK_fix\",X502*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB502,Kosten_Fond!$AA502))))*IF(Förderung=\"mit\",CO502,CQ502)+AH502,2)","v":0},{"$f":"ROUND(Y502-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z502,IF(AbschlVar=\"DK_fix\",Y502*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB502,Kosten_Fond!$AA502))))*CR502+AH502,2)","v":0},{"$f":"ROUND(Z502-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z502,IF(AbschlVar=\"DK_fix\",Z502*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB502,Kosten_Fond!$AA502))))*CS502+AH502,2)","v":0},{"$f":"ROUND(AA502-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z502,IF(AbschlVar=\"DK_fix\",AA502*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB502,Kosten_Fond!$AA502))))*CT502+AH502,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,5,{"$f":"IF(AND(Fond!$B502<=1,OR($A502<n,AND($A502=n,Fond!$B502<=1))),R501*M502,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A502<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A502+1)-$B$16)*$B$16,A502,A502+1),0)","v":40},6,{"$f":"Kosten_Fond!T503","v":0},{"$f":"Kosten_Fond!U503","v":0},{"$f":"Kosten_Fond!V503","v":0},{"$f":"Kosten_Fond!W503","v":0},{"$f":"Kosten_Fond!X503","v":0},0,0,0,0,0,{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),ROUND(M502*(1+INDEX(Performance_Vektoren!J$5:J$77,$A502+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),ROUND(N502*(1+INDEX(Performance_Vektoren!K$5:K$77,$A502+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),ROUND(O502*(1+INDEX(Performance_Vektoren!L$5:L$77,$A502+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),ROUND(P502*(1+INDEX(Performance_Vektoren!M$5:M$77,$A502+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),ROUND(Q502*(1+INDEX(Performance_Vektoren!N$5:N$77,$A502+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),R502+(H503-(IF(AND(EE=1,m>$A503),0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)+$BS503)*CP503)/M503,0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),S502+(I503-(IF(AND(EE=1,m>$A503),0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)+$BS503)*CQ503)/N503,0)","v":0},{"$f":"ROUND(IF(OR($A503<n,AND($A503=n,$B503<=1)),T502+(J503-(IF(AND(EE=1,m>$A503),0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)+$BS503)*CR503)/O503,0),10)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),U502+(K503-(IF(AND(EE=1,m>$A503),0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)+$BS503)*CS503)/P503,0)","v":0},{"$f":"IF(OR($A503<n,AND($A503=n,$B503<=1)),V502+(L503-(IF(AND(EE=1,m>$A503),0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)+$BS503)*CT503)/Q503,0)","v":0},{"$f":"ROUND(R503*M503-(H503-IF(EE=1,0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)*CP503),2)","v":0},{"$f":"ROUND(S503*N503-(I503-IF(EE=1,0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)*CQ503),2)","v":0},{"$f":"ROUND(T503*O503-(J503-IF(EE=1,0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)*CR503),2)","v":0},{"$f":"ROUND(U503*P503-(K503-IF(EE=1,0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)*CS503),2)","v":0},{"$f":"ROUND(V503*Q503-(L503-IF(EE=1,0,Kosten_Fond!$D503+Kosten_Fond!$F503+Kosten_Fond!$H503)*CT503),2)","v":0},{"$f":"ROUND(W503-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z503,IF(AbschlVar=\"DK_fix\",W503*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB503,Kosten_Fond!$AA503))))*IF(Förderung=\"mit\",CN503,CP503)+AH503,2)","v":0},{"$f":"ROUND(X503-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z503,IF(AbschlVar=\"DK_fix\",X503*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB503,Kosten_Fond!$AA503))))*IF(Förderung=\"mit\",CO503,CQ503)+AH503,2)","v":0},{"$f":"ROUND(Y503-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z503,IF(AbschlVar=\"DK_fix\",Y503*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB503,Kosten_Fond!$AA503))))*CR503+AH503,2)","v":0},{"$f":"ROUND(Z503-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z503,IF(AbschlVar=\"DK_fix\",Z503*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB503,Kosten_Fond!$AA503))))*CS503+AH503,2)","v":0},{"$f":"ROUND(AA503-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z503,IF(AbschlVar=\"DK_fix\",AA503*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB503,Kosten_Fond!$AA503))))*CT503+AH503,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,6,{"$f":"IF(AND(Fond!$B503<=1,OR($A503<n,AND($A503=n,Fond!$B503<=1))),R502*M503,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A503<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A503+1)-$B$16)*$B$16,A503,A503+1),0)","v":40},7,{"$f":"Kosten_Fond!T504","v":0},{"$f":"Kosten_Fond!U504","v":0},{"$f":"Kosten_Fond!V504","v":0},{"$f":"Kosten_Fond!W504","v":0},{"$f":"Kosten_Fond!X504","v":0},0,0,0,0,0,{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),ROUND(M503*(1+INDEX(Performance_Vektoren!J$5:J$77,$A503+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),ROUND(N503*(1+INDEX(Performance_Vektoren!K$5:K$77,$A503+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),ROUND(O503*(1+INDEX(Performance_Vektoren!L$5:L$77,$A503+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),ROUND(P503*(1+INDEX(Performance_Vektoren!M$5:M$77,$A503+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),ROUND(Q503*(1+INDEX(Performance_Vektoren!N$5:N$77,$A503+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),R503+(H504-(IF(AND(EE=1,m>$A504),0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)+$BS504)*CP504)/M504,0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),S503+(I504-(IF(AND(EE=1,m>$A504),0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)+$BS504)*CQ504)/N504,0)","v":0},{"$f":"ROUND(IF(OR($A504<n,AND($A504=n,$B504<=1)),T503+(J504-(IF(AND(EE=1,m>$A504),0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)+$BS504)*CR504)/O504,0),10)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),U503+(K504-(IF(AND(EE=1,m>$A504),0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)+$BS504)*CS504)/P504,0)","v":0},{"$f":"IF(OR($A504<n,AND($A504=n,$B504<=1)),V503+(L504-(IF(AND(EE=1,m>$A504),0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)+$BS504)*CT504)/Q504,0)","v":0},{"$f":"ROUND(R504*M504-(H504-IF(EE=1,0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)*CP504),2)","v":0},{"$f":"ROUND(S504*N504-(I504-IF(EE=1,0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)*CQ504),2)","v":0},{"$f":"ROUND(T504*O504-(J504-IF(EE=1,0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)*CR504),2)","v":0},{"$f":"ROUND(U504*P504-(K504-IF(EE=1,0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)*CS504),2)","v":0},{"$f":"ROUND(V504*Q504-(L504-IF(EE=1,0,Kosten_Fond!$D504+Kosten_Fond!$F504+Kosten_Fond!$H504)*CT504),2)","v":0},{"$f":"ROUND(W504-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z504,IF(AbschlVar=\"DK_fix\",W504*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB504,Kosten_Fond!$AA504))))*IF(Förderung=\"mit\",CN504,CP504)+AH504,2)","v":0},{"$f":"ROUND(X504-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z504,IF(AbschlVar=\"DK_fix\",X504*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB504,Kosten_Fond!$AA504))))*IF(Förderung=\"mit\",CO504,CQ504)+AH504,2)","v":0},{"$f":"ROUND(Y504-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z504,IF(AbschlVar=\"DK_fix\",Y504*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB504,Kosten_Fond!$AA504))))*CR504+AH504,2)","v":0},{"$f":"ROUND(Z504-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z504,IF(AbschlVar=\"DK_fix\",Z504*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB504,Kosten_Fond!$AA504))))*CS504+AH504,2)","v":0},{"$f":"ROUND(AA504-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z504,IF(AbschlVar=\"DK_fix\",AA504*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB504,Kosten_Fond!$AA504))))*CT504+AH504,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,7,{"$f":"IF(AND(Fond!$B504<=1,OR($A504<n,AND($A504=n,Fond!$B504<=1))),R503*M504,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A504<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A504+1)-$B$16)*$B$16,A504,A504+1),0)","v":40},8,{"$f":"Kosten_Fond!T505","v":0},{"$f":"Kosten_Fond!U505","v":0},{"$f":"Kosten_Fond!V505","v":0},{"$f":"Kosten_Fond!W505","v":0},{"$f":"Kosten_Fond!X505","v":0},0,0,0,0,0,{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),ROUND(M504*(1+INDEX(Performance_Vektoren!J$5:J$77,$A504+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),ROUND(N504*(1+INDEX(Performance_Vektoren!K$5:K$77,$A504+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),ROUND(O504*(1+INDEX(Performance_Vektoren!L$5:L$77,$A504+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),ROUND(P504*(1+INDEX(Performance_Vektoren!M$5:M$77,$A504+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),ROUND(Q504*(1+INDEX(Performance_Vektoren!N$5:N$77,$A504+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),R504+(H505-(IF(AND(EE=1,m>$A505),0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)+$BS505)*CP505)/M505,0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),S504+(I505-(IF(AND(EE=1,m>$A505),0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)+$BS505)*CQ505)/N505,0)","v":0},{"$f":"ROUND(IF(OR($A505<n,AND($A505=n,$B505<=1)),T504+(J505-(IF(AND(EE=1,m>$A505),0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)+$BS505)*CR505)/O505,0),10)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),U504+(K505-(IF(AND(EE=1,m>$A505),0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)+$BS505)*CS505)/P505,0)","v":0},{"$f":"IF(OR($A505<n,AND($A505=n,$B505<=1)),V504+(L505-(IF(AND(EE=1,m>$A505),0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)+$BS505)*CT505)/Q505,0)","v":0},{"$f":"ROUND(R505*M505-(H505-IF(EE=1,0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)*CP505),2)","v":0},{"$f":"ROUND(S505*N505-(I505-IF(EE=1,0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)*CQ505),2)","v":0},{"$f":"ROUND(T505*O505-(J505-IF(EE=1,0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)*CR505),2)","v":0},{"$f":"ROUND(U505*P505-(K505-IF(EE=1,0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)*CS505),2)","v":0},{"$f":"ROUND(V505*Q505-(L505-IF(EE=1,0,Kosten_Fond!$D505+Kosten_Fond!$F505+Kosten_Fond!$H505)*CT505),2)","v":0},{"$f":"ROUND(W505-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z505,IF(AbschlVar=\"DK_fix\",W505*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB505,Kosten_Fond!$AA505))))*IF(Förderung=\"mit\",CN505,CP505)+AH505,2)","v":0},{"$f":"ROUND(X505-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z505,IF(AbschlVar=\"DK_fix\",X505*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB505,Kosten_Fond!$AA505))))*IF(Förderung=\"mit\",CO505,CQ505)+AH505,2)","v":0},{"$f":"ROUND(Y505-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z505,IF(AbschlVar=\"DK_fix\",Y505*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB505,Kosten_Fond!$AA505))))*CR505+AH505,2)","v":0},{"$f":"ROUND(Z505-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z505,IF(AbschlVar=\"DK_fix\",Z505*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB505,Kosten_Fond!$AA505))))*CS505+AH505,2)","v":0},{"$f":"ROUND(AA505-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z505,IF(AbschlVar=\"DK_fix\",AA505*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB505,Kosten_Fond!$AA505))))*CT505+AH505,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,8,{"$f":"IF(AND(Fond!$B505<=1,OR($A505<n,AND($A505=n,Fond!$B505<=1))),R504*M505,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A505<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A505+1)-$B$16)*$B$16,A505,A505+1),0)","v":40},9,{"$f":"Kosten_Fond!T506","v":0},{"$f":"Kosten_Fond!U506","v":0},{"$f":"Kosten_Fond!V506","v":0},{"$f":"Kosten_Fond!W506","v":0},{"$f":"Kosten_Fond!X506","v":0},0,0,0,0,0,{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),ROUND(M505*(1+INDEX(Performance_Vektoren!J$5:J$77,$A505+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),ROUND(N505*(1+INDEX(Performance_Vektoren!K$5:K$77,$A505+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),ROUND(O505*(1+INDEX(Performance_Vektoren!L$5:L$77,$A505+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),ROUND(P505*(1+INDEX(Performance_Vektoren!M$5:M$77,$A505+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),ROUND(Q505*(1+INDEX(Performance_Vektoren!N$5:N$77,$A505+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),R505+(H506-(IF(AND(EE=1,m>$A506),0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)+$BS506)*CP506)/M506,0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),S505+(I506-(IF(AND(EE=1,m>$A506),0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)+$BS506)*CQ506)/N506,0)","v":0},{"$f":"ROUND(IF(OR($A506<n,AND($A506=n,$B506<=1)),T505+(J506-(IF(AND(EE=1,m>$A506),0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)+$BS506)*CR506)/O506,0),10)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),U505+(K506-(IF(AND(EE=1,m>$A506),0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)+$BS506)*CS506)/P506,0)","v":0},{"$f":"IF(OR($A506<n,AND($A506=n,$B506<=1)),V505+(L506-(IF(AND(EE=1,m>$A506),0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)+$BS506)*CT506)/Q506,0)","v":0},{"$f":"ROUND(R506*M506-(H506-IF(EE=1,0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)*CP506),2)","v":0},{"$f":"ROUND(S506*N506-(I506-IF(EE=1,0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)*CQ506),2)","v":0},{"$f":"ROUND(T506*O506-(J506-IF(EE=1,0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)*CR506),2)","v":0},{"$f":"ROUND(U506*P506-(K506-IF(EE=1,0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)*CS506),2)","v":0},{"$f":"ROUND(V506*Q506-(L506-IF(EE=1,0,Kosten_Fond!$D506+Kosten_Fond!$F506+Kosten_Fond!$H506)*CT506),2)","v":0},{"$f":"ROUND(W506-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z506,IF(AbschlVar=\"DK_fix\",W506*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB506,Kosten_Fond!$AA506))))*IF(Förderung=\"mit\",CN506,CP506)+AH506,2)","v":0},{"$f":"ROUND(X506-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z506,IF(AbschlVar=\"DK_fix\",X506*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB506,Kosten_Fond!$AA506))))*IF(Förderung=\"mit\",CO506,CQ506)+AH506,2)","v":0},{"$f":"ROUND(Y506-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z506,IF(AbschlVar=\"DK_fix\",Y506*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB506,Kosten_Fond!$AA506))))*CR506+AH506,2)","v":0},{"$f":"ROUND(Z506-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z506,IF(AbschlVar=\"DK_fix\",Z506*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB506,Kosten_Fond!$AA506))))*CS506+AH506,2)","v":0},{"$f":"ROUND(AA506-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z506,IF(AbschlVar=\"DK_fix\",AA506*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB506,Kosten_Fond!$AA506))))*CT506+AH506,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,9,{"$f":"IF(AND(Fond!$B506<=1,OR($A506<n,AND($A506=n,Fond!$B506<=1))),R505*M506,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A506<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A506+1)-$B$16)*$B$16,A506,A506+1),0)","v":40},10,{"$f":"Kosten_Fond!T507","v":0},{"$f":"Kosten_Fond!U507","v":0},{"$f":"Kosten_Fond!V507","v":0},{"$f":"Kosten_Fond!W507","v":0},{"$f":"Kosten_Fond!X507","v":0},0,0,0,0,0,{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),ROUND(M506*(1+INDEX(Performance_Vektoren!J$5:J$77,$A506+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),ROUND(N506*(1+INDEX(Performance_Vektoren!K$5:K$77,$A506+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),ROUND(O506*(1+INDEX(Performance_Vektoren!L$5:L$77,$A506+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),ROUND(P506*(1+INDEX(Performance_Vektoren!M$5:M$77,$A506+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),ROUND(Q506*(1+INDEX(Performance_Vektoren!N$5:N$77,$A506+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),R506+(H507-(IF(AND(EE=1,m>$A507),0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)+$BS507)*CP507)/M507,0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),S506+(I507-(IF(AND(EE=1,m>$A507),0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)+$BS507)*CQ507)/N507,0)","v":0},{"$f":"ROUND(IF(OR($A507<n,AND($A507=n,$B507<=1)),T506+(J507-(IF(AND(EE=1,m>$A507),0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)+$BS507)*CR507)/O507,0),10)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),U506+(K507-(IF(AND(EE=1,m>$A507),0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)+$BS507)*CS507)/P507,0)","v":0},{"$f":"IF(OR($A507<n,AND($A507=n,$B507<=1)),V506+(L507-(IF(AND(EE=1,m>$A507),0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)+$BS507)*CT507)/Q507,0)","v":0},{"$f":"ROUND(R507*M507-(H507-IF(EE=1,0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)*CP507),2)","v":0},{"$f":"ROUND(S507*N507-(I507-IF(EE=1,0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)*CQ507),2)","v":0},{"$f":"ROUND(T507*O507-(J507-IF(EE=1,0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)*CR507),2)","v":0},{"$f":"ROUND(U507*P507-(K507-IF(EE=1,0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)*CS507),2)","v":0},{"$f":"ROUND(V507*Q507-(L507-IF(EE=1,0,Kosten_Fond!$D507+Kosten_Fond!$F507+Kosten_Fond!$H507)*CT507),2)","v":0},{"$f":"ROUND(W507-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z507,IF(AbschlVar=\"DK_fix\",W507*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB507,Kosten_Fond!$AA507))))*IF(Förderung=\"mit\",CN507,CP507)+AH507,2)","v":0},{"$f":"ROUND(X507-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z507,IF(AbschlVar=\"DK_fix\",X507*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB507,Kosten_Fond!$AA507))))*IF(Förderung=\"mit\",CO507,CQ507)+AH507,2)","v":0},{"$f":"ROUND(Y507-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z507,IF(AbschlVar=\"DK_fix\",Y507*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB507,Kosten_Fond!$AA507))))*CR507+AH507,2)","v":0},{"$f":"ROUND(Z507-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z507,IF(AbschlVar=\"DK_fix\",Z507*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB507,Kosten_Fond!$AA507))))*CS507+AH507,2)","v":0},{"$f":"ROUND(AA507-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z507,IF(AbschlVar=\"DK_fix\",AA507*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB507,Kosten_Fond!$AA507))))*CT507+AH507,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,10,{"$f":"IF(AND(Fond!$B507<=1,OR($A507<n,AND($A507=n,Fond!$B507<=1))),R506*M507,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A507<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A507+1)-$B$16)*$B$16,A507,A507+1),0)","v":40},11,{"$f":"Kosten_Fond!T508","v":0},{"$f":"Kosten_Fond!U508","v":0},{"$f":"Kosten_Fond!V508","v":0},{"$f":"Kosten_Fond!W508","v":0},{"$f":"Kosten_Fond!X508","v":0},0,0,0,0,0,{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),ROUND(M507*(1+INDEX(Performance_Vektoren!J$5:J$77,$A507+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),ROUND(N507*(1+INDEX(Performance_Vektoren!K$5:K$77,$A507+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),ROUND(O507*(1+INDEX(Performance_Vektoren!L$5:L$77,$A507+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),ROUND(P507*(1+INDEX(Performance_Vektoren!M$5:M$77,$A507+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),ROUND(Q507*(1+INDEX(Performance_Vektoren!N$5:N$77,$A507+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),R507+(H508-(IF(AND(EE=1,m>$A508),0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)+$BS508)*CP508)/M508,0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),S507+(I508-(IF(AND(EE=1,m>$A508),0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)+$BS508)*CQ508)/N508,0)","v":0},{"$f":"ROUND(IF(OR($A508<n,AND($A508=n,$B508<=1)),T507+(J508-(IF(AND(EE=1,m>$A508),0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)+$BS508)*CR508)/O508,0),10)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),U507+(K508-(IF(AND(EE=1,m>$A508),0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)+$BS508)*CS508)/P508,0)","v":0},{"$f":"IF(OR($A508<n,AND($A508=n,$B508<=1)),V507+(L508-(IF(AND(EE=1,m>$A508),0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)+$BS508)*CT508)/Q508,0)","v":0},{"$f":"ROUND(R508*M508-(H508-IF(EE=1,0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)*CP508),2)","v":0},{"$f":"ROUND(S508*N508-(I508-IF(EE=1,0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)*CQ508),2)","v":0},{"$f":"ROUND(T508*O508-(J508-IF(EE=1,0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)*CR508),2)","v":0},{"$f":"ROUND(U508*P508-(K508-IF(EE=1,0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)*CS508),2)","v":0},{"$f":"ROUND(V508*Q508-(L508-IF(EE=1,0,Kosten_Fond!$D508+Kosten_Fond!$F508+Kosten_Fond!$H508)*CT508),2)","v":0},{"$f":"ROUND(W508-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z508,IF(AbschlVar=\"DK_fix\",W508*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB508,Kosten_Fond!$AA508))))*IF(Förderung=\"mit\",CN508,CP508)+AH508,2)","v":0},{"$f":"ROUND(X508-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z508,IF(AbschlVar=\"DK_fix\",X508*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB508,Kosten_Fond!$AA508))))*IF(Förderung=\"mit\",CO508,CQ508)+AH508,2)","v":0},{"$f":"ROUND(Y508-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z508,IF(AbschlVar=\"DK_fix\",Y508*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB508,Kosten_Fond!$AA508))))*CR508+AH508,2)","v":0},{"$f":"ROUND(Z508-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z508,IF(AbschlVar=\"DK_fix\",Z508*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB508,Kosten_Fond!$AA508))))*CS508+AH508,2)","v":0},{"$f":"ROUND(AA508-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z508,IF(AbschlVar=\"DK_fix\",AA508*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB508,Kosten_Fond!$AA508))))*CT508+AH508,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,11,{"$f":"IF(AND(Fond!$B508<=1,OR($A508<n,AND($A508=n,Fond!$B508<=1))),R507*M508,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A508<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A508+1)-$B$16)*$B$16,A508,A508+1),0)","v":40},12,{"$f":"Kosten_Fond!T509","v":0},{"$f":"Kosten_Fond!U509","v":0},{"$f":"Kosten_Fond!V509","v":0},{"$f":"Kosten_Fond!W509","v":0},{"$f":"Kosten_Fond!X509","v":0},0,0,0,0,0,{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),ROUND(M508*(1+INDEX(Performance_Vektoren!J$5:J$77,$A508+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),ROUND(N508*(1+INDEX(Performance_Vektoren!K$5:K$77,$A508+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),ROUND(O508*(1+INDEX(Performance_Vektoren!L$5:L$77,$A508+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),ROUND(P508*(1+INDEX(Performance_Vektoren!M$5:M$77,$A508+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),ROUND(Q508*(1+INDEX(Performance_Vektoren!N$5:N$77,$A508+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),R508+(H509-(IF(AND(EE=1,m>$A509),0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)+$BS509)*CP509)/M509,0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),S508+(I509-(IF(AND(EE=1,m>$A509),0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)+$BS509)*CQ509)/N509,0)","v":0},{"$f":"ROUND(IF(OR($A509<n,AND($A509=n,$B509<=1)),T508+(J509-(IF(AND(EE=1,m>$A509),0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)+$BS509)*CR509)/O509,0),10)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),U508+(K509-(IF(AND(EE=1,m>$A509),0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)+$BS509)*CS509)/P509,0)","v":0},{"$f":"IF(OR($A509<n,AND($A509=n,$B509<=1)),V508+(L509-(IF(AND(EE=1,m>$A509),0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)+$BS509)*CT509)/Q509,0)","v":0},{"$f":"ROUND(R509*M509-(H509-IF(EE=1,0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)*CP509),2)","v":0},{"$f":"ROUND(S509*N509-(I509-IF(EE=1,0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)*CQ509),2)","v":0},{"$f":"ROUND(T509*O509-(J509-IF(EE=1,0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)*CR509),2)","v":0},{"$f":"ROUND(U509*P509-(K509-IF(EE=1,0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)*CS509),2)","v":0},{"$f":"ROUND(V509*Q509-(L509-IF(EE=1,0,Kosten_Fond!$D509+Kosten_Fond!$F509+Kosten_Fond!$H509)*CT509),2)","v":0},{"$f":"ROUND(W509-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z509,IF(AbschlVar=\"DK_fix\",W509*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB509,Kosten_Fond!$AA509))))*IF(Förderung=\"mit\",CN509,CP509)+AH509,2)","v":0},{"$f":"ROUND(X509-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z509,IF(AbschlVar=\"DK_fix\",X509*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB509,Kosten_Fond!$AA509))))*IF(Förderung=\"mit\",CO509,CQ509)+AH509,2)","v":0},{"$f":"ROUND(Y509-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z509,IF(AbschlVar=\"DK_fix\",Y509*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB509,Kosten_Fond!$AA509))))*CR509+AH509,2)","v":0},{"$f":"ROUND(Z509-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z509,IF(AbschlVar=\"DK_fix\",Z509*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB509,Kosten_Fond!$AA509))))*CS509+AH509,2)","v":0},{"$f":"ROUND(AA509-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z509,IF(AbschlVar=\"DK_fix\",AA509*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB509,Kosten_Fond!$AA509))))*CT509+AH509,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,12,{"$f":"IF(AND(Fond!$B509<=1,OR($A509<n,AND($A509=n,Fond!$B509<=1))),R508*M509,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A509<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A509+1)-$B$16)*$B$16,A509,A509+1),0)","v":41},1,{"$f":"Kosten_Fond!T510","v":0},{"$f":"Kosten_Fond!U510","v":0},{"$f":"Kosten_Fond!V510","v":0},{"$f":"Kosten_Fond!W510","v":0},{"$f":"Kosten_Fond!X510","v":0},0,0,0,0,0,{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),ROUND(M509*(1+INDEX(Performance_Vektoren!J$5:J$77,$A509+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),ROUND(N509*(1+INDEX(Performance_Vektoren!K$5:K$77,$A509+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),ROUND(O509*(1+INDEX(Performance_Vektoren!L$5:L$77,$A509+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),ROUND(P509*(1+INDEX(Performance_Vektoren!M$5:M$77,$A509+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),ROUND(Q509*(1+INDEX(Performance_Vektoren!N$5:N$77,$A509+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),R509+(H510-(IF(AND(EE=1,m>$A510),0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)+$BS510)*CP510)/M510,0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),S509+(I510-(IF(AND(EE=1,m>$A510),0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)+$BS510)*CQ510)/N510,0)","v":0},{"$f":"ROUND(IF(OR($A510<n,AND($A510=n,$B510<=1)),T509+(J510-(IF(AND(EE=1,m>$A510),0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)+$BS510)*CR510)/O510,0),10)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),U509+(K510-(IF(AND(EE=1,m>$A510),0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)+$BS510)*CS510)/P510,0)","v":0},{"$f":"IF(OR($A510<n,AND($A510=n,$B510<=1)),V509+(L510-(IF(AND(EE=1,m>$A510),0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)+$BS510)*CT510)/Q510,0)","v":0},{"$f":"ROUND(R510*M510-(H510-IF(EE=1,0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)*CP510),2)","v":0},{"$f":"ROUND(S510*N510-(I510-IF(EE=1,0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)*CQ510),2)","v":0},{"$f":"ROUND(T510*O510-(J510-IF(EE=1,0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)*CR510),2)","v":0},{"$f":"ROUND(U510*P510-(K510-IF(EE=1,0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)*CS510),2)","v":0},{"$f":"ROUND(V510*Q510-(L510-IF(EE=1,0,Kosten_Fond!$D510+Kosten_Fond!$F510+Kosten_Fond!$H510)*CT510),2)","v":0},{"$f":"ROUND(W510-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z510,IF(AbschlVar=\"DK_fix\",W510*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB510,Kosten_Fond!$AA510))))*IF(Förderung=\"mit\",CN510,CP510)+AH510,2)","v":0},{"$f":"ROUND(X510-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z510,IF(AbschlVar=\"DK_fix\",X510*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB510,Kosten_Fond!$AA510))))*IF(Förderung=\"mit\",CO510,CQ510)+AH510,2)","v":0},{"$f":"ROUND(Y510-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z510,IF(AbschlVar=\"DK_fix\",Y510*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB510,Kosten_Fond!$AA510))))*CR510+AH510,2)","v":0},{"$f":"ROUND(Z510-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z510,IF(AbschlVar=\"DK_fix\",Z510*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB510,Kosten_Fond!$AA510))))*CS510+AH510,2)","v":0},{"$f":"ROUND(AA510-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z510,IF(AbschlVar=\"DK_fix\",AA510*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB510,Kosten_Fond!$AA510))))*CT510+AH510,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1,{"$f":"IF(AND(Fond!$B510<=1,OR($A510<n,AND($A510=n,Fond!$B510<=1))),R509*M510,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A510<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A510+1)-$B$16)*$B$16,A510,A510+1),0)","v":41},2,{"$f":"Kosten_Fond!T511","v":0},{"$f":"Kosten_Fond!U511","v":0},{"$f":"Kosten_Fond!V511","v":0},{"$f":"Kosten_Fond!W511","v":0},{"$f":"Kosten_Fond!X511","v":0},0,0,0,0,0,{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),ROUND(M510*(1+INDEX(Performance_Vektoren!J$5:J$77,$A510+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),ROUND(N510*(1+INDEX(Performance_Vektoren!K$5:K$77,$A510+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),ROUND(O510*(1+INDEX(Performance_Vektoren!L$5:L$77,$A510+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),ROUND(P510*(1+INDEX(Performance_Vektoren!M$5:M$77,$A510+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),ROUND(Q510*(1+INDEX(Performance_Vektoren!N$5:N$77,$A510+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),R510+(H511-(IF(AND(EE=1,m>$A511),0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)+$BS511)*CP511)/M511,0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),S510+(I511-(IF(AND(EE=1,m>$A511),0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)+$BS511)*CQ511)/N511,0)","v":0},{"$f":"ROUND(IF(OR($A511<n,AND($A511=n,$B511<=1)),T510+(J511-(IF(AND(EE=1,m>$A511),0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)+$BS511)*CR511)/O511,0),10)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),U510+(K511-(IF(AND(EE=1,m>$A511),0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)+$BS511)*CS511)/P511,0)","v":0},{"$f":"IF(OR($A511<n,AND($A511=n,$B511<=1)),V510+(L511-(IF(AND(EE=1,m>$A511),0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)+$BS511)*CT511)/Q511,0)","v":0},{"$f":"ROUND(R511*M511-(H511-IF(EE=1,0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)*CP511),2)","v":0},{"$f":"ROUND(S511*N511-(I511-IF(EE=1,0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)*CQ511),2)","v":0},{"$f":"ROUND(T511*O511-(J511-IF(EE=1,0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)*CR511),2)","v":0},{"$f":"ROUND(U511*P511-(K511-IF(EE=1,0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)*CS511),2)","v":0},{"$f":"ROUND(V511*Q511-(L511-IF(EE=1,0,Kosten_Fond!$D511+Kosten_Fond!$F511+Kosten_Fond!$H511)*CT511),2)","v":0},{"$f":"ROUND(W511-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z511,IF(AbschlVar=\"DK_fix\",W511*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB511,Kosten_Fond!$AA511))))*IF(Förderung=\"mit\",CN511,CP511)+AH511,2)","v":0},{"$f":"ROUND(X511-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z511,IF(AbschlVar=\"DK_fix\",X511*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB511,Kosten_Fond!$AA511))))*IF(Förderung=\"mit\",CO511,CQ511)+AH511,2)","v":0},{"$f":"ROUND(Y511-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z511,IF(AbschlVar=\"DK_fix\",Y511*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB511,Kosten_Fond!$AA511))))*CR511+AH511,2)","v":0},{"$f":"ROUND(Z511-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z511,IF(AbschlVar=\"DK_fix\",Z511*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB511,Kosten_Fond!$AA511))))*CS511+AH511,2)","v":0},{"$f":"ROUND(AA511-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z511,IF(AbschlVar=\"DK_fix\",AA511*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB511,Kosten_Fond!$AA511))))*CT511+AH511,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,2,{"$f":"IF(AND(Fond!$B511<=1,OR($A511<n,AND($A511=n,Fond!$B511<=1))),R510*M511,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A511<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A511+1)-$B$16)*$B$16,A511,A511+1),0)","v":41},3,{"$f":"Kosten_Fond!T512","v":0},{"$f":"Kosten_Fond!U512","v":0},{"$f":"Kosten_Fond!V512","v":0},{"$f":"Kosten_Fond!W512","v":0},{"$f":"Kosten_Fond!X512","v":0},0,0,0,0,0,{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),ROUND(M511*(1+INDEX(Performance_Vektoren!J$5:J$77,$A511+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),ROUND(N511*(1+INDEX(Performance_Vektoren!K$5:K$77,$A511+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),ROUND(O511*(1+INDEX(Performance_Vektoren!L$5:L$77,$A511+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),ROUND(P511*(1+INDEX(Performance_Vektoren!M$5:M$77,$A511+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),ROUND(Q511*(1+INDEX(Performance_Vektoren!N$5:N$77,$A511+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),R511+(H512-(IF(AND(EE=1,m>$A512),0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)+$BS512)*CP512)/M512,0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),S511+(I512-(IF(AND(EE=1,m>$A512),0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)+$BS512)*CQ512)/N512,0)","v":0},{"$f":"ROUND(IF(OR($A512<n,AND($A512=n,$B512<=1)),T511+(J512-(IF(AND(EE=1,m>$A512),0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)+$BS512)*CR512)/O512,0),10)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),U511+(K512-(IF(AND(EE=1,m>$A512),0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)+$BS512)*CS512)/P512,0)","v":0},{"$f":"IF(OR($A512<n,AND($A512=n,$B512<=1)),V511+(L512-(IF(AND(EE=1,m>$A512),0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)+$BS512)*CT512)/Q512,0)","v":0},{"$f":"ROUND(R512*M512-(H512-IF(EE=1,0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)*CP512),2)","v":0},{"$f":"ROUND(S512*N512-(I512-IF(EE=1,0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)*CQ512),2)","v":0},{"$f":"ROUND(T512*O512-(J512-IF(EE=1,0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)*CR512),2)","v":0},{"$f":"ROUND(U512*P512-(K512-IF(EE=1,0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)*CS512),2)","v":0},{"$f":"ROUND(V512*Q512-(L512-IF(EE=1,0,Kosten_Fond!$D512+Kosten_Fond!$F512+Kosten_Fond!$H512)*CT512),2)","v":0},{"$f":"ROUND(W512-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z512,IF(AbschlVar=\"DK_fix\",W512*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB512,Kosten_Fond!$AA512))))*IF(Förderung=\"mit\",CN512,CP512)+AH512,2)","v":0},{"$f":"ROUND(X512-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z512,IF(AbschlVar=\"DK_fix\",X512*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB512,Kosten_Fond!$AA512))))*IF(Förderung=\"mit\",CO512,CQ512)+AH512,2)","v":0},{"$f":"ROUND(Y512-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z512,IF(AbschlVar=\"DK_fix\",Y512*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB512,Kosten_Fond!$AA512))))*CR512+AH512,2)","v":0},{"$f":"ROUND(Z512-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z512,IF(AbschlVar=\"DK_fix\",Z512*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB512,Kosten_Fond!$AA512))))*CS512+AH512,2)","v":0},{"$f":"ROUND(AA512-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z512,IF(AbschlVar=\"DK_fix\",AA512*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB512,Kosten_Fond!$AA512))))*CT512+AH512,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,3,{"$f":"IF(AND(Fond!$B512<=1,OR($A512<n,AND($A512=n,Fond!$B512<=1))),R511*M512,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A512<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A512+1)-$B$16)*$B$16,A512,A512+1),0)","v":41},4,{"$f":"Kosten_Fond!T513","v":0},{"$f":"Kosten_Fond!U513","v":0},{"$f":"Kosten_Fond!V513","v":0},{"$f":"Kosten_Fond!W513","v":0},{"$f":"Kosten_Fond!X513","v":0},0,0,0,0,0,{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),ROUND(M512*(1+INDEX(Performance_Vektoren!J$5:J$77,$A512+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),ROUND(N512*(1+INDEX(Performance_Vektoren!K$5:K$77,$A512+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),ROUND(O512*(1+INDEX(Performance_Vektoren!L$5:L$77,$A512+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),ROUND(P512*(1+INDEX(Performance_Vektoren!M$5:M$77,$A512+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),ROUND(Q512*(1+INDEX(Performance_Vektoren!N$5:N$77,$A512+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),R512+(H513-(IF(AND(EE=1,m>$A513),0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)+$BS513)*CP513)/M513,0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),S512+(I513-(IF(AND(EE=1,m>$A513),0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)+$BS513)*CQ513)/N513,0)","v":0},{"$f":"ROUND(IF(OR($A513<n,AND($A513=n,$B513<=1)),T512+(J513-(IF(AND(EE=1,m>$A513),0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)+$BS513)*CR513)/O513,0),10)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),U512+(K513-(IF(AND(EE=1,m>$A513),0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)+$BS513)*CS513)/P513,0)","v":0},{"$f":"IF(OR($A513<n,AND($A513=n,$B513<=1)),V512+(L513-(IF(AND(EE=1,m>$A513),0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)+$BS513)*CT513)/Q513,0)","v":0},{"$f":"ROUND(R513*M513-(H513-IF(EE=1,0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)*CP513),2)","v":0},{"$f":"ROUND(S513*N513-(I513-IF(EE=1,0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)*CQ513),2)","v":0},{"$f":"ROUND(T513*O513-(J513-IF(EE=1,0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)*CR513),2)","v":0},{"$f":"ROUND(U513*P513-(K513-IF(EE=1,0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)*CS513),2)","v":0},{"$f":"ROUND(V513*Q513-(L513-IF(EE=1,0,Kosten_Fond!$D513+Kosten_Fond!$F513+Kosten_Fond!$H513)*CT513),2)","v":0},{"$f":"ROUND(W513-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z513,IF(AbschlVar=\"DK_fix\",W513*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB513,Kosten_Fond!$AA513))))*IF(Förderung=\"mit\",CN513,CP513)+AH513,2)","v":0},{"$f":"ROUND(X513-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z513,IF(AbschlVar=\"DK_fix\",X513*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB513,Kosten_Fond!$AA513))))*IF(Förderung=\"mit\",CO513,CQ513)+AH513,2)","v":0},{"$f":"ROUND(Y513-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z513,IF(AbschlVar=\"DK_fix\",Y513*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB513,Kosten_Fond!$AA513))))*CR513+AH513,2)","v":0},{"$f":"ROUND(Z513-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z513,IF(AbschlVar=\"DK_fix\",Z513*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB513,Kosten_Fond!$AA513))))*CS513+AH513,2)","v":0},{"$f":"ROUND(AA513-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z513,IF(AbschlVar=\"DK_fix\",AA513*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB513,Kosten_Fond!$AA513))))*CT513+AH513,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,4,{"$f":"IF(AND(Fond!$B513<=1,OR($A513<n,AND($A513=n,Fond!$B513<=1))),R512*M513,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A513<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A513+1)-$B$16)*$B$16,A513,A513+1),0)","v":41},5,{"$f":"Kosten_Fond!T514","v":0},{"$f":"Kosten_Fond!U514","v":0},{"$f":"Kosten_Fond!V514","v":0},{"$f":"Kosten_Fond!W514","v":0},{"$f":"Kosten_Fond!X514","v":0},0,0,0,0,0,{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),ROUND(M513*(1+INDEX(Performance_Vektoren!J$5:J$77,$A513+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),ROUND(N513*(1+INDEX(Performance_Vektoren!K$5:K$77,$A513+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),ROUND(O513*(1+INDEX(Performance_Vektoren!L$5:L$77,$A513+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),ROUND(P513*(1+INDEX(Performance_Vektoren!M$5:M$77,$A513+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),ROUND(Q513*(1+INDEX(Performance_Vektoren!N$5:N$77,$A513+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),R513+(H514-(IF(AND(EE=1,m>$A514),0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)+$BS514)*CP514)/M514,0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),S513+(I514-(IF(AND(EE=1,m>$A514),0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)+$BS514)*CQ514)/N514,0)","v":0},{"$f":"ROUND(IF(OR($A514<n,AND($A514=n,$B514<=1)),T513+(J514-(IF(AND(EE=1,m>$A514),0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)+$BS514)*CR514)/O514,0),10)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),U513+(K514-(IF(AND(EE=1,m>$A514),0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)+$BS514)*CS514)/P514,0)","v":0},{"$f":"IF(OR($A514<n,AND($A514=n,$B514<=1)),V513+(L514-(IF(AND(EE=1,m>$A514),0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)+$BS514)*CT514)/Q514,0)","v":0},{"$f":"ROUND(R514*M514-(H514-IF(EE=1,0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)*CP514),2)","v":0},{"$f":"ROUND(S514*N514-(I514-IF(EE=1,0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)*CQ514),2)","v":0},{"$f":"ROUND(T514*O514-(J514-IF(EE=1,0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)*CR514),2)","v":0},{"$f":"ROUND(U514*P514-(K514-IF(EE=1,0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)*CS514),2)","v":0},{"$f":"ROUND(V514*Q514-(L514-IF(EE=1,0,Kosten_Fond!$D514+Kosten_Fond!$F514+Kosten_Fond!$H514)*CT514),2)","v":0},{"$f":"ROUND(W514-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z514,IF(AbschlVar=\"DK_fix\",W514*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB514,Kosten_Fond!$AA514))))*IF(Förderung=\"mit\",CN514,CP514)+AH514,2)","v":0},{"$f":"ROUND(X514-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z514,IF(AbschlVar=\"DK_fix\",X514*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB514,Kosten_Fond!$AA514))))*IF(Förderung=\"mit\",CO514,CQ514)+AH514,2)","v":0},{"$f":"ROUND(Y514-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z514,IF(AbschlVar=\"DK_fix\",Y514*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB514,Kosten_Fond!$AA514))))*CR514+AH514,2)","v":0},{"$f":"ROUND(Z514-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z514,IF(AbschlVar=\"DK_fix\",Z514*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB514,Kosten_Fond!$AA514))))*CS514+AH514,2)","v":0},{"$f":"ROUND(AA514-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z514,IF(AbschlVar=\"DK_fix\",AA514*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB514,Kosten_Fond!$AA514))))*CT514+AH514,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,5,{"$f":"IF(AND(Fond!$B514<=1,OR($A514<n,AND($A514=n,Fond!$B514<=1))),R513*M514,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A514<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A514+1)-$B$16)*$B$16,A514,A514+1),0)","v":41},6,{"$f":"Kosten_Fond!T515","v":0},{"$f":"Kosten_Fond!U515","v":0},{"$f":"Kosten_Fond!V515","v":0},{"$f":"Kosten_Fond!W515","v":0},{"$f":"Kosten_Fond!X515","v":0},0,0,0,0,0,{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),ROUND(M514*(1+INDEX(Performance_Vektoren!J$5:J$77,$A514+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),ROUND(N514*(1+INDEX(Performance_Vektoren!K$5:K$77,$A514+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),ROUND(O514*(1+INDEX(Performance_Vektoren!L$5:L$77,$A514+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),ROUND(P514*(1+INDEX(Performance_Vektoren!M$5:M$77,$A514+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),ROUND(Q514*(1+INDEX(Performance_Vektoren!N$5:N$77,$A514+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),R514+(H515-(IF(AND(EE=1,m>$A515),0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)+$BS515)*CP515)/M515,0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),S514+(I515-(IF(AND(EE=1,m>$A515),0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)+$BS515)*CQ515)/N515,0)","v":0},{"$f":"ROUND(IF(OR($A515<n,AND($A515=n,$B515<=1)),T514+(J515-(IF(AND(EE=1,m>$A515),0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)+$BS515)*CR515)/O515,0),10)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),U514+(K515-(IF(AND(EE=1,m>$A515),0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)+$BS515)*CS515)/P515,0)","v":0},{"$f":"IF(OR($A515<n,AND($A515=n,$B515<=1)),V514+(L515-(IF(AND(EE=1,m>$A515),0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)+$BS515)*CT515)/Q515,0)","v":0},{"$f":"ROUND(R515*M515-(H515-IF(EE=1,0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)*CP515),2)","v":0},{"$f":"ROUND(S515*N515-(I515-IF(EE=1,0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)*CQ515),2)","v":0},{"$f":"ROUND(T515*O515-(J515-IF(EE=1,0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)*CR515),2)","v":0},{"$f":"ROUND(U515*P515-(K515-IF(EE=1,0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)*CS515),2)","v":0},{"$f":"ROUND(V515*Q515-(L515-IF(EE=1,0,Kosten_Fond!$D515+Kosten_Fond!$F515+Kosten_Fond!$H515)*CT515),2)","v":0},{"$f":"ROUND(W515-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z515,IF(AbschlVar=\"DK_fix\",W515*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB515,Kosten_Fond!$AA515))))*IF(Förderung=\"mit\",CN515,CP515)+AH515,2)","v":0},{"$f":"ROUND(X515-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z515,IF(AbschlVar=\"DK_fix\",X515*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB515,Kosten_Fond!$AA515))))*IF(Förderung=\"mit\",CO515,CQ515)+AH515,2)","v":0},{"$f":"ROUND(Y515-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z515,IF(AbschlVar=\"DK_fix\",Y515*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB515,Kosten_Fond!$AA515))))*CR515+AH515,2)","v":0},{"$f":"ROUND(Z515-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z515,IF(AbschlVar=\"DK_fix\",Z515*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB515,Kosten_Fond!$AA515))))*CS515+AH515,2)","v":0},{"$f":"ROUND(AA515-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z515,IF(AbschlVar=\"DK_fix\",AA515*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB515,Kosten_Fond!$AA515))))*CT515+AH515,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,6,{"$f":"IF(AND(Fond!$B515<=1,OR($A515<n,AND($A515=n,Fond!$B515<=1))),R514*M515,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A515<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A515+1)-$B$16)*$B$16,A515,A515+1),0)","v":41},7,{"$f":"Kosten_Fond!T516","v":0},{"$f":"Kosten_Fond!U516","v":0},{"$f":"Kosten_Fond!V516","v":0},{"$f":"Kosten_Fond!W516","v":0},{"$f":"Kosten_Fond!X516","v":0},0,0,0,0,0,{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),ROUND(M515*(1+INDEX(Performance_Vektoren!J$5:J$77,$A515+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),ROUND(N515*(1+INDEX(Performance_Vektoren!K$5:K$77,$A515+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),ROUND(O515*(1+INDEX(Performance_Vektoren!L$5:L$77,$A515+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),ROUND(P515*(1+INDEX(Performance_Vektoren!M$5:M$77,$A515+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),ROUND(Q515*(1+INDEX(Performance_Vektoren!N$5:N$77,$A515+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),R515+(H516-(IF(AND(EE=1,m>$A516),0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)+$BS516)*CP516)/M516,0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),S515+(I516-(IF(AND(EE=1,m>$A516),0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)+$BS516)*CQ516)/N516,0)","v":0},{"$f":"ROUND(IF(OR($A516<n,AND($A516=n,$B516<=1)),T515+(J516-(IF(AND(EE=1,m>$A516),0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)+$BS516)*CR516)/O516,0),10)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),U515+(K516-(IF(AND(EE=1,m>$A516),0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)+$BS516)*CS516)/P516,0)","v":0},{"$f":"IF(OR($A516<n,AND($A516=n,$B516<=1)),V515+(L516-(IF(AND(EE=1,m>$A516),0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)+$BS516)*CT516)/Q516,0)","v":0},{"$f":"ROUND(R516*M516-(H516-IF(EE=1,0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)*CP516),2)","v":0},{"$f":"ROUND(S516*N516-(I516-IF(EE=1,0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)*CQ516),2)","v":0},{"$f":"ROUND(T516*O516-(J516-IF(EE=1,0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)*CR516),2)","v":0},{"$f":"ROUND(U516*P516-(K516-IF(EE=1,0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)*CS516),2)","v":0},{"$f":"ROUND(V516*Q516-(L516-IF(EE=1,0,Kosten_Fond!$D516+Kosten_Fond!$F516+Kosten_Fond!$H516)*CT516),2)","v":0},{"$f":"ROUND(W516-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z516,IF(AbschlVar=\"DK_fix\",W516*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB516,Kosten_Fond!$AA516))))*IF(Förderung=\"mit\",CN516,CP516)+AH516,2)","v":0},{"$f":"ROUND(X516-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z516,IF(AbschlVar=\"DK_fix\",X516*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB516,Kosten_Fond!$AA516))))*IF(Förderung=\"mit\",CO516,CQ516)+AH516,2)","v":0},{"$f":"ROUND(Y516-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z516,IF(AbschlVar=\"DK_fix\",Y516*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB516,Kosten_Fond!$AA516))))*CR516+AH516,2)","v":0},{"$f":"ROUND(Z516-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z516,IF(AbschlVar=\"DK_fix\",Z516*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB516,Kosten_Fond!$AA516))))*CS516+AH516,2)","v":0},{"$f":"ROUND(AA516-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z516,IF(AbschlVar=\"DK_fix\",AA516*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB516,Kosten_Fond!$AA516))))*CT516+AH516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,7,{"$f":"IF(AND(Fond!$B516<=1,OR($A516<n,AND($A516=n,Fond!$B516<=1))),R515*M516,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A516<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A516+1)-$B$16)*$B$16,A516,A516+1),0)","v":41},8,{"$f":"Kosten_Fond!T517","v":0},{"$f":"Kosten_Fond!U517","v":0},{"$f":"Kosten_Fond!V517","v":0},{"$f":"Kosten_Fond!W517","v":0},{"$f":"Kosten_Fond!X517","v":0},0,0,0,0,0,{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),ROUND(M516*(1+INDEX(Performance_Vektoren!J$5:J$77,$A516+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),ROUND(N516*(1+INDEX(Performance_Vektoren!K$5:K$77,$A516+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),ROUND(O516*(1+INDEX(Performance_Vektoren!L$5:L$77,$A516+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),ROUND(P516*(1+INDEX(Performance_Vektoren!M$5:M$77,$A516+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),ROUND(Q516*(1+INDEX(Performance_Vektoren!N$5:N$77,$A516+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),R516+(H517-(IF(AND(EE=1,m>$A517),0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)+$BS517)*CP517)/M517,0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),S516+(I517-(IF(AND(EE=1,m>$A517),0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)+$BS517)*CQ517)/N517,0)","v":0},{"$f":"ROUND(IF(OR($A517<n,AND($A517=n,$B517<=1)),T516+(J517-(IF(AND(EE=1,m>$A517),0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)+$BS517)*CR517)/O517,0),10)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),U516+(K517-(IF(AND(EE=1,m>$A517),0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)+$BS517)*CS517)/P517,0)","v":0},{"$f":"IF(OR($A517<n,AND($A517=n,$B517<=1)),V516+(L517-(IF(AND(EE=1,m>$A517),0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)+$BS517)*CT517)/Q517,0)","v":0},{"$f":"ROUND(R517*M517-(H517-IF(EE=1,0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)*CP517),2)","v":0},{"$f":"ROUND(S517*N517-(I517-IF(EE=1,0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)*CQ517),2)","v":0},{"$f":"ROUND(T517*O517-(J517-IF(EE=1,0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)*CR517),2)","v":0},{"$f":"ROUND(U517*P517-(K517-IF(EE=1,0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)*CS517),2)","v":0},{"$f":"ROUND(V517*Q517-(L517-IF(EE=1,0,Kosten_Fond!$D517+Kosten_Fond!$F517+Kosten_Fond!$H517)*CT517),2)","v":0},{"$f":"ROUND(W517-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z517,IF(AbschlVar=\"DK_fix\",W517*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB517,Kosten_Fond!$AA517))))*IF(Förderung=\"mit\",CN517,CP517)+AH517,2)","v":0},{"$f":"ROUND(X517-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z517,IF(AbschlVar=\"DK_fix\",X517*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB517,Kosten_Fond!$AA517))))*IF(Förderung=\"mit\",CO517,CQ517)+AH517,2)","v":0},{"$f":"ROUND(Y517-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z517,IF(AbschlVar=\"DK_fix\",Y517*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB517,Kosten_Fond!$AA517))))*CR517+AH517,2)","v":0},{"$f":"ROUND(Z517-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z517,IF(AbschlVar=\"DK_fix\",Z517*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB517,Kosten_Fond!$AA517))))*CS517+AH517,2)","v":0},{"$f":"ROUND(AA517-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z517,IF(AbschlVar=\"DK_fix\",AA517*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB517,Kosten_Fond!$AA517))))*CT517+AH517,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,8,{"$f":"IF(AND(Fond!$B517<=1,OR($A517<n,AND($A517=n,Fond!$B517<=1))),R516*M517,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A517<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A517+1)-$B$16)*$B$16,A517,A517+1),0)","v":41},9,{"$f":"Kosten_Fond!T518","v":0},{"$f":"Kosten_Fond!U518","v":0},{"$f":"Kosten_Fond!V518","v":0},{"$f":"Kosten_Fond!W518","v":0},{"$f":"Kosten_Fond!X518","v":0},0,0,0,0,0,{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),ROUND(M517*(1+INDEX(Performance_Vektoren!J$5:J$77,$A517+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),ROUND(N517*(1+INDEX(Performance_Vektoren!K$5:K$77,$A517+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),ROUND(O517*(1+INDEX(Performance_Vektoren!L$5:L$77,$A517+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),ROUND(P517*(1+INDEX(Performance_Vektoren!M$5:M$77,$A517+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),ROUND(Q517*(1+INDEX(Performance_Vektoren!N$5:N$77,$A517+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),R517+(H518-(IF(AND(EE=1,m>$A518),0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)+$BS518)*CP518)/M518,0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),S517+(I518-(IF(AND(EE=1,m>$A518),0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)+$BS518)*CQ518)/N518,0)","v":0},{"$f":"ROUND(IF(OR($A518<n,AND($A518=n,$B518<=1)),T517+(J518-(IF(AND(EE=1,m>$A518),0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)+$BS518)*CR518)/O518,0),10)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),U517+(K518-(IF(AND(EE=1,m>$A518),0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)+$BS518)*CS518)/P518,0)","v":0},{"$f":"IF(OR($A518<n,AND($A518=n,$B518<=1)),V517+(L518-(IF(AND(EE=1,m>$A518),0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)+$BS518)*CT518)/Q518,0)","v":0},{"$f":"ROUND(R518*M518-(H518-IF(EE=1,0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)*CP518),2)","v":0},{"$f":"ROUND(S518*N518-(I518-IF(EE=1,0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)*CQ518),2)","v":0},{"$f":"ROUND(T518*O518-(J518-IF(EE=1,0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)*CR518),2)","v":0},{"$f":"ROUND(U518*P518-(K518-IF(EE=1,0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)*CS518),2)","v":0},{"$f":"ROUND(V518*Q518-(L518-IF(EE=1,0,Kosten_Fond!$D518+Kosten_Fond!$F518+Kosten_Fond!$H518)*CT518),2)","v":0},{"$f":"ROUND(W518-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z518,IF(AbschlVar=\"DK_fix\",W518*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB518,Kosten_Fond!$AA518))))*IF(Förderung=\"mit\",CN518,CP518)+AH518,2)","v":0},{"$f":"ROUND(X518-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z518,IF(AbschlVar=\"DK_fix\",X518*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB518,Kosten_Fond!$AA518))))*IF(Förderung=\"mit\",CO518,CQ518)+AH518,2)","v":0},{"$f":"ROUND(Y518-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z518,IF(AbschlVar=\"DK_fix\",Y518*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB518,Kosten_Fond!$AA518))))*CR518+AH518,2)","v":0},{"$f":"ROUND(Z518-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z518,IF(AbschlVar=\"DK_fix\",Z518*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB518,Kosten_Fond!$AA518))))*CS518+AH518,2)","v":0},{"$f":"ROUND(AA518-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z518,IF(AbschlVar=\"DK_fix\",AA518*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB518,Kosten_Fond!$AA518))))*CT518+AH518,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,9,{"$f":"IF(AND(Fond!$B518<=1,OR($A518<n,AND($A518=n,Fond!$B518<=1))),R517*M518,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A518<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A518+1)-$B$16)*$B$16,A518,A518+1),0)","v":41},10,{"$f":"Kosten_Fond!T519","v":0},{"$f":"Kosten_Fond!U519","v":0},{"$f":"Kosten_Fond!V519","v":0},{"$f":"Kosten_Fond!W519","v":0},{"$f":"Kosten_Fond!X519","v":0},0,0,0,0,0,{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),ROUND(M518*(1+INDEX(Performance_Vektoren!J$5:J$77,$A518+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),ROUND(N518*(1+INDEX(Performance_Vektoren!K$5:K$77,$A518+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),ROUND(O518*(1+INDEX(Performance_Vektoren!L$5:L$77,$A518+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),ROUND(P518*(1+INDEX(Performance_Vektoren!M$5:M$77,$A518+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),ROUND(Q518*(1+INDEX(Performance_Vektoren!N$5:N$77,$A518+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),R518+(H519-(IF(AND(EE=1,m>$A519),0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)+$BS519)*CP519)/M519,0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),S518+(I519-(IF(AND(EE=1,m>$A519),0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)+$BS519)*CQ519)/N519,0)","v":0},{"$f":"ROUND(IF(OR($A519<n,AND($A519=n,$B519<=1)),T518+(J519-(IF(AND(EE=1,m>$A519),0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)+$BS519)*CR519)/O519,0),10)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),U518+(K519-(IF(AND(EE=1,m>$A519),0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)+$BS519)*CS519)/P519,0)","v":0},{"$f":"IF(OR($A519<n,AND($A519=n,$B519<=1)),V518+(L519-(IF(AND(EE=1,m>$A519),0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)+$BS519)*CT519)/Q519,0)","v":0},{"$f":"ROUND(R519*M519-(H519-IF(EE=1,0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)*CP519),2)","v":0},{"$f":"ROUND(S519*N519-(I519-IF(EE=1,0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)*CQ519),2)","v":0},{"$f":"ROUND(T519*O519-(J519-IF(EE=1,0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)*CR519),2)","v":0},{"$f":"ROUND(U519*P519-(K519-IF(EE=1,0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)*CS519),2)","v":0},{"$f":"ROUND(V519*Q519-(L519-IF(EE=1,0,Kosten_Fond!$D519+Kosten_Fond!$F519+Kosten_Fond!$H519)*CT519),2)","v":0},{"$f":"ROUND(W519-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z519,IF(AbschlVar=\"DK_fix\",W519*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB519,Kosten_Fond!$AA519))))*IF(Förderung=\"mit\",CN519,CP519)+AH519,2)","v":0},{"$f":"ROUND(X519-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z519,IF(AbschlVar=\"DK_fix\",X519*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB519,Kosten_Fond!$AA519))))*IF(Förderung=\"mit\",CO519,CQ519)+AH519,2)","v":0},{"$f":"ROUND(Y519-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z519,IF(AbschlVar=\"DK_fix\",Y519*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB519,Kosten_Fond!$AA519))))*CR519+AH519,2)","v":0},{"$f":"ROUND(Z519-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z519,IF(AbschlVar=\"DK_fix\",Z519*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB519,Kosten_Fond!$AA519))))*CS519+AH519,2)","v":0},{"$f":"ROUND(AA519-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z519,IF(AbschlVar=\"DK_fix\",AA519*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB519,Kosten_Fond!$AA519))))*CT519+AH519,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,10,{"$f":"IF(AND(Fond!$B519<=1,OR($A519<n,AND($A519=n,Fond!$B519<=1))),R518*M519,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A519<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A519+1)-$B$16)*$B$16,A519,A519+1),0)","v":41},11,{"$f":"Kosten_Fond!T520","v":0},{"$f":"Kosten_Fond!U520","v":0},{"$f":"Kosten_Fond!V520","v":0},{"$f":"Kosten_Fond!W520","v":0},{"$f":"Kosten_Fond!X520","v":0},0,0,0,0,0,{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),ROUND(M519*(1+INDEX(Performance_Vektoren!J$5:J$77,$A519+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),ROUND(N519*(1+INDEX(Performance_Vektoren!K$5:K$77,$A519+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),ROUND(O519*(1+INDEX(Performance_Vektoren!L$5:L$77,$A519+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),ROUND(P519*(1+INDEX(Performance_Vektoren!M$5:M$77,$A519+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),ROUND(Q519*(1+INDEX(Performance_Vektoren!N$5:N$77,$A519+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),R519+(H520-(IF(AND(EE=1,m>$A520),0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)+$BS520)*CP520)/M520,0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),S519+(I520-(IF(AND(EE=1,m>$A520),0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)+$BS520)*CQ520)/N520,0)","v":0},{"$f":"ROUND(IF(OR($A520<n,AND($A520=n,$B520<=1)),T519+(J520-(IF(AND(EE=1,m>$A520),0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)+$BS520)*CR520)/O520,0),10)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),U519+(K520-(IF(AND(EE=1,m>$A520),0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)+$BS520)*CS520)/P520,0)","v":0},{"$f":"IF(OR($A520<n,AND($A520=n,$B520<=1)),V519+(L520-(IF(AND(EE=1,m>$A520),0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)+$BS520)*CT520)/Q520,0)","v":0},{"$f":"ROUND(R520*M520-(H520-IF(EE=1,0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)*CP520),2)","v":0},{"$f":"ROUND(S520*N520-(I520-IF(EE=1,0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)*CQ520),2)","v":0},{"$f":"ROUND(T520*O520-(J520-IF(EE=1,0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)*CR520),2)","v":0},{"$f":"ROUND(U520*P520-(K520-IF(EE=1,0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)*CS520),2)","v":0},{"$f":"ROUND(V520*Q520-(L520-IF(EE=1,0,Kosten_Fond!$D520+Kosten_Fond!$F520+Kosten_Fond!$H520)*CT520),2)","v":0},{"$f":"ROUND(W520-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z520,IF(AbschlVar=\"DK_fix\",W520*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB520,Kosten_Fond!$AA520))))*IF(Förderung=\"mit\",CN520,CP520)+AH520,2)","v":0},{"$f":"ROUND(X520-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z520,IF(AbschlVar=\"DK_fix\",X520*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB520,Kosten_Fond!$AA520))))*IF(Förderung=\"mit\",CO520,CQ520)+AH520,2)","v":0},{"$f":"ROUND(Y520-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z520,IF(AbschlVar=\"DK_fix\",Y520*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB520,Kosten_Fond!$AA520))))*CR520+AH520,2)","v":0},{"$f":"ROUND(Z520-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z520,IF(AbschlVar=\"DK_fix\",Z520*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB520,Kosten_Fond!$AA520))))*CS520+AH520,2)","v":0},{"$f":"ROUND(AA520-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z520,IF(AbschlVar=\"DK_fix\",AA520*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB520,Kosten_Fond!$AA520))))*CT520+AH520,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,11,{"$f":"IF(AND(Fond!$B520<=1,OR($A520<n,AND($A520=n,Fond!$B520<=1))),R519*M520,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A520<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A520+1)-$B$16)*$B$16,A520,A520+1),0)","v":41},12,{"$f":"Kosten_Fond!T521","v":0},{"$f":"Kosten_Fond!U521","v":0},{"$f":"Kosten_Fond!V521","v":0},{"$f":"Kosten_Fond!W521","v":0},{"$f":"Kosten_Fond!X521","v":0},0,0,0,0,0,{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),ROUND(M520*(1+INDEX(Performance_Vektoren!J$5:J$77,$A520+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),ROUND(N520*(1+INDEX(Performance_Vektoren!K$5:K$77,$A520+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),ROUND(O520*(1+INDEX(Performance_Vektoren!L$5:L$77,$A520+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),ROUND(P520*(1+INDEX(Performance_Vektoren!M$5:M$77,$A520+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),ROUND(Q520*(1+INDEX(Performance_Vektoren!N$5:N$77,$A520+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),R520+(H521-(IF(AND(EE=1,m>$A521),0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)+$BS521)*CP521)/M521,0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),S520+(I521-(IF(AND(EE=1,m>$A521),0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)+$BS521)*CQ521)/N521,0)","v":0},{"$f":"ROUND(IF(OR($A521<n,AND($A521=n,$B521<=1)),T520+(J521-(IF(AND(EE=1,m>$A521),0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)+$BS521)*CR521)/O521,0),10)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),U520+(K521-(IF(AND(EE=1,m>$A521),0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)+$BS521)*CS521)/P521,0)","v":0},{"$f":"IF(OR($A521<n,AND($A521=n,$B521<=1)),V520+(L521-(IF(AND(EE=1,m>$A521),0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)+$BS521)*CT521)/Q521,0)","v":0},{"$f":"ROUND(R521*M521-(H521-IF(EE=1,0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)*CP521),2)","v":0},{"$f":"ROUND(S521*N521-(I521-IF(EE=1,0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)*CQ521),2)","v":0},{"$f":"ROUND(T521*O521-(J521-IF(EE=1,0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)*CR521),2)","v":0},{"$f":"ROUND(U521*P521-(K521-IF(EE=1,0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)*CS521),2)","v":0},{"$f":"ROUND(V521*Q521-(L521-IF(EE=1,0,Kosten_Fond!$D521+Kosten_Fond!$F521+Kosten_Fond!$H521)*CT521),2)","v":0},{"$f":"ROUND(W521-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z521,IF(AbschlVar=\"DK_fix\",W521*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB521,Kosten_Fond!$AA521))))*IF(Förderung=\"mit\",CN521,CP521)+AH521,2)","v":0},{"$f":"ROUND(X521-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z521,IF(AbschlVar=\"DK_fix\",X521*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB521,Kosten_Fond!$AA521))))*IF(Förderung=\"mit\",CO521,CQ521)+AH521,2)","v":0},{"$f":"ROUND(Y521-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z521,IF(AbschlVar=\"DK_fix\",Y521*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB521,Kosten_Fond!$AA521))))*CR521+AH521,2)","v":0},{"$f":"ROUND(Z521-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z521,IF(AbschlVar=\"DK_fix\",Z521*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB521,Kosten_Fond!$AA521))))*CS521+AH521,2)","v":0},{"$f":"ROUND(AA521-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z521,IF(AbschlVar=\"DK_fix\",AA521*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB521,Kosten_Fond!$AA521))))*CT521+AH521,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,12,{"$f":"IF(AND(Fond!$B521<=1,OR($A521<n,AND($A521=n,Fond!$B521<=1))),R520*M521,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A521<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A521+1)-$B$16)*$B$16,A521,A521+1),0)","v":42},1,{"$f":"Kosten_Fond!T522","v":0},{"$f":"Kosten_Fond!U522","v":0},{"$f":"Kosten_Fond!V522","v":0},{"$f":"Kosten_Fond!W522","v":0},{"$f":"Kosten_Fond!X522","v":0},0,0,0,0,0,{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),ROUND(M521*(1+INDEX(Performance_Vektoren!J$5:J$77,$A521+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),ROUND(N521*(1+INDEX(Performance_Vektoren!K$5:K$77,$A521+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),ROUND(O521*(1+INDEX(Performance_Vektoren!L$5:L$77,$A521+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),ROUND(P521*(1+INDEX(Performance_Vektoren!M$5:M$77,$A521+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),ROUND(Q521*(1+INDEX(Performance_Vektoren!N$5:N$77,$A521+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),R521+(H522-(IF(AND(EE=1,m>$A522),0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)+$BS522)*CP522)/M522,0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),S521+(I522-(IF(AND(EE=1,m>$A522),0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)+$BS522)*CQ522)/N522,0)","v":0},{"$f":"ROUND(IF(OR($A522<n,AND($A522=n,$B522<=1)),T521+(J522-(IF(AND(EE=1,m>$A522),0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)+$BS522)*CR522)/O522,0),10)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),U521+(K522-(IF(AND(EE=1,m>$A522),0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)+$BS522)*CS522)/P522,0)","v":0},{"$f":"IF(OR($A522<n,AND($A522=n,$B522<=1)),V521+(L522-(IF(AND(EE=1,m>$A522),0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)+$BS522)*CT522)/Q522,0)","v":0},{"$f":"ROUND(R522*M522-(H522-IF(EE=1,0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)*CP522),2)","v":0},{"$f":"ROUND(S522*N522-(I522-IF(EE=1,0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)*CQ522),2)","v":0},{"$f":"ROUND(T522*O522-(J522-IF(EE=1,0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)*CR522),2)","v":0},{"$f":"ROUND(U522*P522-(K522-IF(EE=1,0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)*CS522),2)","v":0},{"$f":"ROUND(V522*Q522-(L522-IF(EE=1,0,Kosten_Fond!$D522+Kosten_Fond!$F522+Kosten_Fond!$H522)*CT522),2)","v":0},{"$f":"ROUND(W522-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z522,IF(AbschlVar=\"DK_fix\",W522*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB522,Kosten_Fond!$AA522))))*IF(Förderung=\"mit\",CN522,CP522)+AH522,2)","v":0},{"$f":"ROUND(X522-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z522,IF(AbschlVar=\"DK_fix\",X522*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB522,Kosten_Fond!$AA522))))*IF(Förderung=\"mit\",CO522,CQ522)+AH522,2)","v":0},{"$f":"ROUND(Y522-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z522,IF(AbschlVar=\"DK_fix\",Y522*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB522,Kosten_Fond!$AA522))))*CR522+AH522,2)","v":0},{"$f":"ROUND(Z522-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z522,IF(AbschlVar=\"DK_fix\",Z522*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB522,Kosten_Fond!$AA522))))*CS522+AH522,2)","v":0},{"$f":"ROUND(AA522-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z522,IF(AbschlVar=\"DK_fix\",AA522*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB522,Kosten_Fond!$AA522))))*CT522+AH522,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1,{"$f":"IF(AND(Fond!$B522<=1,OR($A522<n,AND($A522=n,Fond!$B522<=1))),R521*M522,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A522<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A522+1)-$B$16)*$B$16,A522,A522+1),0)","v":42},2,{"$f":"Kosten_Fond!T523","v":0},{"$f":"Kosten_Fond!U523","v":0},{"$f":"Kosten_Fond!V523","v":0},{"$f":"Kosten_Fond!W523","v":0},{"$f":"Kosten_Fond!X523","v":0},0,0,0,0,0,{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),ROUND(M522*(1+INDEX(Performance_Vektoren!J$5:J$77,$A522+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),ROUND(N522*(1+INDEX(Performance_Vektoren!K$5:K$77,$A522+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),ROUND(O522*(1+INDEX(Performance_Vektoren!L$5:L$77,$A522+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),ROUND(P522*(1+INDEX(Performance_Vektoren!M$5:M$77,$A522+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),ROUND(Q522*(1+INDEX(Performance_Vektoren!N$5:N$77,$A522+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),R522+(H523-(IF(AND(EE=1,m>$A523),0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)+$BS523)*CP523)/M523,0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),S522+(I523-(IF(AND(EE=1,m>$A523),0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)+$BS523)*CQ523)/N523,0)","v":0},{"$f":"ROUND(IF(OR($A523<n,AND($A523=n,$B523<=1)),T522+(J523-(IF(AND(EE=1,m>$A523),0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)+$BS523)*CR523)/O523,0),10)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),U522+(K523-(IF(AND(EE=1,m>$A523),0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)+$BS523)*CS523)/P523,0)","v":0},{"$f":"IF(OR($A523<n,AND($A523=n,$B523<=1)),V522+(L523-(IF(AND(EE=1,m>$A523),0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)+$BS523)*CT523)/Q523,0)","v":0},{"$f":"ROUND(R523*M523-(H523-IF(EE=1,0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)*CP523),2)","v":0},{"$f":"ROUND(S523*N523-(I523-IF(EE=1,0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)*CQ523),2)","v":0},{"$f":"ROUND(T523*O523-(J523-IF(EE=1,0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)*CR523),2)","v":0},{"$f":"ROUND(U523*P523-(K523-IF(EE=1,0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)*CS523),2)","v":0},{"$f":"ROUND(V523*Q523-(L523-IF(EE=1,0,Kosten_Fond!$D523+Kosten_Fond!$F523+Kosten_Fond!$H523)*CT523),2)","v":0},{"$f":"ROUND(W523-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z523,IF(AbschlVar=\"DK_fix\",W523*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB523,Kosten_Fond!$AA523))))*IF(Förderung=\"mit\",CN523,CP523)+AH523,2)","v":0},{"$f":"ROUND(X523-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z523,IF(AbschlVar=\"DK_fix\",X523*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB523,Kosten_Fond!$AA523))))*IF(Förderung=\"mit\",CO523,CQ523)+AH523,2)","v":0},{"$f":"ROUND(Y523-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z523,IF(AbschlVar=\"DK_fix\",Y523*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB523,Kosten_Fond!$AA523))))*CR523+AH523,2)","v":0},{"$f":"ROUND(Z523-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z523,IF(AbschlVar=\"DK_fix\",Z523*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB523,Kosten_Fond!$AA523))))*CS523+AH523,2)","v":0},{"$f":"ROUND(AA523-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z523,IF(AbschlVar=\"DK_fix\",AA523*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB523,Kosten_Fond!$AA523))))*CT523+AH523,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,2,{"$f":"IF(AND(Fond!$B523<=1,OR($A523<n,AND($A523=n,Fond!$B523<=1))),R522*M523,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A523<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A523+1)-$B$16)*$B$16,A523,A523+1),0)","v":42},3,{"$f":"Kosten_Fond!T524","v":0},{"$f":"Kosten_Fond!U524","v":0},{"$f":"Kosten_Fond!V524","v":0},{"$f":"Kosten_Fond!W524","v":0},{"$f":"Kosten_Fond!X524","v":0},0,0,0,0,0,{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),ROUND(M523*(1+INDEX(Performance_Vektoren!J$5:J$77,$A523+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),ROUND(N523*(1+INDEX(Performance_Vektoren!K$5:K$77,$A523+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),ROUND(O523*(1+INDEX(Performance_Vektoren!L$5:L$77,$A523+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),ROUND(P523*(1+INDEX(Performance_Vektoren!M$5:M$77,$A523+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),ROUND(Q523*(1+INDEX(Performance_Vektoren!N$5:N$77,$A523+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),R523+(H524-(IF(AND(EE=1,m>$A524),0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)+$BS524)*CP524)/M524,0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),S523+(I524-(IF(AND(EE=1,m>$A524),0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)+$BS524)*CQ524)/N524,0)","v":0},{"$f":"ROUND(IF(OR($A524<n,AND($A524=n,$B524<=1)),T523+(J524-(IF(AND(EE=1,m>$A524),0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)+$BS524)*CR524)/O524,0),10)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),U523+(K524-(IF(AND(EE=1,m>$A524),0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)+$BS524)*CS524)/P524,0)","v":0},{"$f":"IF(OR($A524<n,AND($A524=n,$B524<=1)),V523+(L524-(IF(AND(EE=1,m>$A524),0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)+$BS524)*CT524)/Q524,0)","v":0},{"$f":"ROUND(R524*M524-(H524-IF(EE=1,0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)*CP524),2)","v":0},{"$f":"ROUND(S524*N524-(I524-IF(EE=1,0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)*CQ524),2)","v":0},{"$f":"ROUND(T524*O524-(J524-IF(EE=1,0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)*CR524),2)","v":0},{"$f":"ROUND(U524*P524-(K524-IF(EE=1,0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)*CS524),2)","v":0},{"$f":"ROUND(V524*Q524-(L524-IF(EE=1,0,Kosten_Fond!$D524+Kosten_Fond!$F524+Kosten_Fond!$H524)*CT524),2)","v":0},{"$f":"ROUND(W524-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z524,IF(AbschlVar=\"DK_fix\",W524*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB524,Kosten_Fond!$AA524))))*IF(Förderung=\"mit\",CN524,CP524)+AH524,2)","v":0},{"$f":"ROUND(X524-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z524,IF(AbschlVar=\"DK_fix\",X524*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB524,Kosten_Fond!$AA524))))*IF(Förderung=\"mit\",CO524,CQ524)+AH524,2)","v":0},{"$f":"ROUND(Y524-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z524,IF(AbschlVar=\"DK_fix\",Y524*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB524,Kosten_Fond!$AA524))))*CR524+AH524,2)","v":0},{"$f":"ROUND(Z524-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z524,IF(AbschlVar=\"DK_fix\",Z524*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB524,Kosten_Fond!$AA524))))*CS524+AH524,2)","v":0},{"$f":"ROUND(AA524-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z524,IF(AbschlVar=\"DK_fix\",AA524*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB524,Kosten_Fond!$AA524))))*CT524+AH524,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,3,{"$f":"IF(AND(Fond!$B524<=1,OR($A524<n,AND($A524=n,Fond!$B524<=1))),R523*M524,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A524<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A524+1)-$B$16)*$B$16,A524,A524+1),0)","v":42},4,{"$f":"Kosten_Fond!T525","v":0},{"$f":"Kosten_Fond!U525","v":0},{"$f":"Kosten_Fond!V525","v":0},{"$f":"Kosten_Fond!W525","v":0},{"$f":"Kosten_Fond!X525","v":0},0,0,0,0,0,{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),ROUND(M524*(1+INDEX(Performance_Vektoren!J$5:J$77,$A524+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),ROUND(N524*(1+INDEX(Performance_Vektoren!K$5:K$77,$A524+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),ROUND(O524*(1+INDEX(Performance_Vektoren!L$5:L$77,$A524+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),ROUND(P524*(1+INDEX(Performance_Vektoren!M$5:M$77,$A524+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),ROUND(Q524*(1+INDEX(Performance_Vektoren!N$5:N$77,$A524+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),R524+(H525-(IF(AND(EE=1,m>$A525),0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)+$BS525)*CP525)/M525,0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),S524+(I525-(IF(AND(EE=1,m>$A525),0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)+$BS525)*CQ525)/N525,0)","v":0},{"$f":"ROUND(IF(OR($A525<n,AND($A525=n,$B525<=1)),T524+(J525-(IF(AND(EE=1,m>$A525),0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)+$BS525)*CR525)/O525,0),10)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),U524+(K525-(IF(AND(EE=1,m>$A525),0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)+$BS525)*CS525)/P525,0)","v":0},{"$f":"IF(OR($A525<n,AND($A525=n,$B525<=1)),V524+(L525-(IF(AND(EE=1,m>$A525),0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)+$BS525)*CT525)/Q525,0)","v":0},{"$f":"ROUND(R525*M525-(H525-IF(EE=1,0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)*CP525),2)","v":0},{"$f":"ROUND(S525*N525-(I525-IF(EE=1,0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)*CQ525),2)","v":0},{"$f":"ROUND(T525*O525-(J525-IF(EE=1,0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)*CR525),2)","v":0},{"$f":"ROUND(U525*P525-(K525-IF(EE=1,0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)*CS525),2)","v":0},{"$f":"ROUND(V525*Q525-(L525-IF(EE=1,0,Kosten_Fond!$D525+Kosten_Fond!$F525+Kosten_Fond!$H525)*CT525),2)","v":0},{"$f":"ROUND(W525-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z525,IF(AbschlVar=\"DK_fix\",W525*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB525,Kosten_Fond!$AA525))))*IF(Förderung=\"mit\",CN525,CP525)+AH525,2)","v":0},{"$f":"ROUND(X525-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z525,IF(AbschlVar=\"DK_fix\",X525*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB525,Kosten_Fond!$AA525))))*IF(Förderung=\"mit\",CO525,CQ525)+AH525,2)","v":0},{"$f":"ROUND(Y525-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z525,IF(AbschlVar=\"DK_fix\",Y525*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB525,Kosten_Fond!$AA525))))*CR525+AH525,2)","v":0},{"$f":"ROUND(Z525-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z525,IF(AbschlVar=\"DK_fix\",Z525*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB525,Kosten_Fond!$AA525))))*CS525+AH525,2)","v":0},{"$f":"ROUND(AA525-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z525,IF(AbschlVar=\"DK_fix\",AA525*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB525,Kosten_Fond!$AA525))))*CT525+AH525,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,4,{"$f":"IF(AND(Fond!$B525<=1,OR($A525<n,AND($A525=n,Fond!$B525<=1))),R524*M525,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A525<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A525+1)-$B$16)*$B$16,A525,A525+1),0)","v":42},5,{"$f":"Kosten_Fond!T526","v":0},{"$f":"Kosten_Fond!U526","v":0},{"$f":"Kosten_Fond!V526","v":0},{"$f":"Kosten_Fond!W526","v":0},{"$f":"Kosten_Fond!X526","v":0},0,0,0,0,0,{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),ROUND(M525*(1+INDEX(Performance_Vektoren!J$5:J$77,$A525+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),ROUND(N525*(1+INDEX(Performance_Vektoren!K$5:K$77,$A525+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),ROUND(O525*(1+INDEX(Performance_Vektoren!L$5:L$77,$A525+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),ROUND(P525*(1+INDEX(Performance_Vektoren!M$5:M$77,$A525+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),ROUND(Q525*(1+INDEX(Performance_Vektoren!N$5:N$77,$A525+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),R525+(H526-(IF(AND(EE=1,m>$A526),0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)+$BS526)*CP526)/M526,0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),S525+(I526-(IF(AND(EE=1,m>$A526),0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)+$BS526)*CQ526)/N526,0)","v":0},{"$f":"ROUND(IF(OR($A526<n,AND($A526=n,$B526<=1)),T525+(J526-(IF(AND(EE=1,m>$A526),0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)+$BS526)*CR526)/O526,0),10)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),U525+(K526-(IF(AND(EE=1,m>$A526),0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)+$BS526)*CS526)/P526,0)","v":0},{"$f":"IF(OR($A526<n,AND($A526=n,$B526<=1)),V525+(L526-(IF(AND(EE=1,m>$A526),0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)+$BS526)*CT526)/Q526,0)","v":0},{"$f":"ROUND(R526*M526-(H526-IF(EE=1,0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)*CP526),2)","v":0},{"$f":"ROUND(S526*N526-(I526-IF(EE=1,0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)*CQ526),2)","v":0},{"$f":"ROUND(T526*O526-(J526-IF(EE=1,0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)*CR526),2)","v":0},{"$f":"ROUND(U526*P526-(K526-IF(EE=1,0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)*CS526),2)","v":0},{"$f":"ROUND(V526*Q526-(L526-IF(EE=1,0,Kosten_Fond!$D526+Kosten_Fond!$F526+Kosten_Fond!$H526)*CT526),2)","v":0},{"$f":"ROUND(W526-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z526,IF(AbschlVar=\"DK_fix\",W526*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB526,Kosten_Fond!$AA526))))*IF(Förderung=\"mit\",CN526,CP526)+AH526,2)","v":0},{"$f":"ROUND(X526-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z526,IF(AbschlVar=\"DK_fix\",X526*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB526,Kosten_Fond!$AA526))))*IF(Förderung=\"mit\",CO526,CQ526)+AH526,2)","v":0},{"$f":"ROUND(Y526-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z526,IF(AbschlVar=\"DK_fix\",Y526*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB526,Kosten_Fond!$AA526))))*CR526+AH526,2)","v":0},{"$f":"ROUND(Z526-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z526,IF(AbschlVar=\"DK_fix\",Z526*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB526,Kosten_Fond!$AA526))))*CS526+AH526,2)","v":0},{"$f":"ROUND(AA526-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z526,IF(AbschlVar=\"DK_fix\",AA526*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB526,Kosten_Fond!$AA526))))*CT526+AH526,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,5,{"$f":"IF(AND(Fond!$B526<=1,OR($A526<n,AND($A526=n,Fond!$B526<=1))),R525*M526,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A526<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A526+1)-$B$16)*$B$16,A526,A526+1),0)","v":42},6,{"$f":"Kosten_Fond!T527","v":0},{"$f":"Kosten_Fond!U527","v":0},{"$f":"Kosten_Fond!V527","v":0},{"$f":"Kosten_Fond!W527","v":0},{"$f":"Kosten_Fond!X527","v":0},0,0,0,0,0,{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),ROUND(M526*(1+INDEX(Performance_Vektoren!J$5:J$77,$A526+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),ROUND(N526*(1+INDEX(Performance_Vektoren!K$5:K$77,$A526+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),ROUND(O526*(1+INDEX(Performance_Vektoren!L$5:L$77,$A526+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),ROUND(P526*(1+INDEX(Performance_Vektoren!M$5:M$77,$A526+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),ROUND(Q526*(1+INDEX(Performance_Vektoren!N$5:N$77,$A526+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),R526+(H527-(IF(AND(EE=1,m>$A527),0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)+$BS527)*CP527)/M527,0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),S526+(I527-(IF(AND(EE=1,m>$A527),0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)+$BS527)*CQ527)/N527,0)","v":0},{"$f":"ROUND(IF(OR($A527<n,AND($A527=n,$B527<=1)),T526+(J527-(IF(AND(EE=1,m>$A527),0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)+$BS527)*CR527)/O527,0),10)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),U526+(K527-(IF(AND(EE=1,m>$A527),0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)+$BS527)*CS527)/P527,0)","v":0},{"$f":"IF(OR($A527<n,AND($A527=n,$B527<=1)),V526+(L527-(IF(AND(EE=1,m>$A527),0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)+$BS527)*CT527)/Q527,0)","v":0},{"$f":"ROUND(R527*M527-(H527-IF(EE=1,0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)*CP527),2)","v":0},{"$f":"ROUND(S527*N527-(I527-IF(EE=1,0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)*CQ527),2)","v":0},{"$f":"ROUND(T527*O527-(J527-IF(EE=1,0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)*CR527),2)","v":0},{"$f":"ROUND(U527*P527-(K527-IF(EE=1,0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)*CS527),2)","v":0},{"$f":"ROUND(V527*Q527-(L527-IF(EE=1,0,Kosten_Fond!$D527+Kosten_Fond!$F527+Kosten_Fond!$H527)*CT527),2)","v":0},{"$f":"ROUND(W527-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z527,IF(AbschlVar=\"DK_fix\",W527*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB527,Kosten_Fond!$AA527))))*IF(Förderung=\"mit\",CN527,CP527)+AH527,2)","v":0},{"$f":"ROUND(X527-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z527,IF(AbschlVar=\"DK_fix\",X527*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB527,Kosten_Fond!$AA527))))*IF(Förderung=\"mit\",CO527,CQ527)+AH527,2)","v":0},{"$f":"ROUND(Y527-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z527,IF(AbschlVar=\"DK_fix\",Y527*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB527,Kosten_Fond!$AA527))))*CR527+AH527,2)","v":0},{"$f":"ROUND(Z527-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z527,IF(AbschlVar=\"DK_fix\",Z527*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB527,Kosten_Fond!$AA527))))*CS527+AH527,2)","v":0},{"$f":"ROUND(AA527-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z527,IF(AbschlVar=\"DK_fix\",AA527*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB527,Kosten_Fond!$AA527))))*CT527+AH527,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,6,{"$f":"IF(AND(Fond!$B527<=1,OR($A527<n,AND($A527=n,Fond!$B527<=1))),R526*M527,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A527<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A527+1)-$B$16)*$B$16,A527,A527+1),0)","v":42},7,{"$f":"Kosten_Fond!T528","v":0},{"$f":"Kosten_Fond!U528","v":0},{"$f":"Kosten_Fond!V528","v":0},{"$f":"Kosten_Fond!W528","v":0},{"$f":"Kosten_Fond!X528","v":0},0,0,0,0,0,{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),ROUND(M527*(1+INDEX(Performance_Vektoren!J$5:J$77,$A527+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),ROUND(N527*(1+INDEX(Performance_Vektoren!K$5:K$77,$A527+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),ROUND(O527*(1+INDEX(Performance_Vektoren!L$5:L$77,$A527+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),ROUND(P527*(1+INDEX(Performance_Vektoren!M$5:M$77,$A527+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),ROUND(Q527*(1+INDEX(Performance_Vektoren!N$5:N$77,$A527+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),R527+(H528-(IF(AND(EE=1,m>$A528),0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)+$BS528)*CP528)/M528,0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),S527+(I528-(IF(AND(EE=1,m>$A528),0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)+$BS528)*CQ528)/N528,0)","v":0},{"$f":"ROUND(IF(OR($A528<n,AND($A528=n,$B528<=1)),T527+(J528-(IF(AND(EE=1,m>$A528),0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)+$BS528)*CR528)/O528,0),10)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),U527+(K528-(IF(AND(EE=1,m>$A528),0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)+$BS528)*CS528)/P528,0)","v":0},{"$f":"IF(OR($A528<n,AND($A528=n,$B528<=1)),V527+(L528-(IF(AND(EE=1,m>$A528),0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)+$BS528)*CT528)/Q528,0)","v":0},{"$f":"ROUND(R528*M528-(H528-IF(EE=1,0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)*CP528),2)","v":0},{"$f":"ROUND(S528*N528-(I528-IF(EE=1,0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)*CQ528),2)","v":0},{"$f":"ROUND(T528*O528-(J528-IF(EE=1,0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)*CR528),2)","v":0},{"$f":"ROUND(U528*P528-(K528-IF(EE=1,0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)*CS528),2)","v":0},{"$f":"ROUND(V528*Q528-(L528-IF(EE=1,0,Kosten_Fond!$D528+Kosten_Fond!$F528+Kosten_Fond!$H528)*CT528),2)","v":0},{"$f":"ROUND(W528-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z528,IF(AbschlVar=\"DK_fix\",W528*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB528,Kosten_Fond!$AA528))))*IF(Förderung=\"mit\",CN528,CP528)+AH528,2)","v":0},{"$f":"ROUND(X528-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z528,IF(AbschlVar=\"DK_fix\",X528*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB528,Kosten_Fond!$AA528))))*IF(Förderung=\"mit\",CO528,CQ528)+AH528,2)","v":0},{"$f":"ROUND(Y528-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z528,IF(AbschlVar=\"DK_fix\",Y528*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB528,Kosten_Fond!$AA528))))*CR528+AH528,2)","v":0},{"$f":"ROUND(Z528-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z528,IF(AbschlVar=\"DK_fix\",Z528*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB528,Kosten_Fond!$AA528))))*CS528+AH528,2)","v":0},{"$f":"ROUND(AA528-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z528,IF(AbschlVar=\"DK_fix\",AA528*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB528,Kosten_Fond!$AA528))))*CT528+AH528,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,7,{"$f":"IF(AND(Fond!$B528<=1,OR($A528<n,AND($A528=n,Fond!$B528<=1))),R527*M528,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A528<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A528+1)-$B$16)*$B$16,A528,A528+1),0)","v":42},8,{"$f":"Kosten_Fond!T529","v":0},{"$f":"Kosten_Fond!U529","v":0},{"$f":"Kosten_Fond!V529","v":0},{"$f":"Kosten_Fond!W529","v":0},{"$f":"Kosten_Fond!X529","v":0},0,0,0,0,0,{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),ROUND(M528*(1+INDEX(Performance_Vektoren!J$5:J$77,$A528+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),ROUND(N528*(1+INDEX(Performance_Vektoren!K$5:K$77,$A528+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),ROUND(O528*(1+INDEX(Performance_Vektoren!L$5:L$77,$A528+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),ROUND(P528*(1+INDEX(Performance_Vektoren!M$5:M$77,$A528+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),ROUND(Q528*(1+INDEX(Performance_Vektoren!N$5:N$77,$A528+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),R528+(H529-(IF(AND(EE=1,m>$A529),0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)+$BS529)*CP529)/M529,0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),S528+(I529-(IF(AND(EE=1,m>$A529),0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)+$BS529)*CQ529)/N529,0)","v":0},{"$f":"ROUND(IF(OR($A529<n,AND($A529=n,$B529<=1)),T528+(J529-(IF(AND(EE=1,m>$A529),0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)+$BS529)*CR529)/O529,0),10)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),U528+(K529-(IF(AND(EE=1,m>$A529),0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)+$BS529)*CS529)/P529,0)","v":0},{"$f":"IF(OR($A529<n,AND($A529=n,$B529<=1)),V528+(L529-(IF(AND(EE=1,m>$A529),0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)+$BS529)*CT529)/Q529,0)","v":0},{"$f":"ROUND(R529*M529-(H529-IF(EE=1,0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)*CP529),2)","v":0},{"$f":"ROUND(S529*N529-(I529-IF(EE=1,0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)*CQ529),2)","v":0},{"$f":"ROUND(T529*O529-(J529-IF(EE=1,0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)*CR529),2)","v":0},{"$f":"ROUND(U529*P529-(K529-IF(EE=1,0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)*CS529),2)","v":0},{"$f":"ROUND(V529*Q529-(L529-IF(EE=1,0,Kosten_Fond!$D529+Kosten_Fond!$F529+Kosten_Fond!$H529)*CT529),2)","v":0},{"$f":"ROUND(W529-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z529,IF(AbschlVar=\"DK_fix\",W529*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB529,Kosten_Fond!$AA529))))*IF(Förderung=\"mit\",CN529,CP529)+AH529,2)","v":0},{"$f":"ROUND(X529-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z529,IF(AbschlVar=\"DK_fix\",X529*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB529,Kosten_Fond!$AA529))))*IF(Förderung=\"mit\",CO529,CQ529)+AH529,2)","v":0},{"$f":"ROUND(Y529-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z529,IF(AbschlVar=\"DK_fix\",Y529*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB529,Kosten_Fond!$AA529))))*CR529+AH529,2)","v":0},{"$f":"ROUND(Z529-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z529,IF(AbschlVar=\"DK_fix\",Z529*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB529,Kosten_Fond!$AA529))))*CS529+AH529,2)","v":0},{"$f":"ROUND(AA529-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z529,IF(AbschlVar=\"DK_fix\",AA529*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB529,Kosten_Fond!$AA529))))*CT529+AH529,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,8,{"$f":"IF(AND(Fond!$B529<=1,OR($A529<n,AND($A529=n,Fond!$B529<=1))),R528*M529,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A529<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A529+1)-$B$16)*$B$16,A529,A529+1),0)","v":42},9,{"$f":"Kosten_Fond!T530","v":0},{"$f":"Kosten_Fond!U530","v":0},{"$f":"Kosten_Fond!V530","v":0},{"$f":"Kosten_Fond!W530","v":0},{"$f":"Kosten_Fond!X530","v":0},0,0,0,0,0,{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),ROUND(M529*(1+INDEX(Performance_Vektoren!J$5:J$77,$A529+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),ROUND(N529*(1+INDEX(Performance_Vektoren!K$5:K$77,$A529+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),ROUND(O529*(1+INDEX(Performance_Vektoren!L$5:L$77,$A529+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),ROUND(P529*(1+INDEX(Performance_Vektoren!M$5:M$77,$A529+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),ROUND(Q529*(1+INDEX(Performance_Vektoren!N$5:N$77,$A529+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),R529+(H530-(IF(AND(EE=1,m>$A530),0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)+$BS530)*CP530)/M530,0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),S529+(I530-(IF(AND(EE=1,m>$A530),0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)+$BS530)*CQ530)/N530,0)","v":0},{"$f":"ROUND(IF(OR($A530<n,AND($A530=n,$B530<=1)),T529+(J530-(IF(AND(EE=1,m>$A530),0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)+$BS530)*CR530)/O530,0),10)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),U529+(K530-(IF(AND(EE=1,m>$A530),0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)+$BS530)*CS530)/P530,0)","v":0},{"$f":"IF(OR($A530<n,AND($A530=n,$B530<=1)),V529+(L530-(IF(AND(EE=1,m>$A530),0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)+$BS530)*CT530)/Q530,0)","v":0},{"$f":"ROUND(R530*M530-(H530-IF(EE=1,0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)*CP530),2)","v":0},{"$f":"ROUND(S530*N530-(I530-IF(EE=1,0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)*CQ530),2)","v":0},{"$f":"ROUND(T530*O530-(J530-IF(EE=1,0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)*CR530),2)","v":0},{"$f":"ROUND(U530*P530-(K530-IF(EE=1,0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)*CS530),2)","v":0},{"$f":"ROUND(V530*Q530-(L530-IF(EE=1,0,Kosten_Fond!$D530+Kosten_Fond!$F530+Kosten_Fond!$H530)*CT530),2)","v":0},{"$f":"ROUND(W530-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z530,IF(AbschlVar=\"DK_fix\",W530*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB530,Kosten_Fond!$AA530))))*IF(Förderung=\"mit\",CN530,CP530)+AH530,2)","v":0},{"$f":"ROUND(X530-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z530,IF(AbschlVar=\"DK_fix\",X530*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB530,Kosten_Fond!$AA530))))*IF(Förderung=\"mit\",CO530,CQ530)+AH530,2)","v":0},{"$f":"ROUND(Y530-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z530,IF(AbschlVar=\"DK_fix\",Y530*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB530,Kosten_Fond!$AA530))))*CR530+AH530,2)","v":0},{"$f":"ROUND(Z530-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z530,IF(AbschlVar=\"DK_fix\",Z530*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB530,Kosten_Fond!$AA530))))*CS530+AH530,2)","v":0},{"$f":"ROUND(AA530-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z530,IF(AbschlVar=\"DK_fix\",AA530*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB530,Kosten_Fond!$AA530))))*CT530+AH530,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,9,{"$f":"IF(AND(Fond!$B530<=1,OR($A530<n,AND($A530=n,Fond!$B530<=1))),R529*M530,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A530>n,0,IF(x+$A530<=45,30%,IF(x+$A530<=55,25%,15%)))","v":0},{"$f":"IF($A530>n,0,1-CN530)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A530<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A530+1)-$B$16)*$B$16,A530,A530+1),0)","v":42},{"$f":"IF(A531=A530,B530+1,1)","v":10},{"$f":"Kosten_Fond!T531","v":0},{"$f":"Kosten_Fond!U531","v":0},{"$f":"Kosten_Fond!V531","v":0},{"$f":"Kosten_Fond!W531","v":0},{"$f":"Kosten_Fond!X531","v":0},{"$f":"ROUND(C531/(1+$B$12),2)","v":0},{"$f":"ROUND(D531/(1+$B$13),2)","v":0},{"$f":"ROUND(E531/(1+$B$14),2)","v":0},{"$f":"ROUND(F531/(1+$D$12),2)","v":0},{"$f":"ROUND(G531/(1+$D$13),2)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),ROUND(M530*(1+INDEX(Performance_Vektoren!J$5:J$77,$A530+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),ROUND(N530*(1+INDEX(Performance_Vektoren!K$5:K$77,$A530+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),ROUND(O530*(1+INDEX(Performance_Vektoren!L$5:L$77,$A530+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),ROUND(P530*(1+INDEX(Performance_Vektoren!M$5:M$77,$A530+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),ROUND(Q530*(1+INDEX(Performance_Vektoren!N$5:N$77,$A530+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),R530+(H531-(IF(AND(EE=1,m>$A531),0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)+$BS531)*CP531)/M531,0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),S530+(I531-(IF(AND(EE=1,m>$A531),0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)+$BS531)*CQ531)/N531,0)","v":0},{"$f":"ROUND(IF(OR($A531<n,AND($A531=n,$B531<=1)),T530+(J531-(IF(AND(EE=1,m>$A531),0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)+$BS531)*CR531)/O531,0),10)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),U530+(K531-(IF(AND(EE=1,m>$A531),0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)+$BS531)*CS531)/P531,0)","v":0},{"$f":"IF(OR($A531<n,AND($A531=n,$B531<=1)),V530+(L531-(IF(AND(EE=1,m>$A531),0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)+$BS531)*CT531)/Q531,0)","v":0},{"$f":"ROUND(R531*M531-(H531-IF(EE=1,0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)*CP531),2)","v":0},{"$f":"ROUND(S531*N531-(I531-IF(EE=1,0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)*CQ531),2)","v":0},{"$f":"ROUND(T531*O531-(J531-IF(EE=1,0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)*CR531),2)","v":0},{"$f":"ROUND(U531*P531-(K531-IF(EE=1,0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)*CS531),2)","v":0},{"$f":"ROUND(V531*Q531-(L531-IF(EE=1,0,Kosten_Fond!$D531+Kosten_Fond!$F531+Kosten_Fond!$H531)*CT531),2)","v":0},{"$f":"ROUND(W531-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z531,IF(AbschlVar=\"DK_fix\",W531*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB531,Kosten_Fond!$AA531))))*IF(Förderung=\"mit\",CN531,CP531)+AH531,2)","v":0},{"$f":"ROUND(X531-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z531,IF(AbschlVar=\"DK_fix\",X531*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB531,Kosten_Fond!$AA531))))*IF(Förderung=\"mit\",CO531,CQ531)+AH531,2)","v":0},{"$f":"ROUND(Y531-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z531,IF(AbschlVar=\"DK_fix\",Y531*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB531,Kosten_Fond!$AA531))))*CR531+AH531,2)","v":0},{"$f":"ROUND(Z531-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z531,IF(AbschlVar=\"DK_fix\",Z531*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB531,Kosten_Fond!$AA531))))*CS531+AH531,2)","v":0},{"$f":"ROUND(AA531-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z531,IF(AbschlVar=\"DK_fix\",AA531*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB531,Kosten_Fond!$AA531))))*CT531+AH531,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,10,{"$f":"IF(AND(Fond!$B531<=1,OR($A531<n,AND($A531=n,Fond!$B531<=1))),R530*M531,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU531/(CU531+CV531)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A531<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A531+1)-$B$16)*$B$16,A531,A531+1),0)","v":42},11,{"$f":"Kosten_Fond!T532","v":0},{"$f":"Kosten_Fond!U532","v":0},{"$f":"Kosten_Fond!V532","v":0},{"$f":"Kosten_Fond!W532","v":0},{"$f":"Kosten_Fond!X532","v":0},0,0,0,0,0,{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),ROUND(M531*(1+INDEX(Performance_Vektoren!J$5:J$77,$A531+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),ROUND(N531*(1+INDEX(Performance_Vektoren!K$5:K$77,$A531+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),ROUND(O531*(1+INDEX(Performance_Vektoren!L$5:L$77,$A531+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),ROUND(P531*(1+INDEX(Performance_Vektoren!M$5:M$77,$A531+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),ROUND(Q531*(1+INDEX(Performance_Vektoren!N$5:N$77,$A531+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),R531+(H532-(IF(AND(EE=1,m>$A532),0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)+$BS532)*CP532)/M532,0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),S531+(I532-(IF(AND(EE=1,m>$A532),0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)+$BS532)*CQ532)/N532,0)","v":0},{"$f":"ROUND(IF(OR($A532<n,AND($A532=n,$B532<=1)),T531+(J532-(IF(AND(EE=1,m>$A532),0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)+$BS532)*CR532)/O532,0),10)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),U531+(K532-(IF(AND(EE=1,m>$A532),0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)+$BS532)*CS532)/P532,0)","v":0},{"$f":"IF(OR($A532<n,AND($A532=n,$B532<=1)),V531+(L532-(IF(AND(EE=1,m>$A532),0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)+$BS532)*CT532)/Q532,0)","v":0},{"$f":"ROUND(R532*M532-(H532-IF(EE=1,0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)*CP532),2)","v":0},{"$f":"ROUND(S532*N532-(I532-IF(EE=1,0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)*CQ532),2)","v":0},{"$f":"ROUND(T532*O532-(J532-IF(EE=1,0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)*CR532),2)","v":0},{"$f":"ROUND(U532*P532-(K532-IF(EE=1,0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)*CS532),2)","v":0},{"$f":"ROUND(V532*Q532-(L532-IF(EE=1,0,Kosten_Fond!$D532+Kosten_Fond!$F532+Kosten_Fond!$H532)*CT532),2)","v":0},{"$f":"ROUND(W532-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z532,IF(AbschlVar=\"DK_fix\",W532*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB532,Kosten_Fond!$AA532))))*IF(Förderung=\"mit\",CN532,CP532)+AH532,2)","v":0},{"$f":"ROUND(X532-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z532,IF(AbschlVar=\"DK_fix\",X532*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB532,Kosten_Fond!$AA532))))*IF(Förderung=\"mit\",CO532,CQ532)+AH532,2)","v":0},{"$f":"ROUND(Y532-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z532,IF(AbschlVar=\"DK_fix\",Y532*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB532,Kosten_Fond!$AA532))))*CR532+AH532,2)","v":0},{"$f":"ROUND(Z532-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z532,IF(AbschlVar=\"DK_fix\",Z532*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB532,Kosten_Fond!$AA532))))*CS532+AH532,2)","v":0},{"$f":"ROUND(AA532-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z532,IF(AbschlVar=\"DK_fix\",AA532*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB532,Kosten_Fond!$AA532))))*CT532+AH532,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,11,{"$f":"IF(AND(Fond!$B532<=1,OR($A532<n,AND($A532=n,Fond!$B532<=1))),R531*M532,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M532*R531","v":0},{"$f":"N532*S531","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A532<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A532+1)-$B$16)*$B$16,A532,A532+1),0)","v":42},12,{"$f":"Kosten_Fond!T533","v":0},{"$f":"Kosten_Fond!U533","v":0},{"$f":"Kosten_Fond!V533","v":0},{"$f":"Kosten_Fond!W533","v":0},{"$f":"Kosten_Fond!X533","v":0},0,0,0,0,0,{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),ROUND(M532*(1+INDEX(Performance_Vektoren!J$5:J$77,$A532+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),ROUND(N532*(1+INDEX(Performance_Vektoren!K$5:K$77,$A532+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),ROUND(O532*(1+INDEX(Performance_Vektoren!L$5:L$77,$A532+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),ROUND(P532*(1+INDEX(Performance_Vektoren!M$5:M$77,$A532+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),ROUND(Q532*(1+INDEX(Performance_Vektoren!N$5:N$77,$A532+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),R532+(H533-(IF(AND(EE=1,m>$A533),0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)+$BS533)*CP533)/M533,0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),S532+(I533-(IF(AND(EE=1,m>$A533),0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)+$BS533)*CQ533)/N533,0)","v":0},{"$f":"ROUND(IF(OR($A533<n,AND($A533=n,$B533<=1)),T532+(J533-(IF(AND(EE=1,m>$A533),0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)+$BS533)*CR533)/O533,0),10)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),U532+(K533-(IF(AND(EE=1,m>$A533),0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)+$BS533)*CS533)/P533,0)","v":0},{"$f":"IF(OR($A533<n,AND($A533=n,$B533<=1)),V532+(L533-(IF(AND(EE=1,m>$A533),0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)+$BS533)*CT533)/Q533,0)","v":0},{"$f":"ROUND(R533*M533-(H533-IF(EE=1,0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)*CP533),2)","v":0},{"$f":"ROUND(S533*N533-(I533-IF(EE=1,0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)*CQ533),2)","v":0},{"$f":"ROUND(T533*O533-(J533-IF(EE=1,0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)*CR533),2)","v":0},{"$f":"ROUND(U533*P533-(K533-IF(EE=1,0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)*CS533),2)","v":0},{"$f":"ROUND(V533*Q533-(L533-IF(EE=1,0,Kosten_Fond!$D533+Kosten_Fond!$F533+Kosten_Fond!$H533)*CT533),2)","v":0},{"$f":"ROUND(W533-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z533,IF(AbschlVar=\"DK_fix\",W533*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB533,Kosten_Fond!$AA533))))*IF(Förderung=\"mit\",CN533,CP533)+AH533,2)","v":0},{"$f":"ROUND(X533-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z533,IF(AbschlVar=\"DK_fix\",X533*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB533,Kosten_Fond!$AA533))))*IF(Förderung=\"mit\",CO533,CQ533)+AH533,2)","v":0},{"$f":"ROUND(Y533-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z533,IF(AbschlVar=\"DK_fix\",Y533*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB533,Kosten_Fond!$AA533))))*CR533+AH533,2)","v":0},{"$f":"ROUND(Z533-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z533,IF(AbschlVar=\"DK_fix\",Z533*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB533,Kosten_Fond!$AA533))))*CS533+AH533,2)","v":0},{"$f":"ROUND(AA533-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z533,IF(AbschlVar=\"DK_fix\",AA533*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB533,Kosten_Fond!$AA533))))*CT533+AH533,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,12,{"$f":"IF(AND(Fond!$B533<=1,OR($A533<n,AND($A533=n,Fond!$B533<=1))),R532*M533,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A533<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A533+1)-$B$16)*$B$16,A533,A533+1),0)","v":43},1,{"$f":"Kosten_Fond!T534","v":0},{"$f":"Kosten_Fond!U534","v":0},{"$f":"Kosten_Fond!V534","v":0},{"$f":"Kosten_Fond!W534","v":0},{"$f":"Kosten_Fond!X534","v":0},0,0,0,0,0,{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),ROUND(M533*(1+INDEX(Performance_Vektoren!J$5:J$77,$A533+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),ROUND(N533*(1+INDEX(Performance_Vektoren!K$5:K$77,$A533+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),ROUND(O533*(1+INDEX(Performance_Vektoren!L$5:L$77,$A533+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),ROUND(P533*(1+INDEX(Performance_Vektoren!M$5:M$77,$A533+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),ROUND(Q533*(1+INDEX(Performance_Vektoren!N$5:N$77,$A533+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),R533+(H534-(IF(AND(EE=1,m>$A534),0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)+$BS534)*CP534)/M534,0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),S533+(I534-(IF(AND(EE=1,m>$A534),0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)+$BS534)*CQ534)/N534,0)","v":0},{"$f":"ROUND(IF(OR($A534<n,AND($A534=n,$B534<=1)),T533+(J534-(IF(AND(EE=1,m>$A534),0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)+$BS534)*CR534)/O534,0),10)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),U533+(K534-(IF(AND(EE=1,m>$A534),0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)+$BS534)*CS534)/P534,0)","v":0},{"$f":"IF(OR($A534<n,AND($A534=n,$B534<=1)),V533+(L534-(IF(AND(EE=1,m>$A534),0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)+$BS534)*CT534)/Q534,0)","v":0},{"$f":"ROUND(R534*M534-(H534-IF(EE=1,0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)*CP534),2)","v":0},{"$f":"ROUND(S534*N534-(I534-IF(EE=1,0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)*CQ534),2)","v":0},{"$f":"ROUND(T534*O534-(J534-IF(EE=1,0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)*CR534),2)","v":0},{"$f":"ROUND(U534*P534-(K534-IF(EE=1,0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)*CS534),2)","v":0},{"$f":"ROUND(V534*Q534-(L534-IF(EE=1,0,Kosten_Fond!$D534+Kosten_Fond!$F534+Kosten_Fond!$H534)*CT534),2)","v":0},{"$f":"ROUND(W534-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z534,IF(AbschlVar=\"DK_fix\",W534*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB534,Kosten_Fond!$AA534))))*IF(Förderung=\"mit\",CN534,CP534)+AH534,2)","v":0},{"$f":"ROUND(X534-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z534,IF(AbschlVar=\"DK_fix\",X534*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB534,Kosten_Fond!$AA534))))*IF(Förderung=\"mit\",CO534,CQ534)+AH534,2)","v":0},{"$f":"ROUND(Y534-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z534,IF(AbschlVar=\"DK_fix\",Y534*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB534,Kosten_Fond!$AA534))))*CR534+AH534,2)","v":0},{"$f":"ROUND(Z534-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z534,IF(AbschlVar=\"DK_fix\",Z534*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB534,Kosten_Fond!$AA534))))*CS534+AH534,2)","v":0},{"$f":"ROUND(AA534-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z534,IF(AbschlVar=\"DK_fix\",AA534*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB534,Kosten_Fond!$AA534))))*CT534+AH534,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1,{"$f":"IF(AND(Fond!$B534<=1,OR($A534<n,AND($A534=n,Fond!$B534<=1))),R533*M534,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A534<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A534+1)-$B$16)*$B$16,A534,A534+1),0)","v":43},2,{"$f":"Kosten_Fond!T535","v":0},{"$f":"Kosten_Fond!U535","v":0},{"$f":"Kosten_Fond!V535","v":0},{"$f":"Kosten_Fond!W535","v":0},{"$f":"Kosten_Fond!X535","v":0},0,0,0,0,0,{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),ROUND(M534*(1+INDEX(Performance_Vektoren!J$5:J$77,$A534+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),ROUND(N534*(1+INDEX(Performance_Vektoren!K$5:K$77,$A534+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),ROUND(O534*(1+INDEX(Performance_Vektoren!L$5:L$77,$A534+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),ROUND(P534*(1+INDEX(Performance_Vektoren!M$5:M$77,$A534+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),ROUND(Q534*(1+INDEX(Performance_Vektoren!N$5:N$77,$A534+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),R534+(H535-(IF(AND(EE=1,m>$A535),0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)+$BS535)*CP535)/M535,0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),S534+(I535-(IF(AND(EE=1,m>$A535),0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)+$BS535)*CQ535)/N535,0)","v":0},{"$f":"ROUND(IF(OR($A535<n,AND($A535=n,$B535<=1)),T534+(J535-(IF(AND(EE=1,m>$A535),0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)+$BS535)*CR535)/O535,0),10)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),U534+(K535-(IF(AND(EE=1,m>$A535),0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)+$BS535)*CS535)/P535,0)","v":0},{"$f":"IF(OR($A535<n,AND($A535=n,$B535<=1)),V534+(L535-(IF(AND(EE=1,m>$A535),0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)+$BS535)*CT535)/Q535,0)","v":0},{"$f":"ROUND(R535*M535-(H535-IF(EE=1,0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)*CP535),2)","v":0},{"$f":"ROUND(S535*N535-(I535-IF(EE=1,0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)*CQ535),2)","v":0},{"$f":"ROUND(T535*O535-(J535-IF(EE=1,0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)*CR535),2)","v":0},{"$f":"ROUND(U535*P535-(K535-IF(EE=1,0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)*CS535),2)","v":0},{"$f":"ROUND(V535*Q535-(L535-IF(EE=1,0,Kosten_Fond!$D535+Kosten_Fond!$F535+Kosten_Fond!$H535)*CT535),2)","v":0},{"$f":"ROUND(W535-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z535,IF(AbschlVar=\"DK_fix\",W535*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB535,Kosten_Fond!$AA535))))*IF(Förderung=\"mit\",CN535,CP535)+AH535,2)","v":0},{"$f":"ROUND(X535-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z535,IF(AbschlVar=\"DK_fix\",X535*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB535,Kosten_Fond!$AA535))))*IF(Förderung=\"mit\",CO535,CQ535)+AH535,2)","v":0},{"$f":"ROUND(Y535-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z535,IF(AbschlVar=\"DK_fix\",Y535*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB535,Kosten_Fond!$AA535))))*CR535+AH535,2)","v":0},{"$f":"ROUND(Z535-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z535,IF(AbschlVar=\"DK_fix\",Z535*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB535,Kosten_Fond!$AA535))))*CS535+AH535,2)","v":0},{"$f":"ROUND(AA535-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z535,IF(AbschlVar=\"DK_fix\",AA535*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB535,Kosten_Fond!$AA535))))*CT535+AH535,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,2,{"$f":"IF(AND(Fond!$B535<=1,OR($A535<n,AND($A535=n,Fond!$B535<=1))),R534*M535,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A535<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A535+1)-$B$16)*$B$16,A535,A535+1),0)","v":43},3,{"$f":"Kosten_Fond!T536","v":0},{"$f":"Kosten_Fond!U536","v":0},{"$f":"Kosten_Fond!V536","v":0},{"$f":"Kosten_Fond!W536","v":0},{"$f":"Kosten_Fond!X536","v":0},0,0,0,0,0,{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),ROUND(M535*(1+INDEX(Performance_Vektoren!J$5:J$77,$A535+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),ROUND(N535*(1+INDEX(Performance_Vektoren!K$5:K$77,$A535+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),ROUND(O535*(1+INDEX(Performance_Vektoren!L$5:L$77,$A535+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),ROUND(P535*(1+INDEX(Performance_Vektoren!M$5:M$77,$A535+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),ROUND(Q535*(1+INDEX(Performance_Vektoren!N$5:N$77,$A535+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),R535+(H536-(IF(AND(EE=1,m>$A536),0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)+$BS536)*CP536)/M536,0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),S535+(I536-(IF(AND(EE=1,m>$A536),0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)+$BS536)*CQ536)/N536,0)","v":0},{"$f":"ROUND(IF(OR($A536<n,AND($A536=n,$B536<=1)),T535+(J536-(IF(AND(EE=1,m>$A536),0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)+$BS536)*CR536)/O536,0),10)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),U535+(K536-(IF(AND(EE=1,m>$A536),0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)+$BS536)*CS536)/P536,0)","v":0},{"$f":"IF(OR($A536<n,AND($A536=n,$B536<=1)),V535+(L536-(IF(AND(EE=1,m>$A536),0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)+$BS536)*CT536)/Q536,0)","v":0},{"$f":"ROUND(R536*M536-(H536-IF(EE=1,0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)*CP536),2)","v":0},{"$f":"ROUND(S536*N536-(I536-IF(EE=1,0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)*CQ536),2)","v":0},{"$f":"ROUND(T536*O536-(J536-IF(EE=1,0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)*CR536),2)","v":0},{"$f":"ROUND(U536*P536-(K536-IF(EE=1,0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)*CS536),2)","v":0},{"$f":"ROUND(V536*Q536-(L536-IF(EE=1,0,Kosten_Fond!$D536+Kosten_Fond!$F536+Kosten_Fond!$H536)*CT536),2)","v":0},{"$f":"ROUND(W536-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z536,IF(AbschlVar=\"DK_fix\",W536*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB536,Kosten_Fond!$AA536))))*IF(Förderung=\"mit\",CN536,CP536)+AH536,2)","v":0},{"$f":"ROUND(X536-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z536,IF(AbschlVar=\"DK_fix\",X536*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB536,Kosten_Fond!$AA536))))*IF(Förderung=\"mit\",CO536,CQ536)+AH536,2)","v":0},{"$f":"ROUND(Y536-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z536,IF(AbschlVar=\"DK_fix\",Y536*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB536,Kosten_Fond!$AA536))))*CR536+AH536,2)","v":0},{"$f":"ROUND(Z536-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z536,IF(AbschlVar=\"DK_fix\",Z536*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB536,Kosten_Fond!$AA536))))*CS536+AH536,2)","v":0},{"$f":"ROUND(AA536-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z536,IF(AbschlVar=\"DK_fix\",AA536*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB536,Kosten_Fond!$AA536))))*CT536+AH536,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,3,{"$f":"IF(AND(Fond!$B536<=1,OR($A536<n,AND($A536=n,Fond!$B536<=1))),R535*M536,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A536<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A536+1)-$B$16)*$B$16,A536,A536+1),0)","v":43},4,{"$f":"Kosten_Fond!T537","v":0},{"$f":"Kosten_Fond!U537","v":0},{"$f":"Kosten_Fond!V537","v":0},{"$f":"Kosten_Fond!W537","v":0},{"$f":"Kosten_Fond!X537","v":0},0,0,0,0,0,{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),ROUND(M536*(1+INDEX(Performance_Vektoren!J$5:J$77,$A536+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),ROUND(N536*(1+INDEX(Performance_Vektoren!K$5:K$77,$A536+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),ROUND(O536*(1+INDEX(Performance_Vektoren!L$5:L$77,$A536+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),ROUND(P536*(1+INDEX(Performance_Vektoren!M$5:M$77,$A536+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),ROUND(Q536*(1+INDEX(Performance_Vektoren!N$5:N$77,$A536+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),R536+(H537-(IF(AND(EE=1,m>$A537),0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)+$BS537)*CP537)/M537,0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),S536+(I537-(IF(AND(EE=1,m>$A537),0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)+$BS537)*CQ537)/N537,0)","v":0},{"$f":"ROUND(IF(OR($A537<n,AND($A537=n,$B537<=1)),T536+(J537-(IF(AND(EE=1,m>$A537),0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)+$BS537)*CR537)/O537,0),10)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),U536+(K537-(IF(AND(EE=1,m>$A537),0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)+$BS537)*CS537)/P537,0)","v":0},{"$f":"IF(OR($A537<n,AND($A537=n,$B537<=1)),V536+(L537-(IF(AND(EE=1,m>$A537),0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)+$BS537)*CT537)/Q537,0)","v":0},{"$f":"ROUND(R537*M537-(H537-IF(EE=1,0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)*CP537),2)","v":0},{"$f":"ROUND(S537*N537-(I537-IF(EE=1,0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)*CQ537),2)","v":0},{"$f":"ROUND(T537*O537-(J537-IF(EE=1,0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)*CR537),2)","v":0},{"$f":"ROUND(U537*P537-(K537-IF(EE=1,0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)*CS537),2)","v":0},{"$f":"ROUND(V537*Q537-(L537-IF(EE=1,0,Kosten_Fond!$D537+Kosten_Fond!$F537+Kosten_Fond!$H537)*CT537),2)","v":0},{"$f":"ROUND(W537-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z537,IF(AbschlVar=\"DK_fix\",W537*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB537,Kosten_Fond!$AA537))))*IF(Förderung=\"mit\",CN537,CP537)+AH537,2)","v":0},{"$f":"ROUND(X537-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z537,IF(AbschlVar=\"DK_fix\",X537*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB537,Kosten_Fond!$AA537))))*IF(Förderung=\"mit\",CO537,CQ537)+AH537,2)","v":0},{"$f":"ROUND(Y537-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z537,IF(AbschlVar=\"DK_fix\",Y537*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB537,Kosten_Fond!$AA537))))*CR537+AH537,2)","v":0},{"$f":"ROUND(Z537-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z537,IF(AbschlVar=\"DK_fix\",Z537*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB537,Kosten_Fond!$AA537))))*CS537+AH537,2)","v":0},{"$f":"ROUND(AA537-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z537,IF(AbschlVar=\"DK_fix\",AA537*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB537,Kosten_Fond!$AA537))))*CT537+AH537,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,4,{"$f":"IF(AND(Fond!$B537<=1,OR($A537<n,AND($A537=n,Fond!$B537<=1))),R536*M537,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A537<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A537+1)-$B$16)*$B$16,A537,A537+1),0)","v":43},5,{"$f":"Kosten_Fond!T538","v":0},{"$f":"Kosten_Fond!U538","v":0},{"$f":"Kosten_Fond!V538","v":0},{"$f":"Kosten_Fond!W538","v":0},{"$f":"Kosten_Fond!X538","v":0},0,0,0,0,0,{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),ROUND(M537*(1+INDEX(Performance_Vektoren!J$5:J$77,$A537+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),ROUND(N537*(1+INDEX(Performance_Vektoren!K$5:K$77,$A537+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),ROUND(O537*(1+INDEX(Performance_Vektoren!L$5:L$77,$A537+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),ROUND(P537*(1+INDEX(Performance_Vektoren!M$5:M$77,$A537+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),ROUND(Q537*(1+INDEX(Performance_Vektoren!N$5:N$77,$A537+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),R537+(H538-(IF(AND(EE=1,m>$A538),0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)+$BS538)*CP538)/M538,0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),S537+(I538-(IF(AND(EE=1,m>$A538),0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)+$BS538)*CQ538)/N538,0)","v":0},{"$f":"ROUND(IF(OR($A538<n,AND($A538=n,$B538<=1)),T537+(J538-(IF(AND(EE=1,m>$A538),0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)+$BS538)*CR538)/O538,0),10)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),U537+(K538-(IF(AND(EE=1,m>$A538),0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)+$BS538)*CS538)/P538,0)","v":0},{"$f":"IF(OR($A538<n,AND($A538=n,$B538<=1)),V537+(L538-(IF(AND(EE=1,m>$A538),0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)+$BS538)*CT538)/Q538,0)","v":0},{"$f":"ROUND(R538*M538-(H538-IF(EE=1,0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)*CP538),2)","v":0},{"$f":"ROUND(S538*N538-(I538-IF(EE=1,0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)*CQ538),2)","v":0},{"$f":"ROUND(T538*O538-(J538-IF(EE=1,0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)*CR538),2)","v":0},{"$f":"ROUND(U538*P538-(K538-IF(EE=1,0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)*CS538),2)","v":0},{"$f":"ROUND(V538*Q538-(L538-IF(EE=1,0,Kosten_Fond!$D538+Kosten_Fond!$F538+Kosten_Fond!$H538)*CT538),2)","v":0},{"$f":"ROUND(W538-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z538,IF(AbschlVar=\"DK_fix\",W538*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB538,Kosten_Fond!$AA538))))*IF(Förderung=\"mit\",CN538,CP538)+AH538,2)","v":0},{"$f":"ROUND(X538-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z538,IF(AbschlVar=\"DK_fix\",X538*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB538,Kosten_Fond!$AA538))))*IF(Förderung=\"mit\",CO538,CQ538)+AH538,2)","v":0},{"$f":"ROUND(Y538-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z538,IF(AbschlVar=\"DK_fix\",Y538*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB538,Kosten_Fond!$AA538))))*CR538+AH538,2)","v":0},{"$f":"ROUND(Z538-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z538,IF(AbschlVar=\"DK_fix\",Z538*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB538,Kosten_Fond!$AA538))))*CS538+AH538,2)","v":0},{"$f":"ROUND(AA538-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z538,IF(AbschlVar=\"DK_fix\",AA538*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB538,Kosten_Fond!$AA538))))*CT538+AH538,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,5,{"$f":"IF(AND(Fond!$B538<=1,OR($A538<n,AND($A538=n,Fond!$B538<=1))),R537*M538,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A538<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A538+1)-$B$16)*$B$16,A538,A538+1),0)","v":43},6,{"$f":"Kosten_Fond!T539","v":0},{"$f":"Kosten_Fond!U539","v":0},{"$f":"Kosten_Fond!V539","v":0},{"$f":"Kosten_Fond!W539","v":0},{"$f":"Kosten_Fond!X539","v":0},0,0,0,0,0,{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),ROUND(M538*(1+INDEX(Performance_Vektoren!J$5:J$77,$A538+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),ROUND(N538*(1+INDEX(Performance_Vektoren!K$5:K$77,$A538+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),ROUND(O538*(1+INDEX(Performance_Vektoren!L$5:L$77,$A538+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),ROUND(P538*(1+INDEX(Performance_Vektoren!M$5:M$77,$A538+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),ROUND(Q538*(1+INDEX(Performance_Vektoren!N$5:N$77,$A538+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),R538+(H539-(IF(AND(EE=1,m>$A539),0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)+$BS539)*CP539)/M539,0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),S538+(I539-(IF(AND(EE=1,m>$A539),0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)+$BS539)*CQ539)/N539,0)","v":0},{"$f":"ROUND(IF(OR($A539<n,AND($A539=n,$B539<=1)),T538+(J539-(IF(AND(EE=1,m>$A539),0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)+$BS539)*CR539)/O539,0),10)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),U538+(K539-(IF(AND(EE=1,m>$A539),0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)+$BS539)*CS539)/P539,0)","v":0},{"$f":"IF(OR($A539<n,AND($A539=n,$B539<=1)),V538+(L539-(IF(AND(EE=1,m>$A539),0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)+$BS539)*CT539)/Q539,0)","v":0},{"$f":"ROUND(R539*M539-(H539-IF(EE=1,0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)*CP539),2)","v":0},{"$f":"ROUND(S539*N539-(I539-IF(EE=1,0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)*CQ539),2)","v":0},{"$f":"ROUND(T539*O539-(J539-IF(EE=1,0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)*CR539),2)","v":0},{"$f":"ROUND(U539*P539-(K539-IF(EE=1,0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)*CS539),2)","v":0},{"$f":"ROUND(V539*Q539-(L539-IF(EE=1,0,Kosten_Fond!$D539+Kosten_Fond!$F539+Kosten_Fond!$H539)*CT539),2)","v":0},{"$f":"ROUND(W539-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z539,IF(AbschlVar=\"DK_fix\",W539*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB539,Kosten_Fond!$AA539))))*IF(Förderung=\"mit\",CN539,CP539)+AH539,2)","v":0},{"$f":"ROUND(X539-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z539,IF(AbschlVar=\"DK_fix\",X539*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB539,Kosten_Fond!$AA539))))*IF(Förderung=\"mit\",CO539,CQ539)+AH539,2)","v":0},{"$f":"ROUND(Y539-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z539,IF(AbschlVar=\"DK_fix\",Y539*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB539,Kosten_Fond!$AA539))))*CR539+AH539,2)","v":0},{"$f":"ROUND(Z539-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z539,IF(AbschlVar=\"DK_fix\",Z539*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB539,Kosten_Fond!$AA539))))*CS539+AH539,2)","v":0},{"$f":"ROUND(AA539-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z539,IF(AbschlVar=\"DK_fix\",AA539*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB539,Kosten_Fond!$AA539))))*CT539+AH539,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,6,{"$f":"IF(AND(Fond!$B539<=1,OR($A539<n,AND($A539=n,Fond!$B539<=1))),R538*M539,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A539<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A539+1)-$B$16)*$B$16,A539,A539+1),0)","v":43},7,{"$f":"Kosten_Fond!T540","v":0},{"$f":"Kosten_Fond!U540","v":0},{"$f":"Kosten_Fond!V540","v":0},{"$f":"Kosten_Fond!W540","v":0},{"$f":"Kosten_Fond!X540","v":0},0,0,0,0,0,{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),ROUND(M539*(1+INDEX(Performance_Vektoren!J$5:J$77,$A539+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),ROUND(N539*(1+INDEX(Performance_Vektoren!K$5:K$77,$A539+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),ROUND(O539*(1+INDEX(Performance_Vektoren!L$5:L$77,$A539+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),ROUND(P539*(1+INDEX(Performance_Vektoren!M$5:M$77,$A539+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),ROUND(Q539*(1+INDEX(Performance_Vektoren!N$5:N$77,$A539+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),R539+(H540-(IF(AND(EE=1,m>$A540),0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)+$BS540)*CP540)/M540,0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),S539+(I540-(IF(AND(EE=1,m>$A540),0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)+$BS540)*CQ540)/N540,0)","v":0},{"$f":"ROUND(IF(OR($A540<n,AND($A540=n,$B540<=1)),T539+(J540-(IF(AND(EE=1,m>$A540),0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)+$BS540)*CR540)/O540,0),10)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),U539+(K540-(IF(AND(EE=1,m>$A540),0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)+$BS540)*CS540)/P540,0)","v":0},{"$f":"IF(OR($A540<n,AND($A540=n,$B540<=1)),V539+(L540-(IF(AND(EE=1,m>$A540),0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)+$BS540)*CT540)/Q540,0)","v":0},{"$f":"ROUND(R540*M540-(H540-IF(EE=1,0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)*CP540),2)","v":0},{"$f":"ROUND(S540*N540-(I540-IF(EE=1,0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)*CQ540),2)","v":0},{"$f":"ROUND(T540*O540-(J540-IF(EE=1,0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)*CR540),2)","v":0},{"$f":"ROUND(U540*P540-(K540-IF(EE=1,0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)*CS540),2)","v":0},{"$f":"ROUND(V540*Q540-(L540-IF(EE=1,0,Kosten_Fond!$D540+Kosten_Fond!$F540+Kosten_Fond!$H540)*CT540),2)","v":0},{"$f":"ROUND(W540-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z540,IF(AbschlVar=\"DK_fix\",W540*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB540,Kosten_Fond!$AA540))))*IF(Förderung=\"mit\",CN540,CP540)+AH540,2)","v":0},{"$f":"ROUND(X540-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z540,IF(AbschlVar=\"DK_fix\",X540*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB540,Kosten_Fond!$AA540))))*IF(Förderung=\"mit\",CO540,CQ540)+AH540,2)","v":0},{"$f":"ROUND(Y540-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z540,IF(AbschlVar=\"DK_fix\",Y540*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB540,Kosten_Fond!$AA540))))*CR540+AH540,2)","v":0},{"$f":"ROUND(Z540-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z540,IF(AbschlVar=\"DK_fix\",Z540*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB540,Kosten_Fond!$AA540))))*CS540+AH540,2)","v":0},{"$f":"ROUND(AA540-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z540,IF(AbschlVar=\"DK_fix\",AA540*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB540,Kosten_Fond!$AA540))))*CT540+AH540,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,7,{"$f":"IF(AND(Fond!$B540<=1,OR($A540<n,AND($A540=n,Fond!$B540<=1))),R539*M540,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A540<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A540+1)-$B$16)*$B$16,A540,A540+1),0)","v":43},8,{"$f":"Kosten_Fond!T541","v":0},{"$f":"Kosten_Fond!U541","v":0},{"$f":"Kosten_Fond!V541","v":0},{"$f":"Kosten_Fond!W541","v":0},{"$f":"Kosten_Fond!X541","v":0},0,0,0,0,0,{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),ROUND(M540*(1+INDEX(Performance_Vektoren!J$5:J$77,$A540+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),ROUND(N540*(1+INDEX(Performance_Vektoren!K$5:K$77,$A540+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),ROUND(O540*(1+INDEX(Performance_Vektoren!L$5:L$77,$A540+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),ROUND(P540*(1+INDEX(Performance_Vektoren!M$5:M$77,$A540+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),ROUND(Q540*(1+INDEX(Performance_Vektoren!N$5:N$77,$A540+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),R540+(H541-(IF(AND(EE=1,m>$A541),0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)+$BS541)*CP541)/M541,0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),S540+(I541-(IF(AND(EE=1,m>$A541),0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)+$BS541)*CQ541)/N541,0)","v":0},{"$f":"ROUND(IF(OR($A541<n,AND($A541=n,$B541<=1)),T540+(J541-(IF(AND(EE=1,m>$A541),0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)+$BS541)*CR541)/O541,0),10)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),U540+(K541-(IF(AND(EE=1,m>$A541),0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)+$BS541)*CS541)/P541,0)","v":0},{"$f":"IF(OR($A541<n,AND($A541=n,$B541<=1)),V540+(L541-(IF(AND(EE=1,m>$A541),0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)+$BS541)*CT541)/Q541,0)","v":0},{"$f":"ROUND(R541*M541-(H541-IF(EE=1,0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)*CP541),2)","v":0},{"$f":"ROUND(S541*N541-(I541-IF(EE=1,0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)*CQ541),2)","v":0},{"$f":"ROUND(T541*O541-(J541-IF(EE=1,0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)*CR541),2)","v":0},{"$f":"ROUND(U541*P541-(K541-IF(EE=1,0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)*CS541),2)","v":0},{"$f":"ROUND(V541*Q541-(L541-IF(EE=1,0,Kosten_Fond!$D541+Kosten_Fond!$F541+Kosten_Fond!$H541)*CT541),2)","v":0},{"$f":"ROUND(W541-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z541,IF(AbschlVar=\"DK_fix\",W541*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB541,Kosten_Fond!$AA541))))*IF(Förderung=\"mit\",CN541,CP541)+AH541,2)","v":0},{"$f":"ROUND(X541-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z541,IF(AbschlVar=\"DK_fix\",X541*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB541,Kosten_Fond!$AA541))))*IF(Förderung=\"mit\",CO541,CQ541)+AH541,2)","v":0},{"$f":"ROUND(Y541-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z541,IF(AbschlVar=\"DK_fix\",Y541*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB541,Kosten_Fond!$AA541))))*CR541+AH541,2)","v":0},{"$f":"ROUND(Z541-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z541,IF(AbschlVar=\"DK_fix\",Z541*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB541,Kosten_Fond!$AA541))))*CS541+AH541,2)","v":0},{"$f":"ROUND(AA541-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z541,IF(AbschlVar=\"DK_fix\",AA541*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB541,Kosten_Fond!$AA541))))*CT541+AH541,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,8,{"$f":"IF(AND(Fond!$B541<=1,OR($A541<n,AND($A541=n,Fond!$B541<=1))),R540*M541,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A541<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A541+1)-$B$16)*$B$16,A541,A541+1),0)","v":43},9,{"$f":"Kosten_Fond!T542","v":0},{"$f":"Kosten_Fond!U542","v":0},{"$f":"Kosten_Fond!V542","v":0},{"$f":"Kosten_Fond!W542","v":0},{"$f":"Kosten_Fond!X542","v":0},0,0,0,0,0,{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),ROUND(M541*(1+INDEX(Performance_Vektoren!J$5:J$77,$A541+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),ROUND(N541*(1+INDEX(Performance_Vektoren!K$5:K$77,$A541+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),ROUND(O541*(1+INDEX(Performance_Vektoren!L$5:L$77,$A541+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),ROUND(P541*(1+INDEX(Performance_Vektoren!M$5:M$77,$A541+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),ROUND(Q541*(1+INDEX(Performance_Vektoren!N$5:N$77,$A541+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),R541+(H542-(IF(AND(EE=1,m>$A542),0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)+$BS542)*CP542)/M542,0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),S541+(I542-(IF(AND(EE=1,m>$A542),0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)+$BS542)*CQ542)/N542,0)","v":0},{"$f":"ROUND(IF(OR($A542<n,AND($A542=n,$B542<=1)),T541+(J542-(IF(AND(EE=1,m>$A542),0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)+$BS542)*CR542)/O542,0),10)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),U541+(K542-(IF(AND(EE=1,m>$A542),0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)+$BS542)*CS542)/P542,0)","v":0},{"$f":"IF(OR($A542<n,AND($A542=n,$B542<=1)),V541+(L542-(IF(AND(EE=1,m>$A542),0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)+$BS542)*CT542)/Q542,0)","v":0},{"$f":"ROUND(R542*M542-(H542-IF(EE=1,0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)*CP542),2)","v":0},{"$f":"ROUND(S542*N542-(I542-IF(EE=1,0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)*CQ542),2)","v":0},{"$f":"ROUND(T542*O542-(J542-IF(EE=1,0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)*CR542),2)","v":0},{"$f":"ROUND(U542*P542-(K542-IF(EE=1,0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)*CS542),2)","v":0},{"$f":"ROUND(V542*Q542-(L542-IF(EE=1,0,Kosten_Fond!$D542+Kosten_Fond!$F542+Kosten_Fond!$H542)*CT542),2)","v":0},{"$f":"ROUND(W542-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z542,IF(AbschlVar=\"DK_fix\",W542*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB542,Kosten_Fond!$AA542))))*IF(Förderung=\"mit\",CN542,CP542)+AH542,2)","v":0},{"$f":"ROUND(X542-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z542,IF(AbschlVar=\"DK_fix\",X542*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB542,Kosten_Fond!$AA542))))*IF(Förderung=\"mit\",CO542,CQ542)+AH542,2)","v":0},{"$f":"ROUND(Y542-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z542,IF(AbschlVar=\"DK_fix\",Y542*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB542,Kosten_Fond!$AA542))))*CR542+AH542,2)","v":0},{"$f":"ROUND(Z542-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z542,IF(AbschlVar=\"DK_fix\",Z542*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB542,Kosten_Fond!$AA542))))*CS542+AH542,2)","v":0},{"$f":"ROUND(AA542-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z542,IF(AbschlVar=\"DK_fix\",AA542*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB542,Kosten_Fond!$AA542))))*CT542+AH542,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,9,{"$f":"IF(AND(Fond!$B542<=1,OR($A542<n,AND($A542=n,Fond!$B542<=1))),R541*M542,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A542<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A542+1)-$B$16)*$B$16,A542,A542+1),0)","v":43},10,{"$f":"Kosten_Fond!T543","v":0},{"$f":"Kosten_Fond!U543","v":0},{"$f":"Kosten_Fond!V543","v":0},{"$f":"Kosten_Fond!W543","v":0},{"$f":"Kosten_Fond!X543","v":0},0,0,0,0,0,{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),ROUND(M542*(1+INDEX(Performance_Vektoren!J$5:J$77,$A542+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),ROUND(N542*(1+INDEX(Performance_Vektoren!K$5:K$77,$A542+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),ROUND(O542*(1+INDEX(Performance_Vektoren!L$5:L$77,$A542+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),ROUND(P542*(1+INDEX(Performance_Vektoren!M$5:M$77,$A542+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),ROUND(Q542*(1+INDEX(Performance_Vektoren!N$5:N$77,$A542+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),R542+(H543-(IF(AND(EE=1,m>$A543),0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)+$BS543)*CP543)/M543,0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),S542+(I543-(IF(AND(EE=1,m>$A543),0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)+$BS543)*CQ543)/N543,0)","v":0},{"$f":"ROUND(IF(OR($A543<n,AND($A543=n,$B543<=1)),T542+(J543-(IF(AND(EE=1,m>$A543),0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)+$BS543)*CR543)/O543,0),10)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),U542+(K543-(IF(AND(EE=1,m>$A543),0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)+$BS543)*CS543)/P543,0)","v":0},{"$f":"IF(OR($A543<n,AND($A543=n,$B543<=1)),V542+(L543-(IF(AND(EE=1,m>$A543),0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)+$BS543)*CT543)/Q543,0)","v":0},{"$f":"ROUND(R543*M543-(H543-IF(EE=1,0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)*CP543),2)","v":0},{"$f":"ROUND(S543*N543-(I543-IF(EE=1,0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)*CQ543),2)","v":0},{"$f":"ROUND(T543*O543-(J543-IF(EE=1,0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)*CR543),2)","v":0},{"$f":"ROUND(U543*P543-(K543-IF(EE=1,0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)*CS543),2)","v":0},{"$f":"ROUND(V543*Q543-(L543-IF(EE=1,0,Kosten_Fond!$D543+Kosten_Fond!$F543+Kosten_Fond!$H543)*CT543),2)","v":0},{"$f":"ROUND(W543-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z543,IF(AbschlVar=\"DK_fix\",W543*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB543,Kosten_Fond!$AA543))))*IF(Förderung=\"mit\",CN543,CP543)+AH543,2)","v":0},{"$f":"ROUND(X543-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z543,IF(AbschlVar=\"DK_fix\",X543*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB543,Kosten_Fond!$AA543))))*IF(Förderung=\"mit\",CO543,CQ543)+AH543,2)","v":0},{"$f":"ROUND(Y543-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z543,IF(AbschlVar=\"DK_fix\",Y543*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB543,Kosten_Fond!$AA543))))*CR543+AH543,2)","v":0},{"$f":"ROUND(Z543-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z543,IF(AbschlVar=\"DK_fix\",Z543*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB543,Kosten_Fond!$AA543))))*CS543+AH543,2)","v":0},{"$f":"ROUND(AA543-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z543,IF(AbschlVar=\"DK_fix\",AA543*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB543,Kosten_Fond!$AA543))))*CT543+AH543,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,10,{"$f":"IF(AND(Fond!$B543<=1,OR($A543<n,AND($A543=n,Fond!$B543<=1))),R542*M543,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A543<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A543+1)-$B$16)*$B$16,A543,A543+1),0)","v":43},11,{"$f":"Kosten_Fond!T544","v":0},{"$f":"Kosten_Fond!U544","v":0},{"$f":"Kosten_Fond!V544","v":0},{"$f":"Kosten_Fond!W544","v":0},{"$f":"Kosten_Fond!X544","v":0},0,0,0,0,0,{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),ROUND(M543*(1+INDEX(Performance_Vektoren!J$5:J$77,$A543+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),ROUND(N543*(1+INDEX(Performance_Vektoren!K$5:K$77,$A543+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),ROUND(O543*(1+INDEX(Performance_Vektoren!L$5:L$77,$A543+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),ROUND(P543*(1+INDEX(Performance_Vektoren!M$5:M$77,$A543+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),ROUND(Q543*(1+INDEX(Performance_Vektoren!N$5:N$77,$A543+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),R543+(H544-(IF(AND(EE=1,m>$A544),0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)+$BS544)*CP544)/M544,0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),S543+(I544-(IF(AND(EE=1,m>$A544),0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)+$BS544)*CQ544)/N544,0)","v":0},{"$f":"ROUND(IF(OR($A544<n,AND($A544=n,$B544<=1)),T543+(J544-(IF(AND(EE=1,m>$A544),0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)+$BS544)*CR544)/O544,0),10)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),U543+(K544-(IF(AND(EE=1,m>$A544),0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)+$BS544)*CS544)/P544,0)","v":0},{"$f":"IF(OR($A544<n,AND($A544=n,$B544<=1)),V543+(L544-(IF(AND(EE=1,m>$A544),0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)+$BS544)*CT544)/Q544,0)","v":0},{"$f":"ROUND(R544*M544-(H544-IF(EE=1,0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)*CP544),2)","v":0},{"$f":"ROUND(S544*N544-(I544-IF(EE=1,0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)*CQ544),2)","v":0},{"$f":"ROUND(T544*O544-(J544-IF(EE=1,0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)*CR544),2)","v":0},{"$f":"ROUND(U544*P544-(K544-IF(EE=1,0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)*CS544),2)","v":0},{"$f":"ROUND(V544*Q544-(L544-IF(EE=1,0,Kosten_Fond!$D544+Kosten_Fond!$F544+Kosten_Fond!$H544)*CT544),2)","v":0},{"$f":"ROUND(W544-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z544,IF(AbschlVar=\"DK_fix\",W544*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB544,Kosten_Fond!$AA544))))*IF(Förderung=\"mit\",CN544,CP544)+AH544,2)","v":0},{"$f":"ROUND(X544-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z544,IF(AbschlVar=\"DK_fix\",X544*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB544,Kosten_Fond!$AA544))))*IF(Förderung=\"mit\",CO544,CQ544)+AH544,2)","v":0},{"$f":"ROUND(Y544-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z544,IF(AbschlVar=\"DK_fix\",Y544*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB544,Kosten_Fond!$AA544))))*CR544+AH544,2)","v":0},{"$f":"ROUND(Z544-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z544,IF(AbschlVar=\"DK_fix\",Z544*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB544,Kosten_Fond!$AA544))))*CS544+AH544,2)","v":0},{"$f":"ROUND(AA544-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z544,IF(AbschlVar=\"DK_fix\",AA544*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB544,Kosten_Fond!$AA544))))*CT544+AH544,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,11,{"$f":"IF(AND(Fond!$B544<=1,OR($A544<n,AND($A544=n,Fond!$B544<=1))),R543*M544,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A544<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A544+1)-$B$16)*$B$16,A544,A544+1),0)","v":43},12,{"$f":"Kosten_Fond!T545","v":0},{"$f":"Kosten_Fond!U545","v":0},{"$f":"Kosten_Fond!V545","v":0},{"$f":"Kosten_Fond!W545","v":0},{"$f":"Kosten_Fond!X545","v":0},0,0,0,0,0,{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),ROUND(M544*(1+INDEX(Performance_Vektoren!J$5:J$77,$A544+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),ROUND(N544*(1+INDEX(Performance_Vektoren!K$5:K$77,$A544+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),ROUND(O544*(1+INDEX(Performance_Vektoren!L$5:L$77,$A544+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),ROUND(P544*(1+INDEX(Performance_Vektoren!M$5:M$77,$A544+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),ROUND(Q544*(1+INDEX(Performance_Vektoren!N$5:N$77,$A544+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),R544+(H545-(IF(AND(EE=1,m>$A545),0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)+$BS545)*CP545)/M545,0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),S544+(I545-(IF(AND(EE=1,m>$A545),0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)+$BS545)*CQ545)/N545,0)","v":0},{"$f":"ROUND(IF(OR($A545<n,AND($A545=n,$B545<=1)),T544+(J545-(IF(AND(EE=1,m>$A545),0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)+$BS545)*CR545)/O545,0),10)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),U544+(K545-(IF(AND(EE=1,m>$A545),0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)+$BS545)*CS545)/P545,0)","v":0},{"$f":"IF(OR($A545<n,AND($A545=n,$B545<=1)),V544+(L545-(IF(AND(EE=1,m>$A545),0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)+$BS545)*CT545)/Q545,0)","v":0},{"$f":"ROUND(R545*M545-(H545-IF(EE=1,0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)*CP545),2)","v":0},{"$f":"ROUND(S545*N545-(I545-IF(EE=1,0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)*CQ545),2)","v":0},{"$f":"ROUND(T545*O545-(J545-IF(EE=1,0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)*CR545),2)","v":0},{"$f":"ROUND(U545*P545-(K545-IF(EE=1,0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)*CS545),2)","v":0},{"$f":"ROUND(V545*Q545-(L545-IF(EE=1,0,Kosten_Fond!$D545+Kosten_Fond!$F545+Kosten_Fond!$H545)*CT545),2)","v":0},{"$f":"ROUND(W545-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z545,IF(AbschlVar=\"DK_fix\",W545*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB545,Kosten_Fond!$AA545))))*IF(Förderung=\"mit\",CN545,CP545)+AH545,2)","v":0},{"$f":"ROUND(X545-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z545,IF(AbschlVar=\"DK_fix\",X545*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB545,Kosten_Fond!$AA545))))*IF(Förderung=\"mit\",CO545,CQ545)+AH545,2)","v":0},{"$f":"ROUND(Y545-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z545,IF(AbschlVar=\"DK_fix\",Y545*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB545,Kosten_Fond!$AA545))))*CR545+AH545,2)","v":0},{"$f":"ROUND(Z545-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z545,IF(AbschlVar=\"DK_fix\",Z545*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB545,Kosten_Fond!$AA545))))*CS545+AH545,2)","v":0},{"$f":"ROUND(AA545-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z545,IF(AbschlVar=\"DK_fix\",AA545*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB545,Kosten_Fond!$AA545))))*CT545+AH545,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,12,{"$f":"IF(AND(Fond!$B545<=1,OR($A545<n,AND($A545=n,Fond!$B545<=1))),R544*M545,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A545<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A545+1)-$B$16)*$B$16,A545,A545+1),0)","v":44},1,{"$f":"Kosten_Fond!T546","v":0},{"$f":"Kosten_Fond!U546","v":0},{"$f":"Kosten_Fond!V546","v":0},{"$f":"Kosten_Fond!W546","v":0},{"$f":"Kosten_Fond!X546","v":0},0,0,0,0,0,{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),ROUND(M545*(1+INDEX(Performance_Vektoren!J$5:J$77,$A545+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),ROUND(N545*(1+INDEX(Performance_Vektoren!K$5:K$77,$A545+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),ROUND(O545*(1+INDEX(Performance_Vektoren!L$5:L$77,$A545+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),ROUND(P545*(1+INDEX(Performance_Vektoren!M$5:M$77,$A545+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),ROUND(Q545*(1+INDEX(Performance_Vektoren!N$5:N$77,$A545+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),R545+(H546-(IF(AND(EE=1,m>$A546),0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)+$BS546)*CP546)/M546,0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),S545+(I546-(IF(AND(EE=1,m>$A546),0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)+$BS546)*CQ546)/N546,0)","v":0},{"$f":"ROUND(IF(OR($A546<n,AND($A546=n,$B546<=1)),T545+(J546-(IF(AND(EE=1,m>$A546),0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)+$BS546)*CR546)/O546,0),10)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),U545+(K546-(IF(AND(EE=1,m>$A546),0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)+$BS546)*CS546)/P546,0)","v":0},{"$f":"IF(OR($A546<n,AND($A546=n,$B546<=1)),V545+(L546-(IF(AND(EE=1,m>$A546),0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)+$BS546)*CT546)/Q546,0)","v":0},{"$f":"ROUND(R546*M546-(H546-IF(EE=1,0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)*CP546),2)","v":0},{"$f":"ROUND(S546*N546-(I546-IF(EE=1,0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)*CQ546),2)","v":0},{"$f":"ROUND(T546*O546-(J546-IF(EE=1,0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)*CR546),2)","v":0},{"$f":"ROUND(U546*P546-(K546-IF(EE=1,0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)*CS546),2)","v":0},{"$f":"ROUND(V546*Q546-(L546-IF(EE=1,0,Kosten_Fond!$D546+Kosten_Fond!$F546+Kosten_Fond!$H546)*CT546),2)","v":0},{"$f":"ROUND(W546-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z546,IF(AbschlVar=\"DK_fix\",W546*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB546,Kosten_Fond!$AA546))))*IF(Förderung=\"mit\",CN546,CP546)+AH546,2)","v":0},{"$f":"ROUND(X546-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z546,IF(AbschlVar=\"DK_fix\",X546*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB546,Kosten_Fond!$AA546))))*IF(Förderung=\"mit\",CO546,CQ546)+AH546,2)","v":0},{"$f":"ROUND(Y546-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z546,IF(AbschlVar=\"DK_fix\",Y546*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB546,Kosten_Fond!$AA546))))*CR546+AH546,2)","v":0},{"$f":"ROUND(Z546-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z546,IF(AbschlVar=\"DK_fix\",Z546*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB546,Kosten_Fond!$AA546))))*CS546+AH546,2)","v":0},{"$f":"ROUND(AA546-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z546,IF(AbschlVar=\"DK_fix\",AA546*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB546,Kosten_Fond!$AA546))))*CT546+AH546,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1,{"$f":"IF(AND(Fond!$B546<=1,OR($A546<n,AND($A546=n,Fond!$B546<=1))),R545*M546,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A546<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A546+1)-$B$16)*$B$16,A546,A546+1),0)","v":44},2,{"$f":"Kosten_Fond!T547","v":0},{"$f":"Kosten_Fond!U547","v":0},{"$f":"Kosten_Fond!V547","v":0},{"$f":"Kosten_Fond!W547","v":0},{"$f":"Kosten_Fond!X547","v":0},0,0,0,0,0,{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),ROUND(M546*(1+INDEX(Performance_Vektoren!J$5:J$77,$A546+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),ROUND(N546*(1+INDEX(Performance_Vektoren!K$5:K$77,$A546+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),ROUND(O546*(1+INDEX(Performance_Vektoren!L$5:L$77,$A546+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),ROUND(P546*(1+INDEX(Performance_Vektoren!M$5:M$77,$A546+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),ROUND(Q546*(1+INDEX(Performance_Vektoren!N$5:N$77,$A546+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),R546+(H547-(IF(AND(EE=1,m>$A547),0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)+$BS547)*CP547)/M547,0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),S546+(I547-(IF(AND(EE=1,m>$A547),0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)+$BS547)*CQ547)/N547,0)","v":0},{"$f":"ROUND(IF(OR($A547<n,AND($A547=n,$B547<=1)),T546+(J547-(IF(AND(EE=1,m>$A547),0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)+$BS547)*CR547)/O547,0),10)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),U546+(K547-(IF(AND(EE=1,m>$A547),0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)+$BS547)*CS547)/P547,0)","v":0},{"$f":"IF(OR($A547<n,AND($A547=n,$B547<=1)),V546+(L547-(IF(AND(EE=1,m>$A547),0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)+$BS547)*CT547)/Q547,0)","v":0},{"$f":"ROUND(R547*M547-(H547-IF(EE=1,0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)*CP547),2)","v":0},{"$f":"ROUND(S547*N547-(I547-IF(EE=1,0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)*CQ547),2)","v":0},{"$f":"ROUND(T547*O547-(J547-IF(EE=1,0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)*CR547),2)","v":0},{"$f":"ROUND(U547*P547-(K547-IF(EE=1,0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)*CS547),2)","v":0},{"$f":"ROUND(V547*Q547-(L547-IF(EE=1,0,Kosten_Fond!$D547+Kosten_Fond!$F547+Kosten_Fond!$H547)*CT547),2)","v":0},{"$f":"ROUND(W547-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z547,IF(AbschlVar=\"DK_fix\",W547*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB547,Kosten_Fond!$AA547))))*IF(Förderung=\"mit\",CN547,CP547)+AH547,2)","v":0},{"$f":"ROUND(X547-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z547,IF(AbschlVar=\"DK_fix\",X547*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB547,Kosten_Fond!$AA547))))*IF(Förderung=\"mit\",CO547,CQ547)+AH547,2)","v":0},{"$f":"ROUND(Y547-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z547,IF(AbschlVar=\"DK_fix\",Y547*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB547,Kosten_Fond!$AA547))))*CR547+AH547,2)","v":0},{"$f":"ROUND(Z547-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z547,IF(AbschlVar=\"DK_fix\",Z547*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB547,Kosten_Fond!$AA547))))*CS547+AH547,2)","v":0},{"$f":"ROUND(AA547-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z547,IF(AbschlVar=\"DK_fix\",AA547*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB547,Kosten_Fond!$AA547))))*CT547+AH547,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,2,{"$f":"IF(AND(Fond!$B547<=1,OR($A547<n,AND($A547=n,Fond!$B547<=1))),R546*M547,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A547<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A547+1)-$B$16)*$B$16,A547,A547+1),0)","v":44},3,{"$f":"Kosten_Fond!T548","v":0},{"$f":"Kosten_Fond!U548","v":0},{"$f":"Kosten_Fond!V548","v":0},{"$f":"Kosten_Fond!W548","v":0},{"$f":"Kosten_Fond!X548","v":0},0,0,0,0,0,{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),ROUND(M547*(1+INDEX(Performance_Vektoren!J$5:J$77,$A547+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),ROUND(N547*(1+INDEX(Performance_Vektoren!K$5:K$77,$A547+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),ROUND(O547*(1+INDEX(Performance_Vektoren!L$5:L$77,$A547+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),ROUND(P547*(1+INDEX(Performance_Vektoren!M$5:M$77,$A547+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),ROUND(Q547*(1+INDEX(Performance_Vektoren!N$5:N$77,$A547+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),R547+(H548-(IF(AND(EE=1,m>$A548),0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)+$BS548)*CP548)/M548,0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),S547+(I548-(IF(AND(EE=1,m>$A548),0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)+$BS548)*CQ548)/N548,0)","v":0},{"$f":"ROUND(IF(OR($A548<n,AND($A548=n,$B548<=1)),T547+(J548-(IF(AND(EE=1,m>$A548),0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)+$BS548)*CR548)/O548,0),10)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),U547+(K548-(IF(AND(EE=1,m>$A548),0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)+$BS548)*CS548)/P548,0)","v":0},{"$f":"IF(OR($A548<n,AND($A548=n,$B548<=1)),V547+(L548-(IF(AND(EE=1,m>$A548),0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)+$BS548)*CT548)/Q548,0)","v":0},{"$f":"ROUND(R548*M548-(H548-IF(EE=1,0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)*CP548),2)","v":0},{"$f":"ROUND(S548*N548-(I548-IF(EE=1,0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)*CQ548),2)","v":0},{"$f":"ROUND(T548*O548-(J548-IF(EE=1,0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)*CR548),2)","v":0},{"$f":"ROUND(U548*P548-(K548-IF(EE=1,0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)*CS548),2)","v":0},{"$f":"ROUND(V548*Q548-(L548-IF(EE=1,0,Kosten_Fond!$D548+Kosten_Fond!$F548+Kosten_Fond!$H548)*CT548),2)","v":0},{"$f":"ROUND(W548-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z548,IF(AbschlVar=\"DK_fix\",W548*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB548,Kosten_Fond!$AA548))))*IF(Förderung=\"mit\",CN548,CP548)+AH548,2)","v":0},{"$f":"ROUND(X548-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z548,IF(AbschlVar=\"DK_fix\",X548*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB548,Kosten_Fond!$AA548))))*IF(Förderung=\"mit\",CO548,CQ548)+AH548,2)","v":0},{"$f":"ROUND(Y548-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z548,IF(AbschlVar=\"DK_fix\",Y548*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB548,Kosten_Fond!$AA548))))*CR548+AH548,2)","v":0},{"$f":"ROUND(Z548-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z548,IF(AbschlVar=\"DK_fix\",Z548*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB548,Kosten_Fond!$AA548))))*CS548+AH548,2)","v":0},{"$f":"ROUND(AA548-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z548,IF(AbschlVar=\"DK_fix\",AA548*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB548,Kosten_Fond!$AA548))))*CT548+AH548,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,3,{"$f":"IF(AND(Fond!$B548<=1,OR($A548<n,AND($A548=n,Fond!$B548<=1))),R547*M548,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A548<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A548+1)-$B$16)*$B$16,A548,A548+1),0)","v":44},4,{"$f":"Kosten_Fond!T549","v":0},{"$f":"Kosten_Fond!U549","v":0},{"$f":"Kosten_Fond!V549","v":0},{"$f":"Kosten_Fond!W549","v":0},{"$f":"Kosten_Fond!X549","v":0},0,0,0,0,0,{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),ROUND(M548*(1+INDEX(Performance_Vektoren!J$5:J$77,$A548+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),ROUND(N548*(1+INDEX(Performance_Vektoren!K$5:K$77,$A548+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),ROUND(O548*(1+INDEX(Performance_Vektoren!L$5:L$77,$A548+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),ROUND(P548*(1+INDEX(Performance_Vektoren!M$5:M$77,$A548+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),ROUND(Q548*(1+INDEX(Performance_Vektoren!N$5:N$77,$A548+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),R548+(H549-(IF(AND(EE=1,m>$A549),0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)+$BS549)*CP549)/M549,0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),S548+(I549-(IF(AND(EE=1,m>$A549),0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)+$BS549)*CQ549)/N549,0)","v":0},{"$f":"ROUND(IF(OR($A549<n,AND($A549=n,$B549<=1)),T548+(J549-(IF(AND(EE=1,m>$A549),0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)+$BS549)*CR549)/O549,0),10)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),U548+(K549-(IF(AND(EE=1,m>$A549),0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)+$BS549)*CS549)/P549,0)","v":0},{"$f":"IF(OR($A549<n,AND($A549=n,$B549<=1)),V548+(L549-(IF(AND(EE=1,m>$A549),0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)+$BS549)*CT549)/Q549,0)","v":0},{"$f":"ROUND(R549*M549-(H549-IF(EE=1,0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)*CP549),2)","v":0},{"$f":"ROUND(S549*N549-(I549-IF(EE=1,0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)*CQ549),2)","v":0},{"$f":"ROUND(T549*O549-(J549-IF(EE=1,0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)*CR549),2)","v":0},{"$f":"ROUND(U549*P549-(K549-IF(EE=1,0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)*CS549),2)","v":0},{"$f":"ROUND(V549*Q549-(L549-IF(EE=1,0,Kosten_Fond!$D549+Kosten_Fond!$F549+Kosten_Fond!$H549)*CT549),2)","v":0},{"$f":"ROUND(W549-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z549,IF(AbschlVar=\"DK_fix\",W549*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB549,Kosten_Fond!$AA549))))*IF(Förderung=\"mit\",CN549,CP549)+AH549,2)","v":0},{"$f":"ROUND(X549-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z549,IF(AbschlVar=\"DK_fix\",X549*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB549,Kosten_Fond!$AA549))))*IF(Förderung=\"mit\",CO549,CQ549)+AH549,2)","v":0},{"$f":"ROUND(Y549-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z549,IF(AbschlVar=\"DK_fix\",Y549*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB549,Kosten_Fond!$AA549))))*CR549+AH549,2)","v":0},{"$f":"ROUND(Z549-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z549,IF(AbschlVar=\"DK_fix\",Z549*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB549,Kosten_Fond!$AA549))))*CS549+AH549,2)","v":0},{"$f":"ROUND(AA549-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z549,IF(AbschlVar=\"DK_fix\",AA549*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB549,Kosten_Fond!$AA549))))*CT549+AH549,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,4,{"$f":"IF(AND(Fond!$B549<=1,OR($A549<n,AND($A549=n,Fond!$B549<=1))),R548*M549,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A549<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A549+1)-$B$16)*$B$16,A549,A549+1),0)","v":44},5,{"$f":"Kosten_Fond!T550","v":0},{"$f":"Kosten_Fond!U550","v":0},{"$f":"Kosten_Fond!V550","v":0},{"$f":"Kosten_Fond!W550","v":0},{"$f":"Kosten_Fond!X550","v":0},0,0,0,0,0,{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),ROUND(M549*(1+INDEX(Performance_Vektoren!J$5:J$77,$A549+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),ROUND(N549*(1+INDEX(Performance_Vektoren!K$5:K$77,$A549+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),ROUND(O549*(1+INDEX(Performance_Vektoren!L$5:L$77,$A549+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),ROUND(P549*(1+INDEX(Performance_Vektoren!M$5:M$77,$A549+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),ROUND(Q549*(1+INDEX(Performance_Vektoren!N$5:N$77,$A549+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),R549+(H550-(IF(AND(EE=1,m>$A550),0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)+$BS550)*CP550)/M550,0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),S549+(I550-(IF(AND(EE=1,m>$A550),0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)+$BS550)*CQ550)/N550,0)","v":0},{"$f":"ROUND(IF(OR($A550<n,AND($A550=n,$B550<=1)),T549+(J550-(IF(AND(EE=1,m>$A550),0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)+$BS550)*CR550)/O550,0),10)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),U549+(K550-(IF(AND(EE=1,m>$A550),0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)+$BS550)*CS550)/P550,0)","v":0},{"$f":"IF(OR($A550<n,AND($A550=n,$B550<=1)),V549+(L550-(IF(AND(EE=1,m>$A550),0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)+$BS550)*CT550)/Q550,0)","v":0},{"$f":"ROUND(R550*M550-(H550-IF(EE=1,0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)*CP550),2)","v":0},{"$f":"ROUND(S550*N550-(I550-IF(EE=1,0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)*CQ550),2)","v":0},{"$f":"ROUND(T550*O550-(J550-IF(EE=1,0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)*CR550),2)","v":0},{"$f":"ROUND(U550*P550-(K550-IF(EE=1,0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)*CS550),2)","v":0},{"$f":"ROUND(V550*Q550-(L550-IF(EE=1,0,Kosten_Fond!$D550+Kosten_Fond!$F550+Kosten_Fond!$H550)*CT550),2)","v":0},{"$f":"ROUND(W550-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z550,IF(AbschlVar=\"DK_fix\",W550*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB550,Kosten_Fond!$AA550))))*IF(Förderung=\"mit\",CN550,CP550)+AH550,2)","v":0},{"$f":"ROUND(X550-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z550,IF(AbschlVar=\"DK_fix\",X550*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB550,Kosten_Fond!$AA550))))*IF(Förderung=\"mit\",CO550,CQ550)+AH550,2)","v":0},{"$f":"ROUND(Y550-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z550,IF(AbschlVar=\"DK_fix\",Y550*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB550,Kosten_Fond!$AA550))))*CR550+AH550,2)","v":0},{"$f":"ROUND(Z550-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z550,IF(AbschlVar=\"DK_fix\",Z550*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB550,Kosten_Fond!$AA550))))*CS550+AH550,2)","v":0},{"$f":"ROUND(AA550-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z550,IF(AbschlVar=\"DK_fix\",AA550*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB550,Kosten_Fond!$AA550))))*CT550+AH550,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,5,{"$f":"IF(AND(Fond!$B550<=1,OR($A550<n,AND($A550=n,Fond!$B550<=1))),R549*M550,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A550<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A550+1)-$B$16)*$B$16,A550,A550+1),0)","v":44},6,{"$f":"Kosten_Fond!T551","v":0},{"$f":"Kosten_Fond!U551","v":0},{"$f":"Kosten_Fond!V551","v":0},{"$f":"Kosten_Fond!W551","v":0},{"$f":"Kosten_Fond!X551","v":0},0,0,0,0,0,{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),ROUND(M550*(1+INDEX(Performance_Vektoren!J$5:J$77,$A550+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),ROUND(N550*(1+INDEX(Performance_Vektoren!K$5:K$77,$A550+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),ROUND(O550*(1+INDEX(Performance_Vektoren!L$5:L$77,$A550+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),ROUND(P550*(1+INDEX(Performance_Vektoren!M$5:M$77,$A550+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),ROUND(Q550*(1+INDEX(Performance_Vektoren!N$5:N$77,$A550+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),R550+(H551-(IF(AND(EE=1,m>$A551),0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)+$BS551)*CP551)/M551,0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),S550+(I551-(IF(AND(EE=1,m>$A551),0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)+$BS551)*CQ551)/N551,0)","v":0},{"$f":"ROUND(IF(OR($A551<n,AND($A551=n,$B551<=1)),T550+(J551-(IF(AND(EE=1,m>$A551),0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)+$BS551)*CR551)/O551,0),10)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),U550+(K551-(IF(AND(EE=1,m>$A551),0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)+$BS551)*CS551)/P551,0)","v":0},{"$f":"IF(OR($A551<n,AND($A551=n,$B551<=1)),V550+(L551-(IF(AND(EE=1,m>$A551),0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)+$BS551)*CT551)/Q551,0)","v":0},{"$f":"ROUND(R551*M551-(H551-IF(EE=1,0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)*CP551),2)","v":0},{"$f":"ROUND(S551*N551-(I551-IF(EE=1,0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)*CQ551),2)","v":0},{"$f":"ROUND(T551*O551-(J551-IF(EE=1,0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)*CR551),2)","v":0},{"$f":"ROUND(U551*P551-(K551-IF(EE=1,0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)*CS551),2)","v":0},{"$f":"ROUND(V551*Q551-(L551-IF(EE=1,0,Kosten_Fond!$D551+Kosten_Fond!$F551+Kosten_Fond!$H551)*CT551),2)","v":0},{"$f":"ROUND(W551-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z551,IF(AbschlVar=\"DK_fix\",W551*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB551,Kosten_Fond!$AA551))))*IF(Förderung=\"mit\",CN551,CP551)+AH551,2)","v":0},{"$f":"ROUND(X551-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z551,IF(AbschlVar=\"DK_fix\",X551*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB551,Kosten_Fond!$AA551))))*IF(Förderung=\"mit\",CO551,CQ551)+AH551,2)","v":0},{"$f":"ROUND(Y551-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z551,IF(AbschlVar=\"DK_fix\",Y551*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB551,Kosten_Fond!$AA551))))*CR551+AH551,2)","v":0},{"$f":"ROUND(Z551-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z551,IF(AbschlVar=\"DK_fix\",Z551*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB551,Kosten_Fond!$AA551))))*CS551+AH551,2)","v":0},{"$f":"ROUND(AA551-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z551,IF(AbschlVar=\"DK_fix\",AA551*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB551,Kosten_Fond!$AA551))))*CT551+AH551,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,6,{"$f":"IF(AND(Fond!$B551<=1,OR($A551<n,AND($A551=n,Fond!$B551<=1))),R550*M551,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A551<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A551+1)-$B$16)*$B$16,A551,A551+1),0)","v":44},7,{"$f":"Kosten_Fond!T552","v":0},{"$f":"Kosten_Fond!U552","v":0},{"$f":"Kosten_Fond!V552","v":0},{"$f":"Kosten_Fond!W552","v":0},{"$f":"Kosten_Fond!X552","v":0},0,0,0,0,0,{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),ROUND(M551*(1+INDEX(Performance_Vektoren!J$5:J$77,$A551+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),ROUND(N551*(1+INDEX(Performance_Vektoren!K$5:K$77,$A551+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),ROUND(O551*(1+INDEX(Performance_Vektoren!L$5:L$77,$A551+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),ROUND(P551*(1+INDEX(Performance_Vektoren!M$5:M$77,$A551+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),ROUND(Q551*(1+INDEX(Performance_Vektoren!N$5:N$77,$A551+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),R551+(H552-(IF(AND(EE=1,m>$A552),0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)+$BS552)*CP552)/M552,0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),S551+(I552-(IF(AND(EE=1,m>$A552),0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)+$BS552)*CQ552)/N552,0)","v":0},{"$f":"ROUND(IF(OR($A552<n,AND($A552=n,$B552<=1)),T551+(J552-(IF(AND(EE=1,m>$A552),0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)+$BS552)*CR552)/O552,0),10)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),U551+(K552-(IF(AND(EE=1,m>$A552),0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)+$BS552)*CS552)/P552,0)","v":0},{"$f":"IF(OR($A552<n,AND($A552=n,$B552<=1)),V551+(L552-(IF(AND(EE=1,m>$A552),0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)+$BS552)*CT552)/Q552,0)","v":0},{"$f":"ROUND(R552*M552-(H552-IF(EE=1,0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)*CP552),2)","v":0},{"$f":"ROUND(S552*N552-(I552-IF(EE=1,0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)*CQ552),2)","v":0},{"$f":"ROUND(T552*O552-(J552-IF(EE=1,0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)*CR552),2)","v":0},{"$f":"ROUND(U552*P552-(K552-IF(EE=1,0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)*CS552),2)","v":0},{"$f":"ROUND(V552*Q552-(L552-IF(EE=1,0,Kosten_Fond!$D552+Kosten_Fond!$F552+Kosten_Fond!$H552)*CT552),2)","v":0},{"$f":"ROUND(W552-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z552,IF(AbschlVar=\"DK_fix\",W552*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB552,Kosten_Fond!$AA552))))*IF(Förderung=\"mit\",CN552,CP552)+AH552,2)","v":0},{"$f":"ROUND(X552-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z552,IF(AbschlVar=\"DK_fix\",X552*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB552,Kosten_Fond!$AA552))))*IF(Förderung=\"mit\",CO552,CQ552)+AH552,2)","v":0},{"$f":"ROUND(Y552-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z552,IF(AbschlVar=\"DK_fix\",Y552*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB552,Kosten_Fond!$AA552))))*CR552+AH552,2)","v":0},{"$f":"ROUND(Z552-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z552,IF(AbschlVar=\"DK_fix\",Z552*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB552,Kosten_Fond!$AA552))))*CS552+AH552,2)","v":0},{"$f":"ROUND(AA552-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z552,IF(AbschlVar=\"DK_fix\",AA552*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB552,Kosten_Fond!$AA552))))*CT552+AH552,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,7,{"$f":"IF(AND(Fond!$B552<=1,OR($A552<n,AND($A552=n,Fond!$B552<=1))),R551*M552,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A552<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A552+1)-$B$16)*$B$16,A552,A552+1),0)","v":44},8,{"$f":"Kosten_Fond!T553","v":0},{"$f":"Kosten_Fond!U553","v":0},{"$f":"Kosten_Fond!V553","v":0},{"$f":"Kosten_Fond!W553","v":0},{"$f":"Kosten_Fond!X553","v":0},0,0,0,0,0,{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),ROUND(M552*(1+INDEX(Performance_Vektoren!J$5:J$77,$A552+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),ROUND(N552*(1+INDEX(Performance_Vektoren!K$5:K$77,$A552+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),ROUND(O552*(1+INDEX(Performance_Vektoren!L$5:L$77,$A552+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),ROUND(P552*(1+INDEX(Performance_Vektoren!M$5:M$77,$A552+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),ROUND(Q552*(1+INDEX(Performance_Vektoren!N$5:N$77,$A552+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),R552+(H553-(IF(AND(EE=1,m>$A553),0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)+$BS553)*CP553)/M553,0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),S552+(I553-(IF(AND(EE=1,m>$A553),0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)+$BS553)*CQ553)/N553,0)","v":0},{"$f":"ROUND(IF(OR($A553<n,AND($A553=n,$B553<=1)),T552+(J553-(IF(AND(EE=1,m>$A553),0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)+$BS553)*CR553)/O553,0),10)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),U552+(K553-(IF(AND(EE=1,m>$A553),0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)+$BS553)*CS553)/P553,0)","v":0},{"$f":"IF(OR($A553<n,AND($A553=n,$B553<=1)),V552+(L553-(IF(AND(EE=1,m>$A553),0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)+$BS553)*CT553)/Q553,0)","v":0},{"$f":"ROUND(R553*M553-(H553-IF(EE=1,0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)*CP553),2)","v":0},{"$f":"ROUND(S553*N553-(I553-IF(EE=1,0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)*CQ553),2)","v":0},{"$f":"ROUND(T553*O553-(J553-IF(EE=1,0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)*CR553),2)","v":0},{"$f":"ROUND(U553*P553-(K553-IF(EE=1,0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)*CS553),2)","v":0},{"$f":"ROUND(V553*Q553-(L553-IF(EE=1,0,Kosten_Fond!$D553+Kosten_Fond!$F553+Kosten_Fond!$H553)*CT553),2)","v":0},{"$f":"ROUND(W553-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z553,IF(AbschlVar=\"DK_fix\",W553*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB553,Kosten_Fond!$AA553))))*IF(Förderung=\"mit\",CN553,CP553)+AH553,2)","v":0},{"$f":"ROUND(X553-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z553,IF(AbschlVar=\"DK_fix\",X553*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB553,Kosten_Fond!$AA553))))*IF(Förderung=\"mit\",CO553,CQ553)+AH553,2)","v":0},{"$f":"ROUND(Y553-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z553,IF(AbschlVar=\"DK_fix\",Y553*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB553,Kosten_Fond!$AA553))))*CR553+AH553,2)","v":0},{"$f":"ROUND(Z553-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z553,IF(AbschlVar=\"DK_fix\",Z553*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB553,Kosten_Fond!$AA553))))*CS553+AH553,2)","v":0},{"$f":"ROUND(AA553-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z553,IF(AbschlVar=\"DK_fix\",AA553*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB553,Kosten_Fond!$AA553))))*CT553+AH553,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,8,{"$f":"IF(AND(Fond!$B553<=1,OR($A553<n,AND($A553=n,Fond!$B553<=1))),R552*M553,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A553<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A553+1)-$B$16)*$B$16,A553,A553+1),0)","v":44},9,{"$f":"Kosten_Fond!T554","v":0},{"$f":"Kosten_Fond!U554","v":0},{"$f":"Kosten_Fond!V554","v":0},{"$f":"Kosten_Fond!W554","v":0},{"$f":"Kosten_Fond!X554","v":0},0,0,0,0,0,{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),ROUND(M553*(1+INDEX(Performance_Vektoren!J$5:J$77,$A553+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),ROUND(N553*(1+INDEX(Performance_Vektoren!K$5:K$77,$A553+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),ROUND(O553*(1+INDEX(Performance_Vektoren!L$5:L$77,$A553+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),ROUND(P553*(1+INDEX(Performance_Vektoren!M$5:M$77,$A553+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),ROUND(Q553*(1+INDEX(Performance_Vektoren!N$5:N$77,$A553+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),R553+(H554-(IF(AND(EE=1,m>$A554),0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)+$BS554)*CP554)/M554,0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),S553+(I554-(IF(AND(EE=1,m>$A554),0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)+$BS554)*CQ554)/N554,0)","v":0},{"$f":"ROUND(IF(OR($A554<n,AND($A554=n,$B554<=1)),T553+(J554-(IF(AND(EE=1,m>$A554),0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)+$BS554)*CR554)/O554,0),10)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),U553+(K554-(IF(AND(EE=1,m>$A554),0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)+$BS554)*CS554)/P554,0)","v":0},{"$f":"IF(OR($A554<n,AND($A554=n,$B554<=1)),V553+(L554-(IF(AND(EE=1,m>$A554),0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)+$BS554)*CT554)/Q554,0)","v":0},{"$f":"ROUND(R554*M554-(H554-IF(EE=1,0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)*CP554),2)","v":0},{"$f":"ROUND(S554*N554-(I554-IF(EE=1,0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)*CQ554),2)","v":0},{"$f":"ROUND(T554*O554-(J554-IF(EE=1,0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)*CR554),2)","v":0},{"$f":"ROUND(U554*P554-(K554-IF(EE=1,0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)*CS554),2)","v":0},{"$f":"ROUND(V554*Q554-(L554-IF(EE=1,0,Kosten_Fond!$D554+Kosten_Fond!$F554+Kosten_Fond!$H554)*CT554),2)","v":0},{"$f":"ROUND(W554-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z554,IF(AbschlVar=\"DK_fix\",W554*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB554,Kosten_Fond!$AA554))))*IF(Förderung=\"mit\",CN554,CP554)+AH554,2)","v":0},{"$f":"ROUND(X554-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z554,IF(AbschlVar=\"DK_fix\",X554*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB554,Kosten_Fond!$AA554))))*IF(Förderung=\"mit\",CO554,CQ554)+AH554,2)","v":0},{"$f":"ROUND(Y554-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z554,IF(AbschlVar=\"DK_fix\",Y554*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB554,Kosten_Fond!$AA554))))*CR554+AH554,2)","v":0},{"$f":"ROUND(Z554-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z554,IF(AbschlVar=\"DK_fix\",Z554*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB554,Kosten_Fond!$AA554))))*CS554+AH554,2)","v":0},{"$f":"ROUND(AA554-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z554,IF(AbschlVar=\"DK_fix\",AA554*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB554,Kosten_Fond!$AA554))))*CT554+AH554,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,9,{"$f":"IF(AND(Fond!$B554<=1,OR($A554<n,AND($A554=n,Fond!$B554<=1))),R553*M554,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A554<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A554+1)-$B$16)*$B$16,A554,A554+1),0)","v":44},10,{"$f":"Kosten_Fond!T555","v":0},{"$f":"Kosten_Fond!U555","v":0},{"$f":"Kosten_Fond!V555","v":0},{"$f":"Kosten_Fond!W555","v":0},{"$f":"Kosten_Fond!X555","v":0},0,0,0,0,0,{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),ROUND(M554*(1+INDEX(Performance_Vektoren!J$5:J$77,$A554+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),ROUND(N554*(1+INDEX(Performance_Vektoren!K$5:K$77,$A554+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),ROUND(O554*(1+INDEX(Performance_Vektoren!L$5:L$77,$A554+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),ROUND(P554*(1+INDEX(Performance_Vektoren!M$5:M$77,$A554+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),ROUND(Q554*(1+INDEX(Performance_Vektoren!N$5:N$77,$A554+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),R554+(H555-(IF(AND(EE=1,m>$A555),0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)+$BS555)*CP555)/M555,0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),S554+(I555-(IF(AND(EE=1,m>$A555),0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)+$BS555)*CQ555)/N555,0)","v":0},{"$f":"ROUND(IF(OR($A555<n,AND($A555=n,$B555<=1)),T554+(J555-(IF(AND(EE=1,m>$A555),0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)+$BS555)*CR555)/O555,0),10)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),U554+(K555-(IF(AND(EE=1,m>$A555),0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)+$BS555)*CS555)/P555,0)","v":0},{"$f":"IF(OR($A555<n,AND($A555=n,$B555<=1)),V554+(L555-(IF(AND(EE=1,m>$A555),0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)+$BS555)*CT555)/Q555,0)","v":0},{"$f":"ROUND(R555*M555-(H555-IF(EE=1,0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)*CP555),2)","v":0},{"$f":"ROUND(S555*N555-(I555-IF(EE=1,0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)*CQ555),2)","v":0},{"$f":"ROUND(T555*O555-(J555-IF(EE=1,0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)*CR555),2)","v":0},{"$f":"ROUND(U555*P555-(K555-IF(EE=1,0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)*CS555),2)","v":0},{"$f":"ROUND(V555*Q555-(L555-IF(EE=1,0,Kosten_Fond!$D555+Kosten_Fond!$F555+Kosten_Fond!$H555)*CT555),2)","v":0},{"$f":"ROUND(W555-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z555,IF(AbschlVar=\"DK_fix\",W555*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB555,Kosten_Fond!$AA555))))*IF(Förderung=\"mit\",CN555,CP555)+AH555,2)","v":0},{"$f":"ROUND(X555-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z555,IF(AbschlVar=\"DK_fix\",X555*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB555,Kosten_Fond!$AA555))))*IF(Förderung=\"mit\",CO555,CQ555)+AH555,2)","v":0},{"$f":"ROUND(Y555-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z555,IF(AbschlVar=\"DK_fix\",Y555*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB555,Kosten_Fond!$AA555))))*CR555+AH555,2)","v":0},{"$f":"ROUND(Z555-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z555,IF(AbschlVar=\"DK_fix\",Z555*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB555,Kosten_Fond!$AA555))))*CS555+AH555,2)","v":0},{"$f":"ROUND(AA555-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z555,IF(AbschlVar=\"DK_fix\",AA555*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB555,Kosten_Fond!$AA555))))*CT555+AH555,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,10,{"$f":"IF(AND(Fond!$B555<=1,OR($A555<n,AND($A555=n,Fond!$B555<=1))),R554*M555,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A555<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A555+1)-$B$16)*$B$16,A555,A555+1),0)","v":44},11,{"$f":"Kosten_Fond!T556","v":0},{"$f":"Kosten_Fond!U556","v":0},{"$f":"Kosten_Fond!V556","v":0},{"$f":"Kosten_Fond!W556","v":0},{"$f":"Kosten_Fond!X556","v":0},0,0,0,0,0,{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),ROUND(M555*(1+INDEX(Performance_Vektoren!J$5:J$77,$A555+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),ROUND(N555*(1+INDEX(Performance_Vektoren!K$5:K$77,$A555+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),ROUND(O555*(1+INDEX(Performance_Vektoren!L$5:L$77,$A555+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),ROUND(P555*(1+INDEX(Performance_Vektoren!M$5:M$77,$A555+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),ROUND(Q555*(1+INDEX(Performance_Vektoren!N$5:N$77,$A555+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),R555+(H556-(IF(AND(EE=1,m>$A556),0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)+$BS556)*CP556)/M556,0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),S555+(I556-(IF(AND(EE=1,m>$A556),0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)+$BS556)*CQ556)/N556,0)","v":0},{"$f":"ROUND(IF(OR($A556<n,AND($A556=n,$B556<=1)),T555+(J556-(IF(AND(EE=1,m>$A556),0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)+$BS556)*CR556)/O556,0),10)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),U555+(K556-(IF(AND(EE=1,m>$A556),0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)+$BS556)*CS556)/P556,0)","v":0},{"$f":"IF(OR($A556<n,AND($A556=n,$B556<=1)),V555+(L556-(IF(AND(EE=1,m>$A556),0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)+$BS556)*CT556)/Q556,0)","v":0},{"$f":"ROUND(R556*M556-(H556-IF(EE=1,0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)*CP556),2)","v":0},{"$f":"ROUND(S556*N556-(I556-IF(EE=1,0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)*CQ556),2)","v":0},{"$f":"ROUND(T556*O556-(J556-IF(EE=1,0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)*CR556),2)","v":0},{"$f":"ROUND(U556*P556-(K556-IF(EE=1,0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)*CS556),2)","v":0},{"$f":"ROUND(V556*Q556-(L556-IF(EE=1,0,Kosten_Fond!$D556+Kosten_Fond!$F556+Kosten_Fond!$H556)*CT556),2)","v":0},{"$f":"ROUND(W556-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z556,IF(AbschlVar=\"DK_fix\",W556*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB556,Kosten_Fond!$AA556))))*IF(Förderung=\"mit\",CN556,CP556)+AH556,2)","v":0},{"$f":"ROUND(X556-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z556,IF(AbschlVar=\"DK_fix\",X556*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB556,Kosten_Fond!$AA556))))*IF(Förderung=\"mit\",CO556,CQ556)+AH556,2)","v":0},{"$f":"ROUND(Y556-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z556,IF(AbschlVar=\"DK_fix\",Y556*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB556,Kosten_Fond!$AA556))))*CR556+AH556,2)","v":0},{"$f":"ROUND(Z556-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z556,IF(AbschlVar=\"DK_fix\",Z556*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB556,Kosten_Fond!$AA556))))*CS556+AH556,2)","v":0},{"$f":"ROUND(AA556-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z556,IF(AbschlVar=\"DK_fix\",AA556*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB556,Kosten_Fond!$AA556))))*CT556+AH556,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,11,{"$f":"IF(AND(Fond!$B556<=1,OR($A556<n,AND($A556=n,Fond!$B556<=1))),R555*M556,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A556<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A556+1)-$B$16)*$B$16,A556,A556+1),0)","v":44},12,{"$f":"Kosten_Fond!T557","v":0},{"$f":"Kosten_Fond!U557","v":0},{"$f":"Kosten_Fond!V557","v":0},{"$f":"Kosten_Fond!W557","v":0},{"$f":"Kosten_Fond!X557","v":0},0,0,0,0,0,{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),ROUND(M556*(1+INDEX(Performance_Vektoren!J$5:J$77,$A556+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),ROUND(N556*(1+INDEX(Performance_Vektoren!K$5:K$77,$A556+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),ROUND(O556*(1+INDEX(Performance_Vektoren!L$5:L$77,$A556+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),ROUND(P556*(1+INDEX(Performance_Vektoren!M$5:M$77,$A556+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),ROUND(Q556*(1+INDEX(Performance_Vektoren!N$5:N$77,$A556+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),R556+(H557-(IF(AND(EE=1,m>$A557),0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)+$BS557)*CP557)/M557,0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),S556+(I557-(IF(AND(EE=1,m>$A557),0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)+$BS557)*CQ557)/N557,0)","v":0},{"$f":"ROUND(IF(OR($A557<n,AND($A557=n,$B557<=1)),T556+(J557-(IF(AND(EE=1,m>$A557),0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)+$BS557)*CR557)/O557,0),10)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),U556+(K557-(IF(AND(EE=1,m>$A557),0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)+$BS557)*CS557)/P557,0)","v":0},{"$f":"IF(OR($A557<n,AND($A557=n,$B557<=1)),V556+(L557-(IF(AND(EE=1,m>$A557),0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)+$BS557)*CT557)/Q557,0)","v":0},{"$f":"ROUND(R557*M557-(H557-IF(EE=1,0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)*CP557),2)","v":0},{"$f":"ROUND(S557*N557-(I557-IF(EE=1,0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)*CQ557),2)","v":0},{"$f":"ROUND(T557*O557-(J557-IF(EE=1,0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)*CR557),2)","v":0},{"$f":"ROUND(U557*P557-(K557-IF(EE=1,0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)*CS557),2)","v":0},{"$f":"ROUND(V557*Q557-(L557-IF(EE=1,0,Kosten_Fond!$D557+Kosten_Fond!$F557+Kosten_Fond!$H557)*CT557),2)","v":0},{"$f":"ROUND(W557-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z557,IF(AbschlVar=\"DK_fix\",W557*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB557,Kosten_Fond!$AA557))))*IF(Förderung=\"mit\",CN557,CP557)+AH557,2)","v":0},{"$f":"ROUND(X557-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z557,IF(AbschlVar=\"DK_fix\",X557*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB557,Kosten_Fond!$AA557))))*IF(Förderung=\"mit\",CO557,CQ557)+AH557,2)","v":0},{"$f":"ROUND(Y557-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z557,IF(AbschlVar=\"DK_fix\",Y557*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB557,Kosten_Fond!$AA557))))*CR557+AH557,2)","v":0},{"$f":"ROUND(Z557-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z557,IF(AbschlVar=\"DK_fix\",Z557*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB557,Kosten_Fond!$AA557))))*CS557+AH557,2)","v":0},{"$f":"ROUND(AA557-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z557,IF(AbschlVar=\"DK_fix\",AA557*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB557,Kosten_Fond!$AA557))))*CT557+AH557,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,12,{"$f":"IF(AND(Fond!$B557<=1,OR($A557<n,AND($A557=n,Fond!$B557<=1))),R556*M557,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A557<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A557+1)-$B$16)*$B$16,A557,A557+1),0)","v":45},1,{"$f":"Kosten_Fond!T558","v":0},{"$f":"Kosten_Fond!U558","v":0},{"$f":"Kosten_Fond!V558","v":0},{"$f":"Kosten_Fond!W558","v":0},{"$f":"Kosten_Fond!X558","v":0},0,0,0,0,0,{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),ROUND(M557*(1+INDEX(Performance_Vektoren!J$5:J$77,$A557+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),ROUND(N557*(1+INDEX(Performance_Vektoren!K$5:K$77,$A557+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),ROUND(O557*(1+INDEX(Performance_Vektoren!L$5:L$77,$A557+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),ROUND(P557*(1+INDEX(Performance_Vektoren!M$5:M$77,$A557+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),ROUND(Q557*(1+INDEX(Performance_Vektoren!N$5:N$77,$A557+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),R557+(H558-(IF(AND(EE=1,m>$A558),0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)+$BS558)*CP558)/M558,0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),S557+(I558-(IF(AND(EE=1,m>$A558),0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)+$BS558)*CQ558)/N558,0)","v":0},{"$f":"ROUND(IF(OR($A558<n,AND($A558=n,$B558<=1)),T557+(J558-(IF(AND(EE=1,m>$A558),0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)+$BS558)*CR558)/O558,0),10)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),U557+(K558-(IF(AND(EE=1,m>$A558),0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)+$BS558)*CS558)/P558,0)","v":0},{"$f":"IF(OR($A558<n,AND($A558=n,$B558<=1)),V557+(L558-(IF(AND(EE=1,m>$A558),0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)+$BS558)*CT558)/Q558,0)","v":0},{"$f":"ROUND(R558*M558-(H558-IF(EE=1,0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)*CP558),2)","v":0},{"$f":"ROUND(S558*N558-(I558-IF(EE=1,0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)*CQ558),2)","v":0},{"$f":"ROUND(T558*O558-(J558-IF(EE=1,0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)*CR558),2)","v":0},{"$f":"ROUND(U558*P558-(K558-IF(EE=1,0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)*CS558),2)","v":0},{"$f":"ROUND(V558*Q558-(L558-IF(EE=1,0,Kosten_Fond!$D558+Kosten_Fond!$F558+Kosten_Fond!$H558)*CT558),2)","v":0},{"$f":"ROUND(W558-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z558,IF(AbschlVar=\"DK_fix\",W558*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB558,Kosten_Fond!$AA558))))*IF(Förderung=\"mit\",CN558,CP558)+AH558,2)","v":0},{"$f":"ROUND(X558-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z558,IF(AbschlVar=\"DK_fix\",X558*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB558,Kosten_Fond!$AA558))))*IF(Förderung=\"mit\",CO558,CQ558)+AH558,2)","v":0},{"$f":"ROUND(Y558-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z558,IF(AbschlVar=\"DK_fix\",Y558*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB558,Kosten_Fond!$AA558))))*CR558+AH558,2)","v":0},{"$f":"ROUND(Z558-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z558,IF(AbschlVar=\"DK_fix\",Z558*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB558,Kosten_Fond!$AA558))))*CS558+AH558,2)","v":0},{"$f":"ROUND(AA558-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z558,IF(AbschlVar=\"DK_fix\",AA558*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB558,Kosten_Fond!$AA558))))*CT558+AH558,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1,{"$f":"IF(AND(Fond!$B558<=1,OR($A558<n,AND($A558=n,Fond!$B558<=1))),R557*M558,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A558<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A558+1)-$B$16)*$B$16,A558,A558+1),0)","v":45},2,{"$f":"Kosten_Fond!T559","v":0},{"$f":"Kosten_Fond!U559","v":0},{"$f":"Kosten_Fond!V559","v":0},{"$f":"Kosten_Fond!W559","v":0},{"$f":"Kosten_Fond!X559","v":0},0,0,0,0,0,{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),ROUND(M558*(1+INDEX(Performance_Vektoren!J$5:J$77,$A558+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),ROUND(N558*(1+INDEX(Performance_Vektoren!K$5:K$77,$A558+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),ROUND(O558*(1+INDEX(Performance_Vektoren!L$5:L$77,$A558+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),ROUND(P558*(1+INDEX(Performance_Vektoren!M$5:M$77,$A558+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),ROUND(Q558*(1+INDEX(Performance_Vektoren!N$5:N$77,$A558+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),R558+(H559-(IF(AND(EE=1,m>$A559),0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)+$BS559)*CP559)/M559,0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),S558+(I559-(IF(AND(EE=1,m>$A559),0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)+$BS559)*CQ559)/N559,0)","v":0},{"$f":"ROUND(IF(OR($A559<n,AND($A559=n,$B559<=1)),T558+(J559-(IF(AND(EE=1,m>$A559),0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)+$BS559)*CR559)/O559,0),10)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),U558+(K559-(IF(AND(EE=1,m>$A559),0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)+$BS559)*CS559)/P559,0)","v":0},{"$f":"IF(OR($A559<n,AND($A559=n,$B559<=1)),V558+(L559-(IF(AND(EE=1,m>$A559),0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)+$BS559)*CT559)/Q559,0)","v":0},{"$f":"ROUND(R559*M559-(H559-IF(EE=1,0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)*CP559),2)","v":0},{"$f":"ROUND(S559*N559-(I559-IF(EE=1,0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)*CQ559),2)","v":0},{"$f":"ROUND(T559*O559-(J559-IF(EE=1,0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)*CR559),2)","v":0},{"$f":"ROUND(U559*P559-(K559-IF(EE=1,0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)*CS559),2)","v":0},{"$f":"ROUND(V559*Q559-(L559-IF(EE=1,0,Kosten_Fond!$D559+Kosten_Fond!$F559+Kosten_Fond!$H559)*CT559),2)","v":0},{"$f":"ROUND(W559-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z559,IF(AbschlVar=\"DK_fix\",W559*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB559,Kosten_Fond!$AA559))))*IF(Förderung=\"mit\",CN559,CP559)+AH559,2)","v":0},{"$f":"ROUND(X559-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z559,IF(AbschlVar=\"DK_fix\",X559*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB559,Kosten_Fond!$AA559))))*IF(Förderung=\"mit\",CO559,CQ559)+AH559,2)","v":0},{"$f":"ROUND(Y559-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z559,IF(AbschlVar=\"DK_fix\",Y559*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB559,Kosten_Fond!$AA559))))*CR559+AH559,2)","v":0},{"$f":"ROUND(Z559-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z559,IF(AbschlVar=\"DK_fix\",Z559*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB559,Kosten_Fond!$AA559))))*CS559+AH559,2)","v":0},{"$f":"ROUND(AA559-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z559,IF(AbschlVar=\"DK_fix\",AA559*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB559,Kosten_Fond!$AA559))))*CT559+AH559,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,{"$f":"IF(AND(Fond!$B559<=1,OR($A559<n,AND($A559=n,Fond!$B559<=1))),R558*M559,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A559<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A559+1)-$B$16)*$B$16,A559,A559+1),0)","v":45},3,{"$f":"Kosten_Fond!T560","v":0},{"$f":"Kosten_Fond!U560","v":0},{"$f":"Kosten_Fond!V560","v":0},{"$f":"Kosten_Fond!W560","v":0},{"$f":"Kosten_Fond!X560","v":0},0,0,0,0,0,{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),ROUND(M559*(1+INDEX(Performance_Vektoren!J$5:J$77,$A559+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),ROUND(N559*(1+INDEX(Performance_Vektoren!K$5:K$77,$A559+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),ROUND(O559*(1+INDEX(Performance_Vektoren!L$5:L$77,$A559+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),ROUND(P559*(1+INDEX(Performance_Vektoren!M$5:M$77,$A559+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),ROUND(Q559*(1+INDEX(Performance_Vektoren!N$5:N$77,$A559+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),R559+(H560-(IF(AND(EE=1,m>$A560),0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)+$BS560)*CP560)/M560,0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),S559+(I560-(IF(AND(EE=1,m>$A560),0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)+$BS560)*CQ560)/N560,0)","v":0},{"$f":"ROUND(IF(OR($A560<n,AND($A560=n,$B560<=1)),T559+(J560-(IF(AND(EE=1,m>$A560),0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)+$BS560)*CR560)/O560,0),10)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),U559+(K560-(IF(AND(EE=1,m>$A560),0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)+$BS560)*CS560)/P560,0)","v":0},{"$f":"IF(OR($A560<n,AND($A560=n,$B560<=1)),V559+(L560-(IF(AND(EE=1,m>$A560),0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)+$BS560)*CT560)/Q560,0)","v":0},{"$f":"ROUND(R560*M560-(H560-IF(EE=1,0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)*CP560),2)","v":0},{"$f":"ROUND(S560*N560-(I560-IF(EE=1,0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)*CQ560),2)","v":0},{"$f":"ROUND(T560*O560-(J560-IF(EE=1,0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)*CR560),2)","v":0},{"$f":"ROUND(U560*P560-(K560-IF(EE=1,0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)*CS560),2)","v":0},{"$f":"ROUND(V560*Q560-(L560-IF(EE=1,0,Kosten_Fond!$D560+Kosten_Fond!$F560+Kosten_Fond!$H560)*CT560),2)","v":0},{"$f":"ROUND(W560-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z560,IF(AbschlVar=\"DK_fix\",W560*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB560,Kosten_Fond!$AA560))))*IF(Förderung=\"mit\",CN560,CP560)+AH560,2)","v":0},{"$f":"ROUND(X560-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z560,IF(AbschlVar=\"DK_fix\",X560*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB560,Kosten_Fond!$AA560))))*IF(Förderung=\"mit\",CO560,CQ560)+AH560,2)","v":0},{"$f":"ROUND(Y560-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z560,IF(AbschlVar=\"DK_fix\",Y560*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB560,Kosten_Fond!$AA560))))*CR560+AH560,2)","v":0},{"$f":"ROUND(Z560-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z560,IF(AbschlVar=\"DK_fix\",Z560*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB560,Kosten_Fond!$AA560))))*CS560+AH560,2)","v":0},{"$f":"ROUND(AA560-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z560,IF(AbschlVar=\"DK_fix\",AA560*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB560,Kosten_Fond!$AA560))))*CT560+AH560,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,3,{"$f":"IF(AND(Fond!$B560<=1,OR($A560<n,AND($A560=n,Fond!$B560<=1))),R559*M560,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A560<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A560+1)-$B$16)*$B$16,A560,A560+1),0)","v":45},4,{"$f":"Kosten_Fond!T561","v":0},{"$f":"Kosten_Fond!U561","v":0},{"$f":"Kosten_Fond!V561","v":0},{"$f":"Kosten_Fond!W561","v":0},{"$f":"Kosten_Fond!X561","v":0},0,0,0,0,0,{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),ROUND(M560*(1+INDEX(Performance_Vektoren!J$5:J$77,$A560+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),ROUND(N560*(1+INDEX(Performance_Vektoren!K$5:K$77,$A560+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),ROUND(O560*(1+INDEX(Performance_Vektoren!L$5:L$77,$A560+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),ROUND(P560*(1+INDEX(Performance_Vektoren!M$5:M$77,$A560+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),ROUND(Q560*(1+INDEX(Performance_Vektoren!N$5:N$77,$A560+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),R560+(H561-(IF(AND(EE=1,m>$A561),0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)+$BS561)*CP561)/M561,0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),S560+(I561-(IF(AND(EE=1,m>$A561),0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)+$BS561)*CQ561)/N561,0)","v":0},{"$f":"ROUND(IF(OR($A561<n,AND($A561=n,$B561<=1)),T560+(J561-(IF(AND(EE=1,m>$A561),0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)+$BS561)*CR561)/O561,0),10)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),U560+(K561-(IF(AND(EE=1,m>$A561),0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)+$BS561)*CS561)/P561,0)","v":0},{"$f":"IF(OR($A561<n,AND($A561=n,$B561<=1)),V560+(L561-(IF(AND(EE=1,m>$A561),0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)+$BS561)*CT561)/Q561,0)","v":0},{"$f":"ROUND(R561*M561-(H561-IF(EE=1,0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)*CP561),2)","v":0},{"$f":"ROUND(S561*N561-(I561-IF(EE=1,0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)*CQ561),2)","v":0},{"$f":"ROUND(T561*O561-(J561-IF(EE=1,0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)*CR561),2)","v":0},{"$f":"ROUND(U561*P561-(K561-IF(EE=1,0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)*CS561),2)","v":0},{"$f":"ROUND(V561*Q561-(L561-IF(EE=1,0,Kosten_Fond!$D561+Kosten_Fond!$F561+Kosten_Fond!$H561)*CT561),2)","v":0},{"$f":"ROUND(W561-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z561,IF(AbschlVar=\"DK_fix\",W561*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB561,Kosten_Fond!$AA561))))*IF(Förderung=\"mit\",CN561,CP561)+AH561,2)","v":0},{"$f":"ROUND(X561-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z561,IF(AbschlVar=\"DK_fix\",X561*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB561,Kosten_Fond!$AA561))))*IF(Förderung=\"mit\",CO561,CQ561)+AH561,2)","v":0},{"$f":"ROUND(Y561-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z561,IF(AbschlVar=\"DK_fix\",Y561*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB561,Kosten_Fond!$AA561))))*CR561+AH561,2)","v":0},{"$f":"ROUND(Z561-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z561,IF(AbschlVar=\"DK_fix\",Z561*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB561,Kosten_Fond!$AA561))))*CS561+AH561,2)","v":0},{"$f":"ROUND(AA561-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z561,IF(AbschlVar=\"DK_fix\",AA561*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB561,Kosten_Fond!$AA561))))*CT561+AH561,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,4,{"$f":"IF(AND(Fond!$B561<=1,OR($A561<n,AND($A561=n,Fond!$B561<=1))),R560*M561,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A561<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A561+1)-$B$16)*$B$16,A561,A561+1),0)","v":45},5,{"$f":"Kosten_Fond!T562","v":0},{"$f":"Kosten_Fond!U562","v":0},{"$f":"Kosten_Fond!V562","v":0},{"$f":"Kosten_Fond!W562","v":0},{"$f":"Kosten_Fond!X562","v":0},0,0,0,0,0,{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),ROUND(M561*(1+INDEX(Performance_Vektoren!J$5:J$77,$A561+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),ROUND(N561*(1+INDEX(Performance_Vektoren!K$5:K$77,$A561+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),ROUND(O561*(1+INDEX(Performance_Vektoren!L$5:L$77,$A561+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),ROUND(P561*(1+INDEX(Performance_Vektoren!M$5:M$77,$A561+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),ROUND(Q561*(1+INDEX(Performance_Vektoren!N$5:N$77,$A561+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),R561+(H562-(IF(AND(EE=1,m>$A562),0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)+$BS562)*CP562)/M562,0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),S561+(I562-(IF(AND(EE=1,m>$A562),0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)+$BS562)*CQ562)/N562,0)","v":0},{"$f":"ROUND(IF(OR($A562<n,AND($A562=n,$B562<=1)),T561+(J562-(IF(AND(EE=1,m>$A562),0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)+$BS562)*CR562)/O562,0),10)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),U561+(K562-(IF(AND(EE=1,m>$A562),0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)+$BS562)*CS562)/P562,0)","v":0},{"$f":"IF(OR($A562<n,AND($A562=n,$B562<=1)),V561+(L562-(IF(AND(EE=1,m>$A562),0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)+$BS562)*CT562)/Q562,0)","v":0},{"$f":"ROUND(R562*M562-(H562-IF(EE=1,0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)*CP562),2)","v":0},{"$f":"ROUND(S562*N562-(I562-IF(EE=1,0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)*CQ562),2)","v":0},{"$f":"ROUND(T562*O562-(J562-IF(EE=1,0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)*CR562),2)","v":0},{"$f":"ROUND(U562*P562-(K562-IF(EE=1,0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)*CS562),2)","v":0},{"$f":"ROUND(V562*Q562-(L562-IF(EE=1,0,Kosten_Fond!$D562+Kosten_Fond!$F562+Kosten_Fond!$H562)*CT562),2)","v":0},{"$f":"ROUND(W562-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z562,IF(AbschlVar=\"DK_fix\",W562*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB562,Kosten_Fond!$AA562))))*IF(Förderung=\"mit\",CN562,CP562)+AH562,2)","v":0},{"$f":"ROUND(X562-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z562,IF(AbschlVar=\"DK_fix\",X562*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB562,Kosten_Fond!$AA562))))*IF(Förderung=\"mit\",CO562,CQ562)+AH562,2)","v":0},{"$f":"ROUND(Y562-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z562,IF(AbschlVar=\"DK_fix\",Y562*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB562,Kosten_Fond!$AA562))))*CR562+AH562,2)","v":0},{"$f":"ROUND(Z562-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z562,IF(AbschlVar=\"DK_fix\",Z562*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB562,Kosten_Fond!$AA562))))*CS562+AH562,2)","v":0},{"$f":"ROUND(AA562-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z562,IF(AbschlVar=\"DK_fix\",AA562*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB562,Kosten_Fond!$AA562))))*CT562+AH562,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,5,{"$f":"IF(AND(Fond!$B562<=1,OR($A562<n,AND($A562=n,Fond!$B562<=1))),R561*M562,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A562<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A562+1)-$B$16)*$B$16,A562,A562+1),0)","v":45},6,{"$f":"Kosten_Fond!T563","v":0},{"$f":"Kosten_Fond!U563","v":0},{"$f":"Kosten_Fond!V563","v":0},{"$f":"Kosten_Fond!W563","v":0},{"$f":"Kosten_Fond!X563","v":0},0,0,0,0,0,{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),ROUND(M562*(1+INDEX(Performance_Vektoren!J$5:J$77,$A562+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),ROUND(N562*(1+INDEX(Performance_Vektoren!K$5:K$77,$A562+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),ROUND(O562*(1+INDEX(Performance_Vektoren!L$5:L$77,$A562+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),ROUND(P562*(1+INDEX(Performance_Vektoren!M$5:M$77,$A562+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),ROUND(Q562*(1+INDEX(Performance_Vektoren!N$5:N$77,$A562+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),R562+(H563-(IF(AND(EE=1,m>$A563),0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)+$BS563)*CP563)/M563,0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),S562+(I563-(IF(AND(EE=1,m>$A563),0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)+$BS563)*CQ563)/N563,0)","v":0},{"$f":"ROUND(IF(OR($A563<n,AND($A563=n,$B563<=1)),T562+(J563-(IF(AND(EE=1,m>$A563),0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)+$BS563)*CR563)/O563,0),10)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),U562+(K563-(IF(AND(EE=1,m>$A563),0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)+$BS563)*CS563)/P563,0)","v":0},{"$f":"IF(OR($A563<n,AND($A563=n,$B563<=1)),V562+(L563-(IF(AND(EE=1,m>$A563),0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)+$BS563)*CT563)/Q563,0)","v":0},{"$f":"ROUND(R563*M563-(H563-IF(EE=1,0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)*CP563),2)","v":0},{"$f":"ROUND(S563*N563-(I563-IF(EE=1,0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)*CQ563),2)","v":0},{"$f":"ROUND(T563*O563-(J563-IF(EE=1,0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)*CR563),2)","v":0},{"$f":"ROUND(U563*P563-(K563-IF(EE=1,0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)*CS563),2)","v":0},{"$f":"ROUND(V563*Q563-(L563-IF(EE=1,0,Kosten_Fond!$D563+Kosten_Fond!$F563+Kosten_Fond!$H563)*CT563),2)","v":0},{"$f":"ROUND(W563-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z563,IF(AbschlVar=\"DK_fix\",W563*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB563,Kosten_Fond!$AA563))))*IF(Förderung=\"mit\",CN563,CP563)+AH563,2)","v":0},{"$f":"ROUND(X563-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z563,IF(AbschlVar=\"DK_fix\",X563*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB563,Kosten_Fond!$AA563))))*IF(Förderung=\"mit\",CO563,CQ563)+AH563,2)","v":0},{"$f":"ROUND(Y563-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z563,IF(AbschlVar=\"DK_fix\",Y563*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB563,Kosten_Fond!$AA563))))*CR563+AH563,2)","v":0},{"$f":"ROUND(Z563-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z563,IF(AbschlVar=\"DK_fix\",Z563*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB563,Kosten_Fond!$AA563))))*CS563+AH563,2)","v":0},{"$f":"ROUND(AA563-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z563,IF(AbschlVar=\"DK_fix\",AA563*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB563,Kosten_Fond!$AA563))))*CT563+AH563,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,6,{"$f":"IF(AND(Fond!$B563<=1,OR($A563<n,AND($A563=n,Fond!$B563<=1))),R562*M563,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A563<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A563+1)-$B$16)*$B$16,A563,A563+1),0)","v":45},7,{"$f":"Kosten_Fond!T564","v":0},{"$f":"Kosten_Fond!U564","v":0},{"$f":"Kosten_Fond!V564","v":0},{"$f":"Kosten_Fond!W564","v":0},{"$f":"Kosten_Fond!X564","v":0},0,0,0,0,0,{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),ROUND(M563*(1+INDEX(Performance_Vektoren!J$5:J$77,$A563+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),ROUND(N563*(1+INDEX(Performance_Vektoren!K$5:K$77,$A563+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),ROUND(O563*(1+INDEX(Performance_Vektoren!L$5:L$77,$A563+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),ROUND(P563*(1+INDEX(Performance_Vektoren!M$5:M$77,$A563+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),ROUND(Q563*(1+INDEX(Performance_Vektoren!N$5:N$77,$A563+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),R563+(H564-(IF(AND(EE=1,m>$A564),0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)+$BS564)*CP564)/M564,0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),S563+(I564-(IF(AND(EE=1,m>$A564),0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)+$BS564)*CQ564)/N564,0)","v":0},{"$f":"ROUND(IF(OR($A564<n,AND($A564=n,$B564<=1)),T563+(J564-(IF(AND(EE=1,m>$A564),0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)+$BS564)*CR564)/O564,0),10)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),U563+(K564-(IF(AND(EE=1,m>$A564),0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)+$BS564)*CS564)/P564,0)","v":0},{"$f":"IF(OR($A564<n,AND($A564=n,$B564<=1)),V563+(L564-(IF(AND(EE=1,m>$A564),0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)+$BS564)*CT564)/Q564,0)","v":0},{"$f":"ROUND(R564*M564-(H564-IF(EE=1,0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)*CP564),2)","v":0},{"$f":"ROUND(S564*N564-(I564-IF(EE=1,0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)*CQ564),2)","v":0},{"$f":"ROUND(T564*O564-(J564-IF(EE=1,0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)*CR564),2)","v":0},{"$f":"ROUND(U564*P564-(K564-IF(EE=1,0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)*CS564),2)","v":0},{"$f":"ROUND(V564*Q564-(L564-IF(EE=1,0,Kosten_Fond!$D564+Kosten_Fond!$F564+Kosten_Fond!$H564)*CT564),2)","v":0},{"$f":"ROUND(W564-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z564,IF(AbschlVar=\"DK_fix\",W564*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB564,Kosten_Fond!$AA564))))*IF(Förderung=\"mit\",CN564,CP564)+AH564,2)","v":0},{"$f":"ROUND(X564-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z564,IF(AbschlVar=\"DK_fix\",X564*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB564,Kosten_Fond!$AA564))))*IF(Förderung=\"mit\",CO564,CQ564)+AH564,2)","v":0},{"$f":"ROUND(Y564-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z564,IF(AbschlVar=\"DK_fix\",Y564*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB564,Kosten_Fond!$AA564))))*CR564+AH564,2)","v":0},{"$f":"ROUND(Z564-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z564,IF(AbschlVar=\"DK_fix\",Z564*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB564,Kosten_Fond!$AA564))))*CS564+AH564,2)","v":0},{"$f":"ROUND(AA564-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z564,IF(AbschlVar=\"DK_fix\",AA564*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB564,Kosten_Fond!$AA564))))*CT564+AH564,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,7,{"$f":"IF(AND(Fond!$B564<=1,OR($A564<n,AND($A564=n,Fond!$B564<=1))),R563*M564,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A564<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A564+1)-$B$16)*$B$16,A564,A564+1),0)","v":45},8,{"$f":"Kosten_Fond!T565","v":0},{"$f":"Kosten_Fond!U565","v":0},{"$f":"Kosten_Fond!V565","v":0},{"$f":"Kosten_Fond!W565","v":0},{"$f":"Kosten_Fond!X565","v":0},0,0,0,0,0,{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),ROUND(M564*(1+INDEX(Performance_Vektoren!J$5:J$77,$A564+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),ROUND(N564*(1+INDEX(Performance_Vektoren!K$5:K$77,$A564+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),ROUND(O564*(1+INDEX(Performance_Vektoren!L$5:L$77,$A564+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),ROUND(P564*(1+INDEX(Performance_Vektoren!M$5:M$77,$A564+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),ROUND(Q564*(1+INDEX(Performance_Vektoren!N$5:N$77,$A564+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),R564+(H565-(IF(AND(EE=1,m>$A565),0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)+$BS565)*CP565)/M565,0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),S564+(I565-(IF(AND(EE=1,m>$A565),0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)+$BS565)*CQ565)/N565,0)","v":0},{"$f":"ROUND(IF(OR($A565<n,AND($A565=n,$B565<=1)),T564+(J565-(IF(AND(EE=1,m>$A565),0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)+$BS565)*CR565)/O565,0),10)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),U564+(K565-(IF(AND(EE=1,m>$A565),0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)+$BS565)*CS565)/P565,0)","v":0},{"$f":"IF(OR($A565<n,AND($A565=n,$B565<=1)),V564+(L565-(IF(AND(EE=1,m>$A565),0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)+$BS565)*CT565)/Q565,0)","v":0},{"$f":"ROUND(R565*M565-(H565-IF(EE=1,0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)*CP565),2)","v":0},{"$f":"ROUND(S565*N565-(I565-IF(EE=1,0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)*CQ565),2)","v":0},{"$f":"ROUND(T565*O565-(J565-IF(EE=1,0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)*CR565),2)","v":0},{"$f":"ROUND(U565*P565-(K565-IF(EE=1,0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)*CS565),2)","v":0},{"$f":"ROUND(V565*Q565-(L565-IF(EE=1,0,Kosten_Fond!$D565+Kosten_Fond!$F565+Kosten_Fond!$H565)*CT565),2)","v":0},{"$f":"ROUND(W565-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z565,IF(AbschlVar=\"DK_fix\",W565*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB565,Kosten_Fond!$AA565))))*IF(Förderung=\"mit\",CN565,CP565)+AH565,2)","v":0},{"$f":"ROUND(X565-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z565,IF(AbschlVar=\"DK_fix\",X565*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB565,Kosten_Fond!$AA565))))*IF(Förderung=\"mit\",CO565,CQ565)+AH565,2)","v":0},{"$f":"ROUND(Y565-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z565,IF(AbschlVar=\"DK_fix\",Y565*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB565,Kosten_Fond!$AA565))))*CR565+AH565,2)","v":0},{"$f":"ROUND(Z565-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z565,IF(AbschlVar=\"DK_fix\",Z565*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB565,Kosten_Fond!$AA565))))*CS565+AH565,2)","v":0},{"$f":"ROUND(AA565-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z565,IF(AbschlVar=\"DK_fix\",AA565*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB565,Kosten_Fond!$AA565))))*CT565+AH565,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,8,{"$f":"IF(AND(Fond!$B565<=1,OR($A565<n,AND($A565=n,Fond!$B565<=1))),R564*M565,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A565<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A565+1)-$B$16)*$B$16,A565,A565+1),0)","v":45},9,{"$f":"Kosten_Fond!T566","v":0},{"$f":"Kosten_Fond!U566","v":0},{"$f":"Kosten_Fond!V566","v":0},{"$f":"Kosten_Fond!W566","v":0},{"$f":"Kosten_Fond!X566","v":0},0,0,0,0,0,{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),ROUND(M565*(1+INDEX(Performance_Vektoren!J$5:J$77,$A565+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),ROUND(N565*(1+INDEX(Performance_Vektoren!K$5:K$77,$A565+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),ROUND(O565*(1+INDEX(Performance_Vektoren!L$5:L$77,$A565+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),ROUND(P565*(1+INDEX(Performance_Vektoren!M$5:M$77,$A565+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),ROUND(Q565*(1+INDEX(Performance_Vektoren!N$5:N$77,$A565+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),R565+(H566-(IF(AND(EE=1,m>$A566),0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)+$BS566)*CP566)/M566,0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),S565+(I566-(IF(AND(EE=1,m>$A566),0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)+$BS566)*CQ566)/N566,0)","v":0},{"$f":"ROUND(IF(OR($A566<n,AND($A566=n,$B566<=1)),T565+(J566-(IF(AND(EE=1,m>$A566),0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)+$BS566)*CR566)/O566,0),10)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),U565+(K566-(IF(AND(EE=1,m>$A566),0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)+$BS566)*CS566)/P566,0)","v":0},{"$f":"IF(OR($A566<n,AND($A566=n,$B566<=1)),V565+(L566-(IF(AND(EE=1,m>$A566),0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)+$BS566)*CT566)/Q566,0)","v":0},{"$f":"ROUND(R566*M566-(H566-IF(EE=1,0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)*CP566),2)","v":0},{"$f":"ROUND(S566*N566-(I566-IF(EE=1,0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)*CQ566),2)","v":0},{"$f":"ROUND(T566*O566-(J566-IF(EE=1,0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)*CR566),2)","v":0},{"$f":"ROUND(U566*P566-(K566-IF(EE=1,0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)*CS566),2)","v":0},{"$f":"ROUND(V566*Q566-(L566-IF(EE=1,0,Kosten_Fond!$D566+Kosten_Fond!$F566+Kosten_Fond!$H566)*CT566),2)","v":0},{"$f":"ROUND(W566-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z566,IF(AbschlVar=\"DK_fix\",W566*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB566,Kosten_Fond!$AA566))))*IF(Förderung=\"mit\",CN566,CP566)+AH566,2)","v":0},{"$f":"ROUND(X566-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z566,IF(AbschlVar=\"DK_fix\",X566*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB566,Kosten_Fond!$AA566))))*IF(Förderung=\"mit\",CO566,CQ566)+AH566,2)","v":0},{"$f":"ROUND(Y566-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z566,IF(AbschlVar=\"DK_fix\",Y566*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB566,Kosten_Fond!$AA566))))*CR566+AH566,2)","v":0},{"$f":"ROUND(Z566-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z566,IF(AbschlVar=\"DK_fix\",Z566*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB566,Kosten_Fond!$AA566))))*CS566+AH566,2)","v":0},{"$f":"ROUND(AA566-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z566,IF(AbschlVar=\"DK_fix\",AA566*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB566,Kosten_Fond!$AA566))))*CT566+AH566,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,9,{"$f":"IF(AND(Fond!$B566<=1,OR($A566<n,AND($A566=n,Fond!$B566<=1))),R565*M566,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A566<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A566+1)-$B$16)*$B$16,A566,A566+1),0)","v":45},10,{"$f":"Kosten_Fond!T567","v":0},{"$f":"Kosten_Fond!U567","v":0},{"$f":"Kosten_Fond!V567","v":0},{"$f":"Kosten_Fond!W567","v":0},{"$f":"Kosten_Fond!X567","v":0},0,0,0,0,0,{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),ROUND(M566*(1+INDEX(Performance_Vektoren!J$5:J$77,$A566+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),ROUND(N566*(1+INDEX(Performance_Vektoren!K$5:K$77,$A566+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),ROUND(O566*(1+INDEX(Performance_Vektoren!L$5:L$77,$A566+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),ROUND(P566*(1+INDEX(Performance_Vektoren!M$5:M$77,$A566+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),ROUND(Q566*(1+INDEX(Performance_Vektoren!N$5:N$77,$A566+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),R566+(H567-(IF(AND(EE=1,m>$A567),0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)+$BS567)*CP567)/M567,0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),S566+(I567-(IF(AND(EE=1,m>$A567),0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)+$BS567)*CQ567)/N567,0)","v":0},{"$f":"ROUND(IF(OR($A567<n,AND($A567=n,$B567<=1)),T566+(J567-(IF(AND(EE=1,m>$A567),0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)+$BS567)*CR567)/O567,0),10)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),U566+(K567-(IF(AND(EE=1,m>$A567),0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)+$BS567)*CS567)/P567,0)","v":0},{"$f":"IF(OR($A567<n,AND($A567=n,$B567<=1)),V566+(L567-(IF(AND(EE=1,m>$A567),0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)+$BS567)*CT567)/Q567,0)","v":0},{"$f":"ROUND(R567*M567-(H567-IF(EE=1,0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)*CP567),2)","v":0},{"$f":"ROUND(S567*N567-(I567-IF(EE=1,0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)*CQ567),2)","v":0},{"$f":"ROUND(T567*O567-(J567-IF(EE=1,0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)*CR567),2)","v":0},{"$f":"ROUND(U567*P567-(K567-IF(EE=1,0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)*CS567),2)","v":0},{"$f":"ROUND(V567*Q567-(L567-IF(EE=1,0,Kosten_Fond!$D567+Kosten_Fond!$F567+Kosten_Fond!$H567)*CT567),2)","v":0},{"$f":"ROUND(W567-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z567,IF(AbschlVar=\"DK_fix\",W567*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB567,Kosten_Fond!$AA567))))*IF(Förderung=\"mit\",CN567,CP567)+AH567,2)","v":0},{"$f":"ROUND(X567-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z567,IF(AbschlVar=\"DK_fix\",X567*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB567,Kosten_Fond!$AA567))))*IF(Förderung=\"mit\",CO567,CQ567)+AH567,2)","v":0},{"$f":"ROUND(Y567-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z567,IF(AbschlVar=\"DK_fix\",Y567*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB567,Kosten_Fond!$AA567))))*CR567+AH567,2)","v":0},{"$f":"ROUND(Z567-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z567,IF(AbschlVar=\"DK_fix\",Z567*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB567,Kosten_Fond!$AA567))))*CS567+AH567,2)","v":0},{"$f":"ROUND(AA567-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z567,IF(AbschlVar=\"DK_fix\",AA567*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB567,Kosten_Fond!$AA567))))*CT567+AH567,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,10,{"$f":"IF(AND(Fond!$B567<=1,OR($A567<n,AND($A567=n,Fond!$B567<=1))),R566*M567,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A567<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A567+1)-$B$16)*$B$16,A567,A567+1),0)","v":45},11,{"$f":"Kosten_Fond!T568","v":0},{"$f":"Kosten_Fond!U568","v":0},{"$f":"Kosten_Fond!V568","v":0},{"$f":"Kosten_Fond!W568","v":0},{"$f":"Kosten_Fond!X568","v":0},0,0,0,0,0,{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),ROUND(M567*(1+INDEX(Performance_Vektoren!J$5:J$77,$A567+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),ROUND(N567*(1+INDEX(Performance_Vektoren!K$5:K$77,$A567+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),ROUND(O567*(1+INDEX(Performance_Vektoren!L$5:L$77,$A567+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),ROUND(P567*(1+INDEX(Performance_Vektoren!M$5:M$77,$A567+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),ROUND(Q567*(1+INDEX(Performance_Vektoren!N$5:N$77,$A567+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),R567+(H568-(IF(AND(EE=1,m>$A568),0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)+$BS568)*CP568)/M568,0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),S567+(I568-(IF(AND(EE=1,m>$A568),0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)+$BS568)*CQ568)/N568,0)","v":0},{"$f":"ROUND(IF(OR($A568<n,AND($A568=n,$B568<=1)),T567+(J568-(IF(AND(EE=1,m>$A568),0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)+$BS568)*CR568)/O568,0),10)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),U567+(K568-(IF(AND(EE=1,m>$A568),0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)+$BS568)*CS568)/P568,0)","v":0},{"$f":"IF(OR($A568<n,AND($A568=n,$B568<=1)),V567+(L568-(IF(AND(EE=1,m>$A568),0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)+$BS568)*CT568)/Q568,0)","v":0},{"$f":"ROUND(R568*M568-(H568-IF(EE=1,0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)*CP568),2)","v":0},{"$f":"ROUND(S568*N568-(I568-IF(EE=1,0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)*CQ568),2)","v":0},{"$f":"ROUND(T568*O568-(J568-IF(EE=1,0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)*CR568),2)","v":0},{"$f":"ROUND(U568*P568-(K568-IF(EE=1,0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)*CS568),2)","v":0},{"$f":"ROUND(V568*Q568-(L568-IF(EE=1,0,Kosten_Fond!$D568+Kosten_Fond!$F568+Kosten_Fond!$H568)*CT568),2)","v":0},{"$f":"ROUND(W568-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z568,IF(AbschlVar=\"DK_fix\",W568*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB568,Kosten_Fond!$AA568))))*IF(Förderung=\"mit\",CN568,CP568)+AH568,2)","v":0},{"$f":"ROUND(X568-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z568,IF(AbschlVar=\"DK_fix\",X568*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB568,Kosten_Fond!$AA568))))*IF(Förderung=\"mit\",CO568,CQ568)+AH568,2)","v":0},{"$f":"ROUND(Y568-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z568,IF(AbschlVar=\"DK_fix\",Y568*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB568,Kosten_Fond!$AA568))))*CR568+AH568,2)","v":0},{"$f":"ROUND(Z568-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z568,IF(AbschlVar=\"DK_fix\",Z568*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB568,Kosten_Fond!$AA568))))*CS568+AH568,2)","v":0},{"$f":"ROUND(AA568-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z568,IF(AbschlVar=\"DK_fix\",AA568*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB568,Kosten_Fond!$AA568))))*CT568+AH568,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,11,{"$f":"IF(AND(Fond!$B568<=1,OR($A568<n,AND($A568=n,Fond!$B568<=1))),R567*M568,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A568<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A568+1)-$B$16)*$B$16,A568,A568+1),0)","v":45},12,{"$f":"Kosten_Fond!T569","v":0},{"$f":"Kosten_Fond!U569","v":0},{"$f":"Kosten_Fond!V569","v":0},{"$f":"Kosten_Fond!W569","v":0},{"$f":"Kosten_Fond!X569","v":0},0,0,0,0,0,{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),ROUND(M568*(1+INDEX(Performance_Vektoren!J$5:J$77,$A568+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),ROUND(N568*(1+INDEX(Performance_Vektoren!K$5:K$77,$A568+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),ROUND(O568*(1+INDEX(Performance_Vektoren!L$5:L$77,$A568+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),ROUND(P568*(1+INDEX(Performance_Vektoren!M$5:M$77,$A568+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),ROUND(Q568*(1+INDEX(Performance_Vektoren!N$5:N$77,$A568+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),R568+(H569-(IF(AND(EE=1,m>$A569),0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)+$BS569)*CP569)/M569,0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),S568+(I569-(IF(AND(EE=1,m>$A569),0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)+$BS569)*CQ569)/N569,0)","v":0},{"$f":"ROUND(IF(OR($A569<n,AND($A569=n,$B569<=1)),T568+(J569-(IF(AND(EE=1,m>$A569),0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)+$BS569)*CR569)/O569,0),10)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),U568+(K569-(IF(AND(EE=1,m>$A569),0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)+$BS569)*CS569)/P569,0)","v":0},{"$f":"IF(OR($A569<n,AND($A569=n,$B569<=1)),V568+(L569-(IF(AND(EE=1,m>$A569),0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)+$BS569)*CT569)/Q569,0)","v":0},{"$f":"ROUND(R569*M569-(H569-IF(EE=1,0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)*CP569),2)","v":0},{"$f":"ROUND(S569*N569-(I569-IF(EE=1,0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)*CQ569),2)","v":0},{"$f":"ROUND(T569*O569-(J569-IF(EE=1,0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)*CR569),2)","v":0},{"$f":"ROUND(U569*P569-(K569-IF(EE=1,0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)*CS569),2)","v":0},{"$f":"ROUND(V569*Q569-(L569-IF(EE=1,0,Kosten_Fond!$D569+Kosten_Fond!$F569+Kosten_Fond!$H569)*CT569),2)","v":0},{"$f":"ROUND(W569-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z569,IF(AbschlVar=\"DK_fix\",W569*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB569,Kosten_Fond!$AA569))))*IF(Förderung=\"mit\",CN569,CP569)+AH569,2)","v":0},{"$f":"ROUND(X569-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z569,IF(AbschlVar=\"DK_fix\",X569*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB569,Kosten_Fond!$AA569))))*IF(Förderung=\"mit\",CO569,CQ569)+AH569,2)","v":0},{"$f":"ROUND(Y569-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z569,IF(AbschlVar=\"DK_fix\",Y569*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB569,Kosten_Fond!$AA569))))*CR569+AH569,2)","v":0},{"$f":"ROUND(Z569-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z569,IF(AbschlVar=\"DK_fix\",Z569*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB569,Kosten_Fond!$AA569))))*CS569+AH569,2)","v":0},{"$f":"ROUND(AA569-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z569,IF(AbschlVar=\"DK_fix\",AA569*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB569,Kosten_Fond!$AA569))))*CT569+AH569,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,12,{"$f":"IF(AND(Fond!$B569<=1,OR($A569<n,AND($A569=n,Fond!$B569<=1))),R568*M569,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A569<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A569+1)-$B$16)*$B$16,A569,A569+1),0)","v":46},1,{"$f":"Kosten_Fond!T570","v":0},{"$f":"Kosten_Fond!U570","v":0},{"$f":"Kosten_Fond!V570","v":0},{"$f":"Kosten_Fond!W570","v":0},{"$f":"Kosten_Fond!X570","v":0},0,0,0,0,0,{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),ROUND(M569*(1+INDEX(Performance_Vektoren!J$5:J$77,$A569+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),ROUND(N569*(1+INDEX(Performance_Vektoren!K$5:K$77,$A569+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),ROUND(O569*(1+INDEX(Performance_Vektoren!L$5:L$77,$A569+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),ROUND(P569*(1+INDEX(Performance_Vektoren!M$5:M$77,$A569+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),ROUND(Q569*(1+INDEX(Performance_Vektoren!N$5:N$77,$A569+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),R569+(H570-(IF(AND(EE=1,m>$A570),0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)+$BS570)*CP570)/M570,0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),S569+(I570-(IF(AND(EE=1,m>$A570),0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)+$BS570)*CQ570)/N570,0)","v":0},{"$f":"ROUND(IF(OR($A570<n,AND($A570=n,$B570<=1)),T569+(J570-(IF(AND(EE=1,m>$A570),0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)+$BS570)*CR570)/O570,0),10)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),U569+(K570-(IF(AND(EE=1,m>$A570),0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)+$BS570)*CS570)/P570,0)","v":0},{"$f":"IF(OR($A570<n,AND($A570=n,$B570<=1)),V569+(L570-(IF(AND(EE=1,m>$A570),0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)+$BS570)*CT570)/Q570,0)","v":0},{"$f":"ROUND(R570*M570-(H570-IF(EE=1,0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)*CP570),2)","v":0},{"$f":"ROUND(S570*N570-(I570-IF(EE=1,0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)*CQ570),2)","v":0},{"$f":"ROUND(T570*O570-(J570-IF(EE=1,0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)*CR570),2)","v":0},{"$f":"ROUND(U570*P570-(K570-IF(EE=1,0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)*CS570),2)","v":0},{"$f":"ROUND(V570*Q570-(L570-IF(EE=1,0,Kosten_Fond!$D570+Kosten_Fond!$F570+Kosten_Fond!$H570)*CT570),2)","v":0},{"$f":"ROUND(W570-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z570,IF(AbschlVar=\"DK_fix\",W570*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB570,Kosten_Fond!$AA570))))*IF(Förderung=\"mit\",CN570,CP570)+AH570,2)","v":0},{"$f":"ROUND(X570-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z570,IF(AbschlVar=\"DK_fix\",X570*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB570,Kosten_Fond!$AA570))))*IF(Förderung=\"mit\",CO570,CQ570)+AH570,2)","v":0},{"$f":"ROUND(Y570-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z570,IF(AbschlVar=\"DK_fix\",Y570*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB570,Kosten_Fond!$AA570))))*CR570+AH570,2)","v":0},{"$f":"ROUND(Z570-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z570,IF(AbschlVar=\"DK_fix\",Z570*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB570,Kosten_Fond!$AA570))))*CS570+AH570,2)","v":0},{"$f":"ROUND(AA570-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z570,IF(AbschlVar=\"DK_fix\",AA570*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB570,Kosten_Fond!$AA570))))*CT570+AH570,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1,{"$f":"IF(AND(Fond!$B570<=1,OR($A570<n,AND($A570=n,Fond!$B570<=1))),R569*M570,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A570<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A570+1)-$B$16)*$B$16,A570,A570+1),0)","v":46},2,{"$f":"Kosten_Fond!T571","v":0},{"$f":"Kosten_Fond!U571","v":0},{"$f":"Kosten_Fond!V571","v":0},{"$f":"Kosten_Fond!W571","v":0},{"$f":"Kosten_Fond!X571","v":0},0,0,0,0,0,{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),ROUND(M570*(1+INDEX(Performance_Vektoren!J$5:J$77,$A570+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),ROUND(N570*(1+INDEX(Performance_Vektoren!K$5:K$77,$A570+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),ROUND(O570*(1+INDEX(Performance_Vektoren!L$5:L$77,$A570+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),ROUND(P570*(1+INDEX(Performance_Vektoren!M$5:M$77,$A570+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),ROUND(Q570*(1+INDEX(Performance_Vektoren!N$5:N$77,$A570+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),R570+(H571-(IF(AND(EE=1,m>$A571),0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)+$BS571)*CP571)/M571,0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),S570+(I571-(IF(AND(EE=1,m>$A571),0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)+$BS571)*CQ571)/N571,0)","v":0},{"$f":"ROUND(IF(OR($A571<n,AND($A571=n,$B571<=1)),T570+(J571-(IF(AND(EE=1,m>$A571),0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)+$BS571)*CR571)/O571,0),10)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),U570+(K571-(IF(AND(EE=1,m>$A571),0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)+$BS571)*CS571)/P571,0)","v":0},{"$f":"IF(OR($A571<n,AND($A571=n,$B571<=1)),V570+(L571-(IF(AND(EE=1,m>$A571),0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)+$BS571)*CT571)/Q571,0)","v":0},{"$f":"ROUND(R571*M571-(H571-IF(EE=1,0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)*CP571),2)","v":0},{"$f":"ROUND(S571*N571-(I571-IF(EE=1,0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)*CQ571),2)","v":0},{"$f":"ROUND(T571*O571-(J571-IF(EE=1,0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)*CR571),2)","v":0},{"$f":"ROUND(U571*P571-(K571-IF(EE=1,0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)*CS571),2)","v":0},{"$f":"ROUND(V571*Q571-(L571-IF(EE=1,0,Kosten_Fond!$D571+Kosten_Fond!$F571+Kosten_Fond!$H571)*CT571),2)","v":0},{"$f":"ROUND(W571-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z571,IF(AbschlVar=\"DK_fix\",W571*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB571,Kosten_Fond!$AA571))))*IF(Förderung=\"mit\",CN571,CP571)+AH571,2)","v":0},{"$f":"ROUND(X571-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z571,IF(AbschlVar=\"DK_fix\",X571*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB571,Kosten_Fond!$AA571))))*IF(Förderung=\"mit\",CO571,CQ571)+AH571,2)","v":0},{"$f":"ROUND(Y571-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z571,IF(AbschlVar=\"DK_fix\",Y571*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB571,Kosten_Fond!$AA571))))*CR571+AH571,2)","v":0},{"$f":"ROUND(Z571-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z571,IF(AbschlVar=\"DK_fix\",Z571*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB571,Kosten_Fond!$AA571))))*CS571+AH571,2)","v":0},{"$f":"ROUND(AA571-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z571,IF(AbschlVar=\"DK_fix\",AA571*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB571,Kosten_Fond!$AA571))))*CT571+AH571,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2,{"$f":"IF(AND(Fond!$B571<=1,OR($A571<n,AND($A571=n,Fond!$B571<=1))),R570*M571,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A571<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A571+1)-$B$16)*$B$16,A571,A571+1),0)","v":46},3,{"$f":"Kosten_Fond!T572","v":0},{"$f":"Kosten_Fond!U572","v":0},{"$f":"Kosten_Fond!V572","v":0},{"$f":"Kosten_Fond!W572","v":0},{"$f":"Kosten_Fond!X572","v":0},0,0,0,0,0,{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),ROUND(M571*(1+INDEX(Performance_Vektoren!J$5:J$77,$A571+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),ROUND(N571*(1+INDEX(Performance_Vektoren!K$5:K$77,$A571+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),ROUND(O571*(1+INDEX(Performance_Vektoren!L$5:L$77,$A571+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),ROUND(P571*(1+INDEX(Performance_Vektoren!M$5:M$77,$A571+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),ROUND(Q571*(1+INDEX(Performance_Vektoren!N$5:N$77,$A571+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),R571+(H572-(IF(AND(EE=1,m>$A572),0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)+$BS572)*CP572)/M572,0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),S571+(I572-(IF(AND(EE=1,m>$A572),0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)+$BS572)*CQ572)/N572,0)","v":0},{"$f":"ROUND(IF(OR($A572<n,AND($A572=n,$B572<=1)),T571+(J572-(IF(AND(EE=1,m>$A572),0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)+$BS572)*CR572)/O572,0),10)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),U571+(K572-(IF(AND(EE=1,m>$A572),0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)+$BS572)*CS572)/P572,0)","v":0},{"$f":"IF(OR($A572<n,AND($A572=n,$B572<=1)),V571+(L572-(IF(AND(EE=1,m>$A572),0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)+$BS572)*CT572)/Q572,0)","v":0},{"$f":"ROUND(R572*M572-(H572-IF(EE=1,0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)*CP572),2)","v":0},{"$f":"ROUND(S572*N572-(I572-IF(EE=1,0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)*CQ572),2)","v":0},{"$f":"ROUND(T572*O572-(J572-IF(EE=1,0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)*CR572),2)","v":0},{"$f":"ROUND(U572*P572-(K572-IF(EE=1,0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)*CS572),2)","v":0},{"$f":"ROUND(V572*Q572-(L572-IF(EE=1,0,Kosten_Fond!$D572+Kosten_Fond!$F572+Kosten_Fond!$H572)*CT572),2)","v":0},{"$f":"ROUND(W572-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z572,IF(AbschlVar=\"DK_fix\",W572*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB572,Kosten_Fond!$AA572))))*IF(Förderung=\"mit\",CN572,CP572)+AH572,2)","v":0},{"$f":"ROUND(X572-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z572,IF(AbschlVar=\"DK_fix\",X572*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB572,Kosten_Fond!$AA572))))*IF(Förderung=\"mit\",CO572,CQ572)+AH572,2)","v":0},{"$f":"ROUND(Y572-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z572,IF(AbschlVar=\"DK_fix\",Y572*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB572,Kosten_Fond!$AA572))))*CR572+AH572,2)","v":0},{"$f":"ROUND(Z572-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z572,IF(AbschlVar=\"DK_fix\",Z572*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB572,Kosten_Fond!$AA572))))*CS572+AH572,2)","v":0},{"$f":"ROUND(AA572-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z572,IF(AbschlVar=\"DK_fix\",AA572*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB572,Kosten_Fond!$AA572))))*CT572+AH572,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,3,{"$f":"IF(AND(Fond!$B572<=1,OR($A572<n,AND($A572=n,Fond!$B572<=1))),R571*M572,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A572<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A572+1)-$B$16)*$B$16,A572,A572+1),0)","v":46},4,{"$f":"Kosten_Fond!T573","v":0},{"$f":"Kosten_Fond!U573","v":0},{"$f":"Kosten_Fond!V573","v":0},{"$f":"Kosten_Fond!W573","v":0},{"$f":"Kosten_Fond!X573","v":0},0,0,0,0,0,{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),ROUND(M572*(1+INDEX(Performance_Vektoren!J$5:J$77,$A572+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),ROUND(N572*(1+INDEX(Performance_Vektoren!K$5:K$77,$A572+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),ROUND(O572*(1+INDEX(Performance_Vektoren!L$5:L$77,$A572+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),ROUND(P572*(1+INDEX(Performance_Vektoren!M$5:M$77,$A572+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),ROUND(Q572*(1+INDEX(Performance_Vektoren!N$5:N$77,$A572+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),R572+(H573-(IF(AND(EE=1,m>$A573),0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)+$BS573)*CP573)/M573,0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),S572+(I573-(IF(AND(EE=1,m>$A573),0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)+$BS573)*CQ573)/N573,0)","v":0},{"$f":"ROUND(IF(OR($A573<n,AND($A573=n,$B573<=1)),T572+(J573-(IF(AND(EE=1,m>$A573),0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)+$BS573)*CR573)/O573,0),10)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),U572+(K573-(IF(AND(EE=1,m>$A573),0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)+$BS573)*CS573)/P573,0)","v":0},{"$f":"IF(OR($A573<n,AND($A573=n,$B573<=1)),V572+(L573-(IF(AND(EE=1,m>$A573),0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)+$BS573)*CT573)/Q573,0)","v":0},{"$f":"ROUND(R573*M573-(H573-IF(EE=1,0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)*CP573),2)","v":0},{"$f":"ROUND(S573*N573-(I573-IF(EE=1,0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)*CQ573),2)","v":0},{"$f":"ROUND(T573*O573-(J573-IF(EE=1,0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)*CR573),2)","v":0},{"$f":"ROUND(U573*P573-(K573-IF(EE=1,0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)*CS573),2)","v":0},{"$f":"ROUND(V573*Q573-(L573-IF(EE=1,0,Kosten_Fond!$D573+Kosten_Fond!$F573+Kosten_Fond!$H573)*CT573),2)","v":0},{"$f":"ROUND(W573-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z573,IF(AbschlVar=\"DK_fix\",W573*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB573,Kosten_Fond!$AA573))))*IF(Förderung=\"mit\",CN573,CP573)+AH573,2)","v":0},{"$f":"ROUND(X573-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z573,IF(AbschlVar=\"DK_fix\",X573*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB573,Kosten_Fond!$AA573))))*IF(Förderung=\"mit\",CO573,CQ573)+AH573,2)","v":0},{"$f":"ROUND(Y573-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z573,IF(AbschlVar=\"DK_fix\",Y573*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB573,Kosten_Fond!$AA573))))*CR573+AH573,2)","v":0},{"$f":"ROUND(Z573-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z573,IF(AbschlVar=\"DK_fix\",Z573*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB573,Kosten_Fond!$AA573))))*CS573+AH573,2)","v":0},{"$f":"ROUND(AA573-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z573,IF(AbschlVar=\"DK_fix\",AA573*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB573,Kosten_Fond!$AA573))))*CT573+AH573,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,4,{"$f":"IF(AND(Fond!$B573<=1,OR($A573<n,AND($A573=n,Fond!$B573<=1))),R572*M573,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A573<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A573+1)-$B$16)*$B$16,A573,A573+1),0)","v":46},5,{"$f":"Kosten_Fond!T574","v":0},{"$f":"Kosten_Fond!U574","v":0},{"$f":"Kosten_Fond!V574","v":0},{"$f":"Kosten_Fond!W574","v":0},{"$f":"Kosten_Fond!X574","v":0},0,0,0,0,0,{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),ROUND(M573*(1+INDEX(Performance_Vektoren!J$5:J$77,$A573+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),ROUND(N573*(1+INDEX(Performance_Vektoren!K$5:K$77,$A573+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),ROUND(O573*(1+INDEX(Performance_Vektoren!L$5:L$77,$A573+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),ROUND(P573*(1+INDEX(Performance_Vektoren!M$5:M$77,$A573+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),ROUND(Q573*(1+INDEX(Performance_Vektoren!N$5:N$77,$A573+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),R573+(H574-(IF(AND(EE=1,m>$A574),0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)+$BS574)*CP574)/M574,0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),S573+(I574-(IF(AND(EE=1,m>$A574),0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)+$BS574)*CQ574)/N574,0)","v":0},{"$f":"ROUND(IF(OR($A574<n,AND($A574=n,$B574<=1)),T573+(J574-(IF(AND(EE=1,m>$A574),0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)+$BS574)*CR574)/O574,0),10)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),U573+(K574-(IF(AND(EE=1,m>$A574),0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)+$BS574)*CS574)/P574,0)","v":0},{"$f":"IF(OR($A574<n,AND($A574=n,$B574<=1)),V573+(L574-(IF(AND(EE=1,m>$A574),0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)+$BS574)*CT574)/Q574,0)","v":0},{"$f":"ROUND(R574*M574-(H574-IF(EE=1,0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)*CP574),2)","v":0},{"$f":"ROUND(S574*N574-(I574-IF(EE=1,0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)*CQ574),2)","v":0},{"$f":"ROUND(T574*O574-(J574-IF(EE=1,0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)*CR574),2)","v":0},{"$f":"ROUND(U574*P574-(K574-IF(EE=1,0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)*CS574),2)","v":0},{"$f":"ROUND(V574*Q574-(L574-IF(EE=1,0,Kosten_Fond!$D574+Kosten_Fond!$F574+Kosten_Fond!$H574)*CT574),2)","v":0},{"$f":"ROUND(W574-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z574,IF(AbschlVar=\"DK_fix\",W574*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB574,Kosten_Fond!$AA574))))*IF(Förderung=\"mit\",CN574,CP574)+AH574,2)","v":0},{"$f":"ROUND(X574-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z574,IF(AbschlVar=\"DK_fix\",X574*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB574,Kosten_Fond!$AA574))))*IF(Förderung=\"mit\",CO574,CQ574)+AH574,2)","v":0},{"$f":"ROUND(Y574-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z574,IF(AbschlVar=\"DK_fix\",Y574*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB574,Kosten_Fond!$AA574))))*CR574+AH574,2)","v":0},{"$f":"ROUND(Z574-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z574,IF(AbschlVar=\"DK_fix\",Z574*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB574,Kosten_Fond!$AA574))))*CS574+AH574,2)","v":0},{"$f":"ROUND(AA574-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z574,IF(AbschlVar=\"DK_fix\",AA574*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB574,Kosten_Fond!$AA574))))*CT574+AH574,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,5,{"$f":"IF(AND(Fond!$B574<=1,OR($A574<n,AND($A574=n,Fond!$B574<=1))),R573*M574,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A574<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A574+1)-$B$16)*$B$16,A574,A574+1),0)","v":46},6,{"$f":"Kosten_Fond!T575","v":0},{"$f":"Kosten_Fond!U575","v":0},{"$f":"Kosten_Fond!V575","v":0},{"$f":"Kosten_Fond!W575","v":0},{"$f":"Kosten_Fond!X575","v":0},0,0,0,0,0,{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),ROUND(M574*(1+INDEX(Performance_Vektoren!J$5:J$77,$A574+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),ROUND(N574*(1+INDEX(Performance_Vektoren!K$5:K$77,$A574+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),ROUND(O574*(1+INDEX(Performance_Vektoren!L$5:L$77,$A574+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),ROUND(P574*(1+INDEX(Performance_Vektoren!M$5:M$77,$A574+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),ROUND(Q574*(1+INDEX(Performance_Vektoren!N$5:N$77,$A574+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),R574+(H575-(IF(AND(EE=1,m>$A575),0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)+$BS575)*CP575)/M575,0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),S574+(I575-(IF(AND(EE=1,m>$A575),0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)+$BS575)*CQ575)/N575,0)","v":0},{"$f":"ROUND(IF(OR($A575<n,AND($A575=n,$B575<=1)),T574+(J575-(IF(AND(EE=1,m>$A575),0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)+$BS575)*CR575)/O575,0),10)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),U574+(K575-(IF(AND(EE=1,m>$A575),0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)+$BS575)*CS575)/P575,0)","v":0},{"$f":"IF(OR($A575<n,AND($A575=n,$B575<=1)),V574+(L575-(IF(AND(EE=1,m>$A575),0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)+$BS575)*CT575)/Q575,0)","v":0},{"$f":"ROUND(R575*M575-(H575-IF(EE=1,0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)*CP575),2)","v":0},{"$f":"ROUND(S575*N575-(I575-IF(EE=1,0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)*CQ575),2)","v":0},{"$f":"ROUND(T575*O575-(J575-IF(EE=1,0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)*CR575),2)","v":0},{"$f":"ROUND(U575*P575-(K575-IF(EE=1,0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)*CS575),2)","v":0},{"$f":"ROUND(V575*Q575-(L575-IF(EE=1,0,Kosten_Fond!$D575+Kosten_Fond!$F575+Kosten_Fond!$H575)*CT575),2)","v":0},{"$f":"ROUND(W575-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z575,IF(AbschlVar=\"DK_fix\",W575*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB575,Kosten_Fond!$AA575))))*IF(Förderung=\"mit\",CN575,CP575)+AH575,2)","v":0},{"$f":"ROUND(X575-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z575,IF(AbschlVar=\"DK_fix\",X575*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB575,Kosten_Fond!$AA575))))*IF(Förderung=\"mit\",CO575,CQ575)+AH575,2)","v":0},{"$f":"ROUND(Y575-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z575,IF(AbschlVar=\"DK_fix\",Y575*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB575,Kosten_Fond!$AA575))))*CR575+AH575,2)","v":0},{"$f":"ROUND(Z575-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z575,IF(AbschlVar=\"DK_fix\",Z575*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB575,Kosten_Fond!$AA575))))*CS575+AH575,2)","v":0},{"$f":"ROUND(AA575-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z575,IF(AbschlVar=\"DK_fix\",AA575*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB575,Kosten_Fond!$AA575))))*CT575+AH575,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,6,{"$f":"IF(AND(Fond!$B575<=1,OR($A575<n,AND($A575=n,Fond!$B575<=1))),R574*M575,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A575<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A575+1)-$B$16)*$B$16,A575,A575+1),0)","v":46},7,{"$f":"Kosten_Fond!T576","v":0},{"$f":"Kosten_Fond!U576","v":0},{"$f":"Kosten_Fond!V576","v":0},{"$f":"Kosten_Fond!W576","v":0},{"$f":"Kosten_Fond!X576","v":0},0,0,0,0,0,{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),ROUND(M575*(1+INDEX(Performance_Vektoren!J$5:J$77,$A575+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),ROUND(N575*(1+INDEX(Performance_Vektoren!K$5:K$77,$A575+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),ROUND(O575*(1+INDEX(Performance_Vektoren!L$5:L$77,$A575+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),ROUND(P575*(1+INDEX(Performance_Vektoren!M$5:M$77,$A575+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),ROUND(Q575*(1+INDEX(Performance_Vektoren!N$5:N$77,$A575+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),R575+(H576-(IF(AND(EE=1,m>$A576),0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)+$BS576)*CP576)/M576,0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),S575+(I576-(IF(AND(EE=1,m>$A576),0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)+$BS576)*CQ576)/N576,0)","v":0},{"$f":"ROUND(IF(OR($A576<n,AND($A576=n,$B576<=1)),T575+(J576-(IF(AND(EE=1,m>$A576),0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)+$BS576)*CR576)/O576,0),10)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),U575+(K576-(IF(AND(EE=1,m>$A576),0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)+$BS576)*CS576)/P576,0)","v":0},{"$f":"IF(OR($A576<n,AND($A576=n,$B576<=1)),V575+(L576-(IF(AND(EE=1,m>$A576),0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)+$BS576)*CT576)/Q576,0)","v":0},{"$f":"ROUND(R576*M576-(H576-IF(EE=1,0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)*CP576),2)","v":0},{"$f":"ROUND(S576*N576-(I576-IF(EE=1,0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)*CQ576),2)","v":0},{"$f":"ROUND(T576*O576-(J576-IF(EE=1,0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)*CR576),2)","v":0},{"$f":"ROUND(U576*P576-(K576-IF(EE=1,0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)*CS576),2)","v":0},{"$f":"ROUND(V576*Q576-(L576-IF(EE=1,0,Kosten_Fond!$D576+Kosten_Fond!$F576+Kosten_Fond!$H576)*CT576),2)","v":0},{"$f":"ROUND(W576-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z576,IF(AbschlVar=\"DK_fix\",W576*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB576,Kosten_Fond!$AA576))))*IF(Förderung=\"mit\",CN576,CP576)+AH576,2)","v":0},{"$f":"ROUND(X576-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z576,IF(AbschlVar=\"DK_fix\",X576*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB576,Kosten_Fond!$AA576))))*IF(Förderung=\"mit\",CO576,CQ576)+AH576,2)","v":0},{"$f":"ROUND(Y576-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z576,IF(AbschlVar=\"DK_fix\",Y576*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB576,Kosten_Fond!$AA576))))*CR576+AH576,2)","v":0},{"$f":"ROUND(Z576-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z576,IF(AbschlVar=\"DK_fix\",Z576*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB576,Kosten_Fond!$AA576))))*CS576+AH576,2)","v":0},{"$f":"ROUND(AA576-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z576,IF(AbschlVar=\"DK_fix\",AA576*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB576,Kosten_Fond!$AA576))))*CT576+AH576,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,7,{"$f":"IF(AND(Fond!$B576<=1,OR($A576<n,AND($A576=n,Fond!$B576<=1))),R575*M576,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A576<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A576+1)-$B$16)*$B$16,A576,A576+1),0)","v":46},8,{"$f":"Kosten_Fond!T577","v":0},{"$f":"Kosten_Fond!U577","v":0},{"$f":"Kosten_Fond!V577","v":0},{"$f":"Kosten_Fond!W577","v":0},{"$f":"Kosten_Fond!X577","v":0},0,0,0,0,0,{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),ROUND(M576*(1+INDEX(Performance_Vektoren!J$5:J$77,$A576+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),ROUND(N576*(1+INDEX(Performance_Vektoren!K$5:K$77,$A576+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),ROUND(O576*(1+INDEX(Performance_Vektoren!L$5:L$77,$A576+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),ROUND(P576*(1+INDEX(Performance_Vektoren!M$5:M$77,$A576+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),ROUND(Q576*(1+INDEX(Performance_Vektoren!N$5:N$77,$A576+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),R576+(H577-(IF(AND(EE=1,m>$A577),0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)+$BS577)*CP577)/M577,0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),S576+(I577-(IF(AND(EE=1,m>$A577),0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)+$BS577)*CQ577)/N577,0)","v":0},{"$f":"ROUND(IF(OR($A577<n,AND($A577=n,$B577<=1)),T576+(J577-(IF(AND(EE=1,m>$A577),0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)+$BS577)*CR577)/O577,0),10)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),U576+(K577-(IF(AND(EE=1,m>$A577),0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)+$BS577)*CS577)/P577,0)","v":0},{"$f":"IF(OR($A577<n,AND($A577=n,$B577<=1)),V576+(L577-(IF(AND(EE=1,m>$A577),0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)+$BS577)*CT577)/Q577,0)","v":0},{"$f":"ROUND(R577*M577-(H577-IF(EE=1,0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)*CP577),2)","v":0},{"$f":"ROUND(S577*N577-(I577-IF(EE=1,0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)*CQ577),2)","v":0},{"$f":"ROUND(T577*O577-(J577-IF(EE=1,0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)*CR577),2)","v":0},{"$f":"ROUND(U577*P577-(K577-IF(EE=1,0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)*CS577),2)","v":0},{"$f":"ROUND(V577*Q577-(L577-IF(EE=1,0,Kosten_Fond!$D577+Kosten_Fond!$F577+Kosten_Fond!$H577)*CT577),2)","v":0},{"$f":"ROUND(W577-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z577,IF(AbschlVar=\"DK_fix\",W577*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB577,Kosten_Fond!$AA577))))*IF(Förderung=\"mit\",CN577,CP577)+AH577,2)","v":0},{"$f":"ROUND(X577-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z577,IF(AbschlVar=\"DK_fix\",X577*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB577,Kosten_Fond!$AA577))))*IF(Förderung=\"mit\",CO577,CQ577)+AH577,2)","v":0},{"$f":"ROUND(Y577-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z577,IF(AbschlVar=\"DK_fix\",Y577*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB577,Kosten_Fond!$AA577))))*CR577+AH577,2)","v":0},{"$f":"ROUND(Z577-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z577,IF(AbschlVar=\"DK_fix\",Z577*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB577,Kosten_Fond!$AA577))))*CS577+AH577,2)","v":0},{"$f":"ROUND(AA577-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z577,IF(AbschlVar=\"DK_fix\",AA577*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB577,Kosten_Fond!$AA577))))*CT577+AH577,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,8,{"$f":"IF(AND(Fond!$B577<=1,OR($A577<n,AND($A577=n,Fond!$B577<=1))),R576*M577,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A577<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A577+1)-$B$16)*$B$16,A577,A577+1),0)","v":46},9,{"$f":"Kosten_Fond!T578","v":0},{"$f":"Kosten_Fond!U578","v":0},{"$f":"Kosten_Fond!V578","v":0},{"$f":"Kosten_Fond!W578","v":0},{"$f":"Kosten_Fond!X578","v":0},0,0,0,0,0,{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),ROUND(M577*(1+INDEX(Performance_Vektoren!J$5:J$77,$A577+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),ROUND(N577*(1+INDEX(Performance_Vektoren!K$5:K$77,$A577+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),ROUND(O577*(1+INDEX(Performance_Vektoren!L$5:L$77,$A577+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),ROUND(P577*(1+INDEX(Performance_Vektoren!M$5:M$77,$A577+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),ROUND(Q577*(1+INDEX(Performance_Vektoren!N$5:N$77,$A577+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),R577+(H578-(IF(AND(EE=1,m>$A578),0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)+$BS578)*CP578)/M578,0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),S577+(I578-(IF(AND(EE=1,m>$A578),0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)+$BS578)*CQ578)/N578,0)","v":0},{"$f":"ROUND(IF(OR($A578<n,AND($A578=n,$B578<=1)),T577+(J578-(IF(AND(EE=1,m>$A578),0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)+$BS578)*CR578)/O578,0),10)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),U577+(K578-(IF(AND(EE=1,m>$A578),0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)+$BS578)*CS578)/P578,0)","v":0},{"$f":"IF(OR($A578<n,AND($A578=n,$B578<=1)),V577+(L578-(IF(AND(EE=1,m>$A578),0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)+$BS578)*CT578)/Q578,0)","v":0},{"$f":"ROUND(R578*M578-(H578-IF(EE=1,0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)*CP578),2)","v":0},{"$f":"ROUND(S578*N578-(I578-IF(EE=1,0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)*CQ578),2)","v":0},{"$f":"ROUND(T578*O578-(J578-IF(EE=1,0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)*CR578),2)","v":0},{"$f":"ROUND(U578*P578-(K578-IF(EE=1,0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)*CS578),2)","v":0},{"$f":"ROUND(V578*Q578-(L578-IF(EE=1,0,Kosten_Fond!$D578+Kosten_Fond!$F578+Kosten_Fond!$H578)*CT578),2)","v":0},{"$f":"ROUND(W578-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z578,IF(AbschlVar=\"DK_fix\",W578*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB578,Kosten_Fond!$AA578))))*IF(Förderung=\"mit\",CN578,CP578)+AH578,2)","v":0},{"$f":"ROUND(X578-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z578,IF(AbschlVar=\"DK_fix\",X578*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB578,Kosten_Fond!$AA578))))*IF(Förderung=\"mit\",CO578,CQ578)+AH578,2)","v":0},{"$f":"ROUND(Y578-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z578,IF(AbschlVar=\"DK_fix\",Y578*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB578,Kosten_Fond!$AA578))))*CR578+AH578,2)","v":0},{"$f":"ROUND(Z578-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z578,IF(AbschlVar=\"DK_fix\",Z578*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB578,Kosten_Fond!$AA578))))*CS578+AH578,2)","v":0},{"$f":"ROUND(AA578-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z578,IF(AbschlVar=\"DK_fix\",AA578*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB578,Kosten_Fond!$AA578))))*CT578+AH578,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,9,{"$f":"IF(AND(Fond!$B578<=1,OR($A578<n,AND($A578=n,Fond!$B578<=1))),R577*M578,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A578<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A578+1)-$B$16)*$B$16,A578,A578+1),0)","v":46},10,{"$f":"Kosten_Fond!T579","v":0},{"$f":"Kosten_Fond!U579","v":0},{"$f":"Kosten_Fond!V579","v":0},{"$f":"Kosten_Fond!W579","v":0},{"$f":"Kosten_Fond!X579","v":0},0,0,0,0,0,{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),ROUND(M578*(1+INDEX(Performance_Vektoren!J$5:J$77,$A578+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),ROUND(N578*(1+INDEX(Performance_Vektoren!K$5:K$77,$A578+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),ROUND(O578*(1+INDEX(Performance_Vektoren!L$5:L$77,$A578+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),ROUND(P578*(1+INDEX(Performance_Vektoren!M$5:M$77,$A578+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),ROUND(Q578*(1+INDEX(Performance_Vektoren!N$5:N$77,$A578+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),R578+(H579-(IF(AND(EE=1,m>$A579),0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)+$BS579)*CP579)/M579,0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),S578+(I579-(IF(AND(EE=1,m>$A579),0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)+$BS579)*CQ579)/N579,0)","v":0},{"$f":"ROUND(IF(OR($A579<n,AND($A579=n,$B579<=1)),T578+(J579-(IF(AND(EE=1,m>$A579),0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)+$BS579)*CR579)/O579,0),10)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),U578+(K579-(IF(AND(EE=1,m>$A579),0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)+$BS579)*CS579)/P579,0)","v":0},{"$f":"IF(OR($A579<n,AND($A579=n,$B579<=1)),V578+(L579-(IF(AND(EE=1,m>$A579),0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)+$BS579)*CT579)/Q579,0)","v":0},{"$f":"ROUND(R579*M579-(H579-IF(EE=1,0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)*CP579),2)","v":0},{"$f":"ROUND(S579*N579-(I579-IF(EE=1,0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)*CQ579),2)","v":0},{"$f":"ROUND(T579*O579-(J579-IF(EE=1,0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)*CR579),2)","v":0},{"$f":"ROUND(U579*P579-(K579-IF(EE=1,0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)*CS579),2)","v":0},{"$f":"ROUND(V579*Q579-(L579-IF(EE=1,0,Kosten_Fond!$D579+Kosten_Fond!$F579+Kosten_Fond!$H579)*CT579),2)","v":0},{"$f":"ROUND(W579-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z579,IF(AbschlVar=\"DK_fix\",W579*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB579,Kosten_Fond!$AA579))))*IF(Förderung=\"mit\",CN579,CP579)+AH579,2)","v":0},{"$f":"ROUND(X579-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z579,IF(AbschlVar=\"DK_fix\",X579*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB579,Kosten_Fond!$AA579))))*IF(Förderung=\"mit\",CO579,CQ579)+AH579,2)","v":0},{"$f":"ROUND(Y579-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z579,IF(AbschlVar=\"DK_fix\",Y579*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB579,Kosten_Fond!$AA579))))*CR579+AH579,2)","v":0},{"$f":"ROUND(Z579-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z579,IF(AbschlVar=\"DK_fix\",Z579*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB579,Kosten_Fond!$AA579))))*CS579+AH579,2)","v":0},{"$f":"ROUND(AA579-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z579,IF(AbschlVar=\"DK_fix\",AA579*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB579,Kosten_Fond!$AA579))))*CT579+AH579,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,10,{"$f":"IF(AND(Fond!$B579<=1,OR($A579<n,AND($A579=n,Fond!$B579<=1))),R578*M579,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A579<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A579+1)-$B$16)*$B$16,A579,A579+1),0)","v":46},11,{"$f":"Kosten_Fond!T580","v":0},{"$f":"Kosten_Fond!U580","v":0},{"$f":"Kosten_Fond!V580","v":0},{"$f":"Kosten_Fond!W580","v":0},{"$f":"Kosten_Fond!X580","v":0},0,0,0,0,0,{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),ROUND(M579*(1+INDEX(Performance_Vektoren!J$5:J$77,$A579+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),ROUND(N579*(1+INDEX(Performance_Vektoren!K$5:K$77,$A579+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),ROUND(O579*(1+INDEX(Performance_Vektoren!L$5:L$77,$A579+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),ROUND(P579*(1+INDEX(Performance_Vektoren!M$5:M$77,$A579+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),ROUND(Q579*(1+INDEX(Performance_Vektoren!N$5:N$77,$A579+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),R579+(H580-(IF(AND(EE=1,m>$A580),0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)+$BS580)*CP580)/M580,0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),S579+(I580-(IF(AND(EE=1,m>$A580),0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)+$BS580)*CQ580)/N580,0)","v":0},{"$f":"ROUND(IF(OR($A580<n,AND($A580=n,$B580<=1)),T579+(J580-(IF(AND(EE=1,m>$A580),0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)+$BS580)*CR580)/O580,0),10)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),U579+(K580-(IF(AND(EE=1,m>$A580),0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)+$BS580)*CS580)/P580,0)","v":0},{"$f":"IF(OR($A580<n,AND($A580=n,$B580<=1)),V579+(L580-(IF(AND(EE=1,m>$A580),0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)+$BS580)*CT580)/Q580,0)","v":0},{"$f":"ROUND(R580*M580-(H580-IF(EE=1,0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)*CP580),2)","v":0},{"$f":"ROUND(S580*N580-(I580-IF(EE=1,0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)*CQ580),2)","v":0},{"$f":"ROUND(T580*O580-(J580-IF(EE=1,0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)*CR580),2)","v":0},{"$f":"ROUND(U580*P580-(K580-IF(EE=1,0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)*CS580),2)","v":0},{"$f":"ROUND(V580*Q580-(L580-IF(EE=1,0,Kosten_Fond!$D580+Kosten_Fond!$F580+Kosten_Fond!$H580)*CT580),2)","v":0},{"$f":"ROUND(W580-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z580,IF(AbschlVar=\"DK_fix\",W580*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB580,Kosten_Fond!$AA580))))*IF(Förderung=\"mit\",CN580,CP580)+AH580,2)","v":0},{"$f":"ROUND(X580-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z580,IF(AbschlVar=\"DK_fix\",X580*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB580,Kosten_Fond!$AA580))))*IF(Förderung=\"mit\",CO580,CQ580)+AH580,2)","v":0},{"$f":"ROUND(Y580-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z580,IF(AbschlVar=\"DK_fix\",Y580*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB580,Kosten_Fond!$AA580))))*CR580+AH580,2)","v":0},{"$f":"ROUND(Z580-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z580,IF(AbschlVar=\"DK_fix\",Z580*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB580,Kosten_Fond!$AA580))))*CS580+AH580,2)","v":0},{"$f":"ROUND(AA580-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z580,IF(AbschlVar=\"DK_fix\",AA580*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB580,Kosten_Fond!$AA580))))*CT580+AH580,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,11,{"$f":"IF(AND(Fond!$B580<=1,OR($A580<n,AND($A580=n,Fond!$B580<=1))),R579*M580,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A580<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A580+1)-$B$16)*$B$16,A580,A580+1),0)","v":46},12,{"$f":"Kosten_Fond!T581","v":0},{"$f":"Kosten_Fond!U581","v":0},{"$f":"Kosten_Fond!V581","v":0},{"$f":"Kosten_Fond!W581","v":0},{"$f":"Kosten_Fond!X581","v":0},0,0,0,0,0,{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),ROUND(M580*(1+INDEX(Performance_Vektoren!J$5:J$77,$A580+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),ROUND(N580*(1+INDEX(Performance_Vektoren!K$5:K$77,$A580+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),ROUND(O580*(1+INDEX(Performance_Vektoren!L$5:L$77,$A580+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),ROUND(P580*(1+INDEX(Performance_Vektoren!M$5:M$77,$A580+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),ROUND(Q580*(1+INDEX(Performance_Vektoren!N$5:N$77,$A580+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),R580+(H581-(IF(AND(EE=1,m>$A581),0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)+$BS581)*CP581)/M581,0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),S580+(I581-(IF(AND(EE=1,m>$A581),0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)+$BS581)*CQ581)/N581,0)","v":0},{"$f":"ROUND(IF(OR($A581<n,AND($A581=n,$B581<=1)),T580+(J581-(IF(AND(EE=1,m>$A581),0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)+$BS581)*CR581)/O581,0),10)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),U580+(K581-(IF(AND(EE=1,m>$A581),0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)+$BS581)*CS581)/P581,0)","v":0},{"$f":"IF(OR($A581<n,AND($A581=n,$B581<=1)),V580+(L581-(IF(AND(EE=1,m>$A581),0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)+$BS581)*CT581)/Q581,0)","v":0},{"$f":"ROUND(R581*M581-(H581-IF(EE=1,0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)*CP581),2)","v":0},{"$f":"ROUND(S581*N581-(I581-IF(EE=1,0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)*CQ581),2)","v":0},{"$f":"ROUND(T581*O581-(J581-IF(EE=1,0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)*CR581),2)","v":0},{"$f":"ROUND(U581*P581-(K581-IF(EE=1,0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)*CS581),2)","v":0},{"$f":"ROUND(V581*Q581-(L581-IF(EE=1,0,Kosten_Fond!$D581+Kosten_Fond!$F581+Kosten_Fond!$H581)*CT581),2)","v":0},{"$f":"ROUND(W581-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z581,IF(AbschlVar=\"DK_fix\",W581*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB581,Kosten_Fond!$AA581))))*IF(Förderung=\"mit\",CN581,CP581)+AH581,2)","v":0},{"$f":"ROUND(X581-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z581,IF(AbschlVar=\"DK_fix\",X581*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB581,Kosten_Fond!$AA581))))*IF(Förderung=\"mit\",CO581,CQ581)+AH581,2)","v":0},{"$f":"ROUND(Y581-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z581,IF(AbschlVar=\"DK_fix\",Y581*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB581,Kosten_Fond!$AA581))))*CR581+AH581,2)","v":0},{"$f":"ROUND(Z581-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z581,IF(AbschlVar=\"DK_fix\",Z581*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB581,Kosten_Fond!$AA581))))*CS581+AH581,2)","v":0},{"$f":"ROUND(AA581-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z581,IF(AbschlVar=\"DK_fix\",AA581*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB581,Kosten_Fond!$AA581))))*CT581+AH581,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,12,{"$f":"IF(AND(Fond!$B581<=1,OR($A581<n,AND($A581=n,Fond!$B581<=1))),R580*M581,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A581<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A581+1)-$B$16)*$B$16,A581,A581+1),0)","v":47},1,{"$f":"Kosten_Fond!T582","v":0},{"$f":"Kosten_Fond!U582","v":0},{"$f":"Kosten_Fond!V582","v":0},{"$f":"Kosten_Fond!W582","v":0},{"$f":"Kosten_Fond!X582","v":0},0,0,0,0,0,{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),ROUND(M581*(1+INDEX(Performance_Vektoren!J$5:J$77,$A581+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),ROUND(N581*(1+INDEX(Performance_Vektoren!K$5:K$77,$A581+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),ROUND(O581*(1+INDEX(Performance_Vektoren!L$5:L$77,$A581+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),ROUND(P581*(1+INDEX(Performance_Vektoren!M$5:M$77,$A581+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),ROUND(Q581*(1+INDEX(Performance_Vektoren!N$5:N$77,$A581+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),R581+(H582-(IF(AND(EE=1,m>$A582),0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)+$BS582)*CP582)/M582,0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),S581+(I582-(IF(AND(EE=1,m>$A582),0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)+$BS582)*CQ582)/N582,0)","v":0},{"$f":"ROUND(IF(OR($A582<n,AND($A582=n,$B582<=1)),T581+(J582-(IF(AND(EE=1,m>$A582),0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)+$BS582)*CR582)/O582,0),10)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),U581+(K582-(IF(AND(EE=1,m>$A582),0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)+$BS582)*CS582)/P582,0)","v":0},{"$f":"IF(OR($A582<n,AND($A582=n,$B582<=1)),V581+(L582-(IF(AND(EE=1,m>$A582),0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)+$BS582)*CT582)/Q582,0)","v":0},{"$f":"ROUND(R582*M582-(H582-IF(EE=1,0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)*CP582),2)","v":0},{"$f":"ROUND(S582*N582-(I582-IF(EE=1,0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)*CQ582),2)","v":0},{"$f":"ROUND(T582*O582-(J582-IF(EE=1,0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)*CR582),2)","v":0},{"$f":"ROUND(U582*P582-(K582-IF(EE=1,0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)*CS582),2)","v":0},{"$f":"ROUND(V582*Q582-(L582-IF(EE=1,0,Kosten_Fond!$D582+Kosten_Fond!$F582+Kosten_Fond!$H582)*CT582),2)","v":0},{"$f":"ROUND(W582-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z582,IF(AbschlVar=\"DK_fix\",W582*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB582,Kosten_Fond!$AA582))))*IF(Förderung=\"mit\",CN582,CP582)+AH582,2)","v":0},{"$f":"ROUND(X582-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z582,IF(AbschlVar=\"DK_fix\",X582*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB582,Kosten_Fond!$AA582))))*IF(Förderung=\"mit\",CO582,CQ582)+AH582,2)","v":0},{"$f":"ROUND(Y582-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z582,IF(AbschlVar=\"DK_fix\",Y582*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB582,Kosten_Fond!$AA582))))*CR582+AH582,2)","v":0},{"$f":"ROUND(Z582-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z582,IF(AbschlVar=\"DK_fix\",Z582*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB582,Kosten_Fond!$AA582))))*CS582+AH582,2)","v":0},{"$f":"ROUND(AA582-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z582,IF(AbschlVar=\"DK_fix\",AA582*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB582,Kosten_Fond!$AA582))))*CT582+AH582,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1,{"$f":"IF(AND(Fond!$B582<=1,OR($A582<n,AND($A582=n,Fond!$B582<=1))),R581*M582,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A582<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A582+1)-$B$16)*$B$16,A582,A582+1),0)","v":47},2,{"$f":"Kosten_Fond!T583","v":0},{"$f":"Kosten_Fond!U583","v":0},{"$f":"Kosten_Fond!V583","v":0},{"$f":"Kosten_Fond!W583","v":0},{"$f":"Kosten_Fond!X583","v":0},0,0,0,0,0,{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),ROUND(M582*(1+INDEX(Performance_Vektoren!J$5:J$77,$A582+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),ROUND(N582*(1+INDEX(Performance_Vektoren!K$5:K$77,$A582+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),ROUND(O582*(1+INDEX(Performance_Vektoren!L$5:L$77,$A582+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),ROUND(P582*(1+INDEX(Performance_Vektoren!M$5:M$77,$A582+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),ROUND(Q582*(1+INDEX(Performance_Vektoren!N$5:N$77,$A582+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),R582+(H583-(IF(AND(EE=1,m>$A583),0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)+$BS583)*CP583)/M583,0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),S582+(I583-(IF(AND(EE=1,m>$A583),0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)+$BS583)*CQ583)/N583,0)","v":0},{"$f":"ROUND(IF(OR($A583<n,AND($A583=n,$B583<=1)),T582+(J583-(IF(AND(EE=1,m>$A583),0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)+$BS583)*CR583)/O583,0),10)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),U582+(K583-(IF(AND(EE=1,m>$A583),0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)+$BS583)*CS583)/P583,0)","v":0},{"$f":"IF(OR($A583<n,AND($A583=n,$B583<=1)),V582+(L583-(IF(AND(EE=1,m>$A583),0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)+$BS583)*CT583)/Q583,0)","v":0},{"$f":"ROUND(R583*M583-(H583-IF(EE=1,0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)*CP583),2)","v":0},{"$f":"ROUND(S583*N583-(I583-IF(EE=1,0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)*CQ583),2)","v":0},{"$f":"ROUND(T583*O583-(J583-IF(EE=1,0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)*CR583),2)","v":0},{"$f":"ROUND(U583*P583-(K583-IF(EE=1,0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)*CS583),2)","v":0},{"$f":"ROUND(V583*Q583-(L583-IF(EE=1,0,Kosten_Fond!$D583+Kosten_Fond!$F583+Kosten_Fond!$H583)*CT583),2)","v":0},{"$f":"ROUND(W583-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z583,IF(AbschlVar=\"DK_fix\",W583*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB583,Kosten_Fond!$AA583))))*IF(Förderung=\"mit\",CN583,CP583)+AH583,2)","v":0},{"$f":"ROUND(X583-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z583,IF(AbschlVar=\"DK_fix\",X583*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB583,Kosten_Fond!$AA583))))*IF(Förderung=\"mit\",CO583,CQ583)+AH583,2)","v":0},{"$f":"ROUND(Y583-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z583,IF(AbschlVar=\"DK_fix\",Y583*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB583,Kosten_Fond!$AA583))))*CR583+AH583,2)","v":0},{"$f":"ROUND(Z583-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z583,IF(AbschlVar=\"DK_fix\",Z583*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB583,Kosten_Fond!$AA583))))*CS583+AH583,2)","v":0},{"$f":"ROUND(AA583-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z583,IF(AbschlVar=\"DK_fix\",AA583*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB583,Kosten_Fond!$AA583))))*CT583+AH583,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,2,{"$f":"IF(AND(Fond!$B583<=1,OR($A583<n,AND($A583=n,Fond!$B583<=1))),R582*M583,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A583<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A583+1)-$B$16)*$B$16,A583,A583+1),0)","v":47},3,{"$f":"Kosten_Fond!T584","v":0},{"$f":"Kosten_Fond!U584","v":0},{"$f":"Kosten_Fond!V584","v":0},{"$f":"Kosten_Fond!W584","v":0},{"$f":"Kosten_Fond!X584","v":0},0,0,0,0,0,{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),ROUND(M583*(1+INDEX(Performance_Vektoren!J$5:J$77,$A583+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),ROUND(N583*(1+INDEX(Performance_Vektoren!K$5:K$77,$A583+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),ROUND(O583*(1+INDEX(Performance_Vektoren!L$5:L$77,$A583+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),ROUND(P583*(1+INDEX(Performance_Vektoren!M$5:M$77,$A583+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),ROUND(Q583*(1+INDEX(Performance_Vektoren!N$5:N$77,$A583+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),R583+(H584-(IF(AND(EE=1,m>$A584),0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)+$BS584)*CP584)/M584,0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),S583+(I584-(IF(AND(EE=1,m>$A584),0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)+$BS584)*CQ584)/N584,0)","v":0},{"$f":"ROUND(IF(OR($A584<n,AND($A584=n,$B584<=1)),T583+(J584-(IF(AND(EE=1,m>$A584),0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)+$BS584)*CR584)/O584,0),10)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),U583+(K584-(IF(AND(EE=1,m>$A584),0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)+$BS584)*CS584)/P584,0)","v":0},{"$f":"IF(OR($A584<n,AND($A584=n,$B584<=1)),V583+(L584-(IF(AND(EE=1,m>$A584),0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)+$BS584)*CT584)/Q584,0)","v":0},{"$f":"ROUND(R584*M584-(H584-IF(EE=1,0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)*CP584),2)","v":0},{"$f":"ROUND(S584*N584-(I584-IF(EE=1,0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)*CQ584),2)","v":0},{"$f":"ROUND(T584*O584-(J584-IF(EE=1,0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)*CR584),2)","v":0},{"$f":"ROUND(U584*P584-(K584-IF(EE=1,0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)*CS584),2)","v":0},{"$f":"ROUND(V584*Q584-(L584-IF(EE=1,0,Kosten_Fond!$D584+Kosten_Fond!$F584+Kosten_Fond!$H584)*CT584),2)","v":0},{"$f":"ROUND(W584-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z584,IF(AbschlVar=\"DK_fix\",W584*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB584,Kosten_Fond!$AA584))))*IF(Förderung=\"mit\",CN584,CP584)+AH584,2)","v":0},{"$f":"ROUND(X584-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z584,IF(AbschlVar=\"DK_fix\",X584*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB584,Kosten_Fond!$AA584))))*IF(Förderung=\"mit\",CO584,CQ584)+AH584,2)","v":0},{"$f":"ROUND(Y584-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z584,IF(AbschlVar=\"DK_fix\",Y584*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB584,Kosten_Fond!$AA584))))*CR584+AH584,2)","v":0},{"$f":"ROUND(Z584-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z584,IF(AbschlVar=\"DK_fix\",Z584*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB584,Kosten_Fond!$AA584))))*CS584+AH584,2)","v":0},{"$f":"ROUND(AA584-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z584,IF(AbschlVar=\"DK_fix\",AA584*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB584,Kosten_Fond!$AA584))))*CT584+AH584,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,3,{"$f":"IF(AND(Fond!$B584<=1,OR($A584<n,AND($A584=n,Fond!$B584<=1))),R583*M584,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A584<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A584+1)-$B$16)*$B$16,A584,A584+1),0)","v":47},4,{"$f":"Kosten_Fond!T585","v":0},{"$f":"Kosten_Fond!U585","v":0},{"$f":"Kosten_Fond!V585","v":0},{"$f":"Kosten_Fond!W585","v":0},{"$f":"Kosten_Fond!X585","v":0},0,0,0,0,0,{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),ROUND(M584*(1+INDEX(Performance_Vektoren!J$5:J$77,$A584+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),ROUND(N584*(1+INDEX(Performance_Vektoren!K$5:K$77,$A584+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),ROUND(O584*(1+INDEX(Performance_Vektoren!L$5:L$77,$A584+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),ROUND(P584*(1+INDEX(Performance_Vektoren!M$5:M$77,$A584+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),ROUND(Q584*(1+INDEX(Performance_Vektoren!N$5:N$77,$A584+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),R584+(H585-(IF(AND(EE=1,m>$A585),0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)+$BS585)*CP585)/M585,0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),S584+(I585-(IF(AND(EE=1,m>$A585),0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)+$BS585)*CQ585)/N585,0)","v":0},{"$f":"ROUND(IF(OR($A585<n,AND($A585=n,$B585<=1)),T584+(J585-(IF(AND(EE=1,m>$A585),0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)+$BS585)*CR585)/O585,0),10)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),U584+(K585-(IF(AND(EE=1,m>$A585),0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)+$BS585)*CS585)/P585,0)","v":0},{"$f":"IF(OR($A585<n,AND($A585=n,$B585<=1)),V584+(L585-(IF(AND(EE=1,m>$A585),0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)+$BS585)*CT585)/Q585,0)","v":0},{"$f":"ROUND(R585*M585-(H585-IF(EE=1,0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)*CP585),2)","v":0},{"$f":"ROUND(S585*N585-(I585-IF(EE=1,0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)*CQ585),2)","v":0},{"$f":"ROUND(T585*O585-(J585-IF(EE=1,0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)*CR585),2)","v":0},{"$f":"ROUND(U585*P585-(K585-IF(EE=1,0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)*CS585),2)","v":0},{"$f":"ROUND(V585*Q585-(L585-IF(EE=1,0,Kosten_Fond!$D585+Kosten_Fond!$F585+Kosten_Fond!$H585)*CT585),2)","v":0},{"$f":"ROUND(W585-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z585,IF(AbschlVar=\"DK_fix\",W585*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB585,Kosten_Fond!$AA585))))*IF(Förderung=\"mit\",CN585,CP585)+AH585,2)","v":0},{"$f":"ROUND(X585-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z585,IF(AbschlVar=\"DK_fix\",X585*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB585,Kosten_Fond!$AA585))))*IF(Förderung=\"mit\",CO585,CQ585)+AH585,2)","v":0},{"$f":"ROUND(Y585-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z585,IF(AbschlVar=\"DK_fix\",Y585*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB585,Kosten_Fond!$AA585))))*CR585+AH585,2)","v":0},{"$f":"ROUND(Z585-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z585,IF(AbschlVar=\"DK_fix\",Z585*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB585,Kosten_Fond!$AA585))))*CS585+AH585,2)","v":0},{"$f":"ROUND(AA585-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z585,IF(AbschlVar=\"DK_fix\",AA585*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB585,Kosten_Fond!$AA585))))*CT585+AH585,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,4,{"$f":"IF(AND(Fond!$B585<=1,OR($A585<n,AND($A585=n,Fond!$B585<=1))),R584*M585,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A585<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A585+1)-$B$16)*$B$16,A585,A585+1),0)","v":47},5,{"$f":"Kosten_Fond!T586","v":0},{"$f":"Kosten_Fond!U586","v":0},{"$f":"Kosten_Fond!V586","v":0},{"$f":"Kosten_Fond!W586","v":0},{"$f":"Kosten_Fond!X586","v":0},0,0,0,0,0,{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),ROUND(M585*(1+INDEX(Performance_Vektoren!J$5:J$77,$A585+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),ROUND(N585*(1+INDEX(Performance_Vektoren!K$5:K$77,$A585+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),ROUND(O585*(1+INDEX(Performance_Vektoren!L$5:L$77,$A585+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),ROUND(P585*(1+INDEX(Performance_Vektoren!M$5:M$77,$A585+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),ROUND(Q585*(1+INDEX(Performance_Vektoren!N$5:N$77,$A585+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),R585+(H586-(IF(AND(EE=1,m>$A586),0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)+$BS586)*CP586)/M586,0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),S585+(I586-(IF(AND(EE=1,m>$A586),0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)+$BS586)*CQ586)/N586,0)","v":0},{"$f":"ROUND(IF(OR($A586<n,AND($A586=n,$B586<=1)),T585+(J586-(IF(AND(EE=1,m>$A586),0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)+$BS586)*CR586)/O586,0),10)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),U585+(K586-(IF(AND(EE=1,m>$A586),0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)+$BS586)*CS586)/P586,0)","v":0},{"$f":"IF(OR($A586<n,AND($A586=n,$B586<=1)),V585+(L586-(IF(AND(EE=1,m>$A586),0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)+$BS586)*CT586)/Q586,0)","v":0},{"$f":"ROUND(R586*M586-(H586-IF(EE=1,0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)*CP586),2)","v":0},{"$f":"ROUND(S586*N586-(I586-IF(EE=1,0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)*CQ586),2)","v":0},{"$f":"ROUND(T586*O586-(J586-IF(EE=1,0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)*CR586),2)","v":0},{"$f":"ROUND(U586*P586-(K586-IF(EE=1,0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)*CS586),2)","v":0},{"$f":"ROUND(V586*Q586-(L586-IF(EE=1,0,Kosten_Fond!$D586+Kosten_Fond!$F586+Kosten_Fond!$H586)*CT586),2)","v":0},{"$f":"ROUND(W586-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z586,IF(AbschlVar=\"DK_fix\",W586*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB586,Kosten_Fond!$AA586))))*IF(Förderung=\"mit\",CN586,CP586)+AH586,2)","v":0},{"$f":"ROUND(X586-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z586,IF(AbschlVar=\"DK_fix\",X586*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB586,Kosten_Fond!$AA586))))*IF(Förderung=\"mit\",CO586,CQ586)+AH586,2)","v":0},{"$f":"ROUND(Y586-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z586,IF(AbschlVar=\"DK_fix\",Y586*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB586,Kosten_Fond!$AA586))))*CR586+AH586,2)","v":0},{"$f":"ROUND(Z586-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z586,IF(AbschlVar=\"DK_fix\",Z586*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB586,Kosten_Fond!$AA586))))*CS586+AH586,2)","v":0},{"$f":"ROUND(AA586-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z586,IF(AbschlVar=\"DK_fix\",AA586*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB586,Kosten_Fond!$AA586))))*CT586+AH586,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,5,{"$f":"IF(AND(Fond!$B586<=1,OR($A586<n,AND($A586=n,Fond!$B586<=1))),R585*M586,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A586<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A586+1)-$B$16)*$B$16,A586,A586+1),0)","v":47},6,{"$f":"Kosten_Fond!T587","v":0},{"$f":"Kosten_Fond!U587","v":0},{"$f":"Kosten_Fond!V587","v":0},{"$f":"Kosten_Fond!W587","v":0},{"$f":"Kosten_Fond!X587","v":0},0,0,0,0,0,{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),ROUND(M586*(1+INDEX(Performance_Vektoren!J$5:J$77,$A586+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),ROUND(N586*(1+INDEX(Performance_Vektoren!K$5:K$77,$A586+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),ROUND(O586*(1+INDEX(Performance_Vektoren!L$5:L$77,$A586+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),ROUND(P586*(1+INDEX(Performance_Vektoren!M$5:M$77,$A586+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),ROUND(Q586*(1+INDEX(Performance_Vektoren!N$5:N$77,$A586+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),R586+(H587-(IF(AND(EE=1,m>$A587),0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)+$BS587)*CP587)/M587,0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),S586+(I587-(IF(AND(EE=1,m>$A587),0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)+$BS587)*CQ587)/N587,0)","v":0},{"$f":"ROUND(IF(OR($A587<n,AND($A587=n,$B587<=1)),T586+(J587-(IF(AND(EE=1,m>$A587),0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)+$BS587)*CR587)/O587,0),10)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),U586+(K587-(IF(AND(EE=1,m>$A587),0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)+$BS587)*CS587)/P587,0)","v":0},{"$f":"IF(OR($A587<n,AND($A587=n,$B587<=1)),V586+(L587-(IF(AND(EE=1,m>$A587),0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)+$BS587)*CT587)/Q587,0)","v":0},{"$f":"ROUND(R587*M587-(H587-IF(EE=1,0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)*CP587),2)","v":0},{"$f":"ROUND(S587*N587-(I587-IF(EE=1,0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)*CQ587),2)","v":0},{"$f":"ROUND(T587*O587-(J587-IF(EE=1,0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)*CR587),2)","v":0},{"$f":"ROUND(U587*P587-(K587-IF(EE=1,0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)*CS587),2)","v":0},{"$f":"ROUND(V587*Q587-(L587-IF(EE=1,0,Kosten_Fond!$D587+Kosten_Fond!$F587+Kosten_Fond!$H587)*CT587),2)","v":0},{"$f":"ROUND(W587-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z587,IF(AbschlVar=\"DK_fix\",W587*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB587,Kosten_Fond!$AA587))))*IF(Förderung=\"mit\",CN587,CP587)+AH587,2)","v":0},{"$f":"ROUND(X587-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z587,IF(AbschlVar=\"DK_fix\",X587*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB587,Kosten_Fond!$AA587))))*IF(Förderung=\"mit\",CO587,CQ587)+AH587,2)","v":0},{"$f":"ROUND(Y587-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z587,IF(AbschlVar=\"DK_fix\",Y587*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB587,Kosten_Fond!$AA587))))*CR587+AH587,2)","v":0},{"$f":"ROUND(Z587-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z587,IF(AbschlVar=\"DK_fix\",Z587*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB587,Kosten_Fond!$AA587))))*CS587+AH587,2)","v":0},{"$f":"ROUND(AA587-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z587,IF(AbschlVar=\"DK_fix\",AA587*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB587,Kosten_Fond!$AA587))))*CT587+AH587,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,6,{"$f":"IF(AND(Fond!$B587<=1,OR($A587<n,AND($A587=n,Fond!$B587<=1))),R586*M587,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A587<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A587+1)-$B$16)*$B$16,A587,A587+1),0)","v":47},7,{"$f":"Kosten_Fond!T588","v":0},{"$f":"Kosten_Fond!U588","v":0},{"$f":"Kosten_Fond!V588","v":0},{"$f":"Kosten_Fond!W588","v":0},{"$f":"Kosten_Fond!X588","v":0},0,0,0,0,0,{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),ROUND(M587*(1+INDEX(Performance_Vektoren!J$5:J$77,$A587+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),ROUND(N587*(1+INDEX(Performance_Vektoren!K$5:K$77,$A587+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),ROUND(O587*(1+INDEX(Performance_Vektoren!L$5:L$77,$A587+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),ROUND(P587*(1+INDEX(Performance_Vektoren!M$5:M$77,$A587+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),ROUND(Q587*(1+INDEX(Performance_Vektoren!N$5:N$77,$A587+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),R587+(H588-(IF(AND(EE=1,m>$A588),0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)+$BS588)*CP588)/M588,0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),S587+(I588-(IF(AND(EE=1,m>$A588),0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)+$BS588)*CQ588)/N588,0)","v":0},{"$f":"ROUND(IF(OR($A588<n,AND($A588=n,$B588<=1)),T587+(J588-(IF(AND(EE=1,m>$A588),0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)+$BS588)*CR588)/O588,0),10)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),U587+(K588-(IF(AND(EE=1,m>$A588),0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)+$BS588)*CS588)/P588,0)","v":0},{"$f":"IF(OR($A588<n,AND($A588=n,$B588<=1)),V587+(L588-(IF(AND(EE=1,m>$A588),0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)+$BS588)*CT588)/Q588,0)","v":0},{"$f":"ROUND(R588*M588-(H588-IF(EE=1,0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)*CP588),2)","v":0},{"$f":"ROUND(S588*N588-(I588-IF(EE=1,0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)*CQ588),2)","v":0},{"$f":"ROUND(T588*O588-(J588-IF(EE=1,0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)*CR588),2)","v":0},{"$f":"ROUND(U588*P588-(K588-IF(EE=1,0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)*CS588),2)","v":0},{"$f":"ROUND(V588*Q588-(L588-IF(EE=1,0,Kosten_Fond!$D588+Kosten_Fond!$F588+Kosten_Fond!$H588)*CT588),2)","v":0},{"$f":"ROUND(W588-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z588,IF(AbschlVar=\"DK_fix\",W588*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB588,Kosten_Fond!$AA588))))*IF(Förderung=\"mit\",CN588,CP588)+AH588,2)","v":0},{"$f":"ROUND(X588-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z588,IF(AbschlVar=\"DK_fix\",X588*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB588,Kosten_Fond!$AA588))))*IF(Förderung=\"mit\",CO588,CQ588)+AH588,2)","v":0},{"$f":"ROUND(Y588-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z588,IF(AbschlVar=\"DK_fix\",Y588*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB588,Kosten_Fond!$AA588))))*CR588+AH588,2)","v":0},{"$f":"ROUND(Z588-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z588,IF(AbschlVar=\"DK_fix\",Z588*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB588,Kosten_Fond!$AA588))))*CS588+AH588,2)","v":0},{"$f":"ROUND(AA588-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z588,IF(AbschlVar=\"DK_fix\",AA588*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB588,Kosten_Fond!$AA588))))*CT588+AH588,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,7,{"$f":"IF(AND(Fond!$B588<=1,OR($A588<n,AND($A588=n,Fond!$B588<=1))),R587*M588,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A588<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A588+1)-$B$16)*$B$16,A588,A588+1),0)","v":47},8,{"$f":"Kosten_Fond!T589","v":0},{"$f":"Kosten_Fond!U589","v":0},{"$f":"Kosten_Fond!V589","v":0},{"$f":"Kosten_Fond!W589","v":0},{"$f":"Kosten_Fond!X589","v":0},0,0,0,0,0,{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),ROUND(M588*(1+INDEX(Performance_Vektoren!J$5:J$77,$A588+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),ROUND(N588*(1+INDEX(Performance_Vektoren!K$5:K$77,$A588+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),ROUND(O588*(1+INDEX(Performance_Vektoren!L$5:L$77,$A588+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),ROUND(P588*(1+INDEX(Performance_Vektoren!M$5:M$77,$A588+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),ROUND(Q588*(1+INDEX(Performance_Vektoren!N$5:N$77,$A588+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),R588+(H589-(IF(AND(EE=1,m>$A589),0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)+$BS589)*CP589)/M589,0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),S588+(I589-(IF(AND(EE=1,m>$A589),0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)+$BS589)*CQ589)/N589,0)","v":0},{"$f":"ROUND(IF(OR($A589<n,AND($A589=n,$B589<=1)),T588+(J589-(IF(AND(EE=1,m>$A589),0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)+$BS589)*CR589)/O589,0),10)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),U588+(K589-(IF(AND(EE=1,m>$A589),0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)+$BS589)*CS589)/P589,0)","v":0},{"$f":"IF(OR($A589<n,AND($A589=n,$B589<=1)),V588+(L589-(IF(AND(EE=1,m>$A589),0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)+$BS589)*CT589)/Q589,0)","v":0},{"$f":"ROUND(R589*M589-(H589-IF(EE=1,0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)*CP589),2)","v":0},{"$f":"ROUND(S589*N589-(I589-IF(EE=1,0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)*CQ589),2)","v":0},{"$f":"ROUND(T589*O589-(J589-IF(EE=1,0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)*CR589),2)","v":0},{"$f":"ROUND(U589*P589-(K589-IF(EE=1,0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)*CS589),2)","v":0},{"$f":"ROUND(V589*Q589-(L589-IF(EE=1,0,Kosten_Fond!$D589+Kosten_Fond!$F589+Kosten_Fond!$H589)*CT589),2)","v":0},{"$f":"ROUND(W589-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z589,IF(AbschlVar=\"DK_fix\",W589*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB589,Kosten_Fond!$AA589))))*IF(Förderung=\"mit\",CN589,CP589)+AH589,2)","v":0},{"$f":"ROUND(X589-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z589,IF(AbschlVar=\"DK_fix\",X589*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB589,Kosten_Fond!$AA589))))*IF(Förderung=\"mit\",CO589,CQ589)+AH589,2)","v":0},{"$f":"ROUND(Y589-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z589,IF(AbschlVar=\"DK_fix\",Y589*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB589,Kosten_Fond!$AA589))))*CR589+AH589,2)","v":0},{"$f":"ROUND(Z589-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z589,IF(AbschlVar=\"DK_fix\",Z589*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB589,Kosten_Fond!$AA589))))*CS589+AH589,2)","v":0},{"$f":"ROUND(AA589-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z589,IF(AbschlVar=\"DK_fix\",AA589*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB589,Kosten_Fond!$AA589))))*CT589+AH589,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,8,{"$f":"IF(AND(Fond!$B589<=1,OR($A589<n,AND($A589=n,Fond!$B589<=1))),R588*M589,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A589<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A589+1)-$B$16)*$B$16,A589,A589+1),0)","v":47},9,{"$f":"Kosten_Fond!T590","v":0},{"$f":"Kosten_Fond!U590","v":0},{"$f":"Kosten_Fond!V590","v":0},{"$f":"Kosten_Fond!W590","v":0},{"$f":"Kosten_Fond!X590","v":0},0,0,0,0,0,{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),ROUND(M589*(1+INDEX(Performance_Vektoren!J$5:J$77,$A589+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),ROUND(N589*(1+INDEX(Performance_Vektoren!K$5:K$77,$A589+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),ROUND(O589*(1+INDEX(Performance_Vektoren!L$5:L$77,$A589+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),ROUND(P589*(1+INDEX(Performance_Vektoren!M$5:M$77,$A589+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),ROUND(Q589*(1+INDEX(Performance_Vektoren!N$5:N$77,$A589+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),R589+(H590-(IF(AND(EE=1,m>$A590),0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)+$BS590)*CP590)/M590,0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),S589+(I590-(IF(AND(EE=1,m>$A590),0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)+$BS590)*CQ590)/N590,0)","v":0},{"$f":"ROUND(IF(OR($A590<n,AND($A590=n,$B590<=1)),T589+(J590-(IF(AND(EE=1,m>$A590),0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)+$BS590)*CR590)/O590,0),10)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),U589+(K590-(IF(AND(EE=1,m>$A590),0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)+$BS590)*CS590)/P590,0)","v":0},{"$f":"IF(OR($A590<n,AND($A590=n,$B590<=1)),V589+(L590-(IF(AND(EE=1,m>$A590),0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)+$BS590)*CT590)/Q590,0)","v":0},{"$f":"ROUND(R590*M590-(H590-IF(EE=1,0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)*CP590),2)","v":0},{"$f":"ROUND(S590*N590-(I590-IF(EE=1,0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)*CQ590),2)","v":0},{"$f":"ROUND(T590*O590-(J590-IF(EE=1,0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)*CR590),2)","v":0},{"$f":"ROUND(U590*P590-(K590-IF(EE=1,0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)*CS590),2)","v":0},{"$f":"ROUND(V590*Q590-(L590-IF(EE=1,0,Kosten_Fond!$D590+Kosten_Fond!$F590+Kosten_Fond!$H590)*CT590),2)","v":0},{"$f":"ROUND(W590-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z590,IF(AbschlVar=\"DK_fix\",W590*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB590,Kosten_Fond!$AA590))))*IF(Förderung=\"mit\",CN590,CP590)+AH590,2)","v":0},{"$f":"ROUND(X590-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z590,IF(AbschlVar=\"DK_fix\",X590*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB590,Kosten_Fond!$AA590))))*IF(Förderung=\"mit\",CO590,CQ590)+AH590,2)","v":0},{"$f":"ROUND(Y590-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z590,IF(AbschlVar=\"DK_fix\",Y590*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB590,Kosten_Fond!$AA590))))*CR590+AH590,2)","v":0},{"$f":"ROUND(Z590-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z590,IF(AbschlVar=\"DK_fix\",Z590*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB590,Kosten_Fond!$AA590))))*CS590+AH590,2)","v":0},{"$f":"ROUND(AA590-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z590,IF(AbschlVar=\"DK_fix\",AA590*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB590,Kosten_Fond!$AA590))))*CT590+AH590,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,9,{"$f":"IF(AND(Fond!$B590<=1,OR($A590<n,AND($A590=n,Fond!$B590<=1))),R589*M590,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A590<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A590+1)-$B$16)*$B$16,A590,A590+1),0)","v":47},10,{"$f":"Kosten_Fond!T591","v":0},{"$f":"Kosten_Fond!U591","v":0},{"$f":"Kosten_Fond!V591","v":0},{"$f":"Kosten_Fond!W591","v":0},{"$f":"Kosten_Fond!X591","v":0},0,0,0,0,0,{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),ROUND(M590*(1+INDEX(Performance_Vektoren!J$5:J$77,$A590+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),ROUND(N590*(1+INDEX(Performance_Vektoren!K$5:K$77,$A590+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),ROUND(O590*(1+INDEX(Performance_Vektoren!L$5:L$77,$A590+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),ROUND(P590*(1+INDEX(Performance_Vektoren!M$5:M$77,$A590+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),ROUND(Q590*(1+INDEX(Performance_Vektoren!N$5:N$77,$A590+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),R590+(H591-(IF(AND(EE=1,m>$A591),0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)+$BS591)*CP591)/M591,0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),S590+(I591-(IF(AND(EE=1,m>$A591),0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)+$BS591)*CQ591)/N591,0)","v":0},{"$f":"ROUND(IF(OR($A591<n,AND($A591=n,$B591<=1)),T590+(J591-(IF(AND(EE=1,m>$A591),0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)+$BS591)*CR591)/O591,0),10)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),U590+(K591-(IF(AND(EE=1,m>$A591),0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)+$BS591)*CS591)/P591,0)","v":0},{"$f":"IF(OR($A591<n,AND($A591=n,$B591<=1)),V590+(L591-(IF(AND(EE=1,m>$A591),0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)+$BS591)*CT591)/Q591,0)","v":0},{"$f":"ROUND(R591*M591-(H591-IF(EE=1,0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)*CP591),2)","v":0},{"$f":"ROUND(S591*N591-(I591-IF(EE=1,0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)*CQ591),2)","v":0},{"$f":"ROUND(T591*O591-(J591-IF(EE=1,0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)*CR591),2)","v":0},{"$f":"ROUND(U591*P591-(K591-IF(EE=1,0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)*CS591),2)","v":0},{"$f":"ROUND(V591*Q591-(L591-IF(EE=1,0,Kosten_Fond!$D591+Kosten_Fond!$F591+Kosten_Fond!$H591)*CT591),2)","v":0},{"$f":"ROUND(W591-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z591,IF(AbschlVar=\"DK_fix\",W591*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB591,Kosten_Fond!$AA591))))*IF(Förderung=\"mit\",CN591,CP591)+AH591,2)","v":0},{"$f":"ROUND(X591-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z591,IF(AbschlVar=\"DK_fix\",X591*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB591,Kosten_Fond!$AA591))))*IF(Förderung=\"mit\",CO591,CQ591)+AH591,2)","v":0},{"$f":"ROUND(Y591-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z591,IF(AbschlVar=\"DK_fix\",Y591*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB591,Kosten_Fond!$AA591))))*CR591+AH591,2)","v":0},{"$f":"ROUND(Z591-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z591,IF(AbschlVar=\"DK_fix\",Z591*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB591,Kosten_Fond!$AA591))))*CS591+AH591,2)","v":0},{"$f":"ROUND(AA591-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z591,IF(AbschlVar=\"DK_fix\",AA591*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB591,Kosten_Fond!$AA591))))*CT591+AH591,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,10,{"$f":"IF(AND(Fond!$B591<=1,OR($A591<n,AND($A591=n,Fond!$B591<=1))),R590*M591,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A591<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A591+1)-$B$16)*$B$16,A591,A591+1),0)","v":47},11,{"$f":"Kosten_Fond!T592","v":0},{"$f":"Kosten_Fond!U592","v":0},{"$f":"Kosten_Fond!V592","v":0},{"$f":"Kosten_Fond!W592","v":0},{"$f":"Kosten_Fond!X592","v":0},0,0,0,0,0,{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),ROUND(M591*(1+INDEX(Performance_Vektoren!J$5:J$77,$A591+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),ROUND(N591*(1+INDEX(Performance_Vektoren!K$5:K$77,$A591+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),ROUND(O591*(1+INDEX(Performance_Vektoren!L$5:L$77,$A591+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),ROUND(P591*(1+INDEX(Performance_Vektoren!M$5:M$77,$A591+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),ROUND(Q591*(1+INDEX(Performance_Vektoren!N$5:N$77,$A591+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),R591+(H592-(IF(AND(EE=1,m>$A592),0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)+$BS592)*CP592)/M592,0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),S591+(I592-(IF(AND(EE=1,m>$A592),0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)+$BS592)*CQ592)/N592,0)","v":0},{"$f":"ROUND(IF(OR($A592<n,AND($A592=n,$B592<=1)),T591+(J592-(IF(AND(EE=1,m>$A592),0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)+$BS592)*CR592)/O592,0),10)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),U591+(K592-(IF(AND(EE=1,m>$A592),0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)+$BS592)*CS592)/P592,0)","v":0},{"$f":"IF(OR($A592<n,AND($A592=n,$B592<=1)),V591+(L592-(IF(AND(EE=1,m>$A592),0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)+$BS592)*CT592)/Q592,0)","v":0},{"$f":"ROUND(R592*M592-(H592-IF(EE=1,0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)*CP592),2)","v":0},{"$f":"ROUND(S592*N592-(I592-IF(EE=1,0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)*CQ592),2)","v":0},{"$f":"ROUND(T592*O592-(J592-IF(EE=1,0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)*CR592),2)","v":0},{"$f":"ROUND(U592*P592-(K592-IF(EE=1,0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)*CS592),2)","v":0},{"$f":"ROUND(V592*Q592-(L592-IF(EE=1,0,Kosten_Fond!$D592+Kosten_Fond!$F592+Kosten_Fond!$H592)*CT592),2)","v":0},{"$f":"ROUND(W592-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z592,IF(AbschlVar=\"DK_fix\",W592*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB592,Kosten_Fond!$AA592))))*IF(Förderung=\"mit\",CN592,CP592)+AH592,2)","v":0},{"$f":"ROUND(X592-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z592,IF(AbschlVar=\"DK_fix\",X592*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB592,Kosten_Fond!$AA592))))*IF(Förderung=\"mit\",CO592,CQ592)+AH592,2)","v":0},{"$f":"ROUND(Y592-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z592,IF(AbschlVar=\"DK_fix\",Y592*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB592,Kosten_Fond!$AA592))))*CR592+AH592,2)","v":0},{"$f":"ROUND(Z592-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z592,IF(AbschlVar=\"DK_fix\",Z592*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB592,Kosten_Fond!$AA592))))*CS592+AH592,2)","v":0},{"$f":"ROUND(AA592-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z592,IF(AbschlVar=\"DK_fix\",AA592*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB592,Kosten_Fond!$AA592))))*CT592+AH592,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,11,{"$f":"IF(AND(Fond!$B592<=1,OR($A592<n,AND($A592=n,Fond!$B592<=1))),R591*M592,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A592<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A592+1)-$B$16)*$B$16,A592,A592+1),0)","v":47},12,{"$f":"Kosten_Fond!T593","v":0},{"$f":"Kosten_Fond!U593","v":0},{"$f":"Kosten_Fond!V593","v":0},{"$f":"Kosten_Fond!W593","v":0},{"$f":"Kosten_Fond!X593","v":0},0,0,0,0,0,{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),ROUND(M592*(1+INDEX(Performance_Vektoren!J$5:J$77,$A592+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),ROUND(N592*(1+INDEX(Performance_Vektoren!K$5:K$77,$A592+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),ROUND(O592*(1+INDEX(Performance_Vektoren!L$5:L$77,$A592+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),ROUND(P592*(1+INDEX(Performance_Vektoren!M$5:M$77,$A592+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),ROUND(Q592*(1+INDEX(Performance_Vektoren!N$5:N$77,$A592+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),R592+(H593-(IF(AND(EE=1,m>$A593),0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)+$BS593)*CP593)/M593,0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),S592+(I593-(IF(AND(EE=1,m>$A593),0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)+$BS593)*CQ593)/N593,0)","v":0},{"$f":"ROUND(IF(OR($A593<n,AND($A593=n,$B593<=1)),T592+(J593-(IF(AND(EE=1,m>$A593),0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)+$BS593)*CR593)/O593,0),10)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),U592+(K593-(IF(AND(EE=1,m>$A593),0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)+$BS593)*CS593)/P593,0)","v":0},{"$f":"IF(OR($A593<n,AND($A593=n,$B593<=1)),V592+(L593-(IF(AND(EE=1,m>$A593),0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)+$BS593)*CT593)/Q593,0)","v":0},{"$f":"ROUND(R593*M593-(H593-IF(EE=1,0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)*CP593),2)","v":0},{"$f":"ROUND(S593*N593-(I593-IF(EE=1,0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)*CQ593),2)","v":0},{"$f":"ROUND(T593*O593-(J593-IF(EE=1,0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)*CR593),2)","v":0},{"$f":"ROUND(U593*P593-(K593-IF(EE=1,0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)*CS593),2)","v":0},{"$f":"ROUND(V593*Q593-(L593-IF(EE=1,0,Kosten_Fond!$D593+Kosten_Fond!$F593+Kosten_Fond!$H593)*CT593),2)","v":0},{"$f":"ROUND(W593-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z593,IF(AbschlVar=\"DK_fix\",W593*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB593,Kosten_Fond!$AA593))))*IF(Förderung=\"mit\",CN593,CP593)+AH593,2)","v":0},{"$f":"ROUND(X593-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z593,IF(AbschlVar=\"DK_fix\",X593*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB593,Kosten_Fond!$AA593))))*IF(Förderung=\"mit\",CO593,CQ593)+AH593,2)","v":0},{"$f":"ROUND(Y593-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z593,IF(AbschlVar=\"DK_fix\",Y593*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB593,Kosten_Fond!$AA593))))*CR593+AH593,2)","v":0},{"$f":"ROUND(Z593-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z593,IF(AbschlVar=\"DK_fix\",Z593*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB593,Kosten_Fond!$AA593))))*CS593+AH593,2)","v":0},{"$f":"ROUND(AA593-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z593,IF(AbschlVar=\"DK_fix\",AA593*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB593,Kosten_Fond!$AA593))))*CT593+AH593,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,12,{"$f":"IF(AND(Fond!$B593<=1,OR($A593<n,AND($A593=n,Fond!$B593<=1))),R592*M593,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A593<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A593+1)-$B$16)*$B$16,A593,A593+1),0)","v":48},1,{"$f":"Kosten_Fond!T594","v":0},{"$f":"Kosten_Fond!U594","v":0},{"$f":"Kosten_Fond!V594","v":0},{"$f":"Kosten_Fond!W594","v":0},{"$f":"Kosten_Fond!X594","v":0},0,0,0,0,0,{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),ROUND(M593*(1+INDEX(Performance_Vektoren!J$5:J$77,$A593+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),ROUND(N593*(1+INDEX(Performance_Vektoren!K$5:K$77,$A593+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),ROUND(O593*(1+INDEX(Performance_Vektoren!L$5:L$77,$A593+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),ROUND(P593*(1+INDEX(Performance_Vektoren!M$5:M$77,$A593+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),ROUND(Q593*(1+INDEX(Performance_Vektoren!N$5:N$77,$A593+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),R593+(H594-(IF(AND(EE=1,m>$A594),0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)+$BS594)*CP594)/M594,0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),S593+(I594-(IF(AND(EE=1,m>$A594),0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)+$BS594)*CQ594)/N594,0)","v":0},{"$f":"ROUND(IF(OR($A594<n,AND($A594=n,$B594<=1)),T593+(J594-(IF(AND(EE=1,m>$A594),0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)+$BS594)*CR594)/O594,0),10)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),U593+(K594-(IF(AND(EE=1,m>$A594),0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)+$BS594)*CS594)/P594,0)","v":0},{"$f":"IF(OR($A594<n,AND($A594=n,$B594<=1)),V593+(L594-(IF(AND(EE=1,m>$A594),0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)+$BS594)*CT594)/Q594,0)","v":0},{"$f":"ROUND(R594*M594-(H594-IF(EE=1,0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)*CP594),2)","v":0},{"$f":"ROUND(S594*N594-(I594-IF(EE=1,0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)*CQ594),2)","v":0},{"$f":"ROUND(T594*O594-(J594-IF(EE=1,0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)*CR594),2)","v":0},{"$f":"ROUND(U594*P594-(K594-IF(EE=1,0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)*CS594),2)","v":0},{"$f":"ROUND(V594*Q594-(L594-IF(EE=1,0,Kosten_Fond!$D594+Kosten_Fond!$F594+Kosten_Fond!$H594)*CT594),2)","v":0},{"$f":"ROUND(W594-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z594,IF(AbschlVar=\"DK_fix\",W594*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB594,Kosten_Fond!$AA594))))*IF(Förderung=\"mit\",CN594,CP594)+AH594,2)","v":0},{"$f":"ROUND(X594-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z594,IF(AbschlVar=\"DK_fix\",X594*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB594,Kosten_Fond!$AA594))))*IF(Förderung=\"mit\",CO594,CQ594)+AH594,2)","v":0},{"$f":"ROUND(Y594-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z594,IF(AbschlVar=\"DK_fix\",Y594*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB594,Kosten_Fond!$AA594))))*CR594+AH594,2)","v":0},{"$f":"ROUND(Z594-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z594,IF(AbschlVar=\"DK_fix\",Z594*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB594,Kosten_Fond!$AA594))))*CS594+AH594,2)","v":0},{"$f":"ROUND(AA594-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z594,IF(AbschlVar=\"DK_fix\",AA594*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB594,Kosten_Fond!$AA594))))*CT594+AH594,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1,{"$f":"IF(AND(Fond!$B594<=1,OR($A594<n,AND($A594=n,Fond!$B594<=1))),R593*M594,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A594>n,0,IF(x+$A594<=45,30%,IF(x+$A594<=55,25%,15%)))","v":0},{"$f":"IF($A594>n,0,1-CN594)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A594<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A594+1)-$B$16)*$B$16,A594,A594+1),0)","v":48},{"$f":"IF(A595=A594,B594+1,1)","v":2},{"$f":"Kosten_Fond!T595","v":0},{"$f":"Kosten_Fond!U595","v":0},{"$f":"Kosten_Fond!V595","v":0},{"$f":"Kosten_Fond!W595","v":0},{"$f":"Kosten_Fond!X595","v":0},{"$f":"ROUND(C595/(1+$B$12),2)","v":0},{"$f":"ROUND(D595/(1+$B$13),2)","v":0},{"$f":"ROUND(E595/(1+$B$14),2)","v":0},{"$f":"ROUND(F595/(1+$D$12),2)","v":0},{"$f":"ROUND(G595/(1+$D$13),2)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),ROUND(M594*(1+INDEX(Performance_Vektoren!J$5:J$77,$A594+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),ROUND(N594*(1+INDEX(Performance_Vektoren!K$5:K$77,$A594+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),ROUND(O594*(1+INDEX(Performance_Vektoren!L$5:L$77,$A594+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),ROUND(P594*(1+INDEX(Performance_Vektoren!M$5:M$77,$A594+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),ROUND(Q594*(1+INDEX(Performance_Vektoren!N$5:N$77,$A594+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),R594+(H595-(IF(AND(EE=1,m>$A595),0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)+$BS595)*CP595)/M595,0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),S594+(I595-(IF(AND(EE=1,m>$A595),0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)+$BS595)*CQ595)/N595,0)","v":0},{"$f":"ROUND(IF(OR($A595<n,AND($A595=n,$B595<=1)),T594+(J595-(IF(AND(EE=1,m>$A595),0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)+$BS595)*CR595)/O595,0),10)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),U594+(K595-(IF(AND(EE=1,m>$A595),0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)+$BS595)*CS595)/P595,0)","v":0},{"$f":"IF(OR($A595<n,AND($A595=n,$B595<=1)),V594+(L595-(IF(AND(EE=1,m>$A595),0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)+$BS595)*CT595)/Q595,0)","v":0},{"$f":"ROUND(R595*M595-(H595-IF(EE=1,0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)*CP595),2)","v":0},{"$f":"ROUND(S595*N595-(I595-IF(EE=1,0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)*CQ595),2)","v":0},{"$f":"ROUND(T595*O595-(J595-IF(EE=1,0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)*CR595),2)","v":0},{"$f":"ROUND(U595*P595-(K595-IF(EE=1,0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)*CS595),2)","v":0},{"$f":"ROUND(V595*Q595-(L595-IF(EE=1,0,Kosten_Fond!$D595+Kosten_Fond!$F595+Kosten_Fond!$H595)*CT595),2)","v":0},{"$f":"ROUND(W595-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z595,IF(AbschlVar=\"DK_fix\",W595*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB595,Kosten_Fond!$AA595))))*IF(Förderung=\"mit\",CN595,CP595)+AH595,2)","v":0},{"$f":"ROUND(X595-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z595,IF(AbschlVar=\"DK_fix\",X595*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB595,Kosten_Fond!$AA595))))*IF(Förderung=\"mit\",CO595,CQ595)+AH595,2)","v":0},{"$f":"ROUND(Y595-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z595,IF(AbschlVar=\"DK_fix\",Y595*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB595,Kosten_Fond!$AA595))))*CR595+AH595,2)","v":0},{"$f":"ROUND(Z595-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z595,IF(AbschlVar=\"DK_fix\",Z595*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB595,Kosten_Fond!$AA595))))*CS595+AH595,2)","v":0},{"$f":"ROUND(AA595-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z595,IF(AbschlVar=\"DK_fix\",AA595*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB595,Kosten_Fond!$AA595))))*CT595+AH595,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,2,{"$f":"IF(AND(Fond!$B595<=1,OR($A595<n,AND($A595=n,Fond!$B595<=1))),R594*M595,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU595/(CU595+CV595)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A595<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A595+1)-$B$16)*$B$16,A595,A595+1),0)","v":48},3,{"$f":"Kosten_Fond!T596","v":0},{"$f":"Kosten_Fond!U596","v":0},{"$f":"Kosten_Fond!V596","v":0},{"$f":"Kosten_Fond!W596","v":0},{"$f":"Kosten_Fond!X596","v":0},0,0,0,0,0,{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),ROUND(M595*(1+INDEX(Performance_Vektoren!J$5:J$77,$A595+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),ROUND(N595*(1+INDEX(Performance_Vektoren!K$5:K$77,$A595+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),ROUND(O595*(1+INDEX(Performance_Vektoren!L$5:L$77,$A595+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),ROUND(P595*(1+INDEX(Performance_Vektoren!M$5:M$77,$A595+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),ROUND(Q595*(1+INDEX(Performance_Vektoren!N$5:N$77,$A595+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),R595+(H596-(IF(AND(EE=1,m>$A596),0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)+$BS596)*CP596)/M596,0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),S595+(I596-(IF(AND(EE=1,m>$A596),0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)+$BS596)*CQ596)/N596,0)","v":0},{"$f":"ROUND(IF(OR($A596<n,AND($A596=n,$B596<=1)),T595+(J596-(IF(AND(EE=1,m>$A596),0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)+$BS596)*CR596)/O596,0),10)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),U595+(K596-(IF(AND(EE=1,m>$A596),0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)+$BS596)*CS596)/P596,0)","v":0},{"$f":"IF(OR($A596<n,AND($A596=n,$B596<=1)),V595+(L596-(IF(AND(EE=1,m>$A596),0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)+$BS596)*CT596)/Q596,0)","v":0},{"$f":"ROUND(R596*M596-(H596-IF(EE=1,0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)*CP596),2)","v":0},{"$f":"ROUND(S596*N596-(I596-IF(EE=1,0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)*CQ596),2)","v":0},{"$f":"ROUND(T596*O596-(J596-IF(EE=1,0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)*CR596),2)","v":0},{"$f":"ROUND(U596*P596-(K596-IF(EE=1,0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)*CS596),2)","v":0},{"$f":"ROUND(V596*Q596-(L596-IF(EE=1,0,Kosten_Fond!$D596+Kosten_Fond!$F596+Kosten_Fond!$H596)*CT596),2)","v":0},{"$f":"ROUND(W596-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z596,IF(AbschlVar=\"DK_fix\",W596*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB596,Kosten_Fond!$AA596))))*IF(Förderung=\"mit\",CN596,CP596)+AH596,2)","v":0},{"$f":"ROUND(X596-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z596,IF(AbschlVar=\"DK_fix\",X596*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB596,Kosten_Fond!$AA596))))*IF(Förderung=\"mit\",CO596,CQ596)+AH596,2)","v":0},{"$f":"ROUND(Y596-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z596,IF(AbschlVar=\"DK_fix\",Y596*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB596,Kosten_Fond!$AA596))))*CR596+AH596,2)","v":0},{"$f":"ROUND(Z596-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z596,IF(AbschlVar=\"DK_fix\",Z596*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB596,Kosten_Fond!$AA596))))*CS596+AH596,2)","v":0},{"$f":"ROUND(AA596-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z596,IF(AbschlVar=\"DK_fix\",AA596*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB596,Kosten_Fond!$AA596))))*CT596+AH596,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,3,{"$f":"IF(AND(Fond!$B596<=1,OR($A596<n,AND($A596=n,Fond!$B596<=1))),R595*M596,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M596*R595","v":0},{"$f":"N596*S595","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A596<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A596+1)-$B$16)*$B$16,A596,A596+1),0)","v":48},4,{"$f":"Kosten_Fond!T597","v":0},{"$f":"Kosten_Fond!U597","v":0},{"$f":"Kosten_Fond!V597","v":0},{"$f":"Kosten_Fond!W597","v":0},{"$f":"Kosten_Fond!X597","v":0},0,0,0,0,0,{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),ROUND(M596*(1+INDEX(Performance_Vektoren!J$5:J$77,$A596+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),ROUND(N596*(1+INDEX(Performance_Vektoren!K$5:K$77,$A596+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),ROUND(O596*(1+INDEX(Performance_Vektoren!L$5:L$77,$A596+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),ROUND(P596*(1+INDEX(Performance_Vektoren!M$5:M$77,$A596+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),ROUND(Q596*(1+INDEX(Performance_Vektoren!N$5:N$77,$A596+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),R596+(H597-(IF(AND(EE=1,m>$A597),0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)+$BS597)*CP597)/M597,0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),S596+(I597-(IF(AND(EE=1,m>$A597),0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)+$BS597)*CQ597)/N597,0)","v":0},{"$f":"ROUND(IF(OR($A597<n,AND($A597=n,$B597<=1)),T596+(J597-(IF(AND(EE=1,m>$A597),0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)+$BS597)*CR597)/O597,0),10)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),U596+(K597-(IF(AND(EE=1,m>$A597),0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)+$BS597)*CS597)/P597,0)","v":0},{"$f":"IF(OR($A597<n,AND($A597=n,$B597<=1)),V596+(L597-(IF(AND(EE=1,m>$A597),0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)+$BS597)*CT597)/Q597,0)","v":0},{"$f":"ROUND(R597*M597-(H597-IF(EE=1,0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)*CP597),2)","v":0},{"$f":"ROUND(S597*N597-(I597-IF(EE=1,0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)*CQ597),2)","v":0},{"$f":"ROUND(T597*O597-(J597-IF(EE=1,0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)*CR597),2)","v":0},{"$f":"ROUND(U597*P597-(K597-IF(EE=1,0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)*CS597),2)","v":0},{"$f":"ROUND(V597*Q597-(L597-IF(EE=1,0,Kosten_Fond!$D597+Kosten_Fond!$F597+Kosten_Fond!$H597)*CT597),2)","v":0},{"$f":"ROUND(W597-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z597,IF(AbschlVar=\"DK_fix\",W597*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB597,Kosten_Fond!$AA597))))*IF(Förderung=\"mit\",CN597,CP597)+AH597,2)","v":0},{"$f":"ROUND(X597-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z597,IF(AbschlVar=\"DK_fix\",X597*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB597,Kosten_Fond!$AA597))))*IF(Förderung=\"mit\",CO597,CQ597)+AH597,2)","v":0},{"$f":"ROUND(Y597-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z597,IF(AbschlVar=\"DK_fix\",Y597*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB597,Kosten_Fond!$AA597))))*CR597+AH597,2)","v":0},{"$f":"ROUND(Z597-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z597,IF(AbschlVar=\"DK_fix\",Z597*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB597,Kosten_Fond!$AA597))))*CS597+AH597,2)","v":0},{"$f":"ROUND(AA597-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z597,IF(AbschlVar=\"DK_fix\",AA597*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB597,Kosten_Fond!$AA597))))*CT597+AH597,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,4,{"$f":"IF(AND(Fond!$B597<=1,OR($A597<n,AND($A597=n,Fond!$B597<=1))),R596*M597,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A597<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A597+1)-$B$16)*$B$16,A597,A597+1),0)","v":48},5,{"$f":"Kosten_Fond!T598","v":0},{"$f":"Kosten_Fond!U598","v":0},{"$f":"Kosten_Fond!V598","v":0},{"$f":"Kosten_Fond!W598","v":0},{"$f":"Kosten_Fond!X598","v":0},0,0,0,0,0,{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),ROUND(M597*(1+INDEX(Performance_Vektoren!J$5:J$77,$A597+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),ROUND(N597*(1+INDEX(Performance_Vektoren!K$5:K$77,$A597+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),ROUND(O597*(1+INDEX(Performance_Vektoren!L$5:L$77,$A597+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),ROUND(P597*(1+INDEX(Performance_Vektoren!M$5:M$77,$A597+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),ROUND(Q597*(1+INDEX(Performance_Vektoren!N$5:N$77,$A597+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),R597+(H598-(IF(AND(EE=1,m>$A598),0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)+$BS598)*CP598)/M598,0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),S597+(I598-(IF(AND(EE=1,m>$A598),0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)+$BS598)*CQ598)/N598,0)","v":0},{"$f":"ROUND(IF(OR($A598<n,AND($A598=n,$B598<=1)),T597+(J598-(IF(AND(EE=1,m>$A598),0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)+$BS598)*CR598)/O598,0),10)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),U597+(K598-(IF(AND(EE=1,m>$A598),0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)+$BS598)*CS598)/P598,0)","v":0},{"$f":"IF(OR($A598<n,AND($A598=n,$B598<=1)),V597+(L598-(IF(AND(EE=1,m>$A598),0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)+$BS598)*CT598)/Q598,0)","v":0},{"$f":"ROUND(R598*M598-(H598-IF(EE=1,0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)*CP598),2)","v":0},{"$f":"ROUND(S598*N598-(I598-IF(EE=1,0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)*CQ598),2)","v":0},{"$f":"ROUND(T598*O598-(J598-IF(EE=1,0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)*CR598),2)","v":0},{"$f":"ROUND(U598*P598-(K598-IF(EE=1,0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)*CS598),2)","v":0},{"$f":"ROUND(V598*Q598-(L598-IF(EE=1,0,Kosten_Fond!$D598+Kosten_Fond!$F598+Kosten_Fond!$H598)*CT598),2)","v":0},{"$f":"ROUND(W598-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z598,IF(AbschlVar=\"DK_fix\",W598*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB598,Kosten_Fond!$AA598))))*IF(Förderung=\"mit\",CN598,CP598)+AH598,2)","v":0},{"$f":"ROUND(X598-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z598,IF(AbschlVar=\"DK_fix\",X598*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB598,Kosten_Fond!$AA598))))*IF(Förderung=\"mit\",CO598,CQ598)+AH598,2)","v":0},{"$f":"ROUND(Y598-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z598,IF(AbschlVar=\"DK_fix\",Y598*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB598,Kosten_Fond!$AA598))))*CR598+AH598,2)","v":0},{"$f":"ROUND(Z598-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z598,IF(AbschlVar=\"DK_fix\",Z598*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB598,Kosten_Fond!$AA598))))*CS598+AH598,2)","v":0},{"$f":"ROUND(AA598-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z598,IF(AbschlVar=\"DK_fix\",AA598*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB598,Kosten_Fond!$AA598))))*CT598+AH598,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,5,{"$f":"IF(AND(Fond!$B598<=1,OR($A598<n,AND($A598=n,Fond!$B598<=1))),R597*M598,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A598<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A598+1)-$B$16)*$B$16,A598,A598+1),0)","v":48},6,{"$f":"Kosten_Fond!T599","v":0},{"$f":"Kosten_Fond!U599","v":0},{"$f":"Kosten_Fond!V599","v":0},{"$f":"Kosten_Fond!W599","v":0},{"$f":"Kosten_Fond!X599","v":0},0,0,0,0,0,{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),ROUND(M598*(1+INDEX(Performance_Vektoren!J$5:J$77,$A598+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),ROUND(N598*(1+INDEX(Performance_Vektoren!K$5:K$77,$A598+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),ROUND(O598*(1+INDEX(Performance_Vektoren!L$5:L$77,$A598+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),ROUND(P598*(1+INDEX(Performance_Vektoren!M$5:M$77,$A598+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),ROUND(Q598*(1+INDEX(Performance_Vektoren!N$5:N$77,$A598+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),R598+(H599-(IF(AND(EE=1,m>$A599),0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)+$BS599)*CP599)/M599,0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),S598+(I599-(IF(AND(EE=1,m>$A599),0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)+$BS599)*CQ599)/N599,0)","v":0},{"$f":"ROUND(IF(OR($A599<n,AND($A599=n,$B599<=1)),T598+(J599-(IF(AND(EE=1,m>$A599),0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)+$BS599)*CR599)/O599,0),10)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),U598+(K599-(IF(AND(EE=1,m>$A599),0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)+$BS599)*CS599)/P599,0)","v":0},{"$f":"IF(OR($A599<n,AND($A599=n,$B599<=1)),V598+(L599-(IF(AND(EE=1,m>$A599),0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)+$BS599)*CT599)/Q599,0)","v":0},{"$f":"ROUND(R599*M599-(H599-IF(EE=1,0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)*CP599),2)","v":0},{"$f":"ROUND(S599*N599-(I599-IF(EE=1,0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)*CQ599),2)","v":0},{"$f":"ROUND(T599*O599-(J599-IF(EE=1,0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)*CR599),2)","v":0},{"$f":"ROUND(U599*P599-(K599-IF(EE=1,0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)*CS599),2)","v":0},{"$f":"ROUND(V599*Q599-(L599-IF(EE=1,0,Kosten_Fond!$D599+Kosten_Fond!$F599+Kosten_Fond!$H599)*CT599),2)","v":0},{"$f":"ROUND(W599-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z599,IF(AbschlVar=\"DK_fix\",W599*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB599,Kosten_Fond!$AA599))))*IF(Förderung=\"mit\",CN599,CP599)+AH599,2)","v":0},{"$f":"ROUND(X599-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z599,IF(AbschlVar=\"DK_fix\",X599*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB599,Kosten_Fond!$AA599))))*IF(Förderung=\"mit\",CO599,CQ599)+AH599,2)","v":0},{"$f":"ROUND(Y599-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z599,IF(AbschlVar=\"DK_fix\",Y599*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB599,Kosten_Fond!$AA599))))*CR599+AH599,2)","v":0},{"$f":"ROUND(Z599-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z599,IF(AbschlVar=\"DK_fix\",Z599*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB599,Kosten_Fond!$AA599))))*CS599+AH599,2)","v":0},{"$f":"ROUND(AA599-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z599,IF(AbschlVar=\"DK_fix\",AA599*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB599,Kosten_Fond!$AA599))))*CT599+AH599,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,6,{"$f":"IF(AND(Fond!$B599<=1,OR($A599<n,AND($A599=n,Fond!$B599<=1))),R598*M599,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A599<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A599+1)-$B$16)*$B$16,A599,A599+1),0)","v":48},7,{"$f":"Kosten_Fond!T600","v":0},{"$f":"Kosten_Fond!U600","v":0},{"$f":"Kosten_Fond!V600","v":0},{"$f":"Kosten_Fond!W600","v":0},{"$f":"Kosten_Fond!X600","v":0},0,0,0,0,0,{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),ROUND(M599*(1+INDEX(Performance_Vektoren!J$5:J$77,$A599+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),ROUND(N599*(1+INDEX(Performance_Vektoren!K$5:K$77,$A599+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),ROUND(O599*(1+INDEX(Performance_Vektoren!L$5:L$77,$A599+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),ROUND(P599*(1+INDEX(Performance_Vektoren!M$5:M$77,$A599+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),ROUND(Q599*(1+INDEX(Performance_Vektoren!N$5:N$77,$A599+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),R599+(H600-(IF(AND(EE=1,m>$A600),0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)+$BS600)*CP600)/M600,0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),S599+(I600-(IF(AND(EE=1,m>$A600),0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)+$BS600)*CQ600)/N600,0)","v":0},{"$f":"ROUND(IF(OR($A600<n,AND($A600=n,$B600<=1)),T599+(J600-(IF(AND(EE=1,m>$A600),0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)+$BS600)*CR600)/O600,0),10)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),U599+(K600-(IF(AND(EE=1,m>$A600),0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)+$BS600)*CS600)/P600,0)","v":0},{"$f":"IF(OR($A600<n,AND($A600=n,$B600<=1)),V599+(L600-(IF(AND(EE=1,m>$A600),0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)+$BS600)*CT600)/Q600,0)","v":0},{"$f":"ROUND(R600*M600-(H600-IF(EE=1,0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)*CP600),2)","v":0},{"$f":"ROUND(S600*N600-(I600-IF(EE=1,0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)*CQ600),2)","v":0},{"$f":"ROUND(T600*O600-(J600-IF(EE=1,0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)*CR600),2)","v":0},{"$f":"ROUND(U600*P600-(K600-IF(EE=1,0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)*CS600),2)","v":0},{"$f":"ROUND(V600*Q600-(L600-IF(EE=1,0,Kosten_Fond!$D600+Kosten_Fond!$F600+Kosten_Fond!$H600)*CT600),2)","v":0},{"$f":"ROUND(W600-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z600,IF(AbschlVar=\"DK_fix\",W600*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB600,Kosten_Fond!$AA600))))*IF(Förderung=\"mit\",CN600,CP600)+AH600,2)","v":0},{"$f":"ROUND(X600-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z600,IF(AbschlVar=\"DK_fix\",X600*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB600,Kosten_Fond!$AA600))))*IF(Förderung=\"mit\",CO600,CQ600)+AH600,2)","v":0},{"$f":"ROUND(Y600-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z600,IF(AbschlVar=\"DK_fix\",Y600*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB600,Kosten_Fond!$AA600))))*CR600+AH600,2)","v":0},{"$f":"ROUND(Z600-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z600,IF(AbschlVar=\"DK_fix\",Z600*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB600,Kosten_Fond!$AA600))))*CS600+AH600,2)","v":0},{"$f":"ROUND(AA600-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z600,IF(AbschlVar=\"DK_fix\",AA600*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB600,Kosten_Fond!$AA600))))*CT600+AH600,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,7,{"$f":"IF(AND(Fond!$B600<=1,OR($A600<n,AND($A600=n,Fond!$B600<=1))),R599*M600,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A600<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A600+1)-$B$16)*$B$16,A600,A600+1),0)","v":48},8,{"$f":"Kosten_Fond!T601","v":0},{"$f":"Kosten_Fond!U601","v":0},{"$f":"Kosten_Fond!V601","v":0},{"$f":"Kosten_Fond!W601","v":0},{"$f":"Kosten_Fond!X601","v":0},0,0,0,0,0,{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),ROUND(M600*(1+INDEX(Performance_Vektoren!J$5:J$77,$A600+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),ROUND(N600*(1+INDEX(Performance_Vektoren!K$5:K$77,$A600+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),ROUND(O600*(1+INDEX(Performance_Vektoren!L$5:L$77,$A600+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),ROUND(P600*(1+INDEX(Performance_Vektoren!M$5:M$77,$A600+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),ROUND(Q600*(1+INDEX(Performance_Vektoren!N$5:N$77,$A600+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),R600+(H601-(IF(AND(EE=1,m>$A601),0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)+$BS601)*CP601)/M601,0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),S600+(I601-(IF(AND(EE=1,m>$A601),0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)+$BS601)*CQ601)/N601,0)","v":0},{"$f":"ROUND(IF(OR($A601<n,AND($A601=n,$B601<=1)),T600+(J601-(IF(AND(EE=1,m>$A601),0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)+$BS601)*CR601)/O601,0),10)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),U600+(K601-(IF(AND(EE=1,m>$A601),0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)+$BS601)*CS601)/P601,0)","v":0},{"$f":"IF(OR($A601<n,AND($A601=n,$B601<=1)),V600+(L601-(IF(AND(EE=1,m>$A601),0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)+$BS601)*CT601)/Q601,0)","v":0},{"$f":"ROUND(R601*M601-(H601-IF(EE=1,0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)*CP601),2)","v":0},{"$f":"ROUND(S601*N601-(I601-IF(EE=1,0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)*CQ601),2)","v":0},{"$f":"ROUND(T601*O601-(J601-IF(EE=1,0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)*CR601),2)","v":0},{"$f":"ROUND(U601*P601-(K601-IF(EE=1,0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)*CS601),2)","v":0},{"$f":"ROUND(V601*Q601-(L601-IF(EE=1,0,Kosten_Fond!$D601+Kosten_Fond!$F601+Kosten_Fond!$H601)*CT601),2)","v":0},{"$f":"ROUND(W601-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z601,IF(AbschlVar=\"DK_fix\",W601*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB601,Kosten_Fond!$AA601))))*IF(Förderung=\"mit\",CN601,CP601)+AH601,2)","v":0},{"$f":"ROUND(X601-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z601,IF(AbschlVar=\"DK_fix\",X601*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB601,Kosten_Fond!$AA601))))*IF(Förderung=\"mit\",CO601,CQ601)+AH601,2)","v":0},{"$f":"ROUND(Y601-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z601,IF(AbschlVar=\"DK_fix\",Y601*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB601,Kosten_Fond!$AA601))))*CR601+AH601,2)","v":0},{"$f":"ROUND(Z601-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z601,IF(AbschlVar=\"DK_fix\",Z601*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB601,Kosten_Fond!$AA601))))*CS601+AH601,2)","v":0},{"$f":"ROUND(AA601-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z601,IF(AbschlVar=\"DK_fix\",AA601*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB601,Kosten_Fond!$AA601))))*CT601+AH601,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,8,{"$f":"IF(AND(Fond!$B601<=1,OR($A601<n,AND($A601=n,Fond!$B601<=1))),R600*M601,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A601<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A601+1)-$B$16)*$B$16,A601,A601+1),0)","v":48},9,{"$f":"Kosten_Fond!T602","v":0},{"$f":"Kosten_Fond!U602","v":0},{"$f":"Kosten_Fond!V602","v":0},{"$f":"Kosten_Fond!W602","v":0},{"$f":"Kosten_Fond!X602","v":0},0,0,0,0,0,{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),ROUND(M601*(1+INDEX(Performance_Vektoren!J$5:J$77,$A601+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),ROUND(N601*(1+INDEX(Performance_Vektoren!K$5:K$77,$A601+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),ROUND(O601*(1+INDEX(Performance_Vektoren!L$5:L$77,$A601+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),ROUND(P601*(1+INDEX(Performance_Vektoren!M$5:M$77,$A601+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),ROUND(Q601*(1+INDEX(Performance_Vektoren!N$5:N$77,$A601+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),R601+(H602-(IF(AND(EE=1,m>$A602),0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)+$BS602)*CP602)/M602,0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),S601+(I602-(IF(AND(EE=1,m>$A602),0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)+$BS602)*CQ602)/N602,0)","v":0},{"$f":"ROUND(IF(OR($A602<n,AND($A602=n,$B602<=1)),T601+(J602-(IF(AND(EE=1,m>$A602),0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)+$BS602)*CR602)/O602,0),10)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),U601+(K602-(IF(AND(EE=1,m>$A602),0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)+$BS602)*CS602)/P602,0)","v":0},{"$f":"IF(OR($A602<n,AND($A602=n,$B602<=1)),V601+(L602-(IF(AND(EE=1,m>$A602),0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)+$BS602)*CT602)/Q602,0)","v":0},{"$f":"ROUND(R602*M602-(H602-IF(EE=1,0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)*CP602),2)","v":0},{"$f":"ROUND(S602*N602-(I602-IF(EE=1,0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)*CQ602),2)","v":0},{"$f":"ROUND(T602*O602-(J602-IF(EE=1,0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)*CR602),2)","v":0},{"$f":"ROUND(U602*P602-(K602-IF(EE=1,0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)*CS602),2)","v":0},{"$f":"ROUND(V602*Q602-(L602-IF(EE=1,0,Kosten_Fond!$D602+Kosten_Fond!$F602+Kosten_Fond!$H602)*CT602),2)","v":0},{"$f":"ROUND(W602-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z602,IF(AbschlVar=\"DK_fix\",W602*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB602,Kosten_Fond!$AA602))))*IF(Förderung=\"mit\",CN602,CP602)+AH602,2)","v":0},{"$f":"ROUND(X602-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z602,IF(AbschlVar=\"DK_fix\",X602*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB602,Kosten_Fond!$AA602))))*IF(Förderung=\"mit\",CO602,CQ602)+AH602,2)","v":0},{"$f":"ROUND(Y602-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z602,IF(AbschlVar=\"DK_fix\",Y602*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB602,Kosten_Fond!$AA602))))*CR602+AH602,2)","v":0},{"$f":"ROUND(Z602-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z602,IF(AbschlVar=\"DK_fix\",Z602*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB602,Kosten_Fond!$AA602))))*CS602+AH602,2)","v":0},{"$f":"ROUND(AA602-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z602,IF(AbschlVar=\"DK_fix\",AA602*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB602,Kosten_Fond!$AA602))))*CT602+AH602,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,9,{"$f":"IF(AND(Fond!$B602<=1,OR($A602<n,AND($A602=n,Fond!$B602<=1))),R601*M602,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A602<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A602+1)-$B$16)*$B$16,A602,A602+1),0)","v":48},10,{"$f":"Kosten_Fond!T603","v":0},{"$f":"Kosten_Fond!U603","v":0},{"$f":"Kosten_Fond!V603","v":0},{"$f":"Kosten_Fond!W603","v":0},{"$f":"Kosten_Fond!X603","v":0},0,0,0,0,0,{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),ROUND(M602*(1+INDEX(Performance_Vektoren!J$5:J$77,$A602+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),ROUND(N602*(1+INDEX(Performance_Vektoren!K$5:K$77,$A602+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),ROUND(O602*(1+INDEX(Performance_Vektoren!L$5:L$77,$A602+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),ROUND(P602*(1+INDEX(Performance_Vektoren!M$5:M$77,$A602+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),ROUND(Q602*(1+INDEX(Performance_Vektoren!N$5:N$77,$A602+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),R602+(H603-(IF(AND(EE=1,m>$A603),0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)+$BS603)*CP603)/M603,0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),S602+(I603-(IF(AND(EE=1,m>$A603),0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)+$BS603)*CQ603)/N603,0)","v":0},{"$f":"ROUND(IF(OR($A603<n,AND($A603=n,$B603<=1)),T602+(J603-(IF(AND(EE=1,m>$A603),0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)+$BS603)*CR603)/O603,0),10)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),U602+(K603-(IF(AND(EE=1,m>$A603),0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)+$BS603)*CS603)/P603,0)","v":0},{"$f":"IF(OR($A603<n,AND($A603=n,$B603<=1)),V602+(L603-(IF(AND(EE=1,m>$A603),0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)+$BS603)*CT603)/Q603,0)","v":0},{"$f":"ROUND(R603*M603-(H603-IF(EE=1,0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)*CP603),2)","v":0},{"$f":"ROUND(S603*N603-(I603-IF(EE=1,0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)*CQ603),2)","v":0},{"$f":"ROUND(T603*O603-(J603-IF(EE=1,0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)*CR603),2)","v":0},{"$f":"ROUND(U603*P603-(K603-IF(EE=1,0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)*CS603),2)","v":0},{"$f":"ROUND(V603*Q603-(L603-IF(EE=1,0,Kosten_Fond!$D603+Kosten_Fond!$F603+Kosten_Fond!$H603)*CT603),2)","v":0},{"$f":"ROUND(W603-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z603,IF(AbschlVar=\"DK_fix\",W603*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB603,Kosten_Fond!$AA603))))*IF(Förderung=\"mit\",CN603,CP603)+AH603,2)","v":0},{"$f":"ROUND(X603-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z603,IF(AbschlVar=\"DK_fix\",X603*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB603,Kosten_Fond!$AA603))))*IF(Förderung=\"mit\",CO603,CQ603)+AH603,2)","v":0},{"$f":"ROUND(Y603-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z603,IF(AbschlVar=\"DK_fix\",Y603*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB603,Kosten_Fond!$AA603))))*CR603+AH603,2)","v":0},{"$f":"ROUND(Z603-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z603,IF(AbschlVar=\"DK_fix\",Z603*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB603,Kosten_Fond!$AA603))))*CS603+AH603,2)","v":0},{"$f":"ROUND(AA603-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z603,IF(AbschlVar=\"DK_fix\",AA603*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB603,Kosten_Fond!$AA603))))*CT603+AH603,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,10,{"$f":"IF(AND(Fond!$B603<=1,OR($A603<n,AND($A603=n,Fond!$B603<=1))),R602*M603,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A603<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A603+1)-$B$16)*$B$16,A603,A603+1),0)","v":48},11,{"$f":"Kosten_Fond!T604","v":0},{"$f":"Kosten_Fond!U604","v":0},{"$f":"Kosten_Fond!V604","v":0},{"$f":"Kosten_Fond!W604","v":0},{"$f":"Kosten_Fond!X604","v":0},0,0,0,0,0,{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),ROUND(M603*(1+INDEX(Performance_Vektoren!J$5:J$77,$A603+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),ROUND(N603*(1+INDEX(Performance_Vektoren!K$5:K$77,$A603+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),ROUND(O603*(1+INDEX(Performance_Vektoren!L$5:L$77,$A603+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),ROUND(P603*(1+INDEX(Performance_Vektoren!M$5:M$77,$A603+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),ROUND(Q603*(1+INDEX(Performance_Vektoren!N$5:N$77,$A603+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),R603+(H604-(IF(AND(EE=1,m>$A604),0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)+$BS604)*CP604)/M604,0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),S603+(I604-(IF(AND(EE=1,m>$A604),0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)+$BS604)*CQ604)/N604,0)","v":0},{"$f":"ROUND(IF(OR($A604<n,AND($A604=n,$B604<=1)),T603+(J604-(IF(AND(EE=1,m>$A604),0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)+$BS604)*CR604)/O604,0),10)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),U603+(K604-(IF(AND(EE=1,m>$A604),0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)+$BS604)*CS604)/P604,0)","v":0},{"$f":"IF(OR($A604<n,AND($A604=n,$B604<=1)),V603+(L604-(IF(AND(EE=1,m>$A604),0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)+$BS604)*CT604)/Q604,0)","v":0},{"$f":"ROUND(R604*M604-(H604-IF(EE=1,0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)*CP604),2)","v":0},{"$f":"ROUND(S604*N604-(I604-IF(EE=1,0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)*CQ604),2)","v":0},{"$f":"ROUND(T604*O604-(J604-IF(EE=1,0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)*CR604),2)","v":0},{"$f":"ROUND(U604*P604-(K604-IF(EE=1,0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)*CS604),2)","v":0},{"$f":"ROUND(V604*Q604-(L604-IF(EE=1,0,Kosten_Fond!$D604+Kosten_Fond!$F604+Kosten_Fond!$H604)*CT604),2)","v":0},{"$f":"ROUND(W604-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z604,IF(AbschlVar=\"DK_fix\",W604*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB604,Kosten_Fond!$AA604))))*IF(Förderung=\"mit\",CN604,CP604)+AH604,2)","v":0},{"$f":"ROUND(X604-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z604,IF(AbschlVar=\"DK_fix\",X604*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB604,Kosten_Fond!$AA604))))*IF(Förderung=\"mit\",CO604,CQ604)+AH604,2)","v":0},{"$f":"ROUND(Y604-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z604,IF(AbschlVar=\"DK_fix\",Y604*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB604,Kosten_Fond!$AA604))))*CR604+AH604,2)","v":0},{"$f":"ROUND(Z604-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z604,IF(AbschlVar=\"DK_fix\",Z604*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB604,Kosten_Fond!$AA604))))*CS604+AH604,2)","v":0},{"$f":"ROUND(AA604-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z604,IF(AbschlVar=\"DK_fix\",AA604*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB604,Kosten_Fond!$AA604))))*CT604+AH604,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,11,{"$f":"IF(AND(Fond!$B604<=1,OR($A604<n,AND($A604=n,Fond!$B604<=1))),R603*M604,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A604<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A604+1)-$B$16)*$B$16,A604,A604+1),0)","v":48},12,{"$f":"Kosten_Fond!T605","v":0},{"$f":"Kosten_Fond!U605","v":0},{"$f":"Kosten_Fond!V605","v":0},{"$f":"Kosten_Fond!W605","v":0},{"$f":"Kosten_Fond!X605","v":0},0,0,0,0,0,{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),ROUND(M604*(1+INDEX(Performance_Vektoren!J$5:J$77,$A604+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),ROUND(N604*(1+INDEX(Performance_Vektoren!K$5:K$77,$A604+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),ROUND(O604*(1+INDEX(Performance_Vektoren!L$5:L$77,$A604+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),ROUND(P604*(1+INDEX(Performance_Vektoren!M$5:M$77,$A604+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),ROUND(Q604*(1+INDEX(Performance_Vektoren!N$5:N$77,$A604+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),R604+(H605-(IF(AND(EE=1,m>$A605),0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)+$BS605)*CP605)/M605,0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),S604+(I605-(IF(AND(EE=1,m>$A605),0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)+$BS605)*CQ605)/N605,0)","v":0},{"$f":"ROUND(IF(OR($A605<n,AND($A605=n,$B605<=1)),T604+(J605-(IF(AND(EE=1,m>$A605),0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)+$BS605)*CR605)/O605,0),10)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),U604+(K605-(IF(AND(EE=1,m>$A605),0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)+$BS605)*CS605)/P605,0)","v":0},{"$f":"IF(OR($A605<n,AND($A605=n,$B605<=1)),V604+(L605-(IF(AND(EE=1,m>$A605),0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)+$BS605)*CT605)/Q605,0)","v":0},{"$f":"ROUND(R605*M605-(H605-IF(EE=1,0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)*CP605),2)","v":0},{"$f":"ROUND(S605*N605-(I605-IF(EE=1,0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)*CQ605),2)","v":0},{"$f":"ROUND(T605*O605-(J605-IF(EE=1,0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)*CR605),2)","v":0},{"$f":"ROUND(U605*P605-(K605-IF(EE=1,0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)*CS605),2)","v":0},{"$f":"ROUND(V605*Q605-(L605-IF(EE=1,0,Kosten_Fond!$D605+Kosten_Fond!$F605+Kosten_Fond!$H605)*CT605),2)","v":0},{"$f":"ROUND(W605-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z605,IF(AbschlVar=\"DK_fix\",W605*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB605,Kosten_Fond!$AA605))))*IF(Förderung=\"mit\",CN605,CP605)+AH605,2)","v":0},{"$f":"ROUND(X605-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z605,IF(AbschlVar=\"DK_fix\",X605*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB605,Kosten_Fond!$AA605))))*IF(Förderung=\"mit\",CO605,CQ605)+AH605,2)","v":0},{"$f":"ROUND(Y605-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z605,IF(AbschlVar=\"DK_fix\",Y605*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB605,Kosten_Fond!$AA605))))*CR605+AH605,2)","v":0},{"$f":"ROUND(Z605-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z605,IF(AbschlVar=\"DK_fix\",Z605*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB605,Kosten_Fond!$AA605))))*CS605+AH605,2)","v":0},{"$f":"ROUND(AA605-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z605,IF(AbschlVar=\"DK_fix\",AA605*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB605,Kosten_Fond!$AA605))))*CT605+AH605,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,12,{"$f":"IF(AND(Fond!$B605<=1,OR($A605<n,AND($A605=n,Fond!$B605<=1))),R604*M605,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A605<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A605+1)-$B$16)*$B$16,A605,A605+1),0)","v":49},1,{"$f":"Kosten_Fond!T606","v":0},{"$f":"Kosten_Fond!U606","v":0},{"$f":"Kosten_Fond!V606","v":0},{"$f":"Kosten_Fond!W606","v":0},{"$f":"Kosten_Fond!X606","v":0},0,0,0,0,0,{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),ROUND(M605*(1+INDEX(Performance_Vektoren!J$5:J$77,$A605+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),ROUND(N605*(1+INDEX(Performance_Vektoren!K$5:K$77,$A605+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),ROUND(O605*(1+INDEX(Performance_Vektoren!L$5:L$77,$A605+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),ROUND(P605*(1+INDEX(Performance_Vektoren!M$5:M$77,$A605+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),ROUND(Q605*(1+INDEX(Performance_Vektoren!N$5:N$77,$A605+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),R605+(H606-(IF(AND(EE=1,m>$A606),0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)+$BS606)*CP606)/M606,0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),S605+(I606-(IF(AND(EE=1,m>$A606),0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)+$BS606)*CQ606)/N606,0)","v":0},{"$f":"ROUND(IF(OR($A606<n,AND($A606=n,$B606<=1)),T605+(J606-(IF(AND(EE=1,m>$A606),0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)+$BS606)*CR606)/O606,0),10)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),U605+(K606-(IF(AND(EE=1,m>$A606),0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)+$BS606)*CS606)/P606,0)","v":0},{"$f":"IF(OR($A606<n,AND($A606=n,$B606<=1)),V605+(L606-(IF(AND(EE=1,m>$A606),0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)+$BS606)*CT606)/Q606,0)","v":0},{"$f":"ROUND(R606*M606-(H606-IF(EE=1,0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)*CP606),2)","v":0},{"$f":"ROUND(S606*N606-(I606-IF(EE=1,0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)*CQ606),2)","v":0},{"$f":"ROUND(T606*O606-(J606-IF(EE=1,0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)*CR606),2)","v":0},{"$f":"ROUND(U606*P606-(K606-IF(EE=1,0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)*CS606),2)","v":0},{"$f":"ROUND(V606*Q606-(L606-IF(EE=1,0,Kosten_Fond!$D606+Kosten_Fond!$F606+Kosten_Fond!$H606)*CT606),2)","v":0},{"$f":"ROUND(W606-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z606,IF(AbschlVar=\"DK_fix\",W606*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB606,Kosten_Fond!$AA606))))*IF(Förderung=\"mit\",CN606,CP606)+AH606,2)","v":0},{"$f":"ROUND(X606-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z606,IF(AbschlVar=\"DK_fix\",X606*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB606,Kosten_Fond!$AA606))))*IF(Förderung=\"mit\",CO606,CQ606)+AH606,2)","v":0},{"$f":"ROUND(Y606-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z606,IF(AbschlVar=\"DK_fix\",Y606*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB606,Kosten_Fond!$AA606))))*CR606+AH606,2)","v":0},{"$f":"ROUND(Z606-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z606,IF(AbschlVar=\"DK_fix\",Z606*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB606,Kosten_Fond!$AA606))))*CS606+AH606,2)","v":0},{"$f":"ROUND(AA606-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z606,IF(AbschlVar=\"DK_fix\",AA606*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB606,Kosten_Fond!$AA606))))*CT606+AH606,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1,{"$f":"IF(AND(Fond!$B606<=1,OR($A606<n,AND($A606=n,Fond!$B606<=1))),R605*M606,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A606<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A606+1)-$B$16)*$B$16,A606,A606+1),0)","v":49},2,{"$f":"Kosten_Fond!T607","v":0},{"$f":"Kosten_Fond!U607","v":0},{"$f":"Kosten_Fond!V607","v":0},{"$f":"Kosten_Fond!W607","v":0},{"$f":"Kosten_Fond!X607","v":0},0,0,0,0,0,{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),ROUND(M606*(1+INDEX(Performance_Vektoren!J$5:J$77,$A606+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),ROUND(N606*(1+INDEX(Performance_Vektoren!K$5:K$77,$A606+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),ROUND(O606*(1+INDEX(Performance_Vektoren!L$5:L$77,$A606+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),ROUND(P606*(1+INDEX(Performance_Vektoren!M$5:M$77,$A606+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),ROUND(Q606*(1+INDEX(Performance_Vektoren!N$5:N$77,$A606+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),R606+(H607-(IF(AND(EE=1,m>$A607),0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)+$BS607)*CP607)/M607,0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),S606+(I607-(IF(AND(EE=1,m>$A607),0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)+$BS607)*CQ607)/N607,0)","v":0},{"$f":"ROUND(IF(OR($A607<n,AND($A607=n,$B607<=1)),T606+(J607-(IF(AND(EE=1,m>$A607),0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)+$BS607)*CR607)/O607,0),10)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),U606+(K607-(IF(AND(EE=1,m>$A607),0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)+$BS607)*CS607)/P607,0)","v":0},{"$f":"IF(OR($A607<n,AND($A607=n,$B607<=1)),V606+(L607-(IF(AND(EE=1,m>$A607),0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)+$BS607)*CT607)/Q607,0)","v":0},{"$f":"ROUND(R607*M607-(H607-IF(EE=1,0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)*CP607),2)","v":0},{"$f":"ROUND(S607*N607-(I607-IF(EE=1,0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)*CQ607),2)","v":0},{"$f":"ROUND(T607*O607-(J607-IF(EE=1,0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)*CR607),2)","v":0},{"$f":"ROUND(U607*P607-(K607-IF(EE=1,0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)*CS607),2)","v":0},{"$f":"ROUND(V607*Q607-(L607-IF(EE=1,0,Kosten_Fond!$D607+Kosten_Fond!$F607+Kosten_Fond!$H607)*CT607),2)","v":0},{"$f":"ROUND(W607-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z607,IF(AbschlVar=\"DK_fix\",W607*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB607,Kosten_Fond!$AA607))))*IF(Förderung=\"mit\",CN607,CP607)+AH607,2)","v":0},{"$f":"ROUND(X607-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z607,IF(AbschlVar=\"DK_fix\",X607*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB607,Kosten_Fond!$AA607))))*IF(Förderung=\"mit\",CO607,CQ607)+AH607,2)","v":0},{"$f":"ROUND(Y607-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z607,IF(AbschlVar=\"DK_fix\",Y607*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB607,Kosten_Fond!$AA607))))*CR607+AH607,2)","v":0},{"$f":"ROUND(Z607-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z607,IF(AbschlVar=\"DK_fix\",Z607*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB607,Kosten_Fond!$AA607))))*CS607+AH607,2)","v":0},{"$f":"ROUND(AA607-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z607,IF(AbschlVar=\"DK_fix\",AA607*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB607,Kosten_Fond!$AA607))))*CT607+AH607,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,2,{"$f":"IF(AND(Fond!$B607<=1,OR($A607<n,AND($A607=n,Fond!$B607<=1))),R606*M607,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A607<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A607+1)-$B$16)*$B$16,A607,A607+1),0)","v":49},3,{"$f":"Kosten_Fond!T608","v":0},{"$f":"Kosten_Fond!U608","v":0},{"$f":"Kosten_Fond!V608","v":0},{"$f":"Kosten_Fond!W608","v":0},{"$f":"Kosten_Fond!X608","v":0},0,0,0,0,0,{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),ROUND(M607*(1+INDEX(Performance_Vektoren!J$5:J$77,$A607+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),ROUND(N607*(1+INDEX(Performance_Vektoren!K$5:K$77,$A607+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),ROUND(O607*(1+INDEX(Performance_Vektoren!L$5:L$77,$A607+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),ROUND(P607*(1+INDEX(Performance_Vektoren!M$5:M$77,$A607+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),ROUND(Q607*(1+INDEX(Performance_Vektoren!N$5:N$77,$A607+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),R607+(H608-(IF(AND(EE=1,m>$A608),0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)+$BS608)*CP608)/M608,0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),S607+(I608-(IF(AND(EE=1,m>$A608),0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)+$BS608)*CQ608)/N608,0)","v":0},{"$f":"ROUND(IF(OR($A608<n,AND($A608=n,$B608<=1)),T607+(J608-(IF(AND(EE=1,m>$A608),0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)+$BS608)*CR608)/O608,0),10)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),U607+(K608-(IF(AND(EE=1,m>$A608),0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)+$BS608)*CS608)/P608,0)","v":0},{"$f":"IF(OR($A608<n,AND($A608=n,$B608<=1)),V607+(L608-(IF(AND(EE=1,m>$A608),0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)+$BS608)*CT608)/Q608,0)","v":0},{"$f":"ROUND(R608*M608-(H608-IF(EE=1,0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)*CP608),2)","v":0},{"$f":"ROUND(S608*N608-(I608-IF(EE=1,0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)*CQ608),2)","v":0},{"$f":"ROUND(T608*O608-(J608-IF(EE=1,0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)*CR608),2)","v":0},{"$f":"ROUND(U608*P608-(K608-IF(EE=1,0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)*CS608),2)","v":0},{"$f":"ROUND(V608*Q608-(L608-IF(EE=1,0,Kosten_Fond!$D608+Kosten_Fond!$F608+Kosten_Fond!$H608)*CT608),2)","v":0},{"$f":"ROUND(W608-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z608,IF(AbschlVar=\"DK_fix\",W608*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB608,Kosten_Fond!$AA608))))*IF(Förderung=\"mit\",CN608,CP608)+AH608,2)","v":0},{"$f":"ROUND(X608-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z608,IF(AbschlVar=\"DK_fix\",X608*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB608,Kosten_Fond!$AA608))))*IF(Förderung=\"mit\",CO608,CQ608)+AH608,2)","v":0},{"$f":"ROUND(Y608-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z608,IF(AbschlVar=\"DK_fix\",Y608*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB608,Kosten_Fond!$AA608))))*CR608+AH608,2)","v":0},{"$f":"ROUND(Z608-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z608,IF(AbschlVar=\"DK_fix\",Z608*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB608,Kosten_Fond!$AA608))))*CS608+AH608,2)","v":0},{"$f":"ROUND(AA608-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z608,IF(AbschlVar=\"DK_fix\",AA608*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB608,Kosten_Fond!$AA608))))*CT608+AH608,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,3,{"$f":"IF(AND(Fond!$B608<=1,OR($A608<n,AND($A608=n,Fond!$B608<=1))),R607*M608,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A608<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A608+1)-$B$16)*$B$16,A608,A608+1),0)","v":49},4,{"$f":"Kosten_Fond!T609","v":0},{"$f":"Kosten_Fond!U609","v":0},{"$f":"Kosten_Fond!V609","v":0},{"$f":"Kosten_Fond!W609","v":0},{"$f":"Kosten_Fond!X609","v":0},0,0,0,0,0,{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),ROUND(M608*(1+INDEX(Performance_Vektoren!J$5:J$77,$A608+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),ROUND(N608*(1+INDEX(Performance_Vektoren!K$5:K$77,$A608+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),ROUND(O608*(1+INDEX(Performance_Vektoren!L$5:L$77,$A608+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),ROUND(P608*(1+INDEX(Performance_Vektoren!M$5:M$77,$A608+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),ROUND(Q608*(1+INDEX(Performance_Vektoren!N$5:N$77,$A608+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),R608+(H609-(IF(AND(EE=1,m>$A609),0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)+$BS609)*CP609)/M609,0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),S608+(I609-(IF(AND(EE=1,m>$A609),0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)+$BS609)*CQ609)/N609,0)","v":0},{"$f":"ROUND(IF(OR($A609<n,AND($A609=n,$B609<=1)),T608+(J609-(IF(AND(EE=1,m>$A609),0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)+$BS609)*CR609)/O609,0),10)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),U608+(K609-(IF(AND(EE=1,m>$A609),0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)+$BS609)*CS609)/P609,0)","v":0},{"$f":"IF(OR($A609<n,AND($A609=n,$B609<=1)),V608+(L609-(IF(AND(EE=1,m>$A609),0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)+$BS609)*CT609)/Q609,0)","v":0},{"$f":"ROUND(R609*M609-(H609-IF(EE=1,0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)*CP609),2)","v":0},{"$f":"ROUND(S609*N609-(I609-IF(EE=1,0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)*CQ609),2)","v":0},{"$f":"ROUND(T609*O609-(J609-IF(EE=1,0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)*CR609),2)","v":0},{"$f":"ROUND(U609*P609-(K609-IF(EE=1,0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)*CS609),2)","v":0},{"$f":"ROUND(V609*Q609-(L609-IF(EE=1,0,Kosten_Fond!$D609+Kosten_Fond!$F609+Kosten_Fond!$H609)*CT609),2)","v":0},{"$f":"ROUND(W609-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z609,IF(AbschlVar=\"DK_fix\",W609*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB609,Kosten_Fond!$AA609))))*IF(Förderung=\"mit\",CN609,CP609)+AH609,2)","v":0},{"$f":"ROUND(X609-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z609,IF(AbschlVar=\"DK_fix\",X609*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB609,Kosten_Fond!$AA609))))*IF(Förderung=\"mit\",CO609,CQ609)+AH609,2)","v":0},{"$f":"ROUND(Y609-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z609,IF(AbschlVar=\"DK_fix\",Y609*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB609,Kosten_Fond!$AA609))))*CR609+AH609,2)","v":0},{"$f":"ROUND(Z609-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z609,IF(AbschlVar=\"DK_fix\",Z609*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB609,Kosten_Fond!$AA609))))*CS609+AH609,2)","v":0},{"$f":"ROUND(AA609-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z609,IF(AbschlVar=\"DK_fix\",AA609*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB609,Kosten_Fond!$AA609))))*CT609+AH609,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,4,{"$f":"IF(AND(Fond!$B609<=1,OR($A609<n,AND($A609=n,Fond!$B609<=1))),R608*M609,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A609<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A609+1)-$B$16)*$B$16,A609,A609+1),0)","v":49},5,{"$f":"Kosten_Fond!T610","v":0},{"$f":"Kosten_Fond!U610","v":0},{"$f":"Kosten_Fond!V610","v":0},{"$f":"Kosten_Fond!W610","v":0},{"$f":"Kosten_Fond!X610","v":0},0,0,0,0,0,{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),ROUND(M609*(1+INDEX(Performance_Vektoren!J$5:J$77,$A609+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),ROUND(N609*(1+INDEX(Performance_Vektoren!K$5:K$77,$A609+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),ROUND(O609*(1+INDEX(Performance_Vektoren!L$5:L$77,$A609+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),ROUND(P609*(1+INDEX(Performance_Vektoren!M$5:M$77,$A609+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),ROUND(Q609*(1+INDEX(Performance_Vektoren!N$5:N$77,$A609+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),R609+(H610-(IF(AND(EE=1,m>$A610),0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)+$BS610)*CP610)/M610,0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),S609+(I610-(IF(AND(EE=1,m>$A610),0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)+$BS610)*CQ610)/N610,0)","v":0},{"$f":"ROUND(IF(OR($A610<n,AND($A610=n,$B610<=1)),T609+(J610-(IF(AND(EE=1,m>$A610),0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)+$BS610)*CR610)/O610,0),10)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),U609+(K610-(IF(AND(EE=1,m>$A610),0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)+$BS610)*CS610)/P610,0)","v":0},{"$f":"IF(OR($A610<n,AND($A610=n,$B610<=1)),V609+(L610-(IF(AND(EE=1,m>$A610),0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)+$BS610)*CT610)/Q610,0)","v":0},{"$f":"ROUND(R610*M610-(H610-IF(EE=1,0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)*CP610),2)","v":0},{"$f":"ROUND(S610*N610-(I610-IF(EE=1,0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)*CQ610),2)","v":0},{"$f":"ROUND(T610*O610-(J610-IF(EE=1,0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)*CR610),2)","v":0},{"$f":"ROUND(U610*P610-(K610-IF(EE=1,0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)*CS610),2)","v":0},{"$f":"ROUND(V610*Q610-(L610-IF(EE=1,0,Kosten_Fond!$D610+Kosten_Fond!$F610+Kosten_Fond!$H610)*CT610),2)","v":0},{"$f":"ROUND(W610-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z610,IF(AbschlVar=\"DK_fix\",W610*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB610,Kosten_Fond!$AA610))))*IF(Förderung=\"mit\",CN610,CP610)+AH610,2)","v":0},{"$f":"ROUND(X610-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z610,IF(AbschlVar=\"DK_fix\",X610*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB610,Kosten_Fond!$AA610))))*IF(Förderung=\"mit\",CO610,CQ610)+AH610,2)","v":0},{"$f":"ROUND(Y610-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z610,IF(AbschlVar=\"DK_fix\",Y610*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB610,Kosten_Fond!$AA610))))*CR610+AH610,2)","v":0},{"$f":"ROUND(Z610-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z610,IF(AbschlVar=\"DK_fix\",Z610*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB610,Kosten_Fond!$AA610))))*CS610+AH610,2)","v":0},{"$f":"ROUND(AA610-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z610,IF(AbschlVar=\"DK_fix\",AA610*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB610,Kosten_Fond!$AA610))))*CT610+AH610,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,5,{"$f":"IF(AND(Fond!$B610<=1,OR($A610<n,AND($A610=n,Fond!$B610<=1))),R609*M610,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A610<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A610+1)-$B$16)*$B$16,A610,A610+1),0)","v":49},6,{"$f":"Kosten_Fond!T611","v":0},{"$f":"Kosten_Fond!U611","v":0},{"$f":"Kosten_Fond!V611","v":0},{"$f":"Kosten_Fond!W611","v":0},{"$f":"Kosten_Fond!X611","v":0},0,0,0,0,0,{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),ROUND(M610*(1+INDEX(Performance_Vektoren!J$5:J$77,$A610+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),ROUND(N610*(1+INDEX(Performance_Vektoren!K$5:K$77,$A610+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),ROUND(O610*(1+INDEX(Performance_Vektoren!L$5:L$77,$A610+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),ROUND(P610*(1+INDEX(Performance_Vektoren!M$5:M$77,$A610+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),ROUND(Q610*(1+INDEX(Performance_Vektoren!N$5:N$77,$A610+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),R610+(H611-(IF(AND(EE=1,m>$A611),0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)+$BS611)*CP611)/M611,0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),S610+(I611-(IF(AND(EE=1,m>$A611),0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)+$BS611)*CQ611)/N611,0)","v":0},{"$f":"ROUND(IF(OR($A611<n,AND($A611=n,$B611<=1)),T610+(J611-(IF(AND(EE=1,m>$A611),0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)+$BS611)*CR611)/O611,0),10)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),U610+(K611-(IF(AND(EE=1,m>$A611),0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)+$BS611)*CS611)/P611,0)","v":0},{"$f":"IF(OR($A611<n,AND($A611=n,$B611<=1)),V610+(L611-(IF(AND(EE=1,m>$A611),0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)+$BS611)*CT611)/Q611,0)","v":0},{"$f":"ROUND(R611*M611-(H611-IF(EE=1,0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)*CP611),2)","v":0},{"$f":"ROUND(S611*N611-(I611-IF(EE=1,0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)*CQ611),2)","v":0},{"$f":"ROUND(T611*O611-(J611-IF(EE=1,0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)*CR611),2)","v":0},{"$f":"ROUND(U611*P611-(K611-IF(EE=1,0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)*CS611),2)","v":0},{"$f":"ROUND(V611*Q611-(L611-IF(EE=1,0,Kosten_Fond!$D611+Kosten_Fond!$F611+Kosten_Fond!$H611)*CT611),2)","v":0},{"$f":"ROUND(W611-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z611,IF(AbschlVar=\"DK_fix\",W611*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB611,Kosten_Fond!$AA611))))*IF(Förderung=\"mit\",CN611,CP611)+AH611,2)","v":0},{"$f":"ROUND(X611-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z611,IF(AbschlVar=\"DK_fix\",X611*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB611,Kosten_Fond!$AA611))))*IF(Förderung=\"mit\",CO611,CQ611)+AH611,2)","v":0},{"$f":"ROUND(Y611-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z611,IF(AbschlVar=\"DK_fix\",Y611*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB611,Kosten_Fond!$AA611))))*CR611+AH611,2)","v":0},{"$f":"ROUND(Z611-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z611,IF(AbschlVar=\"DK_fix\",Z611*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB611,Kosten_Fond!$AA611))))*CS611+AH611,2)","v":0},{"$f":"ROUND(AA611-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z611,IF(AbschlVar=\"DK_fix\",AA611*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB611,Kosten_Fond!$AA611))))*CT611+AH611,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,6,{"$f":"IF(AND(Fond!$B611<=1,OR($A611<n,AND($A611=n,Fond!$B611<=1))),R610*M611,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A611<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A611+1)-$B$16)*$B$16,A611,A611+1),0)","v":49},7,{"$f":"Kosten_Fond!T612","v":0},{"$f":"Kosten_Fond!U612","v":0},{"$f":"Kosten_Fond!V612","v":0},{"$f":"Kosten_Fond!W612","v":0},{"$f":"Kosten_Fond!X612","v":0},0,0,0,0,0,{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),ROUND(M611*(1+INDEX(Performance_Vektoren!J$5:J$77,$A611+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),ROUND(N611*(1+INDEX(Performance_Vektoren!K$5:K$77,$A611+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),ROUND(O611*(1+INDEX(Performance_Vektoren!L$5:L$77,$A611+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),ROUND(P611*(1+INDEX(Performance_Vektoren!M$5:M$77,$A611+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),ROUND(Q611*(1+INDEX(Performance_Vektoren!N$5:N$77,$A611+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),R611+(H612-(IF(AND(EE=1,m>$A612),0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)+$BS612)*CP612)/M612,0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),S611+(I612-(IF(AND(EE=1,m>$A612),0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)+$BS612)*CQ612)/N612,0)","v":0},{"$f":"ROUND(IF(OR($A612<n,AND($A612=n,$B612<=1)),T611+(J612-(IF(AND(EE=1,m>$A612),0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)+$BS612)*CR612)/O612,0),10)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),U611+(K612-(IF(AND(EE=1,m>$A612),0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)+$BS612)*CS612)/P612,0)","v":0},{"$f":"IF(OR($A612<n,AND($A612=n,$B612<=1)),V611+(L612-(IF(AND(EE=1,m>$A612),0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)+$BS612)*CT612)/Q612,0)","v":0},{"$f":"ROUND(R612*M612-(H612-IF(EE=1,0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)*CP612),2)","v":0},{"$f":"ROUND(S612*N612-(I612-IF(EE=1,0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)*CQ612),2)","v":0},{"$f":"ROUND(T612*O612-(J612-IF(EE=1,0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)*CR612),2)","v":0},{"$f":"ROUND(U612*P612-(K612-IF(EE=1,0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)*CS612),2)","v":0},{"$f":"ROUND(V612*Q612-(L612-IF(EE=1,0,Kosten_Fond!$D612+Kosten_Fond!$F612+Kosten_Fond!$H612)*CT612),2)","v":0},{"$f":"ROUND(W612-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z612,IF(AbschlVar=\"DK_fix\",W612*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB612,Kosten_Fond!$AA612))))*IF(Förderung=\"mit\",CN612,CP612)+AH612,2)","v":0},{"$f":"ROUND(X612-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z612,IF(AbschlVar=\"DK_fix\",X612*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB612,Kosten_Fond!$AA612))))*IF(Förderung=\"mit\",CO612,CQ612)+AH612,2)","v":0},{"$f":"ROUND(Y612-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z612,IF(AbschlVar=\"DK_fix\",Y612*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB612,Kosten_Fond!$AA612))))*CR612+AH612,2)","v":0},{"$f":"ROUND(Z612-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z612,IF(AbschlVar=\"DK_fix\",Z612*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB612,Kosten_Fond!$AA612))))*CS612+AH612,2)","v":0},{"$f":"ROUND(AA612-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z612,IF(AbschlVar=\"DK_fix\",AA612*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB612,Kosten_Fond!$AA612))))*CT612+AH612,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,7,{"$f":"IF(AND(Fond!$B612<=1,OR($A612<n,AND($A612=n,Fond!$B612<=1))),R611*M612,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A612<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A612+1)-$B$16)*$B$16,A612,A612+1),0)","v":49},8,{"$f":"Kosten_Fond!T613","v":0},{"$f":"Kosten_Fond!U613","v":0},{"$f":"Kosten_Fond!V613","v":0},{"$f":"Kosten_Fond!W613","v":0},{"$f":"Kosten_Fond!X613","v":0},0,0,0,0,0,{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),ROUND(M612*(1+INDEX(Performance_Vektoren!J$5:J$77,$A612+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),ROUND(N612*(1+INDEX(Performance_Vektoren!K$5:K$77,$A612+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),ROUND(O612*(1+INDEX(Performance_Vektoren!L$5:L$77,$A612+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),ROUND(P612*(1+INDEX(Performance_Vektoren!M$5:M$77,$A612+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),ROUND(Q612*(1+INDEX(Performance_Vektoren!N$5:N$77,$A612+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),R612+(H613-(IF(AND(EE=1,m>$A613),0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)+$BS613)*CP613)/M613,0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),S612+(I613-(IF(AND(EE=1,m>$A613),0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)+$BS613)*CQ613)/N613,0)","v":0},{"$f":"ROUND(IF(OR($A613<n,AND($A613=n,$B613<=1)),T612+(J613-(IF(AND(EE=1,m>$A613),0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)+$BS613)*CR613)/O613,0),10)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),U612+(K613-(IF(AND(EE=1,m>$A613),0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)+$BS613)*CS613)/P613,0)","v":0},{"$f":"IF(OR($A613<n,AND($A613=n,$B613<=1)),V612+(L613-(IF(AND(EE=1,m>$A613),0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)+$BS613)*CT613)/Q613,0)","v":0},{"$f":"ROUND(R613*M613-(H613-IF(EE=1,0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)*CP613),2)","v":0},{"$f":"ROUND(S613*N613-(I613-IF(EE=1,0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)*CQ613),2)","v":0},{"$f":"ROUND(T613*O613-(J613-IF(EE=1,0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)*CR613),2)","v":0},{"$f":"ROUND(U613*P613-(K613-IF(EE=1,0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)*CS613),2)","v":0},{"$f":"ROUND(V613*Q613-(L613-IF(EE=1,0,Kosten_Fond!$D613+Kosten_Fond!$F613+Kosten_Fond!$H613)*CT613),2)","v":0},{"$f":"ROUND(W613-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z613,IF(AbschlVar=\"DK_fix\",W613*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB613,Kosten_Fond!$AA613))))*IF(Förderung=\"mit\",CN613,CP613)+AH613,2)","v":0},{"$f":"ROUND(X613-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z613,IF(AbschlVar=\"DK_fix\",X613*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB613,Kosten_Fond!$AA613))))*IF(Förderung=\"mit\",CO613,CQ613)+AH613,2)","v":0},{"$f":"ROUND(Y613-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z613,IF(AbschlVar=\"DK_fix\",Y613*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB613,Kosten_Fond!$AA613))))*CR613+AH613,2)","v":0},{"$f":"ROUND(Z613-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z613,IF(AbschlVar=\"DK_fix\",Z613*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB613,Kosten_Fond!$AA613))))*CS613+AH613,2)","v":0},{"$f":"ROUND(AA613-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z613,IF(AbschlVar=\"DK_fix\",AA613*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB613,Kosten_Fond!$AA613))))*CT613+AH613,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,8,{"$f":"IF(AND(Fond!$B613<=1,OR($A613<n,AND($A613=n,Fond!$B613<=1))),R612*M613,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A613<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A613+1)-$B$16)*$B$16,A613,A613+1),0)","v":49},9,{"$f":"Kosten_Fond!T614","v":0},{"$f":"Kosten_Fond!U614","v":0},{"$f":"Kosten_Fond!V614","v":0},{"$f":"Kosten_Fond!W614","v":0},{"$f":"Kosten_Fond!X614","v":0},0,0,0,0,0,{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),ROUND(M613*(1+INDEX(Performance_Vektoren!J$5:J$77,$A613+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),ROUND(N613*(1+INDEX(Performance_Vektoren!K$5:K$77,$A613+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),ROUND(O613*(1+INDEX(Performance_Vektoren!L$5:L$77,$A613+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),ROUND(P613*(1+INDEX(Performance_Vektoren!M$5:M$77,$A613+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),ROUND(Q613*(1+INDEX(Performance_Vektoren!N$5:N$77,$A613+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),R613+(H614-(IF(AND(EE=1,m>$A614),0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)+$BS614)*CP614)/M614,0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),S613+(I614-(IF(AND(EE=1,m>$A614),0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)+$BS614)*CQ614)/N614,0)","v":0},{"$f":"ROUND(IF(OR($A614<n,AND($A614=n,$B614<=1)),T613+(J614-(IF(AND(EE=1,m>$A614),0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)+$BS614)*CR614)/O614,0),10)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),U613+(K614-(IF(AND(EE=1,m>$A614),0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)+$BS614)*CS614)/P614,0)","v":0},{"$f":"IF(OR($A614<n,AND($A614=n,$B614<=1)),V613+(L614-(IF(AND(EE=1,m>$A614),0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)+$BS614)*CT614)/Q614,0)","v":0},{"$f":"ROUND(R614*M614-(H614-IF(EE=1,0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)*CP614),2)","v":0},{"$f":"ROUND(S614*N614-(I614-IF(EE=1,0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)*CQ614),2)","v":0},{"$f":"ROUND(T614*O614-(J614-IF(EE=1,0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)*CR614),2)","v":0},{"$f":"ROUND(U614*P614-(K614-IF(EE=1,0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)*CS614),2)","v":0},{"$f":"ROUND(V614*Q614-(L614-IF(EE=1,0,Kosten_Fond!$D614+Kosten_Fond!$F614+Kosten_Fond!$H614)*CT614),2)","v":0},{"$f":"ROUND(W614-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z614,IF(AbschlVar=\"DK_fix\",W614*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB614,Kosten_Fond!$AA614))))*IF(Förderung=\"mit\",CN614,CP614)+AH614,2)","v":0},{"$f":"ROUND(X614-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z614,IF(AbschlVar=\"DK_fix\",X614*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB614,Kosten_Fond!$AA614))))*IF(Förderung=\"mit\",CO614,CQ614)+AH614,2)","v":0},{"$f":"ROUND(Y614-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z614,IF(AbschlVar=\"DK_fix\",Y614*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB614,Kosten_Fond!$AA614))))*CR614+AH614,2)","v":0},{"$f":"ROUND(Z614-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z614,IF(AbschlVar=\"DK_fix\",Z614*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB614,Kosten_Fond!$AA614))))*CS614+AH614,2)","v":0},{"$f":"ROUND(AA614-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z614,IF(AbschlVar=\"DK_fix\",AA614*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB614,Kosten_Fond!$AA614))))*CT614+AH614,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,9,{"$f":"IF(AND(Fond!$B614<=1,OR($A614<n,AND($A614=n,Fond!$B614<=1))),R613*M614,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A614<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A614+1)-$B$16)*$B$16,A614,A614+1),0)","v":49},10,{"$f":"Kosten_Fond!T615","v":0},{"$f":"Kosten_Fond!U615","v":0},{"$f":"Kosten_Fond!V615","v":0},{"$f":"Kosten_Fond!W615","v":0},{"$f":"Kosten_Fond!X615","v":0},0,0,0,0,0,{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),ROUND(M614*(1+INDEX(Performance_Vektoren!J$5:J$77,$A614+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),ROUND(N614*(1+INDEX(Performance_Vektoren!K$5:K$77,$A614+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),ROUND(O614*(1+INDEX(Performance_Vektoren!L$5:L$77,$A614+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),ROUND(P614*(1+INDEX(Performance_Vektoren!M$5:M$77,$A614+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),ROUND(Q614*(1+INDEX(Performance_Vektoren!N$5:N$77,$A614+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),R614+(H615-(IF(AND(EE=1,m>$A615),0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)+$BS615)*CP615)/M615,0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),S614+(I615-(IF(AND(EE=1,m>$A615),0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)+$BS615)*CQ615)/N615,0)","v":0},{"$f":"ROUND(IF(OR($A615<n,AND($A615=n,$B615<=1)),T614+(J615-(IF(AND(EE=1,m>$A615),0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)+$BS615)*CR615)/O615,0),10)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),U614+(K615-(IF(AND(EE=1,m>$A615),0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)+$BS615)*CS615)/P615,0)","v":0},{"$f":"IF(OR($A615<n,AND($A615=n,$B615<=1)),V614+(L615-(IF(AND(EE=1,m>$A615),0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)+$BS615)*CT615)/Q615,0)","v":0},{"$f":"ROUND(R615*M615-(H615-IF(EE=1,0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)*CP615),2)","v":0},{"$f":"ROUND(S615*N615-(I615-IF(EE=1,0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)*CQ615),2)","v":0},{"$f":"ROUND(T615*O615-(J615-IF(EE=1,0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)*CR615),2)","v":0},{"$f":"ROUND(U615*P615-(K615-IF(EE=1,0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)*CS615),2)","v":0},{"$f":"ROUND(V615*Q615-(L615-IF(EE=1,0,Kosten_Fond!$D615+Kosten_Fond!$F615+Kosten_Fond!$H615)*CT615),2)","v":0},{"$f":"ROUND(W615-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z615,IF(AbschlVar=\"DK_fix\",W615*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB615,Kosten_Fond!$AA615))))*IF(Förderung=\"mit\",CN615,CP615)+AH615,2)","v":0},{"$f":"ROUND(X615-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z615,IF(AbschlVar=\"DK_fix\",X615*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB615,Kosten_Fond!$AA615))))*IF(Förderung=\"mit\",CO615,CQ615)+AH615,2)","v":0},{"$f":"ROUND(Y615-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z615,IF(AbschlVar=\"DK_fix\",Y615*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB615,Kosten_Fond!$AA615))))*CR615+AH615,2)","v":0},{"$f":"ROUND(Z615-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z615,IF(AbschlVar=\"DK_fix\",Z615*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB615,Kosten_Fond!$AA615))))*CS615+AH615,2)","v":0},{"$f":"ROUND(AA615-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z615,IF(AbschlVar=\"DK_fix\",AA615*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB615,Kosten_Fond!$AA615))))*CT615+AH615,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,10,{"$f":"IF(AND(Fond!$B615<=1,OR($A615<n,AND($A615=n,Fond!$B615<=1))),R614*M615,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A615<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A615+1)-$B$16)*$B$16,A615,A615+1),0)","v":49},11,{"$f":"Kosten_Fond!T616","v":0},{"$f":"Kosten_Fond!U616","v":0},{"$f":"Kosten_Fond!V616","v":0},{"$f":"Kosten_Fond!W616","v":0},{"$f":"Kosten_Fond!X616","v":0},0,0,0,0,0,{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),ROUND(M615*(1+INDEX(Performance_Vektoren!J$5:J$77,$A615+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),ROUND(N615*(1+INDEX(Performance_Vektoren!K$5:K$77,$A615+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),ROUND(O615*(1+INDEX(Performance_Vektoren!L$5:L$77,$A615+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),ROUND(P615*(1+INDEX(Performance_Vektoren!M$5:M$77,$A615+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),ROUND(Q615*(1+INDEX(Performance_Vektoren!N$5:N$77,$A615+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),R615+(H616-(IF(AND(EE=1,m>$A616),0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)+$BS616)*CP616)/M616,0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),S615+(I616-(IF(AND(EE=1,m>$A616),0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)+$BS616)*CQ616)/N616,0)","v":0},{"$f":"ROUND(IF(OR($A616<n,AND($A616=n,$B616<=1)),T615+(J616-(IF(AND(EE=1,m>$A616),0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)+$BS616)*CR616)/O616,0),10)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),U615+(K616-(IF(AND(EE=1,m>$A616),0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)+$BS616)*CS616)/P616,0)","v":0},{"$f":"IF(OR($A616<n,AND($A616=n,$B616<=1)),V615+(L616-(IF(AND(EE=1,m>$A616),0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)+$BS616)*CT616)/Q616,0)","v":0},{"$f":"ROUND(R616*M616-(H616-IF(EE=1,0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)*CP616),2)","v":0},{"$f":"ROUND(S616*N616-(I616-IF(EE=1,0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)*CQ616),2)","v":0},{"$f":"ROUND(T616*O616-(J616-IF(EE=1,0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)*CR616),2)","v":0},{"$f":"ROUND(U616*P616-(K616-IF(EE=1,0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)*CS616),2)","v":0},{"$f":"ROUND(V616*Q616-(L616-IF(EE=1,0,Kosten_Fond!$D616+Kosten_Fond!$F616+Kosten_Fond!$H616)*CT616),2)","v":0},{"$f":"ROUND(W616-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z616,IF(AbschlVar=\"DK_fix\",W616*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB616,Kosten_Fond!$AA616))))*IF(Förderung=\"mit\",CN616,CP616)+AH616,2)","v":0},{"$f":"ROUND(X616-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z616,IF(AbschlVar=\"DK_fix\",X616*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB616,Kosten_Fond!$AA616))))*IF(Förderung=\"mit\",CO616,CQ616)+AH616,2)","v":0},{"$f":"ROUND(Y616-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z616,IF(AbschlVar=\"DK_fix\",Y616*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB616,Kosten_Fond!$AA616))))*CR616+AH616,2)","v":0},{"$f":"ROUND(Z616-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z616,IF(AbschlVar=\"DK_fix\",Z616*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB616,Kosten_Fond!$AA616))))*CS616+AH616,2)","v":0},{"$f":"ROUND(AA616-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z616,IF(AbschlVar=\"DK_fix\",AA616*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB616,Kosten_Fond!$AA616))))*CT616+AH616,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,11,{"$f":"IF(AND(Fond!$B616<=1,OR($A616<n,AND($A616=n,Fond!$B616<=1))),R615*M616,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A616<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A616+1)-$B$16)*$B$16,A616,A616+1),0)","v":49},12,{"$f":"Kosten_Fond!T617","v":0},{"$f":"Kosten_Fond!U617","v":0},{"$f":"Kosten_Fond!V617","v":0},{"$f":"Kosten_Fond!W617","v":0},{"$f":"Kosten_Fond!X617","v":0},0,0,0,0,0,{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),ROUND(M616*(1+INDEX(Performance_Vektoren!J$5:J$77,$A616+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),ROUND(N616*(1+INDEX(Performance_Vektoren!K$5:K$77,$A616+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),ROUND(O616*(1+INDEX(Performance_Vektoren!L$5:L$77,$A616+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),ROUND(P616*(1+INDEX(Performance_Vektoren!M$5:M$77,$A616+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),ROUND(Q616*(1+INDEX(Performance_Vektoren!N$5:N$77,$A616+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),R616+(H617-(IF(AND(EE=1,m>$A617),0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)+$BS617)*CP617)/M617,0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),S616+(I617-(IF(AND(EE=1,m>$A617),0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)+$BS617)*CQ617)/N617,0)","v":0},{"$f":"ROUND(IF(OR($A617<n,AND($A617=n,$B617<=1)),T616+(J617-(IF(AND(EE=1,m>$A617),0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)+$BS617)*CR617)/O617,0),10)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),U616+(K617-(IF(AND(EE=1,m>$A617),0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)+$BS617)*CS617)/P617,0)","v":0},{"$f":"IF(OR($A617<n,AND($A617=n,$B617<=1)),V616+(L617-(IF(AND(EE=1,m>$A617),0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)+$BS617)*CT617)/Q617,0)","v":0},{"$f":"ROUND(R617*M617-(H617-IF(EE=1,0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)*CP617),2)","v":0},{"$f":"ROUND(S617*N617-(I617-IF(EE=1,0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)*CQ617),2)","v":0},{"$f":"ROUND(T617*O617-(J617-IF(EE=1,0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)*CR617),2)","v":0},{"$f":"ROUND(U617*P617-(K617-IF(EE=1,0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)*CS617),2)","v":0},{"$f":"ROUND(V617*Q617-(L617-IF(EE=1,0,Kosten_Fond!$D617+Kosten_Fond!$F617+Kosten_Fond!$H617)*CT617),2)","v":0},{"$f":"ROUND(W617-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z617,IF(AbschlVar=\"DK_fix\",W617*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB617,Kosten_Fond!$AA617))))*IF(Förderung=\"mit\",CN617,CP617)+AH617,2)","v":0},{"$f":"ROUND(X617-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z617,IF(AbschlVar=\"DK_fix\",X617*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB617,Kosten_Fond!$AA617))))*IF(Förderung=\"mit\",CO617,CQ617)+AH617,2)","v":0},{"$f":"ROUND(Y617-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z617,IF(AbschlVar=\"DK_fix\",Y617*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB617,Kosten_Fond!$AA617))))*CR617+AH617,2)","v":0},{"$f":"ROUND(Z617-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z617,IF(AbschlVar=\"DK_fix\",Z617*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB617,Kosten_Fond!$AA617))))*CS617+AH617,2)","v":0},{"$f":"ROUND(AA617-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z617,IF(AbschlVar=\"DK_fix\",AA617*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB617,Kosten_Fond!$AA617))))*CT617+AH617,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,12,{"$f":"IF(AND(Fond!$B617<=1,OR($A617<n,AND($A617=n,Fond!$B617<=1))),R616*M617,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A617<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A617+1)-$B$16)*$B$16,A617,A617+1),0)","v":50},1,{"$f":"Kosten_Fond!T618","v":0},{"$f":"Kosten_Fond!U618","v":0},{"$f":"Kosten_Fond!V618","v":0},{"$f":"Kosten_Fond!W618","v":0},{"$f":"Kosten_Fond!X618","v":0},0,0,0,0,0,{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),ROUND(M617*(1+INDEX(Performance_Vektoren!J$5:J$77,$A617+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),ROUND(N617*(1+INDEX(Performance_Vektoren!K$5:K$77,$A617+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),ROUND(O617*(1+INDEX(Performance_Vektoren!L$5:L$77,$A617+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),ROUND(P617*(1+INDEX(Performance_Vektoren!M$5:M$77,$A617+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),ROUND(Q617*(1+INDEX(Performance_Vektoren!N$5:N$77,$A617+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),R617+(H618-(IF(AND(EE=1,m>$A618),0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)+$BS618)*CP618)/M618,0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),S617+(I618-(IF(AND(EE=1,m>$A618),0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)+$BS618)*CQ618)/N618,0)","v":0},{"$f":"ROUND(IF(OR($A618<n,AND($A618=n,$B618<=1)),T617+(J618-(IF(AND(EE=1,m>$A618),0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)+$BS618)*CR618)/O618,0),10)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),U617+(K618-(IF(AND(EE=1,m>$A618),0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)+$BS618)*CS618)/P618,0)","v":0},{"$f":"IF(OR($A618<n,AND($A618=n,$B618<=1)),V617+(L618-(IF(AND(EE=1,m>$A618),0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)+$BS618)*CT618)/Q618,0)","v":0},{"$f":"ROUND(R618*M618-(H618-IF(EE=1,0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)*CP618),2)","v":0},{"$f":"ROUND(S618*N618-(I618-IF(EE=1,0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)*CQ618),2)","v":0},{"$f":"ROUND(T618*O618-(J618-IF(EE=1,0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)*CR618),2)","v":0},{"$f":"ROUND(U618*P618-(K618-IF(EE=1,0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)*CS618),2)","v":0},{"$f":"ROUND(V618*Q618-(L618-IF(EE=1,0,Kosten_Fond!$D618+Kosten_Fond!$F618+Kosten_Fond!$H618)*CT618),2)","v":0},{"$f":"ROUND(W618-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z618,IF(AbschlVar=\"DK_fix\",W618*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB618,Kosten_Fond!$AA618))))*IF(Förderung=\"mit\",CN618,CP618)+AH618,2)","v":0},{"$f":"ROUND(X618-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z618,IF(AbschlVar=\"DK_fix\",X618*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB618,Kosten_Fond!$AA618))))*IF(Förderung=\"mit\",CO618,CQ618)+AH618,2)","v":0},{"$f":"ROUND(Y618-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z618,IF(AbschlVar=\"DK_fix\",Y618*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB618,Kosten_Fond!$AA618))))*CR618+AH618,2)","v":0},{"$f":"ROUND(Z618-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z618,IF(AbschlVar=\"DK_fix\",Z618*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB618,Kosten_Fond!$AA618))))*CS618+AH618,2)","v":0},{"$f":"ROUND(AA618-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z618,IF(AbschlVar=\"DK_fix\",AA618*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB618,Kosten_Fond!$AA618))))*CT618+AH618,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1,{"$f":"IF(AND(Fond!$B618<=1,OR($A618<n,AND($A618=n,Fond!$B618<=1))),R617*M618,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A618<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A618+1)-$B$16)*$B$16,A618,A618+1),0)","v":50},2,{"$f":"Kosten_Fond!T619","v":0},{"$f":"Kosten_Fond!U619","v":0},{"$f":"Kosten_Fond!V619","v":0},{"$f":"Kosten_Fond!W619","v":0},{"$f":"Kosten_Fond!X619","v":0},0,0,0,0,0,{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),ROUND(M618*(1+INDEX(Performance_Vektoren!J$5:J$77,$A618+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),ROUND(N618*(1+INDEX(Performance_Vektoren!K$5:K$77,$A618+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),ROUND(O618*(1+INDEX(Performance_Vektoren!L$5:L$77,$A618+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),ROUND(P618*(1+INDEX(Performance_Vektoren!M$5:M$77,$A618+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),ROUND(Q618*(1+INDEX(Performance_Vektoren!N$5:N$77,$A618+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),R618+(H619-(IF(AND(EE=1,m>$A619),0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)+$BS619)*CP619)/M619,0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),S618+(I619-(IF(AND(EE=1,m>$A619),0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)+$BS619)*CQ619)/N619,0)","v":0},{"$f":"ROUND(IF(OR($A619<n,AND($A619=n,$B619<=1)),T618+(J619-(IF(AND(EE=1,m>$A619),0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)+$BS619)*CR619)/O619,0),10)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),U618+(K619-(IF(AND(EE=1,m>$A619),0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)+$BS619)*CS619)/P619,0)","v":0},{"$f":"IF(OR($A619<n,AND($A619=n,$B619<=1)),V618+(L619-(IF(AND(EE=1,m>$A619),0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)+$BS619)*CT619)/Q619,0)","v":0},{"$f":"ROUND(R619*M619-(H619-IF(EE=1,0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)*CP619),2)","v":0},{"$f":"ROUND(S619*N619-(I619-IF(EE=1,0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)*CQ619),2)","v":0},{"$f":"ROUND(T619*O619-(J619-IF(EE=1,0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)*CR619),2)","v":0},{"$f":"ROUND(U619*P619-(K619-IF(EE=1,0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)*CS619),2)","v":0},{"$f":"ROUND(V619*Q619-(L619-IF(EE=1,0,Kosten_Fond!$D619+Kosten_Fond!$F619+Kosten_Fond!$H619)*CT619),2)","v":0},{"$f":"ROUND(W619-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z619,IF(AbschlVar=\"DK_fix\",W619*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB619,Kosten_Fond!$AA619))))*IF(Förderung=\"mit\",CN619,CP619)+AH619,2)","v":0},{"$f":"ROUND(X619-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z619,IF(AbschlVar=\"DK_fix\",X619*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB619,Kosten_Fond!$AA619))))*IF(Förderung=\"mit\",CO619,CQ619)+AH619,2)","v":0},{"$f":"ROUND(Y619-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z619,IF(AbschlVar=\"DK_fix\",Y619*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB619,Kosten_Fond!$AA619))))*CR619+AH619,2)","v":0},{"$f":"ROUND(Z619-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z619,IF(AbschlVar=\"DK_fix\",Z619*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB619,Kosten_Fond!$AA619))))*CS619+AH619,2)","v":0},{"$f":"ROUND(AA619-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z619,IF(AbschlVar=\"DK_fix\",AA619*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB619,Kosten_Fond!$AA619))))*CT619+AH619,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,2,{"$f":"IF(AND(Fond!$B619<=1,OR($A619<n,AND($A619=n,Fond!$B619<=1))),R618*M619,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A619<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A619+1)-$B$16)*$B$16,A619,A619+1),0)","v":50},3,{"$f":"Kosten_Fond!T620","v":0},{"$f":"Kosten_Fond!U620","v":0},{"$f":"Kosten_Fond!V620","v":0},{"$f":"Kosten_Fond!W620","v":0},{"$f":"Kosten_Fond!X620","v":0},0,0,0,0,0,{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),ROUND(M619*(1+INDEX(Performance_Vektoren!J$5:J$77,$A619+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),ROUND(N619*(1+INDEX(Performance_Vektoren!K$5:K$77,$A619+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),ROUND(O619*(1+INDEX(Performance_Vektoren!L$5:L$77,$A619+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),ROUND(P619*(1+INDEX(Performance_Vektoren!M$5:M$77,$A619+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),ROUND(Q619*(1+INDEX(Performance_Vektoren!N$5:N$77,$A619+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),R619+(H620-(IF(AND(EE=1,m>$A620),0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)+$BS620)*CP620)/M620,0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),S619+(I620-(IF(AND(EE=1,m>$A620),0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)+$BS620)*CQ620)/N620,0)","v":0},{"$f":"ROUND(IF(OR($A620<n,AND($A620=n,$B620<=1)),T619+(J620-(IF(AND(EE=1,m>$A620),0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)+$BS620)*CR620)/O620,0),10)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),U619+(K620-(IF(AND(EE=1,m>$A620),0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)+$BS620)*CS620)/P620,0)","v":0},{"$f":"IF(OR($A620<n,AND($A620=n,$B620<=1)),V619+(L620-(IF(AND(EE=1,m>$A620),0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)+$BS620)*CT620)/Q620,0)","v":0},{"$f":"ROUND(R620*M620-(H620-IF(EE=1,0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)*CP620),2)","v":0},{"$f":"ROUND(S620*N620-(I620-IF(EE=1,0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)*CQ620),2)","v":0},{"$f":"ROUND(T620*O620-(J620-IF(EE=1,0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)*CR620),2)","v":0},{"$f":"ROUND(U620*P620-(K620-IF(EE=1,0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)*CS620),2)","v":0},{"$f":"ROUND(V620*Q620-(L620-IF(EE=1,0,Kosten_Fond!$D620+Kosten_Fond!$F620+Kosten_Fond!$H620)*CT620),2)","v":0},{"$f":"ROUND(W620-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z620,IF(AbschlVar=\"DK_fix\",W620*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB620,Kosten_Fond!$AA620))))*IF(Förderung=\"mit\",CN620,CP620)+AH620,2)","v":0},{"$f":"ROUND(X620-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z620,IF(AbschlVar=\"DK_fix\",X620*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB620,Kosten_Fond!$AA620))))*IF(Förderung=\"mit\",CO620,CQ620)+AH620,2)","v":0},{"$f":"ROUND(Y620-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z620,IF(AbschlVar=\"DK_fix\",Y620*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB620,Kosten_Fond!$AA620))))*CR620+AH620,2)","v":0},{"$f":"ROUND(Z620-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z620,IF(AbschlVar=\"DK_fix\",Z620*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB620,Kosten_Fond!$AA620))))*CS620+AH620,2)","v":0},{"$f":"ROUND(AA620-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z620,IF(AbschlVar=\"DK_fix\",AA620*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB620,Kosten_Fond!$AA620))))*CT620+AH620,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,3,{"$f":"IF(AND(Fond!$B620<=1,OR($A620<n,AND($A620=n,Fond!$B620<=1))),R619*M620,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A620<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A620+1)-$B$16)*$B$16,A620,A620+1),0)","v":50},4,{"$f":"Kosten_Fond!T621","v":0},{"$f":"Kosten_Fond!U621","v":0},{"$f":"Kosten_Fond!V621","v":0},{"$f":"Kosten_Fond!W621","v":0},{"$f":"Kosten_Fond!X621","v":0},0,0,0,0,0,{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),ROUND(M620*(1+INDEX(Performance_Vektoren!J$5:J$77,$A620+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),ROUND(N620*(1+INDEX(Performance_Vektoren!K$5:K$77,$A620+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),ROUND(O620*(1+INDEX(Performance_Vektoren!L$5:L$77,$A620+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),ROUND(P620*(1+INDEX(Performance_Vektoren!M$5:M$77,$A620+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),ROUND(Q620*(1+INDEX(Performance_Vektoren!N$5:N$77,$A620+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),R620+(H621-(IF(AND(EE=1,m>$A621),0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)+$BS621)*CP621)/M621,0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),S620+(I621-(IF(AND(EE=1,m>$A621),0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)+$BS621)*CQ621)/N621,0)","v":0},{"$f":"ROUND(IF(OR($A621<n,AND($A621=n,$B621<=1)),T620+(J621-(IF(AND(EE=1,m>$A621),0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)+$BS621)*CR621)/O621,0),10)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),U620+(K621-(IF(AND(EE=1,m>$A621),0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)+$BS621)*CS621)/P621,0)","v":0},{"$f":"IF(OR($A621<n,AND($A621=n,$B621<=1)),V620+(L621-(IF(AND(EE=1,m>$A621),0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)+$BS621)*CT621)/Q621,0)","v":0},{"$f":"ROUND(R621*M621-(H621-IF(EE=1,0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)*CP621),2)","v":0},{"$f":"ROUND(S621*N621-(I621-IF(EE=1,0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)*CQ621),2)","v":0},{"$f":"ROUND(T621*O621-(J621-IF(EE=1,0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)*CR621),2)","v":0},{"$f":"ROUND(U621*P621-(K621-IF(EE=1,0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)*CS621),2)","v":0},{"$f":"ROUND(V621*Q621-(L621-IF(EE=1,0,Kosten_Fond!$D621+Kosten_Fond!$F621+Kosten_Fond!$H621)*CT621),2)","v":0},{"$f":"ROUND(W621-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z621,IF(AbschlVar=\"DK_fix\",W621*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB621,Kosten_Fond!$AA621))))*IF(Förderung=\"mit\",CN621,CP621)+AH621,2)","v":0},{"$f":"ROUND(X621-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z621,IF(AbschlVar=\"DK_fix\",X621*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB621,Kosten_Fond!$AA621))))*IF(Förderung=\"mit\",CO621,CQ621)+AH621,2)","v":0},{"$f":"ROUND(Y621-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z621,IF(AbschlVar=\"DK_fix\",Y621*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB621,Kosten_Fond!$AA621))))*CR621+AH621,2)","v":0},{"$f":"ROUND(Z621-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z621,IF(AbschlVar=\"DK_fix\",Z621*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB621,Kosten_Fond!$AA621))))*CS621+AH621,2)","v":0},{"$f":"ROUND(AA621-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z621,IF(AbschlVar=\"DK_fix\",AA621*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB621,Kosten_Fond!$AA621))))*CT621+AH621,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,4,{"$f":"IF(AND(Fond!$B621<=1,OR($A621<n,AND($A621=n,Fond!$B621<=1))),R620*M621,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A621<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A621+1)-$B$16)*$B$16,A621,A621+1),0)","v":50},5,{"$f":"Kosten_Fond!T622","v":0},{"$f":"Kosten_Fond!U622","v":0},{"$f":"Kosten_Fond!V622","v":0},{"$f":"Kosten_Fond!W622","v":0},{"$f":"Kosten_Fond!X622","v":0},0,0,0,0,0,{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),ROUND(M621*(1+INDEX(Performance_Vektoren!J$5:J$77,$A621+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),ROUND(N621*(1+INDEX(Performance_Vektoren!K$5:K$77,$A621+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),ROUND(O621*(1+INDEX(Performance_Vektoren!L$5:L$77,$A621+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),ROUND(P621*(1+INDEX(Performance_Vektoren!M$5:M$77,$A621+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),ROUND(Q621*(1+INDEX(Performance_Vektoren!N$5:N$77,$A621+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),R621+(H622-(IF(AND(EE=1,m>$A622),0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)+$BS622)*CP622)/M622,0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),S621+(I622-(IF(AND(EE=1,m>$A622),0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)+$BS622)*CQ622)/N622,0)","v":0},{"$f":"ROUND(IF(OR($A622<n,AND($A622=n,$B622<=1)),T621+(J622-(IF(AND(EE=1,m>$A622),0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)+$BS622)*CR622)/O622,0),10)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),U621+(K622-(IF(AND(EE=1,m>$A622),0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)+$BS622)*CS622)/P622,0)","v":0},{"$f":"IF(OR($A622<n,AND($A622=n,$B622<=1)),V621+(L622-(IF(AND(EE=1,m>$A622),0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)+$BS622)*CT622)/Q622,0)","v":0},{"$f":"ROUND(R622*M622-(H622-IF(EE=1,0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)*CP622),2)","v":0},{"$f":"ROUND(S622*N622-(I622-IF(EE=1,0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)*CQ622),2)","v":0},{"$f":"ROUND(T622*O622-(J622-IF(EE=1,0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)*CR622),2)","v":0},{"$f":"ROUND(U622*P622-(K622-IF(EE=1,0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)*CS622),2)","v":0},{"$f":"ROUND(V622*Q622-(L622-IF(EE=1,0,Kosten_Fond!$D622+Kosten_Fond!$F622+Kosten_Fond!$H622)*CT622),2)","v":0},{"$f":"ROUND(W622-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z622,IF(AbschlVar=\"DK_fix\",W622*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB622,Kosten_Fond!$AA622))))*IF(Förderung=\"mit\",CN622,CP622)+AH622,2)","v":0},{"$f":"ROUND(X622-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z622,IF(AbschlVar=\"DK_fix\",X622*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB622,Kosten_Fond!$AA622))))*IF(Förderung=\"mit\",CO622,CQ622)+AH622,2)","v":0},{"$f":"ROUND(Y622-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z622,IF(AbschlVar=\"DK_fix\",Y622*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB622,Kosten_Fond!$AA622))))*CR622+AH622,2)","v":0},{"$f":"ROUND(Z622-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z622,IF(AbschlVar=\"DK_fix\",Z622*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB622,Kosten_Fond!$AA622))))*CS622+AH622,2)","v":0},{"$f":"ROUND(AA622-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z622,IF(AbschlVar=\"DK_fix\",AA622*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB622,Kosten_Fond!$AA622))))*CT622+AH622,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,5,{"$f":"IF(AND(Fond!$B622<=1,OR($A622<n,AND($A622=n,Fond!$B622<=1))),R621*M622,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A622<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A622+1)-$B$16)*$B$16,A622,A622+1),0)","v":50},6,{"$f":"Kosten_Fond!T623","v":0},{"$f":"Kosten_Fond!U623","v":0},{"$f":"Kosten_Fond!V623","v":0},{"$f":"Kosten_Fond!W623","v":0},{"$f":"Kosten_Fond!X623","v":0},0,0,0,0,0,{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),ROUND(M622*(1+INDEX(Performance_Vektoren!J$5:J$77,$A622+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),ROUND(N622*(1+INDEX(Performance_Vektoren!K$5:K$77,$A622+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),ROUND(O622*(1+INDEX(Performance_Vektoren!L$5:L$77,$A622+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),ROUND(P622*(1+INDEX(Performance_Vektoren!M$5:M$77,$A622+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),ROUND(Q622*(1+INDEX(Performance_Vektoren!N$5:N$77,$A622+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),R622+(H623-(IF(AND(EE=1,m>$A623),0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)+$BS623)*CP623)/M623,0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),S622+(I623-(IF(AND(EE=1,m>$A623),0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)+$BS623)*CQ623)/N623,0)","v":0},{"$f":"ROUND(IF(OR($A623<n,AND($A623=n,$B623<=1)),T622+(J623-(IF(AND(EE=1,m>$A623),0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)+$BS623)*CR623)/O623,0),10)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),U622+(K623-(IF(AND(EE=1,m>$A623),0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)+$BS623)*CS623)/P623,0)","v":0},{"$f":"IF(OR($A623<n,AND($A623=n,$B623<=1)),V622+(L623-(IF(AND(EE=1,m>$A623),0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)+$BS623)*CT623)/Q623,0)","v":0},{"$f":"ROUND(R623*M623-(H623-IF(EE=1,0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)*CP623),2)","v":0},{"$f":"ROUND(S623*N623-(I623-IF(EE=1,0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)*CQ623),2)","v":0},{"$f":"ROUND(T623*O623-(J623-IF(EE=1,0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)*CR623),2)","v":0},{"$f":"ROUND(U623*P623-(K623-IF(EE=1,0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)*CS623),2)","v":0},{"$f":"ROUND(V623*Q623-(L623-IF(EE=1,0,Kosten_Fond!$D623+Kosten_Fond!$F623+Kosten_Fond!$H623)*CT623),2)","v":0},{"$f":"ROUND(W623-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z623,IF(AbschlVar=\"DK_fix\",W623*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB623,Kosten_Fond!$AA623))))*IF(Förderung=\"mit\",CN623,CP623)+AH623,2)","v":0},{"$f":"ROUND(X623-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z623,IF(AbschlVar=\"DK_fix\",X623*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB623,Kosten_Fond!$AA623))))*IF(Förderung=\"mit\",CO623,CQ623)+AH623,2)","v":0},{"$f":"ROUND(Y623-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z623,IF(AbschlVar=\"DK_fix\",Y623*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB623,Kosten_Fond!$AA623))))*CR623+AH623,2)","v":0},{"$f":"ROUND(Z623-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z623,IF(AbschlVar=\"DK_fix\",Z623*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB623,Kosten_Fond!$AA623))))*CS623+AH623,2)","v":0},{"$f":"ROUND(AA623-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z623,IF(AbschlVar=\"DK_fix\",AA623*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB623,Kosten_Fond!$AA623))))*CT623+AH623,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,6,{"$f":"IF(AND(Fond!$B623<=1,OR($A623<n,AND($A623=n,Fond!$B623<=1))),R622*M623,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A623<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A623+1)-$B$16)*$B$16,A623,A623+1),0)","v":50},7,{"$f":"Kosten_Fond!T624","v":0},{"$f":"Kosten_Fond!U624","v":0},{"$f":"Kosten_Fond!V624","v":0},{"$f":"Kosten_Fond!W624","v":0},{"$f":"Kosten_Fond!X624","v":0},0,0,0,0,0,{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),ROUND(M623*(1+INDEX(Performance_Vektoren!J$5:J$77,$A623+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),ROUND(N623*(1+INDEX(Performance_Vektoren!K$5:K$77,$A623+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),ROUND(O623*(1+INDEX(Performance_Vektoren!L$5:L$77,$A623+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),ROUND(P623*(1+INDEX(Performance_Vektoren!M$5:M$77,$A623+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),ROUND(Q623*(1+INDEX(Performance_Vektoren!N$5:N$77,$A623+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),R623+(H624-(IF(AND(EE=1,m>$A624),0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)+$BS624)*CP624)/M624,0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),S623+(I624-(IF(AND(EE=1,m>$A624),0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)+$BS624)*CQ624)/N624,0)","v":0},{"$f":"ROUND(IF(OR($A624<n,AND($A624=n,$B624<=1)),T623+(J624-(IF(AND(EE=1,m>$A624),0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)+$BS624)*CR624)/O624,0),10)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),U623+(K624-(IF(AND(EE=1,m>$A624),0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)+$BS624)*CS624)/P624,0)","v":0},{"$f":"IF(OR($A624<n,AND($A624=n,$B624<=1)),V623+(L624-(IF(AND(EE=1,m>$A624),0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)+$BS624)*CT624)/Q624,0)","v":0},{"$f":"ROUND(R624*M624-(H624-IF(EE=1,0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)*CP624),2)","v":0},{"$f":"ROUND(S624*N624-(I624-IF(EE=1,0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)*CQ624),2)","v":0},{"$f":"ROUND(T624*O624-(J624-IF(EE=1,0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)*CR624),2)","v":0},{"$f":"ROUND(U624*P624-(K624-IF(EE=1,0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)*CS624),2)","v":0},{"$f":"ROUND(V624*Q624-(L624-IF(EE=1,0,Kosten_Fond!$D624+Kosten_Fond!$F624+Kosten_Fond!$H624)*CT624),2)","v":0},{"$f":"ROUND(W624-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z624,IF(AbschlVar=\"DK_fix\",W624*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB624,Kosten_Fond!$AA624))))*IF(Förderung=\"mit\",CN624,CP624)+AH624,2)","v":0},{"$f":"ROUND(X624-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z624,IF(AbschlVar=\"DK_fix\",X624*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB624,Kosten_Fond!$AA624))))*IF(Förderung=\"mit\",CO624,CQ624)+AH624,2)","v":0},{"$f":"ROUND(Y624-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z624,IF(AbschlVar=\"DK_fix\",Y624*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB624,Kosten_Fond!$AA624))))*CR624+AH624,2)","v":0},{"$f":"ROUND(Z624-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z624,IF(AbschlVar=\"DK_fix\",Z624*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB624,Kosten_Fond!$AA624))))*CS624+AH624,2)","v":0},{"$f":"ROUND(AA624-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z624,IF(AbschlVar=\"DK_fix\",AA624*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB624,Kosten_Fond!$AA624))))*CT624+AH624,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,7,{"$f":"IF(AND(Fond!$B624<=1,OR($A624<n,AND($A624=n,Fond!$B624<=1))),R623*M624,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A624<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A624+1)-$B$16)*$B$16,A624,A624+1),0)","v":50},8,{"$f":"Kosten_Fond!T625","v":0},{"$f":"Kosten_Fond!U625","v":0},{"$f":"Kosten_Fond!V625","v":0},{"$f":"Kosten_Fond!W625","v":0},{"$f":"Kosten_Fond!X625","v":0},0,0,0,0,0,{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),ROUND(M624*(1+INDEX(Performance_Vektoren!J$5:J$77,$A624+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),ROUND(N624*(1+INDEX(Performance_Vektoren!K$5:K$77,$A624+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),ROUND(O624*(1+INDEX(Performance_Vektoren!L$5:L$77,$A624+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),ROUND(P624*(1+INDEX(Performance_Vektoren!M$5:M$77,$A624+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),ROUND(Q624*(1+INDEX(Performance_Vektoren!N$5:N$77,$A624+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),R624+(H625-(IF(AND(EE=1,m>$A625),0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)+$BS625)*CP625)/M625,0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),S624+(I625-(IF(AND(EE=1,m>$A625),0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)+$BS625)*CQ625)/N625,0)","v":0},{"$f":"ROUND(IF(OR($A625<n,AND($A625=n,$B625<=1)),T624+(J625-(IF(AND(EE=1,m>$A625),0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)+$BS625)*CR625)/O625,0),10)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),U624+(K625-(IF(AND(EE=1,m>$A625),0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)+$BS625)*CS625)/P625,0)","v":0},{"$f":"IF(OR($A625<n,AND($A625=n,$B625<=1)),V624+(L625-(IF(AND(EE=1,m>$A625),0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)+$BS625)*CT625)/Q625,0)","v":0},{"$f":"ROUND(R625*M625-(H625-IF(EE=1,0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)*CP625),2)","v":0},{"$f":"ROUND(S625*N625-(I625-IF(EE=1,0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)*CQ625),2)","v":0},{"$f":"ROUND(T625*O625-(J625-IF(EE=1,0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)*CR625),2)","v":0},{"$f":"ROUND(U625*P625-(K625-IF(EE=1,0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)*CS625),2)","v":0},{"$f":"ROUND(V625*Q625-(L625-IF(EE=1,0,Kosten_Fond!$D625+Kosten_Fond!$F625+Kosten_Fond!$H625)*CT625),2)","v":0},{"$f":"ROUND(W625-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z625,IF(AbschlVar=\"DK_fix\",W625*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB625,Kosten_Fond!$AA625))))*IF(Förderung=\"mit\",CN625,CP625)+AH625,2)","v":0},{"$f":"ROUND(X625-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z625,IF(AbschlVar=\"DK_fix\",X625*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB625,Kosten_Fond!$AA625))))*IF(Förderung=\"mit\",CO625,CQ625)+AH625,2)","v":0},{"$f":"ROUND(Y625-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z625,IF(AbschlVar=\"DK_fix\",Y625*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB625,Kosten_Fond!$AA625))))*CR625+AH625,2)","v":0},{"$f":"ROUND(Z625-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z625,IF(AbschlVar=\"DK_fix\",Z625*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB625,Kosten_Fond!$AA625))))*CS625+AH625,2)","v":0},{"$f":"ROUND(AA625-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z625,IF(AbschlVar=\"DK_fix\",AA625*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB625,Kosten_Fond!$AA625))))*CT625+AH625,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,8,{"$f":"IF(AND(Fond!$B625<=1,OR($A625<n,AND($A625=n,Fond!$B625<=1))),R624*M625,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A625<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A625+1)-$B$16)*$B$16,A625,A625+1),0)","v":50},9,{"$f":"Kosten_Fond!T626","v":0},{"$f":"Kosten_Fond!U626","v":0},{"$f":"Kosten_Fond!V626","v":0},{"$f":"Kosten_Fond!W626","v":0},{"$f":"Kosten_Fond!X626","v":0},0,0,0,0,0,{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),ROUND(M625*(1+INDEX(Performance_Vektoren!J$5:J$77,$A625+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),ROUND(N625*(1+INDEX(Performance_Vektoren!K$5:K$77,$A625+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),ROUND(O625*(1+INDEX(Performance_Vektoren!L$5:L$77,$A625+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),ROUND(P625*(1+INDEX(Performance_Vektoren!M$5:M$77,$A625+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),ROUND(Q625*(1+INDEX(Performance_Vektoren!N$5:N$77,$A625+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),R625+(H626-(IF(AND(EE=1,m>$A626),0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)+$BS626)*CP626)/M626,0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),S625+(I626-(IF(AND(EE=1,m>$A626),0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)+$BS626)*CQ626)/N626,0)","v":0},{"$f":"ROUND(IF(OR($A626<n,AND($A626=n,$B626<=1)),T625+(J626-(IF(AND(EE=1,m>$A626),0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)+$BS626)*CR626)/O626,0),10)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),U625+(K626-(IF(AND(EE=1,m>$A626),0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)+$BS626)*CS626)/P626,0)","v":0},{"$f":"IF(OR($A626<n,AND($A626=n,$B626<=1)),V625+(L626-(IF(AND(EE=1,m>$A626),0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)+$BS626)*CT626)/Q626,0)","v":0},{"$f":"ROUND(R626*M626-(H626-IF(EE=1,0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)*CP626),2)","v":0},{"$f":"ROUND(S626*N626-(I626-IF(EE=1,0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)*CQ626),2)","v":0},{"$f":"ROUND(T626*O626-(J626-IF(EE=1,0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)*CR626),2)","v":0},{"$f":"ROUND(U626*P626-(K626-IF(EE=1,0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)*CS626),2)","v":0},{"$f":"ROUND(V626*Q626-(L626-IF(EE=1,0,Kosten_Fond!$D626+Kosten_Fond!$F626+Kosten_Fond!$H626)*CT626),2)","v":0},{"$f":"ROUND(W626-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z626,IF(AbschlVar=\"DK_fix\",W626*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB626,Kosten_Fond!$AA626))))*IF(Förderung=\"mit\",CN626,CP626)+AH626,2)","v":0},{"$f":"ROUND(X626-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z626,IF(AbschlVar=\"DK_fix\",X626*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB626,Kosten_Fond!$AA626))))*IF(Förderung=\"mit\",CO626,CQ626)+AH626,2)","v":0},{"$f":"ROUND(Y626-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z626,IF(AbschlVar=\"DK_fix\",Y626*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB626,Kosten_Fond!$AA626))))*CR626+AH626,2)","v":0},{"$f":"ROUND(Z626-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z626,IF(AbschlVar=\"DK_fix\",Z626*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB626,Kosten_Fond!$AA626))))*CS626+AH626,2)","v":0},{"$f":"ROUND(AA626-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z626,IF(AbschlVar=\"DK_fix\",AA626*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB626,Kosten_Fond!$AA626))))*CT626+AH626,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,9,{"$f":"IF(AND(Fond!$B626<=1,OR($A626<n,AND($A626=n,Fond!$B626<=1))),R625*M626,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A626<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A626+1)-$B$16)*$B$16,A626,A626+1),0)","v":50},10,{"$f":"Kosten_Fond!T627","v":0},{"$f":"Kosten_Fond!U627","v":0},{"$f":"Kosten_Fond!V627","v":0},{"$f":"Kosten_Fond!W627","v":0},{"$f":"Kosten_Fond!X627","v":0},0,0,0,0,0,{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),ROUND(M626*(1+INDEX(Performance_Vektoren!J$5:J$77,$A626+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),ROUND(N626*(1+INDEX(Performance_Vektoren!K$5:K$77,$A626+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),ROUND(O626*(1+INDEX(Performance_Vektoren!L$5:L$77,$A626+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),ROUND(P626*(1+INDEX(Performance_Vektoren!M$5:M$77,$A626+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),ROUND(Q626*(1+INDEX(Performance_Vektoren!N$5:N$77,$A626+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),R626+(H627-(IF(AND(EE=1,m>$A627),0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)+$BS627)*CP627)/M627,0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),S626+(I627-(IF(AND(EE=1,m>$A627),0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)+$BS627)*CQ627)/N627,0)","v":0},{"$f":"ROUND(IF(OR($A627<n,AND($A627=n,$B627<=1)),T626+(J627-(IF(AND(EE=1,m>$A627),0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)+$BS627)*CR627)/O627,0),10)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),U626+(K627-(IF(AND(EE=1,m>$A627),0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)+$BS627)*CS627)/P627,0)","v":0},{"$f":"IF(OR($A627<n,AND($A627=n,$B627<=1)),V626+(L627-(IF(AND(EE=1,m>$A627),0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)+$BS627)*CT627)/Q627,0)","v":0},{"$f":"ROUND(R627*M627-(H627-IF(EE=1,0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)*CP627),2)","v":0},{"$f":"ROUND(S627*N627-(I627-IF(EE=1,0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)*CQ627),2)","v":0},{"$f":"ROUND(T627*O627-(J627-IF(EE=1,0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)*CR627),2)","v":0},{"$f":"ROUND(U627*P627-(K627-IF(EE=1,0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)*CS627),2)","v":0},{"$f":"ROUND(V627*Q627-(L627-IF(EE=1,0,Kosten_Fond!$D627+Kosten_Fond!$F627+Kosten_Fond!$H627)*CT627),2)","v":0},{"$f":"ROUND(W627-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z627,IF(AbschlVar=\"DK_fix\",W627*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB627,Kosten_Fond!$AA627))))*IF(Förderung=\"mit\",CN627,CP627)+AH627,2)","v":0},{"$f":"ROUND(X627-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z627,IF(AbschlVar=\"DK_fix\",X627*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB627,Kosten_Fond!$AA627))))*IF(Förderung=\"mit\",CO627,CQ627)+AH627,2)","v":0},{"$f":"ROUND(Y627-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z627,IF(AbschlVar=\"DK_fix\",Y627*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB627,Kosten_Fond!$AA627))))*CR627+AH627,2)","v":0},{"$f":"ROUND(Z627-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z627,IF(AbschlVar=\"DK_fix\",Z627*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB627,Kosten_Fond!$AA627))))*CS627+AH627,2)","v":0},{"$f":"ROUND(AA627-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z627,IF(AbschlVar=\"DK_fix\",AA627*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB627,Kosten_Fond!$AA627))))*CT627+AH627,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,10,{"$f":"IF(AND(Fond!$B627<=1,OR($A627<n,AND($A627=n,Fond!$B627<=1))),R626*M627,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A627<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A627+1)-$B$16)*$B$16,A627,A627+1),0)","v":50},11,{"$f":"Kosten_Fond!T628","v":0},{"$f":"Kosten_Fond!U628","v":0},{"$f":"Kosten_Fond!V628","v":0},{"$f":"Kosten_Fond!W628","v":0},{"$f":"Kosten_Fond!X628","v":0},0,0,0,0,0,{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),ROUND(M627*(1+INDEX(Performance_Vektoren!J$5:J$77,$A627+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),ROUND(N627*(1+INDEX(Performance_Vektoren!K$5:K$77,$A627+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),ROUND(O627*(1+INDEX(Performance_Vektoren!L$5:L$77,$A627+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),ROUND(P627*(1+INDEX(Performance_Vektoren!M$5:M$77,$A627+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),ROUND(Q627*(1+INDEX(Performance_Vektoren!N$5:N$77,$A627+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),R627+(H628-(IF(AND(EE=1,m>$A628),0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)+$BS628)*CP628)/M628,0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),S627+(I628-(IF(AND(EE=1,m>$A628),0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)+$BS628)*CQ628)/N628,0)","v":0},{"$f":"ROUND(IF(OR($A628<n,AND($A628=n,$B628<=1)),T627+(J628-(IF(AND(EE=1,m>$A628),0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)+$BS628)*CR628)/O628,0),10)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),U627+(K628-(IF(AND(EE=1,m>$A628),0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)+$BS628)*CS628)/P628,0)","v":0},{"$f":"IF(OR($A628<n,AND($A628=n,$B628<=1)),V627+(L628-(IF(AND(EE=1,m>$A628),0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)+$BS628)*CT628)/Q628,0)","v":0},{"$f":"ROUND(R628*M628-(H628-IF(EE=1,0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)*CP628),2)","v":0},{"$f":"ROUND(S628*N628-(I628-IF(EE=1,0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)*CQ628),2)","v":0},{"$f":"ROUND(T628*O628-(J628-IF(EE=1,0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)*CR628),2)","v":0},{"$f":"ROUND(U628*P628-(K628-IF(EE=1,0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)*CS628),2)","v":0},{"$f":"ROUND(V628*Q628-(L628-IF(EE=1,0,Kosten_Fond!$D628+Kosten_Fond!$F628+Kosten_Fond!$H628)*CT628),2)","v":0},{"$f":"ROUND(W628-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z628,IF(AbschlVar=\"DK_fix\",W628*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB628,Kosten_Fond!$AA628))))*IF(Förderung=\"mit\",CN628,CP628)+AH628,2)","v":0},{"$f":"ROUND(X628-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z628,IF(AbschlVar=\"DK_fix\",X628*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB628,Kosten_Fond!$AA628))))*IF(Förderung=\"mit\",CO628,CQ628)+AH628,2)","v":0},{"$f":"ROUND(Y628-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z628,IF(AbschlVar=\"DK_fix\",Y628*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB628,Kosten_Fond!$AA628))))*CR628+AH628,2)","v":0},{"$f":"ROUND(Z628-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z628,IF(AbschlVar=\"DK_fix\",Z628*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB628,Kosten_Fond!$AA628))))*CS628+AH628,2)","v":0},{"$f":"ROUND(AA628-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z628,IF(AbschlVar=\"DK_fix\",AA628*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB628,Kosten_Fond!$AA628))))*CT628+AH628,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,11,{"$f":"IF(AND(Fond!$B628<=1,OR($A628<n,AND($A628=n,Fond!$B628<=1))),R627*M628,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A628<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A628+1)-$B$16)*$B$16,A628,A628+1),0)","v":50},12,{"$f":"Kosten_Fond!T629","v":0},{"$f":"Kosten_Fond!U629","v":0},{"$f":"Kosten_Fond!V629","v":0},{"$f":"Kosten_Fond!W629","v":0},{"$f":"Kosten_Fond!X629","v":0},0,0,0,0,0,{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),ROUND(M628*(1+INDEX(Performance_Vektoren!J$5:J$77,$A628+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),ROUND(N628*(1+INDEX(Performance_Vektoren!K$5:K$77,$A628+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),ROUND(O628*(1+INDEX(Performance_Vektoren!L$5:L$77,$A628+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),ROUND(P628*(1+INDEX(Performance_Vektoren!M$5:M$77,$A628+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),ROUND(Q628*(1+INDEX(Performance_Vektoren!N$5:N$77,$A628+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),R628+(H629-(IF(AND(EE=1,m>$A629),0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)+$BS629)*CP629)/M629,0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),S628+(I629-(IF(AND(EE=1,m>$A629),0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)+$BS629)*CQ629)/N629,0)","v":0},{"$f":"ROUND(IF(OR($A629<n,AND($A629=n,$B629<=1)),T628+(J629-(IF(AND(EE=1,m>$A629),0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)+$BS629)*CR629)/O629,0),10)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),U628+(K629-(IF(AND(EE=1,m>$A629),0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)+$BS629)*CS629)/P629,0)","v":0},{"$f":"IF(OR($A629<n,AND($A629=n,$B629<=1)),V628+(L629-(IF(AND(EE=1,m>$A629),0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)+$BS629)*CT629)/Q629,0)","v":0},{"$f":"ROUND(R629*M629-(H629-IF(EE=1,0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)*CP629),2)","v":0},{"$f":"ROUND(S629*N629-(I629-IF(EE=1,0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)*CQ629),2)","v":0},{"$f":"ROUND(T629*O629-(J629-IF(EE=1,0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)*CR629),2)","v":0},{"$f":"ROUND(U629*P629-(K629-IF(EE=1,0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)*CS629),2)","v":0},{"$f":"ROUND(V629*Q629-(L629-IF(EE=1,0,Kosten_Fond!$D629+Kosten_Fond!$F629+Kosten_Fond!$H629)*CT629),2)","v":0},{"$f":"ROUND(W629-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z629,IF(AbschlVar=\"DK_fix\",W629*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB629,Kosten_Fond!$AA629))))*IF(Förderung=\"mit\",CN629,CP629)+AH629,2)","v":0},{"$f":"ROUND(X629-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z629,IF(AbschlVar=\"DK_fix\",X629*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB629,Kosten_Fond!$AA629))))*IF(Förderung=\"mit\",CO629,CQ629)+AH629,2)","v":0},{"$f":"ROUND(Y629-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z629,IF(AbschlVar=\"DK_fix\",Y629*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB629,Kosten_Fond!$AA629))))*CR629+AH629,2)","v":0},{"$f":"ROUND(Z629-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z629,IF(AbschlVar=\"DK_fix\",Z629*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB629,Kosten_Fond!$AA629))))*CS629+AH629,2)","v":0},{"$f":"ROUND(AA629-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z629,IF(AbschlVar=\"DK_fix\",AA629*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB629,Kosten_Fond!$AA629))))*CT629+AH629,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,12,{"$f":"IF(AND(Fond!$B629<=1,OR($A629<n,AND($A629=n,Fond!$B629<=1))),R628*M629,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A629<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A629+1)-$B$16)*$B$16,A629,A629+1),0)","v":51},1,{"$f":"Kosten_Fond!T630","v":0},{"$f":"Kosten_Fond!U630","v":0},{"$f":"Kosten_Fond!V630","v":0},{"$f":"Kosten_Fond!W630","v":0},{"$f":"Kosten_Fond!X630","v":0},0,0,0,0,0,{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),ROUND(M629*(1+INDEX(Performance_Vektoren!J$5:J$77,$A629+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),ROUND(N629*(1+INDEX(Performance_Vektoren!K$5:K$77,$A629+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),ROUND(O629*(1+INDEX(Performance_Vektoren!L$5:L$77,$A629+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),ROUND(P629*(1+INDEX(Performance_Vektoren!M$5:M$77,$A629+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),ROUND(Q629*(1+INDEX(Performance_Vektoren!N$5:N$77,$A629+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),R629+(H630-(IF(AND(EE=1,m>$A630),0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)+$BS630)*CP630)/M630,0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),S629+(I630-(IF(AND(EE=1,m>$A630),0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)+$BS630)*CQ630)/N630,0)","v":0},{"$f":"ROUND(IF(OR($A630<n,AND($A630=n,$B630<=1)),T629+(J630-(IF(AND(EE=1,m>$A630),0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)+$BS630)*CR630)/O630,0),10)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),U629+(K630-(IF(AND(EE=1,m>$A630),0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)+$BS630)*CS630)/P630,0)","v":0},{"$f":"IF(OR($A630<n,AND($A630=n,$B630<=1)),V629+(L630-(IF(AND(EE=1,m>$A630),0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)+$BS630)*CT630)/Q630,0)","v":0},{"$f":"ROUND(R630*M630-(H630-IF(EE=1,0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)*CP630),2)","v":0},{"$f":"ROUND(S630*N630-(I630-IF(EE=1,0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)*CQ630),2)","v":0},{"$f":"ROUND(T630*O630-(J630-IF(EE=1,0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)*CR630),2)","v":0},{"$f":"ROUND(U630*P630-(K630-IF(EE=1,0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)*CS630),2)","v":0},{"$f":"ROUND(V630*Q630-(L630-IF(EE=1,0,Kosten_Fond!$D630+Kosten_Fond!$F630+Kosten_Fond!$H630)*CT630),2)","v":0},{"$f":"ROUND(W630-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z630,IF(AbschlVar=\"DK_fix\",W630*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB630,Kosten_Fond!$AA630))))*IF(Förderung=\"mit\",CN630,CP630)+AH630,2)","v":0},{"$f":"ROUND(X630-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z630,IF(AbschlVar=\"DK_fix\",X630*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB630,Kosten_Fond!$AA630))))*IF(Förderung=\"mit\",CO630,CQ630)+AH630,2)","v":0},{"$f":"ROUND(Y630-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z630,IF(AbschlVar=\"DK_fix\",Y630*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB630,Kosten_Fond!$AA630))))*CR630+AH630,2)","v":0},{"$f":"ROUND(Z630-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z630,IF(AbschlVar=\"DK_fix\",Z630*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB630,Kosten_Fond!$AA630))))*CS630+AH630,2)","v":0},{"$f":"ROUND(AA630-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z630,IF(AbschlVar=\"DK_fix\",AA630*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB630,Kosten_Fond!$AA630))))*CT630+AH630,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1,{"$f":"IF(AND(Fond!$B630<=1,OR($A630<n,AND($A630=n,Fond!$B630<=1))),R629*M630,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A630<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A630+1)-$B$16)*$B$16,A630,A630+1),0)","v":51},2,{"$f":"Kosten_Fond!T631","v":0},{"$f":"Kosten_Fond!U631","v":0},{"$f":"Kosten_Fond!V631","v":0},{"$f":"Kosten_Fond!W631","v":0},{"$f":"Kosten_Fond!X631","v":0},0,0,0,0,0,{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),ROUND(M630*(1+INDEX(Performance_Vektoren!J$5:J$77,$A630+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),ROUND(N630*(1+INDEX(Performance_Vektoren!K$5:K$77,$A630+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),ROUND(O630*(1+INDEX(Performance_Vektoren!L$5:L$77,$A630+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),ROUND(P630*(1+INDEX(Performance_Vektoren!M$5:M$77,$A630+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),ROUND(Q630*(1+INDEX(Performance_Vektoren!N$5:N$77,$A630+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),R630+(H631-(IF(AND(EE=1,m>$A631),0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)+$BS631)*CP631)/M631,0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),S630+(I631-(IF(AND(EE=1,m>$A631),0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)+$BS631)*CQ631)/N631,0)","v":0},{"$f":"ROUND(IF(OR($A631<n,AND($A631=n,$B631<=1)),T630+(J631-(IF(AND(EE=1,m>$A631),0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)+$BS631)*CR631)/O631,0),10)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),U630+(K631-(IF(AND(EE=1,m>$A631),0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)+$BS631)*CS631)/P631,0)","v":0},{"$f":"IF(OR($A631<n,AND($A631=n,$B631<=1)),V630+(L631-(IF(AND(EE=1,m>$A631),0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)+$BS631)*CT631)/Q631,0)","v":0},{"$f":"ROUND(R631*M631-(H631-IF(EE=1,0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)*CP631),2)","v":0},{"$f":"ROUND(S631*N631-(I631-IF(EE=1,0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)*CQ631),2)","v":0},{"$f":"ROUND(T631*O631-(J631-IF(EE=1,0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)*CR631),2)","v":0},{"$f":"ROUND(U631*P631-(K631-IF(EE=1,0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)*CS631),2)","v":0},{"$f":"ROUND(V631*Q631-(L631-IF(EE=1,0,Kosten_Fond!$D631+Kosten_Fond!$F631+Kosten_Fond!$H631)*CT631),2)","v":0},{"$f":"ROUND(W631-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z631,IF(AbschlVar=\"DK_fix\",W631*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB631,Kosten_Fond!$AA631))))*IF(Förderung=\"mit\",CN631,CP631)+AH631,2)","v":0},{"$f":"ROUND(X631-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z631,IF(AbschlVar=\"DK_fix\",X631*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB631,Kosten_Fond!$AA631))))*IF(Förderung=\"mit\",CO631,CQ631)+AH631,2)","v":0},{"$f":"ROUND(Y631-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z631,IF(AbschlVar=\"DK_fix\",Y631*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB631,Kosten_Fond!$AA631))))*CR631+AH631,2)","v":0},{"$f":"ROUND(Z631-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z631,IF(AbschlVar=\"DK_fix\",Z631*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB631,Kosten_Fond!$AA631))))*CS631+AH631,2)","v":0},{"$f":"ROUND(AA631-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z631,IF(AbschlVar=\"DK_fix\",AA631*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB631,Kosten_Fond!$AA631))))*CT631+AH631,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,2,{"$f":"IF(AND(Fond!$B631<=1,OR($A631<n,AND($A631=n,Fond!$B631<=1))),R630*M631,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A631<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A631+1)-$B$16)*$B$16,A631,A631+1),0)","v":51},3,{"$f":"Kosten_Fond!T632","v":0},{"$f":"Kosten_Fond!U632","v":0},{"$f":"Kosten_Fond!V632","v":0},{"$f":"Kosten_Fond!W632","v":0},{"$f":"Kosten_Fond!X632","v":0},0,0,0,0,0,{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),ROUND(M631*(1+INDEX(Performance_Vektoren!J$5:J$77,$A631+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),ROUND(N631*(1+INDEX(Performance_Vektoren!K$5:K$77,$A631+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),ROUND(O631*(1+INDEX(Performance_Vektoren!L$5:L$77,$A631+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),ROUND(P631*(1+INDEX(Performance_Vektoren!M$5:M$77,$A631+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),ROUND(Q631*(1+INDEX(Performance_Vektoren!N$5:N$77,$A631+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),R631+(H632-(IF(AND(EE=1,m>$A632),0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)+$BS632)*CP632)/M632,0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),S631+(I632-(IF(AND(EE=1,m>$A632),0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)+$BS632)*CQ632)/N632,0)","v":0},{"$f":"ROUND(IF(OR($A632<n,AND($A632=n,$B632<=1)),T631+(J632-(IF(AND(EE=1,m>$A632),0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)+$BS632)*CR632)/O632,0),10)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),U631+(K632-(IF(AND(EE=1,m>$A632),0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)+$BS632)*CS632)/P632,0)","v":0},{"$f":"IF(OR($A632<n,AND($A632=n,$B632<=1)),V631+(L632-(IF(AND(EE=1,m>$A632),0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)+$BS632)*CT632)/Q632,0)","v":0},{"$f":"ROUND(R632*M632-(H632-IF(EE=1,0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)*CP632),2)","v":0},{"$f":"ROUND(S632*N632-(I632-IF(EE=1,0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)*CQ632),2)","v":0},{"$f":"ROUND(T632*O632-(J632-IF(EE=1,0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)*CR632),2)","v":0},{"$f":"ROUND(U632*P632-(K632-IF(EE=1,0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)*CS632),2)","v":0},{"$f":"ROUND(V632*Q632-(L632-IF(EE=1,0,Kosten_Fond!$D632+Kosten_Fond!$F632+Kosten_Fond!$H632)*CT632),2)","v":0},{"$f":"ROUND(W632-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z632,IF(AbschlVar=\"DK_fix\",W632*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB632,Kosten_Fond!$AA632))))*IF(Förderung=\"mit\",CN632,CP632)+AH632,2)","v":0},{"$f":"ROUND(X632-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z632,IF(AbschlVar=\"DK_fix\",X632*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB632,Kosten_Fond!$AA632))))*IF(Förderung=\"mit\",CO632,CQ632)+AH632,2)","v":0},{"$f":"ROUND(Y632-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z632,IF(AbschlVar=\"DK_fix\",Y632*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB632,Kosten_Fond!$AA632))))*CR632+AH632,2)","v":0},{"$f":"ROUND(Z632-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z632,IF(AbschlVar=\"DK_fix\",Z632*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB632,Kosten_Fond!$AA632))))*CS632+AH632,2)","v":0},{"$f":"ROUND(AA632-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z632,IF(AbschlVar=\"DK_fix\",AA632*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB632,Kosten_Fond!$AA632))))*CT632+AH632,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,3,{"$f":"IF(AND(Fond!$B632<=1,OR($A632<n,AND($A632=n,Fond!$B632<=1))),R631*M632,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A632<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A632+1)-$B$16)*$B$16,A632,A632+1),0)","v":51},4,{"$f":"Kosten_Fond!T633","v":0},{"$f":"Kosten_Fond!U633","v":0},{"$f":"Kosten_Fond!V633","v":0},{"$f":"Kosten_Fond!W633","v":0},{"$f":"Kosten_Fond!X633","v":0},0,0,0,0,0,{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),ROUND(M632*(1+INDEX(Performance_Vektoren!J$5:J$77,$A632+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),ROUND(N632*(1+INDEX(Performance_Vektoren!K$5:K$77,$A632+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),ROUND(O632*(1+INDEX(Performance_Vektoren!L$5:L$77,$A632+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),ROUND(P632*(1+INDEX(Performance_Vektoren!M$5:M$77,$A632+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),ROUND(Q632*(1+INDEX(Performance_Vektoren!N$5:N$77,$A632+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),R632+(H633-(IF(AND(EE=1,m>$A633),0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)+$BS633)*CP633)/M633,0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),S632+(I633-(IF(AND(EE=1,m>$A633),0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)+$BS633)*CQ633)/N633,0)","v":0},{"$f":"ROUND(IF(OR($A633<n,AND($A633=n,$B633<=1)),T632+(J633-(IF(AND(EE=1,m>$A633),0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)+$BS633)*CR633)/O633,0),10)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),U632+(K633-(IF(AND(EE=1,m>$A633),0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)+$BS633)*CS633)/P633,0)","v":0},{"$f":"IF(OR($A633<n,AND($A633=n,$B633<=1)),V632+(L633-(IF(AND(EE=1,m>$A633),0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)+$BS633)*CT633)/Q633,0)","v":0},{"$f":"ROUND(R633*M633-(H633-IF(EE=1,0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)*CP633),2)","v":0},{"$f":"ROUND(S633*N633-(I633-IF(EE=1,0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)*CQ633),2)","v":0},{"$f":"ROUND(T633*O633-(J633-IF(EE=1,0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)*CR633),2)","v":0},{"$f":"ROUND(U633*P633-(K633-IF(EE=1,0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)*CS633),2)","v":0},{"$f":"ROUND(V633*Q633-(L633-IF(EE=1,0,Kosten_Fond!$D633+Kosten_Fond!$F633+Kosten_Fond!$H633)*CT633),2)","v":0},{"$f":"ROUND(W633-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z633,IF(AbschlVar=\"DK_fix\",W633*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB633,Kosten_Fond!$AA633))))*IF(Förderung=\"mit\",CN633,CP633)+AH633,2)","v":0},{"$f":"ROUND(X633-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z633,IF(AbschlVar=\"DK_fix\",X633*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB633,Kosten_Fond!$AA633))))*IF(Förderung=\"mit\",CO633,CQ633)+AH633,2)","v":0},{"$f":"ROUND(Y633-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z633,IF(AbschlVar=\"DK_fix\",Y633*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB633,Kosten_Fond!$AA633))))*CR633+AH633,2)","v":0},{"$f":"ROUND(Z633-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z633,IF(AbschlVar=\"DK_fix\",Z633*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB633,Kosten_Fond!$AA633))))*CS633+AH633,2)","v":0},{"$f":"ROUND(AA633-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z633,IF(AbschlVar=\"DK_fix\",AA633*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB633,Kosten_Fond!$AA633))))*CT633+AH633,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,4,{"$f":"IF(AND(Fond!$B633<=1,OR($A633<n,AND($A633=n,Fond!$B633<=1))),R632*M633,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A633<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A633+1)-$B$16)*$B$16,A633,A633+1),0)","v":51},5,{"$f":"Kosten_Fond!T634","v":0},{"$f":"Kosten_Fond!U634","v":0},{"$f":"Kosten_Fond!V634","v":0},{"$f":"Kosten_Fond!W634","v":0},{"$f":"Kosten_Fond!X634","v":0},0,0,0,0,0,{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),ROUND(M633*(1+INDEX(Performance_Vektoren!J$5:J$77,$A633+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),ROUND(N633*(1+INDEX(Performance_Vektoren!K$5:K$77,$A633+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),ROUND(O633*(1+INDEX(Performance_Vektoren!L$5:L$77,$A633+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),ROUND(P633*(1+INDEX(Performance_Vektoren!M$5:M$77,$A633+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),ROUND(Q633*(1+INDEX(Performance_Vektoren!N$5:N$77,$A633+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),R633+(H634-(IF(AND(EE=1,m>$A634),0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)+$BS634)*CP634)/M634,0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),S633+(I634-(IF(AND(EE=1,m>$A634),0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)+$BS634)*CQ634)/N634,0)","v":0},{"$f":"ROUND(IF(OR($A634<n,AND($A634=n,$B634<=1)),T633+(J634-(IF(AND(EE=1,m>$A634),0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)+$BS634)*CR634)/O634,0),10)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),U633+(K634-(IF(AND(EE=1,m>$A634),0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)+$BS634)*CS634)/P634,0)","v":0},{"$f":"IF(OR($A634<n,AND($A634=n,$B634<=1)),V633+(L634-(IF(AND(EE=1,m>$A634),0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)+$BS634)*CT634)/Q634,0)","v":0},{"$f":"ROUND(R634*M634-(H634-IF(EE=1,0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)*CP634),2)","v":0},{"$f":"ROUND(S634*N634-(I634-IF(EE=1,0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)*CQ634),2)","v":0},{"$f":"ROUND(T634*O634-(J634-IF(EE=1,0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)*CR634),2)","v":0},{"$f":"ROUND(U634*P634-(K634-IF(EE=1,0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)*CS634),2)","v":0},{"$f":"ROUND(V634*Q634-(L634-IF(EE=1,0,Kosten_Fond!$D634+Kosten_Fond!$F634+Kosten_Fond!$H634)*CT634),2)","v":0},{"$f":"ROUND(W634-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z634,IF(AbschlVar=\"DK_fix\",W634*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB634,Kosten_Fond!$AA634))))*IF(Förderung=\"mit\",CN634,CP634)+AH634,2)","v":0},{"$f":"ROUND(X634-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z634,IF(AbschlVar=\"DK_fix\",X634*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB634,Kosten_Fond!$AA634))))*IF(Förderung=\"mit\",CO634,CQ634)+AH634,2)","v":0},{"$f":"ROUND(Y634-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z634,IF(AbschlVar=\"DK_fix\",Y634*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB634,Kosten_Fond!$AA634))))*CR634+AH634,2)","v":0},{"$f":"ROUND(Z634-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z634,IF(AbschlVar=\"DK_fix\",Z634*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB634,Kosten_Fond!$AA634))))*CS634+AH634,2)","v":0},{"$f":"ROUND(AA634-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z634,IF(AbschlVar=\"DK_fix\",AA634*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB634,Kosten_Fond!$AA634))))*CT634+AH634,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,5,{"$f":"IF(AND(Fond!$B634<=1,OR($A634<n,AND($A634=n,Fond!$B634<=1))),R633*M634,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A634<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A634+1)-$B$16)*$B$16,A634,A634+1),0)","v":51},6,{"$f":"Kosten_Fond!T635","v":0},{"$f":"Kosten_Fond!U635","v":0},{"$f":"Kosten_Fond!V635","v":0},{"$f":"Kosten_Fond!W635","v":0},{"$f":"Kosten_Fond!X635","v":0},0,0,0,0,0,{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),ROUND(M634*(1+INDEX(Performance_Vektoren!J$5:J$77,$A634+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),ROUND(N634*(1+INDEX(Performance_Vektoren!K$5:K$77,$A634+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),ROUND(O634*(1+INDEX(Performance_Vektoren!L$5:L$77,$A634+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),ROUND(P634*(1+INDEX(Performance_Vektoren!M$5:M$77,$A634+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),ROUND(Q634*(1+INDEX(Performance_Vektoren!N$5:N$77,$A634+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),R634+(H635-(IF(AND(EE=1,m>$A635),0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)+$BS635)*CP635)/M635,0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),S634+(I635-(IF(AND(EE=1,m>$A635),0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)+$BS635)*CQ635)/N635,0)","v":0},{"$f":"ROUND(IF(OR($A635<n,AND($A635=n,$B635<=1)),T634+(J635-(IF(AND(EE=1,m>$A635),0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)+$BS635)*CR635)/O635,0),10)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),U634+(K635-(IF(AND(EE=1,m>$A635),0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)+$BS635)*CS635)/P635,0)","v":0},{"$f":"IF(OR($A635<n,AND($A635=n,$B635<=1)),V634+(L635-(IF(AND(EE=1,m>$A635),0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)+$BS635)*CT635)/Q635,0)","v":0},{"$f":"ROUND(R635*M635-(H635-IF(EE=1,0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)*CP635),2)","v":0},{"$f":"ROUND(S635*N635-(I635-IF(EE=1,0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)*CQ635),2)","v":0},{"$f":"ROUND(T635*O635-(J635-IF(EE=1,0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)*CR635),2)","v":0},{"$f":"ROUND(U635*P635-(K635-IF(EE=1,0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)*CS635),2)","v":0},{"$f":"ROUND(V635*Q635-(L635-IF(EE=1,0,Kosten_Fond!$D635+Kosten_Fond!$F635+Kosten_Fond!$H635)*CT635),2)","v":0},{"$f":"ROUND(W635-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z635,IF(AbschlVar=\"DK_fix\",W635*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB635,Kosten_Fond!$AA635))))*IF(Förderung=\"mit\",CN635,CP635)+AH635,2)","v":0},{"$f":"ROUND(X635-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z635,IF(AbschlVar=\"DK_fix\",X635*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB635,Kosten_Fond!$AA635))))*IF(Förderung=\"mit\",CO635,CQ635)+AH635,2)","v":0},{"$f":"ROUND(Y635-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z635,IF(AbschlVar=\"DK_fix\",Y635*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB635,Kosten_Fond!$AA635))))*CR635+AH635,2)","v":0},{"$f":"ROUND(Z635-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z635,IF(AbschlVar=\"DK_fix\",Z635*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB635,Kosten_Fond!$AA635))))*CS635+AH635,2)","v":0},{"$f":"ROUND(AA635-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z635,IF(AbschlVar=\"DK_fix\",AA635*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB635,Kosten_Fond!$AA635))))*CT635+AH635,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,6,{"$f":"IF(AND(Fond!$B635<=1,OR($A635<n,AND($A635=n,Fond!$B635<=1))),R634*M635,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A635<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A635+1)-$B$16)*$B$16,A635,A635+1),0)","v":51},7,{"$f":"Kosten_Fond!T636","v":0},{"$f":"Kosten_Fond!U636","v":0},{"$f":"Kosten_Fond!V636","v":0},{"$f":"Kosten_Fond!W636","v":0},{"$f":"Kosten_Fond!X636","v":0},0,0,0,0,0,{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),ROUND(M635*(1+INDEX(Performance_Vektoren!J$5:J$77,$A635+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),ROUND(N635*(1+INDEX(Performance_Vektoren!K$5:K$77,$A635+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),ROUND(O635*(1+INDEX(Performance_Vektoren!L$5:L$77,$A635+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),ROUND(P635*(1+INDEX(Performance_Vektoren!M$5:M$77,$A635+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),ROUND(Q635*(1+INDEX(Performance_Vektoren!N$5:N$77,$A635+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),R635+(H636-(IF(AND(EE=1,m>$A636),0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)+$BS636)*CP636)/M636,0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),S635+(I636-(IF(AND(EE=1,m>$A636),0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)+$BS636)*CQ636)/N636,0)","v":0},{"$f":"ROUND(IF(OR($A636<n,AND($A636=n,$B636<=1)),T635+(J636-(IF(AND(EE=1,m>$A636),0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)+$BS636)*CR636)/O636,0),10)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),U635+(K636-(IF(AND(EE=1,m>$A636),0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)+$BS636)*CS636)/P636,0)","v":0},{"$f":"IF(OR($A636<n,AND($A636=n,$B636<=1)),V635+(L636-(IF(AND(EE=1,m>$A636),0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)+$BS636)*CT636)/Q636,0)","v":0},{"$f":"ROUND(R636*M636-(H636-IF(EE=1,0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)*CP636),2)","v":0},{"$f":"ROUND(S636*N636-(I636-IF(EE=1,0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)*CQ636),2)","v":0},{"$f":"ROUND(T636*O636-(J636-IF(EE=1,0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)*CR636),2)","v":0},{"$f":"ROUND(U636*P636-(K636-IF(EE=1,0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)*CS636),2)","v":0},{"$f":"ROUND(V636*Q636-(L636-IF(EE=1,0,Kosten_Fond!$D636+Kosten_Fond!$F636+Kosten_Fond!$H636)*CT636),2)","v":0},{"$f":"ROUND(W636-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z636,IF(AbschlVar=\"DK_fix\",W636*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB636,Kosten_Fond!$AA636))))*IF(Förderung=\"mit\",CN636,CP636)+AH636,2)","v":0},{"$f":"ROUND(X636-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z636,IF(AbschlVar=\"DK_fix\",X636*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB636,Kosten_Fond!$AA636))))*IF(Förderung=\"mit\",CO636,CQ636)+AH636,2)","v":0},{"$f":"ROUND(Y636-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z636,IF(AbschlVar=\"DK_fix\",Y636*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB636,Kosten_Fond!$AA636))))*CR636+AH636,2)","v":0},{"$f":"ROUND(Z636-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z636,IF(AbschlVar=\"DK_fix\",Z636*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB636,Kosten_Fond!$AA636))))*CS636+AH636,2)","v":0},{"$f":"ROUND(AA636-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z636,IF(AbschlVar=\"DK_fix\",AA636*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB636,Kosten_Fond!$AA636))))*CT636+AH636,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,7,{"$f":"IF(AND(Fond!$B636<=1,OR($A636<n,AND($A636=n,Fond!$B636<=1))),R635*M636,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A636<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A636+1)-$B$16)*$B$16,A636,A636+1),0)","v":51},8,{"$f":"Kosten_Fond!T637","v":0},{"$f":"Kosten_Fond!U637","v":0},{"$f":"Kosten_Fond!V637","v":0},{"$f":"Kosten_Fond!W637","v":0},{"$f":"Kosten_Fond!X637","v":0},0,0,0,0,0,{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),ROUND(M636*(1+INDEX(Performance_Vektoren!J$5:J$77,$A636+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),ROUND(N636*(1+INDEX(Performance_Vektoren!K$5:K$77,$A636+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),ROUND(O636*(1+INDEX(Performance_Vektoren!L$5:L$77,$A636+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),ROUND(P636*(1+INDEX(Performance_Vektoren!M$5:M$77,$A636+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),ROUND(Q636*(1+INDEX(Performance_Vektoren!N$5:N$77,$A636+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),R636+(H637-(IF(AND(EE=1,m>$A637),0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)+$BS637)*CP637)/M637,0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),S636+(I637-(IF(AND(EE=1,m>$A637),0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)+$BS637)*CQ637)/N637,0)","v":0},{"$f":"ROUND(IF(OR($A637<n,AND($A637=n,$B637<=1)),T636+(J637-(IF(AND(EE=1,m>$A637),0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)+$BS637)*CR637)/O637,0),10)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),U636+(K637-(IF(AND(EE=1,m>$A637),0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)+$BS637)*CS637)/P637,0)","v":0},{"$f":"IF(OR($A637<n,AND($A637=n,$B637<=1)),V636+(L637-(IF(AND(EE=1,m>$A637),0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)+$BS637)*CT637)/Q637,0)","v":0},{"$f":"ROUND(R637*M637-(H637-IF(EE=1,0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)*CP637),2)","v":0},{"$f":"ROUND(S637*N637-(I637-IF(EE=1,0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)*CQ637),2)","v":0},{"$f":"ROUND(T637*O637-(J637-IF(EE=1,0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)*CR637),2)","v":0},{"$f":"ROUND(U637*P637-(K637-IF(EE=1,0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)*CS637),2)","v":0},{"$f":"ROUND(V637*Q637-(L637-IF(EE=1,0,Kosten_Fond!$D637+Kosten_Fond!$F637+Kosten_Fond!$H637)*CT637),2)","v":0},{"$f":"ROUND(W637-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z637,IF(AbschlVar=\"DK_fix\",W637*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB637,Kosten_Fond!$AA637))))*IF(Förderung=\"mit\",CN637,CP637)+AH637,2)","v":0},{"$f":"ROUND(X637-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z637,IF(AbschlVar=\"DK_fix\",X637*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB637,Kosten_Fond!$AA637))))*IF(Förderung=\"mit\",CO637,CQ637)+AH637,2)","v":0},{"$f":"ROUND(Y637-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z637,IF(AbschlVar=\"DK_fix\",Y637*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB637,Kosten_Fond!$AA637))))*CR637+AH637,2)","v":0},{"$f":"ROUND(Z637-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z637,IF(AbschlVar=\"DK_fix\",Z637*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB637,Kosten_Fond!$AA637))))*CS637+AH637,2)","v":0},{"$f":"ROUND(AA637-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z637,IF(AbschlVar=\"DK_fix\",AA637*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB637,Kosten_Fond!$AA637))))*CT637+AH637,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,8,{"$f":"IF(AND(Fond!$B637<=1,OR($A637<n,AND($A637=n,Fond!$B637<=1))),R636*M637,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A637<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A637+1)-$B$16)*$B$16,A637,A637+1),0)","v":51},9,{"$f":"Kosten_Fond!T638","v":0},{"$f":"Kosten_Fond!U638","v":0},{"$f":"Kosten_Fond!V638","v":0},{"$f":"Kosten_Fond!W638","v":0},{"$f":"Kosten_Fond!X638","v":0},0,0,0,0,0,{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),ROUND(M637*(1+INDEX(Performance_Vektoren!J$5:J$77,$A637+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),ROUND(N637*(1+INDEX(Performance_Vektoren!K$5:K$77,$A637+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),ROUND(O637*(1+INDEX(Performance_Vektoren!L$5:L$77,$A637+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),ROUND(P637*(1+INDEX(Performance_Vektoren!M$5:M$77,$A637+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),ROUND(Q637*(1+INDEX(Performance_Vektoren!N$5:N$77,$A637+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),R637+(H638-(IF(AND(EE=1,m>$A638),0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)+$BS638)*CP638)/M638,0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),S637+(I638-(IF(AND(EE=1,m>$A638),0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)+$BS638)*CQ638)/N638,0)","v":0},{"$f":"ROUND(IF(OR($A638<n,AND($A638=n,$B638<=1)),T637+(J638-(IF(AND(EE=1,m>$A638),0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)+$BS638)*CR638)/O638,0),10)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),U637+(K638-(IF(AND(EE=1,m>$A638),0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)+$BS638)*CS638)/P638,0)","v":0},{"$f":"IF(OR($A638<n,AND($A638=n,$B638<=1)),V637+(L638-(IF(AND(EE=1,m>$A638),0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)+$BS638)*CT638)/Q638,0)","v":0},{"$f":"ROUND(R638*M638-(H638-IF(EE=1,0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)*CP638),2)","v":0},{"$f":"ROUND(S638*N638-(I638-IF(EE=1,0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)*CQ638),2)","v":0},{"$f":"ROUND(T638*O638-(J638-IF(EE=1,0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)*CR638),2)","v":0},{"$f":"ROUND(U638*P638-(K638-IF(EE=1,0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)*CS638),2)","v":0},{"$f":"ROUND(V638*Q638-(L638-IF(EE=1,0,Kosten_Fond!$D638+Kosten_Fond!$F638+Kosten_Fond!$H638)*CT638),2)","v":0},{"$f":"ROUND(W638-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z638,IF(AbschlVar=\"DK_fix\",W638*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB638,Kosten_Fond!$AA638))))*IF(Förderung=\"mit\",CN638,CP638)+AH638,2)","v":0},{"$f":"ROUND(X638-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z638,IF(AbschlVar=\"DK_fix\",X638*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB638,Kosten_Fond!$AA638))))*IF(Förderung=\"mit\",CO638,CQ638)+AH638,2)","v":0},{"$f":"ROUND(Y638-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z638,IF(AbschlVar=\"DK_fix\",Y638*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB638,Kosten_Fond!$AA638))))*CR638+AH638,2)","v":0},{"$f":"ROUND(Z638-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z638,IF(AbschlVar=\"DK_fix\",Z638*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB638,Kosten_Fond!$AA638))))*CS638+AH638,2)","v":0},{"$f":"ROUND(AA638-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z638,IF(AbschlVar=\"DK_fix\",AA638*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB638,Kosten_Fond!$AA638))))*CT638+AH638,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,9,{"$f":"IF(AND(Fond!$B638<=1,OR($A638<n,AND($A638=n,Fond!$B638<=1))),R637*M638,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A638<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A638+1)-$B$16)*$B$16,A638,A638+1),0)","v":51},10,{"$f":"Kosten_Fond!T639","v":0},{"$f":"Kosten_Fond!U639","v":0},{"$f":"Kosten_Fond!V639","v":0},{"$f":"Kosten_Fond!W639","v":0},{"$f":"Kosten_Fond!X639","v":0},0,0,0,0,0,{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),ROUND(M638*(1+INDEX(Performance_Vektoren!J$5:J$77,$A638+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),ROUND(N638*(1+INDEX(Performance_Vektoren!K$5:K$77,$A638+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),ROUND(O638*(1+INDEX(Performance_Vektoren!L$5:L$77,$A638+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),ROUND(P638*(1+INDEX(Performance_Vektoren!M$5:M$77,$A638+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),ROUND(Q638*(1+INDEX(Performance_Vektoren!N$5:N$77,$A638+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),R638+(H639-(IF(AND(EE=1,m>$A639),0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)+$BS639)*CP639)/M639,0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),S638+(I639-(IF(AND(EE=1,m>$A639),0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)+$BS639)*CQ639)/N639,0)","v":0},{"$f":"ROUND(IF(OR($A639<n,AND($A639=n,$B639<=1)),T638+(J639-(IF(AND(EE=1,m>$A639),0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)+$BS639)*CR639)/O639,0),10)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),U638+(K639-(IF(AND(EE=1,m>$A639),0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)+$BS639)*CS639)/P639,0)","v":0},{"$f":"IF(OR($A639<n,AND($A639=n,$B639<=1)),V638+(L639-(IF(AND(EE=1,m>$A639),0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)+$BS639)*CT639)/Q639,0)","v":0},{"$f":"ROUND(R639*M639-(H639-IF(EE=1,0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)*CP639),2)","v":0},{"$f":"ROUND(S639*N639-(I639-IF(EE=1,0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)*CQ639),2)","v":0},{"$f":"ROUND(T639*O639-(J639-IF(EE=1,0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)*CR639),2)","v":0},{"$f":"ROUND(U639*P639-(K639-IF(EE=1,0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)*CS639),2)","v":0},{"$f":"ROUND(V639*Q639-(L639-IF(EE=1,0,Kosten_Fond!$D639+Kosten_Fond!$F639+Kosten_Fond!$H639)*CT639),2)","v":0},{"$f":"ROUND(W639-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z639,IF(AbschlVar=\"DK_fix\",W639*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB639,Kosten_Fond!$AA639))))*IF(Förderung=\"mit\",CN639,CP639)+AH639,2)","v":0},{"$f":"ROUND(X639-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z639,IF(AbschlVar=\"DK_fix\",X639*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB639,Kosten_Fond!$AA639))))*IF(Förderung=\"mit\",CO639,CQ639)+AH639,2)","v":0},{"$f":"ROUND(Y639-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z639,IF(AbschlVar=\"DK_fix\",Y639*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB639,Kosten_Fond!$AA639))))*CR639+AH639,2)","v":0},{"$f":"ROUND(Z639-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z639,IF(AbschlVar=\"DK_fix\",Z639*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB639,Kosten_Fond!$AA639))))*CS639+AH639,2)","v":0},{"$f":"ROUND(AA639-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z639,IF(AbschlVar=\"DK_fix\",AA639*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB639,Kosten_Fond!$AA639))))*CT639+AH639,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,10,{"$f":"IF(AND(Fond!$B639<=1,OR($A639<n,AND($A639=n,Fond!$B639<=1))),R638*M639,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A639<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A639+1)-$B$16)*$B$16,A639,A639+1),0)","v":51},11,{"$f":"Kosten_Fond!T640","v":0},{"$f":"Kosten_Fond!U640","v":0},{"$f":"Kosten_Fond!V640","v":0},{"$f":"Kosten_Fond!W640","v":0},{"$f":"Kosten_Fond!X640","v":0},0,0,0,0,0,{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),ROUND(M639*(1+INDEX(Performance_Vektoren!J$5:J$77,$A639+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),ROUND(N639*(1+INDEX(Performance_Vektoren!K$5:K$77,$A639+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),ROUND(O639*(1+INDEX(Performance_Vektoren!L$5:L$77,$A639+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),ROUND(P639*(1+INDEX(Performance_Vektoren!M$5:M$77,$A639+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),ROUND(Q639*(1+INDEX(Performance_Vektoren!N$5:N$77,$A639+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),R639+(H640-(IF(AND(EE=1,m>$A640),0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)+$BS640)*CP640)/M640,0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),S639+(I640-(IF(AND(EE=1,m>$A640),0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)+$BS640)*CQ640)/N640,0)","v":0},{"$f":"ROUND(IF(OR($A640<n,AND($A640=n,$B640<=1)),T639+(J640-(IF(AND(EE=1,m>$A640),0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)+$BS640)*CR640)/O640,0),10)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),U639+(K640-(IF(AND(EE=1,m>$A640),0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)+$BS640)*CS640)/P640,0)","v":0},{"$f":"IF(OR($A640<n,AND($A640=n,$B640<=1)),V639+(L640-(IF(AND(EE=1,m>$A640),0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)+$BS640)*CT640)/Q640,0)","v":0},{"$f":"ROUND(R640*M640-(H640-IF(EE=1,0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)*CP640),2)","v":0},{"$f":"ROUND(S640*N640-(I640-IF(EE=1,0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)*CQ640),2)","v":0},{"$f":"ROUND(T640*O640-(J640-IF(EE=1,0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)*CR640),2)","v":0},{"$f":"ROUND(U640*P640-(K640-IF(EE=1,0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)*CS640),2)","v":0},{"$f":"ROUND(V640*Q640-(L640-IF(EE=1,0,Kosten_Fond!$D640+Kosten_Fond!$F640+Kosten_Fond!$H640)*CT640),2)","v":0},{"$f":"ROUND(W640-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z640,IF(AbschlVar=\"DK_fix\",W640*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB640,Kosten_Fond!$AA640))))*IF(Förderung=\"mit\",CN640,CP640)+AH640,2)","v":0},{"$f":"ROUND(X640-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z640,IF(AbschlVar=\"DK_fix\",X640*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB640,Kosten_Fond!$AA640))))*IF(Förderung=\"mit\",CO640,CQ640)+AH640,2)","v":0},{"$f":"ROUND(Y640-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z640,IF(AbschlVar=\"DK_fix\",Y640*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB640,Kosten_Fond!$AA640))))*CR640+AH640,2)","v":0},{"$f":"ROUND(Z640-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z640,IF(AbschlVar=\"DK_fix\",Z640*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB640,Kosten_Fond!$AA640))))*CS640+AH640,2)","v":0},{"$f":"ROUND(AA640-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z640,IF(AbschlVar=\"DK_fix\",AA640*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB640,Kosten_Fond!$AA640))))*CT640+AH640,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,11,{"$f":"IF(AND(Fond!$B640<=1,OR($A640<n,AND($A640=n,Fond!$B640<=1))),R639*M640,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A640<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A640+1)-$B$16)*$B$16,A640,A640+1),0)","v":51},12,{"$f":"Kosten_Fond!T641","v":0},{"$f":"Kosten_Fond!U641","v":0},{"$f":"Kosten_Fond!V641","v":0},{"$f":"Kosten_Fond!W641","v":0},{"$f":"Kosten_Fond!X641","v":0},0,0,0,0,0,{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),ROUND(M640*(1+INDEX(Performance_Vektoren!J$5:J$77,$A640+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),ROUND(N640*(1+INDEX(Performance_Vektoren!K$5:K$77,$A640+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),ROUND(O640*(1+INDEX(Performance_Vektoren!L$5:L$77,$A640+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),ROUND(P640*(1+INDEX(Performance_Vektoren!M$5:M$77,$A640+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),ROUND(Q640*(1+INDEX(Performance_Vektoren!N$5:N$77,$A640+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),R640+(H641-(IF(AND(EE=1,m>$A641),0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)+$BS641)*CP641)/M641,0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),S640+(I641-(IF(AND(EE=1,m>$A641),0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)+$BS641)*CQ641)/N641,0)","v":0},{"$f":"ROUND(IF(OR($A641<n,AND($A641=n,$B641<=1)),T640+(J641-(IF(AND(EE=1,m>$A641),0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)+$BS641)*CR641)/O641,0),10)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),U640+(K641-(IF(AND(EE=1,m>$A641),0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)+$BS641)*CS641)/P641,0)","v":0},{"$f":"IF(OR($A641<n,AND($A641=n,$B641<=1)),V640+(L641-(IF(AND(EE=1,m>$A641),0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)+$BS641)*CT641)/Q641,0)","v":0},{"$f":"ROUND(R641*M641-(H641-IF(EE=1,0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)*CP641),2)","v":0},{"$f":"ROUND(S641*N641-(I641-IF(EE=1,0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)*CQ641),2)","v":0},{"$f":"ROUND(T641*O641-(J641-IF(EE=1,0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)*CR641),2)","v":0},{"$f":"ROUND(U641*P641-(K641-IF(EE=1,0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)*CS641),2)","v":0},{"$f":"ROUND(V641*Q641-(L641-IF(EE=1,0,Kosten_Fond!$D641+Kosten_Fond!$F641+Kosten_Fond!$H641)*CT641),2)","v":0},{"$f":"ROUND(W641-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z641,IF(AbschlVar=\"DK_fix\",W641*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB641,Kosten_Fond!$AA641))))*IF(Förderung=\"mit\",CN641,CP641)+AH641,2)","v":0},{"$f":"ROUND(X641-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z641,IF(AbschlVar=\"DK_fix\",X641*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB641,Kosten_Fond!$AA641))))*IF(Förderung=\"mit\",CO641,CQ641)+AH641,2)","v":0},{"$f":"ROUND(Y641-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z641,IF(AbschlVar=\"DK_fix\",Y641*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB641,Kosten_Fond!$AA641))))*CR641+AH641,2)","v":0},{"$f":"ROUND(Z641-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z641,IF(AbschlVar=\"DK_fix\",Z641*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB641,Kosten_Fond!$AA641))))*CS641+AH641,2)","v":0},{"$f":"ROUND(AA641-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z641,IF(AbschlVar=\"DK_fix\",AA641*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB641,Kosten_Fond!$AA641))))*CT641+AH641,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,12,{"$f":"IF(AND(Fond!$B641<=1,OR($A641<n,AND($A641=n,Fond!$B641<=1))),R640*M641,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A641<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A641+1)-$B$16)*$B$16,A641,A641+1),0)","v":52},1,{"$f":"Kosten_Fond!T642","v":0},{"$f":"Kosten_Fond!U642","v":0},{"$f":"Kosten_Fond!V642","v":0},{"$f":"Kosten_Fond!W642","v":0},{"$f":"Kosten_Fond!X642","v":0},0,0,0,0,0,{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),ROUND(M641*(1+INDEX(Performance_Vektoren!J$5:J$77,$A641+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),ROUND(N641*(1+INDEX(Performance_Vektoren!K$5:K$77,$A641+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),ROUND(O641*(1+INDEX(Performance_Vektoren!L$5:L$77,$A641+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),ROUND(P641*(1+INDEX(Performance_Vektoren!M$5:M$77,$A641+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),ROUND(Q641*(1+INDEX(Performance_Vektoren!N$5:N$77,$A641+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),R641+(H642-(IF(AND(EE=1,m>$A642),0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)+$BS642)*CP642)/M642,0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),S641+(I642-(IF(AND(EE=1,m>$A642),0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)+$BS642)*CQ642)/N642,0)","v":0},{"$f":"ROUND(IF(OR($A642<n,AND($A642=n,$B642<=1)),T641+(J642-(IF(AND(EE=1,m>$A642),0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)+$BS642)*CR642)/O642,0),10)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),U641+(K642-(IF(AND(EE=1,m>$A642),0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)+$BS642)*CS642)/P642,0)","v":0},{"$f":"IF(OR($A642<n,AND($A642=n,$B642<=1)),V641+(L642-(IF(AND(EE=1,m>$A642),0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)+$BS642)*CT642)/Q642,0)","v":0},{"$f":"ROUND(R642*M642-(H642-IF(EE=1,0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)*CP642),2)","v":0},{"$f":"ROUND(S642*N642-(I642-IF(EE=1,0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)*CQ642),2)","v":0},{"$f":"ROUND(T642*O642-(J642-IF(EE=1,0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)*CR642),2)","v":0},{"$f":"ROUND(U642*P642-(K642-IF(EE=1,0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)*CS642),2)","v":0},{"$f":"ROUND(V642*Q642-(L642-IF(EE=1,0,Kosten_Fond!$D642+Kosten_Fond!$F642+Kosten_Fond!$H642)*CT642),2)","v":0},{"$f":"ROUND(W642-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z642,IF(AbschlVar=\"DK_fix\",W642*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB642,Kosten_Fond!$AA642))))*IF(Förderung=\"mit\",CN642,CP642)+AH642,2)","v":0},{"$f":"ROUND(X642-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z642,IF(AbschlVar=\"DK_fix\",X642*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB642,Kosten_Fond!$AA642))))*IF(Förderung=\"mit\",CO642,CQ642)+AH642,2)","v":0},{"$f":"ROUND(Y642-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z642,IF(AbschlVar=\"DK_fix\",Y642*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB642,Kosten_Fond!$AA642))))*CR642+AH642,2)","v":0},{"$f":"ROUND(Z642-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z642,IF(AbschlVar=\"DK_fix\",Z642*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB642,Kosten_Fond!$AA642))))*CS642+AH642,2)","v":0},{"$f":"ROUND(AA642-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z642,IF(AbschlVar=\"DK_fix\",AA642*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB642,Kosten_Fond!$AA642))))*CT642+AH642,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1,{"$f":"IF(AND(Fond!$B642<=1,OR($A642<n,AND($A642=n,Fond!$B642<=1))),R641*M642,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A642<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A642+1)-$B$16)*$B$16,A642,A642+1),0)","v":52},2,{"$f":"Kosten_Fond!T643","v":0},{"$f":"Kosten_Fond!U643","v":0},{"$f":"Kosten_Fond!V643","v":0},{"$f":"Kosten_Fond!W643","v":0},{"$f":"Kosten_Fond!X643","v":0},0,0,0,0,0,{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),ROUND(M642*(1+INDEX(Performance_Vektoren!J$5:J$77,$A642+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),ROUND(N642*(1+INDEX(Performance_Vektoren!K$5:K$77,$A642+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),ROUND(O642*(1+INDEX(Performance_Vektoren!L$5:L$77,$A642+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),ROUND(P642*(1+INDEX(Performance_Vektoren!M$5:M$77,$A642+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),ROUND(Q642*(1+INDEX(Performance_Vektoren!N$5:N$77,$A642+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),R642+(H643-(IF(AND(EE=1,m>$A643),0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)+$BS643)*CP643)/M643,0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),S642+(I643-(IF(AND(EE=1,m>$A643),0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)+$BS643)*CQ643)/N643,0)","v":0},{"$f":"ROUND(IF(OR($A643<n,AND($A643=n,$B643<=1)),T642+(J643-(IF(AND(EE=1,m>$A643),0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)+$BS643)*CR643)/O643,0),10)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),U642+(K643-(IF(AND(EE=1,m>$A643),0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)+$BS643)*CS643)/P643,0)","v":0},{"$f":"IF(OR($A643<n,AND($A643=n,$B643<=1)),V642+(L643-(IF(AND(EE=1,m>$A643),0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)+$BS643)*CT643)/Q643,0)","v":0},{"$f":"ROUND(R643*M643-(H643-IF(EE=1,0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)*CP643),2)","v":0},{"$f":"ROUND(S643*N643-(I643-IF(EE=1,0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)*CQ643),2)","v":0},{"$f":"ROUND(T643*O643-(J643-IF(EE=1,0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)*CR643),2)","v":0},{"$f":"ROUND(U643*P643-(K643-IF(EE=1,0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)*CS643),2)","v":0},{"$f":"ROUND(V643*Q643-(L643-IF(EE=1,0,Kosten_Fond!$D643+Kosten_Fond!$F643+Kosten_Fond!$H643)*CT643),2)","v":0},{"$f":"ROUND(W643-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z643,IF(AbschlVar=\"DK_fix\",W643*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB643,Kosten_Fond!$AA643))))*IF(Förderung=\"mit\",CN643,CP643)+AH643,2)","v":0},{"$f":"ROUND(X643-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z643,IF(AbschlVar=\"DK_fix\",X643*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB643,Kosten_Fond!$AA643))))*IF(Förderung=\"mit\",CO643,CQ643)+AH643,2)","v":0},{"$f":"ROUND(Y643-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z643,IF(AbschlVar=\"DK_fix\",Y643*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB643,Kosten_Fond!$AA643))))*CR643+AH643,2)","v":0},{"$f":"ROUND(Z643-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z643,IF(AbschlVar=\"DK_fix\",Z643*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB643,Kosten_Fond!$AA643))))*CS643+AH643,2)","v":0},{"$f":"ROUND(AA643-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z643,IF(AbschlVar=\"DK_fix\",AA643*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB643,Kosten_Fond!$AA643))))*CT643+AH643,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,2,{"$f":"IF(AND(Fond!$B643<=1,OR($A643<n,AND($A643=n,Fond!$B643<=1))),R642*M643,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A643<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A643+1)-$B$16)*$B$16,A643,A643+1),0)","v":52},3,{"$f":"Kosten_Fond!T644","v":0},{"$f":"Kosten_Fond!U644","v":0},{"$f":"Kosten_Fond!V644","v":0},{"$f":"Kosten_Fond!W644","v":0},{"$f":"Kosten_Fond!X644","v":0},0,0,0,0,0,{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),ROUND(M643*(1+INDEX(Performance_Vektoren!J$5:J$77,$A643+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),ROUND(N643*(1+INDEX(Performance_Vektoren!K$5:K$77,$A643+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),ROUND(O643*(1+INDEX(Performance_Vektoren!L$5:L$77,$A643+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),ROUND(P643*(1+INDEX(Performance_Vektoren!M$5:M$77,$A643+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),ROUND(Q643*(1+INDEX(Performance_Vektoren!N$5:N$77,$A643+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),R643+(H644-(IF(AND(EE=1,m>$A644),0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)+$BS644)*CP644)/M644,0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),S643+(I644-(IF(AND(EE=1,m>$A644),0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)+$BS644)*CQ644)/N644,0)","v":0},{"$f":"ROUND(IF(OR($A644<n,AND($A644=n,$B644<=1)),T643+(J644-(IF(AND(EE=1,m>$A644),0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)+$BS644)*CR644)/O644,0),10)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),U643+(K644-(IF(AND(EE=1,m>$A644),0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)+$BS644)*CS644)/P644,0)","v":0},{"$f":"IF(OR($A644<n,AND($A644=n,$B644<=1)),V643+(L644-(IF(AND(EE=1,m>$A644),0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)+$BS644)*CT644)/Q644,0)","v":0},{"$f":"ROUND(R644*M644-(H644-IF(EE=1,0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)*CP644),2)","v":0},{"$f":"ROUND(S644*N644-(I644-IF(EE=1,0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)*CQ644),2)","v":0},{"$f":"ROUND(T644*O644-(J644-IF(EE=1,0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)*CR644),2)","v":0},{"$f":"ROUND(U644*P644-(K644-IF(EE=1,0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)*CS644),2)","v":0},{"$f":"ROUND(V644*Q644-(L644-IF(EE=1,0,Kosten_Fond!$D644+Kosten_Fond!$F644+Kosten_Fond!$H644)*CT644),2)","v":0},{"$f":"ROUND(W644-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z644,IF(AbschlVar=\"DK_fix\",W644*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB644,Kosten_Fond!$AA644))))*IF(Förderung=\"mit\",CN644,CP644)+AH644,2)","v":0},{"$f":"ROUND(X644-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z644,IF(AbschlVar=\"DK_fix\",X644*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB644,Kosten_Fond!$AA644))))*IF(Förderung=\"mit\",CO644,CQ644)+AH644,2)","v":0},{"$f":"ROUND(Y644-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z644,IF(AbschlVar=\"DK_fix\",Y644*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB644,Kosten_Fond!$AA644))))*CR644+AH644,2)","v":0},{"$f":"ROUND(Z644-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z644,IF(AbschlVar=\"DK_fix\",Z644*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB644,Kosten_Fond!$AA644))))*CS644+AH644,2)","v":0},{"$f":"ROUND(AA644-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z644,IF(AbschlVar=\"DK_fix\",AA644*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB644,Kosten_Fond!$AA644))))*CT644+AH644,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,3,{"$f":"IF(AND(Fond!$B644<=1,OR($A644<n,AND($A644=n,Fond!$B644<=1))),R643*M644,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A644<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A644+1)-$B$16)*$B$16,A644,A644+1),0)","v":52},4,{"$f":"Kosten_Fond!T645","v":0},{"$f":"Kosten_Fond!U645","v":0},{"$f":"Kosten_Fond!V645","v":0},{"$f":"Kosten_Fond!W645","v":0},{"$f":"Kosten_Fond!X645","v":0},0,0,0,0,0,{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),ROUND(M644*(1+INDEX(Performance_Vektoren!J$5:J$77,$A644+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),ROUND(N644*(1+INDEX(Performance_Vektoren!K$5:K$77,$A644+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),ROUND(O644*(1+INDEX(Performance_Vektoren!L$5:L$77,$A644+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),ROUND(P644*(1+INDEX(Performance_Vektoren!M$5:M$77,$A644+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),ROUND(Q644*(1+INDEX(Performance_Vektoren!N$5:N$77,$A644+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),R644+(H645-(IF(AND(EE=1,m>$A645),0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)+$BS645)*CP645)/M645,0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),S644+(I645-(IF(AND(EE=1,m>$A645),0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)+$BS645)*CQ645)/N645,0)","v":0},{"$f":"ROUND(IF(OR($A645<n,AND($A645=n,$B645<=1)),T644+(J645-(IF(AND(EE=1,m>$A645),0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)+$BS645)*CR645)/O645,0),10)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),U644+(K645-(IF(AND(EE=1,m>$A645),0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)+$BS645)*CS645)/P645,0)","v":0},{"$f":"IF(OR($A645<n,AND($A645=n,$B645<=1)),V644+(L645-(IF(AND(EE=1,m>$A645),0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)+$BS645)*CT645)/Q645,0)","v":0},{"$f":"ROUND(R645*M645-(H645-IF(EE=1,0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)*CP645),2)","v":0},{"$f":"ROUND(S645*N645-(I645-IF(EE=1,0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)*CQ645),2)","v":0},{"$f":"ROUND(T645*O645-(J645-IF(EE=1,0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)*CR645),2)","v":0},{"$f":"ROUND(U645*P645-(K645-IF(EE=1,0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)*CS645),2)","v":0},{"$f":"ROUND(V645*Q645-(L645-IF(EE=1,0,Kosten_Fond!$D645+Kosten_Fond!$F645+Kosten_Fond!$H645)*CT645),2)","v":0},{"$f":"ROUND(W645-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z645,IF(AbschlVar=\"DK_fix\",W645*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB645,Kosten_Fond!$AA645))))*IF(Förderung=\"mit\",CN645,CP645)+AH645,2)","v":0},{"$f":"ROUND(X645-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z645,IF(AbschlVar=\"DK_fix\",X645*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB645,Kosten_Fond!$AA645))))*IF(Förderung=\"mit\",CO645,CQ645)+AH645,2)","v":0},{"$f":"ROUND(Y645-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z645,IF(AbschlVar=\"DK_fix\",Y645*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB645,Kosten_Fond!$AA645))))*CR645+AH645,2)","v":0},{"$f":"ROUND(Z645-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z645,IF(AbschlVar=\"DK_fix\",Z645*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB645,Kosten_Fond!$AA645))))*CS645+AH645,2)","v":0},{"$f":"ROUND(AA645-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z645,IF(AbschlVar=\"DK_fix\",AA645*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB645,Kosten_Fond!$AA645))))*CT645+AH645,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,4,{"$f":"IF(AND(Fond!$B645<=1,OR($A645<n,AND($A645=n,Fond!$B645<=1))),R644*M645,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A645<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A645+1)-$B$16)*$B$16,A645,A645+1),0)","v":52},5,{"$f":"Kosten_Fond!T646","v":0},{"$f":"Kosten_Fond!U646","v":0},{"$f":"Kosten_Fond!V646","v":0},{"$f":"Kosten_Fond!W646","v":0},{"$f":"Kosten_Fond!X646","v":0},0,0,0,0,0,{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),ROUND(M645*(1+INDEX(Performance_Vektoren!J$5:J$77,$A645+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),ROUND(N645*(1+INDEX(Performance_Vektoren!K$5:K$77,$A645+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),ROUND(O645*(1+INDEX(Performance_Vektoren!L$5:L$77,$A645+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),ROUND(P645*(1+INDEX(Performance_Vektoren!M$5:M$77,$A645+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),ROUND(Q645*(1+INDEX(Performance_Vektoren!N$5:N$77,$A645+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),R645+(H646-(IF(AND(EE=1,m>$A646),0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)+$BS646)*CP646)/M646,0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),S645+(I646-(IF(AND(EE=1,m>$A646),0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)+$BS646)*CQ646)/N646,0)","v":0},{"$f":"ROUND(IF(OR($A646<n,AND($A646=n,$B646<=1)),T645+(J646-(IF(AND(EE=1,m>$A646),0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)+$BS646)*CR646)/O646,0),10)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),U645+(K646-(IF(AND(EE=1,m>$A646),0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)+$BS646)*CS646)/P646,0)","v":0},{"$f":"IF(OR($A646<n,AND($A646=n,$B646<=1)),V645+(L646-(IF(AND(EE=1,m>$A646),0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)+$BS646)*CT646)/Q646,0)","v":0},{"$f":"ROUND(R646*M646-(H646-IF(EE=1,0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)*CP646),2)","v":0},{"$f":"ROUND(S646*N646-(I646-IF(EE=1,0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)*CQ646),2)","v":0},{"$f":"ROUND(T646*O646-(J646-IF(EE=1,0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)*CR646),2)","v":0},{"$f":"ROUND(U646*P646-(K646-IF(EE=1,0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)*CS646),2)","v":0},{"$f":"ROUND(V646*Q646-(L646-IF(EE=1,0,Kosten_Fond!$D646+Kosten_Fond!$F646+Kosten_Fond!$H646)*CT646),2)","v":0},{"$f":"ROUND(W646-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z646,IF(AbschlVar=\"DK_fix\",W646*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB646,Kosten_Fond!$AA646))))*IF(Förderung=\"mit\",CN646,CP646)+AH646,2)","v":0},{"$f":"ROUND(X646-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z646,IF(AbschlVar=\"DK_fix\",X646*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB646,Kosten_Fond!$AA646))))*IF(Förderung=\"mit\",CO646,CQ646)+AH646,2)","v":0},{"$f":"ROUND(Y646-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z646,IF(AbschlVar=\"DK_fix\",Y646*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB646,Kosten_Fond!$AA646))))*CR646+AH646,2)","v":0},{"$f":"ROUND(Z646-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z646,IF(AbschlVar=\"DK_fix\",Z646*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB646,Kosten_Fond!$AA646))))*CS646+AH646,2)","v":0},{"$f":"ROUND(AA646-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z646,IF(AbschlVar=\"DK_fix\",AA646*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB646,Kosten_Fond!$AA646))))*CT646+AH646,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,5,{"$f":"IF(AND(Fond!$B646<=1,OR($A646<n,AND($A646=n,Fond!$B646<=1))),R645*M646,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A646<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A646+1)-$B$16)*$B$16,A646,A646+1),0)","v":52},6,{"$f":"Kosten_Fond!T647","v":0},{"$f":"Kosten_Fond!U647","v":0},{"$f":"Kosten_Fond!V647","v":0},{"$f":"Kosten_Fond!W647","v":0},{"$f":"Kosten_Fond!X647","v":0},0,0,0,0,0,{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),ROUND(M646*(1+INDEX(Performance_Vektoren!J$5:J$77,$A646+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),ROUND(N646*(1+INDEX(Performance_Vektoren!K$5:K$77,$A646+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),ROUND(O646*(1+INDEX(Performance_Vektoren!L$5:L$77,$A646+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),ROUND(P646*(1+INDEX(Performance_Vektoren!M$5:M$77,$A646+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),ROUND(Q646*(1+INDEX(Performance_Vektoren!N$5:N$77,$A646+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),R646+(H647-(IF(AND(EE=1,m>$A647),0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)+$BS647)*CP647)/M647,0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),S646+(I647-(IF(AND(EE=1,m>$A647),0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)+$BS647)*CQ647)/N647,0)","v":0},{"$f":"ROUND(IF(OR($A647<n,AND($A647=n,$B647<=1)),T646+(J647-(IF(AND(EE=1,m>$A647),0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)+$BS647)*CR647)/O647,0),10)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),U646+(K647-(IF(AND(EE=1,m>$A647),0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)+$BS647)*CS647)/P647,0)","v":0},{"$f":"IF(OR($A647<n,AND($A647=n,$B647<=1)),V646+(L647-(IF(AND(EE=1,m>$A647),0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)+$BS647)*CT647)/Q647,0)","v":0},{"$f":"ROUND(R647*M647-(H647-IF(EE=1,0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)*CP647),2)","v":0},{"$f":"ROUND(S647*N647-(I647-IF(EE=1,0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)*CQ647),2)","v":0},{"$f":"ROUND(T647*O647-(J647-IF(EE=1,0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)*CR647),2)","v":0},{"$f":"ROUND(U647*P647-(K647-IF(EE=1,0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)*CS647),2)","v":0},{"$f":"ROUND(V647*Q647-(L647-IF(EE=1,0,Kosten_Fond!$D647+Kosten_Fond!$F647+Kosten_Fond!$H647)*CT647),2)","v":0},{"$f":"ROUND(W647-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z647,IF(AbschlVar=\"DK_fix\",W647*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB647,Kosten_Fond!$AA647))))*IF(Förderung=\"mit\",CN647,CP647)+AH647,2)","v":0},{"$f":"ROUND(X647-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z647,IF(AbschlVar=\"DK_fix\",X647*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB647,Kosten_Fond!$AA647))))*IF(Förderung=\"mit\",CO647,CQ647)+AH647,2)","v":0},{"$f":"ROUND(Y647-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z647,IF(AbschlVar=\"DK_fix\",Y647*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB647,Kosten_Fond!$AA647))))*CR647+AH647,2)","v":0},{"$f":"ROUND(Z647-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z647,IF(AbschlVar=\"DK_fix\",Z647*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB647,Kosten_Fond!$AA647))))*CS647+AH647,2)","v":0},{"$f":"ROUND(AA647-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z647,IF(AbschlVar=\"DK_fix\",AA647*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB647,Kosten_Fond!$AA647))))*CT647+AH647,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,6,{"$f":"IF(AND(Fond!$B647<=1,OR($A647<n,AND($A647=n,Fond!$B647<=1))),R646*M647,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A647<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A647+1)-$B$16)*$B$16,A647,A647+1),0)","v":52},7,{"$f":"Kosten_Fond!T648","v":0},{"$f":"Kosten_Fond!U648","v":0},{"$f":"Kosten_Fond!V648","v":0},{"$f":"Kosten_Fond!W648","v":0},{"$f":"Kosten_Fond!X648","v":0},0,0,0,0,0,{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),ROUND(M647*(1+INDEX(Performance_Vektoren!J$5:J$77,$A647+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),ROUND(N647*(1+INDEX(Performance_Vektoren!K$5:K$77,$A647+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),ROUND(O647*(1+INDEX(Performance_Vektoren!L$5:L$77,$A647+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),ROUND(P647*(1+INDEX(Performance_Vektoren!M$5:M$77,$A647+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),ROUND(Q647*(1+INDEX(Performance_Vektoren!N$5:N$77,$A647+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),R647+(H648-(IF(AND(EE=1,m>$A648),0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)+$BS648)*CP648)/M648,0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),S647+(I648-(IF(AND(EE=1,m>$A648),0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)+$BS648)*CQ648)/N648,0)","v":0},{"$f":"ROUND(IF(OR($A648<n,AND($A648=n,$B648<=1)),T647+(J648-(IF(AND(EE=1,m>$A648),0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)+$BS648)*CR648)/O648,0),10)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),U647+(K648-(IF(AND(EE=1,m>$A648),0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)+$BS648)*CS648)/P648,0)","v":0},{"$f":"IF(OR($A648<n,AND($A648=n,$B648<=1)),V647+(L648-(IF(AND(EE=1,m>$A648),0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)+$BS648)*CT648)/Q648,0)","v":0},{"$f":"ROUND(R648*M648-(H648-IF(EE=1,0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)*CP648),2)","v":0},{"$f":"ROUND(S648*N648-(I648-IF(EE=1,0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)*CQ648),2)","v":0},{"$f":"ROUND(T648*O648-(J648-IF(EE=1,0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)*CR648),2)","v":0},{"$f":"ROUND(U648*P648-(K648-IF(EE=1,0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)*CS648),2)","v":0},{"$f":"ROUND(V648*Q648-(L648-IF(EE=1,0,Kosten_Fond!$D648+Kosten_Fond!$F648+Kosten_Fond!$H648)*CT648),2)","v":0},{"$f":"ROUND(W648-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z648,IF(AbschlVar=\"DK_fix\",W648*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB648,Kosten_Fond!$AA648))))*IF(Förderung=\"mit\",CN648,CP648)+AH648,2)","v":0},{"$f":"ROUND(X648-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z648,IF(AbschlVar=\"DK_fix\",X648*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB648,Kosten_Fond!$AA648))))*IF(Förderung=\"mit\",CO648,CQ648)+AH648,2)","v":0},{"$f":"ROUND(Y648-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z648,IF(AbschlVar=\"DK_fix\",Y648*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB648,Kosten_Fond!$AA648))))*CR648+AH648,2)","v":0},{"$f":"ROUND(Z648-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z648,IF(AbschlVar=\"DK_fix\",Z648*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB648,Kosten_Fond!$AA648))))*CS648+AH648,2)","v":0},{"$f":"ROUND(AA648-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z648,IF(AbschlVar=\"DK_fix\",AA648*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB648,Kosten_Fond!$AA648))))*CT648+AH648,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,7,{"$f":"IF(AND(Fond!$B648<=1,OR($A648<n,AND($A648=n,Fond!$B648<=1))),R647*M648,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A648<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A648+1)-$B$16)*$B$16,A648,A648+1),0)","v":52},8,{"$f":"Kosten_Fond!T649","v":0},{"$f":"Kosten_Fond!U649","v":0},{"$f":"Kosten_Fond!V649","v":0},{"$f":"Kosten_Fond!W649","v":0},{"$f":"Kosten_Fond!X649","v":0},0,0,0,0,0,{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),ROUND(M648*(1+INDEX(Performance_Vektoren!J$5:J$77,$A648+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),ROUND(N648*(1+INDEX(Performance_Vektoren!K$5:K$77,$A648+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),ROUND(O648*(1+INDEX(Performance_Vektoren!L$5:L$77,$A648+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),ROUND(P648*(1+INDEX(Performance_Vektoren!M$5:M$77,$A648+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),ROUND(Q648*(1+INDEX(Performance_Vektoren!N$5:N$77,$A648+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),R648+(H649-(IF(AND(EE=1,m>$A649),0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)+$BS649)*CP649)/M649,0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),S648+(I649-(IF(AND(EE=1,m>$A649),0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)+$BS649)*CQ649)/N649,0)","v":0},{"$f":"ROUND(IF(OR($A649<n,AND($A649=n,$B649<=1)),T648+(J649-(IF(AND(EE=1,m>$A649),0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)+$BS649)*CR649)/O649,0),10)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),U648+(K649-(IF(AND(EE=1,m>$A649),0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)+$BS649)*CS649)/P649,0)","v":0},{"$f":"IF(OR($A649<n,AND($A649=n,$B649<=1)),V648+(L649-(IF(AND(EE=1,m>$A649),0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)+$BS649)*CT649)/Q649,0)","v":0},{"$f":"ROUND(R649*M649-(H649-IF(EE=1,0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)*CP649),2)","v":0},{"$f":"ROUND(S649*N649-(I649-IF(EE=1,0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)*CQ649),2)","v":0},{"$f":"ROUND(T649*O649-(J649-IF(EE=1,0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)*CR649),2)","v":0},{"$f":"ROUND(U649*P649-(K649-IF(EE=1,0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)*CS649),2)","v":0},{"$f":"ROUND(V649*Q649-(L649-IF(EE=1,0,Kosten_Fond!$D649+Kosten_Fond!$F649+Kosten_Fond!$H649)*CT649),2)","v":0},{"$f":"ROUND(W649-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z649,IF(AbschlVar=\"DK_fix\",W649*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB649,Kosten_Fond!$AA649))))*IF(Förderung=\"mit\",CN649,CP649)+AH649,2)","v":0},{"$f":"ROUND(X649-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z649,IF(AbschlVar=\"DK_fix\",X649*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB649,Kosten_Fond!$AA649))))*IF(Förderung=\"mit\",CO649,CQ649)+AH649,2)","v":0},{"$f":"ROUND(Y649-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z649,IF(AbschlVar=\"DK_fix\",Y649*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB649,Kosten_Fond!$AA649))))*CR649+AH649,2)","v":0},{"$f":"ROUND(Z649-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z649,IF(AbschlVar=\"DK_fix\",Z649*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB649,Kosten_Fond!$AA649))))*CS649+AH649,2)","v":0},{"$f":"ROUND(AA649-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z649,IF(AbschlVar=\"DK_fix\",AA649*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB649,Kosten_Fond!$AA649))))*CT649+AH649,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,8,{"$f":"IF(AND(Fond!$B649<=1,OR($A649<n,AND($A649=n,Fond!$B649<=1))),R648*M649,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A649<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A649+1)-$B$16)*$B$16,A649,A649+1),0)","v":52},9,{"$f":"Kosten_Fond!T650","v":0},{"$f":"Kosten_Fond!U650","v":0},{"$f":"Kosten_Fond!V650","v":0},{"$f":"Kosten_Fond!W650","v":0},{"$f":"Kosten_Fond!X650","v":0},0,0,0,0,0,{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),ROUND(M649*(1+INDEX(Performance_Vektoren!J$5:J$77,$A649+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),ROUND(N649*(1+INDEX(Performance_Vektoren!K$5:K$77,$A649+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),ROUND(O649*(1+INDEX(Performance_Vektoren!L$5:L$77,$A649+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),ROUND(P649*(1+INDEX(Performance_Vektoren!M$5:M$77,$A649+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),ROUND(Q649*(1+INDEX(Performance_Vektoren!N$5:N$77,$A649+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),R649+(H650-(IF(AND(EE=1,m>$A650),0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)+$BS650)*CP650)/M650,0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),S649+(I650-(IF(AND(EE=1,m>$A650),0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)+$BS650)*CQ650)/N650,0)","v":0},{"$f":"ROUND(IF(OR($A650<n,AND($A650=n,$B650<=1)),T649+(J650-(IF(AND(EE=1,m>$A650),0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)+$BS650)*CR650)/O650,0),10)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),U649+(K650-(IF(AND(EE=1,m>$A650),0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)+$BS650)*CS650)/P650,0)","v":0},{"$f":"IF(OR($A650<n,AND($A650=n,$B650<=1)),V649+(L650-(IF(AND(EE=1,m>$A650),0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)+$BS650)*CT650)/Q650,0)","v":0},{"$f":"ROUND(R650*M650-(H650-IF(EE=1,0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)*CP650),2)","v":0},{"$f":"ROUND(S650*N650-(I650-IF(EE=1,0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)*CQ650),2)","v":0},{"$f":"ROUND(T650*O650-(J650-IF(EE=1,0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)*CR650),2)","v":0},{"$f":"ROUND(U650*P650-(K650-IF(EE=1,0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)*CS650),2)","v":0},{"$f":"ROUND(V650*Q650-(L650-IF(EE=1,0,Kosten_Fond!$D650+Kosten_Fond!$F650+Kosten_Fond!$H650)*CT650),2)","v":0},{"$f":"ROUND(W650-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z650,IF(AbschlVar=\"DK_fix\",W650*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB650,Kosten_Fond!$AA650))))*IF(Förderung=\"mit\",CN650,CP650)+AH650,2)","v":0},{"$f":"ROUND(X650-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z650,IF(AbschlVar=\"DK_fix\",X650*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB650,Kosten_Fond!$AA650))))*IF(Förderung=\"mit\",CO650,CQ650)+AH650,2)","v":0},{"$f":"ROUND(Y650-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z650,IF(AbschlVar=\"DK_fix\",Y650*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB650,Kosten_Fond!$AA650))))*CR650+AH650,2)","v":0},{"$f":"ROUND(Z650-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z650,IF(AbschlVar=\"DK_fix\",Z650*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB650,Kosten_Fond!$AA650))))*CS650+AH650,2)","v":0},{"$f":"ROUND(AA650-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z650,IF(AbschlVar=\"DK_fix\",AA650*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB650,Kosten_Fond!$AA650))))*CT650+AH650,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,9,{"$f":"IF(AND(Fond!$B650<=1,OR($A650<n,AND($A650=n,Fond!$B650<=1))),R649*M650,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A650<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A650+1)-$B$16)*$B$16,A650,A650+1),0)","v":52},10,{"$f":"Kosten_Fond!T651","v":0},{"$f":"Kosten_Fond!U651","v":0},{"$f":"Kosten_Fond!V651","v":0},{"$f":"Kosten_Fond!W651","v":0},{"$f":"Kosten_Fond!X651","v":0},0,0,0,0,0,{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),ROUND(M650*(1+INDEX(Performance_Vektoren!J$5:J$77,$A650+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),ROUND(N650*(1+INDEX(Performance_Vektoren!K$5:K$77,$A650+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),ROUND(O650*(1+INDEX(Performance_Vektoren!L$5:L$77,$A650+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),ROUND(P650*(1+INDEX(Performance_Vektoren!M$5:M$77,$A650+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),ROUND(Q650*(1+INDEX(Performance_Vektoren!N$5:N$77,$A650+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),R650+(H651-(IF(AND(EE=1,m>$A651),0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)+$BS651)*CP651)/M651,0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),S650+(I651-(IF(AND(EE=1,m>$A651),0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)+$BS651)*CQ651)/N651,0)","v":0},{"$f":"ROUND(IF(OR($A651<n,AND($A651=n,$B651<=1)),T650+(J651-(IF(AND(EE=1,m>$A651),0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)+$BS651)*CR651)/O651,0),10)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),U650+(K651-(IF(AND(EE=1,m>$A651),0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)+$BS651)*CS651)/P651,0)","v":0},{"$f":"IF(OR($A651<n,AND($A651=n,$B651<=1)),V650+(L651-(IF(AND(EE=1,m>$A651),0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)+$BS651)*CT651)/Q651,0)","v":0},{"$f":"ROUND(R651*M651-(H651-IF(EE=1,0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)*CP651),2)","v":0},{"$f":"ROUND(S651*N651-(I651-IF(EE=1,0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)*CQ651),2)","v":0},{"$f":"ROUND(T651*O651-(J651-IF(EE=1,0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)*CR651),2)","v":0},{"$f":"ROUND(U651*P651-(K651-IF(EE=1,0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)*CS651),2)","v":0},{"$f":"ROUND(V651*Q651-(L651-IF(EE=1,0,Kosten_Fond!$D651+Kosten_Fond!$F651+Kosten_Fond!$H651)*CT651),2)","v":0},{"$f":"ROUND(W651-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z651,IF(AbschlVar=\"DK_fix\",W651*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB651,Kosten_Fond!$AA651))))*IF(Förderung=\"mit\",CN651,CP651)+AH651,2)","v":0},{"$f":"ROUND(X651-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z651,IF(AbschlVar=\"DK_fix\",X651*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB651,Kosten_Fond!$AA651))))*IF(Förderung=\"mit\",CO651,CQ651)+AH651,2)","v":0},{"$f":"ROUND(Y651-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z651,IF(AbschlVar=\"DK_fix\",Y651*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB651,Kosten_Fond!$AA651))))*CR651+AH651,2)","v":0},{"$f":"ROUND(Z651-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z651,IF(AbschlVar=\"DK_fix\",Z651*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB651,Kosten_Fond!$AA651))))*CS651+AH651,2)","v":0},{"$f":"ROUND(AA651-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z651,IF(AbschlVar=\"DK_fix\",AA651*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB651,Kosten_Fond!$AA651))))*CT651+AH651,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,10,{"$f":"IF(AND(Fond!$B651<=1,OR($A651<n,AND($A651=n,Fond!$B651<=1))),R650*M651,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A651<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A651+1)-$B$16)*$B$16,A651,A651+1),0)","v":52},11,{"$f":"Kosten_Fond!T652","v":0},{"$f":"Kosten_Fond!U652","v":0},{"$f":"Kosten_Fond!V652","v":0},{"$f":"Kosten_Fond!W652","v":0},{"$f":"Kosten_Fond!X652","v":0},0,0,0,0,0,{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),ROUND(M651*(1+INDEX(Performance_Vektoren!J$5:J$77,$A651+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),ROUND(N651*(1+INDEX(Performance_Vektoren!K$5:K$77,$A651+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),ROUND(O651*(1+INDEX(Performance_Vektoren!L$5:L$77,$A651+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),ROUND(P651*(1+INDEX(Performance_Vektoren!M$5:M$77,$A651+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),ROUND(Q651*(1+INDEX(Performance_Vektoren!N$5:N$77,$A651+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),R651+(H652-(IF(AND(EE=1,m>$A652),0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)+$BS652)*CP652)/M652,0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),S651+(I652-(IF(AND(EE=1,m>$A652),0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)+$BS652)*CQ652)/N652,0)","v":0},{"$f":"ROUND(IF(OR($A652<n,AND($A652=n,$B652<=1)),T651+(J652-(IF(AND(EE=1,m>$A652),0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)+$BS652)*CR652)/O652,0),10)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),U651+(K652-(IF(AND(EE=1,m>$A652),0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)+$BS652)*CS652)/P652,0)","v":0},{"$f":"IF(OR($A652<n,AND($A652=n,$B652<=1)),V651+(L652-(IF(AND(EE=1,m>$A652),0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)+$BS652)*CT652)/Q652,0)","v":0},{"$f":"ROUND(R652*M652-(H652-IF(EE=1,0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)*CP652),2)","v":0},{"$f":"ROUND(S652*N652-(I652-IF(EE=1,0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)*CQ652),2)","v":0},{"$f":"ROUND(T652*O652-(J652-IF(EE=1,0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)*CR652),2)","v":0},{"$f":"ROUND(U652*P652-(K652-IF(EE=1,0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)*CS652),2)","v":0},{"$f":"ROUND(V652*Q652-(L652-IF(EE=1,0,Kosten_Fond!$D652+Kosten_Fond!$F652+Kosten_Fond!$H652)*CT652),2)","v":0},{"$f":"ROUND(W652-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z652,IF(AbschlVar=\"DK_fix\",W652*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB652,Kosten_Fond!$AA652))))*IF(Förderung=\"mit\",CN652,CP652)+AH652,2)","v":0},{"$f":"ROUND(X652-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z652,IF(AbschlVar=\"DK_fix\",X652*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB652,Kosten_Fond!$AA652))))*IF(Förderung=\"mit\",CO652,CQ652)+AH652,2)","v":0},{"$f":"ROUND(Y652-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z652,IF(AbschlVar=\"DK_fix\",Y652*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB652,Kosten_Fond!$AA652))))*CR652+AH652,2)","v":0},{"$f":"ROUND(Z652-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z652,IF(AbschlVar=\"DK_fix\",Z652*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB652,Kosten_Fond!$AA652))))*CS652+AH652,2)","v":0},{"$f":"ROUND(AA652-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z652,IF(AbschlVar=\"DK_fix\",AA652*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB652,Kosten_Fond!$AA652))))*CT652+AH652,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,11,{"$f":"IF(AND(Fond!$B652<=1,OR($A652<n,AND($A652=n,Fond!$B652<=1))),R651*M652,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A652<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A652+1)-$B$16)*$B$16,A652,A652+1),0)","v":52},12,{"$f":"Kosten_Fond!T653","v":0},{"$f":"Kosten_Fond!U653","v":0},{"$f":"Kosten_Fond!V653","v":0},{"$f":"Kosten_Fond!W653","v":0},{"$f":"Kosten_Fond!X653","v":0},0,0,0,0,0,{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),ROUND(M652*(1+INDEX(Performance_Vektoren!J$5:J$77,$A652+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),ROUND(N652*(1+INDEX(Performance_Vektoren!K$5:K$77,$A652+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),ROUND(O652*(1+INDEX(Performance_Vektoren!L$5:L$77,$A652+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),ROUND(P652*(1+INDEX(Performance_Vektoren!M$5:M$77,$A652+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),ROUND(Q652*(1+INDEX(Performance_Vektoren!N$5:N$77,$A652+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),R652+(H653-(IF(AND(EE=1,m>$A653),0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)+$BS653)*CP653)/M653,0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),S652+(I653-(IF(AND(EE=1,m>$A653),0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)+$BS653)*CQ653)/N653,0)","v":0},{"$f":"ROUND(IF(OR($A653<n,AND($A653=n,$B653<=1)),T652+(J653-(IF(AND(EE=1,m>$A653),0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)+$BS653)*CR653)/O653,0),10)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),U652+(K653-(IF(AND(EE=1,m>$A653),0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)+$BS653)*CS653)/P653,0)","v":0},{"$f":"IF(OR($A653<n,AND($A653=n,$B653<=1)),V652+(L653-(IF(AND(EE=1,m>$A653),0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)+$BS653)*CT653)/Q653,0)","v":0},{"$f":"ROUND(R653*M653-(H653-IF(EE=1,0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)*CP653),2)","v":0},{"$f":"ROUND(S653*N653-(I653-IF(EE=1,0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)*CQ653),2)","v":0},{"$f":"ROUND(T653*O653-(J653-IF(EE=1,0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)*CR653),2)","v":0},{"$f":"ROUND(U653*P653-(K653-IF(EE=1,0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)*CS653),2)","v":0},{"$f":"ROUND(V653*Q653-(L653-IF(EE=1,0,Kosten_Fond!$D653+Kosten_Fond!$F653+Kosten_Fond!$H653)*CT653),2)","v":0},{"$f":"ROUND(W653-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z653,IF(AbschlVar=\"DK_fix\",W653*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB653,Kosten_Fond!$AA653))))*IF(Förderung=\"mit\",CN653,CP653)+AH653,2)","v":0},{"$f":"ROUND(X653-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z653,IF(AbschlVar=\"DK_fix\",X653*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB653,Kosten_Fond!$AA653))))*IF(Förderung=\"mit\",CO653,CQ653)+AH653,2)","v":0},{"$f":"ROUND(Y653-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z653,IF(AbschlVar=\"DK_fix\",Y653*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB653,Kosten_Fond!$AA653))))*CR653+AH653,2)","v":0},{"$f":"ROUND(Z653-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z653,IF(AbschlVar=\"DK_fix\",Z653*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB653,Kosten_Fond!$AA653))))*CS653+AH653,2)","v":0},{"$f":"ROUND(AA653-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z653,IF(AbschlVar=\"DK_fix\",AA653*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB653,Kosten_Fond!$AA653))))*CT653+AH653,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,12,{"$f":"IF(AND(Fond!$B653<=1,OR($A653<n,AND($A653=n,Fond!$B653<=1))),R652*M653,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A653<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A653+1)-$B$16)*$B$16,A653,A653+1),0)","v":53},1,{"$f":"Kosten_Fond!T654","v":0},{"$f":"Kosten_Fond!U654","v":0},{"$f":"Kosten_Fond!V654","v":0},{"$f":"Kosten_Fond!W654","v":0},{"$f":"Kosten_Fond!X654","v":0},0,0,0,0,0,{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),ROUND(M653*(1+INDEX(Performance_Vektoren!J$5:J$77,$A653+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),ROUND(N653*(1+INDEX(Performance_Vektoren!K$5:K$77,$A653+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),ROUND(O653*(1+INDEX(Performance_Vektoren!L$5:L$77,$A653+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),ROUND(P653*(1+INDEX(Performance_Vektoren!M$5:M$77,$A653+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),ROUND(Q653*(1+INDEX(Performance_Vektoren!N$5:N$77,$A653+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),R653+(H654-(IF(AND(EE=1,m>$A654),0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)+$BS654)*CP654)/M654,0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),S653+(I654-(IF(AND(EE=1,m>$A654),0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)+$BS654)*CQ654)/N654,0)","v":0},{"$f":"ROUND(IF(OR($A654<n,AND($A654=n,$B654<=1)),T653+(J654-(IF(AND(EE=1,m>$A654),0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)+$BS654)*CR654)/O654,0),10)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),U653+(K654-(IF(AND(EE=1,m>$A654),0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)+$BS654)*CS654)/P654,0)","v":0},{"$f":"IF(OR($A654<n,AND($A654=n,$B654<=1)),V653+(L654-(IF(AND(EE=1,m>$A654),0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)+$BS654)*CT654)/Q654,0)","v":0},{"$f":"ROUND(R654*M654-(H654-IF(EE=1,0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)*CP654),2)","v":0},{"$f":"ROUND(S654*N654-(I654-IF(EE=1,0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)*CQ654),2)","v":0},{"$f":"ROUND(T654*O654-(J654-IF(EE=1,0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)*CR654),2)","v":0},{"$f":"ROUND(U654*P654-(K654-IF(EE=1,0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)*CS654),2)","v":0},{"$f":"ROUND(V654*Q654-(L654-IF(EE=1,0,Kosten_Fond!$D654+Kosten_Fond!$F654+Kosten_Fond!$H654)*CT654),2)","v":0},{"$f":"ROUND(W654-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z654,IF(AbschlVar=\"DK_fix\",W654*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB654,Kosten_Fond!$AA654))))*IF(Förderung=\"mit\",CN654,CP654)+AH654,2)","v":0},{"$f":"ROUND(X654-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z654,IF(AbschlVar=\"DK_fix\",X654*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB654,Kosten_Fond!$AA654))))*IF(Förderung=\"mit\",CO654,CQ654)+AH654,2)","v":0},{"$f":"ROUND(Y654-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z654,IF(AbschlVar=\"DK_fix\",Y654*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB654,Kosten_Fond!$AA654))))*CR654+AH654,2)","v":0},{"$f":"ROUND(Z654-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z654,IF(AbschlVar=\"DK_fix\",Z654*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB654,Kosten_Fond!$AA654))))*CS654+AH654,2)","v":0},{"$f":"ROUND(AA654-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z654,IF(AbschlVar=\"DK_fix\",AA654*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB654,Kosten_Fond!$AA654))))*CT654+AH654,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1,{"$f":"IF(AND(Fond!$B654<=1,OR($A654<n,AND($A654=n,Fond!$B654<=1))),R653*M654,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A654<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A654+1)-$B$16)*$B$16,A654,A654+1),0)","v":53},2,{"$f":"Kosten_Fond!T655","v":0},{"$f":"Kosten_Fond!U655","v":0},{"$f":"Kosten_Fond!V655","v":0},{"$f":"Kosten_Fond!W655","v":0},{"$f":"Kosten_Fond!X655","v":0},0,0,0,0,0,{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),ROUND(M654*(1+INDEX(Performance_Vektoren!J$5:J$77,$A654+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),ROUND(N654*(1+INDEX(Performance_Vektoren!K$5:K$77,$A654+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),ROUND(O654*(1+INDEX(Performance_Vektoren!L$5:L$77,$A654+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),ROUND(P654*(1+INDEX(Performance_Vektoren!M$5:M$77,$A654+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),ROUND(Q654*(1+INDEX(Performance_Vektoren!N$5:N$77,$A654+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),R654+(H655-(IF(AND(EE=1,m>$A655),0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)+$BS655)*CP655)/M655,0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),S654+(I655-(IF(AND(EE=1,m>$A655),0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)+$BS655)*CQ655)/N655,0)","v":0},{"$f":"ROUND(IF(OR($A655<n,AND($A655=n,$B655<=1)),T654+(J655-(IF(AND(EE=1,m>$A655),0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)+$BS655)*CR655)/O655,0),10)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),U654+(K655-(IF(AND(EE=1,m>$A655),0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)+$BS655)*CS655)/P655,0)","v":0},{"$f":"IF(OR($A655<n,AND($A655=n,$B655<=1)),V654+(L655-(IF(AND(EE=1,m>$A655),0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)+$BS655)*CT655)/Q655,0)","v":0},{"$f":"ROUND(R655*M655-(H655-IF(EE=1,0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)*CP655),2)","v":0},{"$f":"ROUND(S655*N655-(I655-IF(EE=1,0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)*CQ655),2)","v":0},{"$f":"ROUND(T655*O655-(J655-IF(EE=1,0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)*CR655),2)","v":0},{"$f":"ROUND(U655*P655-(K655-IF(EE=1,0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)*CS655),2)","v":0},{"$f":"ROUND(V655*Q655-(L655-IF(EE=1,0,Kosten_Fond!$D655+Kosten_Fond!$F655+Kosten_Fond!$H655)*CT655),2)","v":0},{"$f":"ROUND(W655-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z655,IF(AbschlVar=\"DK_fix\",W655*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB655,Kosten_Fond!$AA655))))*IF(Förderung=\"mit\",CN655,CP655)+AH655,2)","v":0},{"$f":"ROUND(X655-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z655,IF(AbschlVar=\"DK_fix\",X655*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB655,Kosten_Fond!$AA655))))*IF(Förderung=\"mit\",CO655,CQ655)+AH655,2)","v":0},{"$f":"ROUND(Y655-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z655,IF(AbschlVar=\"DK_fix\",Y655*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB655,Kosten_Fond!$AA655))))*CR655+AH655,2)","v":0},{"$f":"ROUND(Z655-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z655,IF(AbschlVar=\"DK_fix\",Z655*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB655,Kosten_Fond!$AA655))))*CS655+AH655,2)","v":0},{"$f":"ROUND(AA655-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z655,IF(AbschlVar=\"DK_fix\",AA655*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB655,Kosten_Fond!$AA655))))*CT655+AH655,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,2,{"$f":"IF(AND(Fond!$B655<=1,OR($A655<n,AND($A655=n,Fond!$B655<=1))),R654*M655,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A655<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A655+1)-$B$16)*$B$16,A655,A655+1),0)","v":53},3,{"$f":"Kosten_Fond!T656","v":0},{"$f":"Kosten_Fond!U656","v":0},{"$f":"Kosten_Fond!V656","v":0},{"$f":"Kosten_Fond!W656","v":0},{"$f":"Kosten_Fond!X656","v":0},0,0,0,0,0,{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),ROUND(M655*(1+INDEX(Performance_Vektoren!J$5:J$77,$A655+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),ROUND(N655*(1+INDEX(Performance_Vektoren!K$5:K$77,$A655+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),ROUND(O655*(1+INDEX(Performance_Vektoren!L$5:L$77,$A655+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),ROUND(P655*(1+INDEX(Performance_Vektoren!M$5:M$77,$A655+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),ROUND(Q655*(1+INDEX(Performance_Vektoren!N$5:N$77,$A655+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),R655+(H656-(IF(AND(EE=1,m>$A656),0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)+$BS656)*CP656)/M656,0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),S655+(I656-(IF(AND(EE=1,m>$A656),0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)+$BS656)*CQ656)/N656,0)","v":0},{"$f":"ROUND(IF(OR($A656<n,AND($A656=n,$B656<=1)),T655+(J656-(IF(AND(EE=1,m>$A656),0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)+$BS656)*CR656)/O656,0),10)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),U655+(K656-(IF(AND(EE=1,m>$A656),0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)+$BS656)*CS656)/P656,0)","v":0},{"$f":"IF(OR($A656<n,AND($A656=n,$B656<=1)),V655+(L656-(IF(AND(EE=1,m>$A656),0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)+$BS656)*CT656)/Q656,0)","v":0},{"$f":"ROUND(R656*M656-(H656-IF(EE=1,0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)*CP656),2)","v":0},{"$f":"ROUND(S656*N656-(I656-IF(EE=1,0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)*CQ656),2)","v":0},{"$f":"ROUND(T656*O656-(J656-IF(EE=1,0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)*CR656),2)","v":0},{"$f":"ROUND(U656*P656-(K656-IF(EE=1,0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)*CS656),2)","v":0},{"$f":"ROUND(V656*Q656-(L656-IF(EE=1,0,Kosten_Fond!$D656+Kosten_Fond!$F656+Kosten_Fond!$H656)*CT656),2)","v":0},{"$f":"ROUND(W656-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z656,IF(AbschlVar=\"DK_fix\",W656*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB656,Kosten_Fond!$AA656))))*IF(Förderung=\"mit\",CN656,CP656)+AH656,2)","v":0},{"$f":"ROUND(X656-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z656,IF(AbschlVar=\"DK_fix\",X656*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB656,Kosten_Fond!$AA656))))*IF(Förderung=\"mit\",CO656,CQ656)+AH656,2)","v":0},{"$f":"ROUND(Y656-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z656,IF(AbschlVar=\"DK_fix\",Y656*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB656,Kosten_Fond!$AA656))))*CR656+AH656,2)","v":0},{"$f":"ROUND(Z656-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z656,IF(AbschlVar=\"DK_fix\",Z656*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB656,Kosten_Fond!$AA656))))*CS656+AH656,2)","v":0},{"$f":"ROUND(AA656-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z656,IF(AbschlVar=\"DK_fix\",AA656*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB656,Kosten_Fond!$AA656))))*CT656+AH656,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,3,{"$f":"IF(AND(Fond!$B656<=1,OR($A656<n,AND($A656=n,Fond!$B656<=1))),R655*M656,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A656<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A656+1)-$B$16)*$B$16,A656,A656+1),0)","v":53},4,{"$f":"Kosten_Fond!T657","v":0},{"$f":"Kosten_Fond!U657","v":0},{"$f":"Kosten_Fond!V657","v":0},{"$f":"Kosten_Fond!W657","v":0},{"$f":"Kosten_Fond!X657","v":0},0,0,0,0,0,{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),ROUND(M656*(1+INDEX(Performance_Vektoren!J$5:J$77,$A656+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),ROUND(N656*(1+INDEX(Performance_Vektoren!K$5:K$77,$A656+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),ROUND(O656*(1+INDEX(Performance_Vektoren!L$5:L$77,$A656+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),ROUND(P656*(1+INDEX(Performance_Vektoren!M$5:M$77,$A656+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),ROUND(Q656*(1+INDEX(Performance_Vektoren!N$5:N$77,$A656+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),R656+(H657-(IF(AND(EE=1,m>$A657),0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)+$BS657)*CP657)/M657,0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),S656+(I657-(IF(AND(EE=1,m>$A657),0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)+$BS657)*CQ657)/N657,0)","v":0},{"$f":"ROUND(IF(OR($A657<n,AND($A657=n,$B657<=1)),T656+(J657-(IF(AND(EE=1,m>$A657),0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)+$BS657)*CR657)/O657,0),10)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),U656+(K657-(IF(AND(EE=1,m>$A657),0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)+$BS657)*CS657)/P657,0)","v":0},{"$f":"IF(OR($A657<n,AND($A657=n,$B657<=1)),V656+(L657-(IF(AND(EE=1,m>$A657),0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)+$BS657)*CT657)/Q657,0)","v":0},{"$f":"ROUND(R657*M657-(H657-IF(EE=1,0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)*CP657),2)","v":0},{"$f":"ROUND(S657*N657-(I657-IF(EE=1,0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)*CQ657),2)","v":0},{"$f":"ROUND(T657*O657-(J657-IF(EE=1,0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)*CR657),2)","v":0},{"$f":"ROUND(U657*P657-(K657-IF(EE=1,0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)*CS657),2)","v":0},{"$f":"ROUND(V657*Q657-(L657-IF(EE=1,0,Kosten_Fond!$D657+Kosten_Fond!$F657+Kosten_Fond!$H657)*CT657),2)","v":0},{"$f":"ROUND(W657-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z657,IF(AbschlVar=\"DK_fix\",W657*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB657,Kosten_Fond!$AA657))))*IF(Förderung=\"mit\",CN657,CP657)+AH657,2)","v":0},{"$f":"ROUND(X657-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z657,IF(AbschlVar=\"DK_fix\",X657*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB657,Kosten_Fond!$AA657))))*IF(Förderung=\"mit\",CO657,CQ657)+AH657,2)","v":0},{"$f":"ROUND(Y657-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z657,IF(AbschlVar=\"DK_fix\",Y657*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB657,Kosten_Fond!$AA657))))*CR657+AH657,2)","v":0},{"$f":"ROUND(Z657-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z657,IF(AbschlVar=\"DK_fix\",Z657*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB657,Kosten_Fond!$AA657))))*CS657+AH657,2)","v":0},{"$f":"ROUND(AA657-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z657,IF(AbschlVar=\"DK_fix\",AA657*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB657,Kosten_Fond!$AA657))))*CT657+AH657,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,4,{"$f":"IF(AND(Fond!$B657<=1,OR($A657<n,AND($A657=n,Fond!$B657<=1))),R656*M657,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A657<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A657+1)-$B$16)*$B$16,A657,A657+1),0)","v":53},5,{"$f":"Kosten_Fond!T658","v":0},{"$f":"Kosten_Fond!U658","v":0},{"$f":"Kosten_Fond!V658","v":0},{"$f":"Kosten_Fond!W658","v":0},{"$f":"Kosten_Fond!X658","v":0},0,0,0,0,0,{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),ROUND(M657*(1+INDEX(Performance_Vektoren!J$5:J$77,$A657+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),ROUND(N657*(1+INDEX(Performance_Vektoren!K$5:K$77,$A657+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),ROUND(O657*(1+INDEX(Performance_Vektoren!L$5:L$77,$A657+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),ROUND(P657*(1+INDEX(Performance_Vektoren!M$5:M$77,$A657+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),ROUND(Q657*(1+INDEX(Performance_Vektoren!N$5:N$77,$A657+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),R657+(H658-(IF(AND(EE=1,m>$A658),0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)+$BS658)*CP658)/M658,0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),S657+(I658-(IF(AND(EE=1,m>$A658),0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)+$BS658)*CQ658)/N658,0)","v":0},{"$f":"ROUND(IF(OR($A658<n,AND($A658=n,$B658<=1)),T657+(J658-(IF(AND(EE=1,m>$A658),0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)+$BS658)*CR658)/O658,0),10)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),U657+(K658-(IF(AND(EE=1,m>$A658),0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)+$BS658)*CS658)/P658,0)","v":0},{"$f":"IF(OR($A658<n,AND($A658=n,$B658<=1)),V657+(L658-(IF(AND(EE=1,m>$A658),0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)+$BS658)*CT658)/Q658,0)","v":0},{"$f":"ROUND(R658*M658-(H658-IF(EE=1,0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)*CP658),2)","v":0},{"$f":"ROUND(S658*N658-(I658-IF(EE=1,0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)*CQ658),2)","v":0},{"$f":"ROUND(T658*O658-(J658-IF(EE=1,0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)*CR658),2)","v":0},{"$f":"ROUND(U658*P658-(K658-IF(EE=1,0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)*CS658),2)","v":0},{"$f":"ROUND(V658*Q658-(L658-IF(EE=1,0,Kosten_Fond!$D658+Kosten_Fond!$F658+Kosten_Fond!$H658)*CT658),2)","v":0},{"$f":"ROUND(W658-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z658,IF(AbschlVar=\"DK_fix\",W658*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB658,Kosten_Fond!$AA658))))*IF(Förderung=\"mit\",CN658,CP658)+AH658,2)","v":0},{"$f":"ROUND(X658-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z658,IF(AbschlVar=\"DK_fix\",X658*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB658,Kosten_Fond!$AA658))))*IF(Förderung=\"mit\",CO658,CQ658)+AH658,2)","v":0},{"$f":"ROUND(Y658-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z658,IF(AbschlVar=\"DK_fix\",Y658*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB658,Kosten_Fond!$AA658))))*CR658+AH658,2)","v":0},{"$f":"ROUND(Z658-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z658,IF(AbschlVar=\"DK_fix\",Z658*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB658,Kosten_Fond!$AA658))))*CS658+AH658,2)","v":0},{"$f":"ROUND(AA658-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z658,IF(AbschlVar=\"DK_fix\",AA658*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB658,Kosten_Fond!$AA658))))*CT658+AH658,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,5,{"$f":"IF(AND(Fond!$B658<=1,OR($A658<n,AND($A658=n,Fond!$B658<=1))),R657*M658,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A658>n,0,IF(x+$A658<=45,30%,IF(x+$A658<=55,25%,15%)))","v":0},{"$f":"IF($A658>n,0,1-CN658)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A658<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A658+1)-$B$16)*$B$16,A658,A658+1),0)","v":53},{"$f":"IF(A659=A658,B658+1,1)","v":6},{"$f":"Kosten_Fond!T659","v":0},{"$f":"Kosten_Fond!U659","v":0},{"$f":"Kosten_Fond!V659","v":0},{"$f":"Kosten_Fond!W659","v":0},{"$f":"Kosten_Fond!X659","v":0},{"$f":"ROUND(C659/(1+$B$12),2)","v":0},{"$f":"ROUND(D659/(1+$B$13),2)","v":0},{"$f":"ROUND(E659/(1+$B$14),2)","v":0},{"$f":"ROUND(F659/(1+$D$12),2)","v":0},{"$f":"ROUND(G659/(1+$D$13),2)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),ROUND(M658*(1+INDEX(Performance_Vektoren!J$5:J$77,$A658+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),ROUND(N658*(1+INDEX(Performance_Vektoren!K$5:K$77,$A658+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),ROUND(O658*(1+INDEX(Performance_Vektoren!L$5:L$77,$A658+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),ROUND(P658*(1+INDEX(Performance_Vektoren!M$5:M$77,$A658+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),ROUND(Q658*(1+INDEX(Performance_Vektoren!N$5:N$77,$A658+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),R658+(H659-(IF(AND(EE=1,m>$A659),0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)+$BS659)*CP659)/M659,0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),S658+(I659-(IF(AND(EE=1,m>$A659),0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)+$BS659)*CQ659)/N659,0)","v":0},{"$f":"ROUND(IF(OR($A659<n,AND($A659=n,$B659<=1)),T658+(J659-(IF(AND(EE=1,m>$A659),0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)+$BS659)*CR659)/O659,0),10)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),U658+(K659-(IF(AND(EE=1,m>$A659),0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)+$BS659)*CS659)/P659,0)","v":0},{"$f":"IF(OR($A659<n,AND($A659=n,$B659<=1)),V658+(L659-(IF(AND(EE=1,m>$A659),0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)+$BS659)*CT659)/Q659,0)","v":0},{"$f":"ROUND(R659*M659-(H659-IF(EE=1,0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)*CP659),2)","v":0},{"$f":"ROUND(S659*N659-(I659-IF(EE=1,0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)*CQ659),2)","v":0},{"$f":"ROUND(T659*O659-(J659-IF(EE=1,0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)*CR659),2)","v":0},{"$f":"ROUND(U659*P659-(K659-IF(EE=1,0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)*CS659),2)","v":0},{"$f":"ROUND(V659*Q659-(L659-IF(EE=1,0,Kosten_Fond!$D659+Kosten_Fond!$F659+Kosten_Fond!$H659)*CT659),2)","v":0},{"$f":"ROUND(W659-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z659,IF(AbschlVar=\"DK_fix\",W659*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB659,Kosten_Fond!$AA659))))*IF(Förderung=\"mit\",CN659,CP659)+AH659,2)","v":0},{"$f":"ROUND(X659-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z659,IF(AbschlVar=\"DK_fix\",X659*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB659,Kosten_Fond!$AA659))))*IF(Förderung=\"mit\",CO659,CQ659)+AH659,2)","v":0},{"$f":"ROUND(Y659-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z659,IF(AbschlVar=\"DK_fix\",Y659*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB659,Kosten_Fond!$AA659))))*CR659+AH659,2)","v":0},{"$f":"ROUND(Z659-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z659,IF(AbschlVar=\"DK_fix\",Z659*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB659,Kosten_Fond!$AA659))))*CS659+AH659,2)","v":0},{"$f":"ROUND(AA659-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z659,IF(AbschlVar=\"DK_fix\",AA659*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB659,Kosten_Fond!$AA659))))*CT659+AH659,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,6,{"$f":"IF(AND(Fond!$B659<=1,OR($A659<n,AND($A659=n,Fond!$B659<=1))),R658*M659,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU659/(CU659+CV659)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A659<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A659+1)-$B$16)*$B$16,A659,A659+1),0)","v":53},7,{"$f":"Kosten_Fond!T660","v":0},{"$f":"Kosten_Fond!U660","v":0},{"$f":"Kosten_Fond!V660","v":0},{"$f":"Kosten_Fond!W660","v":0},{"$f":"Kosten_Fond!X660","v":0},0,0,0,0,0,{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),ROUND(M659*(1+INDEX(Performance_Vektoren!J$5:J$77,$A659+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),ROUND(N659*(1+INDEX(Performance_Vektoren!K$5:K$77,$A659+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),ROUND(O659*(1+INDEX(Performance_Vektoren!L$5:L$77,$A659+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),ROUND(P659*(1+INDEX(Performance_Vektoren!M$5:M$77,$A659+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),ROUND(Q659*(1+INDEX(Performance_Vektoren!N$5:N$77,$A659+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),R659+(H660-(IF(AND(EE=1,m>$A660),0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)+$BS660)*CP660)/M660,0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),S659+(I660-(IF(AND(EE=1,m>$A660),0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)+$BS660)*CQ660)/N660,0)","v":0},{"$f":"ROUND(IF(OR($A660<n,AND($A660=n,$B660<=1)),T659+(J660-(IF(AND(EE=1,m>$A660),0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)+$BS660)*CR660)/O660,0),10)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),U659+(K660-(IF(AND(EE=1,m>$A660),0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)+$BS660)*CS660)/P660,0)","v":0},{"$f":"IF(OR($A660<n,AND($A660=n,$B660<=1)),V659+(L660-(IF(AND(EE=1,m>$A660),0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)+$BS660)*CT660)/Q660,0)","v":0},{"$f":"ROUND(R660*M660-(H660-IF(EE=1,0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)*CP660),2)","v":0},{"$f":"ROUND(S660*N660-(I660-IF(EE=1,0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)*CQ660),2)","v":0},{"$f":"ROUND(T660*O660-(J660-IF(EE=1,0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)*CR660),2)","v":0},{"$f":"ROUND(U660*P660-(K660-IF(EE=1,0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)*CS660),2)","v":0},{"$f":"ROUND(V660*Q660-(L660-IF(EE=1,0,Kosten_Fond!$D660+Kosten_Fond!$F660+Kosten_Fond!$H660)*CT660),2)","v":0},{"$f":"ROUND(W660-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z660,IF(AbschlVar=\"DK_fix\",W660*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB660,Kosten_Fond!$AA660))))*IF(Förderung=\"mit\",CN660,CP660)+AH660,2)","v":0},{"$f":"ROUND(X660-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z660,IF(AbschlVar=\"DK_fix\",X660*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB660,Kosten_Fond!$AA660))))*IF(Förderung=\"mit\",CO660,CQ660)+AH660,2)","v":0},{"$f":"ROUND(Y660-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z660,IF(AbschlVar=\"DK_fix\",Y660*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB660,Kosten_Fond!$AA660))))*CR660+AH660,2)","v":0},{"$f":"ROUND(Z660-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z660,IF(AbschlVar=\"DK_fix\",Z660*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB660,Kosten_Fond!$AA660))))*CS660+AH660,2)","v":0},{"$f":"ROUND(AA660-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z660,IF(AbschlVar=\"DK_fix\",AA660*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB660,Kosten_Fond!$AA660))))*CT660+AH660,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,7,{"$f":"IF(AND(Fond!$B660<=1,OR($A660<n,AND($A660=n,Fond!$B660<=1))),R659*M660,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M660*R659","v":0},{"$f":"N660*S659","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A660<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A660+1)-$B$16)*$B$16,A660,A660+1),0)","v":53},8,{"$f":"Kosten_Fond!T661","v":0},{"$f":"Kosten_Fond!U661","v":0},{"$f":"Kosten_Fond!V661","v":0},{"$f":"Kosten_Fond!W661","v":0},{"$f":"Kosten_Fond!X661","v":0},0,0,0,0,0,{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),ROUND(M660*(1+INDEX(Performance_Vektoren!J$5:J$77,$A660+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),ROUND(N660*(1+INDEX(Performance_Vektoren!K$5:K$77,$A660+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),ROUND(O660*(1+INDEX(Performance_Vektoren!L$5:L$77,$A660+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),ROUND(P660*(1+INDEX(Performance_Vektoren!M$5:M$77,$A660+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),ROUND(Q660*(1+INDEX(Performance_Vektoren!N$5:N$77,$A660+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),R660+(H661-(IF(AND(EE=1,m>$A661),0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)+$BS661)*CP661)/M661,0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),S660+(I661-(IF(AND(EE=1,m>$A661),0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)+$BS661)*CQ661)/N661,0)","v":0},{"$f":"ROUND(IF(OR($A661<n,AND($A661=n,$B661<=1)),T660+(J661-(IF(AND(EE=1,m>$A661),0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)+$BS661)*CR661)/O661,0),10)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),U660+(K661-(IF(AND(EE=1,m>$A661),0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)+$BS661)*CS661)/P661,0)","v":0},{"$f":"IF(OR($A661<n,AND($A661=n,$B661<=1)),V660+(L661-(IF(AND(EE=1,m>$A661),0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)+$BS661)*CT661)/Q661,0)","v":0},{"$f":"ROUND(R661*M661-(H661-IF(EE=1,0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)*CP661),2)","v":0},{"$f":"ROUND(S661*N661-(I661-IF(EE=1,0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)*CQ661),2)","v":0},{"$f":"ROUND(T661*O661-(J661-IF(EE=1,0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)*CR661),2)","v":0},{"$f":"ROUND(U661*P661-(K661-IF(EE=1,0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)*CS661),2)","v":0},{"$f":"ROUND(V661*Q661-(L661-IF(EE=1,0,Kosten_Fond!$D661+Kosten_Fond!$F661+Kosten_Fond!$H661)*CT661),2)","v":0},{"$f":"ROUND(W661-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z661,IF(AbschlVar=\"DK_fix\",W661*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB661,Kosten_Fond!$AA661))))*IF(Förderung=\"mit\",CN661,CP661)+AH661,2)","v":0},{"$f":"ROUND(X661-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z661,IF(AbschlVar=\"DK_fix\",X661*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB661,Kosten_Fond!$AA661))))*IF(Förderung=\"mit\",CO661,CQ661)+AH661,2)","v":0},{"$f":"ROUND(Y661-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z661,IF(AbschlVar=\"DK_fix\",Y661*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB661,Kosten_Fond!$AA661))))*CR661+AH661,2)","v":0},{"$f":"ROUND(Z661-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z661,IF(AbschlVar=\"DK_fix\",Z661*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB661,Kosten_Fond!$AA661))))*CS661+AH661,2)","v":0},{"$f":"ROUND(AA661-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z661,IF(AbschlVar=\"DK_fix\",AA661*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB661,Kosten_Fond!$AA661))))*CT661+AH661,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,8,{"$f":"IF(AND(Fond!$B661<=1,OR($A661<n,AND($A661=n,Fond!$B661<=1))),R660*M661,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A661<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A661+1)-$B$16)*$B$16,A661,A661+1),0)","v":53},9,{"$f":"Kosten_Fond!T662","v":0},{"$f":"Kosten_Fond!U662","v":0},{"$f":"Kosten_Fond!V662","v":0},{"$f":"Kosten_Fond!W662","v":0},{"$f":"Kosten_Fond!X662","v":0},0,0,0,0,0,{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),ROUND(M661*(1+INDEX(Performance_Vektoren!J$5:J$77,$A661+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),ROUND(N661*(1+INDEX(Performance_Vektoren!K$5:K$77,$A661+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),ROUND(O661*(1+INDEX(Performance_Vektoren!L$5:L$77,$A661+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),ROUND(P661*(1+INDEX(Performance_Vektoren!M$5:M$77,$A661+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),ROUND(Q661*(1+INDEX(Performance_Vektoren!N$5:N$77,$A661+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),R661+(H662-(IF(AND(EE=1,m>$A662),0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)+$BS662)*CP662)/M662,0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),S661+(I662-(IF(AND(EE=1,m>$A662),0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)+$BS662)*CQ662)/N662,0)","v":0},{"$f":"ROUND(IF(OR($A662<n,AND($A662=n,$B662<=1)),T661+(J662-(IF(AND(EE=1,m>$A662),0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)+$BS662)*CR662)/O662,0),10)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),U661+(K662-(IF(AND(EE=1,m>$A662),0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)+$BS662)*CS662)/P662,0)","v":0},{"$f":"IF(OR($A662<n,AND($A662=n,$B662<=1)),V661+(L662-(IF(AND(EE=1,m>$A662),0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)+$BS662)*CT662)/Q662,0)","v":0},{"$f":"ROUND(R662*M662-(H662-IF(EE=1,0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)*CP662),2)","v":0},{"$f":"ROUND(S662*N662-(I662-IF(EE=1,0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)*CQ662),2)","v":0},{"$f":"ROUND(T662*O662-(J662-IF(EE=1,0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)*CR662),2)","v":0},{"$f":"ROUND(U662*P662-(K662-IF(EE=1,0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)*CS662),2)","v":0},{"$f":"ROUND(V662*Q662-(L662-IF(EE=1,0,Kosten_Fond!$D662+Kosten_Fond!$F662+Kosten_Fond!$H662)*CT662),2)","v":0},{"$f":"ROUND(W662-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z662,IF(AbschlVar=\"DK_fix\",W662*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB662,Kosten_Fond!$AA662))))*IF(Förderung=\"mit\",CN662,CP662)+AH662,2)","v":0},{"$f":"ROUND(X662-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z662,IF(AbschlVar=\"DK_fix\",X662*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB662,Kosten_Fond!$AA662))))*IF(Förderung=\"mit\",CO662,CQ662)+AH662,2)","v":0},{"$f":"ROUND(Y662-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z662,IF(AbschlVar=\"DK_fix\",Y662*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB662,Kosten_Fond!$AA662))))*CR662+AH662,2)","v":0},{"$f":"ROUND(Z662-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z662,IF(AbschlVar=\"DK_fix\",Z662*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB662,Kosten_Fond!$AA662))))*CS662+AH662,2)","v":0},{"$f":"ROUND(AA662-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z662,IF(AbschlVar=\"DK_fix\",AA662*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB662,Kosten_Fond!$AA662))))*CT662+AH662,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,9,{"$f":"IF(AND(Fond!$B662<=1,OR($A662<n,AND($A662=n,Fond!$B662<=1))),R661*M662,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A662<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A662+1)-$B$16)*$B$16,A662,A662+1),0)","v":53},10,{"$f":"Kosten_Fond!T663","v":0},{"$f":"Kosten_Fond!U663","v":0},{"$f":"Kosten_Fond!V663","v":0},{"$f":"Kosten_Fond!W663","v":0},{"$f":"Kosten_Fond!X663","v":0},0,0,0,0,0,{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),ROUND(M662*(1+INDEX(Performance_Vektoren!J$5:J$77,$A662+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),ROUND(N662*(1+INDEX(Performance_Vektoren!K$5:K$77,$A662+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),ROUND(O662*(1+INDEX(Performance_Vektoren!L$5:L$77,$A662+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),ROUND(P662*(1+INDEX(Performance_Vektoren!M$5:M$77,$A662+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),ROUND(Q662*(1+INDEX(Performance_Vektoren!N$5:N$77,$A662+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),R662+(H663-(IF(AND(EE=1,m>$A663),0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)+$BS663)*CP663)/M663,0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),S662+(I663-(IF(AND(EE=1,m>$A663),0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)+$BS663)*CQ663)/N663,0)","v":0},{"$f":"ROUND(IF(OR($A663<n,AND($A663=n,$B663<=1)),T662+(J663-(IF(AND(EE=1,m>$A663),0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)+$BS663)*CR663)/O663,0),10)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),U662+(K663-(IF(AND(EE=1,m>$A663),0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)+$BS663)*CS663)/P663,0)","v":0},{"$f":"IF(OR($A663<n,AND($A663=n,$B663<=1)),V662+(L663-(IF(AND(EE=1,m>$A663),0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)+$BS663)*CT663)/Q663,0)","v":0},{"$f":"ROUND(R663*M663-(H663-IF(EE=1,0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)*CP663),2)","v":0},{"$f":"ROUND(S663*N663-(I663-IF(EE=1,0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)*CQ663),2)","v":0},{"$f":"ROUND(T663*O663-(J663-IF(EE=1,0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)*CR663),2)","v":0},{"$f":"ROUND(U663*P663-(K663-IF(EE=1,0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)*CS663),2)","v":0},{"$f":"ROUND(V663*Q663-(L663-IF(EE=1,0,Kosten_Fond!$D663+Kosten_Fond!$F663+Kosten_Fond!$H663)*CT663),2)","v":0},{"$f":"ROUND(W663-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z663,IF(AbschlVar=\"DK_fix\",W663*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB663,Kosten_Fond!$AA663))))*IF(Förderung=\"mit\",CN663,CP663)+AH663,2)","v":0},{"$f":"ROUND(X663-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z663,IF(AbschlVar=\"DK_fix\",X663*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB663,Kosten_Fond!$AA663))))*IF(Förderung=\"mit\",CO663,CQ663)+AH663,2)","v":0},{"$f":"ROUND(Y663-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z663,IF(AbschlVar=\"DK_fix\",Y663*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB663,Kosten_Fond!$AA663))))*CR663+AH663,2)","v":0},{"$f":"ROUND(Z663-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z663,IF(AbschlVar=\"DK_fix\",Z663*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB663,Kosten_Fond!$AA663))))*CS663+AH663,2)","v":0},{"$f":"ROUND(AA663-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z663,IF(AbschlVar=\"DK_fix\",AA663*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB663,Kosten_Fond!$AA663))))*CT663+AH663,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,10,{"$f":"IF(AND(Fond!$B663<=1,OR($A663<n,AND($A663=n,Fond!$B663<=1))),R662*M663,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A663<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A663+1)-$B$16)*$B$16,A663,A663+1),0)","v":53},11,{"$f":"Kosten_Fond!T664","v":0},{"$f":"Kosten_Fond!U664","v":0},{"$f":"Kosten_Fond!V664","v":0},{"$f":"Kosten_Fond!W664","v":0},{"$f":"Kosten_Fond!X664","v":0},0,0,0,0,0,{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),ROUND(M663*(1+INDEX(Performance_Vektoren!J$5:J$77,$A663+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),ROUND(N663*(1+INDEX(Performance_Vektoren!K$5:K$77,$A663+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),ROUND(O663*(1+INDEX(Performance_Vektoren!L$5:L$77,$A663+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),ROUND(P663*(1+INDEX(Performance_Vektoren!M$5:M$77,$A663+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),ROUND(Q663*(1+INDEX(Performance_Vektoren!N$5:N$77,$A663+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),R663+(H664-(IF(AND(EE=1,m>$A664),0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)+$BS664)*CP664)/M664,0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),S663+(I664-(IF(AND(EE=1,m>$A664),0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)+$BS664)*CQ664)/N664,0)","v":0},{"$f":"ROUND(IF(OR($A664<n,AND($A664=n,$B664<=1)),T663+(J664-(IF(AND(EE=1,m>$A664),0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)+$BS664)*CR664)/O664,0),10)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),U663+(K664-(IF(AND(EE=1,m>$A664),0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)+$BS664)*CS664)/P664,0)","v":0},{"$f":"IF(OR($A664<n,AND($A664=n,$B664<=1)),V663+(L664-(IF(AND(EE=1,m>$A664),0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)+$BS664)*CT664)/Q664,0)","v":0},{"$f":"ROUND(R664*M664-(H664-IF(EE=1,0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)*CP664),2)","v":0},{"$f":"ROUND(S664*N664-(I664-IF(EE=1,0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)*CQ664),2)","v":0},{"$f":"ROUND(T664*O664-(J664-IF(EE=1,0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)*CR664),2)","v":0},{"$f":"ROUND(U664*P664-(K664-IF(EE=1,0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)*CS664),2)","v":0},{"$f":"ROUND(V664*Q664-(L664-IF(EE=1,0,Kosten_Fond!$D664+Kosten_Fond!$F664+Kosten_Fond!$H664)*CT664),2)","v":0},{"$f":"ROUND(W664-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z664,IF(AbschlVar=\"DK_fix\",W664*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB664,Kosten_Fond!$AA664))))*IF(Förderung=\"mit\",CN664,CP664)+AH664,2)","v":0},{"$f":"ROUND(X664-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z664,IF(AbschlVar=\"DK_fix\",X664*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB664,Kosten_Fond!$AA664))))*IF(Förderung=\"mit\",CO664,CQ664)+AH664,2)","v":0},{"$f":"ROUND(Y664-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z664,IF(AbschlVar=\"DK_fix\",Y664*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB664,Kosten_Fond!$AA664))))*CR664+AH664,2)","v":0},{"$f":"ROUND(Z664-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z664,IF(AbschlVar=\"DK_fix\",Z664*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB664,Kosten_Fond!$AA664))))*CS664+AH664,2)","v":0},{"$f":"ROUND(AA664-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z664,IF(AbschlVar=\"DK_fix\",AA664*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB664,Kosten_Fond!$AA664))))*CT664+AH664,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,11,{"$f":"IF(AND(Fond!$B664<=1,OR($A664<n,AND($A664=n,Fond!$B664<=1))),R663*M664,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A664<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A664+1)-$B$16)*$B$16,A664,A664+1),0)","v":53},12,{"$f":"Kosten_Fond!T665","v":0},{"$f":"Kosten_Fond!U665","v":0},{"$f":"Kosten_Fond!V665","v":0},{"$f":"Kosten_Fond!W665","v":0},{"$f":"Kosten_Fond!X665","v":0},0,0,0,0,0,{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),ROUND(M664*(1+INDEX(Performance_Vektoren!J$5:J$77,$A664+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),ROUND(N664*(1+INDEX(Performance_Vektoren!K$5:K$77,$A664+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),ROUND(O664*(1+INDEX(Performance_Vektoren!L$5:L$77,$A664+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),ROUND(P664*(1+INDEX(Performance_Vektoren!M$5:M$77,$A664+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),ROUND(Q664*(1+INDEX(Performance_Vektoren!N$5:N$77,$A664+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),R664+(H665-(IF(AND(EE=1,m>$A665),0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)+$BS665)*CP665)/M665,0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),S664+(I665-(IF(AND(EE=1,m>$A665),0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)+$BS665)*CQ665)/N665,0)","v":0},{"$f":"ROUND(IF(OR($A665<n,AND($A665=n,$B665<=1)),T664+(J665-(IF(AND(EE=1,m>$A665),0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)+$BS665)*CR665)/O665,0),10)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),U664+(K665-(IF(AND(EE=1,m>$A665),0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)+$BS665)*CS665)/P665,0)","v":0},{"$f":"IF(OR($A665<n,AND($A665=n,$B665<=1)),V664+(L665-(IF(AND(EE=1,m>$A665),0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)+$BS665)*CT665)/Q665,0)","v":0},{"$f":"ROUND(R665*M665-(H665-IF(EE=1,0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)*CP665),2)","v":0},{"$f":"ROUND(S665*N665-(I665-IF(EE=1,0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)*CQ665),2)","v":0},{"$f":"ROUND(T665*O665-(J665-IF(EE=1,0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)*CR665),2)","v":0},{"$f":"ROUND(U665*P665-(K665-IF(EE=1,0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)*CS665),2)","v":0},{"$f":"ROUND(V665*Q665-(L665-IF(EE=1,0,Kosten_Fond!$D665+Kosten_Fond!$F665+Kosten_Fond!$H665)*CT665),2)","v":0},{"$f":"ROUND(W665-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z665,IF(AbschlVar=\"DK_fix\",W665*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB665,Kosten_Fond!$AA665))))*IF(Förderung=\"mit\",CN665,CP665)+AH665,2)","v":0},{"$f":"ROUND(X665-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z665,IF(AbschlVar=\"DK_fix\",X665*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB665,Kosten_Fond!$AA665))))*IF(Förderung=\"mit\",CO665,CQ665)+AH665,2)","v":0},{"$f":"ROUND(Y665-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z665,IF(AbschlVar=\"DK_fix\",Y665*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB665,Kosten_Fond!$AA665))))*CR665+AH665,2)","v":0},{"$f":"ROUND(Z665-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z665,IF(AbschlVar=\"DK_fix\",Z665*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB665,Kosten_Fond!$AA665))))*CS665+AH665,2)","v":0},{"$f":"ROUND(AA665-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z665,IF(AbschlVar=\"DK_fix\",AA665*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB665,Kosten_Fond!$AA665))))*CT665+AH665,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,12,{"$f":"IF(AND(Fond!$B665<=1,OR($A665<n,AND($A665=n,Fond!$B665<=1))),R664*M665,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A665<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A665+1)-$B$16)*$B$16,A665,A665+1),0)","v":54},1,{"$f":"Kosten_Fond!T666","v":0},{"$f":"Kosten_Fond!U666","v":0},{"$f":"Kosten_Fond!V666","v":0},{"$f":"Kosten_Fond!W666","v":0},{"$f":"Kosten_Fond!X666","v":0},0,0,0,0,0,{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),ROUND(M665*(1+INDEX(Performance_Vektoren!J$5:J$77,$A665+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),ROUND(N665*(1+INDEX(Performance_Vektoren!K$5:K$77,$A665+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),ROUND(O665*(1+INDEX(Performance_Vektoren!L$5:L$77,$A665+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),ROUND(P665*(1+INDEX(Performance_Vektoren!M$5:M$77,$A665+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),ROUND(Q665*(1+INDEX(Performance_Vektoren!N$5:N$77,$A665+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),R665+(H666-(IF(AND(EE=1,m>$A666),0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)+$BS666)*CP666)/M666,0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),S665+(I666-(IF(AND(EE=1,m>$A666),0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)+$BS666)*CQ666)/N666,0)","v":0},{"$f":"ROUND(IF(OR($A666<n,AND($A666=n,$B666<=1)),T665+(J666-(IF(AND(EE=1,m>$A666),0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)+$BS666)*CR666)/O666,0),10)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),U665+(K666-(IF(AND(EE=1,m>$A666),0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)+$BS666)*CS666)/P666,0)","v":0},{"$f":"IF(OR($A666<n,AND($A666=n,$B666<=1)),V665+(L666-(IF(AND(EE=1,m>$A666),0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)+$BS666)*CT666)/Q666,0)","v":0},{"$f":"ROUND(R666*M666-(H666-IF(EE=1,0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)*CP666),2)","v":0},{"$f":"ROUND(S666*N666-(I666-IF(EE=1,0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)*CQ666),2)","v":0},{"$f":"ROUND(T666*O666-(J666-IF(EE=1,0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)*CR666),2)","v":0},{"$f":"ROUND(U666*P666-(K666-IF(EE=1,0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)*CS666),2)","v":0},{"$f":"ROUND(V666*Q666-(L666-IF(EE=1,0,Kosten_Fond!$D666+Kosten_Fond!$F666+Kosten_Fond!$H666)*CT666),2)","v":0},{"$f":"ROUND(W666-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z666,IF(AbschlVar=\"DK_fix\",W666*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB666,Kosten_Fond!$AA666))))*IF(Förderung=\"mit\",CN666,CP666)+AH666,2)","v":0},{"$f":"ROUND(X666-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z666,IF(AbschlVar=\"DK_fix\",X666*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB666,Kosten_Fond!$AA666))))*IF(Förderung=\"mit\",CO666,CQ666)+AH666,2)","v":0},{"$f":"ROUND(Y666-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z666,IF(AbschlVar=\"DK_fix\",Y666*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB666,Kosten_Fond!$AA666))))*CR666+AH666,2)","v":0},{"$f":"ROUND(Z666-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z666,IF(AbschlVar=\"DK_fix\",Z666*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB666,Kosten_Fond!$AA666))))*CS666+AH666,2)","v":0},{"$f":"ROUND(AA666-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z666,IF(AbschlVar=\"DK_fix\",AA666*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB666,Kosten_Fond!$AA666))))*CT666+AH666,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1,{"$f":"IF(AND(Fond!$B666<=1,OR($A666<n,AND($A666=n,Fond!$B666<=1))),R665*M666,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A666<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A666+1)-$B$16)*$B$16,A666,A666+1),0)","v":54},2,{"$f":"Kosten_Fond!T667","v":0},{"$f":"Kosten_Fond!U667","v":0},{"$f":"Kosten_Fond!V667","v":0},{"$f":"Kosten_Fond!W667","v":0},{"$f":"Kosten_Fond!X667","v":0},0,0,0,0,0,{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),ROUND(M666*(1+INDEX(Performance_Vektoren!J$5:J$77,$A666+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),ROUND(N666*(1+INDEX(Performance_Vektoren!K$5:K$77,$A666+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),ROUND(O666*(1+INDEX(Performance_Vektoren!L$5:L$77,$A666+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),ROUND(P666*(1+INDEX(Performance_Vektoren!M$5:M$77,$A666+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),ROUND(Q666*(1+INDEX(Performance_Vektoren!N$5:N$77,$A666+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),R666+(H667-(IF(AND(EE=1,m>$A667),0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)+$BS667)*CP667)/M667,0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),S666+(I667-(IF(AND(EE=1,m>$A667),0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)+$BS667)*CQ667)/N667,0)","v":0},{"$f":"ROUND(IF(OR($A667<n,AND($A667=n,$B667<=1)),T666+(J667-(IF(AND(EE=1,m>$A667),0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)+$BS667)*CR667)/O667,0),10)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),U666+(K667-(IF(AND(EE=1,m>$A667),0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)+$BS667)*CS667)/P667,0)","v":0},{"$f":"IF(OR($A667<n,AND($A667=n,$B667<=1)),V666+(L667-(IF(AND(EE=1,m>$A667),0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)+$BS667)*CT667)/Q667,0)","v":0},{"$f":"ROUND(R667*M667-(H667-IF(EE=1,0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)*CP667),2)","v":0},{"$f":"ROUND(S667*N667-(I667-IF(EE=1,0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)*CQ667),2)","v":0},{"$f":"ROUND(T667*O667-(J667-IF(EE=1,0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)*CR667),2)","v":0},{"$f":"ROUND(U667*P667-(K667-IF(EE=1,0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)*CS667),2)","v":0},{"$f":"ROUND(V667*Q667-(L667-IF(EE=1,0,Kosten_Fond!$D667+Kosten_Fond!$F667+Kosten_Fond!$H667)*CT667),2)","v":0},{"$f":"ROUND(W667-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z667,IF(AbschlVar=\"DK_fix\",W667*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB667,Kosten_Fond!$AA667))))*IF(Förderung=\"mit\",CN667,CP667)+AH667,2)","v":0},{"$f":"ROUND(X667-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z667,IF(AbschlVar=\"DK_fix\",X667*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB667,Kosten_Fond!$AA667))))*IF(Förderung=\"mit\",CO667,CQ667)+AH667,2)","v":0},{"$f":"ROUND(Y667-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z667,IF(AbschlVar=\"DK_fix\",Y667*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB667,Kosten_Fond!$AA667))))*CR667+AH667,2)","v":0},{"$f":"ROUND(Z667-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z667,IF(AbschlVar=\"DK_fix\",Z667*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB667,Kosten_Fond!$AA667))))*CS667+AH667,2)","v":0},{"$f":"ROUND(AA667-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z667,IF(AbschlVar=\"DK_fix\",AA667*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB667,Kosten_Fond!$AA667))))*CT667+AH667,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,2,{"$f":"IF(AND(Fond!$B667<=1,OR($A667<n,AND($A667=n,Fond!$B667<=1))),R666*M667,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A667<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A667+1)-$B$16)*$B$16,A667,A667+1),0)","v":54},3,{"$f":"Kosten_Fond!T668","v":0},{"$f":"Kosten_Fond!U668","v":0},{"$f":"Kosten_Fond!V668","v":0},{"$f":"Kosten_Fond!W668","v":0},{"$f":"Kosten_Fond!X668","v":0},0,0,0,0,0,{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),ROUND(M667*(1+INDEX(Performance_Vektoren!J$5:J$77,$A667+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),ROUND(N667*(1+INDEX(Performance_Vektoren!K$5:K$77,$A667+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),ROUND(O667*(1+INDEX(Performance_Vektoren!L$5:L$77,$A667+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),ROUND(P667*(1+INDEX(Performance_Vektoren!M$5:M$77,$A667+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),ROUND(Q667*(1+INDEX(Performance_Vektoren!N$5:N$77,$A667+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),R667+(H668-(IF(AND(EE=1,m>$A668),0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)+$BS668)*CP668)/M668,0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),S667+(I668-(IF(AND(EE=1,m>$A668),0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)+$BS668)*CQ668)/N668,0)","v":0},{"$f":"ROUND(IF(OR($A668<n,AND($A668=n,$B668<=1)),T667+(J668-(IF(AND(EE=1,m>$A668),0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)+$BS668)*CR668)/O668,0),10)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),U667+(K668-(IF(AND(EE=1,m>$A668),0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)+$BS668)*CS668)/P668,0)","v":0},{"$f":"IF(OR($A668<n,AND($A668=n,$B668<=1)),V667+(L668-(IF(AND(EE=1,m>$A668),0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)+$BS668)*CT668)/Q668,0)","v":0},{"$f":"ROUND(R668*M668-(H668-IF(EE=1,0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)*CP668),2)","v":0},{"$f":"ROUND(S668*N668-(I668-IF(EE=1,0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)*CQ668),2)","v":0},{"$f":"ROUND(T668*O668-(J668-IF(EE=1,0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)*CR668),2)","v":0},{"$f":"ROUND(U668*P668-(K668-IF(EE=1,0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)*CS668),2)","v":0},{"$f":"ROUND(V668*Q668-(L668-IF(EE=1,0,Kosten_Fond!$D668+Kosten_Fond!$F668+Kosten_Fond!$H668)*CT668),2)","v":0},{"$f":"ROUND(W668-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z668,IF(AbschlVar=\"DK_fix\",W668*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB668,Kosten_Fond!$AA668))))*IF(Förderung=\"mit\",CN668,CP668)+AH668,2)","v":0},{"$f":"ROUND(X668-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z668,IF(AbschlVar=\"DK_fix\",X668*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB668,Kosten_Fond!$AA668))))*IF(Förderung=\"mit\",CO668,CQ668)+AH668,2)","v":0},{"$f":"ROUND(Y668-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z668,IF(AbschlVar=\"DK_fix\",Y668*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB668,Kosten_Fond!$AA668))))*CR668+AH668,2)","v":0},{"$f":"ROUND(Z668-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z668,IF(AbschlVar=\"DK_fix\",Z668*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB668,Kosten_Fond!$AA668))))*CS668+AH668,2)","v":0},{"$f":"ROUND(AA668-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z668,IF(AbschlVar=\"DK_fix\",AA668*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB668,Kosten_Fond!$AA668))))*CT668+AH668,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,3,{"$f":"IF(AND(Fond!$B668<=1,OR($A668<n,AND($A668=n,Fond!$B668<=1))),R667*M668,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A668<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A668+1)-$B$16)*$B$16,A668,A668+1),0)","v":54},4,{"$f":"Kosten_Fond!T669","v":0},{"$f":"Kosten_Fond!U669","v":0},{"$f":"Kosten_Fond!V669","v":0},{"$f":"Kosten_Fond!W669","v":0},{"$f":"Kosten_Fond!X669","v":0},0,0,0,0,0,{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),ROUND(M668*(1+INDEX(Performance_Vektoren!J$5:J$77,$A668+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),ROUND(N668*(1+INDEX(Performance_Vektoren!K$5:K$77,$A668+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),ROUND(O668*(1+INDEX(Performance_Vektoren!L$5:L$77,$A668+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),ROUND(P668*(1+INDEX(Performance_Vektoren!M$5:M$77,$A668+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),ROUND(Q668*(1+INDEX(Performance_Vektoren!N$5:N$77,$A668+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),R668+(H669-(IF(AND(EE=1,m>$A669),0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)+$BS669)*CP669)/M669,0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),S668+(I669-(IF(AND(EE=1,m>$A669),0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)+$BS669)*CQ669)/N669,0)","v":0},{"$f":"ROUND(IF(OR($A669<n,AND($A669=n,$B669<=1)),T668+(J669-(IF(AND(EE=1,m>$A669),0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)+$BS669)*CR669)/O669,0),10)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),U668+(K669-(IF(AND(EE=1,m>$A669),0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)+$BS669)*CS669)/P669,0)","v":0},{"$f":"IF(OR($A669<n,AND($A669=n,$B669<=1)),V668+(L669-(IF(AND(EE=1,m>$A669),0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)+$BS669)*CT669)/Q669,0)","v":0},{"$f":"ROUND(R669*M669-(H669-IF(EE=1,0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)*CP669),2)","v":0},{"$f":"ROUND(S669*N669-(I669-IF(EE=1,0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)*CQ669),2)","v":0},{"$f":"ROUND(T669*O669-(J669-IF(EE=1,0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)*CR669),2)","v":0},{"$f":"ROUND(U669*P669-(K669-IF(EE=1,0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)*CS669),2)","v":0},{"$f":"ROUND(V669*Q669-(L669-IF(EE=1,0,Kosten_Fond!$D669+Kosten_Fond!$F669+Kosten_Fond!$H669)*CT669),2)","v":0},{"$f":"ROUND(W669-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z669,IF(AbschlVar=\"DK_fix\",W669*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB669,Kosten_Fond!$AA669))))*IF(Förderung=\"mit\",CN669,CP669)+AH669,2)","v":0},{"$f":"ROUND(X669-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z669,IF(AbschlVar=\"DK_fix\",X669*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB669,Kosten_Fond!$AA669))))*IF(Förderung=\"mit\",CO669,CQ669)+AH669,2)","v":0},{"$f":"ROUND(Y669-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z669,IF(AbschlVar=\"DK_fix\",Y669*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB669,Kosten_Fond!$AA669))))*CR669+AH669,2)","v":0},{"$f":"ROUND(Z669-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z669,IF(AbschlVar=\"DK_fix\",Z669*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB669,Kosten_Fond!$AA669))))*CS669+AH669,2)","v":0},{"$f":"ROUND(AA669-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z669,IF(AbschlVar=\"DK_fix\",AA669*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB669,Kosten_Fond!$AA669))))*CT669+AH669,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,4,{"$f":"IF(AND(Fond!$B669<=1,OR($A669<n,AND($A669=n,Fond!$B669<=1))),R668*M669,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A669<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A669+1)-$B$16)*$B$16,A669,A669+1),0)","v":54},5,{"$f":"Kosten_Fond!T670","v":0},{"$f":"Kosten_Fond!U670","v":0},{"$f":"Kosten_Fond!V670","v":0},{"$f":"Kosten_Fond!W670","v":0},{"$f":"Kosten_Fond!X670","v":0},0,0,0,0,0,{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),ROUND(M669*(1+INDEX(Performance_Vektoren!J$5:J$77,$A669+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),ROUND(N669*(1+INDEX(Performance_Vektoren!K$5:K$77,$A669+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),ROUND(O669*(1+INDEX(Performance_Vektoren!L$5:L$77,$A669+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),ROUND(P669*(1+INDEX(Performance_Vektoren!M$5:M$77,$A669+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),ROUND(Q669*(1+INDEX(Performance_Vektoren!N$5:N$77,$A669+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),R669+(H670-(IF(AND(EE=1,m>$A670),0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)+$BS670)*CP670)/M670,0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),S669+(I670-(IF(AND(EE=1,m>$A670),0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)+$BS670)*CQ670)/N670,0)","v":0},{"$f":"ROUND(IF(OR($A670<n,AND($A670=n,$B670<=1)),T669+(J670-(IF(AND(EE=1,m>$A670),0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)+$BS670)*CR670)/O670,0),10)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),U669+(K670-(IF(AND(EE=1,m>$A670),0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)+$BS670)*CS670)/P670,0)","v":0},{"$f":"IF(OR($A670<n,AND($A670=n,$B670<=1)),V669+(L670-(IF(AND(EE=1,m>$A670),0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)+$BS670)*CT670)/Q670,0)","v":0},{"$f":"ROUND(R670*M670-(H670-IF(EE=1,0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)*CP670),2)","v":0},{"$f":"ROUND(S670*N670-(I670-IF(EE=1,0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)*CQ670),2)","v":0},{"$f":"ROUND(T670*O670-(J670-IF(EE=1,0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)*CR670),2)","v":0},{"$f":"ROUND(U670*P670-(K670-IF(EE=1,0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)*CS670),2)","v":0},{"$f":"ROUND(V670*Q670-(L670-IF(EE=1,0,Kosten_Fond!$D670+Kosten_Fond!$F670+Kosten_Fond!$H670)*CT670),2)","v":0},{"$f":"ROUND(W670-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z670,IF(AbschlVar=\"DK_fix\",W670*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB670,Kosten_Fond!$AA670))))*IF(Förderung=\"mit\",CN670,CP670)+AH670,2)","v":0},{"$f":"ROUND(X670-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z670,IF(AbschlVar=\"DK_fix\",X670*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB670,Kosten_Fond!$AA670))))*IF(Förderung=\"mit\",CO670,CQ670)+AH670,2)","v":0},{"$f":"ROUND(Y670-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z670,IF(AbschlVar=\"DK_fix\",Y670*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB670,Kosten_Fond!$AA670))))*CR670+AH670,2)","v":0},{"$f":"ROUND(Z670-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z670,IF(AbschlVar=\"DK_fix\",Z670*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB670,Kosten_Fond!$AA670))))*CS670+AH670,2)","v":0},{"$f":"ROUND(AA670-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z670,IF(AbschlVar=\"DK_fix\",AA670*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB670,Kosten_Fond!$AA670))))*CT670+AH670,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,5,{"$f":"IF(AND(Fond!$B670<=1,OR($A670<n,AND($A670=n,Fond!$B670<=1))),R669*M670,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A670<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A670+1)-$B$16)*$B$16,A670,A670+1),0)","v":54},6,{"$f":"Kosten_Fond!T671","v":0},{"$f":"Kosten_Fond!U671","v":0},{"$f":"Kosten_Fond!V671","v":0},{"$f":"Kosten_Fond!W671","v":0},{"$f":"Kosten_Fond!X671","v":0},0,0,0,0,0,{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),ROUND(M670*(1+INDEX(Performance_Vektoren!J$5:J$77,$A670+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),ROUND(N670*(1+INDEX(Performance_Vektoren!K$5:K$77,$A670+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),ROUND(O670*(1+INDEX(Performance_Vektoren!L$5:L$77,$A670+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),ROUND(P670*(1+INDEX(Performance_Vektoren!M$5:M$77,$A670+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),ROUND(Q670*(1+INDEX(Performance_Vektoren!N$5:N$77,$A670+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),R670+(H671-(IF(AND(EE=1,m>$A671),0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)+$BS671)*CP671)/M671,0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),S670+(I671-(IF(AND(EE=1,m>$A671),0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)+$BS671)*CQ671)/N671,0)","v":0},{"$f":"ROUND(IF(OR($A671<n,AND($A671=n,$B671<=1)),T670+(J671-(IF(AND(EE=1,m>$A671),0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)+$BS671)*CR671)/O671,0),10)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),U670+(K671-(IF(AND(EE=1,m>$A671),0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)+$BS671)*CS671)/P671,0)","v":0},{"$f":"IF(OR($A671<n,AND($A671=n,$B671<=1)),V670+(L671-(IF(AND(EE=1,m>$A671),0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)+$BS671)*CT671)/Q671,0)","v":0},{"$f":"ROUND(R671*M671-(H671-IF(EE=1,0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)*CP671),2)","v":0},{"$f":"ROUND(S671*N671-(I671-IF(EE=1,0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)*CQ671),2)","v":0},{"$f":"ROUND(T671*O671-(J671-IF(EE=1,0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)*CR671),2)","v":0},{"$f":"ROUND(U671*P671-(K671-IF(EE=1,0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)*CS671),2)","v":0},{"$f":"ROUND(V671*Q671-(L671-IF(EE=1,0,Kosten_Fond!$D671+Kosten_Fond!$F671+Kosten_Fond!$H671)*CT671),2)","v":0},{"$f":"ROUND(W671-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z671,IF(AbschlVar=\"DK_fix\",W671*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB671,Kosten_Fond!$AA671))))*IF(Förderung=\"mit\",CN671,CP671)+AH671,2)","v":0},{"$f":"ROUND(X671-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z671,IF(AbschlVar=\"DK_fix\",X671*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB671,Kosten_Fond!$AA671))))*IF(Förderung=\"mit\",CO671,CQ671)+AH671,2)","v":0},{"$f":"ROUND(Y671-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z671,IF(AbschlVar=\"DK_fix\",Y671*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB671,Kosten_Fond!$AA671))))*CR671+AH671,2)","v":0},{"$f":"ROUND(Z671-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z671,IF(AbschlVar=\"DK_fix\",Z671*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB671,Kosten_Fond!$AA671))))*CS671+AH671,2)","v":0},{"$f":"ROUND(AA671-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z671,IF(AbschlVar=\"DK_fix\",AA671*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB671,Kosten_Fond!$AA671))))*CT671+AH671,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,6,{"$f":"IF(AND(Fond!$B671<=1,OR($A671<n,AND($A671=n,Fond!$B671<=1))),R670*M671,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A671<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A671+1)-$B$16)*$B$16,A671,A671+1),0)","v":54},7,{"$f":"Kosten_Fond!T672","v":0},{"$f":"Kosten_Fond!U672","v":0},{"$f":"Kosten_Fond!V672","v":0},{"$f":"Kosten_Fond!W672","v":0},{"$f":"Kosten_Fond!X672","v":0},0,0,0,0,0,{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),ROUND(M671*(1+INDEX(Performance_Vektoren!J$5:J$77,$A671+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),ROUND(N671*(1+INDEX(Performance_Vektoren!K$5:K$77,$A671+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),ROUND(O671*(1+INDEX(Performance_Vektoren!L$5:L$77,$A671+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),ROUND(P671*(1+INDEX(Performance_Vektoren!M$5:M$77,$A671+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),ROUND(Q671*(1+INDEX(Performance_Vektoren!N$5:N$77,$A671+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),R671+(H672-(IF(AND(EE=1,m>$A672),0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)+$BS672)*CP672)/M672,0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),S671+(I672-(IF(AND(EE=1,m>$A672),0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)+$BS672)*CQ672)/N672,0)","v":0},{"$f":"ROUND(IF(OR($A672<n,AND($A672=n,$B672<=1)),T671+(J672-(IF(AND(EE=1,m>$A672),0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)+$BS672)*CR672)/O672,0),10)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),U671+(K672-(IF(AND(EE=1,m>$A672),0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)+$BS672)*CS672)/P672,0)","v":0},{"$f":"IF(OR($A672<n,AND($A672=n,$B672<=1)),V671+(L672-(IF(AND(EE=1,m>$A672),0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)+$BS672)*CT672)/Q672,0)","v":0},{"$f":"ROUND(R672*M672-(H672-IF(EE=1,0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)*CP672),2)","v":0},{"$f":"ROUND(S672*N672-(I672-IF(EE=1,0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)*CQ672),2)","v":0},{"$f":"ROUND(T672*O672-(J672-IF(EE=1,0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)*CR672),2)","v":0},{"$f":"ROUND(U672*P672-(K672-IF(EE=1,0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)*CS672),2)","v":0},{"$f":"ROUND(V672*Q672-(L672-IF(EE=1,0,Kosten_Fond!$D672+Kosten_Fond!$F672+Kosten_Fond!$H672)*CT672),2)","v":0},{"$f":"ROUND(W672-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z672,IF(AbschlVar=\"DK_fix\",W672*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB672,Kosten_Fond!$AA672))))*IF(Förderung=\"mit\",CN672,CP672)+AH672,2)","v":0},{"$f":"ROUND(X672-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z672,IF(AbschlVar=\"DK_fix\",X672*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB672,Kosten_Fond!$AA672))))*IF(Förderung=\"mit\",CO672,CQ672)+AH672,2)","v":0},{"$f":"ROUND(Y672-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z672,IF(AbschlVar=\"DK_fix\",Y672*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB672,Kosten_Fond!$AA672))))*CR672+AH672,2)","v":0},{"$f":"ROUND(Z672-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z672,IF(AbschlVar=\"DK_fix\",Z672*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB672,Kosten_Fond!$AA672))))*CS672+AH672,2)","v":0},{"$f":"ROUND(AA672-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z672,IF(AbschlVar=\"DK_fix\",AA672*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB672,Kosten_Fond!$AA672))))*CT672+AH672,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,7,{"$f":"IF(AND(Fond!$B672<=1,OR($A672<n,AND($A672=n,Fond!$B672<=1))),R671*M672,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A672<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A672+1)-$B$16)*$B$16,A672,A672+1),0)","v":54},8,{"$f":"Kosten_Fond!T673","v":0},{"$f":"Kosten_Fond!U673","v":0},{"$f":"Kosten_Fond!V673","v":0},{"$f":"Kosten_Fond!W673","v":0},{"$f":"Kosten_Fond!X673","v":0},0,0,0,0,0,{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),ROUND(M672*(1+INDEX(Performance_Vektoren!J$5:J$77,$A672+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),ROUND(N672*(1+INDEX(Performance_Vektoren!K$5:K$77,$A672+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),ROUND(O672*(1+INDEX(Performance_Vektoren!L$5:L$77,$A672+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),ROUND(P672*(1+INDEX(Performance_Vektoren!M$5:M$77,$A672+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),ROUND(Q672*(1+INDEX(Performance_Vektoren!N$5:N$77,$A672+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),R672+(H673-(IF(AND(EE=1,m>$A673),0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)+$BS673)*CP673)/M673,0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),S672+(I673-(IF(AND(EE=1,m>$A673),0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)+$BS673)*CQ673)/N673,0)","v":0},{"$f":"ROUND(IF(OR($A673<n,AND($A673=n,$B673<=1)),T672+(J673-(IF(AND(EE=1,m>$A673),0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)+$BS673)*CR673)/O673,0),10)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),U672+(K673-(IF(AND(EE=1,m>$A673),0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)+$BS673)*CS673)/P673,0)","v":0},{"$f":"IF(OR($A673<n,AND($A673=n,$B673<=1)),V672+(L673-(IF(AND(EE=1,m>$A673),0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)+$BS673)*CT673)/Q673,0)","v":0},{"$f":"ROUND(R673*M673-(H673-IF(EE=1,0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)*CP673),2)","v":0},{"$f":"ROUND(S673*N673-(I673-IF(EE=1,0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)*CQ673),2)","v":0},{"$f":"ROUND(T673*O673-(J673-IF(EE=1,0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)*CR673),2)","v":0},{"$f":"ROUND(U673*P673-(K673-IF(EE=1,0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)*CS673),2)","v":0},{"$f":"ROUND(V673*Q673-(L673-IF(EE=1,0,Kosten_Fond!$D673+Kosten_Fond!$F673+Kosten_Fond!$H673)*CT673),2)","v":0},{"$f":"ROUND(W673-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z673,IF(AbschlVar=\"DK_fix\",W673*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB673,Kosten_Fond!$AA673))))*IF(Förderung=\"mit\",CN673,CP673)+AH673,2)","v":0},{"$f":"ROUND(X673-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z673,IF(AbschlVar=\"DK_fix\",X673*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB673,Kosten_Fond!$AA673))))*IF(Förderung=\"mit\",CO673,CQ673)+AH673,2)","v":0},{"$f":"ROUND(Y673-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z673,IF(AbschlVar=\"DK_fix\",Y673*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB673,Kosten_Fond!$AA673))))*CR673+AH673,2)","v":0},{"$f":"ROUND(Z673-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z673,IF(AbschlVar=\"DK_fix\",Z673*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB673,Kosten_Fond!$AA673))))*CS673+AH673,2)","v":0},{"$f":"ROUND(AA673-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z673,IF(AbschlVar=\"DK_fix\",AA673*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB673,Kosten_Fond!$AA673))))*CT673+AH673,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,8,{"$f":"IF(AND(Fond!$B673<=1,OR($A673<n,AND($A673=n,Fond!$B673<=1))),R672*M673,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A673<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A673+1)-$B$16)*$B$16,A673,A673+1),0)","v":54},9,{"$f":"Kosten_Fond!T674","v":0},{"$f":"Kosten_Fond!U674","v":0},{"$f":"Kosten_Fond!V674","v":0},{"$f":"Kosten_Fond!W674","v":0},{"$f":"Kosten_Fond!X674","v":0},0,0,0,0,0,{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),ROUND(M673*(1+INDEX(Performance_Vektoren!J$5:J$77,$A673+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),ROUND(N673*(1+INDEX(Performance_Vektoren!K$5:K$77,$A673+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),ROUND(O673*(1+INDEX(Performance_Vektoren!L$5:L$77,$A673+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),ROUND(P673*(1+INDEX(Performance_Vektoren!M$5:M$77,$A673+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),ROUND(Q673*(1+INDEX(Performance_Vektoren!N$5:N$77,$A673+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),R673+(H674-(IF(AND(EE=1,m>$A674),0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)+$BS674)*CP674)/M674,0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),S673+(I674-(IF(AND(EE=1,m>$A674),0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)+$BS674)*CQ674)/N674,0)","v":0},{"$f":"ROUND(IF(OR($A674<n,AND($A674=n,$B674<=1)),T673+(J674-(IF(AND(EE=1,m>$A674),0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)+$BS674)*CR674)/O674,0),10)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),U673+(K674-(IF(AND(EE=1,m>$A674),0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)+$BS674)*CS674)/P674,0)","v":0},{"$f":"IF(OR($A674<n,AND($A674=n,$B674<=1)),V673+(L674-(IF(AND(EE=1,m>$A674),0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)+$BS674)*CT674)/Q674,0)","v":0},{"$f":"ROUND(R674*M674-(H674-IF(EE=1,0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)*CP674),2)","v":0},{"$f":"ROUND(S674*N674-(I674-IF(EE=1,0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)*CQ674),2)","v":0},{"$f":"ROUND(T674*O674-(J674-IF(EE=1,0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)*CR674),2)","v":0},{"$f":"ROUND(U674*P674-(K674-IF(EE=1,0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)*CS674),2)","v":0},{"$f":"ROUND(V674*Q674-(L674-IF(EE=1,0,Kosten_Fond!$D674+Kosten_Fond!$F674+Kosten_Fond!$H674)*CT674),2)","v":0},{"$f":"ROUND(W674-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z674,IF(AbschlVar=\"DK_fix\",W674*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB674,Kosten_Fond!$AA674))))*IF(Förderung=\"mit\",CN674,CP674)+AH674,2)","v":0},{"$f":"ROUND(X674-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z674,IF(AbschlVar=\"DK_fix\",X674*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB674,Kosten_Fond!$AA674))))*IF(Förderung=\"mit\",CO674,CQ674)+AH674,2)","v":0},{"$f":"ROUND(Y674-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z674,IF(AbschlVar=\"DK_fix\",Y674*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB674,Kosten_Fond!$AA674))))*CR674+AH674,2)","v":0},{"$f":"ROUND(Z674-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z674,IF(AbschlVar=\"DK_fix\",Z674*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB674,Kosten_Fond!$AA674))))*CS674+AH674,2)","v":0},{"$f":"ROUND(AA674-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z674,IF(AbschlVar=\"DK_fix\",AA674*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB674,Kosten_Fond!$AA674))))*CT674+AH674,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,9,{"$f":"IF(AND(Fond!$B674<=1,OR($A674<n,AND($A674=n,Fond!$B674<=1))),R673*M674,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A674<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A674+1)-$B$16)*$B$16,A674,A674+1),0)","v":54},10,{"$f":"Kosten_Fond!T675","v":0},{"$f":"Kosten_Fond!U675","v":0},{"$f":"Kosten_Fond!V675","v":0},{"$f":"Kosten_Fond!W675","v":0},{"$f":"Kosten_Fond!X675","v":0},0,0,0,0,0,{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),ROUND(M674*(1+INDEX(Performance_Vektoren!J$5:J$77,$A674+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),ROUND(N674*(1+INDEX(Performance_Vektoren!K$5:K$77,$A674+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),ROUND(O674*(1+INDEX(Performance_Vektoren!L$5:L$77,$A674+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),ROUND(P674*(1+INDEX(Performance_Vektoren!M$5:M$77,$A674+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),ROUND(Q674*(1+INDEX(Performance_Vektoren!N$5:N$77,$A674+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),R674+(H675-(IF(AND(EE=1,m>$A675),0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)+$BS675)*CP675)/M675,0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),S674+(I675-(IF(AND(EE=1,m>$A675),0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)+$BS675)*CQ675)/N675,0)","v":0},{"$f":"ROUND(IF(OR($A675<n,AND($A675=n,$B675<=1)),T674+(J675-(IF(AND(EE=1,m>$A675),0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)+$BS675)*CR675)/O675,0),10)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),U674+(K675-(IF(AND(EE=1,m>$A675),0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)+$BS675)*CS675)/P675,0)","v":0},{"$f":"IF(OR($A675<n,AND($A675=n,$B675<=1)),V674+(L675-(IF(AND(EE=1,m>$A675),0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)+$BS675)*CT675)/Q675,0)","v":0},{"$f":"ROUND(R675*M675-(H675-IF(EE=1,0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)*CP675),2)","v":0},{"$f":"ROUND(S675*N675-(I675-IF(EE=1,0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)*CQ675),2)","v":0},{"$f":"ROUND(T675*O675-(J675-IF(EE=1,0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)*CR675),2)","v":0},{"$f":"ROUND(U675*P675-(K675-IF(EE=1,0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)*CS675),2)","v":0},{"$f":"ROUND(V675*Q675-(L675-IF(EE=1,0,Kosten_Fond!$D675+Kosten_Fond!$F675+Kosten_Fond!$H675)*CT675),2)","v":0},{"$f":"ROUND(W675-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z675,IF(AbschlVar=\"DK_fix\",W675*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB675,Kosten_Fond!$AA675))))*IF(Förderung=\"mit\",CN675,CP675)+AH675,2)","v":0},{"$f":"ROUND(X675-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z675,IF(AbschlVar=\"DK_fix\",X675*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB675,Kosten_Fond!$AA675))))*IF(Förderung=\"mit\",CO675,CQ675)+AH675,2)","v":0},{"$f":"ROUND(Y675-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z675,IF(AbschlVar=\"DK_fix\",Y675*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB675,Kosten_Fond!$AA675))))*CR675+AH675,2)","v":0},{"$f":"ROUND(Z675-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z675,IF(AbschlVar=\"DK_fix\",Z675*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB675,Kosten_Fond!$AA675))))*CS675+AH675,2)","v":0},{"$f":"ROUND(AA675-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z675,IF(AbschlVar=\"DK_fix\",AA675*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB675,Kosten_Fond!$AA675))))*CT675+AH675,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,10,{"$f":"IF(AND(Fond!$B675<=1,OR($A675<n,AND($A675=n,Fond!$B675<=1))),R674*M675,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A675<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A675+1)-$B$16)*$B$16,A675,A675+1),0)","v":54},11,{"$f":"Kosten_Fond!T676","v":0},{"$f":"Kosten_Fond!U676","v":0},{"$f":"Kosten_Fond!V676","v":0},{"$f":"Kosten_Fond!W676","v":0},{"$f":"Kosten_Fond!X676","v":0},0,0,0,0,0,{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),ROUND(M675*(1+INDEX(Performance_Vektoren!J$5:J$77,$A675+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),ROUND(N675*(1+INDEX(Performance_Vektoren!K$5:K$77,$A675+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),ROUND(O675*(1+INDEX(Performance_Vektoren!L$5:L$77,$A675+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),ROUND(P675*(1+INDEX(Performance_Vektoren!M$5:M$77,$A675+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),ROUND(Q675*(1+INDEX(Performance_Vektoren!N$5:N$77,$A675+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),R675+(H676-(IF(AND(EE=1,m>$A676),0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)+$BS676)*CP676)/M676,0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),S675+(I676-(IF(AND(EE=1,m>$A676),0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)+$BS676)*CQ676)/N676,0)","v":0},{"$f":"ROUND(IF(OR($A676<n,AND($A676=n,$B676<=1)),T675+(J676-(IF(AND(EE=1,m>$A676),0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)+$BS676)*CR676)/O676,0),10)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),U675+(K676-(IF(AND(EE=1,m>$A676),0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)+$BS676)*CS676)/P676,0)","v":0},{"$f":"IF(OR($A676<n,AND($A676=n,$B676<=1)),V675+(L676-(IF(AND(EE=1,m>$A676),0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)+$BS676)*CT676)/Q676,0)","v":0},{"$f":"ROUND(R676*M676-(H676-IF(EE=1,0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)*CP676),2)","v":0},{"$f":"ROUND(S676*N676-(I676-IF(EE=1,0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)*CQ676),2)","v":0},{"$f":"ROUND(T676*O676-(J676-IF(EE=1,0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)*CR676),2)","v":0},{"$f":"ROUND(U676*P676-(K676-IF(EE=1,0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)*CS676),2)","v":0},{"$f":"ROUND(V676*Q676-(L676-IF(EE=1,0,Kosten_Fond!$D676+Kosten_Fond!$F676+Kosten_Fond!$H676)*CT676),2)","v":0},{"$f":"ROUND(W676-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z676,IF(AbschlVar=\"DK_fix\",W676*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB676,Kosten_Fond!$AA676))))*IF(Förderung=\"mit\",CN676,CP676)+AH676,2)","v":0},{"$f":"ROUND(X676-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z676,IF(AbschlVar=\"DK_fix\",X676*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB676,Kosten_Fond!$AA676))))*IF(Förderung=\"mit\",CO676,CQ676)+AH676,2)","v":0},{"$f":"ROUND(Y676-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z676,IF(AbschlVar=\"DK_fix\",Y676*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB676,Kosten_Fond!$AA676))))*CR676+AH676,2)","v":0},{"$f":"ROUND(Z676-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z676,IF(AbschlVar=\"DK_fix\",Z676*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB676,Kosten_Fond!$AA676))))*CS676+AH676,2)","v":0},{"$f":"ROUND(AA676-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z676,IF(AbschlVar=\"DK_fix\",AA676*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB676,Kosten_Fond!$AA676))))*CT676+AH676,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,11,{"$f":"IF(AND(Fond!$B676<=1,OR($A676<n,AND($A676=n,Fond!$B676<=1))),R675*M676,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A676<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A676+1)-$B$16)*$B$16,A676,A676+1),0)","v":54},12,{"$f":"Kosten_Fond!T677","v":0},{"$f":"Kosten_Fond!U677","v":0},{"$f":"Kosten_Fond!V677","v":0},{"$f":"Kosten_Fond!W677","v":0},{"$f":"Kosten_Fond!X677","v":0},0,0,0,0,0,{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),ROUND(M676*(1+INDEX(Performance_Vektoren!J$5:J$77,$A676+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),ROUND(N676*(1+INDEX(Performance_Vektoren!K$5:K$77,$A676+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),ROUND(O676*(1+INDEX(Performance_Vektoren!L$5:L$77,$A676+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),ROUND(P676*(1+INDEX(Performance_Vektoren!M$5:M$77,$A676+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),ROUND(Q676*(1+INDEX(Performance_Vektoren!N$5:N$77,$A676+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),R676+(H677-(IF(AND(EE=1,m>$A677),0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)+$BS677)*CP677)/M677,0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),S676+(I677-(IF(AND(EE=1,m>$A677),0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)+$BS677)*CQ677)/N677,0)","v":0},{"$f":"ROUND(IF(OR($A677<n,AND($A677=n,$B677<=1)),T676+(J677-(IF(AND(EE=1,m>$A677),0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)+$BS677)*CR677)/O677,0),10)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),U676+(K677-(IF(AND(EE=1,m>$A677),0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)+$BS677)*CS677)/P677,0)","v":0},{"$f":"IF(OR($A677<n,AND($A677=n,$B677<=1)),V676+(L677-(IF(AND(EE=1,m>$A677),0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)+$BS677)*CT677)/Q677,0)","v":0},{"$f":"ROUND(R677*M677-(H677-IF(EE=1,0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)*CP677),2)","v":0},{"$f":"ROUND(S677*N677-(I677-IF(EE=1,0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)*CQ677),2)","v":0},{"$f":"ROUND(T677*O677-(J677-IF(EE=1,0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)*CR677),2)","v":0},{"$f":"ROUND(U677*P677-(K677-IF(EE=1,0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)*CS677),2)","v":0},{"$f":"ROUND(V677*Q677-(L677-IF(EE=1,0,Kosten_Fond!$D677+Kosten_Fond!$F677+Kosten_Fond!$H677)*CT677),2)","v":0},{"$f":"ROUND(W677-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z677,IF(AbschlVar=\"DK_fix\",W677*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB677,Kosten_Fond!$AA677))))*IF(Förderung=\"mit\",CN677,CP677)+AH677,2)","v":0},{"$f":"ROUND(X677-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z677,IF(AbschlVar=\"DK_fix\",X677*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB677,Kosten_Fond!$AA677))))*IF(Förderung=\"mit\",CO677,CQ677)+AH677,2)","v":0},{"$f":"ROUND(Y677-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z677,IF(AbschlVar=\"DK_fix\",Y677*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB677,Kosten_Fond!$AA677))))*CR677+AH677,2)","v":0},{"$f":"ROUND(Z677-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z677,IF(AbschlVar=\"DK_fix\",Z677*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB677,Kosten_Fond!$AA677))))*CS677+AH677,2)","v":0},{"$f":"ROUND(AA677-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z677,IF(AbschlVar=\"DK_fix\",AA677*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB677,Kosten_Fond!$AA677))))*CT677+AH677,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,12,{"$f":"IF(AND(Fond!$B677<=1,OR($A677<n,AND($A677=n,Fond!$B677<=1))),R676*M677,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A677<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A677+1)-$B$16)*$B$16,A677,A677+1),0)","v":55},1,{"$f":"Kosten_Fond!T678","v":0},{"$f":"Kosten_Fond!U678","v":0},{"$f":"Kosten_Fond!V678","v":0},{"$f":"Kosten_Fond!W678","v":0},{"$f":"Kosten_Fond!X678","v":0},0,0,0,0,0,{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),ROUND(M677*(1+INDEX(Performance_Vektoren!J$5:J$77,$A677+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),ROUND(N677*(1+INDEX(Performance_Vektoren!K$5:K$77,$A677+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),ROUND(O677*(1+INDEX(Performance_Vektoren!L$5:L$77,$A677+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),ROUND(P677*(1+INDEX(Performance_Vektoren!M$5:M$77,$A677+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),ROUND(Q677*(1+INDEX(Performance_Vektoren!N$5:N$77,$A677+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),R677+(H678-(IF(AND(EE=1,m>$A678),0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)+$BS678)*CP678)/M678,0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),S677+(I678-(IF(AND(EE=1,m>$A678),0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)+$BS678)*CQ678)/N678,0)","v":0},{"$f":"ROUND(IF(OR($A678<n,AND($A678=n,$B678<=1)),T677+(J678-(IF(AND(EE=1,m>$A678),0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)+$BS678)*CR678)/O678,0),10)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),U677+(K678-(IF(AND(EE=1,m>$A678),0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)+$BS678)*CS678)/P678,0)","v":0},{"$f":"IF(OR($A678<n,AND($A678=n,$B678<=1)),V677+(L678-(IF(AND(EE=1,m>$A678),0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)+$BS678)*CT678)/Q678,0)","v":0},{"$f":"ROUND(R678*M678-(H678-IF(EE=1,0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)*CP678),2)","v":0},{"$f":"ROUND(S678*N678-(I678-IF(EE=1,0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)*CQ678),2)","v":0},{"$f":"ROUND(T678*O678-(J678-IF(EE=1,0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)*CR678),2)","v":0},{"$f":"ROUND(U678*P678-(K678-IF(EE=1,0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)*CS678),2)","v":0},{"$f":"ROUND(V678*Q678-(L678-IF(EE=1,0,Kosten_Fond!$D678+Kosten_Fond!$F678+Kosten_Fond!$H678)*CT678),2)","v":0},{"$f":"ROUND(W678-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z678,IF(AbschlVar=\"DK_fix\",W678*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB678,Kosten_Fond!$AA678))))*IF(Förderung=\"mit\",CN678,CP678)+AH678,2)","v":0},{"$f":"ROUND(X678-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z678,IF(AbschlVar=\"DK_fix\",X678*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB678,Kosten_Fond!$AA678))))*IF(Förderung=\"mit\",CO678,CQ678)+AH678,2)","v":0},{"$f":"ROUND(Y678-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z678,IF(AbschlVar=\"DK_fix\",Y678*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB678,Kosten_Fond!$AA678))))*CR678+AH678,2)","v":0},{"$f":"ROUND(Z678-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z678,IF(AbschlVar=\"DK_fix\",Z678*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB678,Kosten_Fond!$AA678))))*CS678+AH678,2)","v":0},{"$f":"ROUND(AA678-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z678,IF(AbschlVar=\"DK_fix\",AA678*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB678,Kosten_Fond!$AA678))))*CT678+AH678,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,1,{"$f":"IF(AND(Fond!$B678<=1,OR($A678<n,AND($A678=n,Fond!$B678<=1))),R677*M678,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A678<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A678+1)-$B$16)*$B$16,A678,A678+1),0)","v":55},2,{"$f":"Kosten_Fond!T679","v":0},{"$f":"Kosten_Fond!U679","v":0},{"$f":"Kosten_Fond!V679","v":0},{"$f":"Kosten_Fond!W679","v":0},{"$f":"Kosten_Fond!X679","v":0},0,0,0,0,0,{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),ROUND(M678*(1+INDEX(Performance_Vektoren!J$5:J$77,$A678+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),ROUND(N678*(1+INDEX(Performance_Vektoren!K$5:K$77,$A678+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),ROUND(O678*(1+INDEX(Performance_Vektoren!L$5:L$77,$A678+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),ROUND(P678*(1+INDEX(Performance_Vektoren!M$5:M$77,$A678+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),ROUND(Q678*(1+INDEX(Performance_Vektoren!N$5:N$77,$A678+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),R678+(H679-(IF(AND(EE=1,m>$A679),0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)+$BS679)*CP679)/M679,0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),S678+(I679-(IF(AND(EE=1,m>$A679),0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)+$BS679)*CQ679)/N679,0)","v":0},{"$f":"ROUND(IF(OR($A679<n,AND($A679=n,$B679<=1)),T678+(J679-(IF(AND(EE=1,m>$A679),0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)+$BS679)*CR679)/O679,0),10)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),U678+(K679-(IF(AND(EE=1,m>$A679),0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)+$BS679)*CS679)/P679,0)","v":0},{"$f":"IF(OR($A679<n,AND($A679=n,$B679<=1)),V678+(L679-(IF(AND(EE=1,m>$A679),0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)+$BS679)*CT679)/Q679,0)","v":0},{"$f":"ROUND(R679*M679-(H679-IF(EE=1,0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)*CP679),2)","v":0},{"$f":"ROUND(S679*N679-(I679-IF(EE=1,0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)*CQ679),2)","v":0},{"$f":"ROUND(T679*O679-(J679-IF(EE=1,0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)*CR679),2)","v":0},{"$f":"ROUND(U679*P679-(K679-IF(EE=1,0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)*CS679),2)","v":0},{"$f":"ROUND(V679*Q679-(L679-IF(EE=1,0,Kosten_Fond!$D679+Kosten_Fond!$F679+Kosten_Fond!$H679)*CT679),2)","v":0},{"$f":"ROUND(W679-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z679,IF(AbschlVar=\"DK_fix\",W679*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB679,Kosten_Fond!$AA679))))*IF(Förderung=\"mit\",CN679,CP679)+AH679,2)","v":0},{"$f":"ROUND(X679-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z679,IF(AbschlVar=\"DK_fix\",X679*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB679,Kosten_Fond!$AA679))))*IF(Förderung=\"mit\",CO679,CQ679)+AH679,2)","v":0},{"$f":"ROUND(Y679-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z679,IF(AbschlVar=\"DK_fix\",Y679*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB679,Kosten_Fond!$AA679))))*CR679+AH679,2)","v":0},{"$f":"ROUND(Z679-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z679,IF(AbschlVar=\"DK_fix\",Z679*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB679,Kosten_Fond!$AA679))))*CS679+AH679,2)","v":0},{"$f":"ROUND(AA679-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z679,IF(AbschlVar=\"DK_fix\",AA679*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB679,Kosten_Fond!$AA679))))*CT679+AH679,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,2,{"$f":"IF(AND(Fond!$B679<=1,OR($A679<n,AND($A679=n,Fond!$B679<=1))),R678*M679,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A679<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A679+1)-$B$16)*$B$16,A679,A679+1),0)","v":55},3,{"$f":"Kosten_Fond!T680","v":0},{"$f":"Kosten_Fond!U680","v":0},{"$f":"Kosten_Fond!V680","v":0},{"$f":"Kosten_Fond!W680","v":0},{"$f":"Kosten_Fond!X680","v":0},0,0,0,0,0,{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),ROUND(M679*(1+INDEX(Performance_Vektoren!J$5:J$77,$A679+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),ROUND(N679*(1+INDEX(Performance_Vektoren!K$5:K$77,$A679+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),ROUND(O679*(1+INDEX(Performance_Vektoren!L$5:L$77,$A679+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),ROUND(P679*(1+INDEX(Performance_Vektoren!M$5:M$77,$A679+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),ROUND(Q679*(1+INDEX(Performance_Vektoren!N$5:N$77,$A679+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),R679+(H680-(IF(AND(EE=1,m>$A680),0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)+$BS680)*CP680)/M680,0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),S679+(I680-(IF(AND(EE=1,m>$A680),0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)+$BS680)*CQ680)/N680,0)","v":0},{"$f":"ROUND(IF(OR($A680<n,AND($A680=n,$B680<=1)),T679+(J680-(IF(AND(EE=1,m>$A680),0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)+$BS680)*CR680)/O680,0),10)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),U679+(K680-(IF(AND(EE=1,m>$A680),0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)+$BS680)*CS680)/P680,0)","v":0},{"$f":"IF(OR($A680<n,AND($A680=n,$B680<=1)),V679+(L680-(IF(AND(EE=1,m>$A680),0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)+$BS680)*CT680)/Q680,0)","v":0},{"$f":"ROUND(R680*M680-(H680-IF(EE=1,0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)*CP680),2)","v":0},{"$f":"ROUND(S680*N680-(I680-IF(EE=1,0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)*CQ680),2)","v":0},{"$f":"ROUND(T680*O680-(J680-IF(EE=1,0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)*CR680),2)","v":0},{"$f":"ROUND(U680*P680-(K680-IF(EE=1,0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)*CS680),2)","v":0},{"$f":"ROUND(V680*Q680-(L680-IF(EE=1,0,Kosten_Fond!$D680+Kosten_Fond!$F680+Kosten_Fond!$H680)*CT680),2)","v":0},{"$f":"ROUND(W680-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z680,IF(AbschlVar=\"DK_fix\",W680*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB680,Kosten_Fond!$AA680))))*IF(Förderung=\"mit\",CN680,CP680)+AH680,2)","v":0},{"$f":"ROUND(X680-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z680,IF(AbschlVar=\"DK_fix\",X680*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB680,Kosten_Fond!$AA680))))*IF(Förderung=\"mit\",CO680,CQ680)+AH680,2)","v":0},{"$f":"ROUND(Y680-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z680,IF(AbschlVar=\"DK_fix\",Y680*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB680,Kosten_Fond!$AA680))))*CR680+AH680,2)","v":0},{"$f":"ROUND(Z680-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z680,IF(AbschlVar=\"DK_fix\",Z680*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB680,Kosten_Fond!$AA680))))*CS680+AH680,2)","v":0},{"$f":"ROUND(AA680-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z680,IF(AbschlVar=\"DK_fix\",AA680*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB680,Kosten_Fond!$AA680))))*CT680+AH680,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,3,{"$f":"IF(AND(Fond!$B680<=1,OR($A680<n,AND($A680=n,Fond!$B680<=1))),R679*M680,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A680<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A680+1)-$B$16)*$B$16,A680,A680+1),0)","v":55},4,{"$f":"Kosten_Fond!T681","v":0},{"$f":"Kosten_Fond!U681","v":0},{"$f":"Kosten_Fond!V681","v":0},{"$f":"Kosten_Fond!W681","v":0},{"$f":"Kosten_Fond!X681","v":0},0,0,0,0,0,{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),ROUND(M680*(1+INDEX(Performance_Vektoren!J$5:J$77,$A680+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),ROUND(N680*(1+INDEX(Performance_Vektoren!K$5:K$77,$A680+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),ROUND(O680*(1+INDEX(Performance_Vektoren!L$5:L$77,$A680+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),ROUND(P680*(1+INDEX(Performance_Vektoren!M$5:M$77,$A680+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),ROUND(Q680*(1+INDEX(Performance_Vektoren!N$5:N$77,$A680+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),R680+(H681-(IF(AND(EE=1,m>$A681),0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)+$BS681)*CP681)/M681,0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),S680+(I681-(IF(AND(EE=1,m>$A681),0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)+$BS681)*CQ681)/N681,0)","v":0},{"$f":"ROUND(IF(OR($A681<n,AND($A681=n,$B681<=1)),T680+(J681-(IF(AND(EE=1,m>$A681),0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)+$BS681)*CR681)/O681,0),10)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),U680+(K681-(IF(AND(EE=1,m>$A681),0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)+$BS681)*CS681)/P681,0)","v":0},{"$f":"IF(OR($A681<n,AND($A681=n,$B681<=1)),V680+(L681-(IF(AND(EE=1,m>$A681),0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)+$BS681)*CT681)/Q681,0)","v":0},{"$f":"ROUND(R681*M681-(H681-IF(EE=1,0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)*CP681),2)","v":0},{"$f":"ROUND(S681*N681-(I681-IF(EE=1,0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)*CQ681),2)","v":0},{"$f":"ROUND(T681*O681-(J681-IF(EE=1,0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)*CR681),2)","v":0},{"$f":"ROUND(U681*P681-(K681-IF(EE=1,0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)*CS681),2)","v":0},{"$f":"ROUND(V681*Q681-(L681-IF(EE=1,0,Kosten_Fond!$D681+Kosten_Fond!$F681+Kosten_Fond!$H681)*CT681),2)","v":0},{"$f":"ROUND(W681-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z681,IF(AbschlVar=\"DK_fix\",W681*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB681,Kosten_Fond!$AA681))))*IF(Förderung=\"mit\",CN681,CP681)+AH681,2)","v":0},{"$f":"ROUND(X681-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z681,IF(AbschlVar=\"DK_fix\",X681*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB681,Kosten_Fond!$AA681))))*IF(Förderung=\"mit\",CO681,CQ681)+AH681,2)","v":0},{"$f":"ROUND(Y681-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z681,IF(AbschlVar=\"DK_fix\",Y681*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB681,Kosten_Fond!$AA681))))*CR681+AH681,2)","v":0},{"$f":"ROUND(Z681-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z681,IF(AbschlVar=\"DK_fix\",Z681*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB681,Kosten_Fond!$AA681))))*CS681+AH681,2)","v":0},{"$f":"ROUND(AA681-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z681,IF(AbschlVar=\"DK_fix\",AA681*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB681,Kosten_Fond!$AA681))))*CT681+AH681,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,4,{"$f":"IF(AND(Fond!$B681<=1,OR($A681<n,AND($A681=n,Fond!$B681<=1))),R680*M681,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A681<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A681+1)-$B$16)*$B$16,A681,A681+1),0)","v":55},5,{"$f":"Kosten_Fond!T682","v":0},{"$f":"Kosten_Fond!U682","v":0},{"$f":"Kosten_Fond!V682","v":0},{"$f":"Kosten_Fond!W682","v":0},{"$f":"Kosten_Fond!X682","v":0},0,0,0,0,0,{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),ROUND(M681*(1+INDEX(Performance_Vektoren!J$5:J$77,$A681+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),ROUND(N681*(1+INDEX(Performance_Vektoren!K$5:K$77,$A681+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),ROUND(O681*(1+INDEX(Performance_Vektoren!L$5:L$77,$A681+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),ROUND(P681*(1+INDEX(Performance_Vektoren!M$5:M$77,$A681+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),ROUND(Q681*(1+INDEX(Performance_Vektoren!N$5:N$77,$A681+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),R681+(H682-(IF(AND(EE=1,m>$A682),0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)+$BS682)*CP682)/M682,0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),S681+(I682-(IF(AND(EE=1,m>$A682),0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)+$BS682)*CQ682)/N682,0)","v":0},{"$f":"ROUND(IF(OR($A682<n,AND($A682=n,$B682<=1)),T681+(J682-(IF(AND(EE=1,m>$A682),0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)+$BS682)*CR682)/O682,0),10)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),U681+(K682-(IF(AND(EE=1,m>$A682),0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)+$BS682)*CS682)/P682,0)","v":0},{"$f":"IF(OR($A682<n,AND($A682=n,$B682<=1)),V681+(L682-(IF(AND(EE=1,m>$A682),0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)+$BS682)*CT682)/Q682,0)","v":0},{"$f":"ROUND(R682*M682-(H682-IF(EE=1,0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)*CP682),2)","v":0},{"$f":"ROUND(S682*N682-(I682-IF(EE=1,0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)*CQ682),2)","v":0},{"$f":"ROUND(T682*O682-(J682-IF(EE=1,0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)*CR682),2)","v":0},{"$f":"ROUND(U682*P682-(K682-IF(EE=1,0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)*CS682),2)","v":0},{"$f":"ROUND(V682*Q682-(L682-IF(EE=1,0,Kosten_Fond!$D682+Kosten_Fond!$F682+Kosten_Fond!$H682)*CT682),2)","v":0},{"$f":"ROUND(W682-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z682,IF(AbschlVar=\"DK_fix\",W682*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB682,Kosten_Fond!$AA682))))*IF(Förderung=\"mit\",CN682,CP682)+AH682,2)","v":0},{"$f":"ROUND(X682-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z682,IF(AbschlVar=\"DK_fix\",X682*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB682,Kosten_Fond!$AA682))))*IF(Förderung=\"mit\",CO682,CQ682)+AH682,2)","v":0},{"$f":"ROUND(Y682-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z682,IF(AbschlVar=\"DK_fix\",Y682*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB682,Kosten_Fond!$AA682))))*CR682+AH682,2)","v":0},{"$f":"ROUND(Z682-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z682,IF(AbschlVar=\"DK_fix\",Z682*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB682,Kosten_Fond!$AA682))))*CS682+AH682,2)","v":0},{"$f":"ROUND(AA682-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z682,IF(AbschlVar=\"DK_fix\",AA682*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB682,Kosten_Fond!$AA682))))*CT682+AH682,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,5,{"$f":"IF(AND(Fond!$B682<=1,OR($A682<n,AND($A682=n,Fond!$B682<=1))),R681*M682,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A682<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A682+1)-$B$16)*$B$16,A682,A682+1),0)","v":55},6,{"$f":"Kosten_Fond!T683","v":0},{"$f":"Kosten_Fond!U683","v":0},{"$f":"Kosten_Fond!V683","v":0},{"$f":"Kosten_Fond!W683","v":0},{"$f":"Kosten_Fond!X683","v":0},0,0,0,0,0,{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),ROUND(M682*(1+INDEX(Performance_Vektoren!J$5:J$77,$A682+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),ROUND(N682*(1+INDEX(Performance_Vektoren!K$5:K$77,$A682+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),ROUND(O682*(1+INDEX(Performance_Vektoren!L$5:L$77,$A682+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),ROUND(P682*(1+INDEX(Performance_Vektoren!M$5:M$77,$A682+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),ROUND(Q682*(1+INDEX(Performance_Vektoren!N$5:N$77,$A682+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),R682+(H683-(IF(AND(EE=1,m>$A683),0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)+$BS683)*CP683)/M683,0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),S682+(I683-(IF(AND(EE=1,m>$A683),0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)+$BS683)*CQ683)/N683,0)","v":0},{"$f":"ROUND(IF(OR($A683<n,AND($A683=n,$B683<=1)),T682+(J683-(IF(AND(EE=1,m>$A683),0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)+$BS683)*CR683)/O683,0),10)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),U682+(K683-(IF(AND(EE=1,m>$A683),0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)+$BS683)*CS683)/P683,0)","v":0},{"$f":"IF(OR($A683<n,AND($A683=n,$B683<=1)),V682+(L683-(IF(AND(EE=1,m>$A683),0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)+$BS683)*CT683)/Q683,0)","v":0},{"$f":"ROUND(R683*M683-(H683-IF(EE=1,0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)*CP683),2)","v":0},{"$f":"ROUND(S683*N683-(I683-IF(EE=1,0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)*CQ683),2)","v":0},{"$f":"ROUND(T683*O683-(J683-IF(EE=1,0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)*CR683),2)","v":0},{"$f":"ROUND(U683*P683-(K683-IF(EE=1,0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)*CS683),2)","v":0},{"$f":"ROUND(V683*Q683-(L683-IF(EE=1,0,Kosten_Fond!$D683+Kosten_Fond!$F683+Kosten_Fond!$H683)*CT683),2)","v":0},{"$f":"ROUND(W683-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z683,IF(AbschlVar=\"DK_fix\",W683*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB683,Kosten_Fond!$AA683))))*IF(Förderung=\"mit\",CN683,CP683)+AH683,2)","v":0},{"$f":"ROUND(X683-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z683,IF(AbschlVar=\"DK_fix\",X683*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB683,Kosten_Fond!$AA683))))*IF(Förderung=\"mit\",CO683,CQ683)+AH683,2)","v":0},{"$f":"ROUND(Y683-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z683,IF(AbschlVar=\"DK_fix\",Y683*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB683,Kosten_Fond!$AA683))))*CR683+AH683,2)","v":0},{"$f":"ROUND(Z683-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z683,IF(AbschlVar=\"DK_fix\",Z683*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB683,Kosten_Fond!$AA683))))*CS683+AH683,2)","v":0},{"$f":"ROUND(AA683-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z683,IF(AbschlVar=\"DK_fix\",AA683*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB683,Kosten_Fond!$AA683))))*CT683+AH683,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,6,{"$f":"IF(AND(Fond!$B683<=1,OR($A683<n,AND($A683=n,Fond!$B683<=1))),R682*M683,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A683<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A683+1)-$B$16)*$B$16,A683,A683+1),0)","v":55},7,{"$f":"Kosten_Fond!T684","v":0},{"$f":"Kosten_Fond!U684","v":0},{"$f":"Kosten_Fond!V684","v":0},{"$f":"Kosten_Fond!W684","v":0},{"$f":"Kosten_Fond!X684","v":0},0,0,0,0,0,{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),ROUND(M683*(1+INDEX(Performance_Vektoren!J$5:J$77,$A683+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),ROUND(N683*(1+INDEX(Performance_Vektoren!K$5:K$77,$A683+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),ROUND(O683*(1+INDEX(Performance_Vektoren!L$5:L$77,$A683+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),ROUND(P683*(1+INDEX(Performance_Vektoren!M$5:M$77,$A683+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),ROUND(Q683*(1+INDEX(Performance_Vektoren!N$5:N$77,$A683+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),R683+(H684-(IF(AND(EE=1,m>$A684),0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)+$BS684)*CP684)/M684,0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),S683+(I684-(IF(AND(EE=1,m>$A684),0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)+$BS684)*CQ684)/N684,0)","v":0},{"$f":"ROUND(IF(OR($A684<n,AND($A684=n,$B684<=1)),T683+(J684-(IF(AND(EE=1,m>$A684),0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)+$BS684)*CR684)/O684,0),10)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),U683+(K684-(IF(AND(EE=1,m>$A684),0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)+$BS684)*CS684)/P684,0)","v":0},{"$f":"IF(OR($A684<n,AND($A684=n,$B684<=1)),V683+(L684-(IF(AND(EE=1,m>$A684),0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)+$BS684)*CT684)/Q684,0)","v":0},{"$f":"ROUND(R684*M684-(H684-IF(EE=1,0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)*CP684),2)","v":0},{"$f":"ROUND(S684*N684-(I684-IF(EE=1,0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)*CQ684),2)","v":0},{"$f":"ROUND(T684*O684-(J684-IF(EE=1,0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)*CR684),2)","v":0},{"$f":"ROUND(U684*P684-(K684-IF(EE=1,0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)*CS684),2)","v":0},{"$f":"ROUND(V684*Q684-(L684-IF(EE=1,0,Kosten_Fond!$D684+Kosten_Fond!$F684+Kosten_Fond!$H684)*CT684),2)","v":0},{"$f":"ROUND(W684-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z684,IF(AbschlVar=\"DK_fix\",W684*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB684,Kosten_Fond!$AA684))))*IF(Förderung=\"mit\",CN684,CP684)+AH684,2)","v":0},{"$f":"ROUND(X684-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z684,IF(AbschlVar=\"DK_fix\",X684*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB684,Kosten_Fond!$AA684))))*IF(Förderung=\"mit\",CO684,CQ684)+AH684,2)","v":0},{"$f":"ROUND(Y684-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z684,IF(AbschlVar=\"DK_fix\",Y684*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB684,Kosten_Fond!$AA684))))*CR684+AH684,2)","v":0},{"$f":"ROUND(Z684-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z684,IF(AbschlVar=\"DK_fix\",Z684*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB684,Kosten_Fond!$AA684))))*CS684+AH684,2)","v":0},{"$f":"ROUND(AA684-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z684,IF(AbschlVar=\"DK_fix\",AA684*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB684,Kosten_Fond!$AA684))))*CT684+AH684,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,7,{"$f":"IF(AND(Fond!$B684<=1,OR($A684<n,AND($A684=n,Fond!$B684<=1))),R683*M684,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A684<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A684+1)-$B$16)*$B$16,A684,A684+1),0)","v":55},8,{"$f":"Kosten_Fond!T685","v":0},{"$f":"Kosten_Fond!U685","v":0},{"$f":"Kosten_Fond!V685","v":0},{"$f":"Kosten_Fond!W685","v":0},{"$f":"Kosten_Fond!X685","v":0},0,0,0,0,0,{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),ROUND(M684*(1+INDEX(Performance_Vektoren!J$5:J$77,$A684+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),ROUND(N684*(1+INDEX(Performance_Vektoren!K$5:K$77,$A684+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),ROUND(O684*(1+INDEX(Performance_Vektoren!L$5:L$77,$A684+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),ROUND(P684*(1+INDEX(Performance_Vektoren!M$5:M$77,$A684+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),ROUND(Q684*(1+INDEX(Performance_Vektoren!N$5:N$77,$A684+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),R684+(H685-(IF(AND(EE=1,m>$A685),0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)+$BS685)*CP685)/M685,0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),S684+(I685-(IF(AND(EE=1,m>$A685),0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)+$BS685)*CQ685)/N685,0)","v":0},{"$f":"ROUND(IF(OR($A685<n,AND($A685=n,$B685<=1)),T684+(J685-(IF(AND(EE=1,m>$A685),0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)+$BS685)*CR685)/O685,0),10)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),U684+(K685-(IF(AND(EE=1,m>$A685),0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)+$BS685)*CS685)/P685,0)","v":0},{"$f":"IF(OR($A685<n,AND($A685=n,$B685<=1)),V684+(L685-(IF(AND(EE=1,m>$A685),0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)+$BS685)*CT685)/Q685,0)","v":0},{"$f":"ROUND(R685*M685-(H685-IF(EE=1,0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)*CP685),2)","v":0},{"$f":"ROUND(S685*N685-(I685-IF(EE=1,0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)*CQ685),2)","v":0},{"$f":"ROUND(T685*O685-(J685-IF(EE=1,0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)*CR685),2)","v":0},{"$f":"ROUND(U685*P685-(K685-IF(EE=1,0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)*CS685),2)","v":0},{"$f":"ROUND(V685*Q685-(L685-IF(EE=1,0,Kosten_Fond!$D685+Kosten_Fond!$F685+Kosten_Fond!$H685)*CT685),2)","v":0},{"$f":"ROUND(W685-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z685,IF(AbschlVar=\"DK_fix\",W685*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB685,Kosten_Fond!$AA685))))*IF(Förderung=\"mit\",CN685,CP685)+AH685,2)","v":0},{"$f":"ROUND(X685-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z685,IF(AbschlVar=\"DK_fix\",X685*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB685,Kosten_Fond!$AA685))))*IF(Förderung=\"mit\",CO685,CQ685)+AH685,2)","v":0},{"$f":"ROUND(Y685-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z685,IF(AbschlVar=\"DK_fix\",Y685*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB685,Kosten_Fond!$AA685))))*CR685+AH685,2)","v":0},{"$f":"ROUND(Z685-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z685,IF(AbschlVar=\"DK_fix\",Z685*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB685,Kosten_Fond!$AA685))))*CS685+AH685,2)","v":0},{"$f":"ROUND(AA685-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z685,IF(AbschlVar=\"DK_fix\",AA685*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB685,Kosten_Fond!$AA685))))*CT685+AH685,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,8,{"$f":"IF(AND(Fond!$B685<=1,OR($A685<n,AND($A685=n,Fond!$B685<=1))),R684*M685,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A685<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A685+1)-$B$16)*$B$16,A685,A685+1),0)","v":55},9,{"$f":"Kosten_Fond!T686","v":0},{"$f":"Kosten_Fond!U686","v":0},{"$f":"Kosten_Fond!V686","v":0},{"$f":"Kosten_Fond!W686","v":0},{"$f":"Kosten_Fond!X686","v":0},0,0,0,0,0,{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),ROUND(M685*(1+INDEX(Performance_Vektoren!J$5:J$77,$A685+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),ROUND(N685*(1+INDEX(Performance_Vektoren!K$5:K$77,$A685+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),ROUND(O685*(1+INDEX(Performance_Vektoren!L$5:L$77,$A685+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),ROUND(P685*(1+INDEX(Performance_Vektoren!M$5:M$77,$A685+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),ROUND(Q685*(1+INDEX(Performance_Vektoren!N$5:N$77,$A685+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),R685+(H686-(IF(AND(EE=1,m>$A686),0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)+$BS686)*CP686)/M686,0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),S685+(I686-(IF(AND(EE=1,m>$A686),0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)+$BS686)*CQ686)/N686,0)","v":0},{"$f":"ROUND(IF(OR($A686<n,AND($A686=n,$B686<=1)),T685+(J686-(IF(AND(EE=1,m>$A686),0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)+$BS686)*CR686)/O686,0),10)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),U685+(K686-(IF(AND(EE=1,m>$A686),0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)+$BS686)*CS686)/P686,0)","v":0},{"$f":"IF(OR($A686<n,AND($A686=n,$B686<=1)),V685+(L686-(IF(AND(EE=1,m>$A686),0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)+$BS686)*CT686)/Q686,0)","v":0},{"$f":"ROUND(R686*M686-(H686-IF(EE=1,0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)*CP686),2)","v":0},{"$f":"ROUND(S686*N686-(I686-IF(EE=1,0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)*CQ686),2)","v":0},{"$f":"ROUND(T686*O686-(J686-IF(EE=1,0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)*CR686),2)","v":0},{"$f":"ROUND(U686*P686-(K686-IF(EE=1,0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)*CS686),2)","v":0},{"$f":"ROUND(V686*Q686-(L686-IF(EE=1,0,Kosten_Fond!$D686+Kosten_Fond!$F686+Kosten_Fond!$H686)*CT686),2)","v":0},{"$f":"ROUND(W686-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z686,IF(AbschlVar=\"DK_fix\",W686*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB686,Kosten_Fond!$AA686))))*IF(Förderung=\"mit\",CN686,CP686)+AH686,2)","v":0},{"$f":"ROUND(X686-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z686,IF(AbschlVar=\"DK_fix\",X686*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB686,Kosten_Fond!$AA686))))*IF(Förderung=\"mit\",CO686,CQ686)+AH686,2)","v":0},{"$f":"ROUND(Y686-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z686,IF(AbschlVar=\"DK_fix\",Y686*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB686,Kosten_Fond!$AA686))))*CR686+AH686,2)","v":0},{"$f":"ROUND(Z686-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z686,IF(AbschlVar=\"DK_fix\",Z686*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB686,Kosten_Fond!$AA686))))*CS686+AH686,2)","v":0},{"$f":"ROUND(AA686-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z686,IF(AbschlVar=\"DK_fix\",AA686*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB686,Kosten_Fond!$AA686))))*CT686+AH686,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,9,{"$f":"IF(AND(Fond!$B686<=1,OR($A686<n,AND($A686=n,Fond!$B686<=1))),R685*M686,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A686<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A686+1)-$B$16)*$B$16,A686,A686+1),0)","v":55},10,{"$f":"Kosten_Fond!T687","v":0},{"$f":"Kosten_Fond!U687","v":0},{"$f":"Kosten_Fond!V687","v":0},{"$f":"Kosten_Fond!W687","v":0},{"$f":"Kosten_Fond!X687","v":0},0,0,0,0,0,{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),ROUND(M686*(1+INDEX(Performance_Vektoren!J$5:J$77,$A686+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),ROUND(N686*(1+INDEX(Performance_Vektoren!K$5:K$77,$A686+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),ROUND(O686*(1+INDEX(Performance_Vektoren!L$5:L$77,$A686+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),ROUND(P686*(1+INDEX(Performance_Vektoren!M$5:M$77,$A686+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),ROUND(Q686*(1+INDEX(Performance_Vektoren!N$5:N$77,$A686+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),R686+(H687-(IF(AND(EE=1,m>$A687),0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)+$BS687)*CP687)/M687,0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),S686+(I687-(IF(AND(EE=1,m>$A687),0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)+$BS687)*CQ687)/N687,0)","v":0},{"$f":"ROUND(IF(OR($A687<n,AND($A687=n,$B687<=1)),T686+(J687-(IF(AND(EE=1,m>$A687),0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)+$BS687)*CR687)/O687,0),10)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),U686+(K687-(IF(AND(EE=1,m>$A687),0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)+$BS687)*CS687)/P687,0)","v":0},{"$f":"IF(OR($A687<n,AND($A687=n,$B687<=1)),V686+(L687-(IF(AND(EE=1,m>$A687),0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)+$BS687)*CT687)/Q687,0)","v":0},{"$f":"ROUND(R687*M687-(H687-IF(EE=1,0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)*CP687),2)","v":0},{"$f":"ROUND(S687*N687-(I687-IF(EE=1,0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)*CQ687),2)","v":0},{"$f":"ROUND(T687*O687-(J687-IF(EE=1,0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)*CR687),2)","v":0},{"$f":"ROUND(U687*P687-(K687-IF(EE=1,0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)*CS687),2)","v":0},{"$f":"ROUND(V687*Q687-(L687-IF(EE=1,0,Kosten_Fond!$D687+Kosten_Fond!$F687+Kosten_Fond!$H687)*CT687),2)","v":0},{"$f":"ROUND(W687-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z687,IF(AbschlVar=\"DK_fix\",W687*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB687,Kosten_Fond!$AA687))))*IF(Förderung=\"mit\",CN687,CP687)+AH687,2)","v":0},{"$f":"ROUND(X687-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z687,IF(AbschlVar=\"DK_fix\",X687*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB687,Kosten_Fond!$AA687))))*IF(Förderung=\"mit\",CO687,CQ687)+AH687,2)","v":0},{"$f":"ROUND(Y687-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z687,IF(AbschlVar=\"DK_fix\",Y687*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB687,Kosten_Fond!$AA687))))*CR687+AH687,2)","v":0},{"$f":"ROUND(Z687-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z687,IF(AbschlVar=\"DK_fix\",Z687*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB687,Kosten_Fond!$AA687))))*CS687+AH687,2)","v":0},{"$f":"ROUND(AA687-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z687,IF(AbschlVar=\"DK_fix\",AA687*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB687,Kosten_Fond!$AA687))))*CT687+AH687,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,10,{"$f":"IF(AND(Fond!$B687<=1,OR($A687<n,AND($A687=n,Fond!$B687<=1))),R686*M687,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A687<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A687+1)-$B$16)*$B$16,A687,A687+1),0)","v":55},11,{"$f":"Kosten_Fond!T688","v":0},{"$f":"Kosten_Fond!U688","v":0},{"$f":"Kosten_Fond!V688","v":0},{"$f":"Kosten_Fond!W688","v":0},{"$f":"Kosten_Fond!X688","v":0},0,0,0,0,0,{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),ROUND(M687*(1+INDEX(Performance_Vektoren!J$5:J$77,$A687+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),ROUND(N687*(1+INDEX(Performance_Vektoren!K$5:K$77,$A687+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),ROUND(O687*(1+INDEX(Performance_Vektoren!L$5:L$77,$A687+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),ROUND(P687*(1+INDEX(Performance_Vektoren!M$5:M$77,$A687+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),ROUND(Q687*(1+INDEX(Performance_Vektoren!N$5:N$77,$A687+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),R687+(H688-(IF(AND(EE=1,m>$A688),0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)+$BS688)*CP688)/M688,0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),S687+(I688-(IF(AND(EE=1,m>$A688),0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)+$BS688)*CQ688)/N688,0)","v":0},{"$f":"ROUND(IF(OR($A688<n,AND($A688=n,$B688<=1)),T687+(J688-(IF(AND(EE=1,m>$A688),0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)+$BS688)*CR688)/O688,0),10)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),U687+(K688-(IF(AND(EE=1,m>$A688),0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)+$BS688)*CS688)/P688,0)","v":0},{"$f":"IF(OR($A688<n,AND($A688=n,$B688<=1)),V687+(L688-(IF(AND(EE=1,m>$A688),0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)+$BS688)*CT688)/Q688,0)","v":0},{"$f":"ROUND(R688*M688-(H688-IF(EE=1,0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)*CP688),2)","v":0},{"$f":"ROUND(S688*N688-(I688-IF(EE=1,0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)*CQ688),2)","v":0},{"$f":"ROUND(T688*O688-(J688-IF(EE=1,0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)*CR688),2)","v":0},{"$f":"ROUND(U688*P688-(K688-IF(EE=1,0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)*CS688),2)","v":0},{"$f":"ROUND(V688*Q688-(L688-IF(EE=1,0,Kosten_Fond!$D688+Kosten_Fond!$F688+Kosten_Fond!$H688)*CT688),2)","v":0},{"$f":"ROUND(W688-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z688,IF(AbschlVar=\"DK_fix\",W688*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB688,Kosten_Fond!$AA688))))*IF(Förderung=\"mit\",CN688,CP688)+AH688,2)","v":0},{"$f":"ROUND(X688-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z688,IF(AbschlVar=\"DK_fix\",X688*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB688,Kosten_Fond!$AA688))))*IF(Förderung=\"mit\",CO688,CQ688)+AH688,2)","v":0},{"$f":"ROUND(Y688-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z688,IF(AbschlVar=\"DK_fix\",Y688*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB688,Kosten_Fond!$AA688))))*CR688+AH688,2)","v":0},{"$f":"ROUND(Z688-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z688,IF(AbschlVar=\"DK_fix\",Z688*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB688,Kosten_Fond!$AA688))))*CS688+AH688,2)","v":0},{"$f":"ROUND(AA688-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z688,IF(AbschlVar=\"DK_fix\",AA688*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB688,Kosten_Fond!$AA688))))*CT688+AH688,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,11,{"$f":"IF(AND(Fond!$B688<=1,OR($A688<n,AND($A688=n,Fond!$B688<=1))),R687*M688,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A688<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A688+1)-$B$16)*$B$16,A688,A688+1),0)","v":55},12,{"$f":"Kosten_Fond!T689","v":0},{"$f":"Kosten_Fond!U689","v":0},{"$f":"Kosten_Fond!V689","v":0},{"$f":"Kosten_Fond!W689","v":0},{"$f":"Kosten_Fond!X689","v":0},0,0,0,0,0,{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),ROUND(M688*(1+INDEX(Performance_Vektoren!J$5:J$77,$A688+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),ROUND(N688*(1+INDEX(Performance_Vektoren!K$5:K$77,$A688+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),ROUND(O688*(1+INDEX(Performance_Vektoren!L$5:L$77,$A688+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),ROUND(P688*(1+INDEX(Performance_Vektoren!M$5:M$77,$A688+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),ROUND(Q688*(1+INDEX(Performance_Vektoren!N$5:N$77,$A688+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),R688+(H689-(IF(AND(EE=1,m>$A689),0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)+$BS689)*CP689)/M689,0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),S688+(I689-(IF(AND(EE=1,m>$A689),0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)+$BS689)*CQ689)/N689,0)","v":0},{"$f":"ROUND(IF(OR($A689<n,AND($A689=n,$B689<=1)),T688+(J689-(IF(AND(EE=1,m>$A689),0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)+$BS689)*CR689)/O689,0),10)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),U688+(K689-(IF(AND(EE=1,m>$A689),0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)+$BS689)*CS689)/P689,0)","v":0},{"$f":"IF(OR($A689<n,AND($A689=n,$B689<=1)),V688+(L689-(IF(AND(EE=1,m>$A689),0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)+$BS689)*CT689)/Q689,0)","v":0},{"$f":"ROUND(R689*M689-(H689-IF(EE=1,0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)*CP689),2)","v":0},{"$f":"ROUND(S689*N689-(I689-IF(EE=1,0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)*CQ689),2)","v":0},{"$f":"ROUND(T689*O689-(J689-IF(EE=1,0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)*CR689),2)","v":0},{"$f":"ROUND(U689*P689-(K689-IF(EE=1,0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)*CS689),2)","v":0},{"$f":"ROUND(V689*Q689-(L689-IF(EE=1,0,Kosten_Fond!$D689+Kosten_Fond!$F689+Kosten_Fond!$H689)*CT689),2)","v":0},{"$f":"ROUND(W689-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z689,IF(AbschlVar=\"DK_fix\",W689*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB689,Kosten_Fond!$AA689))))*IF(Förderung=\"mit\",CN689,CP689)+AH689,2)","v":0},{"$f":"ROUND(X689-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z689,IF(AbschlVar=\"DK_fix\",X689*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB689,Kosten_Fond!$AA689))))*IF(Förderung=\"mit\",CO689,CQ689)+AH689,2)","v":0},{"$f":"ROUND(Y689-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z689,IF(AbschlVar=\"DK_fix\",Y689*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB689,Kosten_Fond!$AA689))))*CR689+AH689,2)","v":0},{"$f":"ROUND(Z689-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z689,IF(AbschlVar=\"DK_fix\",Z689*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB689,Kosten_Fond!$AA689))))*CS689+AH689,2)","v":0},{"$f":"ROUND(AA689-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z689,IF(AbschlVar=\"DK_fix\",AA689*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB689,Kosten_Fond!$AA689))))*CT689+AH689,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,12,{"$f":"IF(AND(Fond!$B689<=1,OR($A689<n,AND($A689=n,Fond!$B689<=1))),R688*M689,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A689<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A689+1)-$B$16)*$B$16,A689,A689+1),0)","v":56},1,{"$f":"Kosten_Fond!T690","v":0},{"$f":"Kosten_Fond!U690","v":0},{"$f":"Kosten_Fond!V690","v":0},{"$f":"Kosten_Fond!W690","v":0},{"$f":"Kosten_Fond!X690","v":0},0,0,0,0,0,{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),ROUND(M689*(1+INDEX(Performance_Vektoren!J$5:J$77,$A689+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),ROUND(N689*(1+INDEX(Performance_Vektoren!K$5:K$77,$A689+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),ROUND(O689*(1+INDEX(Performance_Vektoren!L$5:L$77,$A689+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),ROUND(P689*(1+INDEX(Performance_Vektoren!M$5:M$77,$A689+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),ROUND(Q689*(1+INDEX(Performance_Vektoren!N$5:N$77,$A689+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),R689+(H690-(IF(AND(EE=1,m>$A690),0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)+$BS690)*CP690)/M690,0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),S689+(I690-(IF(AND(EE=1,m>$A690),0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)+$BS690)*CQ690)/N690,0)","v":0},{"$f":"ROUND(IF(OR($A690<n,AND($A690=n,$B690<=1)),T689+(J690-(IF(AND(EE=1,m>$A690),0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)+$BS690)*CR690)/O690,0),10)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),U689+(K690-(IF(AND(EE=1,m>$A690),0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)+$BS690)*CS690)/P690,0)","v":0},{"$f":"IF(OR($A690<n,AND($A690=n,$B690<=1)),V689+(L690-(IF(AND(EE=1,m>$A690),0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)+$BS690)*CT690)/Q690,0)","v":0},{"$f":"ROUND(R690*M690-(H690-IF(EE=1,0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)*CP690),2)","v":0},{"$f":"ROUND(S690*N690-(I690-IF(EE=1,0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)*CQ690),2)","v":0},{"$f":"ROUND(T690*O690-(J690-IF(EE=1,0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)*CR690),2)","v":0},{"$f":"ROUND(U690*P690-(K690-IF(EE=1,0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)*CS690),2)","v":0},{"$f":"ROUND(V690*Q690-(L690-IF(EE=1,0,Kosten_Fond!$D690+Kosten_Fond!$F690+Kosten_Fond!$H690)*CT690),2)","v":0},{"$f":"ROUND(W690-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z690,IF(AbschlVar=\"DK_fix\",W690*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB690,Kosten_Fond!$AA690))))*IF(Förderung=\"mit\",CN690,CP690)+AH690,2)","v":0},{"$f":"ROUND(X690-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z690,IF(AbschlVar=\"DK_fix\",X690*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB690,Kosten_Fond!$AA690))))*IF(Förderung=\"mit\",CO690,CQ690)+AH690,2)","v":0},{"$f":"ROUND(Y690-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z690,IF(AbschlVar=\"DK_fix\",Y690*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB690,Kosten_Fond!$AA690))))*CR690+AH690,2)","v":0},{"$f":"ROUND(Z690-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z690,IF(AbschlVar=\"DK_fix\",Z690*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB690,Kosten_Fond!$AA690))))*CS690+AH690,2)","v":0},{"$f":"ROUND(AA690-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z690,IF(AbschlVar=\"DK_fix\",AA690*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB690,Kosten_Fond!$AA690))))*CT690+AH690,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,1,{"$f":"IF(AND(Fond!$B690<=1,OR($A690<n,AND($A690=n,Fond!$B690<=1))),R689*M690,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A690<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A690+1)-$B$16)*$B$16,A690,A690+1),0)","v":56},2,{"$f":"Kosten_Fond!T691","v":0},{"$f":"Kosten_Fond!U691","v":0},{"$f":"Kosten_Fond!V691","v":0},{"$f":"Kosten_Fond!W691","v":0},{"$f":"Kosten_Fond!X691","v":0},0,0,0,0,0,{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),ROUND(M690*(1+INDEX(Performance_Vektoren!J$5:J$77,$A690+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),ROUND(N690*(1+INDEX(Performance_Vektoren!K$5:K$77,$A690+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),ROUND(O690*(1+INDEX(Performance_Vektoren!L$5:L$77,$A690+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),ROUND(P690*(1+INDEX(Performance_Vektoren!M$5:M$77,$A690+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),ROUND(Q690*(1+INDEX(Performance_Vektoren!N$5:N$77,$A690+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),R690+(H691-(IF(AND(EE=1,m>$A691),0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)+$BS691)*CP691)/M691,0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),S690+(I691-(IF(AND(EE=1,m>$A691),0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)+$BS691)*CQ691)/N691,0)","v":0},{"$f":"ROUND(IF(OR($A691<n,AND($A691=n,$B691<=1)),T690+(J691-(IF(AND(EE=1,m>$A691),0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)+$BS691)*CR691)/O691,0),10)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),U690+(K691-(IF(AND(EE=1,m>$A691),0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)+$BS691)*CS691)/P691,0)","v":0},{"$f":"IF(OR($A691<n,AND($A691=n,$B691<=1)),V690+(L691-(IF(AND(EE=1,m>$A691),0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)+$BS691)*CT691)/Q691,0)","v":0},{"$f":"ROUND(R691*M691-(H691-IF(EE=1,0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)*CP691),2)","v":0},{"$f":"ROUND(S691*N691-(I691-IF(EE=1,0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)*CQ691),2)","v":0},{"$f":"ROUND(T691*O691-(J691-IF(EE=1,0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)*CR691),2)","v":0},{"$f":"ROUND(U691*P691-(K691-IF(EE=1,0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)*CS691),2)","v":0},{"$f":"ROUND(V691*Q691-(L691-IF(EE=1,0,Kosten_Fond!$D691+Kosten_Fond!$F691+Kosten_Fond!$H691)*CT691),2)","v":0},{"$f":"ROUND(W691-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z691,IF(AbschlVar=\"DK_fix\",W691*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB691,Kosten_Fond!$AA691))))*IF(Förderung=\"mit\",CN691,CP691)+AH691,2)","v":0},{"$f":"ROUND(X691-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z691,IF(AbschlVar=\"DK_fix\",X691*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB691,Kosten_Fond!$AA691))))*IF(Förderung=\"mit\",CO691,CQ691)+AH691,2)","v":0},{"$f":"ROUND(Y691-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z691,IF(AbschlVar=\"DK_fix\",Y691*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB691,Kosten_Fond!$AA691))))*CR691+AH691,2)","v":0},{"$f":"ROUND(Z691-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z691,IF(AbschlVar=\"DK_fix\",Z691*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB691,Kosten_Fond!$AA691))))*CS691+AH691,2)","v":0},{"$f":"ROUND(AA691-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z691,IF(AbschlVar=\"DK_fix\",AA691*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB691,Kosten_Fond!$AA691))))*CT691+AH691,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,2,{"$f":"IF(AND(Fond!$B691<=1,OR($A691<n,AND($A691=n,Fond!$B691<=1))),R690*M691,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A691<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A691+1)-$B$16)*$B$16,A691,A691+1),0)","v":56},3,{"$f":"Kosten_Fond!T692","v":0},{"$f":"Kosten_Fond!U692","v":0},{"$f":"Kosten_Fond!V692","v":0},{"$f":"Kosten_Fond!W692","v":0},{"$f":"Kosten_Fond!X692","v":0},0,0,0,0,0,{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),ROUND(M691*(1+INDEX(Performance_Vektoren!J$5:J$77,$A691+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),ROUND(N691*(1+INDEX(Performance_Vektoren!K$5:K$77,$A691+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),ROUND(O691*(1+INDEX(Performance_Vektoren!L$5:L$77,$A691+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),ROUND(P691*(1+INDEX(Performance_Vektoren!M$5:M$77,$A691+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),ROUND(Q691*(1+INDEX(Performance_Vektoren!N$5:N$77,$A691+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),R691+(H692-(IF(AND(EE=1,m>$A692),0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)+$BS692)*CP692)/M692,0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),S691+(I692-(IF(AND(EE=1,m>$A692),0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)+$BS692)*CQ692)/N692,0)","v":0},{"$f":"ROUND(IF(OR($A692<n,AND($A692=n,$B692<=1)),T691+(J692-(IF(AND(EE=1,m>$A692),0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)+$BS692)*CR692)/O692,0),10)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),U691+(K692-(IF(AND(EE=1,m>$A692),0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)+$BS692)*CS692)/P692,0)","v":0},{"$f":"IF(OR($A692<n,AND($A692=n,$B692<=1)),V691+(L692-(IF(AND(EE=1,m>$A692),0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)+$BS692)*CT692)/Q692,0)","v":0},{"$f":"ROUND(R692*M692-(H692-IF(EE=1,0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)*CP692),2)","v":0},{"$f":"ROUND(S692*N692-(I692-IF(EE=1,0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)*CQ692),2)","v":0},{"$f":"ROUND(T692*O692-(J692-IF(EE=1,0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)*CR692),2)","v":0},{"$f":"ROUND(U692*P692-(K692-IF(EE=1,0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)*CS692),2)","v":0},{"$f":"ROUND(V692*Q692-(L692-IF(EE=1,0,Kosten_Fond!$D692+Kosten_Fond!$F692+Kosten_Fond!$H692)*CT692),2)","v":0},{"$f":"ROUND(W692-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z692,IF(AbschlVar=\"DK_fix\",W692*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB692,Kosten_Fond!$AA692))))*IF(Förderung=\"mit\",CN692,CP692)+AH692,2)","v":0},{"$f":"ROUND(X692-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z692,IF(AbschlVar=\"DK_fix\",X692*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB692,Kosten_Fond!$AA692))))*IF(Förderung=\"mit\",CO692,CQ692)+AH692,2)","v":0},{"$f":"ROUND(Y692-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z692,IF(AbschlVar=\"DK_fix\",Y692*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB692,Kosten_Fond!$AA692))))*CR692+AH692,2)","v":0},{"$f":"ROUND(Z692-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z692,IF(AbschlVar=\"DK_fix\",Z692*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB692,Kosten_Fond!$AA692))))*CS692+AH692,2)","v":0},{"$f":"ROUND(AA692-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z692,IF(AbschlVar=\"DK_fix\",AA692*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB692,Kosten_Fond!$AA692))))*CT692+AH692,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,3,{"$f":"IF(AND(Fond!$B692<=1,OR($A692<n,AND($A692=n,Fond!$B692<=1))),R691*M692,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A692<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A692+1)-$B$16)*$B$16,A692,A692+1),0)","v":56},4,{"$f":"Kosten_Fond!T693","v":0},{"$f":"Kosten_Fond!U693","v":0},{"$f":"Kosten_Fond!V693","v":0},{"$f":"Kosten_Fond!W693","v":0},{"$f":"Kosten_Fond!X693","v":0},0,0,0,0,0,{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),ROUND(M692*(1+INDEX(Performance_Vektoren!J$5:J$77,$A692+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),ROUND(N692*(1+INDEX(Performance_Vektoren!K$5:K$77,$A692+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),ROUND(O692*(1+INDEX(Performance_Vektoren!L$5:L$77,$A692+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),ROUND(P692*(1+INDEX(Performance_Vektoren!M$5:M$77,$A692+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),ROUND(Q692*(1+INDEX(Performance_Vektoren!N$5:N$77,$A692+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),R692+(H693-(IF(AND(EE=1,m>$A693),0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)+$BS693)*CP693)/M693,0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),S692+(I693-(IF(AND(EE=1,m>$A693),0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)+$BS693)*CQ693)/N693,0)","v":0},{"$f":"ROUND(IF(OR($A693<n,AND($A693=n,$B693<=1)),T692+(J693-(IF(AND(EE=1,m>$A693),0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)+$BS693)*CR693)/O693,0),10)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),U692+(K693-(IF(AND(EE=1,m>$A693),0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)+$BS693)*CS693)/P693,0)","v":0},{"$f":"IF(OR($A693<n,AND($A693=n,$B693<=1)),V692+(L693-(IF(AND(EE=1,m>$A693),0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)+$BS693)*CT693)/Q693,0)","v":0},{"$f":"ROUND(R693*M693-(H693-IF(EE=1,0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)*CP693),2)","v":0},{"$f":"ROUND(S693*N693-(I693-IF(EE=1,0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)*CQ693),2)","v":0},{"$f":"ROUND(T693*O693-(J693-IF(EE=1,0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)*CR693),2)","v":0},{"$f":"ROUND(U693*P693-(K693-IF(EE=1,0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)*CS693),2)","v":0},{"$f":"ROUND(V693*Q693-(L693-IF(EE=1,0,Kosten_Fond!$D693+Kosten_Fond!$F693+Kosten_Fond!$H693)*CT693),2)","v":0},{"$f":"ROUND(W693-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z693,IF(AbschlVar=\"DK_fix\",W693*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB693,Kosten_Fond!$AA693))))*IF(Förderung=\"mit\",CN693,CP693)+AH693,2)","v":0},{"$f":"ROUND(X693-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z693,IF(AbschlVar=\"DK_fix\",X693*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB693,Kosten_Fond!$AA693))))*IF(Förderung=\"mit\",CO693,CQ693)+AH693,2)","v":0},{"$f":"ROUND(Y693-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z693,IF(AbschlVar=\"DK_fix\",Y693*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB693,Kosten_Fond!$AA693))))*CR693+AH693,2)","v":0},{"$f":"ROUND(Z693-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z693,IF(AbschlVar=\"DK_fix\",Z693*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB693,Kosten_Fond!$AA693))))*CS693+AH693,2)","v":0},{"$f":"ROUND(AA693-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z693,IF(AbschlVar=\"DK_fix\",AA693*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB693,Kosten_Fond!$AA693))))*CT693+AH693,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,4,{"$f":"IF(AND(Fond!$B693<=1,OR($A693<n,AND($A693=n,Fond!$B693<=1))),R692*M693,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A693<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A693+1)-$B$16)*$B$16,A693,A693+1),0)","v":56},5,{"$f":"Kosten_Fond!T694","v":0},{"$f":"Kosten_Fond!U694","v":0},{"$f":"Kosten_Fond!V694","v":0},{"$f":"Kosten_Fond!W694","v":0},{"$f":"Kosten_Fond!X694","v":0},0,0,0,0,0,{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),ROUND(M693*(1+INDEX(Performance_Vektoren!J$5:J$77,$A693+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),ROUND(N693*(1+INDEX(Performance_Vektoren!K$5:K$77,$A693+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),ROUND(O693*(1+INDEX(Performance_Vektoren!L$5:L$77,$A693+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),ROUND(P693*(1+INDEX(Performance_Vektoren!M$5:M$77,$A693+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),ROUND(Q693*(1+INDEX(Performance_Vektoren!N$5:N$77,$A693+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),R693+(H694-(IF(AND(EE=1,m>$A694),0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)+$BS694)*CP694)/M694,0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),S693+(I694-(IF(AND(EE=1,m>$A694),0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)+$BS694)*CQ694)/N694,0)","v":0},{"$f":"ROUND(IF(OR($A694<n,AND($A694=n,$B694<=1)),T693+(J694-(IF(AND(EE=1,m>$A694),0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)+$BS694)*CR694)/O694,0),10)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),U693+(K694-(IF(AND(EE=1,m>$A694),0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)+$BS694)*CS694)/P694,0)","v":0},{"$f":"IF(OR($A694<n,AND($A694=n,$B694<=1)),V693+(L694-(IF(AND(EE=1,m>$A694),0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)+$BS694)*CT694)/Q694,0)","v":0},{"$f":"ROUND(R694*M694-(H694-IF(EE=1,0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)*CP694),2)","v":0},{"$f":"ROUND(S694*N694-(I694-IF(EE=1,0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)*CQ694),2)","v":0},{"$f":"ROUND(T694*O694-(J694-IF(EE=1,0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)*CR694),2)","v":0},{"$f":"ROUND(U694*P694-(K694-IF(EE=1,0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)*CS694),2)","v":0},{"$f":"ROUND(V694*Q694-(L694-IF(EE=1,0,Kosten_Fond!$D694+Kosten_Fond!$F694+Kosten_Fond!$H694)*CT694),2)","v":0},{"$f":"ROUND(W694-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z694,IF(AbschlVar=\"DK_fix\",W694*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB694,Kosten_Fond!$AA694))))*IF(Förderung=\"mit\",CN694,CP694)+AH694,2)","v":0},{"$f":"ROUND(X694-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z694,IF(AbschlVar=\"DK_fix\",X694*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB694,Kosten_Fond!$AA694))))*IF(Förderung=\"mit\",CO694,CQ694)+AH694,2)","v":0},{"$f":"ROUND(Y694-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z694,IF(AbschlVar=\"DK_fix\",Y694*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB694,Kosten_Fond!$AA694))))*CR694+AH694,2)","v":0},{"$f":"ROUND(Z694-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z694,IF(AbschlVar=\"DK_fix\",Z694*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB694,Kosten_Fond!$AA694))))*CS694+AH694,2)","v":0},{"$f":"ROUND(AA694-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z694,IF(AbschlVar=\"DK_fix\",AA694*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB694,Kosten_Fond!$AA694))))*CT694+AH694,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,5,{"$f":"IF(AND(Fond!$B694<=1,OR($A694<n,AND($A694=n,Fond!$B694<=1))),R693*M694,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A694<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A694+1)-$B$16)*$B$16,A694,A694+1),0)","v":56},6,{"$f":"Kosten_Fond!T695","v":0},{"$f":"Kosten_Fond!U695","v":0},{"$f":"Kosten_Fond!V695","v":0},{"$f":"Kosten_Fond!W695","v":0},{"$f":"Kosten_Fond!X695","v":0},0,0,0,0,0,{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),ROUND(M694*(1+INDEX(Performance_Vektoren!J$5:J$77,$A694+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),ROUND(N694*(1+INDEX(Performance_Vektoren!K$5:K$77,$A694+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),ROUND(O694*(1+INDEX(Performance_Vektoren!L$5:L$77,$A694+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),ROUND(P694*(1+INDEX(Performance_Vektoren!M$5:M$77,$A694+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),ROUND(Q694*(1+INDEX(Performance_Vektoren!N$5:N$77,$A694+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),R694+(H695-(IF(AND(EE=1,m>$A695),0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)+$BS695)*CP695)/M695,0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),S694+(I695-(IF(AND(EE=1,m>$A695),0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)+$BS695)*CQ695)/N695,0)","v":0},{"$f":"ROUND(IF(OR($A695<n,AND($A695=n,$B695<=1)),T694+(J695-(IF(AND(EE=1,m>$A695),0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)+$BS695)*CR695)/O695,0),10)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),U694+(K695-(IF(AND(EE=1,m>$A695),0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)+$BS695)*CS695)/P695,0)","v":0},{"$f":"IF(OR($A695<n,AND($A695=n,$B695<=1)),V694+(L695-(IF(AND(EE=1,m>$A695),0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)+$BS695)*CT695)/Q695,0)","v":0},{"$f":"ROUND(R695*M695-(H695-IF(EE=1,0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)*CP695),2)","v":0},{"$f":"ROUND(S695*N695-(I695-IF(EE=1,0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)*CQ695),2)","v":0},{"$f":"ROUND(T695*O695-(J695-IF(EE=1,0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)*CR695),2)","v":0},{"$f":"ROUND(U695*P695-(K695-IF(EE=1,0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)*CS695),2)","v":0},{"$f":"ROUND(V695*Q695-(L695-IF(EE=1,0,Kosten_Fond!$D695+Kosten_Fond!$F695+Kosten_Fond!$H695)*CT695),2)","v":0},{"$f":"ROUND(W695-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z695,IF(AbschlVar=\"DK_fix\",W695*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB695,Kosten_Fond!$AA695))))*IF(Förderung=\"mit\",CN695,CP695)+AH695,2)","v":0},{"$f":"ROUND(X695-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z695,IF(AbschlVar=\"DK_fix\",X695*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB695,Kosten_Fond!$AA695))))*IF(Förderung=\"mit\",CO695,CQ695)+AH695,2)","v":0},{"$f":"ROUND(Y695-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z695,IF(AbschlVar=\"DK_fix\",Y695*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB695,Kosten_Fond!$AA695))))*CR695+AH695,2)","v":0},{"$f":"ROUND(Z695-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z695,IF(AbschlVar=\"DK_fix\",Z695*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB695,Kosten_Fond!$AA695))))*CS695+AH695,2)","v":0},{"$f":"ROUND(AA695-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z695,IF(AbschlVar=\"DK_fix\",AA695*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB695,Kosten_Fond!$AA695))))*CT695+AH695,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,6,{"$f":"IF(AND(Fond!$B695<=1,OR($A695<n,AND($A695=n,Fond!$B695<=1))),R694*M695,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A695<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A695+1)-$B$16)*$B$16,A695,A695+1),0)","v":56},7,{"$f":"Kosten_Fond!T696","v":0},{"$f":"Kosten_Fond!U696","v":0},{"$f":"Kosten_Fond!V696","v":0},{"$f":"Kosten_Fond!W696","v":0},{"$f":"Kosten_Fond!X696","v":0},0,0,0,0,0,{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),ROUND(M695*(1+INDEX(Performance_Vektoren!J$5:J$77,$A695+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),ROUND(N695*(1+INDEX(Performance_Vektoren!K$5:K$77,$A695+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),ROUND(O695*(1+INDEX(Performance_Vektoren!L$5:L$77,$A695+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),ROUND(P695*(1+INDEX(Performance_Vektoren!M$5:M$77,$A695+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),ROUND(Q695*(1+INDEX(Performance_Vektoren!N$5:N$77,$A695+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),R695+(H696-(IF(AND(EE=1,m>$A696),0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)+$BS696)*CP696)/M696,0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),S695+(I696-(IF(AND(EE=1,m>$A696),0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)+$BS696)*CQ696)/N696,0)","v":0},{"$f":"ROUND(IF(OR($A696<n,AND($A696=n,$B696<=1)),T695+(J696-(IF(AND(EE=1,m>$A696),0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)+$BS696)*CR696)/O696,0),10)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),U695+(K696-(IF(AND(EE=1,m>$A696),0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)+$BS696)*CS696)/P696,0)","v":0},{"$f":"IF(OR($A696<n,AND($A696=n,$B696<=1)),V695+(L696-(IF(AND(EE=1,m>$A696),0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)+$BS696)*CT696)/Q696,0)","v":0},{"$f":"ROUND(R696*M696-(H696-IF(EE=1,0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)*CP696),2)","v":0},{"$f":"ROUND(S696*N696-(I696-IF(EE=1,0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)*CQ696),2)","v":0},{"$f":"ROUND(T696*O696-(J696-IF(EE=1,0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)*CR696),2)","v":0},{"$f":"ROUND(U696*P696-(K696-IF(EE=1,0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)*CS696),2)","v":0},{"$f":"ROUND(V696*Q696-(L696-IF(EE=1,0,Kosten_Fond!$D696+Kosten_Fond!$F696+Kosten_Fond!$H696)*CT696),2)","v":0},{"$f":"ROUND(W696-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z696,IF(AbschlVar=\"DK_fix\",W696*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB696,Kosten_Fond!$AA696))))*IF(Förderung=\"mit\",CN696,CP696)+AH696,2)","v":0},{"$f":"ROUND(X696-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z696,IF(AbschlVar=\"DK_fix\",X696*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB696,Kosten_Fond!$AA696))))*IF(Förderung=\"mit\",CO696,CQ696)+AH696,2)","v":0},{"$f":"ROUND(Y696-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z696,IF(AbschlVar=\"DK_fix\",Y696*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB696,Kosten_Fond!$AA696))))*CR696+AH696,2)","v":0},{"$f":"ROUND(Z696-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z696,IF(AbschlVar=\"DK_fix\",Z696*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB696,Kosten_Fond!$AA696))))*CS696+AH696,2)","v":0},{"$f":"ROUND(AA696-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z696,IF(AbschlVar=\"DK_fix\",AA696*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB696,Kosten_Fond!$AA696))))*CT696+AH696,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,7,{"$f":"IF(AND(Fond!$B696<=1,OR($A696<n,AND($A696=n,Fond!$B696<=1))),R695*M696,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A696<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A696+1)-$B$16)*$B$16,A696,A696+1),0)","v":56},8,{"$f":"Kosten_Fond!T697","v":0},{"$f":"Kosten_Fond!U697","v":0},{"$f":"Kosten_Fond!V697","v":0},{"$f":"Kosten_Fond!W697","v":0},{"$f":"Kosten_Fond!X697","v":0},0,0,0,0,0,{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),ROUND(M696*(1+INDEX(Performance_Vektoren!J$5:J$77,$A696+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),ROUND(N696*(1+INDEX(Performance_Vektoren!K$5:K$77,$A696+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),ROUND(O696*(1+INDEX(Performance_Vektoren!L$5:L$77,$A696+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),ROUND(P696*(1+INDEX(Performance_Vektoren!M$5:M$77,$A696+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),ROUND(Q696*(1+INDEX(Performance_Vektoren!N$5:N$77,$A696+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),R696+(H697-(IF(AND(EE=1,m>$A697),0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)+$BS697)*CP697)/M697,0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),S696+(I697-(IF(AND(EE=1,m>$A697),0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)+$BS697)*CQ697)/N697,0)","v":0},{"$f":"ROUND(IF(OR($A697<n,AND($A697=n,$B697<=1)),T696+(J697-(IF(AND(EE=1,m>$A697),0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)+$BS697)*CR697)/O697,0),10)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),U696+(K697-(IF(AND(EE=1,m>$A697),0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)+$BS697)*CS697)/P697,0)","v":0},{"$f":"IF(OR($A697<n,AND($A697=n,$B697<=1)),V696+(L697-(IF(AND(EE=1,m>$A697),0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)+$BS697)*CT697)/Q697,0)","v":0},{"$f":"ROUND(R697*M697-(H697-IF(EE=1,0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)*CP697),2)","v":0},{"$f":"ROUND(S697*N697-(I697-IF(EE=1,0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)*CQ697),2)","v":0},{"$f":"ROUND(T697*O697-(J697-IF(EE=1,0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)*CR697),2)","v":0},{"$f":"ROUND(U697*P697-(K697-IF(EE=1,0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)*CS697),2)","v":0},{"$f":"ROUND(V697*Q697-(L697-IF(EE=1,0,Kosten_Fond!$D697+Kosten_Fond!$F697+Kosten_Fond!$H697)*CT697),2)","v":0},{"$f":"ROUND(W697-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z697,IF(AbschlVar=\"DK_fix\",W697*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB697,Kosten_Fond!$AA697))))*IF(Förderung=\"mit\",CN697,CP697)+AH697,2)","v":0},{"$f":"ROUND(X697-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z697,IF(AbschlVar=\"DK_fix\",X697*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB697,Kosten_Fond!$AA697))))*IF(Förderung=\"mit\",CO697,CQ697)+AH697,2)","v":0},{"$f":"ROUND(Y697-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z697,IF(AbschlVar=\"DK_fix\",Y697*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB697,Kosten_Fond!$AA697))))*CR697+AH697,2)","v":0},{"$f":"ROUND(Z697-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z697,IF(AbschlVar=\"DK_fix\",Z697*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB697,Kosten_Fond!$AA697))))*CS697+AH697,2)","v":0},{"$f":"ROUND(AA697-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z697,IF(AbschlVar=\"DK_fix\",AA697*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB697,Kosten_Fond!$AA697))))*CT697+AH697,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,8,{"$f":"IF(AND(Fond!$B697<=1,OR($A697<n,AND($A697=n,Fond!$B697<=1))),R696*M697,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A697<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A697+1)-$B$16)*$B$16,A697,A697+1),0)","v":56},9,{"$f":"Kosten_Fond!T698","v":0},{"$f":"Kosten_Fond!U698","v":0},{"$f":"Kosten_Fond!V698","v":0},{"$f":"Kosten_Fond!W698","v":0},{"$f":"Kosten_Fond!X698","v":0},0,0,0,0,0,{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),ROUND(M697*(1+INDEX(Performance_Vektoren!J$5:J$77,$A697+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),ROUND(N697*(1+INDEX(Performance_Vektoren!K$5:K$77,$A697+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),ROUND(O697*(1+INDEX(Performance_Vektoren!L$5:L$77,$A697+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),ROUND(P697*(1+INDEX(Performance_Vektoren!M$5:M$77,$A697+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),ROUND(Q697*(1+INDEX(Performance_Vektoren!N$5:N$77,$A697+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),R697+(H698-(IF(AND(EE=1,m>$A698),0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)+$BS698)*CP698)/M698,0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),S697+(I698-(IF(AND(EE=1,m>$A698),0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)+$BS698)*CQ698)/N698,0)","v":0},{"$f":"ROUND(IF(OR($A698<n,AND($A698=n,$B698<=1)),T697+(J698-(IF(AND(EE=1,m>$A698),0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)+$BS698)*CR698)/O698,0),10)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),U697+(K698-(IF(AND(EE=1,m>$A698),0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)+$BS698)*CS698)/P698,0)","v":0},{"$f":"IF(OR($A698<n,AND($A698=n,$B698<=1)),V697+(L698-(IF(AND(EE=1,m>$A698),0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)+$BS698)*CT698)/Q698,0)","v":0},{"$f":"ROUND(R698*M698-(H698-IF(EE=1,0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)*CP698),2)","v":0},{"$f":"ROUND(S698*N698-(I698-IF(EE=1,0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)*CQ698),2)","v":0},{"$f":"ROUND(T698*O698-(J698-IF(EE=1,0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)*CR698),2)","v":0},{"$f":"ROUND(U698*P698-(K698-IF(EE=1,0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)*CS698),2)","v":0},{"$f":"ROUND(V698*Q698-(L698-IF(EE=1,0,Kosten_Fond!$D698+Kosten_Fond!$F698+Kosten_Fond!$H698)*CT698),2)","v":0},{"$f":"ROUND(W698-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z698,IF(AbschlVar=\"DK_fix\",W698*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB698,Kosten_Fond!$AA698))))*IF(Förderung=\"mit\",CN698,CP698)+AH698,2)","v":0},{"$f":"ROUND(X698-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z698,IF(AbschlVar=\"DK_fix\",X698*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB698,Kosten_Fond!$AA698))))*IF(Förderung=\"mit\",CO698,CQ698)+AH698,2)","v":0},{"$f":"ROUND(Y698-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z698,IF(AbschlVar=\"DK_fix\",Y698*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB698,Kosten_Fond!$AA698))))*CR698+AH698,2)","v":0},{"$f":"ROUND(Z698-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z698,IF(AbschlVar=\"DK_fix\",Z698*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB698,Kosten_Fond!$AA698))))*CS698+AH698,2)","v":0},{"$f":"ROUND(AA698-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z698,IF(AbschlVar=\"DK_fix\",AA698*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB698,Kosten_Fond!$AA698))))*CT698+AH698,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,9,{"$f":"IF(AND(Fond!$B698<=1,OR($A698<n,AND($A698=n,Fond!$B698<=1))),R697*M698,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A698<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A698+1)-$B$16)*$B$16,A698,A698+1),0)","v":56},10,{"$f":"Kosten_Fond!T699","v":0},{"$f":"Kosten_Fond!U699","v":0},{"$f":"Kosten_Fond!V699","v":0},{"$f":"Kosten_Fond!W699","v":0},{"$f":"Kosten_Fond!X699","v":0},0,0,0,0,0,{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),ROUND(M698*(1+INDEX(Performance_Vektoren!J$5:J$77,$A698+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),ROUND(N698*(1+INDEX(Performance_Vektoren!K$5:K$77,$A698+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),ROUND(O698*(1+INDEX(Performance_Vektoren!L$5:L$77,$A698+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),ROUND(P698*(1+INDEX(Performance_Vektoren!M$5:M$77,$A698+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),ROUND(Q698*(1+INDEX(Performance_Vektoren!N$5:N$77,$A698+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),R698+(H699-(IF(AND(EE=1,m>$A699),0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)+$BS699)*CP699)/M699,0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),S698+(I699-(IF(AND(EE=1,m>$A699),0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)+$BS699)*CQ699)/N699,0)","v":0},{"$f":"ROUND(IF(OR($A699<n,AND($A699=n,$B699<=1)),T698+(J699-(IF(AND(EE=1,m>$A699),0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)+$BS699)*CR699)/O699,0),10)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),U698+(K699-(IF(AND(EE=1,m>$A699),0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)+$BS699)*CS699)/P699,0)","v":0},{"$f":"IF(OR($A699<n,AND($A699=n,$B699<=1)),V698+(L699-(IF(AND(EE=1,m>$A699),0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)+$BS699)*CT699)/Q699,0)","v":0},{"$f":"ROUND(R699*M699-(H699-IF(EE=1,0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)*CP699),2)","v":0},{"$f":"ROUND(S699*N699-(I699-IF(EE=1,0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)*CQ699),2)","v":0},{"$f":"ROUND(T699*O699-(J699-IF(EE=1,0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)*CR699),2)","v":0},{"$f":"ROUND(U699*P699-(K699-IF(EE=1,0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)*CS699),2)","v":0},{"$f":"ROUND(V699*Q699-(L699-IF(EE=1,0,Kosten_Fond!$D699+Kosten_Fond!$F699+Kosten_Fond!$H699)*CT699),2)","v":0},{"$f":"ROUND(W699-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z699,IF(AbschlVar=\"DK_fix\",W699*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB699,Kosten_Fond!$AA699))))*IF(Förderung=\"mit\",CN699,CP699)+AH699,2)","v":0},{"$f":"ROUND(X699-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z699,IF(AbschlVar=\"DK_fix\",X699*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB699,Kosten_Fond!$AA699))))*IF(Förderung=\"mit\",CO699,CQ699)+AH699,2)","v":0},{"$f":"ROUND(Y699-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z699,IF(AbschlVar=\"DK_fix\",Y699*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB699,Kosten_Fond!$AA699))))*CR699+AH699,2)","v":0},{"$f":"ROUND(Z699-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z699,IF(AbschlVar=\"DK_fix\",Z699*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB699,Kosten_Fond!$AA699))))*CS699+AH699,2)","v":0},{"$f":"ROUND(AA699-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z699,IF(AbschlVar=\"DK_fix\",AA699*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB699,Kosten_Fond!$AA699))))*CT699+AH699,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,10,{"$f":"IF(AND(Fond!$B699<=1,OR($A699<n,AND($A699=n,Fond!$B699<=1))),R698*M699,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A699<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A699+1)-$B$16)*$B$16,A699,A699+1),0)","v":56},11,{"$f":"Kosten_Fond!T700","v":0},{"$f":"Kosten_Fond!U700","v":0},{"$f":"Kosten_Fond!V700","v":0},{"$f":"Kosten_Fond!W700","v":0},{"$f":"Kosten_Fond!X700","v":0},0,0,0,0,0,{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),ROUND(M699*(1+INDEX(Performance_Vektoren!J$5:J$77,$A699+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),ROUND(N699*(1+INDEX(Performance_Vektoren!K$5:K$77,$A699+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),ROUND(O699*(1+INDEX(Performance_Vektoren!L$5:L$77,$A699+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),ROUND(P699*(1+INDEX(Performance_Vektoren!M$5:M$77,$A699+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),ROUND(Q699*(1+INDEX(Performance_Vektoren!N$5:N$77,$A699+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),R699+(H700-(IF(AND(EE=1,m>$A700),0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)+$BS700)*CP700)/M700,0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),S699+(I700-(IF(AND(EE=1,m>$A700),0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)+$BS700)*CQ700)/N700,0)","v":0},{"$f":"ROUND(IF(OR($A700<n,AND($A700=n,$B700<=1)),T699+(J700-(IF(AND(EE=1,m>$A700),0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)+$BS700)*CR700)/O700,0),10)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),U699+(K700-(IF(AND(EE=1,m>$A700),0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)+$BS700)*CS700)/P700,0)","v":0},{"$f":"IF(OR($A700<n,AND($A700=n,$B700<=1)),V699+(L700-(IF(AND(EE=1,m>$A700),0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)+$BS700)*CT700)/Q700,0)","v":0},{"$f":"ROUND(R700*M700-(H700-IF(EE=1,0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)*CP700),2)","v":0},{"$f":"ROUND(S700*N700-(I700-IF(EE=1,0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)*CQ700),2)","v":0},{"$f":"ROUND(T700*O700-(J700-IF(EE=1,0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)*CR700),2)","v":0},{"$f":"ROUND(U700*P700-(K700-IF(EE=1,0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)*CS700),2)","v":0},{"$f":"ROUND(V700*Q700-(L700-IF(EE=1,0,Kosten_Fond!$D700+Kosten_Fond!$F700+Kosten_Fond!$H700)*CT700),2)","v":0},{"$f":"ROUND(W700-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z700,IF(AbschlVar=\"DK_fix\",W700*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB700,Kosten_Fond!$AA700))))*IF(Förderung=\"mit\",CN700,CP700)+AH700,2)","v":0},{"$f":"ROUND(X700-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z700,IF(AbschlVar=\"DK_fix\",X700*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB700,Kosten_Fond!$AA700))))*IF(Förderung=\"mit\",CO700,CQ700)+AH700,2)","v":0},{"$f":"ROUND(Y700-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z700,IF(AbschlVar=\"DK_fix\",Y700*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB700,Kosten_Fond!$AA700))))*CR700+AH700,2)","v":0},{"$f":"ROUND(Z700-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z700,IF(AbschlVar=\"DK_fix\",Z700*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB700,Kosten_Fond!$AA700))))*CS700+AH700,2)","v":0},{"$f":"ROUND(AA700-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z700,IF(AbschlVar=\"DK_fix\",AA700*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB700,Kosten_Fond!$AA700))))*CT700+AH700,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,11,{"$f":"IF(AND(Fond!$B700<=1,OR($A700<n,AND($A700=n,Fond!$B700<=1))),R699*M700,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A700<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A700+1)-$B$16)*$B$16,A700,A700+1),0)","v":56},12,{"$f":"Kosten_Fond!T701","v":0},{"$f":"Kosten_Fond!U701","v":0},{"$f":"Kosten_Fond!V701","v":0},{"$f":"Kosten_Fond!W701","v":0},{"$f":"Kosten_Fond!X701","v":0},0,0,0,0,0,{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),ROUND(M700*(1+INDEX(Performance_Vektoren!J$5:J$77,$A700+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),ROUND(N700*(1+INDEX(Performance_Vektoren!K$5:K$77,$A700+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),ROUND(O700*(1+INDEX(Performance_Vektoren!L$5:L$77,$A700+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),ROUND(P700*(1+INDEX(Performance_Vektoren!M$5:M$77,$A700+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),ROUND(Q700*(1+INDEX(Performance_Vektoren!N$5:N$77,$A700+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),R700+(H701-(IF(AND(EE=1,m>$A701),0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)+$BS701)*CP701)/M701,0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),S700+(I701-(IF(AND(EE=1,m>$A701),0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)+$BS701)*CQ701)/N701,0)","v":0},{"$f":"ROUND(IF(OR($A701<n,AND($A701=n,$B701<=1)),T700+(J701-(IF(AND(EE=1,m>$A701),0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)+$BS701)*CR701)/O701,0),10)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),U700+(K701-(IF(AND(EE=1,m>$A701),0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)+$BS701)*CS701)/P701,0)","v":0},{"$f":"IF(OR($A701<n,AND($A701=n,$B701<=1)),V700+(L701-(IF(AND(EE=1,m>$A701),0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)+$BS701)*CT701)/Q701,0)","v":0},{"$f":"ROUND(R701*M701-(H701-IF(EE=1,0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)*CP701),2)","v":0},{"$f":"ROUND(S701*N701-(I701-IF(EE=1,0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)*CQ701),2)","v":0},{"$f":"ROUND(T701*O701-(J701-IF(EE=1,0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)*CR701),2)","v":0},{"$f":"ROUND(U701*P701-(K701-IF(EE=1,0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)*CS701),2)","v":0},{"$f":"ROUND(V701*Q701-(L701-IF(EE=1,0,Kosten_Fond!$D701+Kosten_Fond!$F701+Kosten_Fond!$H701)*CT701),2)","v":0},{"$f":"ROUND(W701-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z701,IF(AbschlVar=\"DK_fix\",W701*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB701,Kosten_Fond!$AA701))))*IF(Förderung=\"mit\",CN701,CP701)+AH701,2)","v":0},{"$f":"ROUND(X701-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z701,IF(AbschlVar=\"DK_fix\",X701*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB701,Kosten_Fond!$AA701))))*IF(Förderung=\"mit\",CO701,CQ701)+AH701,2)","v":0},{"$f":"ROUND(Y701-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z701,IF(AbschlVar=\"DK_fix\",Y701*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB701,Kosten_Fond!$AA701))))*CR701+AH701,2)","v":0},{"$f":"ROUND(Z701-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z701,IF(AbschlVar=\"DK_fix\",Z701*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB701,Kosten_Fond!$AA701))))*CS701+AH701,2)","v":0},{"$f":"ROUND(AA701-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z701,IF(AbschlVar=\"DK_fix\",AA701*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB701,Kosten_Fond!$AA701))))*CT701+AH701,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,12,{"$f":"IF(AND(Fond!$B701<=1,OR($A701<n,AND($A701=n,Fond!$B701<=1))),R700*M701,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A701<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A701+1)-$B$16)*$B$16,A701,A701+1),0)","v":57},1,{"$f":"Kosten_Fond!T702","v":0},{"$f":"Kosten_Fond!U702","v":0},{"$f":"Kosten_Fond!V702","v":0},{"$f":"Kosten_Fond!W702","v":0},{"$f":"Kosten_Fond!X702","v":0},0,0,0,0,0,{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),ROUND(M701*(1+INDEX(Performance_Vektoren!J$5:J$77,$A701+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),ROUND(N701*(1+INDEX(Performance_Vektoren!K$5:K$77,$A701+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),ROUND(O701*(1+INDEX(Performance_Vektoren!L$5:L$77,$A701+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),ROUND(P701*(1+INDEX(Performance_Vektoren!M$5:M$77,$A701+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),ROUND(Q701*(1+INDEX(Performance_Vektoren!N$5:N$77,$A701+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),R701+(H702-(IF(AND(EE=1,m>$A702),0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)+$BS702)*CP702)/M702,0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),S701+(I702-(IF(AND(EE=1,m>$A702),0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)+$BS702)*CQ702)/N702,0)","v":0},{"$f":"ROUND(IF(OR($A702<n,AND($A702=n,$B702<=1)),T701+(J702-(IF(AND(EE=1,m>$A702),0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)+$BS702)*CR702)/O702,0),10)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),U701+(K702-(IF(AND(EE=1,m>$A702),0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)+$BS702)*CS702)/P702,0)","v":0},{"$f":"IF(OR($A702<n,AND($A702=n,$B702<=1)),V701+(L702-(IF(AND(EE=1,m>$A702),0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)+$BS702)*CT702)/Q702,0)","v":0},{"$f":"ROUND(R702*M702-(H702-IF(EE=1,0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)*CP702),2)","v":0},{"$f":"ROUND(S702*N702-(I702-IF(EE=1,0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)*CQ702),2)","v":0},{"$f":"ROUND(T702*O702-(J702-IF(EE=1,0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)*CR702),2)","v":0},{"$f":"ROUND(U702*P702-(K702-IF(EE=1,0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)*CS702),2)","v":0},{"$f":"ROUND(V702*Q702-(L702-IF(EE=1,0,Kosten_Fond!$D702+Kosten_Fond!$F702+Kosten_Fond!$H702)*CT702),2)","v":0},{"$f":"ROUND(W702-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z702,IF(AbschlVar=\"DK_fix\",W702*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB702,Kosten_Fond!$AA702))))*IF(Förderung=\"mit\",CN702,CP702)+AH702,2)","v":0},{"$f":"ROUND(X702-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z702,IF(AbschlVar=\"DK_fix\",X702*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB702,Kosten_Fond!$AA702))))*IF(Förderung=\"mit\",CO702,CQ702)+AH702,2)","v":0},{"$f":"ROUND(Y702-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z702,IF(AbschlVar=\"DK_fix\",Y702*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB702,Kosten_Fond!$AA702))))*CR702+AH702,2)","v":0},{"$f":"ROUND(Z702-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z702,IF(AbschlVar=\"DK_fix\",Z702*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB702,Kosten_Fond!$AA702))))*CS702+AH702,2)","v":0},{"$f":"ROUND(AA702-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z702,IF(AbschlVar=\"DK_fix\",AA702*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB702,Kosten_Fond!$AA702))))*CT702+AH702,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,1,{"$f":"IF(AND(Fond!$B702<=1,OR($A702<n,AND($A702=n,Fond!$B702<=1))),R701*M702,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A702<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A702+1)-$B$16)*$B$16,A702,A702+1),0)","v":57},2,{"$f":"Kosten_Fond!T703","v":0},{"$f":"Kosten_Fond!U703","v":0},{"$f":"Kosten_Fond!V703","v":0},{"$f":"Kosten_Fond!W703","v":0},{"$f":"Kosten_Fond!X703","v":0},0,0,0,0,0,{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),ROUND(M702*(1+INDEX(Performance_Vektoren!J$5:J$77,$A702+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),ROUND(N702*(1+INDEX(Performance_Vektoren!K$5:K$77,$A702+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),ROUND(O702*(1+INDEX(Performance_Vektoren!L$5:L$77,$A702+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),ROUND(P702*(1+INDEX(Performance_Vektoren!M$5:M$77,$A702+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),ROUND(Q702*(1+INDEX(Performance_Vektoren!N$5:N$77,$A702+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),R702+(H703-(IF(AND(EE=1,m>$A703),0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)+$BS703)*CP703)/M703,0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),S702+(I703-(IF(AND(EE=1,m>$A703),0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)+$BS703)*CQ703)/N703,0)","v":0},{"$f":"ROUND(IF(OR($A703<n,AND($A703=n,$B703<=1)),T702+(J703-(IF(AND(EE=1,m>$A703),0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)+$BS703)*CR703)/O703,0),10)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),U702+(K703-(IF(AND(EE=1,m>$A703),0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)+$BS703)*CS703)/P703,0)","v":0},{"$f":"IF(OR($A703<n,AND($A703=n,$B703<=1)),V702+(L703-(IF(AND(EE=1,m>$A703),0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)+$BS703)*CT703)/Q703,0)","v":0},{"$f":"ROUND(R703*M703-(H703-IF(EE=1,0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)*CP703),2)","v":0},{"$f":"ROUND(S703*N703-(I703-IF(EE=1,0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)*CQ703),2)","v":0},{"$f":"ROUND(T703*O703-(J703-IF(EE=1,0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)*CR703),2)","v":0},{"$f":"ROUND(U703*P703-(K703-IF(EE=1,0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)*CS703),2)","v":0},{"$f":"ROUND(V703*Q703-(L703-IF(EE=1,0,Kosten_Fond!$D703+Kosten_Fond!$F703+Kosten_Fond!$H703)*CT703),2)","v":0},{"$f":"ROUND(W703-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z703,IF(AbschlVar=\"DK_fix\",W703*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB703,Kosten_Fond!$AA703))))*IF(Förderung=\"mit\",CN703,CP703)+AH703,2)","v":0},{"$f":"ROUND(X703-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z703,IF(AbschlVar=\"DK_fix\",X703*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB703,Kosten_Fond!$AA703))))*IF(Förderung=\"mit\",CO703,CQ703)+AH703,2)","v":0},{"$f":"ROUND(Y703-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z703,IF(AbschlVar=\"DK_fix\",Y703*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB703,Kosten_Fond!$AA703))))*CR703+AH703,2)","v":0},{"$f":"ROUND(Z703-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z703,IF(AbschlVar=\"DK_fix\",Z703*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB703,Kosten_Fond!$AA703))))*CS703+AH703,2)","v":0},{"$f":"ROUND(AA703-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z703,IF(AbschlVar=\"DK_fix\",AA703*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB703,Kosten_Fond!$AA703))))*CT703+AH703,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,2,{"$f":"IF(AND(Fond!$B703<=1,OR($A703<n,AND($A703=n,Fond!$B703<=1))),R702*M703,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A703<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A703+1)-$B$16)*$B$16,A703,A703+1),0)","v":57},3,{"$f":"Kosten_Fond!T704","v":0},{"$f":"Kosten_Fond!U704","v":0},{"$f":"Kosten_Fond!V704","v":0},{"$f":"Kosten_Fond!W704","v":0},{"$f":"Kosten_Fond!X704","v":0},0,0,0,0,0,{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),ROUND(M703*(1+INDEX(Performance_Vektoren!J$5:J$77,$A703+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),ROUND(N703*(1+INDEX(Performance_Vektoren!K$5:K$77,$A703+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),ROUND(O703*(1+INDEX(Performance_Vektoren!L$5:L$77,$A703+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),ROUND(P703*(1+INDEX(Performance_Vektoren!M$5:M$77,$A703+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),ROUND(Q703*(1+INDEX(Performance_Vektoren!N$5:N$77,$A703+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),R703+(H704-(IF(AND(EE=1,m>$A704),0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)+$BS704)*CP704)/M704,0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),S703+(I704-(IF(AND(EE=1,m>$A704),0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)+$BS704)*CQ704)/N704,0)","v":0},{"$f":"ROUND(IF(OR($A704<n,AND($A704=n,$B704<=1)),T703+(J704-(IF(AND(EE=1,m>$A704),0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)+$BS704)*CR704)/O704,0),10)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),U703+(K704-(IF(AND(EE=1,m>$A704),0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)+$BS704)*CS704)/P704,0)","v":0},{"$f":"IF(OR($A704<n,AND($A704=n,$B704<=1)),V703+(L704-(IF(AND(EE=1,m>$A704),0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)+$BS704)*CT704)/Q704,0)","v":0},{"$f":"ROUND(R704*M704-(H704-IF(EE=1,0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)*CP704),2)","v":0},{"$f":"ROUND(S704*N704-(I704-IF(EE=1,0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)*CQ704),2)","v":0},{"$f":"ROUND(T704*O704-(J704-IF(EE=1,0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)*CR704),2)","v":0},{"$f":"ROUND(U704*P704-(K704-IF(EE=1,0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)*CS704),2)","v":0},{"$f":"ROUND(V704*Q704-(L704-IF(EE=1,0,Kosten_Fond!$D704+Kosten_Fond!$F704+Kosten_Fond!$H704)*CT704),2)","v":0},{"$f":"ROUND(W704-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z704,IF(AbschlVar=\"DK_fix\",W704*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB704,Kosten_Fond!$AA704))))*IF(Förderung=\"mit\",CN704,CP704)+AH704,2)","v":0},{"$f":"ROUND(X704-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z704,IF(AbschlVar=\"DK_fix\",X704*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB704,Kosten_Fond!$AA704))))*IF(Förderung=\"mit\",CO704,CQ704)+AH704,2)","v":0},{"$f":"ROUND(Y704-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z704,IF(AbschlVar=\"DK_fix\",Y704*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB704,Kosten_Fond!$AA704))))*CR704+AH704,2)","v":0},{"$f":"ROUND(Z704-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z704,IF(AbschlVar=\"DK_fix\",Z704*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB704,Kosten_Fond!$AA704))))*CS704+AH704,2)","v":0},{"$f":"ROUND(AA704-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z704,IF(AbschlVar=\"DK_fix\",AA704*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB704,Kosten_Fond!$AA704))))*CT704+AH704,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,3,{"$f":"IF(AND(Fond!$B704<=1,OR($A704<n,AND($A704=n,Fond!$B704<=1))),R703*M704,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A704<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A704+1)-$B$16)*$B$16,A704,A704+1),0)","v":57},4,{"$f":"Kosten_Fond!T705","v":0},{"$f":"Kosten_Fond!U705","v":0},{"$f":"Kosten_Fond!V705","v":0},{"$f":"Kosten_Fond!W705","v":0},{"$f":"Kosten_Fond!X705","v":0},0,0,0,0,0,{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),ROUND(M704*(1+INDEX(Performance_Vektoren!J$5:J$77,$A704+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),ROUND(N704*(1+INDEX(Performance_Vektoren!K$5:K$77,$A704+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),ROUND(O704*(1+INDEX(Performance_Vektoren!L$5:L$77,$A704+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),ROUND(P704*(1+INDEX(Performance_Vektoren!M$5:M$77,$A704+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),ROUND(Q704*(1+INDEX(Performance_Vektoren!N$5:N$77,$A704+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),R704+(H705-(IF(AND(EE=1,m>$A705),0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)+$BS705)*CP705)/M705,0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),S704+(I705-(IF(AND(EE=1,m>$A705),0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)+$BS705)*CQ705)/N705,0)","v":0},{"$f":"ROUND(IF(OR($A705<n,AND($A705=n,$B705<=1)),T704+(J705-(IF(AND(EE=1,m>$A705),0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)+$BS705)*CR705)/O705,0),10)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),U704+(K705-(IF(AND(EE=1,m>$A705),0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)+$BS705)*CS705)/P705,0)","v":0},{"$f":"IF(OR($A705<n,AND($A705=n,$B705<=1)),V704+(L705-(IF(AND(EE=1,m>$A705),0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)+$BS705)*CT705)/Q705,0)","v":0},{"$f":"ROUND(R705*M705-(H705-IF(EE=1,0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)*CP705),2)","v":0},{"$f":"ROUND(S705*N705-(I705-IF(EE=1,0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)*CQ705),2)","v":0},{"$f":"ROUND(T705*O705-(J705-IF(EE=1,0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)*CR705),2)","v":0},{"$f":"ROUND(U705*P705-(K705-IF(EE=1,0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)*CS705),2)","v":0},{"$f":"ROUND(V705*Q705-(L705-IF(EE=1,0,Kosten_Fond!$D705+Kosten_Fond!$F705+Kosten_Fond!$H705)*CT705),2)","v":0},{"$f":"ROUND(W705-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z705,IF(AbschlVar=\"DK_fix\",W705*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB705,Kosten_Fond!$AA705))))*IF(Förderung=\"mit\",CN705,CP705)+AH705,2)","v":0},{"$f":"ROUND(X705-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z705,IF(AbschlVar=\"DK_fix\",X705*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB705,Kosten_Fond!$AA705))))*IF(Förderung=\"mit\",CO705,CQ705)+AH705,2)","v":0},{"$f":"ROUND(Y705-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z705,IF(AbschlVar=\"DK_fix\",Y705*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB705,Kosten_Fond!$AA705))))*CR705+AH705,2)","v":0},{"$f":"ROUND(Z705-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z705,IF(AbschlVar=\"DK_fix\",Z705*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB705,Kosten_Fond!$AA705))))*CS705+AH705,2)","v":0},{"$f":"ROUND(AA705-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z705,IF(AbschlVar=\"DK_fix\",AA705*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB705,Kosten_Fond!$AA705))))*CT705+AH705,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,4,{"$f":"IF(AND(Fond!$B705<=1,OR($A705<n,AND($A705=n,Fond!$B705<=1))),R704*M705,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A705<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A705+1)-$B$16)*$B$16,A705,A705+1),0)","v":57},5,{"$f":"Kosten_Fond!T706","v":0},{"$f":"Kosten_Fond!U706","v":0},{"$f":"Kosten_Fond!V706","v":0},{"$f":"Kosten_Fond!W706","v":0},{"$f":"Kosten_Fond!X706","v":0},0,0,0,0,0,{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),ROUND(M705*(1+INDEX(Performance_Vektoren!J$5:J$77,$A705+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),ROUND(N705*(1+INDEX(Performance_Vektoren!K$5:K$77,$A705+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),ROUND(O705*(1+INDEX(Performance_Vektoren!L$5:L$77,$A705+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),ROUND(P705*(1+INDEX(Performance_Vektoren!M$5:M$77,$A705+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),ROUND(Q705*(1+INDEX(Performance_Vektoren!N$5:N$77,$A705+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),R705+(H706-(IF(AND(EE=1,m>$A706),0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)+$BS706)*CP706)/M706,0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),S705+(I706-(IF(AND(EE=1,m>$A706),0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)+$BS706)*CQ706)/N706,0)","v":0},{"$f":"ROUND(IF(OR($A706<n,AND($A706=n,$B706<=1)),T705+(J706-(IF(AND(EE=1,m>$A706),0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)+$BS706)*CR706)/O706,0),10)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),U705+(K706-(IF(AND(EE=1,m>$A706),0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)+$BS706)*CS706)/P706,0)","v":0},{"$f":"IF(OR($A706<n,AND($A706=n,$B706<=1)),V705+(L706-(IF(AND(EE=1,m>$A706),0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)+$BS706)*CT706)/Q706,0)","v":0},{"$f":"ROUND(R706*M706-(H706-IF(EE=1,0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)*CP706),2)","v":0},{"$f":"ROUND(S706*N706-(I706-IF(EE=1,0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)*CQ706),2)","v":0},{"$f":"ROUND(T706*O706-(J706-IF(EE=1,0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)*CR706),2)","v":0},{"$f":"ROUND(U706*P706-(K706-IF(EE=1,0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)*CS706),2)","v":0},{"$f":"ROUND(V706*Q706-(L706-IF(EE=1,0,Kosten_Fond!$D706+Kosten_Fond!$F706+Kosten_Fond!$H706)*CT706),2)","v":0},{"$f":"ROUND(W706-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z706,IF(AbschlVar=\"DK_fix\",W706*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB706,Kosten_Fond!$AA706))))*IF(Förderung=\"mit\",CN706,CP706)+AH706,2)","v":0},{"$f":"ROUND(X706-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z706,IF(AbschlVar=\"DK_fix\",X706*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB706,Kosten_Fond!$AA706))))*IF(Förderung=\"mit\",CO706,CQ706)+AH706,2)","v":0},{"$f":"ROUND(Y706-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z706,IF(AbschlVar=\"DK_fix\",Y706*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB706,Kosten_Fond!$AA706))))*CR706+AH706,2)","v":0},{"$f":"ROUND(Z706-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z706,IF(AbschlVar=\"DK_fix\",Z706*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB706,Kosten_Fond!$AA706))))*CS706+AH706,2)","v":0},{"$f":"ROUND(AA706-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z706,IF(AbschlVar=\"DK_fix\",AA706*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB706,Kosten_Fond!$AA706))))*CT706+AH706,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,5,{"$f":"IF(AND(Fond!$B706<=1,OR($A706<n,AND($A706=n,Fond!$B706<=1))),R705*M706,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A706<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A706+1)-$B$16)*$B$16,A706,A706+1),0)","v":57},6,{"$f":"Kosten_Fond!T707","v":0},{"$f":"Kosten_Fond!U707","v":0},{"$f":"Kosten_Fond!V707","v":0},{"$f":"Kosten_Fond!W707","v":0},{"$f":"Kosten_Fond!X707","v":0},0,0,0,0,0,{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),ROUND(M706*(1+INDEX(Performance_Vektoren!J$5:J$77,$A706+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),ROUND(N706*(1+INDEX(Performance_Vektoren!K$5:K$77,$A706+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),ROUND(O706*(1+INDEX(Performance_Vektoren!L$5:L$77,$A706+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),ROUND(P706*(1+INDEX(Performance_Vektoren!M$5:M$77,$A706+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),ROUND(Q706*(1+INDEX(Performance_Vektoren!N$5:N$77,$A706+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),R706+(H707-(IF(AND(EE=1,m>$A707),0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)+$BS707)*CP707)/M707,0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),S706+(I707-(IF(AND(EE=1,m>$A707),0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)+$BS707)*CQ707)/N707,0)","v":0},{"$f":"ROUND(IF(OR($A707<n,AND($A707=n,$B707<=1)),T706+(J707-(IF(AND(EE=1,m>$A707),0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)+$BS707)*CR707)/O707,0),10)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),U706+(K707-(IF(AND(EE=1,m>$A707),0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)+$BS707)*CS707)/P707,0)","v":0},{"$f":"IF(OR($A707<n,AND($A707=n,$B707<=1)),V706+(L707-(IF(AND(EE=1,m>$A707),0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)+$BS707)*CT707)/Q707,0)","v":0},{"$f":"ROUND(R707*M707-(H707-IF(EE=1,0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)*CP707),2)","v":0},{"$f":"ROUND(S707*N707-(I707-IF(EE=1,0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)*CQ707),2)","v":0},{"$f":"ROUND(T707*O707-(J707-IF(EE=1,0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)*CR707),2)","v":0},{"$f":"ROUND(U707*P707-(K707-IF(EE=1,0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)*CS707),2)","v":0},{"$f":"ROUND(V707*Q707-(L707-IF(EE=1,0,Kosten_Fond!$D707+Kosten_Fond!$F707+Kosten_Fond!$H707)*CT707),2)","v":0},{"$f":"ROUND(W707-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z707,IF(AbschlVar=\"DK_fix\",W707*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB707,Kosten_Fond!$AA707))))*IF(Förderung=\"mit\",CN707,CP707)+AH707,2)","v":0},{"$f":"ROUND(X707-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z707,IF(AbschlVar=\"DK_fix\",X707*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB707,Kosten_Fond!$AA707))))*IF(Förderung=\"mit\",CO707,CQ707)+AH707,2)","v":0},{"$f":"ROUND(Y707-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z707,IF(AbschlVar=\"DK_fix\",Y707*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB707,Kosten_Fond!$AA707))))*CR707+AH707,2)","v":0},{"$f":"ROUND(Z707-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z707,IF(AbschlVar=\"DK_fix\",Z707*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB707,Kosten_Fond!$AA707))))*CS707+AH707,2)","v":0},{"$f":"ROUND(AA707-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z707,IF(AbschlVar=\"DK_fix\",AA707*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB707,Kosten_Fond!$AA707))))*CT707+AH707,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,{"$f":"IF(AND(Fond!$B707<=1,OR($A707<n,AND($A707=n,Fond!$B707<=1))),R706*M707,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A707<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A707+1)-$B$16)*$B$16,A707,A707+1),0)","v":57},7,{"$f":"Kosten_Fond!T708","v":0},{"$f":"Kosten_Fond!U708","v":0},{"$f":"Kosten_Fond!V708","v":0},{"$f":"Kosten_Fond!W708","v":0},{"$f":"Kosten_Fond!X708","v":0},0,0,0,0,0,{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),ROUND(M707*(1+INDEX(Performance_Vektoren!J$5:J$77,$A707+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),ROUND(N707*(1+INDEX(Performance_Vektoren!K$5:K$77,$A707+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),ROUND(O707*(1+INDEX(Performance_Vektoren!L$5:L$77,$A707+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),ROUND(P707*(1+INDEX(Performance_Vektoren!M$5:M$77,$A707+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),ROUND(Q707*(1+INDEX(Performance_Vektoren!N$5:N$77,$A707+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),R707+(H708-(IF(AND(EE=1,m>$A708),0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)+$BS708)*CP708)/M708,0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),S707+(I708-(IF(AND(EE=1,m>$A708),0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)+$BS708)*CQ708)/N708,0)","v":0},{"$f":"ROUND(IF(OR($A708<n,AND($A708=n,$B708<=1)),T707+(J708-(IF(AND(EE=1,m>$A708),0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)+$BS708)*CR708)/O708,0),10)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),U707+(K708-(IF(AND(EE=1,m>$A708),0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)+$BS708)*CS708)/P708,0)","v":0},{"$f":"IF(OR($A708<n,AND($A708=n,$B708<=1)),V707+(L708-(IF(AND(EE=1,m>$A708),0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)+$BS708)*CT708)/Q708,0)","v":0},{"$f":"ROUND(R708*M708-(H708-IF(EE=1,0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)*CP708),2)","v":0},{"$f":"ROUND(S708*N708-(I708-IF(EE=1,0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)*CQ708),2)","v":0},{"$f":"ROUND(T708*O708-(J708-IF(EE=1,0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)*CR708),2)","v":0},{"$f":"ROUND(U708*P708-(K708-IF(EE=1,0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)*CS708),2)","v":0},{"$f":"ROUND(V708*Q708-(L708-IF(EE=1,0,Kosten_Fond!$D708+Kosten_Fond!$F708+Kosten_Fond!$H708)*CT708),2)","v":0},{"$f":"ROUND(W708-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z708,IF(AbschlVar=\"DK_fix\",W708*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB708,Kosten_Fond!$AA708))))*IF(Förderung=\"mit\",CN708,CP708)+AH708,2)","v":0},{"$f":"ROUND(X708-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z708,IF(AbschlVar=\"DK_fix\",X708*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB708,Kosten_Fond!$AA708))))*IF(Förderung=\"mit\",CO708,CQ708)+AH708,2)","v":0},{"$f":"ROUND(Y708-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z708,IF(AbschlVar=\"DK_fix\",Y708*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB708,Kosten_Fond!$AA708))))*CR708+AH708,2)","v":0},{"$f":"ROUND(Z708-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z708,IF(AbschlVar=\"DK_fix\",Z708*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB708,Kosten_Fond!$AA708))))*CS708+AH708,2)","v":0},{"$f":"ROUND(AA708-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z708,IF(AbschlVar=\"DK_fix\",AA708*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB708,Kosten_Fond!$AA708))))*CT708+AH708,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,7,{"$f":"IF(AND(Fond!$B708<=1,OR($A708<n,AND($A708=n,Fond!$B708<=1))),R707*M708,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A708<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A708+1)-$B$16)*$B$16,A708,A708+1),0)","v":57},8,{"$f":"Kosten_Fond!T709","v":0},{"$f":"Kosten_Fond!U709","v":0},{"$f":"Kosten_Fond!V709","v":0},{"$f":"Kosten_Fond!W709","v":0},{"$f":"Kosten_Fond!X709","v":0},0,0,0,0,0,{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),ROUND(M708*(1+INDEX(Performance_Vektoren!J$5:J$77,$A708+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),ROUND(N708*(1+INDEX(Performance_Vektoren!K$5:K$77,$A708+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),ROUND(O708*(1+INDEX(Performance_Vektoren!L$5:L$77,$A708+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),ROUND(P708*(1+INDEX(Performance_Vektoren!M$5:M$77,$A708+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),ROUND(Q708*(1+INDEX(Performance_Vektoren!N$5:N$77,$A708+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),R708+(H709-(IF(AND(EE=1,m>$A709),0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)+$BS709)*CP709)/M709,0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),S708+(I709-(IF(AND(EE=1,m>$A709),0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)+$BS709)*CQ709)/N709,0)","v":0},{"$f":"ROUND(IF(OR($A709<n,AND($A709=n,$B709<=1)),T708+(J709-(IF(AND(EE=1,m>$A709),0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)+$BS709)*CR709)/O709,0),10)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),U708+(K709-(IF(AND(EE=1,m>$A709),0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)+$BS709)*CS709)/P709,0)","v":0},{"$f":"IF(OR($A709<n,AND($A709=n,$B709<=1)),V708+(L709-(IF(AND(EE=1,m>$A709),0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)+$BS709)*CT709)/Q709,0)","v":0},{"$f":"ROUND(R709*M709-(H709-IF(EE=1,0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)*CP709),2)","v":0},{"$f":"ROUND(S709*N709-(I709-IF(EE=1,0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)*CQ709),2)","v":0},{"$f":"ROUND(T709*O709-(J709-IF(EE=1,0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)*CR709),2)","v":0},{"$f":"ROUND(U709*P709-(K709-IF(EE=1,0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)*CS709),2)","v":0},{"$f":"ROUND(V709*Q709-(L709-IF(EE=1,0,Kosten_Fond!$D709+Kosten_Fond!$F709+Kosten_Fond!$H709)*CT709),2)","v":0},{"$f":"ROUND(W709-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z709,IF(AbschlVar=\"DK_fix\",W709*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB709,Kosten_Fond!$AA709))))*IF(Förderung=\"mit\",CN709,CP709)+AH709,2)","v":0},{"$f":"ROUND(X709-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z709,IF(AbschlVar=\"DK_fix\",X709*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB709,Kosten_Fond!$AA709))))*IF(Förderung=\"mit\",CO709,CQ709)+AH709,2)","v":0},{"$f":"ROUND(Y709-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z709,IF(AbschlVar=\"DK_fix\",Y709*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB709,Kosten_Fond!$AA709))))*CR709+AH709,2)","v":0},{"$f":"ROUND(Z709-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z709,IF(AbschlVar=\"DK_fix\",Z709*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB709,Kosten_Fond!$AA709))))*CS709+AH709,2)","v":0},{"$f":"ROUND(AA709-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z709,IF(AbschlVar=\"DK_fix\",AA709*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB709,Kosten_Fond!$AA709))))*CT709+AH709,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,8,{"$f":"IF(AND(Fond!$B709<=1,OR($A709<n,AND($A709=n,Fond!$B709<=1))),R708*M709,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A709<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A709+1)-$B$16)*$B$16,A709,A709+1),0)","v":57},9,{"$f":"Kosten_Fond!T710","v":0},{"$f":"Kosten_Fond!U710","v":0},{"$f":"Kosten_Fond!V710","v":0},{"$f":"Kosten_Fond!W710","v":0},{"$f":"Kosten_Fond!X710","v":0},0,0,0,0,0,{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),ROUND(M709*(1+INDEX(Performance_Vektoren!J$5:J$77,$A709+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),ROUND(N709*(1+INDEX(Performance_Vektoren!K$5:K$77,$A709+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),ROUND(O709*(1+INDEX(Performance_Vektoren!L$5:L$77,$A709+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),ROUND(P709*(1+INDEX(Performance_Vektoren!M$5:M$77,$A709+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),ROUND(Q709*(1+INDEX(Performance_Vektoren!N$5:N$77,$A709+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),R709+(H710-(IF(AND(EE=1,m>$A710),0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)+$BS710)*CP710)/M710,0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),S709+(I710-(IF(AND(EE=1,m>$A710),0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)+$BS710)*CQ710)/N710,0)","v":0},{"$f":"ROUND(IF(OR($A710<n,AND($A710=n,$B710<=1)),T709+(J710-(IF(AND(EE=1,m>$A710),0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)+$BS710)*CR710)/O710,0),10)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),U709+(K710-(IF(AND(EE=1,m>$A710),0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)+$BS710)*CS710)/P710,0)","v":0},{"$f":"IF(OR($A710<n,AND($A710=n,$B710<=1)),V709+(L710-(IF(AND(EE=1,m>$A710),0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)+$BS710)*CT710)/Q710,0)","v":0},{"$f":"ROUND(R710*M710-(H710-IF(EE=1,0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)*CP710),2)","v":0},{"$f":"ROUND(S710*N710-(I710-IF(EE=1,0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)*CQ710),2)","v":0},{"$f":"ROUND(T710*O710-(J710-IF(EE=1,0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)*CR710),2)","v":0},{"$f":"ROUND(U710*P710-(K710-IF(EE=1,0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)*CS710),2)","v":0},{"$f":"ROUND(V710*Q710-(L710-IF(EE=1,0,Kosten_Fond!$D710+Kosten_Fond!$F710+Kosten_Fond!$H710)*CT710),2)","v":0},{"$f":"ROUND(W710-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z710,IF(AbschlVar=\"DK_fix\",W710*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB710,Kosten_Fond!$AA710))))*IF(Förderung=\"mit\",CN710,CP710)+AH710,2)","v":0},{"$f":"ROUND(X710-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z710,IF(AbschlVar=\"DK_fix\",X710*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB710,Kosten_Fond!$AA710))))*IF(Förderung=\"mit\",CO710,CQ710)+AH710,2)","v":0},{"$f":"ROUND(Y710-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z710,IF(AbschlVar=\"DK_fix\",Y710*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB710,Kosten_Fond!$AA710))))*CR710+AH710,2)","v":0},{"$f":"ROUND(Z710-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z710,IF(AbschlVar=\"DK_fix\",Z710*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB710,Kosten_Fond!$AA710))))*CS710+AH710,2)","v":0},{"$f":"ROUND(AA710-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z710,IF(AbschlVar=\"DK_fix\",AA710*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB710,Kosten_Fond!$AA710))))*CT710+AH710,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,9,{"$f":"IF(AND(Fond!$B710<=1,OR($A710<n,AND($A710=n,Fond!$B710<=1))),R709*M710,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A710<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A710+1)-$B$16)*$B$16,A710,A710+1),0)","v":57},10,{"$f":"Kosten_Fond!T711","v":0},{"$f":"Kosten_Fond!U711","v":0},{"$f":"Kosten_Fond!V711","v":0},{"$f":"Kosten_Fond!W711","v":0},{"$f":"Kosten_Fond!X711","v":0},0,0,0,0,0,{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),ROUND(M710*(1+INDEX(Performance_Vektoren!J$5:J$77,$A710+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),ROUND(N710*(1+INDEX(Performance_Vektoren!K$5:K$77,$A710+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),ROUND(O710*(1+INDEX(Performance_Vektoren!L$5:L$77,$A710+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),ROUND(P710*(1+INDEX(Performance_Vektoren!M$5:M$77,$A710+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),ROUND(Q710*(1+INDEX(Performance_Vektoren!N$5:N$77,$A710+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),R710+(H711-(IF(AND(EE=1,m>$A711),0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)+$BS711)*CP711)/M711,0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),S710+(I711-(IF(AND(EE=1,m>$A711),0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)+$BS711)*CQ711)/N711,0)","v":0},{"$f":"ROUND(IF(OR($A711<n,AND($A711=n,$B711<=1)),T710+(J711-(IF(AND(EE=1,m>$A711),0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)+$BS711)*CR711)/O711,0),10)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),U710+(K711-(IF(AND(EE=1,m>$A711),0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)+$BS711)*CS711)/P711,0)","v":0},{"$f":"IF(OR($A711<n,AND($A711=n,$B711<=1)),V710+(L711-(IF(AND(EE=1,m>$A711),0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)+$BS711)*CT711)/Q711,0)","v":0},{"$f":"ROUND(R711*M711-(H711-IF(EE=1,0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)*CP711),2)","v":0},{"$f":"ROUND(S711*N711-(I711-IF(EE=1,0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)*CQ711),2)","v":0},{"$f":"ROUND(T711*O711-(J711-IF(EE=1,0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)*CR711),2)","v":0},{"$f":"ROUND(U711*P711-(K711-IF(EE=1,0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)*CS711),2)","v":0},{"$f":"ROUND(V711*Q711-(L711-IF(EE=1,0,Kosten_Fond!$D711+Kosten_Fond!$F711+Kosten_Fond!$H711)*CT711),2)","v":0},{"$f":"ROUND(W711-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z711,IF(AbschlVar=\"DK_fix\",W711*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB711,Kosten_Fond!$AA711))))*IF(Förderung=\"mit\",CN711,CP711)+AH711,2)","v":0},{"$f":"ROUND(X711-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z711,IF(AbschlVar=\"DK_fix\",X711*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB711,Kosten_Fond!$AA711))))*IF(Förderung=\"mit\",CO711,CQ711)+AH711,2)","v":0},{"$f":"ROUND(Y711-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z711,IF(AbschlVar=\"DK_fix\",Y711*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB711,Kosten_Fond!$AA711))))*CR711+AH711,2)","v":0},{"$f":"ROUND(Z711-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z711,IF(AbschlVar=\"DK_fix\",Z711*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB711,Kosten_Fond!$AA711))))*CS711+AH711,2)","v":0},{"$f":"ROUND(AA711-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z711,IF(AbschlVar=\"DK_fix\",AA711*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB711,Kosten_Fond!$AA711))))*CT711+AH711,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,10,{"$f":"IF(AND(Fond!$B711<=1,OR($A711<n,AND($A711=n,Fond!$B711<=1))),R710*M711,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A711<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A711+1)-$B$16)*$B$16,A711,A711+1),0)","v":57},11,{"$f":"Kosten_Fond!T712","v":0},{"$f":"Kosten_Fond!U712","v":0},{"$f":"Kosten_Fond!V712","v":0},{"$f":"Kosten_Fond!W712","v":0},{"$f":"Kosten_Fond!X712","v":0},0,0,0,0,0,{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),ROUND(M711*(1+INDEX(Performance_Vektoren!J$5:J$77,$A711+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),ROUND(N711*(1+INDEX(Performance_Vektoren!K$5:K$77,$A711+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),ROUND(O711*(1+INDEX(Performance_Vektoren!L$5:L$77,$A711+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),ROUND(P711*(1+INDEX(Performance_Vektoren!M$5:M$77,$A711+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),ROUND(Q711*(1+INDEX(Performance_Vektoren!N$5:N$77,$A711+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),R711+(H712-(IF(AND(EE=1,m>$A712),0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)+$BS712)*CP712)/M712,0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),S711+(I712-(IF(AND(EE=1,m>$A712),0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)+$BS712)*CQ712)/N712,0)","v":0},{"$f":"ROUND(IF(OR($A712<n,AND($A712=n,$B712<=1)),T711+(J712-(IF(AND(EE=1,m>$A712),0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)+$BS712)*CR712)/O712,0),10)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),U711+(K712-(IF(AND(EE=1,m>$A712),0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)+$BS712)*CS712)/P712,0)","v":0},{"$f":"IF(OR($A712<n,AND($A712=n,$B712<=1)),V711+(L712-(IF(AND(EE=1,m>$A712),0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)+$BS712)*CT712)/Q712,0)","v":0},{"$f":"ROUND(R712*M712-(H712-IF(EE=1,0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)*CP712),2)","v":0},{"$f":"ROUND(S712*N712-(I712-IF(EE=1,0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)*CQ712),2)","v":0},{"$f":"ROUND(T712*O712-(J712-IF(EE=1,0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)*CR712),2)","v":0},{"$f":"ROUND(U712*P712-(K712-IF(EE=1,0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)*CS712),2)","v":0},{"$f":"ROUND(V712*Q712-(L712-IF(EE=1,0,Kosten_Fond!$D712+Kosten_Fond!$F712+Kosten_Fond!$H712)*CT712),2)","v":0},{"$f":"ROUND(W712-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z712,IF(AbschlVar=\"DK_fix\",W712*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB712,Kosten_Fond!$AA712))))*IF(Förderung=\"mit\",CN712,CP712)+AH712,2)","v":0},{"$f":"ROUND(X712-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z712,IF(AbschlVar=\"DK_fix\",X712*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB712,Kosten_Fond!$AA712))))*IF(Förderung=\"mit\",CO712,CQ712)+AH712,2)","v":0},{"$f":"ROUND(Y712-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z712,IF(AbschlVar=\"DK_fix\",Y712*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB712,Kosten_Fond!$AA712))))*CR712+AH712,2)","v":0},{"$f":"ROUND(Z712-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z712,IF(AbschlVar=\"DK_fix\",Z712*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB712,Kosten_Fond!$AA712))))*CS712+AH712,2)","v":0},{"$f":"ROUND(AA712-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z712,IF(AbschlVar=\"DK_fix\",AA712*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB712,Kosten_Fond!$AA712))))*CT712+AH712,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,11,{"$f":"IF(AND(Fond!$B712<=1,OR($A712<n,AND($A712=n,Fond!$B712<=1))),R711*M712,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A712<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A712+1)-$B$16)*$B$16,A712,A712+1),0)","v":57},12,{"$f":"Kosten_Fond!T713","v":0},{"$f":"Kosten_Fond!U713","v":0},{"$f":"Kosten_Fond!V713","v":0},{"$f":"Kosten_Fond!W713","v":0},{"$f":"Kosten_Fond!X713","v":0},0,0,0,0,0,{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),ROUND(M712*(1+INDEX(Performance_Vektoren!J$5:J$77,$A712+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),ROUND(N712*(1+INDEX(Performance_Vektoren!K$5:K$77,$A712+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),ROUND(O712*(1+INDEX(Performance_Vektoren!L$5:L$77,$A712+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),ROUND(P712*(1+INDEX(Performance_Vektoren!M$5:M$77,$A712+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),ROUND(Q712*(1+INDEX(Performance_Vektoren!N$5:N$77,$A712+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),R712+(H713-(IF(AND(EE=1,m>$A713),0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)+$BS713)*CP713)/M713,0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),S712+(I713-(IF(AND(EE=1,m>$A713),0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)+$BS713)*CQ713)/N713,0)","v":0},{"$f":"ROUND(IF(OR($A713<n,AND($A713=n,$B713<=1)),T712+(J713-(IF(AND(EE=1,m>$A713),0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)+$BS713)*CR713)/O713,0),10)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),U712+(K713-(IF(AND(EE=1,m>$A713),0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)+$BS713)*CS713)/P713,0)","v":0},{"$f":"IF(OR($A713<n,AND($A713=n,$B713<=1)),V712+(L713-(IF(AND(EE=1,m>$A713),0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)+$BS713)*CT713)/Q713,0)","v":0},{"$f":"ROUND(R713*M713-(H713-IF(EE=1,0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)*CP713),2)","v":0},{"$f":"ROUND(S713*N713-(I713-IF(EE=1,0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)*CQ713),2)","v":0},{"$f":"ROUND(T713*O713-(J713-IF(EE=1,0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)*CR713),2)","v":0},{"$f":"ROUND(U713*P713-(K713-IF(EE=1,0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)*CS713),2)","v":0},{"$f":"ROUND(V713*Q713-(L713-IF(EE=1,0,Kosten_Fond!$D713+Kosten_Fond!$F713+Kosten_Fond!$H713)*CT713),2)","v":0},{"$f":"ROUND(W713-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z713,IF(AbschlVar=\"DK_fix\",W713*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB713,Kosten_Fond!$AA713))))*IF(Förderung=\"mit\",CN713,CP713)+AH713,2)","v":0},{"$f":"ROUND(X713-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z713,IF(AbschlVar=\"DK_fix\",X713*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB713,Kosten_Fond!$AA713))))*IF(Förderung=\"mit\",CO713,CQ713)+AH713,2)","v":0},{"$f":"ROUND(Y713-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z713,IF(AbschlVar=\"DK_fix\",Y713*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB713,Kosten_Fond!$AA713))))*CR713+AH713,2)","v":0},{"$f":"ROUND(Z713-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z713,IF(AbschlVar=\"DK_fix\",Z713*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB713,Kosten_Fond!$AA713))))*CS713+AH713,2)","v":0},{"$f":"ROUND(AA713-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z713,IF(AbschlVar=\"DK_fix\",AA713*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB713,Kosten_Fond!$AA713))))*CT713+AH713,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,12,{"$f":"IF(AND(Fond!$B713<=1,OR($A713<n,AND($A713=n,Fond!$B713<=1))),R712*M713,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A713<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A713+1)-$B$16)*$B$16,A713,A713+1),0)","v":58},1,{"$f":"Kosten_Fond!T714","v":0},{"$f":"Kosten_Fond!U714","v":0},{"$f":"Kosten_Fond!V714","v":0},{"$f":"Kosten_Fond!W714","v":0},{"$f":"Kosten_Fond!X714","v":0},0,0,0,0,0,{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),ROUND(M713*(1+INDEX(Performance_Vektoren!J$5:J$77,$A713+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),ROUND(N713*(1+INDEX(Performance_Vektoren!K$5:K$77,$A713+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),ROUND(O713*(1+INDEX(Performance_Vektoren!L$5:L$77,$A713+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),ROUND(P713*(1+INDEX(Performance_Vektoren!M$5:M$77,$A713+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),ROUND(Q713*(1+INDEX(Performance_Vektoren!N$5:N$77,$A713+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),R713+(H714-(IF(AND(EE=1,m>$A714),0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)+$BS714)*CP714)/M714,0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),S713+(I714-(IF(AND(EE=1,m>$A714),0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)+$BS714)*CQ714)/N714,0)","v":0},{"$f":"ROUND(IF(OR($A714<n,AND($A714=n,$B714<=1)),T713+(J714-(IF(AND(EE=1,m>$A714),0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)+$BS714)*CR714)/O714,0),10)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),U713+(K714-(IF(AND(EE=1,m>$A714),0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)+$BS714)*CS714)/P714,0)","v":0},{"$f":"IF(OR($A714<n,AND($A714=n,$B714<=1)),V713+(L714-(IF(AND(EE=1,m>$A714),0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)+$BS714)*CT714)/Q714,0)","v":0},{"$f":"ROUND(R714*M714-(H714-IF(EE=1,0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)*CP714),2)","v":0},{"$f":"ROUND(S714*N714-(I714-IF(EE=1,0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)*CQ714),2)","v":0},{"$f":"ROUND(T714*O714-(J714-IF(EE=1,0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)*CR714),2)","v":0},{"$f":"ROUND(U714*P714-(K714-IF(EE=1,0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)*CS714),2)","v":0},{"$f":"ROUND(V714*Q714-(L714-IF(EE=1,0,Kosten_Fond!$D714+Kosten_Fond!$F714+Kosten_Fond!$H714)*CT714),2)","v":0},{"$f":"ROUND(W714-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z714,IF(AbschlVar=\"DK_fix\",W714*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB714,Kosten_Fond!$AA714))))*IF(Förderung=\"mit\",CN714,CP714)+AH714,2)","v":0},{"$f":"ROUND(X714-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z714,IF(AbschlVar=\"DK_fix\",X714*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB714,Kosten_Fond!$AA714))))*IF(Förderung=\"mit\",CO714,CQ714)+AH714,2)","v":0},{"$f":"ROUND(Y714-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z714,IF(AbschlVar=\"DK_fix\",Y714*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB714,Kosten_Fond!$AA714))))*CR714+AH714,2)","v":0},{"$f":"ROUND(Z714-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z714,IF(AbschlVar=\"DK_fix\",Z714*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB714,Kosten_Fond!$AA714))))*CS714+AH714,2)","v":0},{"$f":"ROUND(AA714-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z714,IF(AbschlVar=\"DK_fix\",AA714*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB714,Kosten_Fond!$AA714))))*CT714+AH714,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,1,{"$f":"IF(AND(Fond!$B714<=1,OR($A714<n,AND($A714=n,Fond!$B714<=1))),R713*M714,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A714<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A714+1)-$B$16)*$B$16,A714,A714+1),0)","v":58},2,{"$f":"Kosten_Fond!T715","v":0},{"$f":"Kosten_Fond!U715","v":0},{"$f":"Kosten_Fond!V715","v":0},{"$f":"Kosten_Fond!W715","v":0},{"$f":"Kosten_Fond!X715","v":0},0,0,0,0,0,{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),ROUND(M714*(1+INDEX(Performance_Vektoren!J$5:J$77,$A714+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),ROUND(N714*(1+INDEX(Performance_Vektoren!K$5:K$77,$A714+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),ROUND(O714*(1+INDEX(Performance_Vektoren!L$5:L$77,$A714+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),ROUND(P714*(1+INDEX(Performance_Vektoren!M$5:M$77,$A714+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),ROUND(Q714*(1+INDEX(Performance_Vektoren!N$5:N$77,$A714+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),R714+(H715-(IF(AND(EE=1,m>$A715),0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)+$BS715)*CP715)/M715,0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),S714+(I715-(IF(AND(EE=1,m>$A715),0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)+$BS715)*CQ715)/N715,0)","v":0},{"$f":"ROUND(IF(OR($A715<n,AND($A715=n,$B715<=1)),T714+(J715-(IF(AND(EE=1,m>$A715),0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)+$BS715)*CR715)/O715,0),10)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),U714+(K715-(IF(AND(EE=1,m>$A715),0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)+$BS715)*CS715)/P715,0)","v":0},{"$f":"IF(OR($A715<n,AND($A715=n,$B715<=1)),V714+(L715-(IF(AND(EE=1,m>$A715),0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)+$BS715)*CT715)/Q715,0)","v":0},{"$f":"ROUND(R715*M715-(H715-IF(EE=1,0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)*CP715),2)","v":0},{"$f":"ROUND(S715*N715-(I715-IF(EE=1,0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)*CQ715),2)","v":0},{"$f":"ROUND(T715*O715-(J715-IF(EE=1,0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)*CR715),2)","v":0},{"$f":"ROUND(U715*P715-(K715-IF(EE=1,0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)*CS715),2)","v":0},{"$f":"ROUND(V715*Q715-(L715-IF(EE=1,0,Kosten_Fond!$D715+Kosten_Fond!$F715+Kosten_Fond!$H715)*CT715),2)","v":0},{"$f":"ROUND(W715-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z715,IF(AbschlVar=\"DK_fix\",W715*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB715,Kosten_Fond!$AA715))))*IF(Förderung=\"mit\",CN715,CP715)+AH715,2)","v":0},{"$f":"ROUND(X715-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z715,IF(AbschlVar=\"DK_fix\",X715*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB715,Kosten_Fond!$AA715))))*IF(Förderung=\"mit\",CO715,CQ715)+AH715,2)","v":0},{"$f":"ROUND(Y715-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z715,IF(AbschlVar=\"DK_fix\",Y715*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB715,Kosten_Fond!$AA715))))*CR715+AH715,2)","v":0},{"$f":"ROUND(Z715-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z715,IF(AbschlVar=\"DK_fix\",Z715*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB715,Kosten_Fond!$AA715))))*CS715+AH715,2)","v":0},{"$f":"ROUND(AA715-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z715,IF(AbschlVar=\"DK_fix\",AA715*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB715,Kosten_Fond!$AA715))))*CT715+AH715,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,2,{"$f":"IF(AND(Fond!$B715<=1,OR($A715<n,AND($A715=n,Fond!$B715<=1))),R714*M715,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A715<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A715+1)-$B$16)*$B$16,A715,A715+1),0)","v":58},3,{"$f":"Kosten_Fond!T716","v":0},{"$f":"Kosten_Fond!U716","v":0},{"$f":"Kosten_Fond!V716","v":0},{"$f":"Kosten_Fond!W716","v":0},{"$f":"Kosten_Fond!X716","v":0},0,0,0,0,0,{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),ROUND(M715*(1+INDEX(Performance_Vektoren!J$5:J$77,$A715+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),ROUND(N715*(1+INDEX(Performance_Vektoren!K$5:K$77,$A715+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),ROUND(O715*(1+INDEX(Performance_Vektoren!L$5:L$77,$A715+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),ROUND(P715*(1+INDEX(Performance_Vektoren!M$5:M$77,$A715+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),ROUND(Q715*(1+INDEX(Performance_Vektoren!N$5:N$77,$A715+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),R715+(H716-(IF(AND(EE=1,m>$A716),0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)+$BS716)*CP716)/M716,0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),S715+(I716-(IF(AND(EE=1,m>$A716),0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)+$BS716)*CQ716)/N716,0)","v":0},{"$f":"ROUND(IF(OR($A716<n,AND($A716=n,$B716<=1)),T715+(J716-(IF(AND(EE=1,m>$A716),0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)+$BS716)*CR716)/O716,0),10)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),U715+(K716-(IF(AND(EE=1,m>$A716),0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)+$BS716)*CS716)/P716,0)","v":0},{"$f":"IF(OR($A716<n,AND($A716=n,$B716<=1)),V715+(L716-(IF(AND(EE=1,m>$A716),0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)+$BS716)*CT716)/Q716,0)","v":0},{"$f":"ROUND(R716*M716-(H716-IF(EE=1,0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)*CP716),2)","v":0},{"$f":"ROUND(S716*N716-(I716-IF(EE=1,0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)*CQ716),2)","v":0},{"$f":"ROUND(T716*O716-(J716-IF(EE=1,0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)*CR716),2)","v":0},{"$f":"ROUND(U716*P716-(K716-IF(EE=1,0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)*CS716),2)","v":0},{"$f":"ROUND(V716*Q716-(L716-IF(EE=1,0,Kosten_Fond!$D716+Kosten_Fond!$F716+Kosten_Fond!$H716)*CT716),2)","v":0},{"$f":"ROUND(W716-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z716,IF(AbschlVar=\"DK_fix\",W716*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB716,Kosten_Fond!$AA716))))*IF(Förderung=\"mit\",CN716,CP716)+AH716,2)","v":0},{"$f":"ROUND(X716-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z716,IF(AbschlVar=\"DK_fix\",X716*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB716,Kosten_Fond!$AA716))))*IF(Förderung=\"mit\",CO716,CQ716)+AH716,2)","v":0},{"$f":"ROUND(Y716-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z716,IF(AbschlVar=\"DK_fix\",Y716*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB716,Kosten_Fond!$AA716))))*CR716+AH716,2)","v":0},{"$f":"ROUND(Z716-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z716,IF(AbschlVar=\"DK_fix\",Z716*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB716,Kosten_Fond!$AA716))))*CS716+AH716,2)","v":0},{"$f":"ROUND(AA716-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z716,IF(AbschlVar=\"DK_fix\",AA716*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB716,Kosten_Fond!$AA716))))*CT716+AH716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,3,{"$f":"IF(AND(Fond!$B716<=1,OR($A716<n,AND($A716=n,Fond!$B716<=1))),R715*M716,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A716<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A716+1)-$B$16)*$B$16,A716,A716+1),0)","v":58},4,{"$f":"Kosten_Fond!T717","v":0},{"$f":"Kosten_Fond!U717","v":0},{"$f":"Kosten_Fond!V717","v":0},{"$f":"Kosten_Fond!W717","v":0},{"$f":"Kosten_Fond!X717","v":0},0,0,0,0,0,{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),ROUND(M716*(1+INDEX(Performance_Vektoren!J$5:J$77,$A716+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),ROUND(N716*(1+INDEX(Performance_Vektoren!K$5:K$77,$A716+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),ROUND(O716*(1+INDEX(Performance_Vektoren!L$5:L$77,$A716+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),ROUND(P716*(1+INDEX(Performance_Vektoren!M$5:M$77,$A716+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),ROUND(Q716*(1+INDEX(Performance_Vektoren!N$5:N$77,$A716+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),R716+(H717-(IF(AND(EE=1,m>$A717),0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)+$BS717)*CP717)/M717,0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),S716+(I717-(IF(AND(EE=1,m>$A717),0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)+$BS717)*CQ717)/N717,0)","v":0},{"$f":"ROUND(IF(OR($A717<n,AND($A717=n,$B717<=1)),T716+(J717-(IF(AND(EE=1,m>$A717),0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)+$BS717)*CR717)/O717,0),10)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),U716+(K717-(IF(AND(EE=1,m>$A717),0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)+$BS717)*CS717)/P717,0)","v":0},{"$f":"IF(OR($A717<n,AND($A717=n,$B717<=1)),V716+(L717-(IF(AND(EE=1,m>$A717),0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)+$BS717)*CT717)/Q717,0)","v":0},{"$f":"ROUND(R717*M717-(H717-IF(EE=1,0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)*CP717),2)","v":0},{"$f":"ROUND(S717*N717-(I717-IF(EE=1,0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)*CQ717),2)","v":0},{"$f":"ROUND(T717*O717-(J717-IF(EE=1,0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)*CR717),2)","v":0},{"$f":"ROUND(U717*P717-(K717-IF(EE=1,0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)*CS717),2)","v":0},{"$f":"ROUND(V717*Q717-(L717-IF(EE=1,0,Kosten_Fond!$D717+Kosten_Fond!$F717+Kosten_Fond!$H717)*CT717),2)","v":0},{"$f":"ROUND(W717-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z717,IF(AbschlVar=\"DK_fix\",W717*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB717,Kosten_Fond!$AA717))))*IF(Förderung=\"mit\",CN717,CP717)+AH717,2)","v":0},{"$f":"ROUND(X717-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z717,IF(AbschlVar=\"DK_fix\",X717*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB717,Kosten_Fond!$AA717))))*IF(Förderung=\"mit\",CO717,CQ717)+AH717,2)","v":0},{"$f":"ROUND(Y717-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z717,IF(AbschlVar=\"DK_fix\",Y717*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB717,Kosten_Fond!$AA717))))*CR717+AH717,2)","v":0},{"$f":"ROUND(Z717-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z717,IF(AbschlVar=\"DK_fix\",Z717*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB717,Kosten_Fond!$AA717))))*CS717+AH717,2)","v":0},{"$f":"ROUND(AA717-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z717,IF(AbschlVar=\"DK_fix\",AA717*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB717,Kosten_Fond!$AA717))))*CT717+AH717,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,4,{"$f":"IF(AND(Fond!$B717<=1,OR($A717<n,AND($A717=n,Fond!$B717<=1))),R716*M717,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A717<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A717+1)-$B$16)*$B$16,A717,A717+1),0)","v":58},5,{"$f":"Kosten_Fond!T718","v":0},{"$f":"Kosten_Fond!U718","v":0},{"$f":"Kosten_Fond!V718","v":0},{"$f":"Kosten_Fond!W718","v":0},{"$f":"Kosten_Fond!X718","v":0},0,0,0,0,0,{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),ROUND(M717*(1+INDEX(Performance_Vektoren!J$5:J$77,$A717+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),ROUND(N717*(1+INDEX(Performance_Vektoren!K$5:K$77,$A717+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),ROUND(O717*(1+INDEX(Performance_Vektoren!L$5:L$77,$A717+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),ROUND(P717*(1+INDEX(Performance_Vektoren!M$5:M$77,$A717+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),ROUND(Q717*(1+INDEX(Performance_Vektoren!N$5:N$77,$A717+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),R717+(H718-(IF(AND(EE=1,m>$A718),0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)+$BS718)*CP718)/M718,0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),S717+(I718-(IF(AND(EE=1,m>$A718),0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)+$BS718)*CQ718)/N718,0)","v":0},{"$f":"ROUND(IF(OR($A718<n,AND($A718=n,$B718<=1)),T717+(J718-(IF(AND(EE=1,m>$A718),0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)+$BS718)*CR718)/O718,0),10)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),U717+(K718-(IF(AND(EE=1,m>$A718),0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)+$BS718)*CS718)/P718,0)","v":0},{"$f":"IF(OR($A718<n,AND($A718=n,$B718<=1)),V717+(L718-(IF(AND(EE=1,m>$A718),0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)+$BS718)*CT718)/Q718,0)","v":0},{"$f":"ROUND(R718*M718-(H718-IF(EE=1,0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)*CP718),2)","v":0},{"$f":"ROUND(S718*N718-(I718-IF(EE=1,0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)*CQ718),2)","v":0},{"$f":"ROUND(T718*O718-(J718-IF(EE=1,0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)*CR718),2)","v":0},{"$f":"ROUND(U718*P718-(K718-IF(EE=1,0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)*CS718),2)","v":0},{"$f":"ROUND(V718*Q718-(L718-IF(EE=1,0,Kosten_Fond!$D718+Kosten_Fond!$F718+Kosten_Fond!$H718)*CT718),2)","v":0},{"$f":"ROUND(W718-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z718,IF(AbschlVar=\"DK_fix\",W718*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB718,Kosten_Fond!$AA718))))*IF(Förderung=\"mit\",CN718,CP718)+AH718,2)","v":0},{"$f":"ROUND(X718-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z718,IF(AbschlVar=\"DK_fix\",X718*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB718,Kosten_Fond!$AA718))))*IF(Förderung=\"mit\",CO718,CQ718)+AH718,2)","v":0},{"$f":"ROUND(Y718-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z718,IF(AbschlVar=\"DK_fix\",Y718*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB718,Kosten_Fond!$AA718))))*CR718+AH718,2)","v":0},{"$f":"ROUND(Z718-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z718,IF(AbschlVar=\"DK_fix\",Z718*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB718,Kosten_Fond!$AA718))))*CS718+AH718,2)","v":0},{"$f":"ROUND(AA718-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z718,IF(AbschlVar=\"DK_fix\",AA718*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB718,Kosten_Fond!$AA718))))*CT718+AH718,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,5,{"$f":"IF(AND(Fond!$B718<=1,OR($A718<n,AND($A718=n,Fond!$B718<=1))),R717*M718,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A718<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A718+1)-$B$16)*$B$16,A718,A718+1),0)","v":58},6,{"$f":"Kosten_Fond!T719","v":0},{"$f":"Kosten_Fond!U719","v":0},{"$f":"Kosten_Fond!V719","v":0},{"$f":"Kosten_Fond!W719","v":0},{"$f":"Kosten_Fond!X719","v":0},0,0,0,0,0,{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),ROUND(M718*(1+INDEX(Performance_Vektoren!J$5:J$77,$A718+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),ROUND(N718*(1+INDEX(Performance_Vektoren!K$5:K$77,$A718+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),ROUND(O718*(1+INDEX(Performance_Vektoren!L$5:L$77,$A718+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),ROUND(P718*(1+INDEX(Performance_Vektoren!M$5:M$77,$A718+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),ROUND(Q718*(1+INDEX(Performance_Vektoren!N$5:N$77,$A718+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),R718+(H719-(IF(AND(EE=1,m>$A719),0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)+$BS719)*CP719)/M719,0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),S718+(I719-(IF(AND(EE=1,m>$A719),0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)+$BS719)*CQ719)/N719,0)","v":0},{"$f":"ROUND(IF(OR($A719<n,AND($A719=n,$B719<=1)),T718+(J719-(IF(AND(EE=1,m>$A719),0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)+$BS719)*CR719)/O719,0),10)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),U718+(K719-(IF(AND(EE=1,m>$A719),0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)+$BS719)*CS719)/P719,0)","v":0},{"$f":"IF(OR($A719<n,AND($A719=n,$B719<=1)),V718+(L719-(IF(AND(EE=1,m>$A719),0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)+$BS719)*CT719)/Q719,0)","v":0},{"$f":"ROUND(R719*M719-(H719-IF(EE=1,0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)*CP719),2)","v":0},{"$f":"ROUND(S719*N719-(I719-IF(EE=1,0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)*CQ719),2)","v":0},{"$f":"ROUND(T719*O719-(J719-IF(EE=1,0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)*CR719),2)","v":0},{"$f":"ROUND(U719*P719-(K719-IF(EE=1,0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)*CS719),2)","v":0},{"$f":"ROUND(V719*Q719-(L719-IF(EE=1,0,Kosten_Fond!$D719+Kosten_Fond!$F719+Kosten_Fond!$H719)*CT719),2)","v":0},{"$f":"ROUND(W719-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z719,IF(AbschlVar=\"DK_fix\",W719*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB719,Kosten_Fond!$AA719))))*IF(Förderung=\"mit\",CN719,CP719)+AH719,2)","v":0},{"$f":"ROUND(X719-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z719,IF(AbschlVar=\"DK_fix\",X719*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB719,Kosten_Fond!$AA719))))*IF(Förderung=\"mit\",CO719,CQ719)+AH719,2)","v":0},{"$f":"ROUND(Y719-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z719,IF(AbschlVar=\"DK_fix\",Y719*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB719,Kosten_Fond!$AA719))))*CR719+AH719,2)","v":0},{"$f":"ROUND(Z719-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z719,IF(AbschlVar=\"DK_fix\",Z719*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB719,Kosten_Fond!$AA719))))*CS719+AH719,2)","v":0},{"$f":"ROUND(AA719-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z719,IF(AbschlVar=\"DK_fix\",AA719*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB719,Kosten_Fond!$AA719))))*CT719+AH719,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,6,{"$f":"IF(AND(Fond!$B719<=1,OR($A719<n,AND($A719=n,Fond!$B719<=1))),R718*M719,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A719<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A719+1)-$B$16)*$B$16,A719,A719+1),0)","v":58},7,{"$f":"Kosten_Fond!T720","v":0},{"$f":"Kosten_Fond!U720","v":0},{"$f":"Kosten_Fond!V720","v":0},{"$f":"Kosten_Fond!W720","v":0},{"$f":"Kosten_Fond!X720","v":0},0,0,0,0,0,{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),ROUND(M719*(1+INDEX(Performance_Vektoren!J$5:J$77,$A719+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),ROUND(N719*(1+INDEX(Performance_Vektoren!K$5:K$77,$A719+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),ROUND(O719*(1+INDEX(Performance_Vektoren!L$5:L$77,$A719+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),ROUND(P719*(1+INDEX(Performance_Vektoren!M$5:M$77,$A719+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),ROUND(Q719*(1+INDEX(Performance_Vektoren!N$5:N$77,$A719+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),R719+(H720-(IF(AND(EE=1,m>$A720),0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)+$BS720)*CP720)/M720,0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),S719+(I720-(IF(AND(EE=1,m>$A720),0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)+$BS720)*CQ720)/N720,0)","v":0},{"$f":"ROUND(IF(OR($A720<n,AND($A720=n,$B720<=1)),T719+(J720-(IF(AND(EE=1,m>$A720),0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)+$BS720)*CR720)/O720,0),10)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),U719+(K720-(IF(AND(EE=1,m>$A720),0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)+$BS720)*CS720)/P720,0)","v":0},{"$f":"IF(OR($A720<n,AND($A720=n,$B720<=1)),V719+(L720-(IF(AND(EE=1,m>$A720),0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)+$BS720)*CT720)/Q720,0)","v":0},{"$f":"ROUND(R720*M720-(H720-IF(EE=1,0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)*CP720),2)","v":0},{"$f":"ROUND(S720*N720-(I720-IF(EE=1,0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)*CQ720),2)","v":0},{"$f":"ROUND(T720*O720-(J720-IF(EE=1,0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)*CR720),2)","v":0},{"$f":"ROUND(U720*P720-(K720-IF(EE=1,0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)*CS720),2)","v":0},{"$f":"ROUND(V720*Q720-(L720-IF(EE=1,0,Kosten_Fond!$D720+Kosten_Fond!$F720+Kosten_Fond!$H720)*CT720),2)","v":0},{"$f":"ROUND(W720-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z720,IF(AbschlVar=\"DK_fix\",W720*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB720,Kosten_Fond!$AA720))))*IF(Förderung=\"mit\",CN720,CP720)+AH720,2)","v":0},{"$f":"ROUND(X720-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z720,IF(AbschlVar=\"DK_fix\",X720*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB720,Kosten_Fond!$AA720))))*IF(Förderung=\"mit\",CO720,CQ720)+AH720,2)","v":0},{"$f":"ROUND(Y720-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z720,IF(AbschlVar=\"DK_fix\",Y720*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB720,Kosten_Fond!$AA720))))*CR720+AH720,2)","v":0},{"$f":"ROUND(Z720-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z720,IF(AbschlVar=\"DK_fix\",Z720*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB720,Kosten_Fond!$AA720))))*CS720+AH720,2)","v":0},{"$f":"ROUND(AA720-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z720,IF(AbschlVar=\"DK_fix\",AA720*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB720,Kosten_Fond!$AA720))))*CT720+AH720,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,7,{"$f":"IF(AND(Fond!$B720<=1,OR($A720<n,AND($A720=n,Fond!$B720<=1))),R719*M720,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A720<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A720+1)-$B$16)*$B$16,A720,A720+1),0)","v":58},8,{"$f":"Kosten_Fond!T721","v":0},{"$f":"Kosten_Fond!U721","v":0},{"$f":"Kosten_Fond!V721","v":0},{"$f":"Kosten_Fond!W721","v":0},{"$f":"Kosten_Fond!X721","v":0},0,0,0,0,0,{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),ROUND(M720*(1+INDEX(Performance_Vektoren!J$5:J$77,$A720+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),ROUND(N720*(1+INDEX(Performance_Vektoren!K$5:K$77,$A720+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),ROUND(O720*(1+INDEX(Performance_Vektoren!L$5:L$77,$A720+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),ROUND(P720*(1+INDEX(Performance_Vektoren!M$5:M$77,$A720+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),ROUND(Q720*(1+INDEX(Performance_Vektoren!N$5:N$77,$A720+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),R720+(H721-(IF(AND(EE=1,m>$A721),0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)+$BS721)*CP721)/M721,0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),S720+(I721-(IF(AND(EE=1,m>$A721),0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)+$BS721)*CQ721)/N721,0)","v":0},{"$f":"ROUND(IF(OR($A721<n,AND($A721=n,$B721<=1)),T720+(J721-(IF(AND(EE=1,m>$A721),0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)+$BS721)*CR721)/O721,0),10)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),U720+(K721-(IF(AND(EE=1,m>$A721),0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)+$BS721)*CS721)/P721,0)","v":0},{"$f":"IF(OR($A721<n,AND($A721=n,$B721<=1)),V720+(L721-(IF(AND(EE=1,m>$A721),0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)+$BS721)*CT721)/Q721,0)","v":0},{"$f":"ROUND(R721*M721-(H721-IF(EE=1,0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)*CP721),2)","v":0},{"$f":"ROUND(S721*N721-(I721-IF(EE=1,0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)*CQ721),2)","v":0},{"$f":"ROUND(T721*O721-(J721-IF(EE=1,0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)*CR721),2)","v":0},{"$f":"ROUND(U721*P721-(K721-IF(EE=1,0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)*CS721),2)","v":0},{"$f":"ROUND(V721*Q721-(L721-IF(EE=1,0,Kosten_Fond!$D721+Kosten_Fond!$F721+Kosten_Fond!$H721)*CT721),2)","v":0},{"$f":"ROUND(W721-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z721,IF(AbschlVar=\"DK_fix\",W721*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB721,Kosten_Fond!$AA721))))*IF(Förderung=\"mit\",CN721,CP721)+AH721,2)","v":0},{"$f":"ROUND(X721-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z721,IF(AbschlVar=\"DK_fix\",X721*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB721,Kosten_Fond!$AA721))))*IF(Förderung=\"mit\",CO721,CQ721)+AH721,2)","v":0},{"$f":"ROUND(Y721-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z721,IF(AbschlVar=\"DK_fix\",Y721*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB721,Kosten_Fond!$AA721))))*CR721+AH721,2)","v":0},{"$f":"ROUND(Z721-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z721,IF(AbschlVar=\"DK_fix\",Z721*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB721,Kosten_Fond!$AA721))))*CS721+AH721,2)","v":0},{"$f":"ROUND(AA721-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z721,IF(AbschlVar=\"DK_fix\",AA721*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB721,Kosten_Fond!$AA721))))*CT721+AH721,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,8,{"$f":"IF(AND(Fond!$B721<=1,OR($A721<n,AND($A721=n,Fond!$B721<=1))),R720*M721,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A721<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A721+1)-$B$16)*$B$16,A721,A721+1),0)","v":58},9,{"$f":"Kosten_Fond!T722","v":0},{"$f":"Kosten_Fond!U722","v":0},{"$f":"Kosten_Fond!V722","v":0},{"$f":"Kosten_Fond!W722","v":0},{"$f":"Kosten_Fond!X722","v":0},0,0,0,0,0,{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),ROUND(M721*(1+INDEX(Performance_Vektoren!J$5:J$77,$A721+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),ROUND(N721*(1+INDEX(Performance_Vektoren!K$5:K$77,$A721+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),ROUND(O721*(1+INDEX(Performance_Vektoren!L$5:L$77,$A721+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),ROUND(P721*(1+INDEX(Performance_Vektoren!M$5:M$77,$A721+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),ROUND(Q721*(1+INDEX(Performance_Vektoren!N$5:N$77,$A721+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),R721+(H722-(IF(AND(EE=1,m>$A722),0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)+$BS722)*CP722)/M722,0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),S721+(I722-(IF(AND(EE=1,m>$A722),0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)+$BS722)*CQ722)/N722,0)","v":0},{"$f":"ROUND(IF(OR($A722<n,AND($A722=n,$B722<=1)),T721+(J722-(IF(AND(EE=1,m>$A722),0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)+$BS722)*CR722)/O722,0),10)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),U721+(K722-(IF(AND(EE=1,m>$A722),0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)+$BS722)*CS722)/P722,0)","v":0},{"$f":"IF(OR($A722<n,AND($A722=n,$B722<=1)),V721+(L722-(IF(AND(EE=1,m>$A722),0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)+$BS722)*CT722)/Q722,0)","v":0},{"$f":"ROUND(R722*M722-(H722-IF(EE=1,0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)*CP722),2)","v":0},{"$f":"ROUND(S722*N722-(I722-IF(EE=1,0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)*CQ722),2)","v":0},{"$f":"ROUND(T722*O722-(J722-IF(EE=1,0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)*CR722),2)","v":0},{"$f":"ROUND(U722*P722-(K722-IF(EE=1,0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)*CS722),2)","v":0},{"$f":"ROUND(V722*Q722-(L722-IF(EE=1,0,Kosten_Fond!$D722+Kosten_Fond!$F722+Kosten_Fond!$H722)*CT722),2)","v":0},{"$f":"ROUND(W722-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z722,IF(AbschlVar=\"DK_fix\",W722*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB722,Kosten_Fond!$AA722))))*IF(Förderung=\"mit\",CN722,CP722)+AH722,2)","v":0},{"$f":"ROUND(X722-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z722,IF(AbschlVar=\"DK_fix\",X722*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB722,Kosten_Fond!$AA722))))*IF(Förderung=\"mit\",CO722,CQ722)+AH722,2)","v":0},{"$f":"ROUND(Y722-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z722,IF(AbschlVar=\"DK_fix\",Y722*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB722,Kosten_Fond!$AA722))))*CR722+AH722,2)","v":0},{"$f":"ROUND(Z722-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z722,IF(AbschlVar=\"DK_fix\",Z722*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB722,Kosten_Fond!$AA722))))*CS722+AH722,2)","v":0},{"$f":"ROUND(AA722-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z722,IF(AbschlVar=\"DK_fix\",AA722*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB722,Kosten_Fond!$AA722))))*CT722+AH722,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,9,{"$f":"IF(AND(Fond!$B722<=1,OR($A722<n,AND($A722=n,Fond!$B722<=1))),R721*M722,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A722>n,0,IF(x+$A722<=45,30%,IF(x+$A722<=55,25%,15%)))","v":0},{"$f":"IF($A722>n,0,1-CN722)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A722<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A722+1)-$B$16)*$B$16,A722,A722+1),0)","v":58},{"$f":"IF(A723=A722,B722+1,1)","v":10},{"$f":"Kosten_Fond!T723","v":0},{"$f":"Kosten_Fond!U723","v":0},{"$f":"Kosten_Fond!V723","v":0},{"$f":"Kosten_Fond!W723","v":0},{"$f":"Kosten_Fond!X723","v":0},{"$f":"ROUND(C723/(1+$B$12),2)","v":0},{"$f":"ROUND(D723/(1+$B$13),2)","v":0},{"$f":"ROUND(E723/(1+$B$14),2)","v":0},{"$f":"ROUND(F723/(1+$D$12),2)","v":0},{"$f":"ROUND(G723/(1+$D$13),2)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),ROUND(M722*(1+INDEX(Performance_Vektoren!J$5:J$77,$A722+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),ROUND(N722*(1+INDEX(Performance_Vektoren!K$5:K$77,$A722+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),ROUND(O722*(1+INDEX(Performance_Vektoren!L$5:L$77,$A722+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),ROUND(P722*(1+INDEX(Performance_Vektoren!M$5:M$77,$A722+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),ROUND(Q722*(1+INDEX(Performance_Vektoren!N$5:N$77,$A722+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),R722+(H723-(IF(AND(EE=1,m>$A723),0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)+$BS723)*CP723)/M723,0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),S722+(I723-(IF(AND(EE=1,m>$A723),0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)+$BS723)*CQ723)/N723,0)","v":0},{"$f":"ROUND(IF(OR($A723<n,AND($A723=n,$B723<=1)),T722+(J723-(IF(AND(EE=1,m>$A723),0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)+$BS723)*CR723)/O723,0),10)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),U722+(K723-(IF(AND(EE=1,m>$A723),0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)+$BS723)*CS723)/P723,0)","v":0},{"$f":"IF(OR($A723<n,AND($A723=n,$B723<=1)),V722+(L723-(IF(AND(EE=1,m>$A723),0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)+$BS723)*CT723)/Q723,0)","v":0},{"$f":"ROUND(R723*M723-(H723-IF(EE=1,0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)*CP723),2)","v":0},{"$f":"ROUND(S723*N723-(I723-IF(EE=1,0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)*CQ723),2)","v":0},{"$f":"ROUND(T723*O723-(J723-IF(EE=1,0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)*CR723),2)","v":0},{"$f":"ROUND(U723*P723-(K723-IF(EE=1,0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)*CS723),2)","v":0},{"$f":"ROUND(V723*Q723-(L723-IF(EE=1,0,Kosten_Fond!$D723+Kosten_Fond!$F723+Kosten_Fond!$H723)*CT723),2)","v":0},{"$f":"ROUND(W723-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z723,IF(AbschlVar=\"DK_fix\",W723*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB723,Kosten_Fond!$AA723))))*IF(Förderung=\"mit\",CN723,CP723)+AH723,2)","v":0},{"$f":"ROUND(X723-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z723,IF(AbschlVar=\"DK_fix\",X723*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB723,Kosten_Fond!$AA723))))*IF(Förderung=\"mit\",CO723,CQ723)+AH723,2)","v":0},{"$f":"ROUND(Y723-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z723,IF(AbschlVar=\"DK_fix\",Y723*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB723,Kosten_Fond!$AA723))))*CR723+AH723,2)","v":0},{"$f":"ROUND(Z723-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z723,IF(AbschlVar=\"DK_fix\",Z723*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB723,Kosten_Fond!$AA723))))*CS723+AH723,2)","v":0},{"$f":"ROUND(AA723-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z723,IF(AbschlVar=\"DK_fix\",AA723*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB723,Kosten_Fond!$AA723))))*CT723+AH723,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,10,{"$f":"IF(AND(Fond!$B723<=1,OR($A723<n,AND($A723=n,Fond!$B723<=1))),R722*M723,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU723/(CU723+CV723)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A723<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A723+1)-$B$16)*$B$16,A723,A723+1),0)","v":58},11,{"$f":"Kosten_Fond!T724","v":0},{"$f":"Kosten_Fond!U724","v":0},{"$f":"Kosten_Fond!V724","v":0},{"$f":"Kosten_Fond!W724","v":0},{"$f":"Kosten_Fond!X724","v":0},0,0,0,0,0,{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),ROUND(M723*(1+INDEX(Performance_Vektoren!J$5:J$77,$A723+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),ROUND(N723*(1+INDEX(Performance_Vektoren!K$5:K$77,$A723+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),ROUND(O723*(1+INDEX(Performance_Vektoren!L$5:L$77,$A723+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),ROUND(P723*(1+INDEX(Performance_Vektoren!M$5:M$77,$A723+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),ROUND(Q723*(1+INDEX(Performance_Vektoren!N$5:N$77,$A723+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),R723+(H724-(IF(AND(EE=1,m>$A724),0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)+$BS724)*CP724)/M724,0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),S723+(I724-(IF(AND(EE=1,m>$A724),0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)+$BS724)*CQ724)/N724,0)","v":0},{"$f":"ROUND(IF(OR($A724<n,AND($A724=n,$B724<=1)),T723+(J724-(IF(AND(EE=1,m>$A724),0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)+$BS724)*CR724)/O724,0),10)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),U723+(K724-(IF(AND(EE=1,m>$A724),0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)+$BS724)*CS724)/P724,0)","v":0},{"$f":"IF(OR($A724<n,AND($A724=n,$B724<=1)),V723+(L724-(IF(AND(EE=1,m>$A724),0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)+$BS724)*CT724)/Q724,0)","v":0},{"$f":"ROUND(R724*M724-(H724-IF(EE=1,0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)*CP724),2)","v":0},{"$f":"ROUND(S724*N724-(I724-IF(EE=1,0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)*CQ724),2)","v":0},{"$f":"ROUND(T724*O724-(J724-IF(EE=1,0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)*CR724),2)","v":0},{"$f":"ROUND(U724*P724-(K724-IF(EE=1,0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)*CS724),2)","v":0},{"$f":"ROUND(V724*Q724-(L724-IF(EE=1,0,Kosten_Fond!$D724+Kosten_Fond!$F724+Kosten_Fond!$H724)*CT724),2)","v":0},{"$f":"ROUND(W724-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z724,IF(AbschlVar=\"DK_fix\",W724*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB724,Kosten_Fond!$AA724))))*IF(Förderung=\"mit\",CN724,CP724)+AH724,2)","v":0},{"$f":"ROUND(X724-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z724,IF(AbschlVar=\"DK_fix\",X724*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB724,Kosten_Fond!$AA724))))*IF(Förderung=\"mit\",CO724,CQ724)+AH724,2)","v":0},{"$f":"ROUND(Y724-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z724,IF(AbschlVar=\"DK_fix\",Y724*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB724,Kosten_Fond!$AA724))))*CR724+AH724,2)","v":0},{"$f":"ROUND(Z724-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z724,IF(AbschlVar=\"DK_fix\",Z724*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB724,Kosten_Fond!$AA724))))*CS724+AH724,2)","v":0},{"$f":"ROUND(AA724-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z724,IF(AbschlVar=\"DK_fix\",AA724*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB724,Kosten_Fond!$AA724))))*CT724+AH724,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,11,{"$f":"IF(AND(Fond!$B724<=1,OR($A724<n,AND($A724=n,Fond!$B724<=1))),R723*M724,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M724*R723","v":0},{"$f":"N724*S723","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A724<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A724+1)-$B$16)*$B$16,A724,A724+1),0)","v":58},12,{"$f":"Kosten_Fond!T725","v":0},{"$f":"Kosten_Fond!U725","v":0},{"$f":"Kosten_Fond!V725","v":0},{"$f":"Kosten_Fond!W725","v":0},{"$f":"Kosten_Fond!X725","v":0},0,0,0,0,0,{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),ROUND(M724*(1+INDEX(Performance_Vektoren!J$5:J$77,$A724+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),ROUND(N724*(1+INDEX(Performance_Vektoren!K$5:K$77,$A724+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),ROUND(O724*(1+INDEX(Performance_Vektoren!L$5:L$77,$A724+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),ROUND(P724*(1+INDEX(Performance_Vektoren!M$5:M$77,$A724+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),ROUND(Q724*(1+INDEX(Performance_Vektoren!N$5:N$77,$A724+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),R724+(H725-(IF(AND(EE=1,m>$A725),0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)+$BS725)*CP725)/M725,0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),S724+(I725-(IF(AND(EE=1,m>$A725),0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)+$BS725)*CQ725)/N725,0)","v":0},{"$f":"ROUND(IF(OR($A725<n,AND($A725=n,$B725<=1)),T724+(J725-(IF(AND(EE=1,m>$A725),0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)+$BS725)*CR725)/O725,0),10)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),U724+(K725-(IF(AND(EE=1,m>$A725),0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)+$BS725)*CS725)/P725,0)","v":0},{"$f":"IF(OR($A725<n,AND($A725=n,$B725<=1)),V724+(L725-(IF(AND(EE=1,m>$A725),0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)+$BS725)*CT725)/Q725,0)","v":0},{"$f":"ROUND(R725*M725-(H725-IF(EE=1,0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)*CP725),2)","v":0},{"$f":"ROUND(S725*N725-(I725-IF(EE=1,0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)*CQ725),2)","v":0},{"$f":"ROUND(T725*O725-(J725-IF(EE=1,0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)*CR725),2)","v":0},{"$f":"ROUND(U725*P725-(K725-IF(EE=1,0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)*CS725),2)","v":0},{"$f":"ROUND(V725*Q725-(L725-IF(EE=1,0,Kosten_Fond!$D725+Kosten_Fond!$F725+Kosten_Fond!$H725)*CT725),2)","v":0},{"$f":"ROUND(W725-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z725,IF(AbschlVar=\"DK_fix\",W725*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB725,Kosten_Fond!$AA725))))*IF(Förderung=\"mit\",CN725,CP725)+AH725,2)","v":0},{"$f":"ROUND(X725-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z725,IF(AbschlVar=\"DK_fix\",X725*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB725,Kosten_Fond!$AA725))))*IF(Förderung=\"mit\",CO725,CQ725)+AH725,2)","v":0},{"$f":"ROUND(Y725-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z725,IF(AbschlVar=\"DK_fix\",Y725*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB725,Kosten_Fond!$AA725))))*CR725+AH725,2)","v":0},{"$f":"ROUND(Z725-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z725,IF(AbschlVar=\"DK_fix\",Z725*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB725,Kosten_Fond!$AA725))))*CS725+AH725,2)","v":0},{"$f":"ROUND(AA725-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z725,IF(AbschlVar=\"DK_fix\",AA725*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB725,Kosten_Fond!$AA725))))*CT725+AH725,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,12,{"$f":"IF(AND(Fond!$B725<=1,OR($A725<n,AND($A725=n,Fond!$B725<=1))),R724*M725,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A725<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A725+1)-$B$16)*$B$16,A725,A725+1),0)","v":59},1,{"$f":"Kosten_Fond!T726","v":0},{"$f":"Kosten_Fond!U726","v":0},{"$f":"Kosten_Fond!V726","v":0},{"$f":"Kosten_Fond!W726","v":0},{"$f":"Kosten_Fond!X726","v":0},0,0,0,0,0,{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),ROUND(M725*(1+INDEX(Performance_Vektoren!J$5:J$77,$A725+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),ROUND(N725*(1+INDEX(Performance_Vektoren!K$5:K$77,$A725+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),ROUND(O725*(1+INDEX(Performance_Vektoren!L$5:L$77,$A725+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),ROUND(P725*(1+INDEX(Performance_Vektoren!M$5:M$77,$A725+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),ROUND(Q725*(1+INDEX(Performance_Vektoren!N$5:N$77,$A725+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),R725+(H726-(IF(AND(EE=1,m>$A726),0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)+$BS726)*CP726)/M726,0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),S725+(I726-(IF(AND(EE=1,m>$A726),0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)+$BS726)*CQ726)/N726,0)","v":0},{"$f":"ROUND(IF(OR($A726<n,AND($A726=n,$B726<=1)),T725+(J726-(IF(AND(EE=1,m>$A726),0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)+$BS726)*CR726)/O726,0),10)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),U725+(K726-(IF(AND(EE=1,m>$A726),0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)+$BS726)*CS726)/P726,0)","v":0},{"$f":"IF(OR($A726<n,AND($A726=n,$B726<=1)),V725+(L726-(IF(AND(EE=1,m>$A726),0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)+$BS726)*CT726)/Q726,0)","v":0},{"$f":"ROUND(R726*M726-(H726-IF(EE=1,0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)*CP726),2)","v":0},{"$f":"ROUND(S726*N726-(I726-IF(EE=1,0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)*CQ726),2)","v":0},{"$f":"ROUND(T726*O726-(J726-IF(EE=1,0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)*CR726),2)","v":0},{"$f":"ROUND(U726*P726-(K726-IF(EE=1,0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)*CS726),2)","v":0},{"$f":"ROUND(V726*Q726-(L726-IF(EE=1,0,Kosten_Fond!$D726+Kosten_Fond!$F726+Kosten_Fond!$H726)*CT726),2)","v":0},{"$f":"ROUND(W726-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z726,IF(AbschlVar=\"DK_fix\",W726*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB726,Kosten_Fond!$AA726))))*IF(Förderung=\"mit\",CN726,CP726)+AH726,2)","v":0},{"$f":"ROUND(X726-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z726,IF(AbschlVar=\"DK_fix\",X726*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB726,Kosten_Fond!$AA726))))*IF(Förderung=\"mit\",CO726,CQ726)+AH726,2)","v":0},{"$f":"ROUND(Y726-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z726,IF(AbschlVar=\"DK_fix\",Y726*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB726,Kosten_Fond!$AA726))))*CR726+AH726,2)","v":0},{"$f":"ROUND(Z726-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z726,IF(AbschlVar=\"DK_fix\",Z726*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB726,Kosten_Fond!$AA726))))*CS726+AH726,2)","v":0},{"$f":"ROUND(AA726-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z726,IF(AbschlVar=\"DK_fix\",AA726*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB726,Kosten_Fond!$AA726))))*CT726+AH726,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,1,{"$f":"IF(AND(Fond!$B726<=1,OR($A726<n,AND($A726=n,Fond!$B726<=1))),R725*M726,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A726<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A726+1)-$B$16)*$B$16,A726,A726+1),0)","v":59},2,{"$f":"Kosten_Fond!T727","v":0},{"$f":"Kosten_Fond!U727","v":0},{"$f":"Kosten_Fond!V727","v":0},{"$f":"Kosten_Fond!W727","v":0},{"$f":"Kosten_Fond!X727","v":0},0,0,0,0,0,{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),ROUND(M726*(1+INDEX(Performance_Vektoren!J$5:J$77,$A726+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),ROUND(N726*(1+INDEX(Performance_Vektoren!K$5:K$77,$A726+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),ROUND(O726*(1+INDEX(Performance_Vektoren!L$5:L$77,$A726+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),ROUND(P726*(1+INDEX(Performance_Vektoren!M$5:M$77,$A726+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),ROUND(Q726*(1+INDEX(Performance_Vektoren!N$5:N$77,$A726+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),R726+(H727-(IF(AND(EE=1,m>$A727),0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)+$BS727)*CP727)/M727,0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),S726+(I727-(IF(AND(EE=1,m>$A727),0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)+$BS727)*CQ727)/N727,0)","v":0},{"$f":"ROUND(IF(OR($A727<n,AND($A727=n,$B727<=1)),T726+(J727-(IF(AND(EE=1,m>$A727),0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)+$BS727)*CR727)/O727,0),10)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),U726+(K727-(IF(AND(EE=1,m>$A727),0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)+$BS727)*CS727)/P727,0)","v":0},{"$f":"IF(OR($A727<n,AND($A727=n,$B727<=1)),V726+(L727-(IF(AND(EE=1,m>$A727),0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)+$BS727)*CT727)/Q727,0)","v":0},{"$f":"ROUND(R727*M727-(H727-IF(EE=1,0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)*CP727),2)","v":0},{"$f":"ROUND(S727*N727-(I727-IF(EE=1,0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)*CQ727),2)","v":0},{"$f":"ROUND(T727*O727-(J727-IF(EE=1,0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)*CR727),2)","v":0},{"$f":"ROUND(U727*P727-(K727-IF(EE=1,0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)*CS727),2)","v":0},{"$f":"ROUND(V727*Q727-(L727-IF(EE=1,0,Kosten_Fond!$D727+Kosten_Fond!$F727+Kosten_Fond!$H727)*CT727),2)","v":0},{"$f":"ROUND(W727-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z727,IF(AbschlVar=\"DK_fix\",W727*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB727,Kosten_Fond!$AA727))))*IF(Förderung=\"mit\",CN727,CP727)+AH727,2)","v":0},{"$f":"ROUND(X727-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z727,IF(AbschlVar=\"DK_fix\",X727*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB727,Kosten_Fond!$AA727))))*IF(Förderung=\"mit\",CO727,CQ727)+AH727,2)","v":0},{"$f":"ROUND(Y727-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z727,IF(AbschlVar=\"DK_fix\",Y727*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB727,Kosten_Fond!$AA727))))*CR727+AH727,2)","v":0},{"$f":"ROUND(Z727-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z727,IF(AbschlVar=\"DK_fix\",Z727*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB727,Kosten_Fond!$AA727))))*CS727+AH727,2)","v":0},{"$f":"ROUND(AA727-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z727,IF(AbschlVar=\"DK_fix\",AA727*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB727,Kosten_Fond!$AA727))))*CT727+AH727,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,2,{"$f":"IF(AND(Fond!$B727<=1,OR($A727<n,AND($A727=n,Fond!$B727<=1))),R726*M727,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A727<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A727+1)-$B$16)*$B$16,A727,A727+1),0)","v":59},3,{"$f":"Kosten_Fond!T728","v":0},{"$f":"Kosten_Fond!U728","v":0},{"$f":"Kosten_Fond!V728","v":0},{"$f":"Kosten_Fond!W728","v":0},{"$f":"Kosten_Fond!X728","v":0},0,0,0,0,0,{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),ROUND(M727*(1+INDEX(Performance_Vektoren!J$5:J$77,$A727+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),ROUND(N727*(1+INDEX(Performance_Vektoren!K$5:K$77,$A727+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),ROUND(O727*(1+INDEX(Performance_Vektoren!L$5:L$77,$A727+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),ROUND(P727*(1+INDEX(Performance_Vektoren!M$5:M$77,$A727+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),ROUND(Q727*(1+INDEX(Performance_Vektoren!N$5:N$77,$A727+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),R727+(H728-(IF(AND(EE=1,m>$A728),0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)+$BS728)*CP728)/M728,0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),S727+(I728-(IF(AND(EE=1,m>$A728),0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)+$BS728)*CQ728)/N728,0)","v":0},{"$f":"ROUND(IF(OR($A728<n,AND($A728=n,$B728<=1)),T727+(J728-(IF(AND(EE=1,m>$A728),0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)+$BS728)*CR728)/O728,0),10)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),U727+(K728-(IF(AND(EE=1,m>$A728),0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)+$BS728)*CS728)/P728,0)","v":0},{"$f":"IF(OR($A728<n,AND($A728=n,$B728<=1)),V727+(L728-(IF(AND(EE=1,m>$A728),0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)+$BS728)*CT728)/Q728,0)","v":0},{"$f":"ROUND(R728*M728-(H728-IF(EE=1,0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)*CP728),2)","v":0},{"$f":"ROUND(S728*N728-(I728-IF(EE=1,0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)*CQ728),2)","v":0},{"$f":"ROUND(T728*O728-(J728-IF(EE=1,0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)*CR728),2)","v":0},{"$f":"ROUND(U728*P728-(K728-IF(EE=1,0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)*CS728),2)","v":0},{"$f":"ROUND(V728*Q728-(L728-IF(EE=1,0,Kosten_Fond!$D728+Kosten_Fond!$F728+Kosten_Fond!$H728)*CT728),2)","v":0},{"$f":"ROUND(W728-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z728,IF(AbschlVar=\"DK_fix\",W728*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB728,Kosten_Fond!$AA728))))*IF(Förderung=\"mit\",CN728,CP728)+AH728,2)","v":0},{"$f":"ROUND(X728-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z728,IF(AbschlVar=\"DK_fix\",X728*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB728,Kosten_Fond!$AA728))))*IF(Förderung=\"mit\",CO728,CQ728)+AH728,2)","v":0},{"$f":"ROUND(Y728-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z728,IF(AbschlVar=\"DK_fix\",Y728*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB728,Kosten_Fond!$AA728))))*CR728+AH728,2)","v":0},{"$f":"ROUND(Z728-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z728,IF(AbschlVar=\"DK_fix\",Z728*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB728,Kosten_Fond!$AA728))))*CS728+AH728,2)","v":0},{"$f":"ROUND(AA728-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z728,IF(AbschlVar=\"DK_fix\",AA728*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB728,Kosten_Fond!$AA728))))*CT728+AH728,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,3,{"$f":"IF(AND(Fond!$B728<=1,OR($A728<n,AND($A728=n,Fond!$B728<=1))),R727*M728,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A728<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A728+1)-$B$16)*$B$16,A728,A728+1),0)","v":59},4,{"$f":"Kosten_Fond!T729","v":0},{"$f":"Kosten_Fond!U729","v":0},{"$f":"Kosten_Fond!V729","v":0},{"$f":"Kosten_Fond!W729","v":0},{"$f":"Kosten_Fond!X729","v":0},0,0,0,0,0,{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),ROUND(M728*(1+INDEX(Performance_Vektoren!J$5:J$77,$A728+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),ROUND(N728*(1+INDEX(Performance_Vektoren!K$5:K$77,$A728+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),ROUND(O728*(1+INDEX(Performance_Vektoren!L$5:L$77,$A728+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),ROUND(P728*(1+INDEX(Performance_Vektoren!M$5:M$77,$A728+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),ROUND(Q728*(1+INDEX(Performance_Vektoren!N$5:N$77,$A728+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),R728+(H729-(IF(AND(EE=1,m>$A729),0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)+$BS729)*CP729)/M729,0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),S728+(I729-(IF(AND(EE=1,m>$A729),0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)+$BS729)*CQ729)/N729,0)","v":0},{"$f":"ROUND(IF(OR($A729<n,AND($A729=n,$B729<=1)),T728+(J729-(IF(AND(EE=1,m>$A729),0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)+$BS729)*CR729)/O729,0),10)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),U728+(K729-(IF(AND(EE=1,m>$A729),0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)+$BS729)*CS729)/P729,0)","v":0},{"$f":"IF(OR($A729<n,AND($A729=n,$B729<=1)),V728+(L729-(IF(AND(EE=1,m>$A729),0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)+$BS729)*CT729)/Q729,0)","v":0},{"$f":"ROUND(R729*M729-(H729-IF(EE=1,0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)*CP729),2)","v":0},{"$f":"ROUND(S729*N729-(I729-IF(EE=1,0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)*CQ729),2)","v":0},{"$f":"ROUND(T729*O729-(J729-IF(EE=1,0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)*CR729),2)","v":0},{"$f":"ROUND(U729*P729-(K729-IF(EE=1,0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)*CS729),2)","v":0},{"$f":"ROUND(V729*Q729-(L729-IF(EE=1,0,Kosten_Fond!$D729+Kosten_Fond!$F729+Kosten_Fond!$H729)*CT729),2)","v":0},{"$f":"ROUND(W729-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z729,IF(AbschlVar=\"DK_fix\",W729*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB729,Kosten_Fond!$AA729))))*IF(Förderung=\"mit\",CN729,CP729)+AH729,2)","v":0},{"$f":"ROUND(X729-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z729,IF(AbschlVar=\"DK_fix\",X729*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB729,Kosten_Fond!$AA729))))*IF(Förderung=\"mit\",CO729,CQ729)+AH729,2)","v":0},{"$f":"ROUND(Y729-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z729,IF(AbschlVar=\"DK_fix\",Y729*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB729,Kosten_Fond!$AA729))))*CR729+AH729,2)","v":0},{"$f":"ROUND(Z729-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z729,IF(AbschlVar=\"DK_fix\",Z729*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB729,Kosten_Fond!$AA729))))*CS729+AH729,2)","v":0},{"$f":"ROUND(AA729-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z729,IF(AbschlVar=\"DK_fix\",AA729*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB729,Kosten_Fond!$AA729))))*CT729+AH729,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,4,{"$f":"IF(AND(Fond!$B729<=1,OR($A729<n,AND($A729=n,Fond!$B729<=1))),R728*M729,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A729<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A729+1)-$B$16)*$B$16,A729,A729+1),0)","v":59},5,{"$f":"Kosten_Fond!T730","v":0},{"$f":"Kosten_Fond!U730","v":0},{"$f":"Kosten_Fond!V730","v":0},{"$f":"Kosten_Fond!W730","v":0},{"$f":"Kosten_Fond!X730","v":0},0,0,0,0,0,{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),ROUND(M729*(1+INDEX(Performance_Vektoren!J$5:J$77,$A729+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),ROUND(N729*(1+INDEX(Performance_Vektoren!K$5:K$77,$A729+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),ROUND(O729*(1+INDEX(Performance_Vektoren!L$5:L$77,$A729+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),ROUND(P729*(1+INDEX(Performance_Vektoren!M$5:M$77,$A729+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),ROUND(Q729*(1+INDEX(Performance_Vektoren!N$5:N$77,$A729+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),R729+(H730-(IF(AND(EE=1,m>$A730),0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)+$BS730)*CP730)/M730,0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),S729+(I730-(IF(AND(EE=1,m>$A730),0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)+$BS730)*CQ730)/N730,0)","v":0},{"$f":"ROUND(IF(OR($A730<n,AND($A730=n,$B730<=1)),T729+(J730-(IF(AND(EE=1,m>$A730),0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)+$BS730)*CR730)/O730,0),10)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),U729+(K730-(IF(AND(EE=1,m>$A730),0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)+$BS730)*CS730)/P730,0)","v":0},{"$f":"IF(OR($A730<n,AND($A730=n,$B730<=1)),V729+(L730-(IF(AND(EE=1,m>$A730),0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)+$BS730)*CT730)/Q730,0)","v":0},{"$f":"ROUND(R730*M730-(H730-IF(EE=1,0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)*CP730),2)","v":0},{"$f":"ROUND(S730*N730-(I730-IF(EE=1,0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)*CQ730),2)","v":0},{"$f":"ROUND(T730*O730-(J730-IF(EE=1,0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)*CR730),2)","v":0},{"$f":"ROUND(U730*P730-(K730-IF(EE=1,0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)*CS730),2)","v":0},{"$f":"ROUND(V730*Q730-(L730-IF(EE=1,0,Kosten_Fond!$D730+Kosten_Fond!$F730+Kosten_Fond!$H730)*CT730),2)","v":0},{"$f":"ROUND(W730-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z730,IF(AbschlVar=\"DK_fix\",W730*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB730,Kosten_Fond!$AA730))))*IF(Förderung=\"mit\",CN730,CP730)+AH730,2)","v":0},{"$f":"ROUND(X730-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z730,IF(AbschlVar=\"DK_fix\",X730*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB730,Kosten_Fond!$AA730))))*IF(Förderung=\"mit\",CO730,CQ730)+AH730,2)","v":0},{"$f":"ROUND(Y730-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z730,IF(AbschlVar=\"DK_fix\",Y730*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB730,Kosten_Fond!$AA730))))*CR730+AH730,2)","v":0},{"$f":"ROUND(Z730-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z730,IF(AbschlVar=\"DK_fix\",Z730*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB730,Kosten_Fond!$AA730))))*CS730+AH730,2)","v":0},{"$f":"ROUND(AA730-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z730,IF(AbschlVar=\"DK_fix\",AA730*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB730,Kosten_Fond!$AA730))))*CT730+AH730,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,5,{"$f":"IF(AND(Fond!$B730<=1,OR($A730<n,AND($A730=n,Fond!$B730<=1))),R729*M730,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A730<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A730+1)-$B$16)*$B$16,A730,A730+1),0)","v":59},6,{"$f":"Kosten_Fond!T731","v":0},{"$f":"Kosten_Fond!U731","v":0},{"$f":"Kosten_Fond!V731","v":0},{"$f":"Kosten_Fond!W731","v":0},{"$f":"Kosten_Fond!X731","v":0},0,0,0,0,0,{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),ROUND(M730*(1+INDEX(Performance_Vektoren!J$5:J$77,$A730+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),ROUND(N730*(1+INDEX(Performance_Vektoren!K$5:K$77,$A730+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),ROUND(O730*(1+INDEX(Performance_Vektoren!L$5:L$77,$A730+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),ROUND(P730*(1+INDEX(Performance_Vektoren!M$5:M$77,$A730+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),ROUND(Q730*(1+INDEX(Performance_Vektoren!N$5:N$77,$A730+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),R730+(H731-(IF(AND(EE=1,m>$A731),0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)+$BS731)*CP731)/M731,0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),S730+(I731-(IF(AND(EE=1,m>$A731),0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)+$BS731)*CQ731)/N731,0)","v":0},{"$f":"ROUND(IF(OR($A731<n,AND($A731=n,$B731<=1)),T730+(J731-(IF(AND(EE=1,m>$A731),0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)+$BS731)*CR731)/O731,0),10)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),U730+(K731-(IF(AND(EE=1,m>$A731),0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)+$BS731)*CS731)/P731,0)","v":0},{"$f":"IF(OR($A731<n,AND($A731=n,$B731<=1)),V730+(L731-(IF(AND(EE=1,m>$A731),0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)+$BS731)*CT731)/Q731,0)","v":0},{"$f":"ROUND(R731*M731-(H731-IF(EE=1,0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)*CP731),2)","v":0},{"$f":"ROUND(S731*N731-(I731-IF(EE=1,0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)*CQ731),2)","v":0},{"$f":"ROUND(T731*O731-(J731-IF(EE=1,0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)*CR731),2)","v":0},{"$f":"ROUND(U731*P731-(K731-IF(EE=1,0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)*CS731),2)","v":0},{"$f":"ROUND(V731*Q731-(L731-IF(EE=1,0,Kosten_Fond!$D731+Kosten_Fond!$F731+Kosten_Fond!$H731)*CT731),2)","v":0},{"$f":"ROUND(W731-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z731,IF(AbschlVar=\"DK_fix\",W731*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB731,Kosten_Fond!$AA731))))*IF(Förderung=\"mit\",CN731,CP731)+AH731,2)","v":0},{"$f":"ROUND(X731-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z731,IF(AbschlVar=\"DK_fix\",X731*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB731,Kosten_Fond!$AA731))))*IF(Förderung=\"mit\",CO731,CQ731)+AH731,2)","v":0},{"$f":"ROUND(Y731-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z731,IF(AbschlVar=\"DK_fix\",Y731*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB731,Kosten_Fond!$AA731))))*CR731+AH731,2)","v":0},{"$f":"ROUND(Z731-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z731,IF(AbschlVar=\"DK_fix\",Z731*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB731,Kosten_Fond!$AA731))))*CS731+AH731,2)","v":0},{"$f":"ROUND(AA731-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z731,IF(AbschlVar=\"DK_fix\",AA731*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB731,Kosten_Fond!$AA731))))*CT731+AH731,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,6,{"$f":"IF(AND(Fond!$B731<=1,OR($A731<n,AND($A731=n,Fond!$B731<=1))),R730*M731,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A731<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A731+1)-$B$16)*$B$16,A731,A731+1),0)","v":59},7,{"$f":"Kosten_Fond!T732","v":0},{"$f":"Kosten_Fond!U732","v":0},{"$f":"Kosten_Fond!V732","v":0},{"$f":"Kosten_Fond!W732","v":0},{"$f":"Kosten_Fond!X732","v":0},0,0,0,0,0,{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),ROUND(M731*(1+INDEX(Performance_Vektoren!J$5:J$77,$A731+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),ROUND(N731*(1+INDEX(Performance_Vektoren!K$5:K$77,$A731+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),ROUND(O731*(1+INDEX(Performance_Vektoren!L$5:L$77,$A731+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),ROUND(P731*(1+INDEX(Performance_Vektoren!M$5:M$77,$A731+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),ROUND(Q731*(1+INDEX(Performance_Vektoren!N$5:N$77,$A731+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),R731+(H732-(IF(AND(EE=1,m>$A732),0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)+$BS732)*CP732)/M732,0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),S731+(I732-(IF(AND(EE=1,m>$A732),0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)+$BS732)*CQ732)/N732,0)","v":0},{"$f":"ROUND(IF(OR($A732<n,AND($A732=n,$B732<=1)),T731+(J732-(IF(AND(EE=1,m>$A732),0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)+$BS732)*CR732)/O732,0),10)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),U731+(K732-(IF(AND(EE=1,m>$A732),0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)+$BS732)*CS732)/P732,0)","v":0},{"$f":"IF(OR($A732<n,AND($A732=n,$B732<=1)),V731+(L732-(IF(AND(EE=1,m>$A732),0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)+$BS732)*CT732)/Q732,0)","v":0},{"$f":"ROUND(R732*M732-(H732-IF(EE=1,0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)*CP732),2)","v":0},{"$f":"ROUND(S732*N732-(I732-IF(EE=1,0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)*CQ732),2)","v":0},{"$f":"ROUND(T732*O732-(J732-IF(EE=1,0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)*CR732),2)","v":0},{"$f":"ROUND(U732*P732-(K732-IF(EE=1,0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)*CS732),2)","v":0},{"$f":"ROUND(V732*Q732-(L732-IF(EE=1,0,Kosten_Fond!$D732+Kosten_Fond!$F732+Kosten_Fond!$H732)*CT732),2)","v":0},{"$f":"ROUND(W732-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z732,IF(AbschlVar=\"DK_fix\",W732*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB732,Kosten_Fond!$AA732))))*IF(Förderung=\"mit\",CN732,CP732)+AH732,2)","v":0},{"$f":"ROUND(X732-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z732,IF(AbschlVar=\"DK_fix\",X732*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB732,Kosten_Fond!$AA732))))*IF(Förderung=\"mit\",CO732,CQ732)+AH732,2)","v":0},{"$f":"ROUND(Y732-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z732,IF(AbschlVar=\"DK_fix\",Y732*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB732,Kosten_Fond!$AA732))))*CR732+AH732,2)","v":0},{"$f":"ROUND(Z732-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z732,IF(AbschlVar=\"DK_fix\",Z732*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB732,Kosten_Fond!$AA732))))*CS732+AH732,2)","v":0},{"$f":"ROUND(AA732-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z732,IF(AbschlVar=\"DK_fix\",AA732*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB732,Kosten_Fond!$AA732))))*CT732+AH732,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,7,{"$f":"IF(AND(Fond!$B732<=1,OR($A732<n,AND($A732=n,Fond!$B732<=1))),R731*M732,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A732<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A732+1)-$B$16)*$B$16,A732,A732+1),0)","v":59},8,{"$f":"Kosten_Fond!T733","v":0},{"$f":"Kosten_Fond!U733","v":0},{"$f":"Kosten_Fond!V733","v":0},{"$f":"Kosten_Fond!W733","v":0},{"$f":"Kosten_Fond!X733","v":0},0,0,0,0,0,{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),ROUND(M732*(1+INDEX(Performance_Vektoren!J$5:J$77,$A732+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),ROUND(N732*(1+INDEX(Performance_Vektoren!K$5:K$77,$A732+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),ROUND(O732*(1+INDEX(Performance_Vektoren!L$5:L$77,$A732+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),ROUND(P732*(1+INDEX(Performance_Vektoren!M$5:M$77,$A732+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),ROUND(Q732*(1+INDEX(Performance_Vektoren!N$5:N$77,$A732+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),R732+(H733-(IF(AND(EE=1,m>$A733),0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)+$BS733)*CP733)/M733,0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),S732+(I733-(IF(AND(EE=1,m>$A733),0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)+$BS733)*CQ733)/N733,0)","v":0},{"$f":"ROUND(IF(OR($A733<n,AND($A733=n,$B733<=1)),T732+(J733-(IF(AND(EE=1,m>$A733),0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)+$BS733)*CR733)/O733,0),10)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),U732+(K733-(IF(AND(EE=1,m>$A733),0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)+$BS733)*CS733)/P733,0)","v":0},{"$f":"IF(OR($A733<n,AND($A733=n,$B733<=1)),V732+(L733-(IF(AND(EE=1,m>$A733),0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)+$BS733)*CT733)/Q733,0)","v":0},{"$f":"ROUND(R733*M733-(H733-IF(EE=1,0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)*CP733),2)","v":0},{"$f":"ROUND(S733*N733-(I733-IF(EE=1,0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)*CQ733),2)","v":0},{"$f":"ROUND(T733*O733-(J733-IF(EE=1,0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)*CR733),2)","v":0},{"$f":"ROUND(U733*P733-(K733-IF(EE=1,0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)*CS733),2)","v":0},{"$f":"ROUND(V733*Q733-(L733-IF(EE=1,0,Kosten_Fond!$D733+Kosten_Fond!$F733+Kosten_Fond!$H733)*CT733),2)","v":0},{"$f":"ROUND(W733-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z733,IF(AbschlVar=\"DK_fix\",W733*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB733,Kosten_Fond!$AA733))))*IF(Förderung=\"mit\",CN733,CP733)+AH733,2)","v":0},{"$f":"ROUND(X733-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z733,IF(AbschlVar=\"DK_fix\",X733*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB733,Kosten_Fond!$AA733))))*IF(Förderung=\"mit\",CO733,CQ733)+AH733,2)","v":0},{"$f":"ROUND(Y733-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z733,IF(AbschlVar=\"DK_fix\",Y733*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB733,Kosten_Fond!$AA733))))*CR733+AH733,2)","v":0},{"$f":"ROUND(Z733-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z733,IF(AbschlVar=\"DK_fix\",Z733*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB733,Kosten_Fond!$AA733))))*CS733+AH733,2)","v":0},{"$f":"ROUND(AA733-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z733,IF(AbschlVar=\"DK_fix\",AA733*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB733,Kosten_Fond!$AA733))))*CT733+AH733,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,8,{"$f":"IF(AND(Fond!$B733<=1,OR($A733<n,AND($A733=n,Fond!$B733<=1))),R732*M733,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A733<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A733+1)-$B$16)*$B$16,A733,A733+1),0)","v":59},9,{"$f":"Kosten_Fond!T734","v":0},{"$f":"Kosten_Fond!U734","v":0},{"$f":"Kosten_Fond!V734","v":0},{"$f":"Kosten_Fond!W734","v":0},{"$f":"Kosten_Fond!X734","v":0},0,0,0,0,0,{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),ROUND(M733*(1+INDEX(Performance_Vektoren!J$5:J$77,$A733+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),ROUND(N733*(1+INDEX(Performance_Vektoren!K$5:K$77,$A733+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),ROUND(O733*(1+INDEX(Performance_Vektoren!L$5:L$77,$A733+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),ROUND(P733*(1+INDEX(Performance_Vektoren!M$5:M$77,$A733+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),ROUND(Q733*(1+INDEX(Performance_Vektoren!N$5:N$77,$A733+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),R733+(H734-(IF(AND(EE=1,m>$A734),0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)+$BS734)*CP734)/M734,0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),S733+(I734-(IF(AND(EE=1,m>$A734),0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)+$BS734)*CQ734)/N734,0)","v":0},{"$f":"ROUND(IF(OR($A734<n,AND($A734=n,$B734<=1)),T733+(J734-(IF(AND(EE=1,m>$A734),0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)+$BS734)*CR734)/O734,0),10)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),U733+(K734-(IF(AND(EE=1,m>$A734),0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)+$BS734)*CS734)/P734,0)","v":0},{"$f":"IF(OR($A734<n,AND($A734=n,$B734<=1)),V733+(L734-(IF(AND(EE=1,m>$A734),0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)+$BS734)*CT734)/Q734,0)","v":0},{"$f":"ROUND(R734*M734-(H734-IF(EE=1,0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)*CP734),2)","v":0},{"$f":"ROUND(S734*N734-(I734-IF(EE=1,0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)*CQ734),2)","v":0},{"$f":"ROUND(T734*O734-(J734-IF(EE=1,0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)*CR734),2)","v":0},{"$f":"ROUND(U734*P734-(K734-IF(EE=1,0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)*CS734),2)","v":0},{"$f":"ROUND(V734*Q734-(L734-IF(EE=1,0,Kosten_Fond!$D734+Kosten_Fond!$F734+Kosten_Fond!$H734)*CT734),2)","v":0},{"$f":"ROUND(W734-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z734,IF(AbschlVar=\"DK_fix\",W734*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB734,Kosten_Fond!$AA734))))*IF(Förderung=\"mit\",CN734,CP734)+AH734,2)","v":0},{"$f":"ROUND(X734-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z734,IF(AbschlVar=\"DK_fix\",X734*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB734,Kosten_Fond!$AA734))))*IF(Förderung=\"mit\",CO734,CQ734)+AH734,2)","v":0},{"$f":"ROUND(Y734-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z734,IF(AbschlVar=\"DK_fix\",Y734*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB734,Kosten_Fond!$AA734))))*CR734+AH734,2)","v":0},{"$f":"ROUND(Z734-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z734,IF(AbschlVar=\"DK_fix\",Z734*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB734,Kosten_Fond!$AA734))))*CS734+AH734,2)","v":0},{"$f":"ROUND(AA734-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z734,IF(AbschlVar=\"DK_fix\",AA734*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB734,Kosten_Fond!$AA734))))*CT734+AH734,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,9,{"$f":"IF(AND(Fond!$B734<=1,OR($A734<n,AND($A734=n,Fond!$B734<=1))),R733*M734,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A734<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A734+1)-$B$16)*$B$16,A734,A734+1),0)","v":59},10,{"$f":"Kosten_Fond!T735","v":0},{"$f":"Kosten_Fond!U735","v":0},{"$f":"Kosten_Fond!V735","v":0},{"$f":"Kosten_Fond!W735","v":0},{"$f":"Kosten_Fond!X735","v":0},0,0,0,0,0,{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),ROUND(M734*(1+INDEX(Performance_Vektoren!J$5:J$77,$A734+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),ROUND(N734*(1+INDEX(Performance_Vektoren!K$5:K$77,$A734+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),ROUND(O734*(1+INDEX(Performance_Vektoren!L$5:L$77,$A734+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),ROUND(P734*(1+INDEX(Performance_Vektoren!M$5:M$77,$A734+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),ROUND(Q734*(1+INDEX(Performance_Vektoren!N$5:N$77,$A734+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),R734+(H735-(IF(AND(EE=1,m>$A735),0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)+$BS735)*CP735)/M735,0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),S734+(I735-(IF(AND(EE=1,m>$A735),0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)+$BS735)*CQ735)/N735,0)","v":0},{"$f":"ROUND(IF(OR($A735<n,AND($A735=n,$B735<=1)),T734+(J735-(IF(AND(EE=1,m>$A735),0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)+$BS735)*CR735)/O735,0),10)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),U734+(K735-(IF(AND(EE=1,m>$A735),0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)+$BS735)*CS735)/P735,0)","v":0},{"$f":"IF(OR($A735<n,AND($A735=n,$B735<=1)),V734+(L735-(IF(AND(EE=1,m>$A735),0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)+$BS735)*CT735)/Q735,0)","v":0},{"$f":"ROUND(R735*M735-(H735-IF(EE=1,0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)*CP735),2)","v":0},{"$f":"ROUND(S735*N735-(I735-IF(EE=1,0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)*CQ735),2)","v":0},{"$f":"ROUND(T735*O735-(J735-IF(EE=1,0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)*CR735),2)","v":0},{"$f":"ROUND(U735*P735-(K735-IF(EE=1,0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)*CS735),2)","v":0},{"$f":"ROUND(V735*Q735-(L735-IF(EE=1,0,Kosten_Fond!$D735+Kosten_Fond!$F735+Kosten_Fond!$H735)*CT735),2)","v":0},{"$f":"ROUND(W735-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z735,IF(AbschlVar=\"DK_fix\",W735*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB735,Kosten_Fond!$AA735))))*IF(Förderung=\"mit\",CN735,CP735)+AH735,2)","v":0},{"$f":"ROUND(X735-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z735,IF(AbschlVar=\"DK_fix\",X735*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB735,Kosten_Fond!$AA735))))*IF(Förderung=\"mit\",CO735,CQ735)+AH735,2)","v":0},{"$f":"ROUND(Y735-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z735,IF(AbschlVar=\"DK_fix\",Y735*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB735,Kosten_Fond!$AA735))))*CR735+AH735,2)","v":0},{"$f":"ROUND(Z735-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z735,IF(AbschlVar=\"DK_fix\",Z735*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB735,Kosten_Fond!$AA735))))*CS735+AH735,2)","v":0},{"$f":"ROUND(AA735-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z735,IF(AbschlVar=\"DK_fix\",AA735*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB735,Kosten_Fond!$AA735))))*CT735+AH735,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,10,{"$f":"IF(AND(Fond!$B735<=1,OR($A735<n,AND($A735=n,Fond!$B735<=1))),R734*M735,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A735<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A735+1)-$B$16)*$B$16,A735,A735+1),0)","v":59},11,{"$f":"Kosten_Fond!T736","v":0},{"$f":"Kosten_Fond!U736","v":0},{"$f":"Kosten_Fond!V736","v":0},{"$f":"Kosten_Fond!W736","v":0},{"$f":"Kosten_Fond!X736","v":0},0,0,0,0,0,{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),ROUND(M735*(1+INDEX(Performance_Vektoren!J$5:J$77,$A735+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),ROUND(N735*(1+INDEX(Performance_Vektoren!K$5:K$77,$A735+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),ROUND(O735*(1+INDEX(Performance_Vektoren!L$5:L$77,$A735+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),ROUND(P735*(1+INDEX(Performance_Vektoren!M$5:M$77,$A735+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),ROUND(Q735*(1+INDEX(Performance_Vektoren!N$5:N$77,$A735+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),R735+(H736-(IF(AND(EE=1,m>$A736),0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)+$BS736)*CP736)/M736,0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),S735+(I736-(IF(AND(EE=1,m>$A736),0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)+$BS736)*CQ736)/N736,0)","v":0},{"$f":"ROUND(IF(OR($A736<n,AND($A736=n,$B736<=1)),T735+(J736-(IF(AND(EE=1,m>$A736),0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)+$BS736)*CR736)/O736,0),10)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),U735+(K736-(IF(AND(EE=1,m>$A736),0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)+$BS736)*CS736)/P736,0)","v":0},{"$f":"IF(OR($A736<n,AND($A736=n,$B736<=1)),V735+(L736-(IF(AND(EE=1,m>$A736),0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)+$BS736)*CT736)/Q736,0)","v":0},{"$f":"ROUND(R736*M736-(H736-IF(EE=1,0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)*CP736),2)","v":0},{"$f":"ROUND(S736*N736-(I736-IF(EE=1,0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)*CQ736),2)","v":0},{"$f":"ROUND(T736*O736-(J736-IF(EE=1,0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)*CR736),2)","v":0},{"$f":"ROUND(U736*P736-(K736-IF(EE=1,0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)*CS736),2)","v":0},{"$f":"ROUND(V736*Q736-(L736-IF(EE=1,0,Kosten_Fond!$D736+Kosten_Fond!$F736+Kosten_Fond!$H736)*CT736),2)","v":0},{"$f":"ROUND(W736-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z736,IF(AbschlVar=\"DK_fix\",W736*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB736,Kosten_Fond!$AA736))))*IF(Förderung=\"mit\",CN736,CP736)+AH736,2)","v":0},{"$f":"ROUND(X736-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z736,IF(AbschlVar=\"DK_fix\",X736*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB736,Kosten_Fond!$AA736))))*IF(Förderung=\"mit\",CO736,CQ736)+AH736,2)","v":0},{"$f":"ROUND(Y736-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z736,IF(AbschlVar=\"DK_fix\",Y736*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB736,Kosten_Fond!$AA736))))*CR736+AH736,2)","v":0},{"$f":"ROUND(Z736-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z736,IF(AbschlVar=\"DK_fix\",Z736*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB736,Kosten_Fond!$AA736))))*CS736+AH736,2)","v":0},{"$f":"ROUND(AA736-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z736,IF(AbschlVar=\"DK_fix\",AA736*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB736,Kosten_Fond!$AA736))))*CT736+AH736,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,11,{"$f":"IF(AND(Fond!$B736<=1,OR($A736<n,AND($A736=n,Fond!$B736<=1))),R735*M736,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A736<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A736+1)-$B$16)*$B$16,A736,A736+1),0)","v":59},12,{"$f":"Kosten_Fond!T737","v":0},{"$f":"Kosten_Fond!U737","v":0},{"$f":"Kosten_Fond!V737","v":0},{"$f":"Kosten_Fond!W737","v":0},{"$f":"Kosten_Fond!X737","v":0},0,0,0,0,0,{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),ROUND(M736*(1+INDEX(Performance_Vektoren!J$5:J$77,$A736+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),ROUND(N736*(1+INDEX(Performance_Vektoren!K$5:K$77,$A736+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),ROUND(O736*(1+INDEX(Performance_Vektoren!L$5:L$77,$A736+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),ROUND(P736*(1+INDEX(Performance_Vektoren!M$5:M$77,$A736+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),ROUND(Q736*(1+INDEX(Performance_Vektoren!N$5:N$77,$A736+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),R736+(H737-(IF(AND(EE=1,m>$A737),0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)+$BS737)*CP737)/M737,0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),S736+(I737-(IF(AND(EE=1,m>$A737),0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)+$BS737)*CQ737)/N737,0)","v":0},{"$f":"ROUND(IF(OR($A737<n,AND($A737=n,$B737<=1)),T736+(J737-(IF(AND(EE=1,m>$A737),0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)+$BS737)*CR737)/O737,0),10)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),U736+(K737-(IF(AND(EE=1,m>$A737),0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)+$BS737)*CS737)/P737,0)","v":0},{"$f":"IF(OR($A737<n,AND($A737=n,$B737<=1)),V736+(L737-(IF(AND(EE=1,m>$A737),0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)+$BS737)*CT737)/Q737,0)","v":0},{"$f":"ROUND(R737*M737-(H737-IF(EE=1,0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)*CP737),2)","v":0},{"$f":"ROUND(S737*N737-(I737-IF(EE=1,0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)*CQ737),2)","v":0},{"$f":"ROUND(T737*O737-(J737-IF(EE=1,0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)*CR737),2)","v":0},{"$f":"ROUND(U737*P737-(K737-IF(EE=1,0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)*CS737),2)","v":0},{"$f":"ROUND(V737*Q737-(L737-IF(EE=1,0,Kosten_Fond!$D737+Kosten_Fond!$F737+Kosten_Fond!$H737)*CT737),2)","v":0},{"$f":"ROUND(W737-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z737,IF(AbschlVar=\"DK_fix\",W737*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB737,Kosten_Fond!$AA737))))*IF(Förderung=\"mit\",CN737,CP737)+AH737,2)","v":0},{"$f":"ROUND(X737-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z737,IF(AbschlVar=\"DK_fix\",X737*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB737,Kosten_Fond!$AA737))))*IF(Förderung=\"mit\",CO737,CQ737)+AH737,2)","v":0},{"$f":"ROUND(Y737-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z737,IF(AbschlVar=\"DK_fix\",Y737*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB737,Kosten_Fond!$AA737))))*CR737+AH737,2)","v":0},{"$f":"ROUND(Z737-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z737,IF(AbschlVar=\"DK_fix\",Z737*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB737,Kosten_Fond!$AA737))))*CS737+AH737,2)","v":0},{"$f":"ROUND(AA737-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z737,IF(AbschlVar=\"DK_fix\",AA737*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB737,Kosten_Fond!$AA737))))*CT737+AH737,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,12,{"$f":"IF(AND(Fond!$B737<=1,OR($A737<n,AND($A737=n,Fond!$B737<=1))),R736*M737,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A737<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A737+1)-$B$16)*$B$16,A737,A737+1),0)","v":60},1,{"$f":"Kosten_Fond!T738","v":0},{"$f":"Kosten_Fond!U738","v":0},{"$f":"Kosten_Fond!V738","v":0},{"$f":"Kosten_Fond!W738","v":0},{"$f":"Kosten_Fond!X738","v":0},0,0,0,0,0,{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),ROUND(M737*(1+INDEX(Performance_Vektoren!J$5:J$77,$A737+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),ROUND(N737*(1+INDEX(Performance_Vektoren!K$5:K$77,$A737+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),ROUND(O737*(1+INDEX(Performance_Vektoren!L$5:L$77,$A737+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),ROUND(P737*(1+INDEX(Performance_Vektoren!M$5:M$77,$A737+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),ROUND(Q737*(1+INDEX(Performance_Vektoren!N$5:N$77,$A737+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),R737+(H738-(IF(AND(EE=1,m>$A738),0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)+$BS738)*CP738)/M738,0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),S737+(I738-(IF(AND(EE=1,m>$A738),0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)+$BS738)*CQ738)/N738,0)","v":0},{"$f":"ROUND(IF(OR($A738<n,AND($A738=n,$B738<=1)),T737+(J738-(IF(AND(EE=1,m>$A738),0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)+$BS738)*CR738)/O738,0),10)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),U737+(K738-(IF(AND(EE=1,m>$A738),0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)+$BS738)*CS738)/P738,0)","v":0},{"$f":"IF(OR($A738<n,AND($A738=n,$B738<=1)),V737+(L738-(IF(AND(EE=1,m>$A738),0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)+$BS738)*CT738)/Q738,0)","v":0},{"$f":"ROUND(R738*M738-(H738-IF(EE=1,0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)*CP738),2)","v":0},{"$f":"ROUND(S738*N738-(I738-IF(EE=1,0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)*CQ738),2)","v":0},{"$f":"ROUND(T738*O738-(J738-IF(EE=1,0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)*CR738),2)","v":0},{"$f":"ROUND(U738*P738-(K738-IF(EE=1,0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)*CS738),2)","v":0},{"$f":"ROUND(V738*Q738-(L738-IF(EE=1,0,Kosten_Fond!$D738+Kosten_Fond!$F738+Kosten_Fond!$H738)*CT738),2)","v":0},{"$f":"ROUND(W738-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z738,IF(AbschlVar=\"DK_fix\",W738*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB738,Kosten_Fond!$AA738))))*IF(Förderung=\"mit\",CN738,CP738)+AH738,2)","v":0},{"$f":"ROUND(X738-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z738,IF(AbschlVar=\"DK_fix\",X738*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB738,Kosten_Fond!$AA738))))*IF(Förderung=\"mit\",CO738,CQ738)+AH738,2)","v":0},{"$f":"ROUND(Y738-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z738,IF(AbschlVar=\"DK_fix\",Y738*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB738,Kosten_Fond!$AA738))))*CR738+AH738,2)","v":0},{"$f":"ROUND(Z738-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z738,IF(AbschlVar=\"DK_fix\",Z738*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB738,Kosten_Fond!$AA738))))*CS738+AH738,2)","v":0},{"$f":"ROUND(AA738-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z738,IF(AbschlVar=\"DK_fix\",AA738*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB738,Kosten_Fond!$AA738))))*CT738+AH738,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1,{"$f":"IF(AND(Fond!$B738<=1,OR($A738<n,AND($A738=n,Fond!$B738<=1))),R737*M738,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A738<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A738+1)-$B$16)*$B$16,A738,A738+1),0)","v":60},2,{"$f":"Kosten_Fond!T739","v":0},{"$f":"Kosten_Fond!U739","v":0},{"$f":"Kosten_Fond!V739","v":0},{"$f":"Kosten_Fond!W739","v":0},{"$f":"Kosten_Fond!X739","v":0},0,0,0,0,0,{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),ROUND(M738*(1+INDEX(Performance_Vektoren!J$5:J$77,$A738+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),ROUND(N738*(1+INDEX(Performance_Vektoren!K$5:K$77,$A738+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),ROUND(O738*(1+INDEX(Performance_Vektoren!L$5:L$77,$A738+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),ROUND(P738*(1+INDEX(Performance_Vektoren!M$5:M$77,$A738+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),ROUND(Q738*(1+INDEX(Performance_Vektoren!N$5:N$77,$A738+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),R738+(H739-(IF(AND(EE=1,m>$A739),0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)+$BS739)*CP739)/M739,0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),S738+(I739-(IF(AND(EE=1,m>$A739),0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)+$BS739)*CQ739)/N739,0)","v":0},{"$f":"ROUND(IF(OR($A739<n,AND($A739=n,$B739<=1)),T738+(J739-(IF(AND(EE=1,m>$A739),0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)+$BS739)*CR739)/O739,0),10)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),U738+(K739-(IF(AND(EE=1,m>$A739),0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)+$BS739)*CS739)/P739,0)","v":0},{"$f":"IF(OR($A739<n,AND($A739=n,$B739<=1)),V738+(L739-(IF(AND(EE=1,m>$A739),0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)+$BS739)*CT739)/Q739,0)","v":0},{"$f":"ROUND(R739*M739-(H739-IF(EE=1,0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)*CP739),2)","v":0},{"$f":"ROUND(S739*N739-(I739-IF(EE=1,0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)*CQ739),2)","v":0},{"$f":"ROUND(T739*O739-(J739-IF(EE=1,0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)*CR739),2)","v":0},{"$f":"ROUND(U739*P739-(K739-IF(EE=1,0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)*CS739),2)","v":0},{"$f":"ROUND(V739*Q739-(L739-IF(EE=1,0,Kosten_Fond!$D739+Kosten_Fond!$F739+Kosten_Fond!$H739)*CT739),2)","v":0},{"$f":"ROUND(W739-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z739,IF(AbschlVar=\"DK_fix\",W739*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB739,Kosten_Fond!$AA739))))*IF(Förderung=\"mit\",CN739,CP739)+AH739,2)","v":0},{"$f":"ROUND(X739-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z739,IF(AbschlVar=\"DK_fix\",X739*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB739,Kosten_Fond!$AA739))))*IF(Förderung=\"mit\",CO739,CQ739)+AH739,2)","v":0},{"$f":"ROUND(Y739-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z739,IF(AbschlVar=\"DK_fix\",Y739*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB739,Kosten_Fond!$AA739))))*CR739+AH739,2)","v":0},{"$f":"ROUND(Z739-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z739,IF(AbschlVar=\"DK_fix\",Z739*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB739,Kosten_Fond!$AA739))))*CS739+AH739,2)","v":0},{"$f":"ROUND(AA739-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z739,IF(AbschlVar=\"DK_fix\",AA739*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB739,Kosten_Fond!$AA739))))*CT739+AH739,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,2,{"$f":"IF(AND(Fond!$B739<=1,OR($A739<n,AND($A739=n,Fond!$B739<=1))),R738*M739,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A739<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A739+1)-$B$16)*$B$16,A739,A739+1),0)","v":60},3,{"$f":"Kosten_Fond!T740","v":0},{"$f":"Kosten_Fond!U740","v":0},{"$f":"Kosten_Fond!V740","v":0},{"$f":"Kosten_Fond!W740","v":0},{"$f":"Kosten_Fond!X740","v":0},0,0,0,0,0,{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),ROUND(M739*(1+INDEX(Performance_Vektoren!J$5:J$77,$A739+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),ROUND(N739*(1+INDEX(Performance_Vektoren!K$5:K$77,$A739+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),ROUND(O739*(1+INDEX(Performance_Vektoren!L$5:L$77,$A739+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),ROUND(P739*(1+INDEX(Performance_Vektoren!M$5:M$77,$A739+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),ROUND(Q739*(1+INDEX(Performance_Vektoren!N$5:N$77,$A739+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),R739+(H740-(IF(AND(EE=1,m>$A740),0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)+$BS740)*CP740)/M740,0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),S739+(I740-(IF(AND(EE=1,m>$A740),0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)+$BS740)*CQ740)/N740,0)","v":0},{"$f":"ROUND(IF(OR($A740<n,AND($A740=n,$B740<=1)),T739+(J740-(IF(AND(EE=1,m>$A740),0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)+$BS740)*CR740)/O740,0),10)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),U739+(K740-(IF(AND(EE=1,m>$A740),0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)+$BS740)*CS740)/P740,0)","v":0},{"$f":"IF(OR($A740<n,AND($A740=n,$B740<=1)),V739+(L740-(IF(AND(EE=1,m>$A740),0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)+$BS740)*CT740)/Q740,0)","v":0},{"$f":"ROUND(R740*M740-(H740-IF(EE=1,0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)*CP740),2)","v":0},{"$f":"ROUND(S740*N740-(I740-IF(EE=1,0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)*CQ740),2)","v":0},{"$f":"ROUND(T740*O740-(J740-IF(EE=1,0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)*CR740),2)","v":0},{"$f":"ROUND(U740*P740-(K740-IF(EE=1,0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)*CS740),2)","v":0},{"$f":"ROUND(V740*Q740-(L740-IF(EE=1,0,Kosten_Fond!$D740+Kosten_Fond!$F740+Kosten_Fond!$H740)*CT740),2)","v":0},{"$f":"ROUND(W740-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z740,IF(AbschlVar=\"DK_fix\",W740*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB740,Kosten_Fond!$AA740))))*IF(Förderung=\"mit\",CN740,CP740)+AH740,2)","v":0},{"$f":"ROUND(X740-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z740,IF(AbschlVar=\"DK_fix\",X740*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB740,Kosten_Fond!$AA740))))*IF(Förderung=\"mit\",CO740,CQ740)+AH740,2)","v":0},{"$f":"ROUND(Y740-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z740,IF(AbschlVar=\"DK_fix\",Y740*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB740,Kosten_Fond!$AA740))))*CR740+AH740,2)","v":0},{"$f":"ROUND(Z740-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z740,IF(AbschlVar=\"DK_fix\",Z740*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB740,Kosten_Fond!$AA740))))*CS740+AH740,2)","v":0},{"$f":"ROUND(AA740-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z740,IF(AbschlVar=\"DK_fix\",AA740*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB740,Kosten_Fond!$AA740))))*CT740+AH740,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,3,{"$f":"IF(AND(Fond!$B740<=1,OR($A740<n,AND($A740=n,Fond!$B740<=1))),R739*M740,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A740<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A740+1)-$B$16)*$B$16,A740,A740+1),0)","v":60},4,{"$f":"Kosten_Fond!T741","v":0},{"$f":"Kosten_Fond!U741","v":0},{"$f":"Kosten_Fond!V741","v":0},{"$f":"Kosten_Fond!W741","v":0},{"$f":"Kosten_Fond!X741","v":0},0,0,0,0,0,{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),ROUND(M740*(1+INDEX(Performance_Vektoren!J$5:J$77,$A740+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),ROUND(N740*(1+INDEX(Performance_Vektoren!K$5:K$77,$A740+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),ROUND(O740*(1+INDEX(Performance_Vektoren!L$5:L$77,$A740+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),ROUND(P740*(1+INDEX(Performance_Vektoren!M$5:M$77,$A740+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),ROUND(Q740*(1+INDEX(Performance_Vektoren!N$5:N$77,$A740+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),R740+(H741-(IF(AND(EE=1,m>$A741),0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)+$BS741)*CP741)/M741,0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),S740+(I741-(IF(AND(EE=1,m>$A741),0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)+$BS741)*CQ741)/N741,0)","v":0},{"$f":"ROUND(IF(OR($A741<n,AND($A741=n,$B741<=1)),T740+(J741-(IF(AND(EE=1,m>$A741),0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)+$BS741)*CR741)/O741,0),10)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),U740+(K741-(IF(AND(EE=1,m>$A741),0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)+$BS741)*CS741)/P741,0)","v":0},{"$f":"IF(OR($A741<n,AND($A741=n,$B741<=1)),V740+(L741-(IF(AND(EE=1,m>$A741),0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)+$BS741)*CT741)/Q741,0)","v":0},{"$f":"ROUND(R741*M741-(H741-IF(EE=1,0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)*CP741),2)","v":0},{"$f":"ROUND(S741*N741-(I741-IF(EE=1,0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)*CQ741),2)","v":0},{"$f":"ROUND(T741*O741-(J741-IF(EE=1,0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)*CR741),2)","v":0},{"$f":"ROUND(U741*P741-(K741-IF(EE=1,0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)*CS741),2)","v":0},{"$f":"ROUND(V741*Q741-(L741-IF(EE=1,0,Kosten_Fond!$D741+Kosten_Fond!$F741+Kosten_Fond!$H741)*CT741),2)","v":0},{"$f":"ROUND(W741-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z741,IF(AbschlVar=\"DK_fix\",W741*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB741,Kosten_Fond!$AA741))))*IF(Förderung=\"mit\",CN741,CP741)+AH741,2)","v":0},{"$f":"ROUND(X741-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z741,IF(AbschlVar=\"DK_fix\",X741*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB741,Kosten_Fond!$AA741))))*IF(Förderung=\"mit\",CO741,CQ741)+AH741,2)","v":0},{"$f":"ROUND(Y741-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z741,IF(AbschlVar=\"DK_fix\",Y741*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB741,Kosten_Fond!$AA741))))*CR741+AH741,2)","v":0},{"$f":"ROUND(Z741-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z741,IF(AbschlVar=\"DK_fix\",Z741*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB741,Kosten_Fond!$AA741))))*CS741+AH741,2)","v":0},{"$f":"ROUND(AA741-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z741,IF(AbschlVar=\"DK_fix\",AA741*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB741,Kosten_Fond!$AA741))))*CT741+AH741,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,4,{"$f":"IF(AND(Fond!$B741<=1,OR($A741<n,AND($A741=n,Fond!$B741<=1))),R740*M741,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A741<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A741+1)-$B$16)*$B$16,A741,A741+1),0)","v":60},5,{"$f":"Kosten_Fond!T742","v":0},{"$f":"Kosten_Fond!U742","v":0},{"$f":"Kosten_Fond!V742","v":0},{"$f":"Kosten_Fond!W742","v":0},{"$f":"Kosten_Fond!X742","v":0},0,0,0,0,0,{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),ROUND(M741*(1+INDEX(Performance_Vektoren!J$5:J$77,$A741+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),ROUND(N741*(1+INDEX(Performance_Vektoren!K$5:K$77,$A741+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),ROUND(O741*(1+INDEX(Performance_Vektoren!L$5:L$77,$A741+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),ROUND(P741*(1+INDEX(Performance_Vektoren!M$5:M$77,$A741+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),ROUND(Q741*(1+INDEX(Performance_Vektoren!N$5:N$77,$A741+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),R741+(H742-(IF(AND(EE=1,m>$A742),0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)+$BS742)*CP742)/M742,0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),S741+(I742-(IF(AND(EE=1,m>$A742),0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)+$BS742)*CQ742)/N742,0)","v":0},{"$f":"ROUND(IF(OR($A742<n,AND($A742=n,$B742<=1)),T741+(J742-(IF(AND(EE=1,m>$A742),0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)+$BS742)*CR742)/O742,0),10)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),U741+(K742-(IF(AND(EE=1,m>$A742),0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)+$BS742)*CS742)/P742,0)","v":0},{"$f":"IF(OR($A742<n,AND($A742=n,$B742<=1)),V741+(L742-(IF(AND(EE=1,m>$A742),0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)+$BS742)*CT742)/Q742,0)","v":0},{"$f":"ROUND(R742*M742-(H742-IF(EE=1,0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)*CP742),2)","v":0},{"$f":"ROUND(S742*N742-(I742-IF(EE=1,0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)*CQ742),2)","v":0},{"$f":"ROUND(T742*O742-(J742-IF(EE=1,0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)*CR742),2)","v":0},{"$f":"ROUND(U742*P742-(K742-IF(EE=1,0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)*CS742),2)","v":0},{"$f":"ROUND(V742*Q742-(L742-IF(EE=1,0,Kosten_Fond!$D742+Kosten_Fond!$F742+Kosten_Fond!$H742)*CT742),2)","v":0},{"$f":"ROUND(W742-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z742,IF(AbschlVar=\"DK_fix\",W742*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB742,Kosten_Fond!$AA742))))*IF(Förderung=\"mit\",CN742,CP742)+AH742,2)","v":0},{"$f":"ROUND(X742-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z742,IF(AbschlVar=\"DK_fix\",X742*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB742,Kosten_Fond!$AA742))))*IF(Förderung=\"mit\",CO742,CQ742)+AH742,2)","v":0},{"$f":"ROUND(Y742-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z742,IF(AbschlVar=\"DK_fix\",Y742*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB742,Kosten_Fond!$AA742))))*CR742+AH742,2)","v":0},{"$f":"ROUND(Z742-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z742,IF(AbschlVar=\"DK_fix\",Z742*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB742,Kosten_Fond!$AA742))))*CS742+AH742,2)","v":0},{"$f":"ROUND(AA742-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z742,IF(AbschlVar=\"DK_fix\",AA742*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB742,Kosten_Fond!$AA742))))*CT742+AH742,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,5,{"$f":"IF(AND(Fond!$B742<=1,OR($A742<n,AND($A742=n,Fond!$B742<=1))),R741*M742,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A742<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A742+1)-$B$16)*$B$16,A742,A742+1),0)","v":60},6,{"$f":"Kosten_Fond!T743","v":0},{"$f":"Kosten_Fond!U743","v":0},{"$f":"Kosten_Fond!V743","v":0},{"$f":"Kosten_Fond!W743","v":0},{"$f":"Kosten_Fond!X743","v":0},0,0,0,0,0,{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),ROUND(M742*(1+INDEX(Performance_Vektoren!J$5:J$77,$A742+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),ROUND(N742*(1+INDEX(Performance_Vektoren!K$5:K$77,$A742+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),ROUND(O742*(1+INDEX(Performance_Vektoren!L$5:L$77,$A742+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),ROUND(P742*(1+INDEX(Performance_Vektoren!M$5:M$77,$A742+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),ROUND(Q742*(1+INDEX(Performance_Vektoren!N$5:N$77,$A742+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),R742+(H743-(IF(AND(EE=1,m>$A743),0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)+$BS743)*CP743)/M743,0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),S742+(I743-(IF(AND(EE=1,m>$A743),0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)+$BS743)*CQ743)/N743,0)","v":0},{"$f":"ROUND(IF(OR($A743<n,AND($A743=n,$B743<=1)),T742+(J743-(IF(AND(EE=1,m>$A743),0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)+$BS743)*CR743)/O743,0),10)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),U742+(K743-(IF(AND(EE=1,m>$A743),0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)+$BS743)*CS743)/P743,0)","v":0},{"$f":"IF(OR($A743<n,AND($A743=n,$B743<=1)),V742+(L743-(IF(AND(EE=1,m>$A743),0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)+$BS743)*CT743)/Q743,0)","v":0},{"$f":"ROUND(R743*M743-(H743-IF(EE=1,0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)*CP743),2)","v":0},{"$f":"ROUND(S743*N743-(I743-IF(EE=1,0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)*CQ743),2)","v":0},{"$f":"ROUND(T743*O743-(J743-IF(EE=1,0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)*CR743),2)","v":0},{"$f":"ROUND(U743*P743-(K743-IF(EE=1,0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)*CS743),2)","v":0},{"$f":"ROUND(V743*Q743-(L743-IF(EE=1,0,Kosten_Fond!$D743+Kosten_Fond!$F743+Kosten_Fond!$H743)*CT743),2)","v":0},{"$f":"ROUND(W743-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z743,IF(AbschlVar=\"DK_fix\",W743*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB743,Kosten_Fond!$AA743))))*IF(Förderung=\"mit\",CN743,CP743)+AH743,2)","v":0},{"$f":"ROUND(X743-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z743,IF(AbschlVar=\"DK_fix\",X743*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB743,Kosten_Fond!$AA743))))*IF(Förderung=\"mit\",CO743,CQ743)+AH743,2)","v":0},{"$f":"ROUND(Y743-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z743,IF(AbschlVar=\"DK_fix\",Y743*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB743,Kosten_Fond!$AA743))))*CR743+AH743,2)","v":0},{"$f":"ROUND(Z743-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z743,IF(AbschlVar=\"DK_fix\",Z743*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB743,Kosten_Fond!$AA743))))*CS743+AH743,2)","v":0},{"$f":"ROUND(AA743-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z743,IF(AbschlVar=\"DK_fix\",AA743*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB743,Kosten_Fond!$AA743))))*CT743+AH743,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,6,{"$f":"IF(AND(Fond!$B743<=1,OR($A743<n,AND($A743=n,Fond!$B743<=1))),R742*M743,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A743<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A743+1)-$B$16)*$B$16,A743,A743+1),0)","v":60},7,{"$f":"Kosten_Fond!T744","v":0},{"$f":"Kosten_Fond!U744","v":0},{"$f":"Kosten_Fond!V744","v":0},{"$f":"Kosten_Fond!W744","v":0},{"$f":"Kosten_Fond!X744","v":0},0,0,0,0,0,{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),ROUND(M743*(1+INDEX(Performance_Vektoren!J$5:J$77,$A743+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),ROUND(N743*(1+INDEX(Performance_Vektoren!K$5:K$77,$A743+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),ROUND(O743*(1+INDEX(Performance_Vektoren!L$5:L$77,$A743+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),ROUND(P743*(1+INDEX(Performance_Vektoren!M$5:M$77,$A743+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),ROUND(Q743*(1+INDEX(Performance_Vektoren!N$5:N$77,$A743+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),R743+(H744-(IF(AND(EE=1,m>$A744),0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)+$BS744)*CP744)/M744,0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),S743+(I744-(IF(AND(EE=1,m>$A744),0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)+$BS744)*CQ744)/N744,0)","v":0},{"$f":"ROUND(IF(OR($A744<n,AND($A744=n,$B744<=1)),T743+(J744-(IF(AND(EE=1,m>$A744),0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)+$BS744)*CR744)/O744,0),10)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),U743+(K744-(IF(AND(EE=1,m>$A744),0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)+$BS744)*CS744)/P744,0)","v":0},{"$f":"IF(OR($A744<n,AND($A744=n,$B744<=1)),V743+(L744-(IF(AND(EE=1,m>$A744),0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)+$BS744)*CT744)/Q744,0)","v":0},{"$f":"ROUND(R744*M744-(H744-IF(EE=1,0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)*CP744),2)","v":0},{"$f":"ROUND(S744*N744-(I744-IF(EE=1,0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)*CQ744),2)","v":0},{"$f":"ROUND(T744*O744-(J744-IF(EE=1,0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)*CR744),2)","v":0},{"$f":"ROUND(U744*P744-(K744-IF(EE=1,0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)*CS744),2)","v":0},{"$f":"ROUND(V744*Q744-(L744-IF(EE=1,0,Kosten_Fond!$D744+Kosten_Fond!$F744+Kosten_Fond!$H744)*CT744),2)","v":0},{"$f":"ROUND(W744-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z744,IF(AbschlVar=\"DK_fix\",W744*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB744,Kosten_Fond!$AA744))))*IF(Förderung=\"mit\",CN744,CP744)+AH744,2)","v":0},{"$f":"ROUND(X744-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z744,IF(AbschlVar=\"DK_fix\",X744*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB744,Kosten_Fond!$AA744))))*IF(Förderung=\"mit\",CO744,CQ744)+AH744,2)","v":0},{"$f":"ROUND(Y744-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z744,IF(AbschlVar=\"DK_fix\",Y744*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB744,Kosten_Fond!$AA744))))*CR744+AH744,2)","v":0},{"$f":"ROUND(Z744-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z744,IF(AbschlVar=\"DK_fix\",Z744*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB744,Kosten_Fond!$AA744))))*CS744+AH744,2)","v":0},{"$f":"ROUND(AA744-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z744,IF(AbschlVar=\"DK_fix\",AA744*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB744,Kosten_Fond!$AA744))))*CT744+AH744,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,7,{"$f":"IF(AND(Fond!$B744<=1,OR($A744<n,AND($A744=n,Fond!$B744<=1))),R743*M744,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A744<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A744+1)-$B$16)*$B$16,A744,A744+1),0)","v":60},8,{"$f":"Kosten_Fond!T745","v":0},{"$f":"Kosten_Fond!U745","v":0},{"$f":"Kosten_Fond!V745","v":0},{"$f":"Kosten_Fond!W745","v":0},{"$f":"Kosten_Fond!X745","v":0},0,0,0,0,0,{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),ROUND(M744*(1+INDEX(Performance_Vektoren!J$5:J$77,$A744+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),ROUND(N744*(1+INDEX(Performance_Vektoren!K$5:K$77,$A744+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),ROUND(O744*(1+INDEX(Performance_Vektoren!L$5:L$77,$A744+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),ROUND(P744*(1+INDEX(Performance_Vektoren!M$5:M$77,$A744+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),ROUND(Q744*(1+INDEX(Performance_Vektoren!N$5:N$77,$A744+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),R744+(H745-(IF(AND(EE=1,m>$A745),0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)+$BS745)*CP745)/M745,0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),S744+(I745-(IF(AND(EE=1,m>$A745),0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)+$BS745)*CQ745)/N745,0)","v":0},{"$f":"ROUND(IF(OR($A745<n,AND($A745=n,$B745<=1)),T744+(J745-(IF(AND(EE=1,m>$A745),0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)+$BS745)*CR745)/O745,0),10)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),U744+(K745-(IF(AND(EE=1,m>$A745),0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)+$BS745)*CS745)/P745,0)","v":0},{"$f":"IF(OR($A745<n,AND($A745=n,$B745<=1)),V744+(L745-(IF(AND(EE=1,m>$A745),0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)+$BS745)*CT745)/Q745,0)","v":0},{"$f":"ROUND(R745*M745-(H745-IF(EE=1,0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)*CP745),2)","v":0},{"$f":"ROUND(S745*N745-(I745-IF(EE=1,0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)*CQ745),2)","v":0},{"$f":"ROUND(T745*O745-(J745-IF(EE=1,0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)*CR745),2)","v":0},{"$f":"ROUND(U745*P745-(K745-IF(EE=1,0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)*CS745),2)","v":0},{"$f":"ROUND(V745*Q745-(L745-IF(EE=1,0,Kosten_Fond!$D745+Kosten_Fond!$F745+Kosten_Fond!$H745)*CT745),2)","v":0},{"$f":"ROUND(W745-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z745,IF(AbschlVar=\"DK_fix\",W745*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB745,Kosten_Fond!$AA745))))*IF(Förderung=\"mit\",CN745,CP745)+AH745,2)","v":0},{"$f":"ROUND(X745-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z745,IF(AbschlVar=\"DK_fix\",X745*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB745,Kosten_Fond!$AA745))))*IF(Förderung=\"mit\",CO745,CQ745)+AH745,2)","v":0},{"$f":"ROUND(Y745-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z745,IF(AbschlVar=\"DK_fix\",Y745*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB745,Kosten_Fond!$AA745))))*CR745+AH745,2)","v":0},{"$f":"ROUND(Z745-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z745,IF(AbschlVar=\"DK_fix\",Z745*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB745,Kosten_Fond!$AA745))))*CS745+AH745,2)","v":0},{"$f":"ROUND(AA745-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z745,IF(AbschlVar=\"DK_fix\",AA745*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB745,Kosten_Fond!$AA745))))*CT745+AH745,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,8,{"$f":"IF(AND(Fond!$B745<=1,OR($A745<n,AND($A745=n,Fond!$B745<=1))),R744*M745,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A745<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A745+1)-$B$16)*$B$16,A745,A745+1),0)","v":60},9,{"$f":"Kosten_Fond!T746","v":0},{"$f":"Kosten_Fond!U746","v":0},{"$f":"Kosten_Fond!V746","v":0},{"$f":"Kosten_Fond!W746","v":0},{"$f":"Kosten_Fond!X746","v":0},0,0,0,0,0,{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),ROUND(M745*(1+INDEX(Performance_Vektoren!J$5:J$77,$A745+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),ROUND(N745*(1+INDEX(Performance_Vektoren!K$5:K$77,$A745+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),ROUND(O745*(1+INDEX(Performance_Vektoren!L$5:L$77,$A745+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),ROUND(P745*(1+INDEX(Performance_Vektoren!M$5:M$77,$A745+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),ROUND(Q745*(1+INDEX(Performance_Vektoren!N$5:N$77,$A745+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),R745+(H746-(IF(AND(EE=1,m>$A746),0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)+$BS746)*CP746)/M746,0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),S745+(I746-(IF(AND(EE=1,m>$A746),0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)+$BS746)*CQ746)/N746,0)","v":0},{"$f":"ROUND(IF(OR($A746<n,AND($A746=n,$B746<=1)),T745+(J746-(IF(AND(EE=1,m>$A746),0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)+$BS746)*CR746)/O746,0),10)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),U745+(K746-(IF(AND(EE=1,m>$A746),0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)+$BS746)*CS746)/P746,0)","v":0},{"$f":"IF(OR($A746<n,AND($A746=n,$B746<=1)),V745+(L746-(IF(AND(EE=1,m>$A746),0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)+$BS746)*CT746)/Q746,0)","v":0},{"$f":"ROUND(R746*M746-(H746-IF(EE=1,0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)*CP746),2)","v":0},{"$f":"ROUND(S746*N746-(I746-IF(EE=1,0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)*CQ746),2)","v":0},{"$f":"ROUND(T746*O746-(J746-IF(EE=1,0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)*CR746),2)","v":0},{"$f":"ROUND(U746*P746-(K746-IF(EE=1,0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)*CS746),2)","v":0},{"$f":"ROUND(V746*Q746-(L746-IF(EE=1,0,Kosten_Fond!$D746+Kosten_Fond!$F746+Kosten_Fond!$H746)*CT746),2)","v":0},{"$f":"ROUND(W746-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z746,IF(AbschlVar=\"DK_fix\",W746*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB746,Kosten_Fond!$AA746))))*IF(Förderung=\"mit\",CN746,CP746)+AH746,2)","v":0},{"$f":"ROUND(X746-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z746,IF(AbschlVar=\"DK_fix\",X746*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB746,Kosten_Fond!$AA746))))*IF(Förderung=\"mit\",CO746,CQ746)+AH746,2)","v":0},{"$f":"ROUND(Y746-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z746,IF(AbschlVar=\"DK_fix\",Y746*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB746,Kosten_Fond!$AA746))))*CR746+AH746,2)","v":0},{"$f":"ROUND(Z746-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z746,IF(AbschlVar=\"DK_fix\",Z746*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB746,Kosten_Fond!$AA746))))*CS746+AH746,2)","v":0},{"$f":"ROUND(AA746-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z746,IF(AbschlVar=\"DK_fix\",AA746*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB746,Kosten_Fond!$AA746))))*CT746+AH746,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,9,{"$f":"IF(AND(Fond!$B746<=1,OR($A746<n,AND($A746=n,Fond!$B746<=1))),R745*M746,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A746<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A746+1)-$B$16)*$B$16,A746,A746+1),0)","v":60},10,{"$f":"Kosten_Fond!T747","v":0},{"$f":"Kosten_Fond!U747","v":0},{"$f":"Kosten_Fond!V747","v":0},{"$f":"Kosten_Fond!W747","v":0},{"$f":"Kosten_Fond!X747","v":0},0,0,0,0,0,{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),ROUND(M746*(1+INDEX(Performance_Vektoren!J$5:J$77,$A746+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),ROUND(N746*(1+INDEX(Performance_Vektoren!K$5:K$77,$A746+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),ROUND(O746*(1+INDEX(Performance_Vektoren!L$5:L$77,$A746+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),ROUND(P746*(1+INDEX(Performance_Vektoren!M$5:M$77,$A746+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),ROUND(Q746*(1+INDEX(Performance_Vektoren!N$5:N$77,$A746+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),R746+(H747-(IF(AND(EE=1,m>$A747),0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)+$BS747)*CP747)/M747,0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),S746+(I747-(IF(AND(EE=1,m>$A747),0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)+$BS747)*CQ747)/N747,0)","v":0},{"$f":"ROUND(IF(OR($A747<n,AND($A747=n,$B747<=1)),T746+(J747-(IF(AND(EE=1,m>$A747),0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)+$BS747)*CR747)/O747,0),10)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),U746+(K747-(IF(AND(EE=1,m>$A747),0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)+$BS747)*CS747)/P747,0)","v":0},{"$f":"IF(OR($A747<n,AND($A747=n,$B747<=1)),V746+(L747-(IF(AND(EE=1,m>$A747),0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)+$BS747)*CT747)/Q747,0)","v":0},{"$f":"ROUND(R747*M747-(H747-IF(EE=1,0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)*CP747),2)","v":0},{"$f":"ROUND(S747*N747-(I747-IF(EE=1,0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)*CQ747),2)","v":0},{"$f":"ROUND(T747*O747-(J747-IF(EE=1,0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)*CR747),2)","v":0},{"$f":"ROUND(U747*P747-(K747-IF(EE=1,0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)*CS747),2)","v":0},{"$f":"ROUND(V747*Q747-(L747-IF(EE=1,0,Kosten_Fond!$D747+Kosten_Fond!$F747+Kosten_Fond!$H747)*CT747),2)","v":0},{"$f":"ROUND(W747-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z747,IF(AbschlVar=\"DK_fix\",W747*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB747,Kosten_Fond!$AA747))))*IF(Förderung=\"mit\",CN747,CP747)+AH747,2)","v":0},{"$f":"ROUND(X747-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z747,IF(AbschlVar=\"DK_fix\",X747*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB747,Kosten_Fond!$AA747))))*IF(Förderung=\"mit\",CO747,CQ747)+AH747,2)","v":0},{"$f":"ROUND(Y747-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z747,IF(AbschlVar=\"DK_fix\",Y747*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB747,Kosten_Fond!$AA747))))*CR747+AH747,2)","v":0},{"$f":"ROUND(Z747-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z747,IF(AbschlVar=\"DK_fix\",Z747*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB747,Kosten_Fond!$AA747))))*CS747+AH747,2)","v":0},{"$f":"ROUND(AA747-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z747,IF(AbschlVar=\"DK_fix\",AA747*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB747,Kosten_Fond!$AA747))))*CT747+AH747,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,10,{"$f":"IF(AND(Fond!$B747<=1,OR($A747<n,AND($A747=n,Fond!$B747<=1))),R746*M747,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A747<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A747+1)-$B$16)*$B$16,A747,A747+1),0)","v":60},11,{"$f":"Kosten_Fond!T748","v":0},{"$f":"Kosten_Fond!U748","v":0},{"$f":"Kosten_Fond!V748","v":0},{"$f":"Kosten_Fond!W748","v":0},{"$f":"Kosten_Fond!X748","v":0},0,0,0,0,0,{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),ROUND(M747*(1+INDEX(Performance_Vektoren!J$5:J$77,$A747+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),ROUND(N747*(1+INDEX(Performance_Vektoren!K$5:K$77,$A747+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),ROUND(O747*(1+INDEX(Performance_Vektoren!L$5:L$77,$A747+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),ROUND(P747*(1+INDEX(Performance_Vektoren!M$5:M$77,$A747+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),ROUND(Q747*(1+INDEX(Performance_Vektoren!N$5:N$77,$A747+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),R747+(H748-(IF(AND(EE=1,m>$A748),0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)+$BS748)*CP748)/M748,0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),S747+(I748-(IF(AND(EE=1,m>$A748),0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)+$BS748)*CQ748)/N748,0)","v":0},{"$f":"ROUND(IF(OR($A748<n,AND($A748=n,$B748<=1)),T747+(J748-(IF(AND(EE=1,m>$A748),0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)+$BS748)*CR748)/O748,0),10)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),U747+(K748-(IF(AND(EE=1,m>$A748),0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)+$BS748)*CS748)/P748,0)","v":0},{"$f":"IF(OR($A748<n,AND($A748=n,$B748<=1)),V747+(L748-(IF(AND(EE=1,m>$A748),0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)+$BS748)*CT748)/Q748,0)","v":0},{"$f":"ROUND(R748*M748-(H748-IF(EE=1,0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)*CP748),2)","v":0},{"$f":"ROUND(S748*N748-(I748-IF(EE=1,0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)*CQ748),2)","v":0},{"$f":"ROUND(T748*O748-(J748-IF(EE=1,0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)*CR748),2)","v":0},{"$f":"ROUND(U748*P748-(K748-IF(EE=1,0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)*CS748),2)","v":0},{"$f":"ROUND(V748*Q748-(L748-IF(EE=1,0,Kosten_Fond!$D748+Kosten_Fond!$F748+Kosten_Fond!$H748)*CT748),2)","v":0},{"$f":"ROUND(W748-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z748,IF(AbschlVar=\"DK_fix\",W748*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB748,Kosten_Fond!$AA748))))*IF(Förderung=\"mit\",CN748,CP748)+AH748,2)","v":0},{"$f":"ROUND(X748-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z748,IF(AbschlVar=\"DK_fix\",X748*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB748,Kosten_Fond!$AA748))))*IF(Förderung=\"mit\",CO748,CQ748)+AH748,2)","v":0},{"$f":"ROUND(Y748-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z748,IF(AbschlVar=\"DK_fix\",Y748*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB748,Kosten_Fond!$AA748))))*CR748+AH748,2)","v":0},{"$f":"ROUND(Z748-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z748,IF(AbschlVar=\"DK_fix\",Z748*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB748,Kosten_Fond!$AA748))))*CS748+AH748,2)","v":0},{"$f":"ROUND(AA748-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z748,IF(AbschlVar=\"DK_fix\",AA748*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB748,Kosten_Fond!$AA748))))*CT748+AH748,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,11,{"$f":"IF(AND(Fond!$B748<=1,OR($A748<n,AND($A748=n,Fond!$B748<=1))),R747*M748,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A748<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A748+1)-$B$16)*$B$16,A748,A748+1),0)","v":60},12,{"$f":"Kosten_Fond!T749","v":0},{"$f":"Kosten_Fond!U749","v":0},{"$f":"Kosten_Fond!V749","v":0},{"$f":"Kosten_Fond!W749","v":0},{"$f":"Kosten_Fond!X749","v":0},0,0,0,0,0,{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),ROUND(M748*(1+INDEX(Performance_Vektoren!J$5:J$77,$A748+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),ROUND(N748*(1+INDEX(Performance_Vektoren!K$5:K$77,$A748+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),ROUND(O748*(1+INDEX(Performance_Vektoren!L$5:L$77,$A748+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),ROUND(P748*(1+INDEX(Performance_Vektoren!M$5:M$77,$A748+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),ROUND(Q748*(1+INDEX(Performance_Vektoren!N$5:N$77,$A748+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),R748+(H749-(IF(AND(EE=1,m>$A749),0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)+$BS749)*CP749)/M749,0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),S748+(I749-(IF(AND(EE=1,m>$A749),0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)+$BS749)*CQ749)/N749,0)","v":0},{"$f":"ROUND(IF(OR($A749<n,AND($A749=n,$B749<=1)),T748+(J749-(IF(AND(EE=1,m>$A749),0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)+$BS749)*CR749)/O749,0),10)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),U748+(K749-(IF(AND(EE=1,m>$A749),0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)+$BS749)*CS749)/P749,0)","v":0},{"$f":"IF(OR($A749<n,AND($A749=n,$B749<=1)),V748+(L749-(IF(AND(EE=1,m>$A749),0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)+$BS749)*CT749)/Q749,0)","v":0},{"$f":"ROUND(R749*M749-(H749-IF(EE=1,0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)*CP749),2)","v":0},{"$f":"ROUND(S749*N749-(I749-IF(EE=1,0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)*CQ749),2)","v":0},{"$f":"ROUND(T749*O749-(J749-IF(EE=1,0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)*CR749),2)","v":0},{"$f":"ROUND(U749*P749-(K749-IF(EE=1,0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)*CS749),2)","v":0},{"$f":"ROUND(V749*Q749-(L749-IF(EE=1,0,Kosten_Fond!$D749+Kosten_Fond!$F749+Kosten_Fond!$H749)*CT749),2)","v":0},{"$f":"ROUND(W749-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z749,IF(AbschlVar=\"DK_fix\",W749*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB749,Kosten_Fond!$AA749))))*IF(Förderung=\"mit\",CN749,CP749)+AH749,2)","v":0},{"$f":"ROUND(X749-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z749,IF(AbschlVar=\"DK_fix\",X749*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB749,Kosten_Fond!$AA749))))*IF(Förderung=\"mit\",CO749,CQ749)+AH749,2)","v":0},{"$f":"ROUND(Y749-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z749,IF(AbschlVar=\"DK_fix\",Y749*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB749,Kosten_Fond!$AA749))))*CR749+AH749,2)","v":0},{"$f":"ROUND(Z749-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z749,IF(AbschlVar=\"DK_fix\",Z749*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB749,Kosten_Fond!$AA749))))*CS749+AH749,2)","v":0},{"$f":"ROUND(AA749-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z749,IF(AbschlVar=\"DK_fix\",AA749*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB749,Kosten_Fond!$AA749))))*CT749+AH749,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,12,{"$f":"IF(AND(Fond!$B749<=1,OR($A749<n,AND($A749=n,Fond!$B749<=1))),R748*M749,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A749<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A749+1)-$B$16)*$B$16,A749,A749+1),0)","v":61},1,{"$f":"Kosten_Fond!T750","v":0},{"$f":"Kosten_Fond!U750","v":0},{"$f":"Kosten_Fond!V750","v":0},{"$f":"Kosten_Fond!W750","v":0},{"$f":"Kosten_Fond!X750","v":0},0,0,0,0,0,{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),ROUND(M749*(1+INDEX(Performance_Vektoren!J$5:J$77,$A749+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),ROUND(N749*(1+INDEX(Performance_Vektoren!K$5:K$77,$A749+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),ROUND(O749*(1+INDEX(Performance_Vektoren!L$5:L$77,$A749+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),ROUND(P749*(1+INDEX(Performance_Vektoren!M$5:M$77,$A749+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),ROUND(Q749*(1+INDEX(Performance_Vektoren!N$5:N$77,$A749+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),R749+(H750-(IF(AND(EE=1,m>$A750),0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)+$BS750)*CP750)/M750,0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),S749+(I750-(IF(AND(EE=1,m>$A750),0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)+$BS750)*CQ750)/N750,0)","v":0},{"$f":"ROUND(IF(OR($A750<n,AND($A750=n,$B750<=1)),T749+(J750-(IF(AND(EE=1,m>$A750),0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)+$BS750)*CR750)/O750,0),10)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),U749+(K750-(IF(AND(EE=1,m>$A750),0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)+$BS750)*CS750)/P750,0)","v":0},{"$f":"IF(OR($A750<n,AND($A750=n,$B750<=1)),V749+(L750-(IF(AND(EE=1,m>$A750),0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)+$BS750)*CT750)/Q750,0)","v":0},{"$f":"ROUND(R750*M750-(H750-IF(EE=1,0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)*CP750),2)","v":0},{"$f":"ROUND(S750*N750-(I750-IF(EE=1,0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)*CQ750),2)","v":0},{"$f":"ROUND(T750*O750-(J750-IF(EE=1,0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)*CR750),2)","v":0},{"$f":"ROUND(U750*P750-(K750-IF(EE=1,0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)*CS750),2)","v":0},{"$f":"ROUND(V750*Q750-(L750-IF(EE=1,0,Kosten_Fond!$D750+Kosten_Fond!$F750+Kosten_Fond!$H750)*CT750),2)","v":0},{"$f":"ROUND(W750-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z750,IF(AbschlVar=\"DK_fix\",W750*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB750,Kosten_Fond!$AA750))))*IF(Förderung=\"mit\",CN750,CP750)+AH750,2)","v":0},{"$f":"ROUND(X750-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z750,IF(AbschlVar=\"DK_fix\",X750*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB750,Kosten_Fond!$AA750))))*IF(Förderung=\"mit\",CO750,CQ750)+AH750,2)","v":0},{"$f":"ROUND(Y750-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z750,IF(AbschlVar=\"DK_fix\",Y750*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB750,Kosten_Fond!$AA750))))*CR750+AH750,2)","v":0},{"$f":"ROUND(Z750-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z750,IF(AbschlVar=\"DK_fix\",Z750*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB750,Kosten_Fond!$AA750))))*CS750+AH750,2)","v":0},{"$f":"ROUND(AA750-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z750,IF(AbschlVar=\"DK_fix\",AA750*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB750,Kosten_Fond!$AA750))))*CT750+AH750,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1,{"$f":"IF(AND(Fond!$B750<=1,OR($A750<n,AND($A750=n,Fond!$B750<=1))),R749*M750,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A750<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A750+1)-$B$16)*$B$16,A750,A750+1),0)","v":61},2,{"$f":"Kosten_Fond!T751","v":0},{"$f":"Kosten_Fond!U751","v":0},{"$f":"Kosten_Fond!V751","v":0},{"$f":"Kosten_Fond!W751","v":0},{"$f":"Kosten_Fond!X751","v":0},0,0,0,0,0,{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),ROUND(M750*(1+INDEX(Performance_Vektoren!J$5:J$77,$A750+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),ROUND(N750*(1+INDEX(Performance_Vektoren!K$5:K$77,$A750+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),ROUND(O750*(1+INDEX(Performance_Vektoren!L$5:L$77,$A750+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),ROUND(P750*(1+INDEX(Performance_Vektoren!M$5:M$77,$A750+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),ROUND(Q750*(1+INDEX(Performance_Vektoren!N$5:N$77,$A750+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),R750+(H751-(IF(AND(EE=1,m>$A751),0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)+$BS751)*CP751)/M751,0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),S750+(I751-(IF(AND(EE=1,m>$A751),0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)+$BS751)*CQ751)/N751,0)","v":0},{"$f":"ROUND(IF(OR($A751<n,AND($A751=n,$B751<=1)),T750+(J751-(IF(AND(EE=1,m>$A751),0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)+$BS751)*CR751)/O751,0),10)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),U750+(K751-(IF(AND(EE=1,m>$A751),0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)+$BS751)*CS751)/P751,0)","v":0},{"$f":"IF(OR($A751<n,AND($A751=n,$B751<=1)),V750+(L751-(IF(AND(EE=1,m>$A751),0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)+$BS751)*CT751)/Q751,0)","v":0},{"$f":"ROUND(R751*M751-(H751-IF(EE=1,0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)*CP751),2)","v":0},{"$f":"ROUND(S751*N751-(I751-IF(EE=1,0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)*CQ751),2)","v":0},{"$f":"ROUND(T751*O751-(J751-IF(EE=1,0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)*CR751),2)","v":0},{"$f":"ROUND(U751*P751-(K751-IF(EE=1,0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)*CS751),2)","v":0},{"$f":"ROUND(V751*Q751-(L751-IF(EE=1,0,Kosten_Fond!$D751+Kosten_Fond!$F751+Kosten_Fond!$H751)*CT751),2)","v":0},{"$f":"ROUND(W751-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z751,IF(AbschlVar=\"DK_fix\",W751*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB751,Kosten_Fond!$AA751))))*IF(Förderung=\"mit\",CN751,CP751)+AH751,2)","v":0},{"$f":"ROUND(X751-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z751,IF(AbschlVar=\"DK_fix\",X751*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB751,Kosten_Fond!$AA751))))*IF(Förderung=\"mit\",CO751,CQ751)+AH751,2)","v":0},{"$f":"ROUND(Y751-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z751,IF(AbschlVar=\"DK_fix\",Y751*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB751,Kosten_Fond!$AA751))))*CR751+AH751,2)","v":0},{"$f":"ROUND(Z751-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z751,IF(AbschlVar=\"DK_fix\",Z751*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB751,Kosten_Fond!$AA751))))*CS751+AH751,2)","v":0},{"$f":"ROUND(AA751-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z751,IF(AbschlVar=\"DK_fix\",AA751*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB751,Kosten_Fond!$AA751))))*CT751+AH751,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,2,{"$f":"IF(AND(Fond!$B751<=1,OR($A751<n,AND($A751=n,Fond!$B751<=1))),R750*M751,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A751<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A751+1)-$B$16)*$B$16,A751,A751+1),0)","v":61},3,{"$f":"Kosten_Fond!T752","v":0},{"$f":"Kosten_Fond!U752","v":0},{"$f":"Kosten_Fond!V752","v":0},{"$f":"Kosten_Fond!W752","v":0},{"$f":"Kosten_Fond!X752","v":0},0,0,0,0,0,{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),ROUND(M751*(1+INDEX(Performance_Vektoren!J$5:J$77,$A751+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),ROUND(N751*(1+INDEX(Performance_Vektoren!K$5:K$77,$A751+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),ROUND(O751*(1+INDEX(Performance_Vektoren!L$5:L$77,$A751+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),ROUND(P751*(1+INDEX(Performance_Vektoren!M$5:M$77,$A751+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),ROUND(Q751*(1+INDEX(Performance_Vektoren!N$5:N$77,$A751+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),R751+(H752-(IF(AND(EE=1,m>$A752),0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)+$BS752)*CP752)/M752,0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),S751+(I752-(IF(AND(EE=1,m>$A752),0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)+$BS752)*CQ752)/N752,0)","v":0},{"$f":"ROUND(IF(OR($A752<n,AND($A752=n,$B752<=1)),T751+(J752-(IF(AND(EE=1,m>$A752),0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)+$BS752)*CR752)/O752,0),10)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),U751+(K752-(IF(AND(EE=1,m>$A752),0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)+$BS752)*CS752)/P752,0)","v":0},{"$f":"IF(OR($A752<n,AND($A752=n,$B752<=1)),V751+(L752-(IF(AND(EE=1,m>$A752),0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)+$BS752)*CT752)/Q752,0)","v":0},{"$f":"ROUND(R752*M752-(H752-IF(EE=1,0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)*CP752),2)","v":0},{"$f":"ROUND(S752*N752-(I752-IF(EE=1,0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)*CQ752),2)","v":0},{"$f":"ROUND(T752*O752-(J752-IF(EE=1,0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)*CR752),2)","v":0},{"$f":"ROUND(U752*P752-(K752-IF(EE=1,0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)*CS752),2)","v":0},{"$f":"ROUND(V752*Q752-(L752-IF(EE=1,0,Kosten_Fond!$D752+Kosten_Fond!$F752+Kosten_Fond!$H752)*CT752),2)","v":0},{"$f":"ROUND(W752-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z752,IF(AbschlVar=\"DK_fix\",W752*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB752,Kosten_Fond!$AA752))))*IF(Förderung=\"mit\",CN752,CP752)+AH752,2)","v":0},{"$f":"ROUND(X752-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z752,IF(AbschlVar=\"DK_fix\",X752*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB752,Kosten_Fond!$AA752))))*IF(Förderung=\"mit\",CO752,CQ752)+AH752,2)","v":0},{"$f":"ROUND(Y752-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z752,IF(AbschlVar=\"DK_fix\",Y752*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB752,Kosten_Fond!$AA752))))*CR752+AH752,2)","v":0},{"$f":"ROUND(Z752-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z752,IF(AbschlVar=\"DK_fix\",Z752*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB752,Kosten_Fond!$AA752))))*CS752+AH752,2)","v":0},{"$f":"ROUND(AA752-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z752,IF(AbschlVar=\"DK_fix\",AA752*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB752,Kosten_Fond!$AA752))))*CT752+AH752,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,3,{"$f":"IF(AND(Fond!$B752<=1,OR($A752<n,AND($A752=n,Fond!$B752<=1))),R751*M752,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A752<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A752+1)-$B$16)*$B$16,A752,A752+1),0)","v":61},4,{"$f":"Kosten_Fond!T753","v":0},{"$f":"Kosten_Fond!U753","v":0},{"$f":"Kosten_Fond!V753","v":0},{"$f":"Kosten_Fond!W753","v":0},{"$f":"Kosten_Fond!X753","v":0},0,0,0,0,0,{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),ROUND(M752*(1+INDEX(Performance_Vektoren!J$5:J$77,$A752+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),ROUND(N752*(1+INDEX(Performance_Vektoren!K$5:K$77,$A752+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),ROUND(O752*(1+INDEX(Performance_Vektoren!L$5:L$77,$A752+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),ROUND(P752*(1+INDEX(Performance_Vektoren!M$5:M$77,$A752+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),ROUND(Q752*(1+INDEX(Performance_Vektoren!N$5:N$77,$A752+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),R752+(H753-(IF(AND(EE=1,m>$A753),0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)+$BS753)*CP753)/M753,0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),S752+(I753-(IF(AND(EE=1,m>$A753),0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)+$BS753)*CQ753)/N753,0)","v":0},{"$f":"ROUND(IF(OR($A753<n,AND($A753=n,$B753<=1)),T752+(J753-(IF(AND(EE=1,m>$A753),0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)+$BS753)*CR753)/O753,0),10)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),U752+(K753-(IF(AND(EE=1,m>$A753),0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)+$BS753)*CS753)/P753,0)","v":0},{"$f":"IF(OR($A753<n,AND($A753=n,$B753<=1)),V752+(L753-(IF(AND(EE=1,m>$A753),0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)+$BS753)*CT753)/Q753,0)","v":0},{"$f":"ROUND(R753*M753-(H753-IF(EE=1,0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)*CP753),2)","v":0},{"$f":"ROUND(S753*N753-(I753-IF(EE=1,0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)*CQ753),2)","v":0},{"$f":"ROUND(T753*O753-(J753-IF(EE=1,0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)*CR753),2)","v":0},{"$f":"ROUND(U753*P753-(K753-IF(EE=1,0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)*CS753),2)","v":0},{"$f":"ROUND(V753*Q753-(L753-IF(EE=1,0,Kosten_Fond!$D753+Kosten_Fond!$F753+Kosten_Fond!$H753)*CT753),2)","v":0},{"$f":"ROUND(W753-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z753,IF(AbschlVar=\"DK_fix\",W753*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB753,Kosten_Fond!$AA753))))*IF(Förderung=\"mit\",CN753,CP753)+AH753,2)","v":0},{"$f":"ROUND(X753-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z753,IF(AbschlVar=\"DK_fix\",X753*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB753,Kosten_Fond!$AA753))))*IF(Förderung=\"mit\",CO753,CQ753)+AH753,2)","v":0},{"$f":"ROUND(Y753-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z753,IF(AbschlVar=\"DK_fix\",Y753*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB753,Kosten_Fond!$AA753))))*CR753+AH753,2)","v":0},{"$f":"ROUND(Z753-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z753,IF(AbschlVar=\"DK_fix\",Z753*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB753,Kosten_Fond!$AA753))))*CS753+AH753,2)","v":0},{"$f":"ROUND(AA753-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z753,IF(AbschlVar=\"DK_fix\",AA753*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB753,Kosten_Fond!$AA753))))*CT753+AH753,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,4,{"$f":"IF(AND(Fond!$B753<=1,OR($A753<n,AND($A753=n,Fond!$B753<=1))),R752*M753,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A753<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A753+1)-$B$16)*$B$16,A753,A753+1),0)","v":61},5,{"$f":"Kosten_Fond!T754","v":0},{"$f":"Kosten_Fond!U754","v":0},{"$f":"Kosten_Fond!V754","v":0},{"$f":"Kosten_Fond!W754","v":0},{"$f":"Kosten_Fond!X754","v":0},0,0,0,0,0,{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),ROUND(M753*(1+INDEX(Performance_Vektoren!J$5:J$77,$A753+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),ROUND(N753*(1+INDEX(Performance_Vektoren!K$5:K$77,$A753+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),ROUND(O753*(1+INDEX(Performance_Vektoren!L$5:L$77,$A753+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),ROUND(P753*(1+INDEX(Performance_Vektoren!M$5:M$77,$A753+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),ROUND(Q753*(1+INDEX(Performance_Vektoren!N$5:N$77,$A753+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),R753+(H754-(IF(AND(EE=1,m>$A754),0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)+$BS754)*CP754)/M754,0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),S753+(I754-(IF(AND(EE=1,m>$A754),0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)+$BS754)*CQ754)/N754,0)","v":0},{"$f":"ROUND(IF(OR($A754<n,AND($A754=n,$B754<=1)),T753+(J754-(IF(AND(EE=1,m>$A754),0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)+$BS754)*CR754)/O754,0),10)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),U753+(K754-(IF(AND(EE=1,m>$A754),0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)+$BS754)*CS754)/P754,0)","v":0},{"$f":"IF(OR($A754<n,AND($A754=n,$B754<=1)),V753+(L754-(IF(AND(EE=1,m>$A754),0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)+$BS754)*CT754)/Q754,0)","v":0},{"$f":"ROUND(R754*M754-(H754-IF(EE=1,0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)*CP754),2)","v":0},{"$f":"ROUND(S754*N754-(I754-IF(EE=1,0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)*CQ754),2)","v":0},{"$f":"ROUND(T754*O754-(J754-IF(EE=1,0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)*CR754),2)","v":0},{"$f":"ROUND(U754*P754-(K754-IF(EE=1,0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)*CS754),2)","v":0},{"$f":"ROUND(V754*Q754-(L754-IF(EE=1,0,Kosten_Fond!$D754+Kosten_Fond!$F754+Kosten_Fond!$H754)*CT754),2)","v":0},{"$f":"ROUND(W754-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z754,IF(AbschlVar=\"DK_fix\",W754*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB754,Kosten_Fond!$AA754))))*IF(Förderung=\"mit\",CN754,CP754)+AH754,2)","v":0},{"$f":"ROUND(X754-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z754,IF(AbschlVar=\"DK_fix\",X754*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB754,Kosten_Fond!$AA754))))*IF(Förderung=\"mit\",CO754,CQ754)+AH754,2)","v":0},{"$f":"ROUND(Y754-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z754,IF(AbschlVar=\"DK_fix\",Y754*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB754,Kosten_Fond!$AA754))))*CR754+AH754,2)","v":0},{"$f":"ROUND(Z754-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z754,IF(AbschlVar=\"DK_fix\",Z754*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB754,Kosten_Fond!$AA754))))*CS754+AH754,2)","v":0},{"$f":"ROUND(AA754-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z754,IF(AbschlVar=\"DK_fix\",AA754*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB754,Kosten_Fond!$AA754))))*CT754+AH754,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,5,{"$f":"IF(AND(Fond!$B754<=1,OR($A754<n,AND($A754=n,Fond!$B754<=1))),R753*M754,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A754<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A754+1)-$B$16)*$B$16,A754,A754+1),0)","v":61},6,{"$f":"Kosten_Fond!T755","v":0},{"$f":"Kosten_Fond!U755","v":0},{"$f":"Kosten_Fond!V755","v":0},{"$f":"Kosten_Fond!W755","v":0},{"$f":"Kosten_Fond!X755","v":0},0,0,0,0,0,{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),ROUND(M754*(1+INDEX(Performance_Vektoren!J$5:J$77,$A754+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),ROUND(N754*(1+INDEX(Performance_Vektoren!K$5:K$77,$A754+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),ROUND(O754*(1+INDEX(Performance_Vektoren!L$5:L$77,$A754+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),ROUND(P754*(1+INDEX(Performance_Vektoren!M$5:M$77,$A754+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),ROUND(Q754*(1+INDEX(Performance_Vektoren!N$5:N$77,$A754+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),R754+(H755-(IF(AND(EE=1,m>$A755),0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)+$BS755)*CP755)/M755,0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),S754+(I755-(IF(AND(EE=1,m>$A755),0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)+$BS755)*CQ755)/N755,0)","v":0},{"$f":"ROUND(IF(OR($A755<n,AND($A755=n,$B755<=1)),T754+(J755-(IF(AND(EE=1,m>$A755),0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)+$BS755)*CR755)/O755,0),10)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),U754+(K755-(IF(AND(EE=1,m>$A755),0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)+$BS755)*CS755)/P755,0)","v":0},{"$f":"IF(OR($A755<n,AND($A755=n,$B755<=1)),V754+(L755-(IF(AND(EE=1,m>$A755),0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)+$BS755)*CT755)/Q755,0)","v":0},{"$f":"ROUND(R755*M755-(H755-IF(EE=1,0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)*CP755),2)","v":0},{"$f":"ROUND(S755*N755-(I755-IF(EE=1,0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)*CQ755),2)","v":0},{"$f":"ROUND(T755*O755-(J755-IF(EE=1,0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)*CR755),2)","v":0},{"$f":"ROUND(U755*P755-(K755-IF(EE=1,0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)*CS755),2)","v":0},{"$f":"ROUND(V755*Q755-(L755-IF(EE=1,0,Kosten_Fond!$D755+Kosten_Fond!$F755+Kosten_Fond!$H755)*CT755),2)","v":0},{"$f":"ROUND(W755-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z755,IF(AbschlVar=\"DK_fix\",W755*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB755,Kosten_Fond!$AA755))))*IF(Förderung=\"mit\",CN755,CP755)+AH755,2)","v":0},{"$f":"ROUND(X755-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z755,IF(AbschlVar=\"DK_fix\",X755*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB755,Kosten_Fond!$AA755))))*IF(Förderung=\"mit\",CO755,CQ755)+AH755,2)","v":0},{"$f":"ROUND(Y755-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z755,IF(AbschlVar=\"DK_fix\",Y755*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB755,Kosten_Fond!$AA755))))*CR755+AH755,2)","v":0},{"$f":"ROUND(Z755-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z755,IF(AbschlVar=\"DK_fix\",Z755*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB755,Kosten_Fond!$AA755))))*CS755+AH755,2)","v":0},{"$f":"ROUND(AA755-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z755,IF(AbschlVar=\"DK_fix\",AA755*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB755,Kosten_Fond!$AA755))))*CT755+AH755,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,6,{"$f":"IF(AND(Fond!$B755<=1,OR($A755<n,AND($A755=n,Fond!$B755<=1))),R754*M755,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A755<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A755+1)-$B$16)*$B$16,A755,A755+1),0)","v":61},7,{"$f":"Kosten_Fond!T756","v":0},{"$f":"Kosten_Fond!U756","v":0},{"$f":"Kosten_Fond!V756","v":0},{"$f":"Kosten_Fond!W756","v":0},{"$f":"Kosten_Fond!X756","v":0},0,0,0,0,0,{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),ROUND(M755*(1+INDEX(Performance_Vektoren!J$5:J$77,$A755+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),ROUND(N755*(1+INDEX(Performance_Vektoren!K$5:K$77,$A755+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),ROUND(O755*(1+INDEX(Performance_Vektoren!L$5:L$77,$A755+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),ROUND(P755*(1+INDEX(Performance_Vektoren!M$5:M$77,$A755+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),ROUND(Q755*(1+INDEX(Performance_Vektoren!N$5:N$77,$A755+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),R755+(H756-(IF(AND(EE=1,m>$A756),0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)+$BS756)*CP756)/M756,0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),S755+(I756-(IF(AND(EE=1,m>$A756),0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)+$BS756)*CQ756)/N756,0)","v":0},{"$f":"ROUND(IF(OR($A756<n,AND($A756=n,$B756<=1)),T755+(J756-(IF(AND(EE=1,m>$A756),0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)+$BS756)*CR756)/O756,0),10)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),U755+(K756-(IF(AND(EE=1,m>$A756),0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)+$BS756)*CS756)/P756,0)","v":0},{"$f":"IF(OR($A756<n,AND($A756=n,$B756<=1)),V755+(L756-(IF(AND(EE=1,m>$A756),0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)+$BS756)*CT756)/Q756,0)","v":0},{"$f":"ROUND(R756*M756-(H756-IF(EE=1,0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)*CP756),2)","v":0},{"$f":"ROUND(S756*N756-(I756-IF(EE=1,0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)*CQ756),2)","v":0},{"$f":"ROUND(T756*O756-(J756-IF(EE=1,0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)*CR756),2)","v":0},{"$f":"ROUND(U756*P756-(K756-IF(EE=1,0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)*CS756),2)","v":0},{"$f":"ROUND(V756*Q756-(L756-IF(EE=1,0,Kosten_Fond!$D756+Kosten_Fond!$F756+Kosten_Fond!$H756)*CT756),2)","v":0},{"$f":"ROUND(W756-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z756,IF(AbschlVar=\"DK_fix\",W756*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB756,Kosten_Fond!$AA756))))*IF(Förderung=\"mit\",CN756,CP756)+AH756,2)","v":0},{"$f":"ROUND(X756-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z756,IF(AbschlVar=\"DK_fix\",X756*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB756,Kosten_Fond!$AA756))))*IF(Förderung=\"mit\",CO756,CQ756)+AH756,2)","v":0},{"$f":"ROUND(Y756-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z756,IF(AbschlVar=\"DK_fix\",Y756*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB756,Kosten_Fond!$AA756))))*CR756+AH756,2)","v":0},{"$f":"ROUND(Z756-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z756,IF(AbschlVar=\"DK_fix\",Z756*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB756,Kosten_Fond!$AA756))))*CS756+AH756,2)","v":0},{"$f":"ROUND(AA756-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z756,IF(AbschlVar=\"DK_fix\",AA756*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB756,Kosten_Fond!$AA756))))*CT756+AH756,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,7,{"$f":"IF(AND(Fond!$B756<=1,OR($A756<n,AND($A756=n,Fond!$B756<=1))),R755*M756,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A756<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A756+1)-$B$16)*$B$16,A756,A756+1),0)","v":61},8,{"$f":"Kosten_Fond!T757","v":0},{"$f":"Kosten_Fond!U757","v":0},{"$f":"Kosten_Fond!V757","v":0},{"$f":"Kosten_Fond!W757","v":0},{"$f":"Kosten_Fond!X757","v":0},0,0,0,0,0,{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),ROUND(M756*(1+INDEX(Performance_Vektoren!J$5:J$77,$A756+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),ROUND(N756*(1+INDEX(Performance_Vektoren!K$5:K$77,$A756+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),ROUND(O756*(1+INDEX(Performance_Vektoren!L$5:L$77,$A756+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),ROUND(P756*(1+INDEX(Performance_Vektoren!M$5:M$77,$A756+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),ROUND(Q756*(1+INDEX(Performance_Vektoren!N$5:N$77,$A756+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),R756+(H757-(IF(AND(EE=1,m>$A757),0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)+$BS757)*CP757)/M757,0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),S756+(I757-(IF(AND(EE=1,m>$A757),0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)+$BS757)*CQ757)/N757,0)","v":0},{"$f":"ROUND(IF(OR($A757<n,AND($A757=n,$B757<=1)),T756+(J757-(IF(AND(EE=1,m>$A757),0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)+$BS757)*CR757)/O757,0),10)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),U756+(K757-(IF(AND(EE=1,m>$A757),0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)+$BS757)*CS757)/P757,0)","v":0},{"$f":"IF(OR($A757<n,AND($A757=n,$B757<=1)),V756+(L757-(IF(AND(EE=1,m>$A757),0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)+$BS757)*CT757)/Q757,0)","v":0},{"$f":"ROUND(R757*M757-(H757-IF(EE=1,0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)*CP757),2)","v":0},{"$f":"ROUND(S757*N757-(I757-IF(EE=1,0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)*CQ757),2)","v":0},{"$f":"ROUND(T757*O757-(J757-IF(EE=1,0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)*CR757),2)","v":0},{"$f":"ROUND(U757*P757-(K757-IF(EE=1,0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)*CS757),2)","v":0},{"$f":"ROUND(V757*Q757-(L757-IF(EE=1,0,Kosten_Fond!$D757+Kosten_Fond!$F757+Kosten_Fond!$H757)*CT757),2)","v":0},{"$f":"ROUND(W757-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z757,IF(AbschlVar=\"DK_fix\",W757*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB757,Kosten_Fond!$AA757))))*IF(Förderung=\"mit\",CN757,CP757)+AH757,2)","v":0},{"$f":"ROUND(X757-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z757,IF(AbschlVar=\"DK_fix\",X757*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB757,Kosten_Fond!$AA757))))*IF(Förderung=\"mit\",CO757,CQ757)+AH757,2)","v":0},{"$f":"ROUND(Y757-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z757,IF(AbschlVar=\"DK_fix\",Y757*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB757,Kosten_Fond!$AA757))))*CR757+AH757,2)","v":0},{"$f":"ROUND(Z757-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z757,IF(AbschlVar=\"DK_fix\",Z757*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB757,Kosten_Fond!$AA757))))*CS757+AH757,2)","v":0},{"$f":"ROUND(AA757-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z757,IF(AbschlVar=\"DK_fix\",AA757*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB757,Kosten_Fond!$AA757))))*CT757+AH757,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,8,{"$f":"IF(AND(Fond!$B757<=1,OR($A757<n,AND($A757=n,Fond!$B757<=1))),R756*M757,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A757<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A757+1)-$B$16)*$B$16,A757,A757+1),0)","v":61},9,{"$f":"Kosten_Fond!T758","v":0},{"$f":"Kosten_Fond!U758","v":0},{"$f":"Kosten_Fond!V758","v":0},{"$f":"Kosten_Fond!W758","v":0},{"$f":"Kosten_Fond!X758","v":0},0,0,0,0,0,{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),ROUND(M757*(1+INDEX(Performance_Vektoren!J$5:J$77,$A757+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),ROUND(N757*(1+INDEX(Performance_Vektoren!K$5:K$77,$A757+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),ROUND(O757*(1+INDEX(Performance_Vektoren!L$5:L$77,$A757+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),ROUND(P757*(1+INDEX(Performance_Vektoren!M$5:M$77,$A757+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),ROUND(Q757*(1+INDEX(Performance_Vektoren!N$5:N$77,$A757+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),R757+(H758-(IF(AND(EE=1,m>$A758),0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)+$BS758)*CP758)/M758,0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),S757+(I758-(IF(AND(EE=1,m>$A758),0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)+$BS758)*CQ758)/N758,0)","v":0},{"$f":"ROUND(IF(OR($A758<n,AND($A758=n,$B758<=1)),T757+(J758-(IF(AND(EE=1,m>$A758),0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)+$BS758)*CR758)/O758,0),10)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),U757+(K758-(IF(AND(EE=1,m>$A758),0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)+$BS758)*CS758)/P758,0)","v":0},{"$f":"IF(OR($A758<n,AND($A758=n,$B758<=1)),V757+(L758-(IF(AND(EE=1,m>$A758),0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)+$BS758)*CT758)/Q758,0)","v":0},{"$f":"ROUND(R758*M758-(H758-IF(EE=1,0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)*CP758),2)","v":0},{"$f":"ROUND(S758*N758-(I758-IF(EE=1,0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)*CQ758),2)","v":0},{"$f":"ROUND(T758*O758-(J758-IF(EE=1,0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)*CR758),2)","v":0},{"$f":"ROUND(U758*P758-(K758-IF(EE=1,0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)*CS758),2)","v":0},{"$f":"ROUND(V758*Q758-(L758-IF(EE=1,0,Kosten_Fond!$D758+Kosten_Fond!$F758+Kosten_Fond!$H758)*CT758),2)","v":0},{"$f":"ROUND(W758-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z758,IF(AbschlVar=\"DK_fix\",W758*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB758,Kosten_Fond!$AA758))))*IF(Förderung=\"mit\",CN758,CP758)+AH758,2)","v":0},{"$f":"ROUND(X758-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z758,IF(AbschlVar=\"DK_fix\",X758*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB758,Kosten_Fond!$AA758))))*IF(Förderung=\"mit\",CO758,CQ758)+AH758,2)","v":0},{"$f":"ROUND(Y758-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z758,IF(AbschlVar=\"DK_fix\",Y758*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB758,Kosten_Fond!$AA758))))*CR758+AH758,2)","v":0},{"$f":"ROUND(Z758-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z758,IF(AbschlVar=\"DK_fix\",Z758*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB758,Kosten_Fond!$AA758))))*CS758+AH758,2)","v":0},{"$f":"ROUND(AA758-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z758,IF(AbschlVar=\"DK_fix\",AA758*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB758,Kosten_Fond!$AA758))))*CT758+AH758,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,9,{"$f":"IF(AND(Fond!$B758<=1,OR($A758<n,AND($A758=n,Fond!$B758<=1))),R757*M758,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A758<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A758+1)-$B$16)*$B$16,A758,A758+1),0)","v":61},10,{"$f":"Kosten_Fond!T759","v":0},{"$f":"Kosten_Fond!U759","v":0},{"$f":"Kosten_Fond!V759","v":0},{"$f":"Kosten_Fond!W759","v":0},{"$f":"Kosten_Fond!X759","v":0},0,0,0,0,0,{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),ROUND(M758*(1+INDEX(Performance_Vektoren!J$5:J$77,$A758+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),ROUND(N758*(1+INDEX(Performance_Vektoren!K$5:K$77,$A758+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),ROUND(O758*(1+INDEX(Performance_Vektoren!L$5:L$77,$A758+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),ROUND(P758*(1+INDEX(Performance_Vektoren!M$5:M$77,$A758+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),ROUND(Q758*(1+INDEX(Performance_Vektoren!N$5:N$77,$A758+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),R758+(H759-(IF(AND(EE=1,m>$A759),0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)+$BS759)*CP759)/M759,0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),S758+(I759-(IF(AND(EE=1,m>$A759),0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)+$BS759)*CQ759)/N759,0)","v":0},{"$f":"ROUND(IF(OR($A759<n,AND($A759=n,$B759<=1)),T758+(J759-(IF(AND(EE=1,m>$A759),0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)+$BS759)*CR759)/O759,0),10)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),U758+(K759-(IF(AND(EE=1,m>$A759),0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)+$BS759)*CS759)/P759,0)","v":0},{"$f":"IF(OR($A759<n,AND($A759=n,$B759<=1)),V758+(L759-(IF(AND(EE=1,m>$A759),0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)+$BS759)*CT759)/Q759,0)","v":0},{"$f":"ROUND(R759*M759-(H759-IF(EE=1,0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)*CP759),2)","v":0},{"$f":"ROUND(S759*N759-(I759-IF(EE=1,0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)*CQ759),2)","v":0},{"$f":"ROUND(T759*O759-(J759-IF(EE=1,0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)*CR759),2)","v":0},{"$f":"ROUND(U759*P759-(K759-IF(EE=1,0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)*CS759),2)","v":0},{"$f":"ROUND(V759*Q759-(L759-IF(EE=1,0,Kosten_Fond!$D759+Kosten_Fond!$F759+Kosten_Fond!$H759)*CT759),2)","v":0},{"$f":"ROUND(W759-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z759,IF(AbschlVar=\"DK_fix\",W759*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB759,Kosten_Fond!$AA759))))*IF(Förderung=\"mit\",CN759,CP759)+AH759,2)","v":0},{"$f":"ROUND(X759-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z759,IF(AbschlVar=\"DK_fix\",X759*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB759,Kosten_Fond!$AA759))))*IF(Förderung=\"mit\",CO759,CQ759)+AH759,2)","v":0},{"$f":"ROUND(Y759-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z759,IF(AbschlVar=\"DK_fix\",Y759*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB759,Kosten_Fond!$AA759))))*CR759+AH759,2)","v":0},{"$f":"ROUND(Z759-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z759,IF(AbschlVar=\"DK_fix\",Z759*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB759,Kosten_Fond!$AA759))))*CS759+AH759,2)","v":0},{"$f":"ROUND(AA759-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z759,IF(AbschlVar=\"DK_fix\",AA759*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB759,Kosten_Fond!$AA759))))*CT759+AH759,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,10,{"$f":"IF(AND(Fond!$B759<=1,OR($A759<n,AND($A759=n,Fond!$B759<=1))),R758*M759,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A759<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A759+1)-$B$16)*$B$16,A759,A759+1),0)","v":61},11,{"$f":"Kosten_Fond!T760","v":0},{"$f":"Kosten_Fond!U760","v":0},{"$f":"Kosten_Fond!V760","v":0},{"$f":"Kosten_Fond!W760","v":0},{"$f":"Kosten_Fond!X760","v":0},0,0,0,0,0,{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),ROUND(M759*(1+INDEX(Performance_Vektoren!J$5:J$77,$A759+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),ROUND(N759*(1+INDEX(Performance_Vektoren!K$5:K$77,$A759+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),ROUND(O759*(1+INDEX(Performance_Vektoren!L$5:L$77,$A759+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),ROUND(P759*(1+INDEX(Performance_Vektoren!M$5:M$77,$A759+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),ROUND(Q759*(1+INDEX(Performance_Vektoren!N$5:N$77,$A759+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),R759+(H760-(IF(AND(EE=1,m>$A760),0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)+$BS760)*CP760)/M760,0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),S759+(I760-(IF(AND(EE=1,m>$A760),0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)+$BS760)*CQ760)/N760,0)","v":0},{"$f":"ROUND(IF(OR($A760<n,AND($A760=n,$B760<=1)),T759+(J760-(IF(AND(EE=1,m>$A760),0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)+$BS760)*CR760)/O760,0),10)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),U759+(K760-(IF(AND(EE=1,m>$A760),0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)+$BS760)*CS760)/P760,0)","v":0},{"$f":"IF(OR($A760<n,AND($A760=n,$B760<=1)),V759+(L760-(IF(AND(EE=1,m>$A760),0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)+$BS760)*CT760)/Q760,0)","v":0},{"$f":"ROUND(R760*M760-(H760-IF(EE=1,0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)*CP760),2)","v":0},{"$f":"ROUND(S760*N760-(I760-IF(EE=1,0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)*CQ760),2)","v":0},{"$f":"ROUND(T760*O760-(J760-IF(EE=1,0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)*CR760),2)","v":0},{"$f":"ROUND(U760*P760-(K760-IF(EE=1,0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)*CS760),2)","v":0},{"$f":"ROUND(V760*Q760-(L760-IF(EE=1,0,Kosten_Fond!$D760+Kosten_Fond!$F760+Kosten_Fond!$H760)*CT760),2)","v":0},{"$f":"ROUND(W760-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z760,IF(AbschlVar=\"DK_fix\",W760*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB760,Kosten_Fond!$AA760))))*IF(Förderung=\"mit\",CN760,CP760)+AH760,2)","v":0},{"$f":"ROUND(X760-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z760,IF(AbschlVar=\"DK_fix\",X760*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB760,Kosten_Fond!$AA760))))*IF(Förderung=\"mit\",CO760,CQ760)+AH760,2)","v":0},{"$f":"ROUND(Y760-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z760,IF(AbschlVar=\"DK_fix\",Y760*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB760,Kosten_Fond!$AA760))))*CR760+AH760,2)","v":0},{"$f":"ROUND(Z760-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z760,IF(AbschlVar=\"DK_fix\",Z760*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB760,Kosten_Fond!$AA760))))*CS760+AH760,2)","v":0},{"$f":"ROUND(AA760-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z760,IF(AbschlVar=\"DK_fix\",AA760*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB760,Kosten_Fond!$AA760))))*CT760+AH760,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,11,{"$f":"IF(AND(Fond!$B760<=1,OR($A760<n,AND($A760=n,Fond!$B760<=1))),R759*M760,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A760<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A760+1)-$B$16)*$B$16,A760,A760+1),0)","v":61},12,{"$f":"Kosten_Fond!T761","v":0},{"$f":"Kosten_Fond!U761","v":0},{"$f":"Kosten_Fond!V761","v":0},{"$f":"Kosten_Fond!W761","v":0},{"$f":"Kosten_Fond!X761","v":0},0,0,0,0,0,{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),ROUND(M760*(1+INDEX(Performance_Vektoren!J$5:J$77,$A760+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),ROUND(N760*(1+INDEX(Performance_Vektoren!K$5:K$77,$A760+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),ROUND(O760*(1+INDEX(Performance_Vektoren!L$5:L$77,$A760+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),ROUND(P760*(1+INDEX(Performance_Vektoren!M$5:M$77,$A760+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),ROUND(Q760*(1+INDEX(Performance_Vektoren!N$5:N$77,$A760+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),R760+(H761-(IF(AND(EE=1,m>$A761),0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)+$BS761)*CP761)/M761,0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),S760+(I761-(IF(AND(EE=1,m>$A761),0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)+$BS761)*CQ761)/N761,0)","v":0},{"$f":"ROUND(IF(OR($A761<n,AND($A761=n,$B761<=1)),T760+(J761-(IF(AND(EE=1,m>$A761),0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)+$BS761)*CR761)/O761,0),10)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),U760+(K761-(IF(AND(EE=1,m>$A761),0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)+$BS761)*CS761)/P761,0)","v":0},{"$f":"IF(OR($A761<n,AND($A761=n,$B761<=1)),V760+(L761-(IF(AND(EE=1,m>$A761),0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)+$BS761)*CT761)/Q761,0)","v":0},{"$f":"ROUND(R761*M761-(H761-IF(EE=1,0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)*CP761),2)","v":0},{"$f":"ROUND(S761*N761-(I761-IF(EE=1,0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)*CQ761),2)","v":0},{"$f":"ROUND(T761*O761-(J761-IF(EE=1,0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)*CR761),2)","v":0},{"$f":"ROUND(U761*P761-(K761-IF(EE=1,0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)*CS761),2)","v":0},{"$f":"ROUND(V761*Q761-(L761-IF(EE=1,0,Kosten_Fond!$D761+Kosten_Fond!$F761+Kosten_Fond!$H761)*CT761),2)","v":0},{"$f":"ROUND(W761-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z761,IF(AbschlVar=\"DK_fix\",W761*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB761,Kosten_Fond!$AA761))))*IF(Förderung=\"mit\",CN761,CP761)+AH761,2)","v":0},{"$f":"ROUND(X761-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z761,IF(AbschlVar=\"DK_fix\",X761*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB761,Kosten_Fond!$AA761))))*IF(Förderung=\"mit\",CO761,CQ761)+AH761,2)","v":0},{"$f":"ROUND(Y761-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z761,IF(AbschlVar=\"DK_fix\",Y761*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB761,Kosten_Fond!$AA761))))*CR761+AH761,2)","v":0},{"$f":"ROUND(Z761-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z761,IF(AbschlVar=\"DK_fix\",Z761*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB761,Kosten_Fond!$AA761))))*CS761+AH761,2)","v":0},{"$f":"ROUND(AA761-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z761,IF(AbschlVar=\"DK_fix\",AA761*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB761,Kosten_Fond!$AA761))))*CT761+AH761,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,12,{"$f":"IF(AND(Fond!$B761<=1,OR($A761<n,AND($A761=n,Fond!$B761<=1))),R760*M761,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A761<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A761+1)-$B$16)*$B$16,A761,A761+1),0)","v":62},1,{"$f":"Kosten_Fond!T762","v":0},{"$f":"Kosten_Fond!U762","v":0},{"$f":"Kosten_Fond!V762","v":0},{"$f":"Kosten_Fond!W762","v":0},{"$f":"Kosten_Fond!X762","v":0},0,0,0,0,0,{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),ROUND(M761*(1+INDEX(Performance_Vektoren!J$5:J$77,$A761+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),ROUND(N761*(1+INDEX(Performance_Vektoren!K$5:K$77,$A761+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),ROUND(O761*(1+INDEX(Performance_Vektoren!L$5:L$77,$A761+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),ROUND(P761*(1+INDEX(Performance_Vektoren!M$5:M$77,$A761+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),ROUND(Q761*(1+INDEX(Performance_Vektoren!N$5:N$77,$A761+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),R761+(H762-(IF(AND(EE=1,m>$A762),0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)+$BS762)*CP762)/M762,0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),S761+(I762-(IF(AND(EE=1,m>$A762),0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)+$BS762)*CQ762)/N762,0)","v":0},{"$f":"ROUND(IF(OR($A762<n,AND($A762=n,$B762<=1)),T761+(J762-(IF(AND(EE=1,m>$A762),0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)+$BS762)*CR762)/O762,0),10)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),U761+(K762-(IF(AND(EE=1,m>$A762),0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)+$BS762)*CS762)/P762,0)","v":0},{"$f":"IF(OR($A762<n,AND($A762=n,$B762<=1)),V761+(L762-(IF(AND(EE=1,m>$A762),0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)+$BS762)*CT762)/Q762,0)","v":0},{"$f":"ROUND(R762*M762-(H762-IF(EE=1,0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)*CP762),2)","v":0},{"$f":"ROUND(S762*N762-(I762-IF(EE=1,0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)*CQ762),2)","v":0},{"$f":"ROUND(T762*O762-(J762-IF(EE=1,0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)*CR762),2)","v":0},{"$f":"ROUND(U762*P762-(K762-IF(EE=1,0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)*CS762),2)","v":0},{"$f":"ROUND(V762*Q762-(L762-IF(EE=1,0,Kosten_Fond!$D762+Kosten_Fond!$F762+Kosten_Fond!$H762)*CT762),2)","v":0},{"$f":"ROUND(W762-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z762,IF(AbschlVar=\"DK_fix\",W762*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB762,Kosten_Fond!$AA762))))*IF(Förderung=\"mit\",CN762,CP762)+AH762,2)","v":0},{"$f":"ROUND(X762-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z762,IF(AbschlVar=\"DK_fix\",X762*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB762,Kosten_Fond!$AA762))))*IF(Förderung=\"mit\",CO762,CQ762)+AH762,2)","v":0},{"$f":"ROUND(Y762-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z762,IF(AbschlVar=\"DK_fix\",Y762*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB762,Kosten_Fond!$AA762))))*CR762+AH762,2)","v":0},{"$f":"ROUND(Z762-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z762,IF(AbschlVar=\"DK_fix\",Z762*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB762,Kosten_Fond!$AA762))))*CS762+AH762,2)","v":0},{"$f":"ROUND(AA762-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z762,IF(AbschlVar=\"DK_fix\",AA762*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB762,Kosten_Fond!$AA762))))*CT762+AH762,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,1,{"$f":"IF(AND(Fond!$B762<=1,OR($A762<n,AND($A762=n,Fond!$B762<=1))),R761*M762,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A762<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A762+1)-$B$16)*$B$16,A762,A762+1),0)","v":62},2,{"$f":"Kosten_Fond!T763","v":0},{"$f":"Kosten_Fond!U763","v":0},{"$f":"Kosten_Fond!V763","v":0},{"$f":"Kosten_Fond!W763","v":0},{"$f":"Kosten_Fond!X763","v":0},0,0,0,0,0,{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),ROUND(M762*(1+INDEX(Performance_Vektoren!J$5:J$77,$A762+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),ROUND(N762*(1+INDEX(Performance_Vektoren!K$5:K$77,$A762+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),ROUND(O762*(1+INDEX(Performance_Vektoren!L$5:L$77,$A762+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),ROUND(P762*(1+INDEX(Performance_Vektoren!M$5:M$77,$A762+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),ROUND(Q762*(1+INDEX(Performance_Vektoren!N$5:N$77,$A762+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),R762+(H763-(IF(AND(EE=1,m>$A763),0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)+$BS763)*CP763)/M763,0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),S762+(I763-(IF(AND(EE=1,m>$A763),0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)+$BS763)*CQ763)/N763,0)","v":0},{"$f":"ROUND(IF(OR($A763<n,AND($A763=n,$B763<=1)),T762+(J763-(IF(AND(EE=1,m>$A763),0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)+$BS763)*CR763)/O763,0),10)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),U762+(K763-(IF(AND(EE=1,m>$A763),0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)+$BS763)*CS763)/P763,0)","v":0},{"$f":"IF(OR($A763<n,AND($A763=n,$B763<=1)),V762+(L763-(IF(AND(EE=1,m>$A763),0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)+$BS763)*CT763)/Q763,0)","v":0},{"$f":"ROUND(R763*M763-(H763-IF(EE=1,0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)*CP763),2)","v":0},{"$f":"ROUND(S763*N763-(I763-IF(EE=1,0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)*CQ763),2)","v":0},{"$f":"ROUND(T763*O763-(J763-IF(EE=1,0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)*CR763),2)","v":0},{"$f":"ROUND(U763*P763-(K763-IF(EE=1,0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)*CS763),2)","v":0},{"$f":"ROUND(V763*Q763-(L763-IF(EE=1,0,Kosten_Fond!$D763+Kosten_Fond!$F763+Kosten_Fond!$H763)*CT763),2)","v":0},{"$f":"ROUND(W763-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z763,IF(AbschlVar=\"DK_fix\",W763*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB763,Kosten_Fond!$AA763))))*IF(Förderung=\"mit\",CN763,CP763)+AH763,2)","v":0},{"$f":"ROUND(X763-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z763,IF(AbschlVar=\"DK_fix\",X763*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB763,Kosten_Fond!$AA763))))*IF(Förderung=\"mit\",CO763,CQ763)+AH763,2)","v":0},{"$f":"ROUND(Y763-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z763,IF(AbschlVar=\"DK_fix\",Y763*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB763,Kosten_Fond!$AA763))))*CR763+AH763,2)","v":0},{"$f":"ROUND(Z763-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z763,IF(AbschlVar=\"DK_fix\",Z763*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB763,Kosten_Fond!$AA763))))*CS763+AH763,2)","v":0},{"$f":"ROUND(AA763-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z763,IF(AbschlVar=\"DK_fix\",AA763*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB763,Kosten_Fond!$AA763))))*CT763+AH763,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,2,{"$f":"IF(AND(Fond!$B763<=1,OR($A763<n,AND($A763=n,Fond!$B763<=1))),R762*M763,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A763<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A763+1)-$B$16)*$B$16,A763,A763+1),0)","v":62},3,{"$f":"Kosten_Fond!T764","v":0},{"$f":"Kosten_Fond!U764","v":0},{"$f":"Kosten_Fond!V764","v":0},{"$f":"Kosten_Fond!W764","v":0},{"$f":"Kosten_Fond!X764","v":0},0,0,0,0,0,{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),ROUND(M763*(1+INDEX(Performance_Vektoren!J$5:J$77,$A763+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),ROUND(N763*(1+INDEX(Performance_Vektoren!K$5:K$77,$A763+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),ROUND(O763*(1+INDEX(Performance_Vektoren!L$5:L$77,$A763+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),ROUND(P763*(1+INDEX(Performance_Vektoren!M$5:M$77,$A763+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),ROUND(Q763*(1+INDEX(Performance_Vektoren!N$5:N$77,$A763+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),R763+(H764-(IF(AND(EE=1,m>$A764),0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)+$BS764)*CP764)/M764,0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),S763+(I764-(IF(AND(EE=1,m>$A764),0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)+$BS764)*CQ764)/N764,0)","v":0},{"$f":"ROUND(IF(OR($A764<n,AND($A764=n,$B764<=1)),T763+(J764-(IF(AND(EE=1,m>$A764),0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)+$BS764)*CR764)/O764,0),10)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),U763+(K764-(IF(AND(EE=1,m>$A764),0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)+$BS764)*CS764)/P764,0)","v":0},{"$f":"IF(OR($A764<n,AND($A764=n,$B764<=1)),V763+(L764-(IF(AND(EE=1,m>$A764),0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)+$BS764)*CT764)/Q764,0)","v":0},{"$f":"ROUND(R764*M764-(H764-IF(EE=1,0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)*CP764),2)","v":0},{"$f":"ROUND(S764*N764-(I764-IF(EE=1,0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)*CQ764),2)","v":0},{"$f":"ROUND(T764*O764-(J764-IF(EE=1,0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)*CR764),2)","v":0},{"$f":"ROUND(U764*P764-(K764-IF(EE=1,0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)*CS764),2)","v":0},{"$f":"ROUND(V764*Q764-(L764-IF(EE=1,0,Kosten_Fond!$D764+Kosten_Fond!$F764+Kosten_Fond!$H764)*CT764),2)","v":0},{"$f":"ROUND(W764-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z764,IF(AbschlVar=\"DK_fix\",W764*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB764,Kosten_Fond!$AA764))))*IF(Förderung=\"mit\",CN764,CP764)+AH764,2)","v":0},{"$f":"ROUND(X764-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z764,IF(AbschlVar=\"DK_fix\",X764*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB764,Kosten_Fond!$AA764))))*IF(Förderung=\"mit\",CO764,CQ764)+AH764,2)","v":0},{"$f":"ROUND(Y764-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z764,IF(AbschlVar=\"DK_fix\",Y764*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB764,Kosten_Fond!$AA764))))*CR764+AH764,2)","v":0},{"$f":"ROUND(Z764-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z764,IF(AbschlVar=\"DK_fix\",Z764*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB764,Kosten_Fond!$AA764))))*CS764+AH764,2)","v":0},{"$f":"ROUND(AA764-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z764,IF(AbschlVar=\"DK_fix\",AA764*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB764,Kosten_Fond!$AA764))))*CT764+AH764,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,3,{"$f":"IF(AND(Fond!$B764<=1,OR($A764<n,AND($A764=n,Fond!$B764<=1))),R763*M764,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A764<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A764+1)-$B$16)*$B$16,A764,A764+1),0)","v":62},4,{"$f":"Kosten_Fond!T765","v":0},{"$f":"Kosten_Fond!U765","v":0},{"$f":"Kosten_Fond!V765","v":0},{"$f":"Kosten_Fond!W765","v":0},{"$f":"Kosten_Fond!X765","v":0},0,0,0,0,0,{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),ROUND(M764*(1+INDEX(Performance_Vektoren!J$5:J$77,$A764+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),ROUND(N764*(1+INDEX(Performance_Vektoren!K$5:K$77,$A764+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),ROUND(O764*(1+INDEX(Performance_Vektoren!L$5:L$77,$A764+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),ROUND(P764*(1+INDEX(Performance_Vektoren!M$5:M$77,$A764+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),ROUND(Q764*(1+INDEX(Performance_Vektoren!N$5:N$77,$A764+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),R764+(H765-(IF(AND(EE=1,m>$A765),0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)+$BS765)*CP765)/M765,0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),S764+(I765-(IF(AND(EE=1,m>$A765),0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)+$BS765)*CQ765)/N765,0)","v":0},{"$f":"ROUND(IF(OR($A765<n,AND($A765=n,$B765<=1)),T764+(J765-(IF(AND(EE=1,m>$A765),0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)+$BS765)*CR765)/O765,0),10)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),U764+(K765-(IF(AND(EE=1,m>$A765),0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)+$BS765)*CS765)/P765,0)","v":0},{"$f":"IF(OR($A765<n,AND($A765=n,$B765<=1)),V764+(L765-(IF(AND(EE=1,m>$A765),0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)+$BS765)*CT765)/Q765,0)","v":0},{"$f":"ROUND(R765*M765-(H765-IF(EE=1,0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)*CP765),2)","v":0},{"$f":"ROUND(S765*N765-(I765-IF(EE=1,0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)*CQ765),2)","v":0},{"$f":"ROUND(T765*O765-(J765-IF(EE=1,0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)*CR765),2)","v":0},{"$f":"ROUND(U765*P765-(K765-IF(EE=1,0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)*CS765),2)","v":0},{"$f":"ROUND(V765*Q765-(L765-IF(EE=1,0,Kosten_Fond!$D765+Kosten_Fond!$F765+Kosten_Fond!$H765)*CT765),2)","v":0},{"$f":"ROUND(W765-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z765,IF(AbschlVar=\"DK_fix\",W765*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB765,Kosten_Fond!$AA765))))*IF(Förderung=\"mit\",CN765,CP765)+AH765,2)","v":0},{"$f":"ROUND(X765-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z765,IF(AbschlVar=\"DK_fix\",X765*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB765,Kosten_Fond!$AA765))))*IF(Förderung=\"mit\",CO765,CQ765)+AH765,2)","v":0},{"$f":"ROUND(Y765-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z765,IF(AbschlVar=\"DK_fix\",Y765*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB765,Kosten_Fond!$AA765))))*CR765+AH765,2)","v":0},{"$f":"ROUND(Z765-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z765,IF(AbschlVar=\"DK_fix\",Z765*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB765,Kosten_Fond!$AA765))))*CS765+AH765,2)","v":0},{"$f":"ROUND(AA765-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z765,IF(AbschlVar=\"DK_fix\",AA765*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB765,Kosten_Fond!$AA765))))*CT765+AH765,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,4,{"$f":"IF(AND(Fond!$B765<=1,OR($A765<n,AND($A765=n,Fond!$B765<=1))),R764*M765,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A765<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A765+1)-$B$16)*$B$16,A765,A765+1),0)","v":62},5,{"$f":"Kosten_Fond!T766","v":0},{"$f":"Kosten_Fond!U766","v":0},{"$f":"Kosten_Fond!V766","v":0},{"$f":"Kosten_Fond!W766","v":0},{"$f":"Kosten_Fond!X766","v":0},0,0,0,0,0,{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),ROUND(M765*(1+INDEX(Performance_Vektoren!J$5:J$77,$A765+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),ROUND(N765*(1+INDEX(Performance_Vektoren!K$5:K$77,$A765+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),ROUND(O765*(1+INDEX(Performance_Vektoren!L$5:L$77,$A765+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),ROUND(P765*(1+INDEX(Performance_Vektoren!M$5:M$77,$A765+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),ROUND(Q765*(1+INDEX(Performance_Vektoren!N$5:N$77,$A765+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),R765+(H766-(IF(AND(EE=1,m>$A766),0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)+$BS766)*CP766)/M766,0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),S765+(I766-(IF(AND(EE=1,m>$A766),0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)+$BS766)*CQ766)/N766,0)","v":0},{"$f":"ROUND(IF(OR($A766<n,AND($A766=n,$B766<=1)),T765+(J766-(IF(AND(EE=1,m>$A766),0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)+$BS766)*CR766)/O766,0),10)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),U765+(K766-(IF(AND(EE=1,m>$A766),0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)+$BS766)*CS766)/P766,0)","v":0},{"$f":"IF(OR($A766<n,AND($A766=n,$B766<=1)),V765+(L766-(IF(AND(EE=1,m>$A766),0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)+$BS766)*CT766)/Q766,0)","v":0},{"$f":"ROUND(R766*M766-(H766-IF(EE=1,0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)*CP766),2)","v":0},{"$f":"ROUND(S766*N766-(I766-IF(EE=1,0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)*CQ766),2)","v":0},{"$f":"ROUND(T766*O766-(J766-IF(EE=1,0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)*CR766),2)","v":0},{"$f":"ROUND(U766*P766-(K766-IF(EE=1,0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)*CS766),2)","v":0},{"$f":"ROUND(V766*Q766-(L766-IF(EE=1,0,Kosten_Fond!$D766+Kosten_Fond!$F766+Kosten_Fond!$H766)*CT766),2)","v":0},{"$f":"ROUND(W766-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z766,IF(AbschlVar=\"DK_fix\",W766*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB766,Kosten_Fond!$AA766))))*IF(Förderung=\"mit\",CN766,CP766)+AH766,2)","v":0},{"$f":"ROUND(X766-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z766,IF(AbschlVar=\"DK_fix\",X766*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB766,Kosten_Fond!$AA766))))*IF(Förderung=\"mit\",CO766,CQ766)+AH766,2)","v":0},{"$f":"ROUND(Y766-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z766,IF(AbschlVar=\"DK_fix\",Y766*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB766,Kosten_Fond!$AA766))))*CR766+AH766,2)","v":0},{"$f":"ROUND(Z766-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z766,IF(AbschlVar=\"DK_fix\",Z766*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB766,Kosten_Fond!$AA766))))*CS766+AH766,2)","v":0},{"$f":"ROUND(AA766-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z766,IF(AbschlVar=\"DK_fix\",AA766*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB766,Kosten_Fond!$AA766))))*CT766+AH766,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,5,{"$f":"IF(AND(Fond!$B766<=1,OR($A766<n,AND($A766=n,Fond!$B766<=1))),R765*M766,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A766<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A766+1)-$B$16)*$B$16,A766,A766+1),0)","v":62},6,{"$f":"Kosten_Fond!T767","v":0},{"$f":"Kosten_Fond!U767","v":0},{"$f":"Kosten_Fond!V767","v":0},{"$f":"Kosten_Fond!W767","v":0},{"$f":"Kosten_Fond!X767","v":0},0,0,0,0,0,{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),ROUND(M766*(1+INDEX(Performance_Vektoren!J$5:J$77,$A766+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),ROUND(N766*(1+INDEX(Performance_Vektoren!K$5:K$77,$A766+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),ROUND(O766*(1+INDEX(Performance_Vektoren!L$5:L$77,$A766+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),ROUND(P766*(1+INDEX(Performance_Vektoren!M$5:M$77,$A766+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),ROUND(Q766*(1+INDEX(Performance_Vektoren!N$5:N$77,$A766+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),R766+(H767-(IF(AND(EE=1,m>$A767),0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)+$BS767)*CP767)/M767,0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),S766+(I767-(IF(AND(EE=1,m>$A767),0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)+$BS767)*CQ767)/N767,0)","v":0},{"$f":"ROUND(IF(OR($A767<n,AND($A767=n,$B767<=1)),T766+(J767-(IF(AND(EE=1,m>$A767),0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)+$BS767)*CR767)/O767,0),10)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),U766+(K767-(IF(AND(EE=1,m>$A767),0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)+$BS767)*CS767)/P767,0)","v":0},{"$f":"IF(OR($A767<n,AND($A767=n,$B767<=1)),V766+(L767-(IF(AND(EE=1,m>$A767),0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)+$BS767)*CT767)/Q767,0)","v":0},{"$f":"ROUND(R767*M767-(H767-IF(EE=1,0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)*CP767),2)","v":0},{"$f":"ROUND(S767*N767-(I767-IF(EE=1,0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)*CQ767),2)","v":0},{"$f":"ROUND(T767*O767-(J767-IF(EE=1,0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)*CR767),2)","v":0},{"$f":"ROUND(U767*P767-(K767-IF(EE=1,0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)*CS767),2)","v":0},{"$f":"ROUND(V767*Q767-(L767-IF(EE=1,0,Kosten_Fond!$D767+Kosten_Fond!$F767+Kosten_Fond!$H767)*CT767),2)","v":0},{"$f":"ROUND(W767-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z767,IF(AbschlVar=\"DK_fix\",W767*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB767,Kosten_Fond!$AA767))))*IF(Förderung=\"mit\",CN767,CP767)+AH767,2)","v":0},{"$f":"ROUND(X767-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z767,IF(AbschlVar=\"DK_fix\",X767*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB767,Kosten_Fond!$AA767))))*IF(Förderung=\"mit\",CO767,CQ767)+AH767,2)","v":0},{"$f":"ROUND(Y767-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z767,IF(AbschlVar=\"DK_fix\",Y767*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB767,Kosten_Fond!$AA767))))*CR767+AH767,2)","v":0},{"$f":"ROUND(Z767-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z767,IF(AbschlVar=\"DK_fix\",Z767*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB767,Kosten_Fond!$AA767))))*CS767+AH767,2)","v":0},{"$f":"ROUND(AA767-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z767,IF(AbschlVar=\"DK_fix\",AA767*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB767,Kosten_Fond!$AA767))))*CT767+AH767,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,6,{"$f":"IF(AND(Fond!$B767<=1,OR($A767<n,AND($A767=n,Fond!$B767<=1))),R766*M767,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A767<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A767+1)-$B$16)*$B$16,A767,A767+1),0)","v":62},7,{"$f":"Kosten_Fond!T768","v":0},{"$f":"Kosten_Fond!U768","v":0},{"$f":"Kosten_Fond!V768","v":0},{"$f":"Kosten_Fond!W768","v":0},{"$f":"Kosten_Fond!X768","v":0},0,0,0,0,0,{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),ROUND(M767*(1+INDEX(Performance_Vektoren!J$5:J$77,$A767+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),ROUND(N767*(1+INDEX(Performance_Vektoren!K$5:K$77,$A767+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),ROUND(O767*(1+INDEX(Performance_Vektoren!L$5:L$77,$A767+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),ROUND(P767*(1+INDEX(Performance_Vektoren!M$5:M$77,$A767+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),ROUND(Q767*(1+INDEX(Performance_Vektoren!N$5:N$77,$A767+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),R767+(H768-(IF(AND(EE=1,m>$A768),0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)+$BS768)*CP768)/M768,0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),S767+(I768-(IF(AND(EE=1,m>$A768),0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)+$BS768)*CQ768)/N768,0)","v":0},{"$f":"ROUND(IF(OR($A768<n,AND($A768=n,$B768<=1)),T767+(J768-(IF(AND(EE=1,m>$A768),0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)+$BS768)*CR768)/O768,0),10)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),U767+(K768-(IF(AND(EE=1,m>$A768),0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)+$BS768)*CS768)/P768,0)","v":0},{"$f":"IF(OR($A768<n,AND($A768=n,$B768<=1)),V767+(L768-(IF(AND(EE=1,m>$A768),0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)+$BS768)*CT768)/Q768,0)","v":0},{"$f":"ROUND(R768*M768-(H768-IF(EE=1,0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)*CP768),2)","v":0},{"$f":"ROUND(S768*N768-(I768-IF(EE=1,0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)*CQ768),2)","v":0},{"$f":"ROUND(T768*O768-(J768-IF(EE=1,0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)*CR768),2)","v":0},{"$f":"ROUND(U768*P768-(K768-IF(EE=1,0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)*CS768),2)","v":0},{"$f":"ROUND(V768*Q768-(L768-IF(EE=1,0,Kosten_Fond!$D768+Kosten_Fond!$F768+Kosten_Fond!$H768)*CT768),2)","v":0},{"$f":"ROUND(W768-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z768,IF(AbschlVar=\"DK_fix\",W768*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB768,Kosten_Fond!$AA768))))*IF(Förderung=\"mit\",CN768,CP768)+AH768,2)","v":0},{"$f":"ROUND(X768-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z768,IF(AbschlVar=\"DK_fix\",X768*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB768,Kosten_Fond!$AA768))))*IF(Förderung=\"mit\",CO768,CQ768)+AH768,2)","v":0},{"$f":"ROUND(Y768-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z768,IF(AbschlVar=\"DK_fix\",Y768*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB768,Kosten_Fond!$AA768))))*CR768+AH768,2)","v":0},{"$f":"ROUND(Z768-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z768,IF(AbschlVar=\"DK_fix\",Z768*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB768,Kosten_Fond!$AA768))))*CS768+AH768,2)","v":0},{"$f":"ROUND(AA768-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z768,IF(AbschlVar=\"DK_fix\",AA768*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB768,Kosten_Fond!$AA768))))*CT768+AH768,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,7,{"$f":"IF(AND(Fond!$B768<=1,OR($A768<n,AND($A768=n,Fond!$B768<=1))),R767*M768,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A768<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A768+1)-$B$16)*$B$16,A768,A768+1),0)","v":62},8,{"$f":"Kosten_Fond!T769","v":0},{"$f":"Kosten_Fond!U769","v":0},{"$f":"Kosten_Fond!V769","v":0},{"$f":"Kosten_Fond!W769","v":0},{"$f":"Kosten_Fond!X769","v":0},0,0,0,0,0,{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),ROUND(M768*(1+INDEX(Performance_Vektoren!J$5:J$77,$A768+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),ROUND(N768*(1+INDEX(Performance_Vektoren!K$5:K$77,$A768+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),ROUND(O768*(1+INDEX(Performance_Vektoren!L$5:L$77,$A768+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),ROUND(P768*(1+INDEX(Performance_Vektoren!M$5:M$77,$A768+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),ROUND(Q768*(1+INDEX(Performance_Vektoren!N$5:N$77,$A768+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),R768+(H769-(IF(AND(EE=1,m>$A769),0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)+$BS769)*CP769)/M769,0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),S768+(I769-(IF(AND(EE=1,m>$A769),0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)+$BS769)*CQ769)/N769,0)","v":0},{"$f":"ROUND(IF(OR($A769<n,AND($A769=n,$B769<=1)),T768+(J769-(IF(AND(EE=1,m>$A769),0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)+$BS769)*CR769)/O769,0),10)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),U768+(K769-(IF(AND(EE=1,m>$A769),0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)+$BS769)*CS769)/P769,0)","v":0},{"$f":"IF(OR($A769<n,AND($A769=n,$B769<=1)),V768+(L769-(IF(AND(EE=1,m>$A769),0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)+$BS769)*CT769)/Q769,0)","v":0},{"$f":"ROUND(R769*M769-(H769-IF(EE=1,0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)*CP769),2)","v":0},{"$f":"ROUND(S769*N769-(I769-IF(EE=1,0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)*CQ769),2)","v":0},{"$f":"ROUND(T769*O769-(J769-IF(EE=1,0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)*CR769),2)","v":0},{"$f":"ROUND(U769*P769-(K769-IF(EE=1,0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)*CS769),2)","v":0},{"$f":"ROUND(V769*Q769-(L769-IF(EE=1,0,Kosten_Fond!$D769+Kosten_Fond!$F769+Kosten_Fond!$H769)*CT769),2)","v":0},{"$f":"ROUND(W769-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z769,IF(AbschlVar=\"DK_fix\",W769*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB769,Kosten_Fond!$AA769))))*IF(Förderung=\"mit\",CN769,CP769)+AH769,2)","v":0},{"$f":"ROUND(X769-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z769,IF(AbschlVar=\"DK_fix\",X769*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB769,Kosten_Fond!$AA769))))*IF(Förderung=\"mit\",CO769,CQ769)+AH769,2)","v":0},{"$f":"ROUND(Y769-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z769,IF(AbschlVar=\"DK_fix\",Y769*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB769,Kosten_Fond!$AA769))))*CR769+AH769,2)","v":0},{"$f":"ROUND(Z769-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z769,IF(AbschlVar=\"DK_fix\",Z769*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB769,Kosten_Fond!$AA769))))*CS769+AH769,2)","v":0},{"$f":"ROUND(AA769-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z769,IF(AbschlVar=\"DK_fix\",AA769*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB769,Kosten_Fond!$AA769))))*CT769+AH769,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,8,{"$f":"IF(AND(Fond!$B769<=1,OR($A769<n,AND($A769=n,Fond!$B769<=1))),R768*M769,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A769<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A769+1)-$B$16)*$B$16,A769,A769+1),0)","v":62},9,{"$f":"Kosten_Fond!T770","v":0},{"$f":"Kosten_Fond!U770","v":0},{"$f":"Kosten_Fond!V770","v":0},{"$f":"Kosten_Fond!W770","v":0},{"$f":"Kosten_Fond!X770","v":0},0,0,0,0,0,{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),ROUND(M769*(1+INDEX(Performance_Vektoren!J$5:J$77,$A769+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),ROUND(N769*(1+INDEX(Performance_Vektoren!K$5:K$77,$A769+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),ROUND(O769*(1+INDEX(Performance_Vektoren!L$5:L$77,$A769+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),ROUND(P769*(1+INDEX(Performance_Vektoren!M$5:M$77,$A769+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),ROUND(Q769*(1+INDEX(Performance_Vektoren!N$5:N$77,$A769+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),R769+(H770-(IF(AND(EE=1,m>$A770),0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)+$BS770)*CP770)/M770,0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),S769+(I770-(IF(AND(EE=1,m>$A770),0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)+$BS770)*CQ770)/N770,0)","v":0},{"$f":"ROUND(IF(OR($A770<n,AND($A770=n,$B770<=1)),T769+(J770-(IF(AND(EE=1,m>$A770),0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)+$BS770)*CR770)/O770,0),10)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),U769+(K770-(IF(AND(EE=1,m>$A770),0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)+$BS770)*CS770)/P770,0)","v":0},{"$f":"IF(OR($A770<n,AND($A770=n,$B770<=1)),V769+(L770-(IF(AND(EE=1,m>$A770),0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)+$BS770)*CT770)/Q770,0)","v":0},{"$f":"ROUND(R770*M770-(H770-IF(EE=1,0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)*CP770),2)","v":0},{"$f":"ROUND(S770*N770-(I770-IF(EE=1,0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)*CQ770),2)","v":0},{"$f":"ROUND(T770*O770-(J770-IF(EE=1,0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)*CR770),2)","v":0},{"$f":"ROUND(U770*P770-(K770-IF(EE=1,0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)*CS770),2)","v":0},{"$f":"ROUND(V770*Q770-(L770-IF(EE=1,0,Kosten_Fond!$D770+Kosten_Fond!$F770+Kosten_Fond!$H770)*CT770),2)","v":0},{"$f":"ROUND(W770-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z770,IF(AbschlVar=\"DK_fix\",W770*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB770,Kosten_Fond!$AA770))))*IF(Förderung=\"mit\",CN770,CP770)+AH770,2)","v":0},{"$f":"ROUND(X770-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z770,IF(AbschlVar=\"DK_fix\",X770*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB770,Kosten_Fond!$AA770))))*IF(Förderung=\"mit\",CO770,CQ770)+AH770,2)","v":0},{"$f":"ROUND(Y770-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z770,IF(AbschlVar=\"DK_fix\",Y770*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB770,Kosten_Fond!$AA770))))*CR770+AH770,2)","v":0},{"$f":"ROUND(Z770-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z770,IF(AbschlVar=\"DK_fix\",Z770*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB770,Kosten_Fond!$AA770))))*CS770+AH770,2)","v":0},{"$f":"ROUND(AA770-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z770,IF(AbschlVar=\"DK_fix\",AA770*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB770,Kosten_Fond!$AA770))))*CT770+AH770,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,9,{"$f":"IF(AND(Fond!$B770<=1,OR($A770<n,AND($A770=n,Fond!$B770<=1))),R769*M770,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A770<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A770+1)-$B$16)*$B$16,A770,A770+1),0)","v":62},10,{"$f":"Kosten_Fond!T771","v":0},{"$f":"Kosten_Fond!U771","v":0},{"$f":"Kosten_Fond!V771","v":0},{"$f":"Kosten_Fond!W771","v":0},{"$f":"Kosten_Fond!X771","v":0},0,0,0,0,0,{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),ROUND(M770*(1+INDEX(Performance_Vektoren!J$5:J$77,$A770+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),ROUND(N770*(1+INDEX(Performance_Vektoren!K$5:K$77,$A770+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),ROUND(O770*(1+INDEX(Performance_Vektoren!L$5:L$77,$A770+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),ROUND(P770*(1+INDEX(Performance_Vektoren!M$5:M$77,$A770+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),ROUND(Q770*(1+INDEX(Performance_Vektoren!N$5:N$77,$A770+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),R770+(H771-(IF(AND(EE=1,m>$A771),0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)+$BS771)*CP771)/M771,0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),S770+(I771-(IF(AND(EE=1,m>$A771),0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)+$BS771)*CQ771)/N771,0)","v":0},{"$f":"ROUND(IF(OR($A771<n,AND($A771=n,$B771<=1)),T770+(J771-(IF(AND(EE=1,m>$A771),0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)+$BS771)*CR771)/O771,0),10)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),U770+(K771-(IF(AND(EE=1,m>$A771),0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)+$BS771)*CS771)/P771,0)","v":0},{"$f":"IF(OR($A771<n,AND($A771=n,$B771<=1)),V770+(L771-(IF(AND(EE=1,m>$A771),0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)+$BS771)*CT771)/Q771,0)","v":0},{"$f":"ROUND(R771*M771-(H771-IF(EE=1,0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)*CP771),2)","v":0},{"$f":"ROUND(S771*N771-(I771-IF(EE=1,0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)*CQ771),2)","v":0},{"$f":"ROUND(T771*O771-(J771-IF(EE=1,0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)*CR771),2)","v":0},{"$f":"ROUND(U771*P771-(K771-IF(EE=1,0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)*CS771),2)","v":0},{"$f":"ROUND(V771*Q771-(L771-IF(EE=1,0,Kosten_Fond!$D771+Kosten_Fond!$F771+Kosten_Fond!$H771)*CT771),2)","v":0},{"$f":"ROUND(W771-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z771,IF(AbschlVar=\"DK_fix\",W771*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB771,Kosten_Fond!$AA771))))*IF(Förderung=\"mit\",CN771,CP771)+AH771,2)","v":0},{"$f":"ROUND(X771-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z771,IF(AbschlVar=\"DK_fix\",X771*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB771,Kosten_Fond!$AA771))))*IF(Förderung=\"mit\",CO771,CQ771)+AH771,2)","v":0},{"$f":"ROUND(Y771-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z771,IF(AbschlVar=\"DK_fix\",Y771*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB771,Kosten_Fond!$AA771))))*CR771+AH771,2)","v":0},{"$f":"ROUND(Z771-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z771,IF(AbschlVar=\"DK_fix\",Z771*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB771,Kosten_Fond!$AA771))))*CS771+AH771,2)","v":0},{"$f":"ROUND(AA771-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z771,IF(AbschlVar=\"DK_fix\",AA771*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB771,Kosten_Fond!$AA771))))*CT771+AH771,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,10,{"$f":"IF(AND(Fond!$B771<=1,OR($A771<n,AND($A771=n,Fond!$B771<=1))),R770*M771,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A771<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A771+1)-$B$16)*$B$16,A771,A771+1),0)","v":62},11,{"$f":"Kosten_Fond!T772","v":0},{"$f":"Kosten_Fond!U772","v":0},{"$f":"Kosten_Fond!V772","v":0},{"$f":"Kosten_Fond!W772","v":0},{"$f":"Kosten_Fond!X772","v":0},0,0,0,0,0,{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),ROUND(M771*(1+INDEX(Performance_Vektoren!J$5:J$77,$A771+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),ROUND(N771*(1+INDEX(Performance_Vektoren!K$5:K$77,$A771+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),ROUND(O771*(1+INDEX(Performance_Vektoren!L$5:L$77,$A771+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),ROUND(P771*(1+INDEX(Performance_Vektoren!M$5:M$77,$A771+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),ROUND(Q771*(1+INDEX(Performance_Vektoren!N$5:N$77,$A771+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),R771+(H772-(IF(AND(EE=1,m>$A772),0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)+$BS772)*CP772)/M772,0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),S771+(I772-(IF(AND(EE=1,m>$A772),0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)+$BS772)*CQ772)/N772,0)","v":0},{"$f":"ROUND(IF(OR($A772<n,AND($A772=n,$B772<=1)),T771+(J772-(IF(AND(EE=1,m>$A772),0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)+$BS772)*CR772)/O772,0),10)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),U771+(K772-(IF(AND(EE=1,m>$A772),0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)+$BS772)*CS772)/P772,0)","v":0},{"$f":"IF(OR($A772<n,AND($A772=n,$B772<=1)),V771+(L772-(IF(AND(EE=1,m>$A772),0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)+$BS772)*CT772)/Q772,0)","v":0},{"$f":"ROUND(R772*M772-(H772-IF(EE=1,0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)*CP772),2)","v":0},{"$f":"ROUND(S772*N772-(I772-IF(EE=1,0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)*CQ772),2)","v":0},{"$f":"ROUND(T772*O772-(J772-IF(EE=1,0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)*CR772),2)","v":0},{"$f":"ROUND(U772*P772-(K772-IF(EE=1,0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)*CS772),2)","v":0},{"$f":"ROUND(V772*Q772-(L772-IF(EE=1,0,Kosten_Fond!$D772+Kosten_Fond!$F772+Kosten_Fond!$H772)*CT772),2)","v":0},{"$f":"ROUND(W772-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z772,IF(AbschlVar=\"DK_fix\",W772*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB772,Kosten_Fond!$AA772))))*IF(Förderung=\"mit\",CN772,CP772)+AH772,2)","v":0},{"$f":"ROUND(X772-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z772,IF(AbschlVar=\"DK_fix\",X772*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB772,Kosten_Fond!$AA772))))*IF(Förderung=\"mit\",CO772,CQ772)+AH772,2)","v":0},{"$f":"ROUND(Y772-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z772,IF(AbschlVar=\"DK_fix\",Y772*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB772,Kosten_Fond!$AA772))))*CR772+AH772,2)","v":0},{"$f":"ROUND(Z772-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z772,IF(AbschlVar=\"DK_fix\",Z772*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB772,Kosten_Fond!$AA772))))*CS772+AH772,2)","v":0},{"$f":"ROUND(AA772-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z772,IF(AbschlVar=\"DK_fix\",AA772*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB772,Kosten_Fond!$AA772))))*CT772+AH772,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,11,{"$f":"IF(AND(Fond!$B772<=1,OR($A772<n,AND($A772=n,Fond!$B772<=1))),R771*M772,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A772<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A772+1)-$B$16)*$B$16,A772,A772+1),0)","v":62},12,{"$f":"Kosten_Fond!T773","v":0},{"$f":"Kosten_Fond!U773","v":0},{"$f":"Kosten_Fond!V773","v":0},{"$f":"Kosten_Fond!W773","v":0},{"$f":"Kosten_Fond!X773","v":0},0,0,0,0,0,{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),ROUND(M772*(1+INDEX(Performance_Vektoren!J$5:J$77,$A772+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),ROUND(N772*(1+INDEX(Performance_Vektoren!K$5:K$77,$A772+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),ROUND(O772*(1+INDEX(Performance_Vektoren!L$5:L$77,$A772+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),ROUND(P772*(1+INDEX(Performance_Vektoren!M$5:M$77,$A772+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),ROUND(Q772*(1+INDEX(Performance_Vektoren!N$5:N$77,$A772+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),R772+(H773-(IF(AND(EE=1,m>$A773),0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)+$BS773)*CP773)/M773,0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),S772+(I773-(IF(AND(EE=1,m>$A773),0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)+$BS773)*CQ773)/N773,0)","v":0},{"$f":"ROUND(IF(OR($A773<n,AND($A773=n,$B773<=1)),T772+(J773-(IF(AND(EE=1,m>$A773),0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)+$BS773)*CR773)/O773,0),10)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),U772+(K773-(IF(AND(EE=1,m>$A773),0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)+$BS773)*CS773)/P773,0)","v":0},{"$f":"IF(OR($A773<n,AND($A773=n,$B773<=1)),V772+(L773-(IF(AND(EE=1,m>$A773),0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)+$BS773)*CT773)/Q773,0)","v":0},{"$f":"ROUND(R773*M773-(H773-IF(EE=1,0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)*CP773),2)","v":0},{"$f":"ROUND(S773*N773-(I773-IF(EE=1,0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)*CQ773),2)","v":0},{"$f":"ROUND(T773*O773-(J773-IF(EE=1,0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)*CR773),2)","v":0},{"$f":"ROUND(U773*P773-(K773-IF(EE=1,0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)*CS773),2)","v":0},{"$f":"ROUND(V773*Q773-(L773-IF(EE=1,0,Kosten_Fond!$D773+Kosten_Fond!$F773+Kosten_Fond!$H773)*CT773),2)","v":0},{"$f":"ROUND(W773-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z773,IF(AbschlVar=\"DK_fix\",W773*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB773,Kosten_Fond!$AA773))))*IF(Förderung=\"mit\",CN773,CP773)+AH773,2)","v":0},{"$f":"ROUND(X773-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z773,IF(AbschlVar=\"DK_fix\",X773*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB773,Kosten_Fond!$AA773))))*IF(Förderung=\"mit\",CO773,CQ773)+AH773,2)","v":0},{"$f":"ROUND(Y773-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z773,IF(AbschlVar=\"DK_fix\",Y773*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB773,Kosten_Fond!$AA773))))*CR773+AH773,2)","v":0},{"$f":"ROUND(Z773-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z773,IF(AbschlVar=\"DK_fix\",Z773*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB773,Kosten_Fond!$AA773))))*CS773+AH773,2)","v":0},{"$f":"ROUND(AA773-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z773,IF(AbschlVar=\"DK_fix\",AA773*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB773,Kosten_Fond!$AA773))))*CT773+AH773,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,12,{"$f":"IF(AND(Fond!$B773<=1,OR($A773<n,AND($A773=n,Fond!$B773<=1))),R772*M773,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A773<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A773+1)-$B$16)*$B$16,A773,A773+1),0)","v":63},1,{"$f":"Kosten_Fond!T774","v":0},{"$f":"Kosten_Fond!U774","v":0},{"$f":"Kosten_Fond!V774","v":0},{"$f":"Kosten_Fond!W774","v":0},{"$f":"Kosten_Fond!X774","v":0},0,0,0,0,0,{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),ROUND(M773*(1+INDEX(Performance_Vektoren!J$5:J$77,$A773+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),ROUND(N773*(1+INDEX(Performance_Vektoren!K$5:K$77,$A773+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),ROUND(O773*(1+INDEX(Performance_Vektoren!L$5:L$77,$A773+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),ROUND(P773*(1+INDEX(Performance_Vektoren!M$5:M$77,$A773+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),ROUND(Q773*(1+INDEX(Performance_Vektoren!N$5:N$77,$A773+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),R773+(H774-(IF(AND(EE=1,m>$A774),0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)+$BS774)*CP774)/M774,0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),S773+(I774-(IF(AND(EE=1,m>$A774),0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)+$BS774)*CQ774)/N774,0)","v":0},{"$f":"ROUND(IF(OR($A774<n,AND($A774=n,$B774<=1)),T773+(J774-(IF(AND(EE=1,m>$A774),0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)+$BS774)*CR774)/O774,0),10)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),U773+(K774-(IF(AND(EE=1,m>$A774),0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)+$BS774)*CS774)/P774,0)","v":0},{"$f":"IF(OR($A774<n,AND($A774=n,$B774<=1)),V773+(L774-(IF(AND(EE=1,m>$A774),0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)+$BS774)*CT774)/Q774,0)","v":0},{"$f":"ROUND(R774*M774-(H774-IF(EE=1,0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)*CP774),2)","v":0},{"$f":"ROUND(S774*N774-(I774-IF(EE=1,0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)*CQ774),2)","v":0},{"$f":"ROUND(T774*O774-(J774-IF(EE=1,0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)*CR774),2)","v":0},{"$f":"ROUND(U774*P774-(K774-IF(EE=1,0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)*CS774),2)","v":0},{"$f":"ROUND(V774*Q774-(L774-IF(EE=1,0,Kosten_Fond!$D774+Kosten_Fond!$F774+Kosten_Fond!$H774)*CT774),2)","v":0},{"$f":"ROUND(W774-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z774,IF(AbschlVar=\"DK_fix\",W774*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB774,Kosten_Fond!$AA774))))*IF(Förderung=\"mit\",CN774,CP774)+AH774,2)","v":0},{"$f":"ROUND(X774-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z774,IF(AbschlVar=\"DK_fix\",X774*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB774,Kosten_Fond!$AA774))))*IF(Förderung=\"mit\",CO774,CQ774)+AH774,2)","v":0},{"$f":"ROUND(Y774-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z774,IF(AbschlVar=\"DK_fix\",Y774*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB774,Kosten_Fond!$AA774))))*CR774+AH774,2)","v":0},{"$f":"ROUND(Z774-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z774,IF(AbschlVar=\"DK_fix\",Z774*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB774,Kosten_Fond!$AA774))))*CS774+AH774,2)","v":0},{"$f":"ROUND(AA774-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z774,IF(AbschlVar=\"DK_fix\",AA774*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB774,Kosten_Fond!$AA774))))*CT774+AH774,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1,{"$f":"IF(AND(Fond!$B774<=1,OR($A774<n,AND($A774=n,Fond!$B774<=1))),R773*M774,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A774<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A774+1)-$B$16)*$B$16,A774,A774+1),0)","v":63},2,{"$f":"Kosten_Fond!T775","v":0},{"$f":"Kosten_Fond!U775","v":0},{"$f":"Kosten_Fond!V775","v":0},{"$f":"Kosten_Fond!W775","v":0},{"$f":"Kosten_Fond!X775","v":0},0,0,0,0,0,{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),ROUND(M774*(1+INDEX(Performance_Vektoren!J$5:J$77,$A774+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),ROUND(N774*(1+INDEX(Performance_Vektoren!K$5:K$77,$A774+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),ROUND(O774*(1+INDEX(Performance_Vektoren!L$5:L$77,$A774+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),ROUND(P774*(1+INDEX(Performance_Vektoren!M$5:M$77,$A774+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),ROUND(Q774*(1+INDEX(Performance_Vektoren!N$5:N$77,$A774+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),R774+(H775-(IF(AND(EE=1,m>$A775),0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)+$BS775)*CP775)/M775,0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),S774+(I775-(IF(AND(EE=1,m>$A775),0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)+$BS775)*CQ775)/N775,0)","v":0},{"$f":"ROUND(IF(OR($A775<n,AND($A775=n,$B775<=1)),T774+(J775-(IF(AND(EE=1,m>$A775),0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)+$BS775)*CR775)/O775,0),10)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),U774+(K775-(IF(AND(EE=1,m>$A775),0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)+$BS775)*CS775)/P775,0)","v":0},{"$f":"IF(OR($A775<n,AND($A775=n,$B775<=1)),V774+(L775-(IF(AND(EE=1,m>$A775),0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)+$BS775)*CT775)/Q775,0)","v":0},{"$f":"ROUND(R775*M775-(H775-IF(EE=1,0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)*CP775),2)","v":0},{"$f":"ROUND(S775*N775-(I775-IF(EE=1,0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)*CQ775),2)","v":0},{"$f":"ROUND(T775*O775-(J775-IF(EE=1,0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)*CR775),2)","v":0},{"$f":"ROUND(U775*P775-(K775-IF(EE=1,0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)*CS775),2)","v":0},{"$f":"ROUND(V775*Q775-(L775-IF(EE=1,0,Kosten_Fond!$D775+Kosten_Fond!$F775+Kosten_Fond!$H775)*CT775),2)","v":0},{"$f":"ROUND(W775-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z775,IF(AbschlVar=\"DK_fix\",W775*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB775,Kosten_Fond!$AA775))))*IF(Förderung=\"mit\",CN775,CP775)+AH775,2)","v":0},{"$f":"ROUND(X775-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z775,IF(AbschlVar=\"DK_fix\",X775*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB775,Kosten_Fond!$AA775))))*IF(Förderung=\"mit\",CO775,CQ775)+AH775,2)","v":0},{"$f":"ROUND(Y775-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z775,IF(AbschlVar=\"DK_fix\",Y775*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB775,Kosten_Fond!$AA775))))*CR775+AH775,2)","v":0},{"$f":"ROUND(Z775-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z775,IF(AbschlVar=\"DK_fix\",Z775*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB775,Kosten_Fond!$AA775))))*CS775+AH775,2)","v":0},{"$f":"ROUND(AA775-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z775,IF(AbschlVar=\"DK_fix\",AA775*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB775,Kosten_Fond!$AA775))))*CT775+AH775,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,2,{"$f":"IF(AND(Fond!$B775<=1,OR($A775<n,AND($A775=n,Fond!$B775<=1))),R774*M775,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A775<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A775+1)-$B$16)*$B$16,A775,A775+1),0)","v":63},3,{"$f":"Kosten_Fond!T776","v":0},{"$f":"Kosten_Fond!U776","v":0},{"$f":"Kosten_Fond!V776","v":0},{"$f":"Kosten_Fond!W776","v":0},{"$f":"Kosten_Fond!X776","v":0},0,0,0,0,0,{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),ROUND(M775*(1+INDEX(Performance_Vektoren!J$5:J$77,$A775+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),ROUND(N775*(1+INDEX(Performance_Vektoren!K$5:K$77,$A775+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),ROUND(O775*(1+INDEX(Performance_Vektoren!L$5:L$77,$A775+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),ROUND(P775*(1+INDEX(Performance_Vektoren!M$5:M$77,$A775+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),ROUND(Q775*(1+INDEX(Performance_Vektoren!N$5:N$77,$A775+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),R775+(H776-(IF(AND(EE=1,m>$A776),0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)+$BS776)*CP776)/M776,0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),S775+(I776-(IF(AND(EE=1,m>$A776),0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)+$BS776)*CQ776)/N776,0)","v":0},{"$f":"ROUND(IF(OR($A776<n,AND($A776=n,$B776<=1)),T775+(J776-(IF(AND(EE=1,m>$A776),0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)+$BS776)*CR776)/O776,0),10)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),U775+(K776-(IF(AND(EE=1,m>$A776),0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)+$BS776)*CS776)/P776,0)","v":0},{"$f":"IF(OR($A776<n,AND($A776=n,$B776<=1)),V775+(L776-(IF(AND(EE=1,m>$A776),0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)+$BS776)*CT776)/Q776,0)","v":0},{"$f":"ROUND(R776*M776-(H776-IF(EE=1,0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)*CP776),2)","v":0},{"$f":"ROUND(S776*N776-(I776-IF(EE=1,0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)*CQ776),2)","v":0},{"$f":"ROUND(T776*O776-(J776-IF(EE=1,0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)*CR776),2)","v":0},{"$f":"ROUND(U776*P776-(K776-IF(EE=1,0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)*CS776),2)","v":0},{"$f":"ROUND(V776*Q776-(L776-IF(EE=1,0,Kosten_Fond!$D776+Kosten_Fond!$F776+Kosten_Fond!$H776)*CT776),2)","v":0},{"$f":"ROUND(W776-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z776,IF(AbschlVar=\"DK_fix\",W776*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB776,Kosten_Fond!$AA776))))*IF(Förderung=\"mit\",CN776,CP776)+AH776,2)","v":0},{"$f":"ROUND(X776-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z776,IF(AbschlVar=\"DK_fix\",X776*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB776,Kosten_Fond!$AA776))))*IF(Förderung=\"mit\",CO776,CQ776)+AH776,2)","v":0},{"$f":"ROUND(Y776-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z776,IF(AbschlVar=\"DK_fix\",Y776*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB776,Kosten_Fond!$AA776))))*CR776+AH776,2)","v":0},{"$f":"ROUND(Z776-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z776,IF(AbschlVar=\"DK_fix\",Z776*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB776,Kosten_Fond!$AA776))))*CS776+AH776,2)","v":0},{"$f":"ROUND(AA776-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z776,IF(AbschlVar=\"DK_fix\",AA776*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB776,Kosten_Fond!$AA776))))*CT776+AH776,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,3,{"$f":"IF(AND(Fond!$B776<=1,OR($A776<n,AND($A776=n,Fond!$B776<=1))),R775*M776,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A776<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A776+1)-$B$16)*$B$16,A776,A776+1),0)","v":63},4,{"$f":"Kosten_Fond!T777","v":0},{"$f":"Kosten_Fond!U777","v":0},{"$f":"Kosten_Fond!V777","v":0},{"$f":"Kosten_Fond!W777","v":0},{"$f":"Kosten_Fond!X777","v":0},0,0,0,0,0,{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),ROUND(M776*(1+INDEX(Performance_Vektoren!J$5:J$77,$A776+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),ROUND(N776*(1+INDEX(Performance_Vektoren!K$5:K$77,$A776+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),ROUND(O776*(1+INDEX(Performance_Vektoren!L$5:L$77,$A776+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),ROUND(P776*(1+INDEX(Performance_Vektoren!M$5:M$77,$A776+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),ROUND(Q776*(1+INDEX(Performance_Vektoren!N$5:N$77,$A776+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),R776+(H777-(IF(AND(EE=1,m>$A777),0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)+$BS777)*CP777)/M777,0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),S776+(I777-(IF(AND(EE=1,m>$A777),0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)+$BS777)*CQ777)/N777,0)","v":0},{"$f":"ROUND(IF(OR($A777<n,AND($A777=n,$B777<=1)),T776+(J777-(IF(AND(EE=1,m>$A777),0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)+$BS777)*CR777)/O777,0),10)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),U776+(K777-(IF(AND(EE=1,m>$A777),0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)+$BS777)*CS777)/P777,0)","v":0},{"$f":"IF(OR($A777<n,AND($A777=n,$B777<=1)),V776+(L777-(IF(AND(EE=1,m>$A777),0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)+$BS777)*CT777)/Q777,0)","v":0},{"$f":"ROUND(R777*M777-(H777-IF(EE=1,0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)*CP777),2)","v":0},{"$f":"ROUND(S777*N777-(I777-IF(EE=1,0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)*CQ777),2)","v":0},{"$f":"ROUND(T777*O777-(J777-IF(EE=1,0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)*CR777),2)","v":0},{"$f":"ROUND(U777*P777-(K777-IF(EE=1,0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)*CS777),2)","v":0},{"$f":"ROUND(V777*Q777-(L777-IF(EE=1,0,Kosten_Fond!$D777+Kosten_Fond!$F777+Kosten_Fond!$H777)*CT777),2)","v":0},{"$f":"ROUND(W777-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z777,IF(AbschlVar=\"DK_fix\",W777*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB777,Kosten_Fond!$AA777))))*IF(Förderung=\"mit\",CN777,CP777)+AH777,2)","v":0},{"$f":"ROUND(X777-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z777,IF(AbschlVar=\"DK_fix\",X777*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB777,Kosten_Fond!$AA777))))*IF(Förderung=\"mit\",CO777,CQ777)+AH777,2)","v":0},{"$f":"ROUND(Y777-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z777,IF(AbschlVar=\"DK_fix\",Y777*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB777,Kosten_Fond!$AA777))))*CR777+AH777,2)","v":0},{"$f":"ROUND(Z777-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z777,IF(AbschlVar=\"DK_fix\",Z777*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB777,Kosten_Fond!$AA777))))*CS777+AH777,2)","v":0},{"$f":"ROUND(AA777-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z777,IF(AbschlVar=\"DK_fix\",AA777*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB777,Kosten_Fond!$AA777))))*CT777+AH777,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,4,{"$f":"IF(AND(Fond!$B777<=1,OR($A777<n,AND($A777=n,Fond!$B777<=1))),R776*M777,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A777<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A777+1)-$B$16)*$B$16,A777,A777+1),0)","v":63},5,{"$f":"Kosten_Fond!T778","v":0},{"$f":"Kosten_Fond!U778","v":0},{"$f":"Kosten_Fond!V778","v":0},{"$f":"Kosten_Fond!W778","v":0},{"$f":"Kosten_Fond!X778","v":0},0,0,0,0,0,{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),ROUND(M777*(1+INDEX(Performance_Vektoren!J$5:J$77,$A777+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),ROUND(N777*(1+INDEX(Performance_Vektoren!K$5:K$77,$A777+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),ROUND(O777*(1+INDEX(Performance_Vektoren!L$5:L$77,$A777+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),ROUND(P777*(1+INDEX(Performance_Vektoren!M$5:M$77,$A777+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),ROUND(Q777*(1+INDEX(Performance_Vektoren!N$5:N$77,$A777+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),R777+(H778-(IF(AND(EE=1,m>$A778),0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)+$BS778)*CP778)/M778,0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),S777+(I778-(IF(AND(EE=1,m>$A778),0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)+$BS778)*CQ778)/N778,0)","v":0},{"$f":"ROUND(IF(OR($A778<n,AND($A778=n,$B778<=1)),T777+(J778-(IF(AND(EE=1,m>$A778),0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)+$BS778)*CR778)/O778,0),10)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),U777+(K778-(IF(AND(EE=1,m>$A778),0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)+$BS778)*CS778)/P778,0)","v":0},{"$f":"IF(OR($A778<n,AND($A778=n,$B778<=1)),V777+(L778-(IF(AND(EE=1,m>$A778),0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)+$BS778)*CT778)/Q778,0)","v":0},{"$f":"ROUND(R778*M778-(H778-IF(EE=1,0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)*CP778),2)","v":0},{"$f":"ROUND(S778*N778-(I778-IF(EE=1,0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)*CQ778),2)","v":0},{"$f":"ROUND(T778*O778-(J778-IF(EE=1,0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)*CR778),2)","v":0},{"$f":"ROUND(U778*P778-(K778-IF(EE=1,0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)*CS778),2)","v":0},{"$f":"ROUND(V778*Q778-(L778-IF(EE=1,0,Kosten_Fond!$D778+Kosten_Fond!$F778+Kosten_Fond!$H778)*CT778),2)","v":0},{"$f":"ROUND(W778-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z778,IF(AbschlVar=\"DK_fix\",W778*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB778,Kosten_Fond!$AA778))))*IF(Förderung=\"mit\",CN778,CP778)+AH778,2)","v":0},{"$f":"ROUND(X778-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z778,IF(AbschlVar=\"DK_fix\",X778*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB778,Kosten_Fond!$AA778))))*IF(Förderung=\"mit\",CO778,CQ778)+AH778,2)","v":0},{"$f":"ROUND(Y778-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z778,IF(AbschlVar=\"DK_fix\",Y778*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB778,Kosten_Fond!$AA778))))*CR778+AH778,2)","v":0},{"$f":"ROUND(Z778-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z778,IF(AbschlVar=\"DK_fix\",Z778*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB778,Kosten_Fond!$AA778))))*CS778+AH778,2)","v":0},{"$f":"ROUND(AA778-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z778,IF(AbschlVar=\"DK_fix\",AA778*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB778,Kosten_Fond!$AA778))))*CT778+AH778,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,5,{"$f":"IF(AND(Fond!$B778<=1,OR($A778<n,AND($A778=n,Fond!$B778<=1))),R777*M778,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A778<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A778+1)-$B$16)*$B$16,A778,A778+1),0)","v":63},6,{"$f":"Kosten_Fond!T779","v":0},{"$f":"Kosten_Fond!U779","v":0},{"$f":"Kosten_Fond!V779","v":0},{"$f":"Kosten_Fond!W779","v":0},{"$f":"Kosten_Fond!X779","v":0},0,0,0,0,0,{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),ROUND(M778*(1+INDEX(Performance_Vektoren!J$5:J$77,$A778+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),ROUND(N778*(1+INDEX(Performance_Vektoren!K$5:K$77,$A778+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),ROUND(O778*(1+INDEX(Performance_Vektoren!L$5:L$77,$A778+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),ROUND(P778*(1+INDEX(Performance_Vektoren!M$5:M$77,$A778+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),ROUND(Q778*(1+INDEX(Performance_Vektoren!N$5:N$77,$A778+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),R778+(H779-(IF(AND(EE=1,m>$A779),0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)+$BS779)*CP779)/M779,0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),S778+(I779-(IF(AND(EE=1,m>$A779),0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)+$BS779)*CQ779)/N779,0)","v":0},{"$f":"ROUND(IF(OR($A779<n,AND($A779=n,$B779<=1)),T778+(J779-(IF(AND(EE=1,m>$A779),0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)+$BS779)*CR779)/O779,0),10)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),U778+(K779-(IF(AND(EE=1,m>$A779),0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)+$BS779)*CS779)/P779,0)","v":0},{"$f":"IF(OR($A779<n,AND($A779=n,$B779<=1)),V778+(L779-(IF(AND(EE=1,m>$A779),0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)+$BS779)*CT779)/Q779,0)","v":0},{"$f":"ROUND(R779*M779-(H779-IF(EE=1,0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)*CP779),2)","v":0},{"$f":"ROUND(S779*N779-(I779-IF(EE=1,0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)*CQ779),2)","v":0},{"$f":"ROUND(T779*O779-(J779-IF(EE=1,0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)*CR779),2)","v":0},{"$f":"ROUND(U779*P779-(K779-IF(EE=1,0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)*CS779),2)","v":0},{"$f":"ROUND(V779*Q779-(L779-IF(EE=1,0,Kosten_Fond!$D779+Kosten_Fond!$F779+Kosten_Fond!$H779)*CT779),2)","v":0},{"$f":"ROUND(W779-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z779,IF(AbschlVar=\"DK_fix\",W779*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB779,Kosten_Fond!$AA779))))*IF(Förderung=\"mit\",CN779,CP779)+AH779,2)","v":0},{"$f":"ROUND(X779-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z779,IF(AbschlVar=\"DK_fix\",X779*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB779,Kosten_Fond!$AA779))))*IF(Förderung=\"mit\",CO779,CQ779)+AH779,2)","v":0},{"$f":"ROUND(Y779-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z779,IF(AbschlVar=\"DK_fix\",Y779*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB779,Kosten_Fond!$AA779))))*CR779+AH779,2)","v":0},{"$f":"ROUND(Z779-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z779,IF(AbschlVar=\"DK_fix\",Z779*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB779,Kosten_Fond!$AA779))))*CS779+AH779,2)","v":0},{"$f":"ROUND(AA779-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z779,IF(AbschlVar=\"DK_fix\",AA779*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB779,Kosten_Fond!$AA779))))*CT779+AH779,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,6,{"$f":"IF(AND(Fond!$B779<=1,OR($A779<n,AND($A779=n,Fond!$B779<=1))),R778*M779,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A779<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A779+1)-$B$16)*$B$16,A779,A779+1),0)","v":63},7,{"$f":"Kosten_Fond!T780","v":0},{"$f":"Kosten_Fond!U780","v":0},{"$f":"Kosten_Fond!V780","v":0},{"$f":"Kosten_Fond!W780","v":0},{"$f":"Kosten_Fond!X780","v":0},0,0,0,0,0,{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),ROUND(M779*(1+INDEX(Performance_Vektoren!J$5:J$77,$A779+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),ROUND(N779*(1+INDEX(Performance_Vektoren!K$5:K$77,$A779+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),ROUND(O779*(1+INDEX(Performance_Vektoren!L$5:L$77,$A779+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),ROUND(P779*(1+INDEX(Performance_Vektoren!M$5:M$77,$A779+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),ROUND(Q779*(1+INDEX(Performance_Vektoren!N$5:N$77,$A779+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),R779+(H780-(IF(AND(EE=1,m>$A780),0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)+$BS780)*CP780)/M780,0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),S779+(I780-(IF(AND(EE=1,m>$A780),0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)+$BS780)*CQ780)/N780,0)","v":0},{"$f":"ROUND(IF(OR($A780<n,AND($A780=n,$B780<=1)),T779+(J780-(IF(AND(EE=1,m>$A780),0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)+$BS780)*CR780)/O780,0),10)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),U779+(K780-(IF(AND(EE=1,m>$A780),0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)+$BS780)*CS780)/P780,0)","v":0},{"$f":"IF(OR($A780<n,AND($A780=n,$B780<=1)),V779+(L780-(IF(AND(EE=1,m>$A780),0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)+$BS780)*CT780)/Q780,0)","v":0},{"$f":"ROUND(R780*M780-(H780-IF(EE=1,0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)*CP780),2)","v":0},{"$f":"ROUND(S780*N780-(I780-IF(EE=1,0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)*CQ780),2)","v":0},{"$f":"ROUND(T780*O780-(J780-IF(EE=1,0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)*CR780),2)","v":0},{"$f":"ROUND(U780*P780-(K780-IF(EE=1,0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)*CS780),2)","v":0},{"$f":"ROUND(V780*Q780-(L780-IF(EE=1,0,Kosten_Fond!$D780+Kosten_Fond!$F780+Kosten_Fond!$H780)*CT780),2)","v":0},{"$f":"ROUND(W780-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z780,IF(AbschlVar=\"DK_fix\",W780*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB780,Kosten_Fond!$AA780))))*IF(Förderung=\"mit\",CN780,CP780)+AH780,2)","v":0},{"$f":"ROUND(X780-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z780,IF(AbschlVar=\"DK_fix\",X780*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB780,Kosten_Fond!$AA780))))*IF(Förderung=\"mit\",CO780,CQ780)+AH780,2)","v":0},{"$f":"ROUND(Y780-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z780,IF(AbschlVar=\"DK_fix\",Y780*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB780,Kosten_Fond!$AA780))))*CR780+AH780,2)","v":0},{"$f":"ROUND(Z780-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z780,IF(AbschlVar=\"DK_fix\",Z780*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB780,Kosten_Fond!$AA780))))*CS780+AH780,2)","v":0},{"$f":"ROUND(AA780-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z780,IF(AbschlVar=\"DK_fix\",AA780*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB780,Kosten_Fond!$AA780))))*CT780+AH780,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,7,{"$f":"IF(AND(Fond!$B780<=1,OR($A780<n,AND($A780=n,Fond!$B780<=1))),R779*M780,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A780<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A780+1)-$B$16)*$B$16,A780,A780+1),0)","v":63},8,{"$f":"Kosten_Fond!T781","v":0},{"$f":"Kosten_Fond!U781","v":0},{"$f":"Kosten_Fond!V781","v":0},{"$f":"Kosten_Fond!W781","v":0},{"$f":"Kosten_Fond!X781","v":0},0,0,0,0,0,{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),ROUND(M780*(1+INDEX(Performance_Vektoren!J$5:J$77,$A780+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),ROUND(N780*(1+INDEX(Performance_Vektoren!K$5:K$77,$A780+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),ROUND(O780*(1+INDEX(Performance_Vektoren!L$5:L$77,$A780+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),ROUND(P780*(1+INDEX(Performance_Vektoren!M$5:M$77,$A780+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),ROUND(Q780*(1+INDEX(Performance_Vektoren!N$5:N$77,$A780+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),R780+(H781-(IF(AND(EE=1,m>$A781),0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)+$BS781)*CP781)/M781,0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),S780+(I781-(IF(AND(EE=1,m>$A781),0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)+$BS781)*CQ781)/N781,0)","v":0},{"$f":"ROUND(IF(OR($A781<n,AND($A781=n,$B781<=1)),T780+(J781-(IF(AND(EE=1,m>$A781),0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)+$BS781)*CR781)/O781,0),10)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),U780+(K781-(IF(AND(EE=1,m>$A781),0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)+$BS781)*CS781)/P781,0)","v":0},{"$f":"IF(OR($A781<n,AND($A781=n,$B781<=1)),V780+(L781-(IF(AND(EE=1,m>$A781),0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)+$BS781)*CT781)/Q781,0)","v":0},{"$f":"ROUND(R781*M781-(H781-IF(EE=1,0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)*CP781),2)","v":0},{"$f":"ROUND(S781*N781-(I781-IF(EE=1,0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)*CQ781),2)","v":0},{"$f":"ROUND(T781*O781-(J781-IF(EE=1,0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)*CR781),2)","v":0},{"$f":"ROUND(U781*P781-(K781-IF(EE=1,0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)*CS781),2)","v":0},{"$f":"ROUND(V781*Q781-(L781-IF(EE=1,0,Kosten_Fond!$D781+Kosten_Fond!$F781+Kosten_Fond!$H781)*CT781),2)","v":0},{"$f":"ROUND(W781-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z781,IF(AbschlVar=\"DK_fix\",W781*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB781,Kosten_Fond!$AA781))))*IF(Förderung=\"mit\",CN781,CP781)+AH781,2)","v":0},{"$f":"ROUND(X781-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z781,IF(AbschlVar=\"DK_fix\",X781*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB781,Kosten_Fond!$AA781))))*IF(Förderung=\"mit\",CO781,CQ781)+AH781,2)","v":0},{"$f":"ROUND(Y781-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z781,IF(AbschlVar=\"DK_fix\",Y781*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB781,Kosten_Fond!$AA781))))*CR781+AH781,2)","v":0},{"$f":"ROUND(Z781-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z781,IF(AbschlVar=\"DK_fix\",Z781*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB781,Kosten_Fond!$AA781))))*CS781+AH781,2)","v":0},{"$f":"ROUND(AA781-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z781,IF(AbschlVar=\"DK_fix\",AA781*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB781,Kosten_Fond!$AA781))))*CT781+AH781,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,8,{"$f":"IF(AND(Fond!$B781<=1,OR($A781<n,AND($A781=n,Fond!$B781<=1))),R780*M781,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A781<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A781+1)-$B$16)*$B$16,A781,A781+1),0)","v":63},9,{"$f":"Kosten_Fond!T782","v":0},{"$f":"Kosten_Fond!U782","v":0},{"$f":"Kosten_Fond!V782","v":0},{"$f":"Kosten_Fond!W782","v":0},{"$f":"Kosten_Fond!X782","v":0},0,0,0,0,0,{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),ROUND(M781*(1+INDEX(Performance_Vektoren!J$5:J$77,$A781+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),ROUND(N781*(1+INDEX(Performance_Vektoren!K$5:K$77,$A781+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),ROUND(O781*(1+INDEX(Performance_Vektoren!L$5:L$77,$A781+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),ROUND(P781*(1+INDEX(Performance_Vektoren!M$5:M$77,$A781+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),ROUND(Q781*(1+INDEX(Performance_Vektoren!N$5:N$77,$A781+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),R781+(H782-(IF(AND(EE=1,m>$A782),0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)+$BS782)*CP782)/M782,0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),S781+(I782-(IF(AND(EE=1,m>$A782),0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)+$BS782)*CQ782)/N782,0)","v":0},{"$f":"ROUND(IF(OR($A782<n,AND($A782=n,$B782<=1)),T781+(J782-(IF(AND(EE=1,m>$A782),0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)+$BS782)*CR782)/O782,0),10)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),U781+(K782-(IF(AND(EE=1,m>$A782),0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)+$BS782)*CS782)/P782,0)","v":0},{"$f":"IF(OR($A782<n,AND($A782=n,$B782<=1)),V781+(L782-(IF(AND(EE=1,m>$A782),0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)+$BS782)*CT782)/Q782,0)","v":0},{"$f":"ROUND(R782*M782-(H782-IF(EE=1,0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)*CP782),2)","v":0},{"$f":"ROUND(S782*N782-(I782-IF(EE=1,0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)*CQ782),2)","v":0},{"$f":"ROUND(T782*O782-(J782-IF(EE=1,0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)*CR782),2)","v":0},{"$f":"ROUND(U782*P782-(K782-IF(EE=1,0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)*CS782),2)","v":0},{"$f":"ROUND(V782*Q782-(L782-IF(EE=1,0,Kosten_Fond!$D782+Kosten_Fond!$F782+Kosten_Fond!$H782)*CT782),2)","v":0},{"$f":"ROUND(W782-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z782,IF(AbschlVar=\"DK_fix\",W782*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB782,Kosten_Fond!$AA782))))*IF(Förderung=\"mit\",CN782,CP782)+AH782,2)","v":0},{"$f":"ROUND(X782-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z782,IF(AbschlVar=\"DK_fix\",X782*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB782,Kosten_Fond!$AA782))))*IF(Förderung=\"mit\",CO782,CQ782)+AH782,2)","v":0},{"$f":"ROUND(Y782-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z782,IF(AbschlVar=\"DK_fix\",Y782*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB782,Kosten_Fond!$AA782))))*CR782+AH782,2)","v":0},{"$f":"ROUND(Z782-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z782,IF(AbschlVar=\"DK_fix\",Z782*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB782,Kosten_Fond!$AA782))))*CS782+AH782,2)","v":0},{"$f":"ROUND(AA782-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z782,IF(AbschlVar=\"DK_fix\",AA782*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB782,Kosten_Fond!$AA782))))*CT782+AH782,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,9,{"$f":"IF(AND(Fond!$B782<=1,OR($A782<n,AND($A782=n,Fond!$B782<=1))),R781*M782,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A782<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A782+1)-$B$16)*$B$16,A782,A782+1),0)","v":63},10,{"$f":"Kosten_Fond!T783","v":0},{"$f":"Kosten_Fond!U783","v":0},{"$f":"Kosten_Fond!V783","v":0},{"$f":"Kosten_Fond!W783","v":0},{"$f":"Kosten_Fond!X783","v":0},0,0,0,0,0,{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),ROUND(M782*(1+INDEX(Performance_Vektoren!J$5:J$77,$A782+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),ROUND(N782*(1+INDEX(Performance_Vektoren!K$5:K$77,$A782+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),ROUND(O782*(1+INDEX(Performance_Vektoren!L$5:L$77,$A782+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),ROUND(P782*(1+INDEX(Performance_Vektoren!M$5:M$77,$A782+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),ROUND(Q782*(1+INDEX(Performance_Vektoren!N$5:N$77,$A782+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),R782+(H783-(IF(AND(EE=1,m>$A783),0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)+$BS783)*CP783)/M783,0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),S782+(I783-(IF(AND(EE=1,m>$A783),0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)+$BS783)*CQ783)/N783,0)","v":0},{"$f":"ROUND(IF(OR($A783<n,AND($A783=n,$B783<=1)),T782+(J783-(IF(AND(EE=1,m>$A783),0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)+$BS783)*CR783)/O783,0),10)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),U782+(K783-(IF(AND(EE=1,m>$A783),0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)+$BS783)*CS783)/P783,0)","v":0},{"$f":"IF(OR($A783<n,AND($A783=n,$B783<=1)),V782+(L783-(IF(AND(EE=1,m>$A783),0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)+$BS783)*CT783)/Q783,0)","v":0},{"$f":"ROUND(R783*M783-(H783-IF(EE=1,0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)*CP783),2)","v":0},{"$f":"ROUND(S783*N783-(I783-IF(EE=1,0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)*CQ783),2)","v":0},{"$f":"ROUND(T783*O783-(J783-IF(EE=1,0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)*CR783),2)","v":0},{"$f":"ROUND(U783*P783-(K783-IF(EE=1,0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)*CS783),2)","v":0},{"$f":"ROUND(V783*Q783-(L783-IF(EE=1,0,Kosten_Fond!$D783+Kosten_Fond!$F783+Kosten_Fond!$H783)*CT783),2)","v":0},{"$f":"ROUND(W783-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z783,IF(AbschlVar=\"DK_fix\",W783*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB783,Kosten_Fond!$AA783))))*IF(Förderung=\"mit\",CN783,CP783)+AH783,2)","v":0},{"$f":"ROUND(X783-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z783,IF(AbschlVar=\"DK_fix\",X783*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB783,Kosten_Fond!$AA783))))*IF(Förderung=\"mit\",CO783,CQ783)+AH783,2)","v":0},{"$f":"ROUND(Y783-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z783,IF(AbschlVar=\"DK_fix\",Y783*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB783,Kosten_Fond!$AA783))))*CR783+AH783,2)","v":0},{"$f":"ROUND(Z783-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z783,IF(AbschlVar=\"DK_fix\",Z783*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB783,Kosten_Fond!$AA783))))*CS783+AH783,2)","v":0},{"$f":"ROUND(AA783-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z783,IF(AbschlVar=\"DK_fix\",AA783*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB783,Kosten_Fond!$AA783))))*CT783+AH783,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,10,{"$f":"IF(AND(Fond!$B783<=1,OR($A783<n,AND($A783=n,Fond!$B783<=1))),R782*M783,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A783<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A783+1)-$B$16)*$B$16,A783,A783+1),0)","v":63},11,{"$f":"Kosten_Fond!T784","v":0},{"$f":"Kosten_Fond!U784","v":0},{"$f":"Kosten_Fond!V784","v":0},{"$f":"Kosten_Fond!W784","v":0},{"$f":"Kosten_Fond!X784","v":0},0,0,0,0,0,{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),ROUND(M783*(1+INDEX(Performance_Vektoren!J$5:J$77,$A783+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),ROUND(N783*(1+INDEX(Performance_Vektoren!K$5:K$77,$A783+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),ROUND(O783*(1+INDEX(Performance_Vektoren!L$5:L$77,$A783+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),ROUND(P783*(1+INDEX(Performance_Vektoren!M$5:M$77,$A783+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),ROUND(Q783*(1+INDEX(Performance_Vektoren!N$5:N$77,$A783+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),R783+(H784-(IF(AND(EE=1,m>$A784),0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)+$BS784)*CP784)/M784,0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),S783+(I784-(IF(AND(EE=1,m>$A784),0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)+$BS784)*CQ784)/N784,0)","v":0},{"$f":"ROUND(IF(OR($A784<n,AND($A784=n,$B784<=1)),T783+(J784-(IF(AND(EE=1,m>$A784),0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)+$BS784)*CR784)/O784,0),10)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),U783+(K784-(IF(AND(EE=1,m>$A784),0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)+$BS784)*CS784)/P784,0)","v":0},{"$f":"IF(OR($A784<n,AND($A784=n,$B784<=1)),V783+(L784-(IF(AND(EE=1,m>$A784),0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)+$BS784)*CT784)/Q784,0)","v":0},{"$f":"ROUND(R784*M784-(H784-IF(EE=1,0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)*CP784),2)","v":0},{"$f":"ROUND(S784*N784-(I784-IF(EE=1,0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)*CQ784),2)","v":0},{"$f":"ROUND(T784*O784-(J784-IF(EE=1,0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)*CR784),2)","v":0},{"$f":"ROUND(U784*P784-(K784-IF(EE=1,0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)*CS784),2)","v":0},{"$f":"ROUND(V784*Q784-(L784-IF(EE=1,0,Kosten_Fond!$D784+Kosten_Fond!$F784+Kosten_Fond!$H784)*CT784),2)","v":0},{"$f":"ROUND(W784-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z784,IF(AbschlVar=\"DK_fix\",W784*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB784,Kosten_Fond!$AA784))))*IF(Förderung=\"mit\",CN784,CP784)+AH784,2)","v":0},{"$f":"ROUND(X784-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z784,IF(AbschlVar=\"DK_fix\",X784*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB784,Kosten_Fond!$AA784))))*IF(Förderung=\"mit\",CO784,CQ784)+AH784,2)","v":0},{"$f":"ROUND(Y784-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z784,IF(AbschlVar=\"DK_fix\",Y784*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB784,Kosten_Fond!$AA784))))*CR784+AH784,2)","v":0},{"$f":"ROUND(Z784-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z784,IF(AbschlVar=\"DK_fix\",Z784*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB784,Kosten_Fond!$AA784))))*CS784+AH784,2)","v":0},{"$f":"ROUND(AA784-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z784,IF(AbschlVar=\"DK_fix\",AA784*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB784,Kosten_Fond!$AA784))))*CT784+AH784,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,11,{"$f":"IF(AND(Fond!$B784<=1,OR($A784<n,AND($A784=n,Fond!$B784<=1))),R783*M784,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A784<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A784+1)-$B$16)*$B$16,A784,A784+1),0)","v":63},12,{"$f":"Kosten_Fond!T785","v":0},{"$f":"Kosten_Fond!U785","v":0},{"$f":"Kosten_Fond!V785","v":0},{"$f":"Kosten_Fond!W785","v":0},{"$f":"Kosten_Fond!X785","v":0},0,0,0,0,0,{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),ROUND(M784*(1+INDEX(Performance_Vektoren!J$5:J$77,$A784+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),ROUND(N784*(1+INDEX(Performance_Vektoren!K$5:K$77,$A784+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),ROUND(O784*(1+INDEX(Performance_Vektoren!L$5:L$77,$A784+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),ROUND(P784*(1+INDEX(Performance_Vektoren!M$5:M$77,$A784+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),ROUND(Q784*(1+INDEX(Performance_Vektoren!N$5:N$77,$A784+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),R784+(H785-(IF(AND(EE=1,m>$A785),0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)+$BS785)*CP785)/M785,0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),S784+(I785-(IF(AND(EE=1,m>$A785),0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)+$BS785)*CQ785)/N785,0)","v":0},{"$f":"ROUND(IF(OR($A785<n,AND($A785=n,$B785<=1)),T784+(J785-(IF(AND(EE=1,m>$A785),0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)+$BS785)*CR785)/O785,0),10)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),U784+(K785-(IF(AND(EE=1,m>$A785),0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)+$BS785)*CS785)/P785,0)","v":0},{"$f":"IF(OR($A785<n,AND($A785=n,$B785<=1)),V784+(L785-(IF(AND(EE=1,m>$A785),0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)+$BS785)*CT785)/Q785,0)","v":0},{"$f":"ROUND(R785*M785-(H785-IF(EE=1,0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)*CP785),2)","v":0},{"$f":"ROUND(S785*N785-(I785-IF(EE=1,0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)*CQ785),2)","v":0},{"$f":"ROUND(T785*O785-(J785-IF(EE=1,0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)*CR785),2)","v":0},{"$f":"ROUND(U785*P785-(K785-IF(EE=1,0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)*CS785),2)","v":0},{"$f":"ROUND(V785*Q785-(L785-IF(EE=1,0,Kosten_Fond!$D785+Kosten_Fond!$F785+Kosten_Fond!$H785)*CT785),2)","v":0},{"$f":"ROUND(W785-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z785,IF(AbschlVar=\"DK_fix\",W785*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB785,Kosten_Fond!$AA785))))*IF(Förderung=\"mit\",CN785,CP785)+AH785,2)","v":0},{"$f":"ROUND(X785-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z785,IF(AbschlVar=\"DK_fix\",X785*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB785,Kosten_Fond!$AA785))))*IF(Förderung=\"mit\",CO785,CQ785)+AH785,2)","v":0},{"$f":"ROUND(Y785-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z785,IF(AbschlVar=\"DK_fix\",Y785*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB785,Kosten_Fond!$AA785))))*CR785+AH785,2)","v":0},{"$f":"ROUND(Z785-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z785,IF(AbschlVar=\"DK_fix\",Z785*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB785,Kosten_Fond!$AA785))))*CS785+AH785,2)","v":0},{"$f":"ROUND(AA785-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z785,IF(AbschlVar=\"DK_fix\",AA785*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB785,Kosten_Fond!$AA785))))*CT785+AH785,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,12,{"$f":"IF(AND(Fond!$B785<=1,OR($A785<n,AND($A785=n,Fond!$B785<=1))),R784*M785,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A785<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A785+1)-$B$16)*$B$16,A785,A785+1),0)","v":64},1,{"$f":"Kosten_Fond!T786","v":0},{"$f":"Kosten_Fond!U786","v":0},{"$f":"Kosten_Fond!V786","v":0},{"$f":"Kosten_Fond!W786","v":0},{"$f":"Kosten_Fond!X786","v":0},0,0,0,0,0,{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),ROUND(M785*(1+INDEX(Performance_Vektoren!J$5:J$77,$A785+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),ROUND(N785*(1+INDEX(Performance_Vektoren!K$5:K$77,$A785+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),ROUND(O785*(1+INDEX(Performance_Vektoren!L$5:L$77,$A785+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),ROUND(P785*(1+INDEX(Performance_Vektoren!M$5:M$77,$A785+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),ROUND(Q785*(1+INDEX(Performance_Vektoren!N$5:N$77,$A785+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),R785+(H786-(IF(AND(EE=1,m>$A786),0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)+$BS786)*CP786)/M786,0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),S785+(I786-(IF(AND(EE=1,m>$A786),0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)+$BS786)*CQ786)/N786,0)","v":0},{"$f":"ROUND(IF(OR($A786<n,AND($A786=n,$B786<=1)),T785+(J786-(IF(AND(EE=1,m>$A786),0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)+$BS786)*CR786)/O786,0),10)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),U785+(K786-(IF(AND(EE=1,m>$A786),0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)+$BS786)*CS786)/P786,0)","v":0},{"$f":"IF(OR($A786<n,AND($A786=n,$B786<=1)),V785+(L786-(IF(AND(EE=1,m>$A786),0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)+$BS786)*CT786)/Q786,0)","v":0},{"$f":"ROUND(R786*M786-(H786-IF(EE=1,0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)*CP786),2)","v":0},{"$f":"ROUND(S786*N786-(I786-IF(EE=1,0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)*CQ786),2)","v":0},{"$f":"ROUND(T786*O786-(J786-IF(EE=1,0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)*CR786),2)","v":0},{"$f":"ROUND(U786*P786-(K786-IF(EE=1,0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)*CS786),2)","v":0},{"$f":"ROUND(V786*Q786-(L786-IF(EE=1,0,Kosten_Fond!$D786+Kosten_Fond!$F786+Kosten_Fond!$H786)*CT786),2)","v":0},{"$f":"ROUND(W786-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z786,IF(AbschlVar=\"DK_fix\",W786*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB786,Kosten_Fond!$AA786))))*IF(Förderung=\"mit\",CN786,CP786)+AH786,2)","v":0},{"$f":"ROUND(X786-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z786,IF(AbschlVar=\"DK_fix\",X786*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB786,Kosten_Fond!$AA786))))*IF(Förderung=\"mit\",CO786,CQ786)+AH786,2)","v":0},{"$f":"ROUND(Y786-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z786,IF(AbschlVar=\"DK_fix\",Y786*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB786,Kosten_Fond!$AA786))))*CR786+AH786,2)","v":0},{"$f":"ROUND(Z786-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z786,IF(AbschlVar=\"DK_fix\",Z786*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB786,Kosten_Fond!$AA786))))*CS786+AH786,2)","v":0},{"$f":"ROUND(AA786-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z786,IF(AbschlVar=\"DK_fix\",AA786*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB786,Kosten_Fond!$AA786))))*CT786+AH786,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1,{"$f":"IF(AND(Fond!$B786<=1,OR($A786<n,AND($A786=n,Fond!$B786<=1))),R785*M786,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A786>n,0,IF(x+$A786<=45,30%,IF(x+$A786<=55,25%,15%)))","v":0},{"$f":"IF($A786>n,0,1-CN786)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A786<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A786+1)-$B$16)*$B$16,A786,A786+1),0)","v":64},{"$f":"IF(A787=A786,B786+1,1)","v":2},{"$f":"Kosten_Fond!T787","v":0},{"$f":"Kosten_Fond!U787","v":0},{"$f":"Kosten_Fond!V787","v":0},{"$f":"Kosten_Fond!W787","v":0},{"$f":"Kosten_Fond!X787","v":0},{"$f":"ROUND(C787/(1+$B$12),2)","v":0},{"$f":"ROUND(D787/(1+$B$13),2)","v":0},{"$f":"ROUND(E787/(1+$B$14),2)","v":0},{"$f":"ROUND(F787/(1+$D$12),2)","v":0},{"$f":"ROUND(G787/(1+$D$13),2)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),ROUND(M786*(1+INDEX(Performance_Vektoren!J$5:J$77,$A786+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),ROUND(N786*(1+INDEX(Performance_Vektoren!K$5:K$77,$A786+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),ROUND(O786*(1+INDEX(Performance_Vektoren!L$5:L$77,$A786+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),ROUND(P786*(1+INDEX(Performance_Vektoren!M$5:M$77,$A786+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),ROUND(Q786*(1+INDEX(Performance_Vektoren!N$5:N$77,$A786+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),R786+(H787-(IF(AND(EE=1,m>$A787),0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)+$BS787)*CP787)/M787,0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),S786+(I787-(IF(AND(EE=1,m>$A787),0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)+$BS787)*CQ787)/N787,0)","v":0},{"$f":"ROUND(IF(OR($A787<n,AND($A787=n,$B787<=1)),T786+(J787-(IF(AND(EE=1,m>$A787),0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)+$BS787)*CR787)/O787,0),10)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),U786+(K787-(IF(AND(EE=1,m>$A787),0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)+$BS787)*CS787)/P787,0)","v":0},{"$f":"IF(OR($A787<n,AND($A787=n,$B787<=1)),V786+(L787-(IF(AND(EE=1,m>$A787),0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)+$BS787)*CT787)/Q787,0)","v":0},{"$f":"ROUND(R787*M787-(H787-IF(EE=1,0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)*CP787),2)","v":0},{"$f":"ROUND(S787*N787-(I787-IF(EE=1,0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)*CQ787),2)","v":0},{"$f":"ROUND(T787*O787-(J787-IF(EE=1,0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)*CR787),2)","v":0},{"$f":"ROUND(U787*P787-(K787-IF(EE=1,0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)*CS787),2)","v":0},{"$f":"ROUND(V787*Q787-(L787-IF(EE=1,0,Kosten_Fond!$D787+Kosten_Fond!$F787+Kosten_Fond!$H787)*CT787),2)","v":0},{"$f":"ROUND(W787-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z787,IF(AbschlVar=\"DK_fix\",W787*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB787,Kosten_Fond!$AA787))))*IF(Förderung=\"mit\",CN787,CP787)+AH787,2)","v":0},{"$f":"ROUND(X787-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z787,IF(AbschlVar=\"DK_fix\",X787*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB787,Kosten_Fond!$AA787))))*IF(Förderung=\"mit\",CO787,CQ787)+AH787,2)","v":0},{"$f":"ROUND(Y787-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z787,IF(AbschlVar=\"DK_fix\",Y787*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB787,Kosten_Fond!$AA787))))*CR787+AH787,2)","v":0},{"$f":"ROUND(Z787-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z787,IF(AbschlVar=\"DK_fix\",Z787*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB787,Kosten_Fond!$AA787))))*CS787+AH787,2)","v":0},{"$f":"ROUND(AA787-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z787,IF(AbschlVar=\"DK_fix\",AA787*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB787,Kosten_Fond!$AA787))))*CT787+AH787,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2,{"$f":"IF(AND(Fond!$B787<=1,OR($A787<n,AND($A787=n,Fond!$B787<=1))),R786*M787,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU787/(CU787+CV787)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A787<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A787+1)-$B$16)*$B$16,A787,A787+1),0)","v":64},3,{"$f":"Kosten_Fond!T788","v":0},{"$f":"Kosten_Fond!U788","v":0},{"$f":"Kosten_Fond!V788","v":0},{"$f":"Kosten_Fond!W788","v":0},{"$f":"Kosten_Fond!X788","v":0},0,0,0,0,0,{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),ROUND(M787*(1+INDEX(Performance_Vektoren!J$5:J$77,$A787+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),ROUND(N787*(1+INDEX(Performance_Vektoren!K$5:K$77,$A787+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),ROUND(O787*(1+INDEX(Performance_Vektoren!L$5:L$77,$A787+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),ROUND(P787*(1+INDEX(Performance_Vektoren!M$5:M$77,$A787+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),ROUND(Q787*(1+INDEX(Performance_Vektoren!N$5:N$77,$A787+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),R787+(H788-(IF(AND(EE=1,m>$A788),0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)+$BS788)*CP788)/M788,0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),S787+(I788-(IF(AND(EE=1,m>$A788),0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)+$BS788)*CQ788)/N788,0)","v":0},{"$f":"ROUND(IF(OR($A788<n,AND($A788=n,$B788<=1)),T787+(J788-(IF(AND(EE=1,m>$A788),0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)+$BS788)*CR788)/O788,0),10)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),U787+(K788-(IF(AND(EE=1,m>$A788),0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)+$BS788)*CS788)/P788,0)","v":0},{"$f":"IF(OR($A788<n,AND($A788=n,$B788<=1)),V787+(L788-(IF(AND(EE=1,m>$A788),0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)+$BS788)*CT788)/Q788,0)","v":0},{"$f":"ROUND(R788*M788-(H788-IF(EE=1,0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)*CP788),2)","v":0},{"$f":"ROUND(S788*N788-(I788-IF(EE=1,0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)*CQ788),2)","v":0},{"$f":"ROUND(T788*O788-(J788-IF(EE=1,0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)*CR788),2)","v":0},{"$f":"ROUND(U788*P788-(K788-IF(EE=1,0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)*CS788),2)","v":0},{"$f":"ROUND(V788*Q788-(L788-IF(EE=1,0,Kosten_Fond!$D788+Kosten_Fond!$F788+Kosten_Fond!$H788)*CT788),2)","v":0},{"$f":"ROUND(W788-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z788,IF(AbschlVar=\"DK_fix\",W788*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB788,Kosten_Fond!$AA788))))*IF(Förderung=\"mit\",CN788,CP788)+AH788,2)","v":0},{"$f":"ROUND(X788-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z788,IF(AbschlVar=\"DK_fix\",X788*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB788,Kosten_Fond!$AA788))))*IF(Förderung=\"mit\",CO788,CQ788)+AH788,2)","v":0},{"$f":"ROUND(Y788-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z788,IF(AbschlVar=\"DK_fix\",Y788*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB788,Kosten_Fond!$AA788))))*CR788+AH788,2)","v":0},{"$f":"ROUND(Z788-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z788,IF(AbschlVar=\"DK_fix\",Z788*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB788,Kosten_Fond!$AA788))))*CS788+AH788,2)","v":0},{"$f":"ROUND(AA788-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z788,IF(AbschlVar=\"DK_fix\",AA788*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB788,Kosten_Fond!$AA788))))*CT788+AH788,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,3,{"$f":"IF(AND(Fond!$B788<=1,OR($A788<n,AND($A788=n,Fond!$B788<=1))),R787*M788,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M788*R787","v":0},{"$f":"N788*S787","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A788<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A788+1)-$B$16)*$B$16,A788,A788+1),0)","v":64},4,{"$f":"Kosten_Fond!T789","v":0},{"$f":"Kosten_Fond!U789","v":0},{"$f":"Kosten_Fond!V789","v":0},{"$f":"Kosten_Fond!W789","v":0},{"$f":"Kosten_Fond!X789","v":0},0,0,0,0,0,{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),ROUND(M788*(1+INDEX(Performance_Vektoren!J$5:J$77,$A788+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),ROUND(N788*(1+INDEX(Performance_Vektoren!K$5:K$77,$A788+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),ROUND(O788*(1+INDEX(Performance_Vektoren!L$5:L$77,$A788+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),ROUND(P788*(1+INDEX(Performance_Vektoren!M$5:M$77,$A788+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),ROUND(Q788*(1+INDEX(Performance_Vektoren!N$5:N$77,$A788+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),R788+(H789-(IF(AND(EE=1,m>$A789),0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)+$BS789)*CP789)/M789,0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),S788+(I789-(IF(AND(EE=1,m>$A789),0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)+$BS789)*CQ789)/N789,0)","v":0},{"$f":"ROUND(IF(OR($A789<n,AND($A789=n,$B789<=1)),T788+(J789-(IF(AND(EE=1,m>$A789),0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)+$BS789)*CR789)/O789,0),10)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),U788+(K789-(IF(AND(EE=1,m>$A789),0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)+$BS789)*CS789)/P789,0)","v":0},{"$f":"IF(OR($A789<n,AND($A789=n,$B789<=1)),V788+(L789-(IF(AND(EE=1,m>$A789),0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)+$BS789)*CT789)/Q789,0)","v":0},{"$f":"ROUND(R789*M789-(H789-IF(EE=1,0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)*CP789),2)","v":0},{"$f":"ROUND(S789*N789-(I789-IF(EE=1,0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)*CQ789),2)","v":0},{"$f":"ROUND(T789*O789-(J789-IF(EE=1,0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)*CR789),2)","v":0},{"$f":"ROUND(U789*P789-(K789-IF(EE=1,0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)*CS789),2)","v":0},{"$f":"ROUND(V789*Q789-(L789-IF(EE=1,0,Kosten_Fond!$D789+Kosten_Fond!$F789+Kosten_Fond!$H789)*CT789),2)","v":0},{"$f":"ROUND(W789-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z789,IF(AbschlVar=\"DK_fix\",W789*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB789,Kosten_Fond!$AA789))))*IF(Förderung=\"mit\",CN789,CP789)+AH789,2)","v":0},{"$f":"ROUND(X789-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z789,IF(AbschlVar=\"DK_fix\",X789*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB789,Kosten_Fond!$AA789))))*IF(Förderung=\"mit\",CO789,CQ789)+AH789,2)","v":0},{"$f":"ROUND(Y789-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z789,IF(AbschlVar=\"DK_fix\",Y789*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB789,Kosten_Fond!$AA789))))*CR789+AH789,2)","v":0},{"$f":"ROUND(Z789-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z789,IF(AbschlVar=\"DK_fix\",Z789*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB789,Kosten_Fond!$AA789))))*CS789+AH789,2)","v":0},{"$f":"ROUND(AA789-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z789,IF(AbschlVar=\"DK_fix\",AA789*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB789,Kosten_Fond!$AA789))))*CT789+AH789,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,4,{"$f":"IF(AND(Fond!$B789<=1,OR($A789<n,AND($A789=n,Fond!$B789<=1))),R788*M789,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A789<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A789+1)-$B$16)*$B$16,A789,A789+1),0)","v":64},5,{"$f":"Kosten_Fond!T790","v":0},{"$f":"Kosten_Fond!U790","v":0},{"$f":"Kosten_Fond!V790","v":0},{"$f":"Kosten_Fond!W790","v":0},{"$f":"Kosten_Fond!X790","v":0},0,0,0,0,0,{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),ROUND(M789*(1+INDEX(Performance_Vektoren!J$5:J$77,$A789+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),ROUND(N789*(1+INDEX(Performance_Vektoren!K$5:K$77,$A789+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),ROUND(O789*(1+INDEX(Performance_Vektoren!L$5:L$77,$A789+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),ROUND(P789*(1+INDEX(Performance_Vektoren!M$5:M$77,$A789+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),ROUND(Q789*(1+INDEX(Performance_Vektoren!N$5:N$77,$A789+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),R789+(H790-(IF(AND(EE=1,m>$A790),0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)+$BS790)*CP790)/M790,0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),S789+(I790-(IF(AND(EE=1,m>$A790),0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)+$BS790)*CQ790)/N790,0)","v":0},{"$f":"ROUND(IF(OR($A790<n,AND($A790=n,$B790<=1)),T789+(J790-(IF(AND(EE=1,m>$A790),0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)+$BS790)*CR790)/O790,0),10)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),U789+(K790-(IF(AND(EE=1,m>$A790),0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)+$BS790)*CS790)/P790,0)","v":0},{"$f":"IF(OR($A790<n,AND($A790=n,$B790<=1)),V789+(L790-(IF(AND(EE=1,m>$A790),0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)+$BS790)*CT790)/Q790,0)","v":0},{"$f":"ROUND(R790*M790-(H790-IF(EE=1,0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)*CP790),2)","v":0},{"$f":"ROUND(S790*N790-(I790-IF(EE=1,0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)*CQ790),2)","v":0},{"$f":"ROUND(T790*O790-(J790-IF(EE=1,0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)*CR790),2)","v":0},{"$f":"ROUND(U790*P790-(K790-IF(EE=1,0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)*CS790),2)","v":0},{"$f":"ROUND(V790*Q790-(L790-IF(EE=1,0,Kosten_Fond!$D790+Kosten_Fond!$F790+Kosten_Fond!$H790)*CT790),2)","v":0},{"$f":"ROUND(W790-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z790,IF(AbschlVar=\"DK_fix\",W790*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB790,Kosten_Fond!$AA790))))*IF(Förderung=\"mit\",CN790,CP790)+AH790,2)","v":0},{"$f":"ROUND(X790-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z790,IF(AbschlVar=\"DK_fix\",X790*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB790,Kosten_Fond!$AA790))))*IF(Förderung=\"mit\",CO790,CQ790)+AH790,2)","v":0},{"$f":"ROUND(Y790-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z790,IF(AbschlVar=\"DK_fix\",Y790*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB790,Kosten_Fond!$AA790))))*CR790+AH790,2)","v":0},{"$f":"ROUND(Z790-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z790,IF(AbschlVar=\"DK_fix\",Z790*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB790,Kosten_Fond!$AA790))))*CS790+AH790,2)","v":0},{"$f":"ROUND(AA790-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z790,IF(AbschlVar=\"DK_fix\",AA790*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB790,Kosten_Fond!$AA790))))*CT790+AH790,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,5,{"$f":"IF(AND(Fond!$B790<=1,OR($A790<n,AND($A790=n,Fond!$B790<=1))),R789*M790,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A790<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A790+1)-$B$16)*$B$16,A790,A790+1),0)","v":64},6,{"$f":"Kosten_Fond!T791","v":0},{"$f":"Kosten_Fond!U791","v":0},{"$f":"Kosten_Fond!V791","v":0},{"$f":"Kosten_Fond!W791","v":0},{"$f":"Kosten_Fond!X791","v":0},0,0,0,0,0,{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),ROUND(M790*(1+INDEX(Performance_Vektoren!J$5:J$77,$A790+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),ROUND(N790*(1+INDEX(Performance_Vektoren!K$5:K$77,$A790+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),ROUND(O790*(1+INDEX(Performance_Vektoren!L$5:L$77,$A790+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),ROUND(P790*(1+INDEX(Performance_Vektoren!M$5:M$77,$A790+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),ROUND(Q790*(1+INDEX(Performance_Vektoren!N$5:N$77,$A790+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),R790+(H791-(IF(AND(EE=1,m>$A791),0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)+$BS791)*CP791)/M791,0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),S790+(I791-(IF(AND(EE=1,m>$A791),0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)+$BS791)*CQ791)/N791,0)","v":0},{"$f":"ROUND(IF(OR($A791<n,AND($A791=n,$B791<=1)),T790+(J791-(IF(AND(EE=1,m>$A791),0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)+$BS791)*CR791)/O791,0),10)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),U790+(K791-(IF(AND(EE=1,m>$A791),0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)+$BS791)*CS791)/P791,0)","v":0},{"$f":"IF(OR($A791<n,AND($A791=n,$B791<=1)),V790+(L791-(IF(AND(EE=1,m>$A791),0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)+$BS791)*CT791)/Q791,0)","v":0},{"$f":"ROUND(R791*M791-(H791-IF(EE=1,0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)*CP791),2)","v":0},{"$f":"ROUND(S791*N791-(I791-IF(EE=1,0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)*CQ791),2)","v":0},{"$f":"ROUND(T791*O791-(J791-IF(EE=1,0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)*CR791),2)","v":0},{"$f":"ROUND(U791*P791-(K791-IF(EE=1,0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)*CS791),2)","v":0},{"$f":"ROUND(V791*Q791-(L791-IF(EE=1,0,Kosten_Fond!$D791+Kosten_Fond!$F791+Kosten_Fond!$H791)*CT791),2)","v":0},{"$f":"ROUND(W791-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z791,IF(AbschlVar=\"DK_fix\",W791*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB791,Kosten_Fond!$AA791))))*IF(Förderung=\"mit\",CN791,CP791)+AH791,2)","v":0},{"$f":"ROUND(X791-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z791,IF(AbschlVar=\"DK_fix\",X791*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB791,Kosten_Fond!$AA791))))*IF(Förderung=\"mit\",CO791,CQ791)+AH791,2)","v":0},{"$f":"ROUND(Y791-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z791,IF(AbschlVar=\"DK_fix\",Y791*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB791,Kosten_Fond!$AA791))))*CR791+AH791,2)","v":0},{"$f":"ROUND(Z791-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z791,IF(AbschlVar=\"DK_fix\",Z791*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB791,Kosten_Fond!$AA791))))*CS791+AH791,2)","v":0},{"$f":"ROUND(AA791-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z791,IF(AbschlVar=\"DK_fix\",AA791*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB791,Kosten_Fond!$AA791))))*CT791+AH791,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,6,{"$f":"IF(AND(Fond!$B791<=1,OR($A791<n,AND($A791=n,Fond!$B791<=1))),R790*M791,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A791<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A791+1)-$B$16)*$B$16,A791,A791+1),0)","v":64},7,{"$f":"Kosten_Fond!T792","v":0},{"$f":"Kosten_Fond!U792","v":0},{"$f":"Kosten_Fond!V792","v":0},{"$f":"Kosten_Fond!W792","v":0},{"$f":"Kosten_Fond!X792","v":0},0,0,0,0,0,{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),ROUND(M791*(1+INDEX(Performance_Vektoren!J$5:J$77,$A791+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),ROUND(N791*(1+INDEX(Performance_Vektoren!K$5:K$77,$A791+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),ROUND(O791*(1+INDEX(Performance_Vektoren!L$5:L$77,$A791+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),ROUND(P791*(1+INDEX(Performance_Vektoren!M$5:M$77,$A791+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),ROUND(Q791*(1+INDEX(Performance_Vektoren!N$5:N$77,$A791+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),R791+(H792-(IF(AND(EE=1,m>$A792),0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)+$BS792)*CP792)/M792,0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),S791+(I792-(IF(AND(EE=1,m>$A792),0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)+$BS792)*CQ792)/N792,0)","v":0},{"$f":"ROUND(IF(OR($A792<n,AND($A792=n,$B792<=1)),T791+(J792-(IF(AND(EE=1,m>$A792),0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)+$BS792)*CR792)/O792,0),10)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),U791+(K792-(IF(AND(EE=1,m>$A792),0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)+$BS792)*CS792)/P792,0)","v":0},{"$f":"IF(OR($A792<n,AND($A792=n,$B792<=1)),V791+(L792-(IF(AND(EE=1,m>$A792),0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)+$BS792)*CT792)/Q792,0)","v":0},{"$f":"ROUND(R792*M792-(H792-IF(EE=1,0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)*CP792),2)","v":0},{"$f":"ROUND(S792*N792-(I792-IF(EE=1,0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)*CQ792),2)","v":0},{"$f":"ROUND(T792*O792-(J792-IF(EE=1,0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)*CR792),2)","v":0},{"$f":"ROUND(U792*P792-(K792-IF(EE=1,0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)*CS792),2)","v":0},{"$f":"ROUND(V792*Q792-(L792-IF(EE=1,0,Kosten_Fond!$D792+Kosten_Fond!$F792+Kosten_Fond!$H792)*CT792),2)","v":0},{"$f":"ROUND(W792-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z792,IF(AbschlVar=\"DK_fix\",W792*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB792,Kosten_Fond!$AA792))))*IF(Förderung=\"mit\",CN792,CP792)+AH792,2)","v":0},{"$f":"ROUND(X792-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z792,IF(AbschlVar=\"DK_fix\",X792*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB792,Kosten_Fond!$AA792))))*IF(Förderung=\"mit\",CO792,CQ792)+AH792,2)","v":0},{"$f":"ROUND(Y792-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z792,IF(AbschlVar=\"DK_fix\",Y792*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB792,Kosten_Fond!$AA792))))*CR792+AH792,2)","v":0},{"$f":"ROUND(Z792-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z792,IF(AbschlVar=\"DK_fix\",Z792*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB792,Kosten_Fond!$AA792))))*CS792+AH792,2)","v":0},{"$f":"ROUND(AA792-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z792,IF(AbschlVar=\"DK_fix\",AA792*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB792,Kosten_Fond!$AA792))))*CT792+AH792,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,7,{"$f":"IF(AND(Fond!$B792<=1,OR($A792<n,AND($A792=n,Fond!$B792<=1))),R791*M792,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A792<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A792+1)-$B$16)*$B$16,A792,A792+1),0)","v":64},8,{"$f":"Kosten_Fond!T793","v":0},{"$f":"Kosten_Fond!U793","v":0},{"$f":"Kosten_Fond!V793","v":0},{"$f":"Kosten_Fond!W793","v":0},{"$f":"Kosten_Fond!X793","v":0},0,0,0,0,0,{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),ROUND(M792*(1+INDEX(Performance_Vektoren!J$5:J$77,$A792+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),ROUND(N792*(1+INDEX(Performance_Vektoren!K$5:K$77,$A792+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),ROUND(O792*(1+INDEX(Performance_Vektoren!L$5:L$77,$A792+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),ROUND(P792*(1+INDEX(Performance_Vektoren!M$5:M$77,$A792+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),ROUND(Q792*(1+INDEX(Performance_Vektoren!N$5:N$77,$A792+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),R792+(H793-(IF(AND(EE=1,m>$A793),0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)+$BS793)*CP793)/M793,0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),S792+(I793-(IF(AND(EE=1,m>$A793),0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)+$BS793)*CQ793)/N793,0)","v":0},{"$f":"ROUND(IF(OR($A793<n,AND($A793=n,$B793<=1)),T792+(J793-(IF(AND(EE=1,m>$A793),0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)+$BS793)*CR793)/O793,0),10)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),U792+(K793-(IF(AND(EE=1,m>$A793),0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)+$BS793)*CS793)/P793,0)","v":0},{"$f":"IF(OR($A793<n,AND($A793=n,$B793<=1)),V792+(L793-(IF(AND(EE=1,m>$A793),0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)+$BS793)*CT793)/Q793,0)","v":0},{"$f":"ROUND(R793*M793-(H793-IF(EE=1,0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)*CP793),2)","v":0},{"$f":"ROUND(S793*N793-(I793-IF(EE=1,0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)*CQ793),2)","v":0},{"$f":"ROUND(T793*O793-(J793-IF(EE=1,0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)*CR793),2)","v":0},{"$f":"ROUND(U793*P793-(K793-IF(EE=1,0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)*CS793),2)","v":0},{"$f":"ROUND(V793*Q793-(L793-IF(EE=1,0,Kosten_Fond!$D793+Kosten_Fond!$F793+Kosten_Fond!$H793)*CT793),2)","v":0},{"$f":"ROUND(W793-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z793,IF(AbschlVar=\"DK_fix\",W793*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB793,Kosten_Fond!$AA793))))*IF(Förderung=\"mit\",CN793,CP793)+AH793,2)","v":0},{"$f":"ROUND(X793-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z793,IF(AbschlVar=\"DK_fix\",X793*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB793,Kosten_Fond!$AA793))))*IF(Förderung=\"mit\",CO793,CQ793)+AH793,2)","v":0},{"$f":"ROUND(Y793-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z793,IF(AbschlVar=\"DK_fix\",Y793*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB793,Kosten_Fond!$AA793))))*CR793+AH793,2)","v":0},{"$f":"ROUND(Z793-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z793,IF(AbschlVar=\"DK_fix\",Z793*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB793,Kosten_Fond!$AA793))))*CS793+AH793,2)","v":0},{"$f":"ROUND(AA793-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z793,IF(AbschlVar=\"DK_fix\",AA793*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB793,Kosten_Fond!$AA793))))*CT793+AH793,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,8,{"$f":"IF(AND(Fond!$B793<=1,OR($A793<n,AND($A793=n,Fond!$B793<=1))),R792*M793,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A793<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A793+1)-$B$16)*$B$16,A793,A793+1),0)","v":64},9,{"$f":"Kosten_Fond!T794","v":0},{"$f":"Kosten_Fond!U794","v":0},{"$f":"Kosten_Fond!V794","v":0},{"$f":"Kosten_Fond!W794","v":0},{"$f":"Kosten_Fond!X794","v":0},0,0,0,0,0,{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),ROUND(M793*(1+INDEX(Performance_Vektoren!J$5:J$77,$A793+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),ROUND(N793*(1+INDEX(Performance_Vektoren!K$5:K$77,$A793+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),ROUND(O793*(1+INDEX(Performance_Vektoren!L$5:L$77,$A793+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),ROUND(P793*(1+INDEX(Performance_Vektoren!M$5:M$77,$A793+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),ROUND(Q793*(1+INDEX(Performance_Vektoren!N$5:N$77,$A793+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),R793+(H794-(IF(AND(EE=1,m>$A794),0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)+$BS794)*CP794)/M794,0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),S793+(I794-(IF(AND(EE=1,m>$A794),0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)+$BS794)*CQ794)/N794,0)","v":0},{"$f":"ROUND(IF(OR($A794<n,AND($A794=n,$B794<=1)),T793+(J794-(IF(AND(EE=1,m>$A794),0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)+$BS794)*CR794)/O794,0),10)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),U793+(K794-(IF(AND(EE=1,m>$A794),0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)+$BS794)*CS794)/P794,0)","v":0},{"$f":"IF(OR($A794<n,AND($A794=n,$B794<=1)),V793+(L794-(IF(AND(EE=1,m>$A794),0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)+$BS794)*CT794)/Q794,0)","v":0},{"$f":"ROUND(R794*M794-(H794-IF(EE=1,0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)*CP794),2)","v":0},{"$f":"ROUND(S794*N794-(I794-IF(EE=1,0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)*CQ794),2)","v":0},{"$f":"ROUND(T794*O794-(J794-IF(EE=1,0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)*CR794),2)","v":0},{"$f":"ROUND(U794*P794-(K794-IF(EE=1,0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)*CS794),2)","v":0},{"$f":"ROUND(V794*Q794-(L794-IF(EE=1,0,Kosten_Fond!$D794+Kosten_Fond!$F794+Kosten_Fond!$H794)*CT794),2)","v":0},{"$f":"ROUND(W794-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z794,IF(AbschlVar=\"DK_fix\",W794*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB794,Kosten_Fond!$AA794))))*IF(Förderung=\"mit\",CN794,CP794)+AH794,2)","v":0},{"$f":"ROUND(X794-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z794,IF(AbschlVar=\"DK_fix\",X794*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB794,Kosten_Fond!$AA794))))*IF(Förderung=\"mit\",CO794,CQ794)+AH794,2)","v":0},{"$f":"ROUND(Y794-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z794,IF(AbschlVar=\"DK_fix\",Y794*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB794,Kosten_Fond!$AA794))))*CR794+AH794,2)","v":0},{"$f":"ROUND(Z794-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z794,IF(AbschlVar=\"DK_fix\",Z794*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB794,Kosten_Fond!$AA794))))*CS794+AH794,2)","v":0},{"$f":"ROUND(AA794-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z794,IF(AbschlVar=\"DK_fix\",AA794*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB794,Kosten_Fond!$AA794))))*CT794+AH794,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,9,{"$f":"IF(AND(Fond!$B794<=1,OR($A794<n,AND($A794=n,Fond!$B794<=1))),R793*M794,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A794<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A794+1)-$B$16)*$B$16,A794,A794+1),0)","v":64},10,{"$f":"Kosten_Fond!T795","v":0},{"$f":"Kosten_Fond!U795","v":0},{"$f":"Kosten_Fond!V795","v":0},{"$f":"Kosten_Fond!W795","v":0},{"$f":"Kosten_Fond!X795","v":0},0,0,0,0,0,{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),ROUND(M794*(1+INDEX(Performance_Vektoren!J$5:J$77,$A794+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),ROUND(N794*(1+INDEX(Performance_Vektoren!K$5:K$77,$A794+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),ROUND(O794*(1+INDEX(Performance_Vektoren!L$5:L$77,$A794+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),ROUND(P794*(1+INDEX(Performance_Vektoren!M$5:M$77,$A794+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),ROUND(Q794*(1+INDEX(Performance_Vektoren!N$5:N$77,$A794+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),R794+(H795-(IF(AND(EE=1,m>$A795),0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)+$BS795)*CP795)/M795,0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),S794+(I795-(IF(AND(EE=1,m>$A795),0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)+$BS795)*CQ795)/N795,0)","v":0},{"$f":"ROUND(IF(OR($A795<n,AND($A795=n,$B795<=1)),T794+(J795-(IF(AND(EE=1,m>$A795),0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)+$BS795)*CR795)/O795,0),10)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),U794+(K795-(IF(AND(EE=1,m>$A795),0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)+$BS795)*CS795)/P795,0)","v":0},{"$f":"IF(OR($A795<n,AND($A795=n,$B795<=1)),V794+(L795-(IF(AND(EE=1,m>$A795),0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)+$BS795)*CT795)/Q795,0)","v":0},{"$f":"ROUND(R795*M795-(H795-IF(EE=1,0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)*CP795),2)","v":0},{"$f":"ROUND(S795*N795-(I795-IF(EE=1,0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)*CQ795),2)","v":0},{"$f":"ROUND(T795*O795-(J795-IF(EE=1,0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)*CR795),2)","v":0},{"$f":"ROUND(U795*P795-(K795-IF(EE=1,0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)*CS795),2)","v":0},{"$f":"ROUND(V795*Q795-(L795-IF(EE=1,0,Kosten_Fond!$D795+Kosten_Fond!$F795+Kosten_Fond!$H795)*CT795),2)","v":0},{"$f":"ROUND(W795-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z795,IF(AbschlVar=\"DK_fix\",W795*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB795,Kosten_Fond!$AA795))))*IF(Förderung=\"mit\",CN795,CP795)+AH795,2)","v":0},{"$f":"ROUND(X795-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z795,IF(AbschlVar=\"DK_fix\",X795*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB795,Kosten_Fond!$AA795))))*IF(Förderung=\"mit\",CO795,CQ795)+AH795,2)","v":0},{"$f":"ROUND(Y795-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z795,IF(AbschlVar=\"DK_fix\",Y795*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB795,Kosten_Fond!$AA795))))*CR795+AH795,2)","v":0},{"$f":"ROUND(Z795-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z795,IF(AbschlVar=\"DK_fix\",Z795*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB795,Kosten_Fond!$AA795))))*CS795+AH795,2)","v":0},{"$f":"ROUND(AA795-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z795,IF(AbschlVar=\"DK_fix\",AA795*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB795,Kosten_Fond!$AA795))))*CT795+AH795,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,10,{"$f":"IF(AND(Fond!$B795<=1,OR($A795<n,AND($A795=n,Fond!$B795<=1))),R794*M795,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A795<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A795+1)-$B$16)*$B$16,A795,A795+1),0)","v":64},11,{"$f":"Kosten_Fond!T796","v":0},{"$f":"Kosten_Fond!U796","v":0},{"$f":"Kosten_Fond!V796","v":0},{"$f":"Kosten_Fond!W796","v":0},{"$f":"Kosten_Fond!X796","v":0},0,0,0,0,0,{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),ROUND(M795*(1+INDEX(Performance_Vektoren!J$5:J$77,$A795+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),ROUND(N795*(1+INDEX(Performance_Vektoren!K$5:K$77,$A795+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),ROUND(O795*(1+INDEX(Performance_Vektoren!L$5:L$77,$A795+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),ROUND(P795*(1+INDEX(Performance_Vektoren!M$5:M$77,$A795+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),ROUND(Q795*(1+INDEX(Performance_Vektoren!N$5:N$77,$A795+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),R795+(H796-(IF(AND(EE=1,m>$A796),0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)+$BS796)*CP796)/M796,0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),S795+(I796-(IF(AND(EE=1,m>$A796),0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)+$BS796)*CQ796)/N796,0)","v":0},{"$f":"ROUND(IF(OR($A796<n,AND($A796=n,$B796<=1)),T795+(J796-(IF(AND(EE=1,m>$A796),0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)+$BS796)*CR796)/O796,0),10)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),U795+(K796-(IF(AND(EE=1,m>$A796),0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)+$BS796)*CS796)/P796,0)","v":0},{"$f":"IF(OR($A796<n,AND($A796=n,$B796<=1)),V795+(L796-(IF(AND(EE=1,m>$A796),0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)+$BS796)*CT796)/Q796,0)","v":0},{"$f":"ROUND(R796*M796-(H796-IF(EE=1,0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)*CP796),2)","v":0},{"$f":"ROUND(S796*N796-(I796-IF(EE=1,0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)*CQ796),2)","v":0},{"$f":"ROUND(T796*O796-(J796-IF(EE=1,0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)*CR796),2)","v":0},{"$f":"ROUND(U796*P796-(K796-IF(EE=1,0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)*CS796),2)","v":0},{"$f":"ROUND(V796*Q796-(L796-IF(EE=1,0,Kosten_Fond!$D796+Kosten_Fond!$F796+Kosten_Fond!$H796)*CT796),2)","v":0},{"$f":"ROUND(W796-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z796,IF(AbschlVar=\"DK_fix\",W796*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB796,Kosten_Fond!$AA796))))*IF(Förderung=\"mit\",CN796,CP796)+AH796,2)","v":0},{"$f":"ROUND(X796-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z796,IF(AbschlVar=\"DK_fix\",X796*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB796,Kosten_Fond!$AA796))))*IF(Förderung=\"mit\",CO796,CQ796)+AH796,2)","v":0},{"$f":"ROUND(Y796-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z796,IF(AbschlVar=\"DK_fix\",Y796*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB796,Kosten_Fond!$AA796))))*CR796+AH796,2)","v":0},{"$f":"ROUND(Z796-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z796,IF(AbschlVar=\"DK_fix\",Z796*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB796,Kosten_Fond!$AA796))))*CS796+AH796,2)","v":0},{"$f":"ROUND(AA796-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z796,IF(AbschlVar=\"DK_fix\",AA796*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB796,Kosten_Fond!$AA796))))*CT796+AH796,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,11,{"$f":"IF(AND(Fond!$B796<=1,OR($A796<n,AND($A796=n,Fond!$B796<=1))),R795*M796,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A796<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A796+1)-$B$16)*$B$16,A796,A796+1),0)","v":64},12,{"$f":"Kosten_Fond!T797","v":0},{"$f":"Kosten_Fond!U797","v":0},{"$f":"Kosten_Fond!V797","v":0},{"$f":"Kosten_Fond!W797","v":0},{"$f":"Kosten_Fond!X797","v":0},0,0,0,0,0,{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),ROUND(M796*(1+INDEX(Performance_Vektoren!J$5:J$77,$A796+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),ROUND(N796*(1+INDEX(Performance_Vektoren!K$5:K$77,$A796+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),ROUND(O796*(1+INDEX(Performance_Vektoren!L$5:L$77,$A796+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),ROUND(P796*(1+INDEX(Performance_Vektoren!M$5:M$77,$A796+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),ROUND(Q796*(1+INDEX(Performance_Vektoren!N$5:N$77,$A796+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),R796+(H797-(IF(AND(EE=1,m>$A797),0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)+$BS797)*CP797)/M797,0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),S796+(I797-(IF(AND(EE=1,m>$A797),0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)+$BS797)*CQ797)/N797,0)","v":0},{"$f":"ROUND(IF(OR($A797<n,AND($A797=n,$B797<=1)),T796+(J797-(IF(AND(EE=1,m>$A797),0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)+$BS797)*CR797)/O797,0),10)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),U796+(K797-(IF(AND(EE=1,m>$A797),0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)+$BS797)*CS797)/P797,0)","v":0},{"$f":"IF(OR($A797<n,AND($A797=n,$B797<=1)),V796+(L797-(IF(AND(EE=1,m>$A797),0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)+$BS797)*CT797)/Q797,0)","v":0},{"$f":"ROUND(R797*M797-(H797-IF(EE=1,0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)*CP797),2)","v":0},{"$f":"ROUND(S797*N797-(I797-IF(EE=1,0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)*CQ797),2)","v":0},{"$f":"ROUND(T797*O797-(J797-IF(EE=1,0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)*CR797),2)","v":0},{"$f":"ROUND(U797*P797-(K797-IF(EE=1,0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)*CS797),2)","v":0},{"$f":"ROUND(V797*Q797-(L797-IF(EE=1,0,Kosten_Fond!$D797+Kosten_Fond!$F797+Kosten_Fond!$H797)*CT797),2)","v":0},{"$f":"ROUND(W797-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z797,IF(AbschlVar=\"DK_fix\",W797*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB797,Kosten_Fond!$AA797))))*IF(Förderung=\"mit\",CN797,CP797)+AH797,2)","v":0},{"$f":"ROUND(X797-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z797,IF(AbschlVar=\"DK_fix\",X797*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB797,Kosten_Fond!$AA797))))*IF(Förderung=\"mit\",CO797,CQ797)+AH797,2)","v":0},{"$f":"ROUND(Y797-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z797,IF(AbschlVar=\"DK_fix\",Y797*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB797,Kosten_Fond!$AA797))))*CR797+AH797,2)","v":0},{"$f":"ROUND(Z797-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z797,IF(AbschlVar=\"DK_fix\",Z797*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB797,Kosten_Fond!$AA797))))*CS797+AH797,2)","v":0},{"$f":"ROUND(AA797-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z797,IF(AbschlVar=\"DK_fix\",AA797*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB797,Kosten_Fond!$AA797))))*CT797+AH797,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,12,{"$f":"IF(AND(Fond!$B797<=1,OR($A797<n,AND($A797=n,Fond!$B797<=1))),R796*M797,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A797<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A797+1)-$B$16)*$B$16,A797,A797+1),0)","v":65},1,{"$f":"Kosten_Fond!T798","v":0},{"$f":"Kosten_Fond!U798","v":0},{"$f":"Kosten_Fond!V798","v":0},{"$f":"Kosten_Fond!W798","v":0},{"$f":"Kosten_Fond!X798","v":0},0,0,0,0,0,{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),ROUND(M797*(1+INDEX(Performance_Vektoren!J$5:J$77,$A797+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),ROUND(N797*(1+INDEX(Performance_Vektoren!K$5:K$77,$A797+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),ROUND(O797*(1+INDEX(Performance_Vektoren!L$5:L$77,$A797+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),ROUND(P797*(1+INDEX(Performance_Vektoren!M$5:M$77,$A797+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),ROUND(Q797*(1+INDEX(Performance_Vektoren!N$5:N$77,$A797+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),R797+(H798-(IF(AND(EE=1,m>$A798),0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)+$BS798)*CP798)/M798,0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),S797+(I798-(IF(AND(EE=1,m>$A798),0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)+$BS798)*CQ798)/N798,0)","v":0},{"$f":"ROUND(IF(OR($A798<n,AND($A798=n,$B798<=1)),T797+(J798-(IF(AND(EE=1,m>$A798),0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)+$BS798)*CR798)/O798,0),10)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),U797+(K798-(IF(AND(EE=1,m>$A798),0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)+$BS798)*CS798)/P798,0)","v":0},{"$f":"IF(OR($A798<n,AND($A798=n,$B798<=1)),V797+(L798-(IF(AND(EE=1,m>$A798),0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)+$BS798)*CT798)/Q798,0)","v":0},{"$f":"ROUND(R798*M798-(H798-IF(EE=1,0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)*CP798),2)","v":0},{"$f":"ROUND(S798*N798-(I798-IF(EE=1,0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)*CQ798),2)","v":0},{"$f":"ROUND(T798*O798-(J798-IF(EE=1,0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)*CR798),2)","v":0},{"$f":"ROUND(U798*P798-(K798-IF(EE=1,0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)*CS798),2)","v":0},{"$f":"ROUND(V798*Q798-(L798-IF(EE=1,0,Kosten_Fond!$D798+Kosten_Fond!$F798+Kosten_Fond!$H798)*CT798),2)","v":0},{"$f":"ROUND(W798-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z798,IF(AbschlVar=\"DK_fix\",W798*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB798,Kosten_Fond!$AA798))))*IF(Förderung=\"mit\",CN798,CP798)+AH798,2)","v":0},{"$f":"ROUND(X798-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z798,IF(AbschlVar=\"DK_fix\",X798*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB798,Kosten_Fond!$AA798))))*IF(Förderung=\"mit\",CO798,CQ798)+AH798,2)","v":0},{"$f":"ROUND(Y798-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z798,IF(AbschlVar=\"DK_fix\",Y798*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB798,Kosten_Fond!$AA798))))*CR798+AH798,2)","v":0},{"$f":"ROUND(Z798-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z798,IF(AbschlVar=\"DK_fix\",Z798*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB798,Kosten_Fond!$AA798))))*CS798+AH798,2)","v":0},{"$f":"ROUND(AA798-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z798,IF(AbschlVar=\"DK_fix\",AA798*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB798,Kosten_Fond!$AA798))))*CT798+AH798,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,1,{"$f":"IF(AND(Fond!$B798<=1,OR($A798<n,AND($A798=n,Fond!$B798<=1))),R797*M798,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A798<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A798+1)-$B$16)*$B$16,A798,A798+1),0)","v":65},2,{"$f":"Kosten_Fond!T799","v":0},{"$f":"Kosten_Fond!U799","v":0},{"$f":"Kosten_Fond!V799","v":0},{"$f":"Kosten_Fond!W799","v":0},{"$f":"Kosten_Fond!X799","v":0},0,0,0,0,0,{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),ROUND(M798*(1+INDEX(Performance_Vektoren!J$5:J$77,$A798+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),ROUND(N798*(1+INDEX(Performance_Vektoren!K$5:K$77,$A798+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),ROUND(O798*(1+INDEX(Performance_Vektoren!L$5:L$77,$A798+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),ROUND(P798*(1+INDEX(Performance_Vektoren!M$5:M$77,$A798+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),ROUND(Q798*(1+INDEX(Performance_Vektoren!N$5:N$77,$A798+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),R798+(H799-(IF(AND(EE=1,m>$A799),0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)+$BS799)*CP799)/M799,0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),S798+(I799-(IF(AND(EE=1,m>$A799),0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)+$BS799)*CQ799)/N799,0)","v":0},{"$f":"ROUND(IF(OR($A799<n,AND($A799=n,$B799<=1)),T798+(J799-(IF(AND(EE=1,m>$A799),0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)+$BS799)*CR799)/O799,0),10)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),U798+(K799-(IF(AND(EE=1,m>$A799),0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)+$BS799)*CS799)/P799,0)","v":0},{"$f":"IF(OR($A799<n,AND($A799=n,$B799<=1)),V798+(L799-(IF(AND(EE=1,m>$A799),0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)+$BS799)*CT799)/Q799,0)","v":0},{"$f":"ROUND(R799*M799-(H799-IF(EE=1,0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)*CP799),2)","v":0},{"$f":"ROUND(S799*N799-(I799-IF(EE=1,0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)*CQ799),2)","v":0},{"$f":"ROUND(T799*O799-(J799-IF(EE=1,0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)*CR799),2)","v":0},{"$f":"ROUND(U799*P799-(K799-IF(EE=1,0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)*CS799),2)","v":0},{"$f":"ROUND(V799*Q799-(L799-IF(EE=1,0,Kosten_Fond!$D799+Kosten_Fond!$F799+Kosten_Fond!$H799)*CT799),2)","v":0},{"$f":"ROUND(W799-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z799,IF(AbschlVar=\"DK_fix\",W799*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB799,Kosten_Fond!$AA799))))*IF(Förderung=\"mit\",CN799,CP799)+AH799,2)","v":0},{"$f":"ROUND(X799-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z799,IF(AbschlVar=\"DK_fix\",X799*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB799,Kosten_Fond!$AA799))))*IF(Förderung=\"mit\",CO799,CQ799)+AH799,2)","v":0},{"$f":"ROUND(Y799-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z799,IF(AbschlVar=\"DK_fix\",Y799*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB799,Kosten_Fond!$AA799))))*CR799+AH799,2)","v":0},{"$f":"ROUND(Z799-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z799,IF(AbschlVar=\"DK_fix\",Z799*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB799,Kosten_Fond!$AA799))))*CS799+AH799,2)","v":0},{"$f":"ROUND(AA799-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z799,IF(AbschlVar=\"DK_fix\",AA799*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB799,Kosten_Fond!$AA799))))*CT799+AH799,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,2,{"$f":"IF(AND(Fond!$B799<=1,OR($A799<n,AND($A799=n,Fond!$B799<=1))),R798*M799,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A799<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A799+1)-$B$16)*$B$16,A799,A799+1),0)","v":65},3,{"$f":"Kosten_Fond!T800","v":0},{"$f":"Kosten_Fond!U800","v":0},{"$f":"Kosten_Fond!V800","v":0},{"$f":"Kosten_Fond!W800","v":0},{"$f":"Kosten_Fond!X800","v":0},0,0,0,0,0,{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),ROUND(M799*(1+INDEX(Performance_Vektoren!J$5:J$77,$A799+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),ROUND(N799*(1+INDEX(Performance_Vektoren!K$5:K$77,$A799+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),ROUND(O799*(1+INDEX(Performance_Vektoren!L$5:L$77,$A799+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),ROUND(P799*(1+INDEX(Performance_Vektoren!M$5:M$77,$A799+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),ROUND(Q799*(1+INDEX(Performance_Vektoren!N$5:N$77,$A799+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),R799+(H800-(IF(AND(EE=1,m>$A800),0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)+$BS800)*CP800)/M800,0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),S799+(I800-(IF(AND(EE=1,m>$A800),0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)+$BS800)*CQ800)/N800,0)","v":0},{"$f":"ROUND(IF(OR($A800<n,AND($A800=n,$B800<=1)),T799+(J800-(IF(AND(EE=1,m>$A800),0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)+$BS800)*CR800)/O800,0),10)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),U799+(K800-(IF(AND(EE=1,m>$A800),0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)+$BS800)*CS800)/P800,0)","v":0},{"$f":"IF(OR($A800<n,AND($A800=n,$B800<=1)),V799+(L800-(IF(AND(EE=1,m>$A800),0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)+$BS800)*CT800)/Q800,0)","v":0},{"$f":"ROUND(R800*M800-(H800-IF(EE=1,0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)*CP800),2)","v":0},{"$f":"ROUND(S800*N800-(I800-IF(EE=1,0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)*CQ800),2)","v":0},{"$f":"ROUND(T800*O800-(J800-IF(EE=1,0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)*CR800),2)","v":0},{"$f":"ROUND(U800*P800-(K800-IF(EE=1,0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)*CS800),2)","v":0},{"$f":"ROUND(V800*Q800-(L800-IF(EE=1,0,Kosten_Fond!$D800+Kosten_Fond!$F800+Kosten_Fond!$H800)*CT800),2)","v":0},{"$f":"ROUND(W800-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z800,IF(AbschlVar=\"DK_fix\",W800*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB800,Kosten_Fond!$AA800))))*IF(Förderung=\"mit\",CN800,CP800)+AH800,2)","v":0},{"$f":"ROUND(X800-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z800,IF(AbschlVar=\"DK_fix\",X800*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB800,Kosten_Fond!$AA800))))*IF(Förderung=\"mit\",CO800,CQ800)+AH800,2)","v":0},{"$f":"ROUND(Y800-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z800,IF(AbschlVar=\"DK_fix\",Y800*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB800,Kosten_Fond!$AA800))))*CR800+AH800,2)","v":0},{"$f":"ROUND(Z800-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z800,IF(AbschlVar=\"DK_fix\",Z800*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB800,Kosten_Fond!$AA800))))*CS800+AH800,2)","v":0},{"$f":"ROUND(AA800-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z800,IF(AbschlVar=\"DK_fix\",AA800*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB800,Kosten_Fond!$AA800))))*CT800+AH800,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,3,{"$f":"IF(AND(Fond!$B800<=1,OR($A800<n,AND($A800=n,Fond!$B800<=1))),R799*M800,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A800<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A800+1)-$B$16)*$B$16,A800,A800+1),0)","v":65},4,{"$f":"Kosten_Fond!T801","v":0},{"$f":"Kosten_Fond!U801","v":0},{"$f":"Kosten_Fond!V801","v":0},{"$f":"Kosten_Fond!W801","v":0},{"$f":"Kosten_Fond!X801","v":0},0,0,0,0,0,{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),ROUND(M800*(1+INDEX(Performance_Vektoren!J$5:J$77,$A800+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),ROUND(N800*(1+INDEX(Performance_Vektoren!K$5:K$77,$A800+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),ROUND(O800*(1+INDEX(Performance_Vektoren!L$5:L$77,$A800+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),ROUND(P800*(1+INDEX(Performance_Vektoren!M$5:M$77,$A800+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),ROUND(Q800*(1+INDEX(Performance_Vektoren!N$5:N$77,$A800+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),R800+(H801-(IF(AND(EE=1,m>$A801),0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)+$BS801)*CP801)/M801,0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),S800+(I801-(IF(AND(EE=1,m>$A801),0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)+$BS801)*CQ801)/N801,0)","v":0},{"$f":"ROUND(IF(OR($A801<n,AND($A801=n,$B801<=1)),T800+(J801-(IF(AND(EE=1,m>$A801),0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)+$BS801)*CR801)/O801,0),10)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),U800+(K801-(IF(AND(EE=1,m>$A801),0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)+$BS801)*CS801)/P801,0)","v":0},{"$f":"IF(OR($A801<n,AND($A801=n,$B801<=1)),V800+(L801-(IF(AND(EE=1,m>$A801),0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)+$BS801)*CT801)/Q801,0)","v":0},{"$f":"ROUND(R801*M801-(H801-IF(EE=1,0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)*CP801),2)","v":0},{"$f":"ROUND(S801*N801-(I801-IF(EE=1,0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)*CQ801),2)","v":0},{"$f":"ROUND(T801*O801-(J801-IF(EE=1,0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)*CR801),2)","v":0},{"$f":"ROUND(U801*P801-(K801-IF(EE=1,0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)*CS801),2)","v":0},{"$f":"ROUND(V801*Q801-(L801-IF(EE=1,0,Kosten_Fond!$D801+Kosten_Fond!$F801+Kosten_Fond!$H801)*CT801),2)","v":0},{"$f":"ROUND(W801-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z801,IF(AbschlVar=\"DK_fix\",W801*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB801,Kosten_Fond!$AA801))))*IF(Förderung=\"mit\",CN801,CP801)+AH801,2)","v":0},{"$f":"ROUND(X801-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z801,IF(AbschlVar=\"DK_fix\",X801*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB801,Kosten_Fond!$AA801))))*IF(Förderung=\"mit\",CO801,CQ801)+AH801,2)","v":0},{"$f":"ROUND(Y801-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z801,IF(AbschlVar=\"DK_fix\",Y801*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB801,Kosten_Fond!$AA801))))*CR801+AH801,2)","v":0},{"$f":"ROUND(Z801-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z801,IF(AbschlVar=\"DK_fix\",Z801*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB801,Kosten_Fond!$AA801))))*CS801+AH801,2)","v":0},{"$f":"ROUND(AA801-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z801,IF(AbschlVar=\"DK_fix\",AA801*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB801,Kosten_Fond!$AA801))))*CT801+AH801,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,4,{"$f":"IF(AND(Fond!$B801<=1,OR($A801<n,AND($A801=n,Fond!$B801<=1))),R800*M801,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A801<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A801+1)-$B$16)*$B$16,A801,A801+1),0)","v":65},5,{"$f":"Kosten_Fond!T802","v":0},{"$f":"Kosten_Fond!U802","v":0},{"$f":"Kosten_Fond!V802","v":0},{"$f":"Kosten_Fond!W802","v":0},{"$f":"Kosten_Fond!X802","v":0},0,0,0,0,0,{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),ROUND(M801*(1+INDEX(Performance_Vektoren!J$5:J$77,$A801+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),ROUND(N801*(1+INDEX(Performance_Vektoren!K$5:K$77,$A801+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),ROUND(O801*(1+INDEX(Performance_Vektoren!L$5:L$77,$A801+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),ROUND(P801*(1+INDEX(Performance_Vektoren!M$5:M$77,$A801+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),ROUND(Q801*(1+INDEX(Performance_Vektoren!N$5:N$77,$A801+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),R801+(H802-(IF(AND(EE=1,m>$A802),0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)+$BS802)*CP802)/M802,0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),S801+(I802-(IF(AND(EE=1,m>$A802),0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)+$BS802)*CQ802)/N802,0)","v":0},{"$f":"ROUND(IF(OR($A802<n,AND($A802=n,$B802<=1)),T801+(J802-(IF(AND(EE=1,m>$A802),0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)+$BS802)*CR802)/O802,0),10)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),U801+(K802-(IF(AND(EE=1,m>$A802),0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)+$BS802)*CS802)/P802,0)","v":0},{"$f":"IF(OR($A802<n,AND($A802=n,$B802<=1)),V801+(L802-(IF(AND(EE=1,m>$A802),0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)+$BS802)*CT802)/Q802,0)","v":0},{"$f":"ROUND(R802*M802-(H802-IF(EE=1,0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)*CP802),2)","v":0},{"$f":"ROUND(S802*N802-(I802-IF(EE=1,0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)*CQ802),2)","v":0},{"$f":"ROUND(T802*O802-(J802-IF(EE=1,0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)*CR802),2)","v":0},{"$f":"ROUND(U802*P802-(K802-IF(EE=1,0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)*CS802),2)","v":0},{"$f":"ROUND(V802*Q802-(L802-IF(EE=1,0,Kosten_Fond!$D802+Kosten_Fond!$F802+Kosten_Fond!$H802)*CT802),2)","v":0},{"$f":"ROUND(W802-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z802,IF(AbschlVar=\"DK_fix\",W802*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB802,Kosten_Fond!$AA802))))*IF(Förderung=\"mit\",CN802,CP802)+AH802,2)","v":0},{"$f":"ROUND(X802-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z802,IF(AbschlVar=\"DK_fix\",X802*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB802,Kosten_Fond!$AA802))))*IF(Förderung=\"mit\",CO802,CQ802)+AH802,2)","v":0},{"$f":"ROUND(Y802-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z802,IF(AbschlVar=\"DK_fix\",Y802*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB802,Kosten_Fond!$AA802))))*CR802+AH802,2)","v":0},{"$f":"ROUND(Z802-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z802,IF(AbschlVar=\"DK_fix\",Z802*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB802,Kosten_Fond!$AA802))))*CS802+AH802,2)","v":0},{"$f":"ROUND(AA802-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z802,IF(AbschlVar=\"DK_fix\",AA802*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB802,Kosten_Fond!$AA802))))*CT802+AH802,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,5,{"$f":"IF(AND(Fond!$B802<=1,OR($A802<n,AND($A802=n,Fond!$B802<=1))),R801*M802,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A802<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A802+1)-$B$16)*$B$16,A802,A802+1),0)","v":65},6,{"$f":"Kosten_Fond!T803","v":0},{"$f":"Kosten_Fond!U803","v":0},{"$f":"Kosten_Fond!V803","v":0},{"$f":"Kosten_Fond!W803","v":0},{"$f":"Kosten_Fond!X803","v":0},0,0,0,0,0,{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),ROUND(M802*(1+INDEX(Performance_Vektoren!J$5:J$77,$A802+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),ROUND(N802*(1+INDEX(Performance_Vektoren!K$5:K$77,$A802+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),ROUND(O802*(1+INDEX(Performance_Vektoren!L$5:L$77,$A802+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),ROUND(P802*(1+INDEX(Performance_Vektoren!M$5:M$77,$A802+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),ROUND(Q802*(1+INDEX(Performance_Vektoren!N$5:N$77,$A802+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),R802+(H803-(IF(AND(EE=1,m>$A803),0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)+$BS803)*CP803)/M803,0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),S802+(I803-(IF(AND(EE=1,m>$A803),0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)+$BS803)*CQ803)/N803,0)","v":0},{"$f":"ROUND(IF(OR($A803<n,AND($A803=n,$B803<=1)),T802+(J803-(IF(AND(EE=1,m>$A803),0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)+$BS803)*CR803)/O803,0),10)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),U802+(K803-(IF(AND(EE=1,m>$A803),0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)+$BS803)*CS803)/P803,0)","v":0},{"$f":"IF(OR($A803<n,AND($A803=n,$B803<=1)),V802+(L803-(IF(AND(EE=1,m>$A803),0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)+$BS803)*CT803)/Q803,0)","v":0},{"$f":"ROUND(R803*M803-(H803-IF(EE=1,0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)*CP803),2)","v":0},{"$f":"ROUND(S803*N803-(I803-IF(EE=1,0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)*CQ803),2)","v":0},{"$f":"ROUND(T803*O803-(J803-IF(EE=1,0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)*CR803),2)","v":0},{"$f":"ROUND(U803*P803-(K803-IF(EE=1,0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)*CS803),2)","v":0},{"$f":"ROUND(V803*Q803-(L803-IF(EE=1,0,Kosten_Fond!$D803+Kosten_Fond!$F803+Kosten_Fond!$H803)*CT803),2)","v":0},{"$f":"ROUND(W803-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z803,IF(AbschlVar=\"DK_fix\",W803*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB803,Kosten_Fond!$AA803))))*IF(Förderung=\"mit\",CN803,CP803)+AH803,2)","v":0},{"$f":"ROUND(X803-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z803,IF(AbschlVar=\"DK_fix\",X803*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB803,Kosten_Fond!$AA803))))*IF(Förderung=\"mit\",CO803,CQ803)+AH803,2)","v":0},{"$f":"ROUND(Y803-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z803,IF(AbschlVar=\"DK_fix\",Y803*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB803,Kosten_Fond!$AA803))))*CR803+AH803,2)","v":0},{"$f":"ROUND(Z803-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z803,IF(AbschlVar=\"DK_fix\",Z803*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB803,Kosten_Fond!$AA803))))*CS803+AH803,2)","v":0},{"$f":"ROUND(AA803-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z803,IF(AbschlVar=\"DK_fix\",AA803*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB803,Kosten_Fond!$AA803))))*CT803+AH803,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,6,{"$f":"IF(AND(Fond!$B803<=1,OR($A803<n,AND($A803=n,Fond!$B803<=1))),R802*M803,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A803<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A803+1)-$B$16)*$B$16,A803,A803+1),0)","v":65},7,{"$f":"Kosten_Fond!T804","v":0},{"$f":"Kosten_Fond!U804","v":0},{"$f":"Kosten_Fond!V804","v":0},{"$f":"Kosten_Fond!W804","v":0},{"$f":"Kosten_Fond!X804","v":0},0,0,0,0,0,{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),ROUND(M803*(1+INDEX(Performance_Vektoren!J$5:J$77,$A803+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),ROUND(N803*(1+INDEX(Performance_Vektoren!K$5:K$77,$A803+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),ROUND(O803*(1+INDEX(Performance_Vektoren!L$5:L$77,$A803+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),ROUND(P803*(1+INDEX(Performance_Vektoren!M$5:M$77,$A803+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),ROUND(Q803*(1+INDEX(Performance_Vektoren!N$5:N$77,$A803+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),R803+(H804-(IF(AND(EE=1,m>$A804),0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)+$BS804)*CP804)/M804,0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),S803+(I804-(IF(AND(EE=1,m>$A804),0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)+$BS804)*CQ804)/N804,0)","v":0},{"$f":"ROUND(IF(OR($A804<n,AND($A804=n,$B804<=1)),T803+(J804-(IF(AND(EE=1,m>$A804),0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)+$BS804)*CR804)/O804,0),10)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),U803+(K804-(IF(AND(EE=1,m>$A804),0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)+$BS804)*CS804)/P804,0)","v":0},{"$f":"IF(OR($A804<n,AND($A804=n,$B804<=1)),V803+(L804-(IF(AND(EE=1,m>$A804),0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)+$BS804)*CT804)/Q804,0)","v":0},{"$f":"ROUND(R804*M804-(H804-IF(EE=1,0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)*CP804),2)","v":0},{"$f":"ROUND(S804*N804-(I804-IF(EE=1,0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)*CQ804),2)","v":0},{"$f":"ROUND(T804*O804-(J804-IF(EE=1,0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)*CR804),2)","v":0},{"$f":"ROUND(U804*P804-(K804-IF(EE=1,0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)*CS804),2)","v":0},{"$f":"ROUND(V804*Q804-(L804-IF(EE=1,0,Kosten_Fond!$D804+Kosten_Fond!$F804+Kosten_Fond!$H804)*CT804),2)","v":0},{"$f":"ROUND(W804-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z804,IF(AbschlVar=\"DK_fix\",W804*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB804,Kosten_Fond!$AA804))))*IF(Förderung=\"mit\",CN804,CP804)+AH804,2)","v":0},{"$f":"ROUND(X804-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z804,IF(AbschlVar=\"DK_fix\",X804*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB804,Kosten_Fond!$AA804))))*IF(Förderung=\"mit\",CO804,CQ804)+AH804,2)","v":0},{"$f":"ROUND(Y804-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z804,IF(AbschlVar=\"DK_fix\",Y804*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB804,Kosten_Fond!$AA804))))*CR804+AH804,2)","v":0},{"$f":"ROUND(Z804-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z804,IF(AbschlVar=\"DK_fix\",Z804*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB804,Kosten_Fond!$AA804))))*CS804+AH804,2)","v":0},{"$f":"ROUND(AA804-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z804,IF(AbschlVar=\"DK_fix\",AA804*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB804,Kosten_Fond!$AA804))))*CT804+AH804,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,7,{"$f":"IF(AND(Fond!$B804<=1,OR($A804<n,AND($A804=n,Fond!$B804<=1))),R803*M804,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A804<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A804+1)-$B$16)*$B$16,A804,A804+1),0)","v":65},8,{"$f":"Kosten_Fond!T805","v":0},{"$f":"Kosten_Fond!U805","v":0},{"$f":"Kosten_Fond!V805","v":0},{"$f":"Kosten_Fond!W805","v":0},{"$f":"Kosten_Fond!X805","v":0},0,0,0,0,0,{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),ROUND(M804*(1+INDEX(Performance_Vektoren!J$5:J$77,$A804+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),ROUND(N804*(1+INDEX(Performance_Vektoren!K$5:K$77,$A804+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),ROUND(O804*(1+INDEX(Performance_Vektoren!L$5:L$77,$A804+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),ROUND(P804*(1+INDEX(Performance_Vektoren!M$5:M$77,$A804+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),ROUND(Q804*(1+INDEX(Performance_Vektoren!N$5:N$77,$A804+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),R804+(H805-(IF(AND(EE=1,m>$A805),0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)+$BS805)*CP805)/M805,0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),S804+(I805-(IF(AND(EE=1,m>$A805),0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)+$BS805)*CQ805)/N805,0)","v":0},{"$f":"ROUND(IF(OR($A805<n,AND($A805=n,$B805<=1)),T804+(J805-(IF(AND(EE=1,m>$A805),0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)+$BS805)*CR805)/O805,0),10)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),U804+(K805-(IF(AND(EE=1,m>$A805),0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)+$BS805)*CS805)/P805,0)","v":0},{"$f":"IF(OR($A805<n,AND($A805=n,$B805<=1)),V804+(L805-(IF(AND(EE=1,m>$A805),0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)+$BS805)*CT805)/Q805,0)","v":0},{"$f":"ROUND(R805*M805-(H805-IF(EE=1,0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)*CP805),2)","v":0},{"$f":"ROUND(S805*N805-(I805-IF(EE=1,0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)*CQ805),2)","v":0},{"$f":"ROUND(T805*O805-(J805-IF(EE=1,0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)*CR805),2)","v":0},{"$f":"ROUND(U805*P805-(K805-IF(EE=1,0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)*CS805),2)","v":0},{"$f":"ROUND(V805*Q805-(L805-IF(EE=1,0,Kosten_Fond!$D805+Kosten_Fond!$F805+Kosten_Fond!$H805)*CT805),2)","v":0},{"$f":"ROUND(W805-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z805,IF(AbschlVar=\"DK_fix\",W805*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB805,Kosten_Fond!$AA805))))*IF(Förderung=\"mit\",CN805,CP805)+AH805,2)","v":0},{"$f":"ROUND(X805-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z805,IF(AbschlVar=\"DK_fix\",X805*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB805,Kosten_Fond!$AA805))))*IF(Förderung=\"mit\",CO805,CQ805)+AH805,2)","v":0},{"$f":"ROUND(Y805-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z805,IF(AbschlVar=\"DK_fix\",Y805*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB805,Kosten_Fond!$AA805))))*CR805+AH805,2)","v":0},{"$f":"ROUND(Z805-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z805,IF(AbschlVar=\"DK_fix\",Z805*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB805,Kosten_Fond!$AA805))))*CS805+AH805,2)","v":0},{"$f":"ROUND(AA805-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z805,IF(AbschlVar=\"DK_fix\",AA805*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB805,Kosten_Fond!$AA805))))*CT805+AH805,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,8,{"$f":"IF(AND(Fond!$B805<=1,OR($A805<n,AND($A805=n,Fond!$B805<=1))),R804*M805,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A805<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A805+1)-$B$16)*$B$16,A805,A805+1),0)","v":65},9,{"$f":"Kosten_Fond!T806","v":0},{"$f":"Kosten_Fond!U806","v":0},{"$f":"Kosten_Fond!V806","v":0},{"$f":"Kosten_Fond!W806","v":0},{"$f":"Kosten_Fond!X806","v":0},0,0,0,0,0,{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),ROUND(M805*(1+INDEX(Performance_Vektoren!J$5:J$77,$A805+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),ROUND(N805*(1+INDEX(Performance_Vektoren!K$5:K$77,$A805+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),ROUND(O805*(1+INDEX(Performance_Vektoren!L$5:L$77,$A805+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),ROUND(P805*(1+INDEX(Performance_Vektoren!M$5:M$77,$A805+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),ROUND(Q805*(1+INDEX(Performance_Vektoren!N$5:N$77,$A805+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),R805+(H806-(IF(AND(EE=1,m>$A806),0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)+$BS806)*CP806)/M806,0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),S805+(I806-(IF(AND(EE=1,m>$A806),0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)+$BS806)*CQ806)/N806,0)","v":0},{"$f":"ROUND(IF(OR($A806<n,AND($A806=n,$B806<=1)),T805+(J806-(IF(AND(EE=1,m>$A806),0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)+$BS806)*CR806)/O806,0),10)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),U805+(K806-(IF(AND(EE=1,m>$A806),0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)+$BS806)*CS806)/P806,0)","v":0},{"$f":"IF(OR($A806<n,AND($A806=n,$B806<=1)),V805+(L806-(IF(AND(EE=1,m>$A806),0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)+$BS806)*CT806)/Q806,0)","v":0},{"$f":"ROUND(R806*M806-(H806-IF(EE=1,0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)*CP806),2)","v":0},{"$f":"ROUND(S806*N806-(I806-IF(EE=1,0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)*CQ806),2)","v":0},{"$f":"ROUND(T806*O806-(J806-IF(EE=1,0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)*CR806),2)","v":0},{"$f":"ROUND(U806*P806-(K806-IF(EE=1,0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)*CS806),2)","v":0},{"$f":"ROUND(V806*Q806-(L806-IF(EE=1,0,Kosten_Fond!$D806+Kosten_Fond!$F806+Kosten_Fond!$H806)*CT806),2)","v":0},{"$f":"ROUND(W806-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z806,IF(AbschlVar=\"DK_fix\",W806*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB806,Kosten_Fond!$AA806))))*IF(Förderung=\"mit\",CN806,CP806)+AH806,2)","v":0},{"$f":"ROUND(X806-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z806,IF(AbschlVar=\"DK_fix\",X806*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB806,Kosten_Fond!$AA806))))*IF(Förderung=\"mit\",CO806,CQ806)+AH806,2)","v":0},{"$f":"ROUND(Y806-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z806,IF(AbschlVar=\"DK_fix\",Y806*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB806,Kosten_Fond!$AA806))))*CR806+AH806,2)","v":0},{"$f":"ROUND(Z806-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z806,IF(AbschlVar=\"DK_fix\",Z806*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB806,Kosten_Fond!$AA806))))*CS806+AH806,2)","v":0},{"$f":"ROUND(AA806-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z806,IF(AbschlVar=\"DK_fix\",AA806*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB806,Kosten_Fond!$AA806))))*CT806+AH806,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,9,{"$f":"IF(AND(Fond!$B806<=1,OR($A806<n,AND($A806=n,Fond!$B806<=1))),R805*M806,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A806<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A806+1)-$B$16)*$B$16,A806,A806+1),0)","v":65},10,{"$f":"Kosten_Fond!T807","v":0},{"$f":"Kosten_Fond!U807","v":0},{"$f":"Kosten_Fond!V807","v":0},{"$f":"Kosten_Fond!W807","v":0},{"$f":"Kosten_Fond!X807","v":0},0,0,0,0,0,{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),ROUND(M806*(1+INDEX(Performance_Vektoren!J$5:J$77,$A806+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),ROUND(N806*(1+INDEX(Performance_Vektoren!K$5:K$77,$A806+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),ROUND(O806*(1+INDEX(Performance_Vektoren!L$5:L$77,$A806+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),ROUND(P806*(1+INDEX(Performance_Vektoren!M$5:M$77,$A806+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),ROUND(Q806*(1+INDEX(Performance_Vektoren!N$5:N$77,$A806+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),R806+(H807-(IF(AND(EE=1,m>$A807),0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)+$BS807)*CP807)/M807,0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),S806+(I807-(IF(AND(EE=1,m>$A807),0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)+$BS807)*CQ807)/N807,0)","v":0},{"$f":"ROUND(IF(OR($A807<n,AND($A807=n,$B807<=1)),T806+(J807-(IF(AND(EE=1,m>$A807),0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)+$BS807)*CR807)/O807,0),10)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),U806+(K807-(IF(AND(EE=1,m>$A807),0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)+$BS807)*CS807)/P807,0)","v":0},{"$f":"IF(OR($A807<n,AND($A807=n,$B807<=1)),V806+(L807-(IF(AND(EE=1,m>$A807),0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)+$BS807)*CT807)/Q807,0)","v":0},{"$f":"ROUND(R807*M807-(H807-IF(EE=1,0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)*CP807),2)","v":0},{"$f":"ROUND(S807*N807-(I807-IF(EE=1,0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)*CQ807),2)","v":0},{"$f":"ROUND(T807*O807-(J807-IF(EE=1,0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)*CR807),2)","v":0},{"$f":"ROUND(U807*P807-(K807-IF(EE=1,0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)*CS807),2)","v":0},{"$f":"ROUND(V807*Q807-(L807-IF(EE=1,0,Kosten_Fond!$D807+Kosten_Fond!$F807+Kosten_Fond!$H807)*CT807),2)","v":0},{"$f":"ROUND(W807-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z807,IF(AbschlVar=\"DK_fix\",W807*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB807,Kosten_Fond!$AA807))))*IF(Förderung=\"mit\",CN807,CP807)+AH807,2)","v":0},{"$f":"ROUND(X807-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z807,IF(AbschlVar=\"DK_fix\",X807*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB807,Kosten_Fond!$AA807))))*IF(Förderung=\"mit\",CO807,CQ807)+AH807,2)","v":0},{"$f":"ROUND(Y807-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z807,IF(AbschlVar=\"DK_fix\",Y807*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB807,Kosten_Fond!$AA807))))*CR807+AH807,2)","v":0},{"$f":"ROUND(Z807-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z807,IF(AbschlVar=\"DK_fix\",Z807*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB807,Kosten_Fond!$AA807))))*CS807+AH807,2)","v":0},{"$f":"ROUND(AA807-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z807,IF(AbschlVar=\"DK_fix\",AA807*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB807,Kosten_Fond!$AA807))))*CT807+AH807,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,10,{"$f":"IF(AND(Fond!$B807<=1,OR($A807<n,AND($A807=n,Fond!$B807<=1))),R806*M807,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A807<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A807+1)-$B$16)*$B$16,A807,A807+1),0)","v":65},11,{"$f":"Kosten_Fond!T808","v":0},{"$f":"Kosten_Fond!U808","v":0},{"$f":"Kosten_Fond!V808","v":0},{"$f":"Kosten_Fond!W808","v":0},{"$f":"Kosten_Fond!X808","v":0},0,0,0,0,0,{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),ROUND(M807*(1+INDEX(Performance_Vektoren!J$5:J$77,$A807+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),ROUND(N807*(1+INDEX(Performance_Vektoren!K$5:K$77,$A807+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),ROUND(O807*(1+INDEX(Performance_Vektoren!L$5:L$77,$A807+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),ROUND(P807*(1+INDEX(Performance_Vektoren!M$5:M$77,$A807+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),ROUND(Q807*(1+INDEX(Performance_Vektoren!N$5:N$77,$A807+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),R807+(H808-(IF(AND(EE=1,m>$A808),0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)+$BS808)*CP808)/M808,0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),S807+(I808-(IF(AND(EE=1,m>$A808),0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)+$BS808)*CQ808)/N808,0)","v":0},{"$f":"ROUND(IF(OR($A808<n,AND($A808=n,$B808<=1)),T807+(J808-(IF(AND(EE=1,m>$A808),0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)+$BS808)*CR808)/O808,0),10)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),U807+(K808-(IF(AND(EE=1,m>$A808),0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)+$BS808)*CS808)/P808,0)","v":0},{"$f":"IF(OR($A808<n,AND($A808=n,$B808<=1)),V807+(L808-(IF(AND(EE=1,m>$A808),0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)+$BS808)*CT808)/Q808,0)","v":0},{"$f":"ROUND(R808*M808-(H808-IF(EE=1,0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)*CP808),2)","v":0},{"$f":"ROUND(S808*N808-(I808-IF(EE=1,0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)*CQ808),2)","v":0},{"$f":"ROUND(T808*O808-(J808-IF(EE=1,0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)*CR808),2)","v":0},{"$f":"ROUND(U808*P808-(K808-IF(EE=1,0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)*CS808),2)","v":0},{"$f":"ROUND(V808*Q808-(L808-IF(EE=1,0,Kosten_Fond!$D808+Kosten_Fond!$F808+Kosten_Fond!$H808)*CT808),2)","v":0},{"$f":"ROUND(W808-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z808,IF(AbschlVar=\"DK_fix\",W808*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB808,Kosten_Fond!$AA808))))*IF(Förderung=\"mit\",CN808,CP808)+AH808,2)","v":0},{"$f":"ROUND(X808-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z808,IF(AbschlVar=\"DK_fix\",X808*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB808,Kosten_Fond!$AA808))))*IF(Förderung=\"mit\",CO808,CQ808)+AH808,2)","v":0},{"$f":"ROUND(Y808-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z808,IF(AbschlVar=\"DK_fix\",Y808*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB808,Kosten_Fond!$AA808))))*CR808+AH808,2)","v":0},{"$f":"ROUND(Z808-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z808,IF(AbschlVar=\"DK_fix\",Z808*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB808,Kosten_Fond!$AA808))))*CS808+AH808,2)","v":0},{"$f":"ROUND(AA808-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z808,IF(AbschlVar=\"DK_fix\",AA808*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB808,Kosten_Fond!$AA808))))*CT808+AH808,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,11,{"$f":"IF(AND(Fond!$B808<=1,OR($A808<n,AND($A808=n,Fond!$B808<=1))),R807*M808,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A808<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A808+1)-$B$16)*$B$16,A808,A808+1),0)","v":65},12,{"$f":"Kosten_Fond!T809","v":0},{"$f":"Kosten_Fond!U809","v":0},{"$f":"Kosten_Fond!V809","v":0},{"$f":"Kosten_Fond!W809","v":0},{"$f":"Kosten_Fond!X809","v":0},0,0,0,0,0,{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),ROUND(M808*(1+INDEX(Performance_Vektoren!J$5:J$77,$A808+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),ROUND(N808*(1+INDEX(Performance_Vektoren!K$5:K$77,$A808+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),ROUND(O808*(1+INDEX(Performance_Vektoren!L$5:L$77,$A808+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),ROUND(P808*(1+INDEX(Performance_Vektoren!M$5:M$77,$A808+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),ROUND(Q808*(1+INDEX(Performance_Vektoren!N$5:N$77,$A808+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),R808+(H809-(IF(AND(EE=1,m>$A809),0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)+$BS809)*CP809)/M809,0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),S808+(I809-(IF(AND(EE=1,m>$A809),0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)+$BS809)*CQ809)/N809,0)","v":0},{"$f":"ROUND(IF(OR($A809<n,AND($A809=n,$B809<=1)),T808+(J809-(IF(AND(EE=1,m>$A809),0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)+$BS809)*CR809)/O809,0),10)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),U808+(K809-(IF(AND(EE=1,m>$A809),0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)+$BS809)*CS809)/P809,0)","v":0},{"$f":"IF(OR($A809<n,AND($A809=n,$B809<=1)),V808+(L809-(IF(AND(EE=1,m>$A809),0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)+$BS809)*CT809)/Q809,0)","v":0},{"$f":"ROUND(R809*M809-(H809-IF(EE=1,0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)*CP809),2)","v":0},{"$f":"ROUND(S809*N809-(I809-IF(EE=1,0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)*CQ809),2)","v":0},{"$f":"ROUND(T809*O809-(J809-IF(EE=1,0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)*CR809),2)","v":0},{"$f":"ROUND(U809*P809-(K809-IF(EE=1,0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)*CS809),2)","v":0},{"$f":"ROUND(V809*Q809-(L809-IF(EE=1,0,Kosten_Fond!$D809+Kosten_Fond!$F809+Kosten_Fond!$H809)*CT809),2)","v":0},{"$f":"ROUND(W809-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z809,IF(AbschlVar=\"DK_fix\",W809*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB809,Kosten_Fond!$AA809))))*IF(Förderung=\"mit\",CN809,CP809)+AH809,2)","v":0},{"$f":"ROUND(X809-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z809,IF(AbschlVar=\"DK_fix\",X809*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB809,Kosten_Fond!$AA809))))*IF(Förderung=\"mit\",CO809,CQ809)+AH809,2)","v":0},{"$f":"ROUND(Y809-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z809,IF(AbschlVar=\"DK_fix\",Y809*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB809,Kosten_Fond!$AA809))))*CR809+AH809,2)","v":0},{"$f":"ROUND(Z809-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z809,IF(AbschlVar=\"DK_fix\",Z809*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB809,Kosten_Fond!$AA809))))*CS809+AH809,2)","v":0},{"$f":"ROUND(AA809-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z809,IF(AbschlVar=\"DK_fix\",AA809*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB809,Kosten_Fond!$AA809))))*CT809+AH809,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,12,{"$f":"IF(AND(Fond!$B809<=1,OR($A809<n,AND($A809=n,Fond!$B809<=1))),R808*M809,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A809<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A809+1)-$B$16)*$B$16,A809,A809+1),0)","v":66},1,{"$f":"Kosten_Fond!T810","v":0},{"$f":"Kosten_Fond!U810","v":0},{"$f":"Kosten_Fond!V810","v":0},{"$f":"Kosten_Fond!W810","v":0},{"$f":"Kosten_Fond!X810","v":0},0,0,0,0,0,{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),ROUND(M809*(1+INDEX(Performance_Vektoren!J$5:J$77,$A809+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),ROUND(N809*(1+INDEX(Performance_Vektoren!K$5:K$77,$A809+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),ROUND(O809*(1+INDEX(Performance_Vektoren!L$5:L$77,$A809+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),ROUND(P809*(1+INDEX(Performance_Vektoren!M$5:M$77,$A809+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),ROUND(Q809*(1+INDEX(Performance_Vektoren!N$5:N$77,$A809+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),R809+(H810-(IF(AND(EE=1,m>$A810),0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)+$BS810)*CP810)/M810,0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),S809+(I810-(IF(AND(EE=1,m>$A810),0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)+$BS810)*CQ810)/N810,0)","v":0},{"$f":"ROUND(IF(OR($A810<n,AND($A810=n,$B810<=1)),T809+(J810-(IF(AND(EE=1,m>$A810),0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)+$BS810)*CR810)/O810,0),10)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),U809+(K810-(IF(AND(EE=1,m>$A810),0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)+$BS810)*CS810)/P810,0)","v":0},{"$f":"IF(OR($A810<n,AND($A810=n,$B810<=1)),V809+(L810-(IF(AND(EE=1,m>$A810),0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)+$BS810)*CT810)/Q810,0)","v":0},{"$f":"ROUND(R810*M810-(H810-IF(EE=1,0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)*CP810),2)","v":0},{"$f":"ROUND(S810*N810-(I810-IF(EE=1,0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)*CQ810),2)","v":0},{"$f":"ROUND(T810*O810-(J810-IF(EE=1,0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)*CR810),2)","v":0},{"$f":"ROUND(U810*P810-(K810-IF(EE=1,0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)*CS810),2)","v":0},{"$f":"ROUND(V810*Q810-(L810-IF(EE=1,0,Kosten_Fond!$D810+Kosten_Fond!$F810+Kosten_Fond!$H810)*CT810),2)","v":0},{"$f":"ROUND(W810-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z810,IF(AbschlVar=\"DK_fix\",W810*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB810,Kosten_Fond!$AA810))))*IF(Förderung=\"mit\",CN810,CP810)+AH810,2)","v":0},{"$f":"ROUND(X810-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z810,IF(AbschlVar=\"DK_fix\",X810*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB810,Kosten_Fond!$AA810))))*IF(Förderung=\"mit\",CO810,CQ810)+AH810,2)","v":0},{"$f":"ROUND(Y810-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z810,IF(AbschlVar=\"DK_fix\",Y810*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB810,Kosten_Fond!$AA810))))*CR810+AH810,2)","v":0},{"$f":"ROUND(Z810-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z810,IF(AbschlVar=\"DK_fix\",Z810*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB810,Kosten_Fond!$AA810))))*CS810+AH810,2)","v":0},{"$f":"ROUND(AA810-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z810,IF(AbschlVar=\"DK_fix\",AA810*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB810,Kosten_Fond!$AA810))))*CT810+AH810,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1,{"$f":"IF(AND(Fond!$B810<=1,OR($A810<n,AND($A810=n,Fond!$B810<=1))),R809*M810,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A810<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A810+1)-$B$16)*$B$16,A810,A810+1),0)","v":66},2,{"$f":"Kosten_Fond!T811","v":0},{"$f":"Kosten_Fond!U811","v":0},{"$f":"Kosten_Fond!V811","v":0},{"$f":"Kosten_Fond!W811","v":0},{"$f":"Kosten_Fond!X811","v":0},0,0,0,0,0,{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),ROUND(M810*(1+INDEX(Performance_Vektoren!J$5:J$77,$A810+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),ROUND(N810*(1+INDEX(Performance_Vektoren!K$5:K$77,$A810+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),ROUND(O810*(1+INDEX(Performance_Vektoren!L$5:L$77,$A810+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),ROUND(P810*(1+INDEX(Performance_Vektoren!M$5:M$77,$A810+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),ROUND(Q810*(1+INDEX(Performance_Vektoren!N$5:N$77,$A810+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),R810+(H811-(IF(AND(EE=1,m>$A811),0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)+$BS811)*CP811)/M811,0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),S810+(I811-(IF(AND(EE=1,m>$A811),0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)+$BS811)*CQ811)/N811,0)","v":0},{"$f":"ROUND(IF(OR($A811<n,AND($A811=n,$B811<=1)),T810+(J811-(IF(AND(EE=1,m>$A811),0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)+$BS811)*CR811)/O811,0),10)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),U810+(K811-(IF(AND(EE=1,m>$A811),0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)+$BS811)*CS811)/P811,0)","v":0},{"$f":"IF(OR($A811<n,AND($A811=n,$B811<=1)),V810+(L811-(IF(AND(EE=1,m>$A811),0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)+$BS811)*CT811)/Q811,0)","v":0},{"$f":"ROUND(R811*M811-(H811-IF(EE=1,0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)*CP811),2)","v":0},{"$f":"ROUND(S811*N811-(I811-IF(EE=1,0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)*CQ811),2)","v":0},{"$f":"ROUND(T811*O811-(J811-IF(EE=1,0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)*CR811),2)","v":0},{"$f":"ROUND(U811*P811-(K811-IF(EE=1,0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)*CS811),2)","v":0},{"$f":"ROUND(V811*Q811-(L811-IF(EE=1,0,Kosten_Fond!$D811+Kosten_Fond!$F811+Kosten_Fond!$H811)*CT811),2)","v":0},{"$f":"ROUND(W811-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z811,IF(AbschlVar=\"DK_fix\",W811*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB811,Kosten_Fond!$AA811))))*IF(Förderung=\"mit\",CN811,CP811)+AH811,2)","v":0},{"$f":"ROUND(X811-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z811,IF(AbschlVar=\"DK_fix\",X811*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB811,Kosten_Fond!$AA811))))*IF(Förderung=\"mit\",CO811,CQ811)+AH811,2)","v":0},{"$f":"ROUND(Y811-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z811,IF(AbschlVar=\"DK_fix\",Y811*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB811,Kosten_Fond!$AA811))))*CR811+AH811,2)","v":0},{"$f":"ROUND(Z811-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z811,IF(AbschlVar=\"DK_fix\",Z811*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB811,Kosten_Fond!$AA811))))*CS811+AH811,2)","v":0},{"$f":"ROUND(AA811-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z811,IF(AbschlVar=\"DK_fix\",AA811*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB811,Kosten_Fond!$AA811))))*CT811+AH811,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2,{"$f":"IF(AND(Fond!$B811<=1,OR($A811<n,AND($A811=n,Fond!$B811<=1))),R810*M811,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A811<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A811+1)-$B$16)*$B$16,A811,A811+1),0)","v":66},3,{"$f":"Kosten_Fond!T812","v":0},{"$f":"Kosten_Fond!U812","v":0},{"$f":"Kosten_Fond!V812","v":0},{"$f":"Kosten_Fond!W812","v":0},{"$f":"Kosten_Fond!X812","v":0},0,0,0,0,0,{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),ROUND(M811*(1+INDEX(Performance_Vektoren!J$5:J$77,$A811+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),ROUND(N811*(1+INDEX(Performance_Vektoren!K$5:K$77,$A811+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),ROUND(O811*(1+INDEX(Performance_Vektoren!L$5:L$77,$A811+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),ROUND(P811*(1+INDEX(Performance_Vektoren!M$5:M$77,$A811+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),ROUND(Q811*(1+INDEX(Performance_Vektoren!N$5:N$77,$A811+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),R811+(H812-(IF(AND(EE=1,m>$A812),0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)+$BS812)*CP812)/M812,0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),S811+(I812-(IF(AND(EE=1,m>$A812),0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)+$BS812)*CQ812)/N812,0)","v":0},{"$f":"ROUND(IF(OR($A812<n,AND($A812=n,$B812<=1)),T811+(J812-(IF(AND(EE=1,m>$A812),0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)+$BS812)*CR812)/O812,0),10)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),U811+(K812-(IF(AND(EE=1,m>$A812),0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)+$BS812)*CS812)/P812,0)","v":0},{"$f":"IF(OR($A812<n,AND($A812=n,$B812<=1)),V811+(L812-(IF(AND(EE=1,m>$A812),0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)+$BS812)*CT812)/Q812,0)","v":0},{"$f":"ROUND(R812*M812-(H812-IF(EE=1,0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)*CP812),2)","v":0},{"$f":"ROUND(S812*N812-(I812-IF(EE=1,0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)*CQ812),2)","v":0},{"$f":"ROUND(T812*O812-(J812-IF(EE=1,0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)*CR812),2)","v":0},{"$f":"ROUND(U812*P812-(K812-IF(EE=1,0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)*CS812),2)","v":0},{"$f":"ROUND(V812*Q812-(L812-IF(EE=1,0,Kosten_Fond!$D812+Kosten_Fond!$F812+Kosten_Fond!$H812)*CT812),2)","v":0},{"$f":"ROUND(W812-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z812,IF(AbschlVar=\"DK_fix\",W812*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB812,Kosten_Fond!$AA812))))*IF(Förderung=\"mit\",CN812,CP812)+AH812,2)","v":0},{"$f":"ROUND(X812-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z812,IF(AbschlVar=\"DK_fix\",X812*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB812,Kosten_Fond!$AA812))))*IF(Förderung=\"mit\",CO812,CQ812)+AH812,2)","v":0},{"$f":"ROUND(Y812-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z812,IF(AbschlVar=\"DK_fix\",Y812*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB812,Kosten_Fond!$AA812))))*CR812+AH812,2)","v":0},{"$f":"ROUND(Z812-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z812,IF(AbschlVar=\"DK_fix\",Z812*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB812,Kosten_Fond!$AA812))))*CS812+AH812,2)","v":0},{"$f":"ROUND(AA812-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z812,IF(AbschlVar=\"DK_fix\",AA812*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB812,Kosten_Fond!$AA812))))*CT812+AH812,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,3,{"$f":"IF(AND(Fond!$B812<=1,OR($A812<n,AND($A812=n,Fond!$B812<=1))),R811*M812,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A812<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A812+1)-$B$16)*$B$16,A812,A812+1),0)","v":66},4,{"$f":"Kosten_Fond!T813","v":0},{"$f":"Kosten_Fond!U813","v":0},{"$f":"Kosten_Fond!V813","v":0},{"$f":"Kosten_Fond!W813","v":0},{"$f":"Kosten_Fond!X813","v":0},0,0,0,0,0,{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),ROUND(M812*(1+INDEX(Performance_Vektoren!J$5:J$77,$A812+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),ROUND(N812*(1+INDEX(Performance_Vektoren!K$5:K$77,$A812+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),ROUND(O812*(1+INDEX(Performance_Vektoren!L$5:L$77,$A812+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),ROUND(P812*(1+INDEX(Performance_Vektoren!M$5:M$77,$A812+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),ROUND(Q812*(1+INDEX(Performance_Vektoren!N$5:N$77,$A812+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),R812+(H813-(IF(AND(EE=1,m>$A813),0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)+$BS813)*CP813)/M813,0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),S812+(I813-(IF(AND(EE=1,m>$A813),0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)+$BS813)*CQ813)/N813,0)","v":0},{"$f":"ROUND(IF(OR($A813<n,AND($A813=n,$B813<=1)),T812+(J813-(IF(AND(EE=1,m>$A813),0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)+$BS813)*CR813)/O813,0),10)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),U812+(K813-(IF(AND(EE=1,m>$A813),0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)+$BS813)*CS813)/P813,0)","v":0},{"$f":"IF(OR($A813<n,AND($A813=n,$B813<=1)),V812+(L813-(IF(AND(EE=1,m>$A813),0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)+$BS813)*CT813)/Q813,0)","v":0},{"$f":"ROUND(R813*M813-(H813-IF(EE=1,0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)*CP813),2)","v":0},{"$f":"ROUND(S813*N813-(I813-IF(EE=1,0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)*CQ813),2)","v":0},{"$f":"ROUND(T813*O813-(J813-IF(EE=1,0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)*CR813),2)","v":0},{"$f":"ROUND(U813*P813-(K813-IF(EE=1,0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)*CS813),2)","v":0},{"$f":"ROUND(V813*Q813-(L813-IF(EE=1,0,Kosten_Fond!$D813+Kosten_Fond!$F813+Kosten_Fond!$H813)*CT813),2)","v":0},{"$f":"ROUND(W813-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z813,IF(AbschlVar=\"DK_fix\",W813*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB813,Kosten_Fond!$AA813))))*IF(Förderung=\"mit\",CN813,CP813)+AH813,2)","v":0},{"$f":"ROUND(X813-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z813,IF(AbschlVar=\"DK_fix\",X813*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB813,Kosten_Fond!$AA813))))*IF(Förderung=\"mit\",CO813,CQ813)+AH813,2)","v":0},{"$f":"ROUND(Y813-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z813,IF(AbschlVar=\"DK_fix\",Y813*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB813,Kosten_Fond!$AA813))))*CR813+AH813,2)","v":0},{"$f":"ROUND(Z813-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z813,IF(AbschlVar=\"DK_fix\",Z813*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB813,Kosten_Fond!$AA813))))*CS813+AH813,2)","v":0},{"$f":"ROUND(AA813-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z813,IF(AbschlVar=\"DK_fix\",AA813*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB813,Kosten_Fond!$AA813))))*CT813+AH813,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,4,{"$f":"IF(AND(Fond!$B813<=1,OR($A813<n,AND($A813=n,Fond!$B813<=1))),R812*M813,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A813<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A813+1)-$B$16)*$B$16,A813,A813+1),0)","v":66},5,{"$f":"Kosten_Fond!T814","v":0},{"$f":"Kosten_Fond!U814","v":0},{"$f":"Kosten_Fond!V814","v":0},{"$f":"Kosten_Fond!W814","v":0},{"$f":"Kosten_Fond!X814","v":0},0,0,0,0,0,{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),ROUND(M813*(1+INDEX(Performance_Vektoren!J$5:J$77,$A813+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),ROUND(N813*(1+INDEX(Performance_Vektoren!K$5:K$77,$A813+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),ROUND(O813*(1+INDEX(Performance_Vektoren!L$5:L$77,$A813+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),ROUND(P813*(1+INDEX(Performance_Vektoren!M$5:M$77,$A813+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),ROUND(Q813*(1+INDEX(Performance_Vektoren!N$5:N$77,$A813+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),R813+(H814-(IF(AND(EE=1,m>$A814),0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)+$BS814)*CP814)/M814,0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),S813+(I814-(IF(AND(EE=1,m>$A814),0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)+$BS814)*CQ814)/N814,0)","v":0},{"$f":"ROUND(IF(OR($A814<n,AND($A814=n,$B814<=1)),T813+(J814-(IF(AND(EE=1,m>$A814),0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)+$BS814)*CR814)/O814,0),10)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),U813+(K814-(IF(AND(EE=1,m>$A814),0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)+$BS814)*CS814)/P814,0)","v":0},{"$f":"IF(OR($A814<n,AND($A814=n,$B814<=1)),V813+(L814-(IF(AND(EE=1,m>$A814),0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)+$BS814)*CT814)/Q814,0)","v":0},{"$f":"ROUND(R814*M814-(H814-IF(EE=1,0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)*CP814),2)","v":0},{"$f":"ROUND(S814*N814-(I814-IF(EE=1,0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)*CQ814),2)","v":0},{"$f":"ROUND(T814*O814-(J814-IF(EE=1,0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)*CR814),2)","v":0},{"$f":"ROUND(U814*P814-(K814-IF(EE=1,0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)*CS814),2)","v":0},{"$f":"ROUND(V814*Q814-(L814-IF(EE=1,0,Kosten_Fond!$D814+Kosten_Fond!$F814+Kosten_Fond!$H814)*CT814),2)","v":0},{"$f":"ROUND(W814-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z814,IF(AbschlVar=\"DK_fix\",W814*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB814,Kosten_Fond!$AA814))))*IF(Förderung=\"mit\",CN814,CP814)+AH814,2)","v":0},{"$f":"ROUND(X814-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z814,IF(AbschlVar=\"DK_fix\",X814*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB814,Kosten_Fond!$AA814))))*IF(Förderung=\"mit\",CO814,CQ814)+AH814,2)","v":0},{"$f":"ROUND(Y814-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z814,IF(AbschlVar=\"DK_fix\",Y814*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB814,Kosten_Fond!$AA814))))*CR814+AH814,2)","v":0},{"$f":"ROUND(Z814-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z814,IF(AbschlVar=\"DK_fix\",Z814*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB814,Kosten_Fond!$AA814))))*CS814+AH814,2)","v":0},{"$f":"ROUND(AA814-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z814,IF(AbschlVar=\"DK_fix\",AA814*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB814,Kosten_Fond!$AA814))))*CT814+AH814,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,5,{"$f":"IF(AND(Fond!$B814<=1,OR($A814<n,AND($A814=n,Fond!$B814<=1))),R813*M814,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A814<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A814+1)-$B$16)*$B$16,A814,A814+1),0)","v":66},6,{"$f":"Kosten_Fond!T815","v":0},{"$f":"Kosten_Fond!U815","v":0},{"$f":"Kosten_Fond!V815","v":0},{"$f":"Kosten_Fond!W815","v":0},{"$f":"Kosten_Fond!X815","v":0},0,0,0,0,0,{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),ROUND(M814*(1+INDEX(Performance_Vektoren!J$5:J$77,$A814+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),ROUND(N814*(1+INDEX(Performance_Vektoren!K$5:K$77,$A814+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),ROUND(O814*(1+INDEX(Performance_Vektoren!L$5:L$77,$A814+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),ROUND(P814*(1+INDEX(Performance_Vektoren!M$5:M$77,$A814+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),ROUND(Q814*(1+INDEX(Performance_Vektoren!N$5:N$77,$A814+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),R814+(H815-(IF(AND(EE=1,m>$A815),0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)+$BS815)*CP815)/M815,0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),S814+(I815-(IF(AND(EE=1,m>$A815),0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)+$BS815)*CQ815)/N815,0)","v":0},{"$f":"ROUND(IF(OR($A815<n,AND($A815=n,$B815<=1)),T814+(J815-(IF(AND(EE=1,m>$A815),0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)+$BS815)*CR815)/O815,0),10)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),U814+(K815-(IF(AND(EE=1,m>$A815),0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)+$BS815)*CS815)/P815,0)","v":0},{"$f":"IF(OR($A815<n,AND($A815=n,$B815<=1)),V814+(L815-(IF(AND(EE=1,m>$A815),0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)+$BS815)*CT815)/Q815,0)","v":0},{"$f":"ROUND(R815*M815-(H815-IF(EE=1,0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)*CP815),2)","v":0},{"$f":"ROUND(S815*N815-(I815-IF(EE=1,0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)*CQ815),2)","v":0},{"$f":"ROUND(T815*O815-(J815-IF(EE=1,0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)*CR815),2)","v":0},{"$f":"ROUND(U815*P815-(K815-IF(EE=1,0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)*CS815),2)","v":0},{"$f":"ROUND(V815*Q815-(L815-IF(EE=1,0,Kosten_Fond!$D815+Kosten_Fond!$F815+Kosten_Fond!$H815)*CT815),2)","v":0},{"$f":"ROUND(W815-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z815,IF(AbschlVar=\"DK_fix\",W815*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB815,Kosten_Fond!$AA815))))*IF(Förderung=\"mit\",CN815,CP815)+AH815,2)","v":0},{"$f":"ROUND(X815-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z815,IF(AbschlVar=\"DK_fix\",X815*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB815,Kosten_Fond!$AA815))))*IF(Förderung=\"mit\",CO815,CQ815)+AH815,2)","v":0},{"$f":"ROUND(Y815-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z815,IF(AbschlVar=\"DK_fix\",Y815*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB815,Kosten_Fond!$AA815))))*CR815+AH815,2)","v":0},{"$f":"ROUND(Z815-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z815,IF(AbschlVar=\"DK_fix\",Z815*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB815,Kosten_Fond!$AA815))))*CS815+AH815,2)","v":0},{"$f":"ROUND(AA815-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z815,IF(AbschlVar=\"DK_fix\",AA815*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB815,Kosten_Fond!$AA815))))*CT815+AH815,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,6,{"$f":"IF(AND(Fond!$B815<=1,OR($A815<n,AND($A815=n,Fond!$B815<=1))),R814*M815,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A815<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A815+1)-$B$16)*$B$16,A815,A815+1),0)","v":66},7,{"$f":"Kosten_Fond!T816","v":0},{"$f":"Kosten_Fond!U816","v":0},{"$f":"Kosten_Fond!V816","v":0},{"$f":"Kosten_Fond!W816","v":0},{"$f":"Kosten_Fond!X816","v":0},0,0,0,0,0,{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),ROUND(M815*(1+INDEX(Performance_Vektoren!J$5:J$77,$A815+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),ROUND(N815*(1+INDEX(Performance_Vektoren!K$5:K$77,$A815+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),ROUND(O815*(1+INDEX(Performance_Vektoren!L$5:L$77,$A815+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),ROUND(P815*(1+INDEX(Performance_Vektoren!M$5:M$77,$A815+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),ROUND(Q815*(1+INDEX(Performance_Vektoren!N$5:N$77,$A815+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),R815+(H816-(IF(AND(EE=1,m>$A816),0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)+$BS816)*CP816)/M816,0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),S815+(I816-(IF(AND(EE=1,m>$A816),0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)+$BS816)*CQ816)/N816,0)","v":0},{"$f":"ROUND(IF(OR($A816<n,AND($A816=n,$B816<=1)),T815+(J816-(IF(AND(EE=1,m>$A816),0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)+$BS816)*CR816)/O816,0),10)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),U815+(K816-(IF(AND(EE=1,m>$A816),0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)+$BS816)*CS816)/P816,0)","v":0},{"$f":"IF(OR($A816<n,AND($A816=n,$B816<=1)),V815+(L816-(IF(AND(EE=1,m>$A816),0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)+$BS816)*CT816)/Q816,0)","v":0},{"$f":"ROUND(R816*M816-(H816-IF(EE=1,0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)*CP816),2)","v":0},{"$f":"ROUND(S816*N816-(I816-IF(EE=1,0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)*CQ816),2)","v":0},{"$f":"ROUND(T816*O816-(J816-IF(EE=1,0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)*CR816),2)","v":0},{"$f":"ROUND(U816*P816-(K816-IF(EE=1,0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)*CS816),2)","v":0},{"$f":"ROUND(V816*Q816-(L816-IF(EE=1,0,Kosten_Fond!$D816+Kosten_Fond!$F816+Kosten_Fond!$H816)*CT816),2)","v":0},{"$f":"ROUND(W816-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z816,IF(AbschlVar=\"DK_fix\",W816*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB816,Kosten_Fond!$AA816))))*IF(Förderung=\"mit\",CN816,CP816)+AH816,2)","v":0},{"$f":"ROUND(X816-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z816,IF(AbschlVar=\"DK_fix\",X816*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB816,Kosten_Fond!$AA816))))*IF(Förderung=\"mit\",CO816,CQ816)+AH816,2)","v":0},{"$f":"ROUND(Y816-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z816,IF(AbschlVar=\"DK_fix\",Y816*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB816,Kosten_Fond!$AA816))))*CR816+AH816,2)","v":0},{"$f":"ROUND(Z816-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z816,IF(AbschlVar=\"DK_fix\",Z816*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB816,Kosten_Fond!$AA816))))*CS816+AH816,2)","v":0},{"$f":"ROUND(AA816-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z816,IF(AbschlVar=\"DK_fix\",AA816*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB816,Kosten_Fond!$AA816))))*CT816+AH816,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,7,{"$f":"IF(AND(Fond!$B816<=1,OR($A816<n,AND($A816=n,Fond!$B816<=1))),R815*M816,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A816<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A816+1)-$B$16)*$B$16,A816,A816+1),0)","v":66},8,{"$f":"Kosten_Fond!T817","v":0},{"$f":"Kosten_Fond!U817","v":0},{"$f":"Kosten_Fond!V817","v":0},{"$f":"Kosten_Fond!W817","v":0},{"$f":"Kosten_Fond!X817","v":0},0,0,0,0,0,{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),ROUND(M816*(1+INDEX(Performance_Vektoren!J$5:J$77,$A816+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),ROUND(N816*(1+INDEX(Performance_Vektoren!K$5:K$77,$A816+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),ROUND(O816*(1+INDEX(Performance_Vektoren!L$5:L$77,$A816+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),ROUND(P816*(1+INDEX(Performance_Vektoren!M$5:M$77,$A816+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),ROUND(Q816*(1+INDEX(Performance_Vektoren!N$5:N$77,$A816+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),R816+(H817-(IF(AND(EE=1,m>$A817),0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)+$BS817)*CP817)/M817,0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),S816+(I817-(IF(AND(EE=1,m>$A817),0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)+$BS817)*CQ817)/N817,0)","v":0},{"$f":"ROUND(IF(OR($A817<n,AND($A817=n,$B817<=1)),T816+(J817-(IF(AND(EE=1,m>$A817),0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)+$BS817)*CR817)/O817,0),10)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),U816+(K817-(IF(AND(EE=1,m>$A817),0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)+$BS817)*CS817)/P817,0)","v":0},{"$f":"IF(OR($A817<n,AND($A817=n,$B817<=1)),V816+(L817-(IF(AND(EE=1,m>$A817),0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)+$BS817)*CT817)/Q817,0)","v":0},{"$f":"ROUND(R817*M817-(H817-IF(EE=1,0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)*CP817),2)","v":0},{"$f":"ROUND(S817*N817-(I817-IF(EE=1,0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)*CQ817),2)","v":0},{"$f":"ROUND(T817*O817-(J817-IF(EE=1,0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)*CR817),2)","v":0},{"$f":"ROUND(U817*P817-(K817-IF(EE=1,0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)*CS817),2)","v":0},{"$f":"ROUND(V817*Q817-(L817-IF(EE=1,0,Kosten_Fond!$D817+Kosten_Fond!$F817+Kosten_Fond!$H817)*CT817),2)","v":0},{"$f":"ROUND(W817-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z817,IF(AbschlVar=\"DK_fix\",W817*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB817,Kosten_Fond!$AA817))))*IF(Förderung=\"mit\",CN817,CP817)+AH817,2)","v":0},{"$f":"ROUND(X817-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z817,IF(AbschlVar=\"DK_fix\",X817*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB817,Kosten_Fond!$AA817))))*IF(Förderung=\"mit\",CO817,CQ817)+AH817,2)","v":0},{"$f":"ROUND(Y817-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z817,IF(AbschlVar=\"DK_fix\",Y817*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB817,Kosten_Fond!$AA817))))*CR817+AH817,2)","v":0},{"$f":"ROUND(Z817-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z817,IF(AbschlVar=\"DK_fix\",Z817*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB817,Kosten_Fond!$AA817))))*CS817+AH817,2)","v":0},{"$f":"ROUND(AA817-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z817,IF(AbschlVar=\"DK_fix\",AA817*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB817,Kosten_Fond!$AA817))))*CT817+AH817,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,8,{"$f":"IF(AND(Fond!$B817<=1,OR($A817<n,AND($A817=n,Fond!$B817<=1))),R816*M817,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A817<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A817+1)-$B$16)*$B$16,A817,A817+1),0)","v":66},9,{"$f":"Kosten_Fond!T818","v":0},{"$f":"Kosten_Fond!U818","v":0},{"$f":"Kosten_Fond!V818","v":0},{"$f":"Kosten_Fond!W818","v":0},{"$f":"Kosten_Fond!X818","v":0},0,0,0,0,0,{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),ROUND(M817*(1+INDEX(Performance_Vektoren!J$5:J$77,$A817+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),ROUND(N817*(1+INDEX(Performance_Vektoren!K$5:K$77,$A817+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),ROUND(O817*(1+INDEX(Performance_Vektoren!L$5:L$77,$A817+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),ROUND(P817*(1+INDEX(Performance_Vektoren!M$5:M$77,$A817+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),ROUND(Q817*(1+INDEX(Performance_Vektoren!N$5:N$77,$A817+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),R817+(H818-(IF(AND(EE=1,m>$A818),0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)+$BS818)*CP818)/M818,0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),S817+(I818-(IF(AND(EE=1,m>$A818),0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)+$BS818)*CQ818)/N818,0)","v":0},{"$f":"ROUND(IF(OR($A818<n,AND($A818=n,$B818<=1)),T817+(J818-(IF(AND(EE=1,m>$A818),0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)+$BS818)*CR818)/O818,0),10)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),U817+(K818-(IF(AND(EE=1,m>$A818),0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)+$BS818)*CS818)/P818,0)","v":0},{"$f":"IF(OR($A818<n,AND($A818=n,$B818<=1)),V817+(L818-(IF(AND(EE=1,m>$A818),0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)+$BS818)*CT818)/Q818,0)","v":0},{"$f":"ROUND(R818*M818-(H818-IF(EE=1,0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)*CP818),2)","v":0},{"$f":"ROUND(S818*N818-(I818-IF(EE=1,0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)*CQ818),2)","v":0},{"$f":"ROUND(T818*O818-(J818-IF(EE=1,0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)*CR818),2)","v":0},{"$f":"ROUND(U818*P818-(K818-IF(EE=1,0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)*CS818),2)","v":0},{"$f":"ROUND(V818*Q818-(L818-IF(EE=1,0,Kosten_Fond!$D818+Kosten_Fond!$F818+Kosten_Fond!$H818)*CT818),2)","v":0},{"$f":"ROUND(W818-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z818,IF(AbschlVar=\"DK_fix\",W818*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB818,Kosten_Fond!$AA818))))*IF(Förderung=\"mit\",CN818,CP818)+AH818,2)","v":0},{"$f":"ROUND(X818-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z818,IF(AbschlVar=\"DK_fix\",X818*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB818,Kosten_Fond!$AA818))))*IF(Förderung=\"mit\",CO818,CQ818)+AH818,2)","v":0},{"$f":"ROUND(Y818-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z818,IF(AbschlVar=\"DK_fix\",Y818*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB818,Kosten_Fond!$AA818))))*CR818+AH818,2)","v":0},{"$f":"ROUND(Z818-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z818,IF(AbschlVar=\"DK_fix\",Z818*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB818,Kosten_Fond!$AA818))))*CS818+AH818,2)","v":0},{"$f":"ROUND(AA818-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z818,IF(AbschlVar=\"DK_fix\",AA818*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB818,Kosten_Fond!$AA818))))*CT818+AH818,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,9,{"$f":"IF(AND(Fond!$B818<=1,OR($A818<n,AND($A818=n,Fond!$B818<=1))),R817*M818,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A818<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A818+1)-$B$16)*$B$16,A818,A818+1),0)","v":66},10,{"$f":"Kosten_Fond!T819","v":0},{"$f":"Kosten_Fond!U819","v":0},{"$f":"Kosten_Fond!V819","v":0},{"$f":"Kosten_Fond!W819","v":0},{"$f":"Kosten_Fond!X819","v":0},0,0,0,0,0,{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),ROUND(M818*(1+INDEX(Performance_Vektoren!J$5:J$77,$A818+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),ROUND(N818*(1+INDEX(Performance_Vektoren!K$5:K$77,$A818+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),ROUND(O818*(1+INDEX(Performance_Vektoren!L$5:L$77,$A818+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),ROUND(P818*(1+INDEX(Performance_Vektoren!M$5:M$77,$A818+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),ROUND(Q818*(1+INDEX(Performance_Vektoren!N$5:N$77,$A818+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),R818+(H819-(IF(AND(EE=1,m>$A819),0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)+$BS819)*CP819)/M819,0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),S818+(I819-(IF(AND(EE=1,m>$A819),0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)+$BS819)*CQ819)/N819,0)","v":0},{"$f":"ROUND(IF(OR($A819<n,AND($A819=n,$B819<=1)),T818+(J819-(IF(AND(EE=1,m>$A819),0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)+$BS819)*CR819)/O819,0),10)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),U818+(K819-(IF(AND(EE=1,m>$A819),0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)+$BS819)*CS819)/P819,0)","v":0},{"$f":"IF(OR($A819<n,AND($A819=n,$B819<=1)),V818+(L819-(IF(AND(EE=1,m>$A819),0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)+$BS819)*CT819)/Q819,0)","v":0},{"$f":"ROUND(R819*M819-(H819-IF(EE=1,0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)*CP819),2)","v":0},{"$f":"ROUND(S819*N819-(I819-IF(EE=1,0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)*CQ819),2)","v":0},{"$f":"ROUND(T819*O819-(J819-IF(EE=1,0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)*CR819),2)","v":0},{"$f":"ROUND(U819*P819-(K819-IF(EE=1,0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)*CS819),2)","v":0},{"$f":"ROUND(V819*Q819-(L819-IF(EE=1,0,Kosten_Fond!$D819+Kosten_Fond!$F819+Kosten_Fond!$H819)*CT819),2)","v":0},{"$f":"ROUND(W819-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z819,IF(AbschlVar=\"DK_fix\",W819*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB819,Kosten_Fond!$AA819))))*IF(Förderung=\"mit\",CN819,CP819)+AH819,2)","v":0},{"$f":"ROUND(X819-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z819,IF(AbschlVar=\"DK_fix\",X819*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB819,Kosten_Fond!$AA819))))*IF(Förderung=\"mit\",CO819,CQ819)+AH819,2)","v":0},{"$f":"ROUND(Y819-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z819,IF(AbschlVar=\"DK_fix\",Y819*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB819,Kosten_Fond!$AA819))))*CR819+AH819,2)","v":0},{"$f":"ROUND(Z819-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z819,IF(AbschlVar=\"DK_fix\",Z819*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB819,Kosten_Fond!$AA819))))*CS819+AH819,2)","v":0},{"$f":"ROUND(AA819-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z819,IF(AbschlVar=\"DK_fix\",AA819*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB819,Kosten_Fond!$AA819))))*CT819+AH819,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,10,{"$f":"IF(AND(Fond!$B819<=1,OR($A819<n,AND($A819=n,Fond!$B819<=1))),R818*M819,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A819<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A819+1)-$B$16)*$B$16,A819,A819+1),0)","v":66},11,{"$f":"Kosten_Fond!T820","v":0},{"$f":"Kosten_Fond!U820","v":0},{"$f":"Kosten_Fond!V820","v":0},{"$f":"Kosten_Fond!W820","v":0},{"$f":"Kosten_Fond!X820","v":0},0,0,0,0,0,{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),ROUND(M819*(1+INDEX(Performance_Vektoren!J$5:J$77,$A819+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),ROUND(N819*(1+INDEX(Performance_Vektoren!K$5:K$77,$A819+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),ROUND(O819*(1+INDEX(Performance_Vektoren!L$5:L$77,$A819+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),ROUND(P819*(1+INDEX(Performance_Vektoren!M$5:M$77,$A819+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),ROUND(Q819*(1+INDEX(Performance_Vektoren!N$5:N$77,$A819+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),R819+(H820-(IF(AND(EE=1,m>$A820),0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)+$BS820)*CP820)/M820,0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),S819+(I820-(IF(AND(EE=1,m>$A820),0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)+$BS820)*CQ820)/N820,0)","v":0},{"$f":"ROUND(IF(OR($A820<n,AND($A820=n,$B820<=1)),T819+(J820-(IF(AND(EE=1,m>$A820),0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)+$BS820)*CR820)/O820,0),10)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),U819+(K820-(IF(AND(EE=1,m>$A820),0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)+$BS820)*CS820)/P820,0)","v":0},{"$f":"IF(OR($A820<n,AND($A820=n,$B820<=1)),V819+(L820-(IF(AND(EE=1,m>$A820),0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)+$BS820)*CT820)/Q820,0)","v":0},{"$f":"ROUND(R820*M820-(H820-IF(EE=1,0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)*CP820),2)","v":0},{"$f":"ROUND(S820*N820-(I820-IF(EE=1,0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)*CQ820),2)","v":0},{"$f":"ROUND(T820*O820-(J820-IF(EE=1,0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)*CR820),2)","v":0},{"$f":"ROUND(U820*P820-(K820-IF(EE=1,0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)*CS820),2)","v":0},{"$f":"ROUND(V820*Q820-(L820-IF(EE=1,0,Kosten_Fond!$D820+Kosten_Fond!$F820+Kosten_Fond!$H820)*CT820),2)","v":0},{"$f":"ROUND(W820-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z820,IF(AbschlVar=\"DK_fix\",W820*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB820,Kosten_Fond!$AA820))))*IF(Förderung=\"mit\",CN820,CP820)+AH820,2)","v":0},{"$f":"ROUND(X820-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z820,IF(AbschlVar=\"DK_fix\",X820*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB820,Kosten_Fond!$AA820))))*IF(Förderung=\"mit\",CO820,CQ820)+AH820,2)","v":0},{"$f":"ROUND(Y820-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z820,IF(AbschlVar=\"DK_fix\",Y820*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB820,Kosten_Fond!$AA820))))*CR820+AH820,2)","v":0},{"$f":"ROUND(Z820-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z820,IF(AbschlVar=\"DK_fix\",Z820*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB820,Kosten_Fond!$AA820))))*CS820+AH820,2)","v":0},{"$f":"ROUND(AA820-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z820,IF(AbschlVar=\"DK_fix\",AA820*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB820,Kosten_Fond!$AA820))))*CT820+AH820,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,11,{"$f":"IF(AND(Fond!$B820<=1,OR($A820<n,AND($A820=n,Fond!$B820<=1))),R819*M820,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A820<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A820+1)-$B$16)*$B$16,A820,A820+1),0)","v":66},12,{"$f":"Kosten_Fond!T821","v":0},{"$f":"Kosten_Fond!U821","v":0},{"$f":"Kosten_Fond!V821","v":0},{"$f":"Kosten_Fond!W821","v":0},{"$f":"Kosten_Fond!X821","v":0},0,0,0,0,0,{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),ROUND(M820*(1+INDEX(Performance_Vektoren!J$5:J$77,$A820+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),ROUND(N820*(1+INDEX(Performance_Vektoren!K$5:K$77,$A820+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),ROUND(O820*(1+INDEX(Performance_Vektoren!L$5:L$77,$A820+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),ROUND(P820*(1+INDEX(Performance_Vektoren!M$5:M$77,$A820+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),ROUND(Q820*(1+INDEX(Performance_Vektoren!N$5:N$77,$A820+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),R820+(H821-(IF(AND(EE=1,m>$A821),0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)+$BS821)*CP821)/M821,0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),S820+(I821-(IF(AND(EE=1,m>$A821),0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)+$BS821)*CQ821)/N821,0)","v":0},{"$f":"ROUND(IF(OR($A821<n,AND($A821=n,$B821<=1)),T820+(J821-(IF(AND(EE=1,m>$A821),0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)+$BS821)*CR821)/O821,0),10)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),U820+(K821-(IF(AND(EE=1,m>$A821),0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)+$BS821)*CS821)/P821,0)","v":0},{"$f":"IF(OR($A821<n,AND($A821=n,$B821<=1)),V820+(L821-(IF(AND(EE=1,m>$A821),0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)+$BS821)*CT821)/Q821,0)","v":0},{"$f":"ROUND(R821*M821-(H821-IF(EE=1,0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)*CP821),2)","v":0},{"$f":"ROUND(S821*N821-(I821-IF(EE=1,0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)*CQ821),2)","v":0},{"$f":"ROUND(T821*O821-(J821-IF(EE=1,0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)*CR821),2)","v":0},{"$f":"ROUND(U821*P821-(K821-IF(EE=1,0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)*CS821),2)","v":0},{"$f":"ROUND(V821*Q821-(L821-IF(EE=1,0,Kosten_Fond!$D821+Kosten_Fond!$F821+Kosten_Fond!$H821)*CT821),2)","v":0},{"$f":"ROUND(W821-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z821,IF(AbschlVar=\"DK_fix\",W821*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB821,Kosten_Fond!$AA821))))*IF(Förderung=\"mit\",CN821,CP821)+AH821,2)","v":0},{"$f":"ROUND(X821-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z821,IF(AbschlVar=\"DK_fix\",X821*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB821,Kosten_Fond!$AA821))))*IF(Förderung=\"mit\",CO821,CQ821)+AH821,2)","v":0},{"$f":"ROUND(Y821-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z821,IF(AbschlVar=\"DK_fix\",Y821*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB821,Kosten_Fond!$AA821))))*CR821+AH821,2)","v":0},{"$f":"ROUND(Z821-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z821,IF(AbschlVar=\"DK_fix\",Z821*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB821,Kosten_Fond!$AA821))))*CS821+AH821,2)","v":0},{"$f":"ROUND(AA821-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z821,IF(AbschlVar=\"DK_fix\",AA821*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB821,Kosten_Fond!$AA821))))*CT821+AH821,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,12,{"$f":"IF(AND(Fond!$B821<=1,OR($A821<n,AND($A821=n,Fond!$B821<=1))),R820*M821,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A821<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A821+1)-$B$16)*$B$16,A821,A821+1),0)","v":67},1,{"$f":"Kosten_Fond!T822","v":0},{"$f":"Kosten_Fond!U822","v":0},{"$f":"Kosten_Fond!V822","v":0},{"$f":"Kosten_Fond!W822","v":0},{"$f":"Kosten_Fond!X822","v":0},0,0,0,0,0,{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),ROUND(M821*(1+INDEX(Performance_Vektoren!J$5:J$77,$A821+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),ROUND(N821*(1+INDEX(Performance_Vektoren!K$5:K$77,$A821+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),ROUND(O821*(1+INDEX(Performance_Vektoren!L$5:L$77,$A821+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),ROUND(P821*(1+INDEX(Performance_Vektoren!M$5:M$77,$A821+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),ROUND(Q821*(1+INDEX(Performance_Vektoren!N$5:N$77,$A821+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),R821+(H822-(IF(AND(EE=1,m>$A822),0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)+$BS822)*CP822)/M822,0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),S821+(I822-(IF(AND(EE=1,m>$A822),0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)+$BS822)*CQ822)/N822,0)","v":0},{"$f":"ROUND(IF(OR($A822<n,AND($A822=n,$B822<=1)),T821+(J822-(IF(AND(EE=1,m>$A822),0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)+$BS822)*CR822)/O822,0),10)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),U821+(K822-(IF(AND(EE=1,m>$A822),0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)+$BS822)*CS822)/P822,0)","v":0},{"$f":"IF(OR($A822<n,AND($A822=n,$B822<=1)),V821+(L822-(IF(AND(EE=1,m>$A822),0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)+$BS822)*CT822)/Q822,0)","v":0},{"$f":"ROUND(R822*M822-(H822-IF(EE=1,0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)*CP822),2)","v":0},{"$f":"ROUND(S822*N822-(I822-IF(EE=1,0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)*CQ822),2)","v":0},{"$f":"ROUND(T822*O822-(J822-IF(EE=1,0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)*CR822),2)","v":0},{"$f":"ROUND(U822*P822-(K822-IF(EE=1,0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)*CS822),2)","v":0},{"$f":"ROUND(V822*Q822-(L822-IF(EE=1,0,Kosten_Fond!$D822+Kosten_Fond!$F822+Kosten_Fond!$H822)*CT822),2)","v":0},{"$f":"ROUND(W822-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z822,IF(AbschlVar=\"DK_fix\",W822*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB822,Kosten_Fond!$AA822))))*IF(Förderung=\"mit\",CN822,CP822)+AH822,2)","v":0},{"$f":"ROUND(X822-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z822,IF(AbschlVar=\"DK_fix\",X822*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB822,Kosten_Fond!$AA822))))*IF(Förderung=\"mit\",CO822,CQ822)+AH822,2)","v":0},{"$f":"ROUND(Y822-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z822,IF(AbschlVar=\"DK_fix\",Y822*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB822,Kosten_Fond!$AA822))))*CR822+AH822,2)","v":0},{"$f":"ROUND(Z822-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z822,IF(AbschlVar=\"DK_fix\",Z822*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB822,Kosten_Fond!$AA822))))*CS822+AH822,2)","v":0},{"$f":"ROUND(AA822-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z822,IF(AbschlVar=\"DK_fix\",AA822*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB822,Kosten_Fond!$AA822))))*CT822+AH822,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,1,{"$f":"IF(AND(Fond!$B822<=1,OR($A822<n,AND($A822=n,Fond!$B822<=1))),R821*M822,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A822<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A822+1)-$B$16)*$B$16,A822,A822+1),0)","v":67},2,{"$f":"Kosten_Fond!T823","v":0},{"$f":"Kosten_Fond!U823","v":0},{"$f":"Kosten_Fond!V823","v":0},{"$f":"Kosten_Fond!W823","v":0},{"$f":"Kosten_Fond!X823","v":0},0,0,0,0,0,{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),ROUND(M822*(1+INDEX(Performance_Vektoren!J$5:J$77,$A822+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),ROUND(N822*(1+INDEX(Performance_Vektoren!K$5:K$77,$A822+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),ROUND(O822*(1+INDEX(Performance_Vektoren!L$5:L$77,$A822+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),ROUND(P822*(1+INDEX(Performance_Vektoren!M$5:M$77,$A822+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),ROUND(Q822*(1+INDEX(Performance_Vektoren!N$5:N$77,$A822+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),R822+(H823-(IF(AND(EE=1,m>$A823),0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)+$BS823)*CP823)/M823,0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),S822+(I823-(IF(AND(EE=1,m>$A823),0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)+$BS823)*CQ823)/N823,0)","v":0},{"$f":"ROUND(IF(OR($A823<n,AND($A823=n,$B823<=1)),T822+(J823-(IF(AND(EE=1,m>$A823),0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)+$BS823)*CR823)/O823,0),10)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),U822+(K823-(IF(AND(EE=1,m>$A823),0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)+$BS823)*CS823)/P823,0)","v":0},{"$f":"IF(OR($A823<n,AND($A823=n,$B823<=1)),V822+(L823-(IF(AND(EE=1,m>$A823),0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)+$BS823)*CT823)/Q823,0)","v":0},{"$f":"ROUND(R823*M823-(H823-IF(EE=1,0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)*CP823),2)","v":0},{"$f":"ROUND(S823*N823-(I823-IF(EE=1,0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)*CQ823),2)","v":0},{"$f":"ROUND(T823*O823-(J823-IF(EE=1,0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)*CR823),2)","v":0},{"$f":"ROUND(U823*P823-(K823-IF(EE=1,0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)*CS823),2)","v":0},{"$f":"ROUND(V823*Q823-(L823-IF(EE=1,0,Kosten_Fond!$D823+Kosten_Fond!$F823+Kosten_Fond!$H823)*CT823),2)","v":0},{"$f":"ROUND(W823-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z823,IF(AbschlVar=\"DK_fix\",W823*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB823,Kosten_Fond!$AA823))))*IF(Förderung=\"mit\",CN823,CP823)+AH823,2)","v":0},{"$f":"ROUND(X823-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z823,IF(AbschlVar=\"DK_fix\",X823*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB823,Kosten_Fond!$AA823))))*IF(Förderung=\"mit\",CO823,CQ823)+AH823,2)","v":0},{"$f":"ROUND(Y823-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z823,IF(AbschlVar=\"DK_fix\",Y823*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB823,Kosten_Fond!$AA823))))*CR823+AH823,2)","v":0},{"$f":"ROUND(Z823-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z823,IF(AbschlVar=\"DK_fix\",Z823*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB823,Kosten_Fond!$AA823))))*CS823+AH823,2)","v":0},{"$f":"ROUND(AA823-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z823,IF(AbschlVar=\"DK_fix\",AA823*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB823,Kosten_Fond!$AA823))))*CT823+AH823,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2,{"$f":"IF(AND(Fond!$B823<=1,OR($A823<n,AND($A823=n,Fond!$B823<=1))),R822*M823,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A823<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A823+1)-$B$16)*$B$16,A823,A823+1),0)","v":67},3,{"$f":"Kosten_Fond!T824","v":0},{"$f":"Kosten_Fond!U824","v":0},{"$f":"Kosten_Fond!V824","v":0},{"$f":"Kosten_Fond!W824","v":0},{"$f":"Kosten_Fond!X824","v":0},0,0,0,0,0,{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),ROUND(M823*(1+INDEX(Performance_Vektoren!J$5:J$77,$A823+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),ROUND(N823*(1+INDEX(Performance_Vektoren!K$5:K$77,$A823+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),ROUND(O823*(1+INDEX(Performance_Vektoren!L$5:L$77,$A823+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),ROUND(P823*(1+INDEX(Performance_Vektoren!M$5:M$77,$A823+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),ROUND(Q823*(1+INDEX(Performance_Vektoren!N$5:N$77,$A823+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),R823+(H824-(IF(AND(EE=1,m>$A824),0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)+$BS824)*CP824)/M824,0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),S823+(I824-(IF(AND(EE=1,m>$A824),0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)+$BS824)*CQ824)/N824,0)","v":0},{"$f":"ROUND(IF(OR($A824<n,AND($A824=n,$B824<=1)),T823+(J824-(IF(AND(EE=1,m>$A824),0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)+$BS824)*CR824)/O824,0),10)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),U823+(K824-(IF(AND(EE=1,m>$A824),0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)+$BS824)*CS824)/P824,0)","v":0},{"$f":"IF(OR($A824<n,AND($A824=n,$B824<=1)),V823+(L824-(IF(AND(EE=1,m>$A824),0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)+$BS824)*CT824)/Q824,0)","v":0},{"$f":"ROUND(R824*M824-(H824-IF(EE=1,0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)*CP824),2)","v":0},{"$f":"ROUND(S824*N824-(I824-IF(EE=1,0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)*CQ824),2)","v":0},{"$f":"ROUND(T824*O824-(J824-IF(EE=1,0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)*CR824),2)","v":0},{"$f":"ROUND(U824*P824-(K824-IF(EE=1,0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)*CS824),2)","v":0},{"$f":"ROUND(V824*Q824-(L824-IF(EE=1,0,Kosten_Fond!$D824+Kosten_Fond!$F824+Kosten_Fond!$H824)*CT824),2)","v":0},{"$f":"ROUND(W824-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z824,IF(AbschlVar=\"DK_fix\",W824*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB824,Kosten_Fond!$AA824))))*IF(Förderung=\"mit\",CN824,CP824)+AH824,2)","v":0},{"$f":"ROUND(X824-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z824,IF(AbschlVar=\"DK_fix\",X824*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB824,Kosten_Fond!$AA824))))*IF(Förderung=\"mit\",CO824,CQ824)+AH824,2)","v":0},{"$f":"ROUND(Y824-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z824,IF(AbschlVar=\"DK_fix\",Y824*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB824,Kosten_Fond!$AA824))))*CR824+AH824,2)","v":0},{"$f":"ROUND(Z824-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z824,IF(AbschlVar=\"DK_fix\",Z824*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB824,Kosten_Fond!$AA824))))*CS824+AH824,2)","v":0},{"$f":"ROUND(AA824-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z824,IF(AbschlVar=\"DK_fix\",AA824*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB824,Kosten_Fond!$AA824))))*CT824+AH824,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,3,{"$f":"IF(AND(Fond!$B824<=1,OR($A824<n,AND($A824=n,Fond!$B824<=1))),R823*M824,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A824<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A824+1)-$B$16)*$B$16,A824,A824+1),0)","v":67},4,{"$f":"Kosten_Fond!T825","v":0},{"$f":"Kosten_Fond!U825","v":0},{"$f":"Kosten_Fond!V825","v":0},{"$f":"Kosten_Fond!W825","v":0},{"$f":"Kosten_Fond!X825","v":0},0,0,0,0,0,{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),ROUND(M824*(1+INDEX(Performance_Vektoren!J$5:J$77,$A824+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),ROUND(N824*(1+INDEX(Performance_Vektoren!K$5:K$77,$A824+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),ROUND(O824*(1+INDEX(Performance_Vektoren!L$5:L$77,$A824+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),ROUND(P824*(1+INDEX(Performance_Vektoren!M$5:M$77,$A824+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),ROUND(Q824*(1+INDEX(Performance_Vektoren!N$5:N$77,$A824+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),R824+(H825-(IF(AND(EE=1,m>$A825),0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)+$BS825)*CP825)/M825,0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),S824+(I825-(IF(AND(EE=1,m>$A825),0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)+$BS825)*CQ825)/N825,0)","v":0},{"$f":"ROUND(IF(OR($A825<n,AND($A825=n,$B825<=1)),T824+(J825-(IF(AND(EE=1,m>$A825),0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)+$BS825)*CR825)/O825,0),10)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),U824+(K825-(IF(AND(EE=1,m>$A825),0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)+$BS825)*CS825)/P825,0)","v":0},{"$f":"IF(OR($A825<n,AND($A825=n,$B825<=1)),V824+(L825-(IF(AND(EE=1,m>$A825),0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)+$BS825)*CT825)/Q825,0)","v":0},{"$f":"ROUND(R825*M825-(H825-IF(EE=1,0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)*CP825),2)","v":0},{"$f":"ROUND(S825*N825-(I825-IF(EE=1,0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)*CQ825),2)","v":0},{"$f":"ROUND(T825*O825-(J825-IF(EE=1,0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)*CR825),2)","v":0},{"$f":"ROUND(U825*P825-(K825-IF(EE=1,0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)*CS825),2)","v":0},{"$f":"ROUND(V825*Q825-(L825-IF(EE=1,0,Kosten_Fond!$D825+Kosten_Fond!$F825+Kosten_Fond!$H825)*CT825),2)","v":0},{"$f":"ROUND(W825-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z825,IF(AbschlVar=\"DK_fix\",W825*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB825,Kosten_Fond!$AA825))))*IF(Förderung=\"mit\",CN825,CP825)+AH825,2)","v":0},{"$f":"ROUND(X825-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z825,IF(AbschlVar=\"DK_fix\",X825*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB825,Kosten_Fond!$AA825))))*IF(Förderung=\"mit\",CO825,CQ825)+AH825,2)","v":0},{"$f":"ROUND(Y825-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z825,IF(AbschlVar=\"DK_fix\",Y825*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB825,Kosten_Fond!$AA825))))*CR825+AH825,2)","v":0},{"$f":"ROUND(Z825-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z825,IF(AbschlVar=\"DK_fix\",Z825*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB825,Kosten_Fond!$AA825))))*CS825+AH825,2)","v":0},{"$f":"ROUND(AA825-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z825,IF(AbschlVar=\"DK_fix\",AA825*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB825,Kosten_Fond!$AA825))))*CT825+AH825,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,4,{"$f":"IF(AND(Fond!$B825<=1,OR($A825<n,AND($A825=n,Fond!$B825<=1))),R824*M825,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A825<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A825+1)-$B$16)*$B$16,A825,A825+1),0)","v":67},5,{"$f":"Kosten_Fond!T826","v":0},{"$f":"Kosten_Fond!U826","v":0},{"$f":"Kosten_Fond!V826","v":0},{"$f":"Kosten_Fond!W826","v":0},{"$f":"Kosten_Fond!X826","v":0},0,0,0,0,0,{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),ROUND(M825*(1+INDEX(Performance_Vektoren!J$5:J$77,$A825+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),ROUND(N825*(1+INDEX(Performance_Vektoren!K$5:K$77,$A825+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),ROUND(O825*(1+INDEX(Performance_Vektoren!L$5:L$77,$A825+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),ROUND(P825*(1+INDEX(Performance_Vektoren!M$5:M$77,$A825+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),ROUND(Q825*(1+INDEX(Performance_Vektoren!N$5:N$77,$A825+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),R825+(H826-(IF(AND(EE=1,m>$A826),0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)+$BS826)*CP826)/M826,0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),S825+(I826-(IF(AND(EE=1,m>$A826),0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)+$BS826)*CQ826)/N826,0)","v":0},{"$f":"ROUND(IF(OR($A826<n,AND($A826=n,$B826<=1)),T825+(J826-(IF(AND(EE=1,m>$A826),0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)+$BS826)*CR826)/O826,0),10)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),U825+(K826-(IF(AND(EE=1,m>$A826),0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)+$BS826)*CS826)/P826,0)","v":0},{"$f":"IF(OR($A826<n,AND($A826=n,$B826<=1)),V825+(L826-(IF(AND(EE=1,m>$A826),0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)+$BS826)*CT826)/Q826,0)","v":0},{"$f":"ROUND(R826*M826-(H826-IF(EE=1,0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)*CP826),2)","v":0},{"$f":"ROUND(S826*N826-(I826-IF(EE=1,0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)*CQ826),2)","v":0},{"$f":"ROUND(T826*O826-(J826-IF(EE=1,0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)*CR826),2)","v":0},{"$f":"ROUND(U826*P826-(K826-IF(EE=1,0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)*CS826),2)","v":0},{"$f":"ROUND(V826*Q826-(L826-IF(EE=1,0,Kosten_Fond!$D826+Kosten_Fond!$F826+Kosten_Fond!$H826)*CT826),2)","v":0},{"$f":"ROUND(W826-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z826,IF(AbschlVar=\"DK_fix\",W826*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB826,Kosten_Fond!$AA826))))*IF(Förderung=\"mit\",CN826,CP826)+AH826,2)","v":0},{"$f":"ROUND(X826-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z826,IF(AbschlVar=\"DK_fix\",X826*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB826,Kosten_Fond!$AA826))))*IF(Förderung=\"mit\",CO826,CQ826)+AH826,2)","v":0},{"$f":"ROUND(Y826-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z826,IF(AbschlVar=\"DK_fix\",Y826*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB826,Kosten_Fond!$AA826))))*CR826+AH826,2)","v":0},{"$f":"ROUND(Z826-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z826,IF(AbschlVar=\"DK_fix\",Z826*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB826,Kosten_Fond!$AA826))))*CS826+AH826,2)","v":0},{"$f":"ROUND(AA826-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z826,IF(AbschlVar=\"DK_fix\",AA826*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB826,Kosten_Fond!$AA826))))*CT826+AH826,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,5,{"$f":"IF(AND(Fond!$B826<=1,OR($A826<n,AND($A826=n,Fond!$B826<=1))),R825*M826,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A826<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A826+1)-$B$16)*$B$16,A826,A826+1),0)","v":67},6,{"$f":"Kosten_Fond!T827","v":0},{"$f":"Kosten_Fond!U827","v":0},{"$f":"Kosten_Fond!V827","v":0},{"$f":"Kosten_Fond!W827","v":0},{"$f":"Kosten_Fond!X827","v":0},0,0,0,0,0,{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),ROUND(M826*(1+INDEX(Performance_Vektoren!J$5:J$77,$A826+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),ROUND(N826*(1+INDEX(Performance_Vektoren!K$5:K$77,$A826+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),ROUND(O826*(1+INDEX(Performance_Vektoren!L$5:L$77,$A826+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),ROUND(P826*(1+INDEX(Performance_Vektoren!M$5:M$77,$A826+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),ROUND(Q826*(1+INDEX(Performance_Vektoren!N$5:N$77,$A826+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),R826+(H827-(IF(AND(EE=1,m>$A827),0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)+$BS827)*CP827)/M827,0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),S826+(I827-(IF(AND(EE=1,m>$A827),0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)+$BS827)*CQ827)/N827,0)","v":0},{"$f":"ROUND(IF(OR($A827<n,AND($A827=n,$B827<=1)),T826+(J827-(IF(AND(EE=1,m>$A827),0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)+$BS827)*CR827)/O827,0),10)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),U826+(K827-(IF(AND(EE=1,m>$A827),0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)+$BS827)*CS827)/P827,0)","v":0},{"$f":"IF(OR($A827<n,AND($A827=n,$B827<=1)),V826+(L827-(IF(AND(EE=1,m>$A827),0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)+$BS827)*CT827)/Q827,0)","v":0},{"$f":"ROUND(R827*M827-(H827-IF(EE=1,0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)*CP827),2)","v":0},{"$f":"ROUND(S827*N827-(I827-IF(EE=1,0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)*CQ827),2)","v":0},{"$f":"ROUND(T827*O827-(J827-IF(EE=1,0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)*CR827),2)","v":0},{"$f":"ROUND(U827*P827-(K827-IF(EE=1,0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)*CS827),2)","v":0},{"$f":"ROUND(V827*Q827-(L827-IF(EE=1,0,Kosten_Fond!$D827+Kosten_Fond!$F827+Kosten_Fond!$H827)*CT827),2)","v":0},{"$f":"ROUND(W827-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z827,IF(AbschlVar=\"DK_fix\",W827*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB827,Kosten_Fond!$AA827))))*IF(Förderung=\"mit\",CN827,CP827)+AH827,2)","v":0},{"$f":"ROUND(X827-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z827,IF(AbschlVar=\"DK_fix\",X827*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB827,Kosten_Fond!$AA827))))*IF(Förderung=\"mit\",CO827,CQ827)+AH827,2)","v":0},{"$f":"ROUND(Y827-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z827,IF(AbschlVar=\"DK_fix\",Y827*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB827,Kosten_Fond!$AA827))))*CR827+AH827,2)","v":0},{"$f":"ROUND(Z827-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z827,IF(AbschlVar=\"DK_fix\",Z827*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB827,Kosten_Fond!$AA827))))*CS827+AH827,2)","v":0},{"$f":"ROUND(AA827-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z827,IF(AbschlVar=\"DK_fix\",AA827*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB827,Kosten_Fond!$AA827))))*CT827+AH827,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,6,{"$f":"IF(AND(Fond!$B827<=1,OR($A827<n,AND($A827=n,Fond!$B827<=1))),R826*M827,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A827<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A827+1)-$B$16)*$B$16,A827,A827+1),0)","v":67},7,{"$f":"Kosten_Fond!T828","v":0},{"$f":"Kosten_Fond!U828","v":0},{"$f":"Kosten_Fond!V828","v":0},{"$f":"Kosten_Fond!W828","v":0},{"$f":"Kosten_Fond!X828","v":0},0,0,0,0,0,{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),ROUND(M827*(1+INDEX(Performance_Vektoren!J$5:J$77,$A827+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),ROUND(N827*(1+INDEX(Performance_Vektoren!K$5:K$77,$A827+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),ROUND(O827*(1+INDEX(Performance_Vektoren!L$5:L$77,$A827+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),ROUND(P827*(1+INDEX(Performance_Vektoren!M$5:M$77,$A827+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),ROUND(Q827*(1+INDEX(Performance_Vektoren!N$5:N$77,$A827+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),R827+(H828-(IF(AND(EE=1,m>$A828),0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)+$BS828)*CP828)/M828,0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),S827+(I828-(IF(AND(EE=1,m>$A828),0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)+$BS828)*CQ828)/N828,0)","v":0},{"$f":"ROUND(IF(OR($A828<n,AND($A828=n,$B828<=1)),T827+(J828-(IF(AND(EE=1,m>$A828),0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)+$BS828)*CR828)/O828,0),10)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),U827+(K828-(IF(AND(EE=1,m>$A828),0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)+$BS828)*CS828)/P828,0)","v":0},{"$f":"IF(OR($A828<n,AND($A828=n,$B828<=1)),V827+(L828-(IF(AND(EE=1,m>$A828),0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)+$BS828)*CT828)/Q828,0)","v":0},{"$f":"ROUND(R828*M828-(H828-IF(EE=1,0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)*CP828),2)","v":0},{"$f":"ROUND(S828*N828-(I828-IF(EE=1,0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)*CQ828),2)","v":0},{"$f":"ROUND(T828*O828-(J828-IF(EE=1,0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)*CR828),2)","v":0},{"$f":"ROUND(U828*P828-(K828-IF(EE=1,0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)*CS828),2)","v":0},{"$f":"ROUND(V828*Q828-(L828-IF(EE=1,0,Kosten_Fond!$D828+Kosten_Fond!$F828+Kosten_Fond!$H828)*CT828),2)","v":0},{"$f":"ROUND(W828-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z828,IF(AbschlVar=\"DK_fix\",W828*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB828,Kosten_Fond!$AA828))))*IF(Förderung=\"mit\",CN828,CP828)+AH828,2)","v":0},{"$f":"ROUND(X828-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z828,IF(AbschlVar=\"DK_fix\",X828*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB828,Kosten_Fond!$AA828))))*IF(Förderung=\"mit\",CO828,CQ828)+AH828,2)","v":0},{"$f":"ROUND(Y828-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z828,IF(AbschlVar=\"DK_fix\",Y828*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB828,Kosten_Fond!$AA828))))*CR828+AH828,2)","v":0},{"$f":"ROUND(Z828-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z828,IF(AbschlVar=\"DK_fix\",Z828*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB828,Kosten_Fond!$AA828))))*CS828+AH828,2)","v":0},{"$f":"ROUND(AA828-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z828,IF(AbschlVar=\"DK_fix\",AA828*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB828,Kosten_Fond!$AA828))))*CT828+AH828,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,7,{"$f":"IF(AND(Fond!$B828<=1,OR($A828<n,AND($A828=n,Fond!$B828<=1))),R827*M828,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A828<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A828+1)-$B$16)*$B$16,A828,A828+1),0)","v":67},8,{"$f":"Kosten_Fond!T829","v":0},{"$f":"Kosten_Fond!U829","v":0},{"$f":"Kosten_Fond!V829","v":0},{"$f":"Kosten_Fond!W829","v":0},{"$f":"Kosten_Fond!X829","v":0},0,0,0,0,0,{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),ROUND(M828*(1+INDEX(Performance_Vektoren!J$5:J$77,$A828+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),ROUND(N828*(1+INDEX(Performance_Vektoren!K$5:K$77,$A828+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),ROUND(O828*(1+INDEX(Performance_Vektoren!L$5:L$77,$A828+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),ROUND(P828*(1+INDEX(Performance_Vektoren!M$5:M$77,$A828+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),ROUND(Q828*(1+INDEX(Performance_Vektoren!N$5:N$77,$A828+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),R828+(H829-(IF(AND(EE=1,m>$A829),0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)+$BS829)*CP829)/M829,0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),S828+(I829-(IF(AND(EE=1,m>$A829),0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)+$BS829)*CQ829)/N829,0)","v":0},{"$f":"ROUND(IF(OR($A829<n,AND($A829=n,$B829<=1)),T828+(J829-(IF(AND(EE=1,m>$A829),0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)+$BS829)*CR829)/O829,0),10)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),U828+(K829-(IF(AND(EE=1,m>$A829),0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)+$BS829)*CS829)/P829,0)","v":0},{"$f":"IF(OR($A829<n,AND($A829=n,$B829<=1)),V828+(L829-(IF(AND(EE=1,m>$A829),0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)+$BS829)*CT829)/Q829,0)","v":0},{"$f":"ROUND(R829*M829-(H829-IF(EE=1,0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)*CP829),2)","v":0},{"$f":"ROUND(S829*N829-(I829-IF(EE=1,0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)*CQ829),2)","v":0},{"$f":"ROUND(T829*O829-(J829-IF(EE=1,0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)*CR829),2)","v":0},{"$f":"ROUND(U829*P829-(K829-IF(EE=1,0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)*CS829),2)","v":0},{"$f":"ROUND(V829*Q829-(L829-IF(EE=1,0,Kosten_Fond!$D829+Kosten_Fond!$F829+Kosten_Fond!$H829)*CT829),2)","v":0},{"$f":"ROUND(W829-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z829,IF(AbschlVar=\"DK_fix\",W829*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB829,Kosten_Fond!$AA829))))*IF(Förderung=\"mit\",CN829,CP829)+AH829,2)","v":0},{"$f":"ROUND(X829-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z829,IF(AbschlVar=\"DK_fix\",X829*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB829,Kosten_Fond!$AA829))))*IF(Förderung=\"mit\",CO829,CQ829)+AH829,2)","v":0},{"$f":"ROUND(Y829-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z829,IF(AbschlVar=\"DK_fix\",Y829*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB829,Kosten_Fond!$AA829))))*CR829+AH829,2)","v":0},{"$f":"ROUND(Z829-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z829,IF(AbschlVar=\"DK_fix\",Z829*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB829,Kosten_Fond!$AA829))))*CS829+AH829,2)","v":0},{"$f":"ROUND(AA829-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z829,IF(AbschlVar=\"DK_fix\",AA829*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB829,Kosten_Fond!$AA829))))*CT829+AH829,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,8,{"$f":"IF(AND(Fond!$B829<=1,OR($A829<n,AND($A829=n,Fond!$B829<=1))),R828*M829,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A829<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A829+1)-$B$16)*$B$16,A829,A829+1),0)","v":67},9,{"$f":"Kosten_Fond!T830","v":0},{"$f":"Kosten_Fond!U830","v":0},{"$f":"Kosten_Fond!V830","v":0},{"$f":"Kosten_Fond!W830","v":0},{"$f":"Kosten_Fond!X830","v":0},0,0,0,0,0,{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),ROUND(M829*(1+INDEX(Performance_Vektoren!J$5:J$77,$A829+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),ROUND(N829*(1+INDEX(Performance_Vektoren!K$5:K$77,$A829+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),ROUND(O829*(1+INDEX(Performance_Vektoren!L$5:L$77,$A829+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),ROUND(P829*(1+INDEX(Performance_Vektoren!M$5:M$77,$A829+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),ROUND(Q829*(1+INDEX(Performance_Vektoren!N$5:N$77,$A829+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),R829+(H830-(IF(AND(EE=1,m>$A830),0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)+$BS830)*CP830)/M830,0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),S829+(I830-(IF(AND(EE=1,m>$A830),0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)+$BS830)*CQ830)/N830,0)","v":0},{"$f":"ROUND(IF(OR($A830<n,AND($A830=n,$B830<=1)),T829+(J830-(IF(AND(EE=1,m>$A830),0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)+$BS830)*CR830)/O830,0),10)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),U829+(K830-(IF(AND(EE=1,m>$A830),0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)+$BS830)*CS830)/P830,0)","v":0},{"$f":"IF(OR($A830<n,AND($A830=n,$B830<=1)),V829+(L830-(IF(AND(EE=1,m>$A830),0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)+$BS830)*CT830)/Q830,0)","v":0},{"$f":"ROUND(R830*M830-(H830-IF(EE=1,0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)*CP830),2)","v":0},{"$f":"ROUND(S830*N830-(I830-IF(EE=1,0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)*CQ830),2)","v":0},{"$f":"ROUND(T830*O830-(J830-IF(EE=1,0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)*CR830),2)","v":0},{"$f":"ROUND(U830*P830-(K830-IF(EE=1,0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)*CS830),2)","v":0},{"$f":"ROUND(V830*Q830-(L830-IF(EE=1,0,Kosten_Fond!$D830+Kosten_Fond!$F830+Kosten_Fond!$H830)*CT830),2)","v":0},{"$f":"ROUND(W830-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z830,IF(AbschlVar=\"DK_fix\",W830*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB830,Kosten_Fond!$AA830))))*IF(Förderung=\"mit\",CN830,CP830)+AH830,2)","v":0},{"$f":"ROUND(X830-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z830,IF(AbschlVar=\"DK_fix\",X830*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB830,Kosten_Fond!$AA830))))*IF(Förderung=\"mit\",CO830,CQ830)+AH830,2)","v":0},{"$f":"ROUND(Y830-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z830,IF(AbschlVar=\"DK_fix\",Y830*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB830,Kosten_Fond!$AA830))))*CR830+AH830,2)","v":0},{"$f":"ROUND(Z830-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z830,IF(AbschlVar=\"DK_fix\",Z830*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB830,Kosten_Fond!$AA830))))*CS830+AH830,2)","v":0},{"$f":"ROUND(AA830-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z830,IF(AbschlVar=\"DK_fix\",AA830*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB830,Kosten_Fond!$AA830))))*CT830+AH830,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,9,{"$f":"IF(AND(Fond!$B830<=1,OR($A830<n,AND($A830=n,Fond!$B830<=1))),R829*M830,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A830<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A830+1)-$B$16)*$B$16,A830,A830+1),0)","v":67},10,{"$f":"Kosten_Fond!T831","v":0},{"$f":"Kosten_Fond!U831","v":0},{"$f":"Kosten_Fond!V831","v":0},{"$f":"Kosten_Fond!W831","v":0},{"$f":"Kosten_Fond!X831","v":0},0,0,0,0,0,{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),ROUND(M830*(1+INDEX(Performance_Vektoren!J$5:J$77,$A830+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),ROUND(N830*(1+INDEX(Performance_Vektoren!K$5:K$77,$A830+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),ROUND(O830*(1+INDEX(Performance_Vektoren!L$5:L$77,$A830+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),ROUND(P830*(1+INDEX(Performance_Vektoren!M$5:M$77,$A830+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),ROUND(Q830*(1+INDEX(Performance_Vektoren!N$5:N$77,$A830+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),R830+(H831-(IF(AND(EE=1,m>$A831),0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)+$BS831)*CP831)/M831,0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),S830+(I831-(IF(AND(EE=1,m>$A831),0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)+$BS831)*CQ831)/N831,0)","v":0},{"$f":"ROUND(IF(OR($A831<n,AND($A831=n,$B831<=1)),T830+(J831-(IF(AND(EE=1,m>$A831),0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)+$BS831)*CR831)/O831,0),10)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),U830+(K831-(IF(AND(EE=1,m>$A831),0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)+$BS831)*CS831)/P831,0)","v":0},{"$f":"IF(OR($A831<n,AND($A831=n,$B831<=1)),V830+(L831-(IF(AND(EE=1,m>$A831),0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)+$BS831)*CT831)/Q831,0)","v":0},{"$f":"ROUND(R831*M831-(H831-IF(EE=1,0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)*CP831),2)","v":0},{"$f":"ROUND(S831*N831-(I831-IF(EE=1,0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)*CQ831),2)","v":0},{"$f":"ROUND(T831*O831-(J831-IF(EE=1,0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)*CR831),2)","v":0},{"$f":"ROUND(U831*P831-(K831-IF(EE=1,0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)*CS831),2)","v":0},{"$f":"ROUND(V831*Q831-(L831-IF(EE=1,0,Kosten_Fond!$D831+Kosten_Fond!$F831+Kosten_Fond!$H831)*CT831),2)","v":0},{"$f":"ROUND(W831-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z831,IF(AbschlVar=\"DK_fix\",W831*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB831,Kosten_Fond!$AA831))))*IF(Förderung=\"mit\",CN831,CP831)+AH831,2)","v":0},{"$f":"ROUND(X831-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z831,IF(AbschlVar=\"DK_fix\",X831*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB831,Kosten_Fond!$AA831))))*IF(Förderung=\"mit\",CO831,CQ831)+AH831,2)","v":0},{"$f":"ROUND(Y831-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z831,IF(AbschlVar=\"DK_fix\",Y831*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB831,Kosten_Fond!$AA831))))*CR831+AH831,2)","v":0},{"$f":"ROUND(Z831-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z831,IF(AbschlVar=\"DK_fix\",Z831*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB831,Kosten_Fond!$AA831))))*CS831+AH831,2)","v":0},{"$f":"ROUND(AA831-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z831,IF(AbschlVar=\"DK_fix\",AA831*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB831,Kosten_Fond!$AA831))))*CT831+AH831,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,10,{"$f":"IF(AND(Fond!$B831<=1,OR($A831<n,AND($A831=n,Fond!$B831<=1))),R830*M831,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A831<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A831+1)-$B$16)*$B$16,A831,A831+1),0)","v":67},11,{"$f":"Kosten_Fond!T832","v":0},{"$f":"Kosten_Fond!U832","v":0},{"$f":"Kosten_Fond!V832","v":0},{"$f":"Kosten_Fond!W832","v":0},{"$f":"Kosten_Fond!X832","v":0},0,0,0,0,0,{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),ROUND(M831*(1+INDEX(Performance_Vektoren!J$5:J$77,$A831+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),ROUND(N831*(1+INDEX(Performance_Vektoren!K$5:K$77,$A831+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),ROUND(O831*(1+INDEX(Performance_Vektoren!L$5:L$77,$A831+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),ROUND(P831*(1+INDEX(Performance_Vektoren!M$5:M$77,$A831+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),ROUND(Q831*(1+INDEX(Performance_Vektoren!N$5:N$77,$A831+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),R831+(H832-(IF(AND(EE=1,m>$A832),0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)+$BS832)*CP832)/M832,0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),S831+(I832-(IF(AND(EE=1,m>$A832),0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)+$BS832)*CQ832)/N832,0)","v":0},{"$f":"ROUND(IF(OR($A832<n,AND($A832=n,$B832<=1)),T831+(J832-(IF(AND(EE=1,m>$A832),0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)+$BS832)*CR832)/O832,0),10)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),U831+(K832-(IF(AND(EE=1,m>$A832),0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)+$BS832)*CS832)/P832,0)","v":0},{"$f":"IF(OR($A832<n,AND($A832=n,$B832<=1)),V831+(L832-(IF(AND(EE=1,m>$A832),0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)+$BS832)*CT832)/Q832,0)","v":0},{"$f":"ROUND(R832*M832-(H832-IF(EE=1,0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)*CP832),2)","v":0},{"$f":"ROUND(S832*N832-(I832-IF(EE=1,0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)*CQ832),2)","v":0},{"$f":"ROUND(T832*O832-(J832-IF(EE=1,0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)*CR832),2)","v":0},{"$f":"ROUND(U832*P832-(K832-IF(EE=1,0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)*CS832),2)","v":0},{"$f":"ROUND(V832*Q832-(L832-IF(EE=1,0,Kosten_Fond!$D832+Kosten_Fond!$F832+Kosten_Fond!$H832)*CT832),2)","v":0},{"$f":"ROUND(W832-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z832,IF(AbschlVar=\"DK_fix\",W832*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB832,Kosten_Fond!$AA832))))*IF(Förderung=\"mit\",CN832,CP832)+AH832,2)","v":0},{"$f":"ROUND(X832-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z832,IF(AbschlVar=\"DK_fix\",X832*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB832,Kosten_Fond!$AA832))))*IF(Förderung=\"mit\",CO832,CQ832)+AH832,2)","v":0},{"$f":"ROUND(Y832-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z832,IF(AbschlVar=\"DK_fix\",Y832*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB832,Kosten_Fond!$AA832))))*CR832+AH832,2)","v":0},{"$f":"ROUND(Z832-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z832,IF(AbschlVar=\"DK_fix\",Z832*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB832,Kosten_Fond!$AA832))))*CS832+AH832,2)","v":0},{"$f":"ROUND(AA832-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z832,IF(AbschlVar=\"DK_fix\",AA832*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB832,Kosten_Fond!$AA832))))*CT832+AH832,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,11,{"$f":"IF(AND(Fond!$B832<=1,OR($A832<n,AND($A832=n,Fond!$B832<=1))),R831*M832,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A832<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A832+1)-$B$16)*$B$16,A832,A832+1),0)","v":67},12,{"$f":"Kosten_Fond!T833","v":0},{"$f":"Kosten_Fond!U833","v":0},{"$f":"Kosten_Fond!V833","v":0},{"$f":"Kosten_Fond!W833","v":0},{"$f":"Kosten_Fond!X833","v":0},0,0,0,0,0,{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),ROUND(M832*(1+INDEX(Performance_Vektoren!J$5:J$77,$A832+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),ROUND(N832*(1+INDEX(Performance_Vektoren!K$5:K$77,$A832+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),ROUND(O832*(1+INDEX(Performance_Vektoren!L$5:L$77,$A832+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),ROUND(P832*(1+INDEX(Performance_Vektoren!M$5:M$77,$A832+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),ROUND(Q832*(1+INDEX(Performance_Vektoren!N$5:N$77,$A832+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),R832+(H833-(IF(AND(EE=1,m>$A833),0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)+$BS833)*CP833)/M833,0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),S832+(I833-(IF(AND(EE=1,m>$A833),0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)+$BS833)*CQ833)/N833,0)","v":0},{"$f":"ROUND(IF(OR($A833<n,AND($A833=n,$B833<=1)),T832+(J833-(IF(AND(EE=1,m>$A833),0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)+$BS833)*CR833)/O833,0),10)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),U832+(K833-(IF(AND(EE=1,m>$A833),0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)+$BS833)*CS833)/P833,0)","v":0},{"$f":"IF(OR($A833<n,AND($A833=n,$B833<=1)),V832+(L833-(IF(AND(EE=1,m>$A833),0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)+$BS833)*CT833)/Q833,0)","v":0},{"$f":"ROUND(R833*M833-(H833-IF(EE=1,0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)*CP833),2)","v":0},{"$f":"ROUND(S833*N833-(I833-IF(EE=1,0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)*CQ833),2)","v":0},{"$f":"ROUND(T833*O833-(J833-IF(EE=1,0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)*CR833),2)","v":0},{"$f":"ROUND(U833*P833-(K833-IF(EE=1,0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)*CS833),2)","v":0},{"$f":"ROUND(V833*Q833-(L833-IF(EE=1,0,Kosten_Fond!$D833+Kosten_Fond!$F833+Kosten_Fond!$H833)*CT833),2)","v":0},{"$f":"ROUND(W833-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z833,IF(AbschlVar=\"DK_fix\",W833*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB833,Kosten_Fond!$AA833))))*IF(Förderung=\"mit\",CN833,CP833)+AH833,2)","v":0},{"$f":"ROUND(X833-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z833,IF(AbschlVar=\"DK_fix\",X833*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB833,Kosten_Fond!$AA833))))*IF(Förderung=\"mit\",CO833,CQ833)+AH833,2)","v":0},{"$f":"ROUND(Y833-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z833,IF(AbschlVar=\"DK_fix\",Y833*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB833,Kosten_Fond!$AA833))))*CR833+AH833,2)","v":0},{"$f":"ROUND(Z833-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z833,IF(AbschlVar=\"DK_fix\",Z833*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB833,Kosten_Fond!$AA833))))*CS833+AH833,2)","v":0},{"$f":"ROUND(AA833-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z833,IF(AbschlVar=\"DK_fix\",AA833*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB833,Kosten_Fond!$AA833))))*CT833+AH833,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,12,{"$f":"IF(AND(Fond!$B833<=1,OR($A833<n,AND($A833=n,Fond!$B833<=1))),R832*M833,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A833<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A833+1)-$B$16)*$B$16,A833,A833+1),0)","v":68},1,{"$f":"Kosten_Fond!T834","v":0},{"$f":"Kosten_Fond!U834","v":0},{"$f":"Kosten_Fond!V834","v":0},{"$f":"Kosten_Fond!W834","v":0},{"$f":"Kosten_Fond!X834","v":0},0,0,0,0,0,{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),ROUND(M833*(1+INDEX(Performance_Vektoren!J$5:J$77,$A833+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),ROUND(N833*(1+INDEX(Performance_Vektoren!K$5:K$77,$A833+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),ROUND(O833*(1+INDEX(Performance_Vektoren!L$5:L$77,$A833+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),ROUND(P833*(1+INDEX(Performance_Vektoren!M$5:M$77,$A833+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),ROUND(Q833*(1+INDEX(Performance_Vektoren!N$5:N$77,$A833+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),R833+(H834-(IF(AND(EE=1,m>$A834),0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)+$BS834)*CP834)/M834,0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),S833+(I834-(IF(AND(EE=1,m>$A834),0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)+$BS834)*CQ834)/N834,0)","v":0},{"$f":"ROUND(IF(OR($A834<n,AND($A834=n,$B834<=1)),T833+(J834-(IF(AND(EE=1,m>$A834),0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)+$BS834)*CR834)/O834,0),10)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),U833+(K834-(IF(AND(EE=1,m>$A834),0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)+$BS834)*CS834)/P834,0)","v":0},{"$f":"IF(OR($A834<n,AND($A834=n,$B834<=1)),V833+(L834-(IF(AND(EE=1,m>$A834),0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)+$BS834)*CT834)/Q834,0)","v":0},{"$f":"ROUND(R834*M834-(H834-IF(EE=1,0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)*CP834),2)","v":0},{"$f":"ROUND(S834*N834-(I834-IF(EE=1,0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)*CQ834),2)","v":0},{"$f":"ROUND(T834*O834-(J834-IF(EE=1,0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)*CR834),2)","v":0},{"$f":"ROUND(U834*P834-(K834-IF(EE=1,0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)*CS834),2)","v":0},{"$f":"ROUND(V834*Q834-(L834-IF(EE=1,0,Kosten_Fond!$D834+Kosten_Fond!$F834+Kosten_Fond!$H834)*CT834),2)","v":0},{"$f":"ROUND(W834-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z834,IF(AbschlVar=\"DK_fix\",W834*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB834,Kosten_Fond!$AA834))))*IF(Förderung=\"mit\",CN834,CP834)+AH834,2)","v":0},{"$f":"ROUND(X834-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z834,IF(AbschlVar=\"DK_fix\",X834*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB834,Kosten_Fond!$AA834))))*IF(Förderung=\"mit\",CO834,CQ834)+AH834,2)","v":0},{"$f":"ROUND(Y834-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z834,IF(AbschlVar=\"DK_fix\",Y834*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB834,Kosten_Fond!$AA834))))*CR834+AH834,2)","v":0},{"$f":"ROUND(Z834-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z834,IF(AbschlVar=\"DK_fix\",Z834*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB834,Kosten_Fond!$AA834))))*CS834+AH834,2)","v":0},{"$f":"ROUND(AA834-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z834,IF(AbschlVar=\"DK_fix\",AA834*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB834,Kosten_Fond!$AA834))))*CT834+AH834,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,1,{"$f":"IF(AND(Fond!$B834<=1,OR($A834<n,AND($A834=n,Fond!$B834<=1))),R833*M834,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A834<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A834+1)-$B$16)*$B$16,A834,A834+1),0)","v":68},2,{"$f":"Kosten_Fond!T835","v":0},{"$f":"Kosten_Fond!U835","v":0},{"$f":"Kosten_Fond!V835","v":0},{"$f":"Kosten_Fond!W835","v":0},{"$f":"Kosten_Fond!X835","v":0},0,0,0,0,0,{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),ROUND(M834*(1+INDEX(Performance_Vektoren!J$5:J$77,$A834+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),ROUND(N834*(1+INDEX(Performance_Vektoren!K$5:K$77,$A834+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),ROUND(O834*(1+INDEX(Performance_Vektoren!L$5:L$77,$A834+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),ROUND(P834*(1+INDEX(Performance_Vektoren!M$5:M$77,$A834+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),ROUND(Q834*(1+INDEX(Performance_Vektoren!N$5:N$77,$A834+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),R834+(H835-(IF(AND(EE=1,m>$A835),0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)+$BS835)*CP835)/M835,0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),S834+(I835-(IF(AND(EE=1,m>$A835),0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)+$BS835)*CQ835)/N835,0)","v":0},{"$f":"ROUND(IF(OR($A835<n,AND($A835=n,$B835<=1)),T834+(J835-(IF(AND(EE=1,m>$A835),0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)+$BS835)*CR835)/O835,0),10)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),U834+(K835-(IF(AND(EE=1,m>$A835),0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)+$BS835)*CS835)/P835,0)","v":0},{"$f":"IF(OR($A835<n,AND($A835=n,$B835<=1)),V834+(L835-(IF(AND(EE=1,m>$A835),0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)+$BS835)*CT835)/Q835,0)","v":0},{"$f":"ROUND(R835*M835-(H835-IF(EE=1,0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)*CP835),2)","v":0},{"$f":"ROUND(S835*N835-(I835-IF(EE=1,0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)*CQ835),2)","v":0},{"$f":"ROUND(T835*O835-(J835-IF(EE=1,0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)*CR835),2)","v":0},{"$f":"ROUND(U835*P835-(K835-IF(EE=1,0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)*CS835),2)","v":0},{"$f":"ROUND(V835*Q835-(L835-IF(EE=1,0,Kosten_Fond!$D835+Kosten_Fond!$F835+Kosten_Fond!$H835)*CT835),2)","v":0},{"$f":"ROUND(W835-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z835,IF(AbschlVar=\"DK_fix\",W835*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB835,Kosten_Fond!$AA835))))*IF(Förderung=\"mit\",CN835,CP835)+AH835,2)","v":0},{"$f":"ROUND(X835-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z835,IF(AbschlVar=\"DK_fix\",X835*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB835,Kosten_Fond!$AA835))))*IF(Förderung=\"mit\",CO835,CQ835)+AH835,2)","v":0},{"$f":"ROUND(Y835-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z835,IF(AbschlVar=\"DK_fix\",Y835*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB835,Kosten_Fond!$AA835))))*CR835+AH835,2)","v":0},{"$f":"ROUND(Z835-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z835,IF(AbschlVar=\"DK_fix\",Z835*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB835,Kosten_Fond!$AA835))))*CS835+AH835,2)","v":0},{"$f":"ROUND(AA835-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z835,IF(AbschlVar=\"DK_fix\",AA835*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB835,Kosten_Fond!$AA835))))*CT835+AH835,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2,{"$f":"IF(AND(Fond!$B835<=1,OR($A835<n,AND($A835=n,Fond!$B835<=1))),R834*M835,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A835<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A835+1)-$B$16)*$B$16,A835,A835+1),0)","v":68},3,{"$f":"Kosten_Fond!T836","v":0},{"$f":"Kosten_Fond!U836","v":0},{"$f":"Kosten_Fond!V836","v":0},{"$f":"Kosten_Fond!W836","v":0},{"$f":"Kosten_Fond!X836","v":0},0,0,0,0,0,{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),ROUND(M835*(1+INDEX(Performance_Vektoren!J$5:J$77,$A835+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),ROUND(N835*(1+INDEX(Performance_Vektoren!K$5:K$77,$A835+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),ROUND(O835*(1+INDEX(Performance_Vektoren!L$5:L$77,$A835+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),ROUND(P835*(1+INDEX(Performance_Vektoren!M$5:M$77,$A835+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),ROUND(Q835*(1+INDEX(Performance_Vektoren!N$5:N$77,$A835+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),R835+(H836-(IF(AND(EE=1,m>$A836),0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)+$BS836)*CP836)/M836,0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),S835+(I836-(IF(AND(EE=1,m>$A836),0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)+$BS836)*CQ836)/N836,0)","v":0},{"$f":"ROUND(IF(OR($A836<n,AND($A836=n,$B836<=1)),T835+(J836-(IF(AND(EE=1,m>$A836),0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)+$BS836)*CR836)/O836,0),10)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),U835+(K836-(IF(AND(EE=1,m>$A836),0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)+$BS836)*CS836)/P836,0)","v":0},{"$f":"IF(OR($A836<n,AND($A836=n,$B836<=1)),V835+(L836-(IF(AND(EE=1,m>$A836),0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)+$BS836)*CT836)/Q836,0)","v":0},{"$f":"ROUND(R836*M836-(H836-IF(EE=1,0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)*CP836),2)","v":0},{"$f":"ROUND(S836*N836-(I836-IF(EE=1,0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)*CQ836),2)","v":0},{"$f":"ROUND(T836*O836-(J836-IF(EE=1,0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)*CR836),2)","v":0},{"$f":"ROUND(U836*P836-(K836-IF(EE=1,0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)*CS836),2)","v":0},{"$f":"ROUND(V836*Q836-(L836-IF(EE=1,0,Kosten_Fond!$D836+Kosten_Fond!$F836+Kosten_Fond!$H836)*CT836),2)","v":0},{"$f":"ROUND(W836-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z836,IF(AbschlVar=\"DK_fix\",W836*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB836,Kosten_Fond!$AA836))))*IF(Förderung=\"mit\",CN836,CP836)+AH836,2)","v":0},{"$f":"ROUND(X836-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z836,IF(AbschlVar=\"DK_fix\",X836*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB836,Kosten_Fond!$AA836))))*IF(Förderung=\"mit\",CO836,CQ836)+AH836,2)","v":0},{"$f":"ROUND(Y836-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z836,IF(AbschlVar=\"DK_fix\",Y836*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB836,Kosten_Fond!$AA836))))*CR836+AH836,2)","v":0},{"$f":"ROUND(Z836-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z836,IF(AbschlVar=\"DK_fix\",Z836*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB836,Kosten_Fond!$AA836))))*CS836+AH836,2)","v":0},{"$f":"ROUND(AA836-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z836,IF(AbschlVar=\"DK_fix\",AA836*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB836,Kosten_Fond!$AA836))))*CT836+AH836,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,3,{"$f":"IF(AND(Fond!$B836<=1,OR($A836<n,AND($A836=n,Fond!$B836<=1))),R835*M836,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A836<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A836+1)-$B$16)*$B$16,A836,A836+1),0)","v":68},4,{"$f":"Kosten_Fond!T837","v":0},{"$f":"Kosten_Fond!U837","v":0},{"$f":"Kosten_Fond!V837","v":0},{"$f":"Kosten_Fond!W837","v":0},{"$f":"Kosten_Fond!X837","v":0},0,0,0,0,0,{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),ROUND(M836*(1+INDEX(Performance_Vektoren!J$5:J$77,$A836+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),ROUND(N836*(1+INDEX(Performance_Vektoren!K$5:K$77,$A836+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),ROUND(O836*(1+INDEX(Performance_Vektoren!L$5:L$77,$A836+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),ROUND(P836*(1+INDEX(Performance_Vektoren!M$5:M$77,$A836+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),ROUND(Q836*(1+INDEX(Performance_Vektoren!N$5:N$77,$A836+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),R836+(H837-(IF(AND(EE=1,m>$A837),0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)+$BS837)*CP837)/M837,0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),S836+(I837-(IF(AND(EE=1,m>$A837),0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)+$BS837)*CQ837)/N837,0)","v":0},{"$f":"ROUND(IF(OR($A837<n,AND($A837=n,$B837<=1)),T836+(J837-(IF(AND(EE=1,m>$A837),0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)+$BS837)*CR837)/O837,0),10)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),U836+(K837-(IF(AND(EE=1,m>$A837),0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)+$BS837)*CS837)/P837,0)","v":0},{"$f":"IF(OR($A837<n,AND($A837=n,$B837<=1)),V836+(L837-(IF(AND(EE=1,m>$A837),0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)+$BS837)*CT837)/Q837,0)","v":0},{"$f":"ROUND(R837*M837-(H837-IF(EE=1,0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)*CP837),2)","v":0},{"$f":"ROUND(S837*N837-(I837-IF(EE=1,0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)*CQ837),2)","v":0},{"$f":"ROUND(T837*O837-(J837-IF(EE=1,0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)*CR837),2)","v":0},{"$f":"ROUND(U837*P837-(K837-IF(EE=1,0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)*CS837),2)","v":0},{"$f":"ROUND(V837*Q837-(L837-IF(EE=1,0,Kosten_Fond!$D837+Kosten_Fond!$F837+Kosten_Fond!$H837)*CT837),2)","v":0},{"$f":"ROUND(W837-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z837,IF(AbschlVar=\"DK_fix\",W837*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB837,Kosten_Fond!$AA837))))*IF(Förderung=\"mit\",CN837,CP837)+AH837,2)","v":0},{"$f":"ROUND(X837-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z837,IF(AbschlVar=\"DK_fix\",X837*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB837,Kosten_Fond!$AA837))))*IF(Förderung=\"mit\",CO837,CQ837)+AH837,2)","v":0},{"$f":"ROUND(Y837-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z837,IF(AbschlVar=\"DK_fix\",Y837*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB837,Kosten_Fond!$AA837))))*CR837+AH837,2)","v":0},{"$f":"ROUND(Z837-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z837,IF(AbschlVar=\"DK_fix\",Z837*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB837,Kosten_Fond!$AA837))))*CS837+AH837,2)","v":0},{"$f":"ROUND(AA837-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z837,IF(AbschlVar=\"DK_fix\",AA837*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB837,Kosten_Fond!$AA837))))*CT837+AH837,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,4,{"$f":"IF(AND(Fond!$B837<=1,OR($A837<n,AND($A837=n,Fond!$B837<=1))),R836*M837,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A837<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A837+1)-$B$16)*$B$16,A837,A837+1),0)","v":68},5,{"$f":"Kosten_Fond!T838","v":0},{"$f":"Kosten_Fond!U838","v":0},{"$f":"Kosten_Fond!V838","v":0},{"$f":"Kosten_Fond!W838","v":0},{"$f":"Kosten_Fond!X838","v":0},0,0,0,0,0,{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),ROUND(M837*(1+INDEX(Performance_Vektoren!J$5:J$77,$A837+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),ROUND(N837*(1+INDEX(Performance_Vektoren!K$5:K$77,$A837+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),ROUND(O837*(1+INDEX(Performance_Vektoren!L$5:L$77,$A837+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),ROUND(P837*(1+INDEX(Performance_Vektoren!M$5:M$77,$A837+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),ROUND(Q837*(1+INDEX(Performance_Vektoren!N$5:N$77,$A837+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),R837+(H838-(IF(AND(EE=1,m>$A838),0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)+$BS838)*CP838)/M838,0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),S837+(I838-(IF(AND(EE=1,m>$A838),0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)+$BS838)*CQ838)/N838,0)","v":0},{"$f":"ROUND(IF(OR($A838<n,AND($A838=n,$B838<=1)),T837+(J838-(IF(AND(EE=1,m>$A838),0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)+$BS838)*CR838)/O838,0),10)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),U837+(K838-(IF(AND(EE=1,m>$A838),0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)+$BS838)*CS838)/P838,0)","v":0},{"$f":"IF(OR($A838<n,AND($A838=n,$B838<=1)),V837+(L838-(IF(AND(EE=1,m>$A838),0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)+$BS838)*CT838)/Q838,0)","v":0},{"$f":"ROUND(R838*M838-(H838-IF(EE=1,0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)*CP838),2)","v":0},{"$f":"ROUND(S838*N838-(I838-IF(EE=1,0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)*CQ838),2)","v":0},{"$f":"ROUND(T838*O838-(J838-IF(EE=1,0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)*CR838),2)","v":0},{"$f":"ROUND(U838*P838-(K838-IF(EE=1,0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)*CS838),2)","v":0},{"$f":"ROUND(V838*Q838-(L838-IF(EE=1,0,Kosten_Fond!$D838+Kosten_Fond!$F838+Kosten_Fond!$H838)*CT838),2)","v":0},{"$f":"ROUND(W838-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z838,IF(AbschlVar=\"DK_fix\",W838*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB838,Kosten_Fond!$AA838))))*IF(Förderung=\"mit\",CN838,CP838)+AH838,2)","v":0},{"$f":"ROUND(X838-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z838,IF(AbschlVar=\"DK_fix\",X838*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB838,Kosten_Fond!$AA838))))*IF(Förderung=\"mit\",CO838,CQ838)+AH838,2)","v":0},{"$f":"ROUND(Y838-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z838,IF(AbschlVar=\"DK_fix\",Y838*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB838,Kosten_Fond!$AA838))))*CR838+AH838,2)","v":0},{"$f":"ROUND(Z838-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z838,IF(AbschlVar=\"DK_fix\",Z838*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB838,Kosten_Fond!$AA838))))*CS838+AH838,2)","v":0},{"$f":"ROUND(AA838-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z838,IF(AbschlVar=\"DK_fix\",AA838*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB838,Kosten_Fond!$AA838))))*CT838+AH838,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,5,{"$f":"IF(AND(Fond!$B838<=1,OR($A838<n,AND($A838=n,Fond!$B838<=1))),R837*M838,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A838<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A838+1)-$B$16)*$B$16,A838,A838+1),0)","v":68},6,{"$f":"Kosten_Fond!T839","v":0},{"$f":"Kosten_Fond!U839","v":0},{"$f":"Kosten_Fond!V839","v":0},{"$f":"Kosten_Fond!W839","v":0},{"$f":"Kosten_Fond!X839","v":0},0,0,0,0,0,{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),ROUND(M838*(1+INDEX(Performance_Vektoren!J$5:J$77,$A838+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),ROUND(N838*(1+INDEX(Performance_Vektoren!K$5:K$77,$A838+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),ROUND(O838*(1+INDEX(Performance_Vektoren!L$5:L$77,$A838+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),ROUND(P838*(1+INDEX(Performance_Vektoren!M$5:M$77,$A838+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),ROUND(Q838*(1+INDEX(Performance_Vektoren!N$5:N$77,$A838+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),R838+(H839-(IF(AND(EE=1,m>$A839),0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)+$BS839)*CP839)/M839,0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),S838+(I839-(IF(AND(EE=1,m>$A839),0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)+$BS839)*CQ839)/N839,0)","v":0},{"$f":"ROUND(IF(OR($A839<n,AND($A839=n,$B839<=1)),T838+(J839-(IF(AND(EE=1,m>$A839),0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)+$BS839)*CR839)/O839,0),10)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),U838+(K839-(IF(AND(EE=1,m>$A839),0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)+$BS839)*CS839)/P839,0)","v":0},{"$f":"IF(OR($A839<n,AND($A839=n,$B839<=1)),V838+(L839-(IF(AND(EE=1,m>$A839),0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)+$BS839)*CT839)/Q839,0)","v":0},{"$f":"ROUND(R839*M839-(H839-IF(EE=1,0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)*CP839),2)","v":0},{"$f":"ROUND(S839*N839-(I839-IF(EE=1,0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)*CQ839),2)","v":0},{"$f":"ROUND(T839*O839-(J839-IF(EE=1,0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)*CR839),2)","v":0},{"$f":"ROUND(U839*P839-(K839-IF(EE=1,0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)*CS839),2)","v":0},{"$f":"ROUND(V839*Q839-(L839-IF(EE=1,0,Kosten_Fond!$D839+Kosten_Fond!$F839+Kosten_Fond!$H839)*CT839),2)","v":0},{"$f":"ROUND(W839-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z839,IF(AbschlVar=\"DK_fix\",W839*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB839,Kosten_Fond!$AA839))))*IF(Förderung=\"mit\",CN839,CP839)+AH839,2)","v":0},{"$f":"ROUND(X839-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z839,IF(AbschlVar=\"DK_fix\",X839*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB839,Kosten_Fond!$AA839))))*IF(Förderung=\"mit\",CO839,CQ839)+AH839,2)","v":0},{"$f":"ROUND(Y839-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z839,IF(AbschlVar=\"DK_fix\",Y839*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB839,Kosten_Fond!$AA839))))*CR839+AH839,2)","v":0},{"$f":"ROUND(Z839-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z839,IF(AbschlVar=\"DK_fix\",Z839*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB839,Kosten_Fond!$AA839))))*CS839+AH839,2)","v":0},{"$f":"ROUND(AA839-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z839,IF(AbschlVar=\"DK_fix\",AA839*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB839,Kosten_Fond!$AA839))))*CT839+AH839,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,6,{"$f":"IF(AND(Fond!$B839<=1,OR($A839<n,AND($A839=n,Fond!$B839<=1))),R838*M839,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A839<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A839+1)-$B$16)*$B$16,A839,A839+1),0)","v":68},7,{"$f":"Kosten_Fond!T840","v":0},{"$f":"Kosten_Fond!U840","v":0},{"$f":"Kosten_Fond!V840","v":0},{"$f":"Kosten_Fond!W840","v":0},{"$f":"Kosten_Fond!X840","v":0},0,0,0,0,0,{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),ROUND(M839*(1+INDEX(Performance_Vektoren!J$5:J$77,$A839+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),ROUND(N839*(1+INDEX(Performance_Vektoren!K$5:K$77,$A839+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),ROUND(O839*(1+INDEX(Performance_Vektoren!L$5:L$77,$A839+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),ROUND(P839*(1+INDEX(Performance_Vektoren!M$5:M$77,$A839+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),ROUND(Q839*(1+INDEX(Performance_Vektoren!N$5:N$77,$A839+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),R839+(H840-(IF(AND(EE=1,m>$A840),0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)+$BS840)*CP840)/M840,0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),S839+(I840-(IF(AND(EE=1,m>$A840),0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)+$BS840)*CQ840)/N840,0)","v":0},{"$f":"ROUND(IF(OR($A840<n,AND($A840=n,$B840<=1)),T839+(J840-(IF(AND(EE=1,m>$A840),0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)+$BS840)*CR840)/O840,0),10)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),U839+(K840-(IF(AND(EE=1,m>$A840),0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)+$BS840)*CS840)/P840,0)","v":0},{"$f":"IF(OR($A840<n,AND($A840=n,$B840<=1)),V839+(L840-(IF(AND(EE=1,m>$A840),0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)+$BS840)*CT840)/Q840,0)","v":0},{"$f":"ROUND(R840*M840-(H840-IF(EE=1,0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)*CP840),2)","v":0},{"$f":"ROUND(S840*N840-(I840-IF(EE=1,0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)*CQ840),2)","v":0},{"$f":"ROUND(T840*O840-(J840-IF(EE=1,0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)*CR840),2)","v":0},{"$f":"ROUND(U840*P840-(K840-IF(EE=1,0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)*CS840),2)","v":0},{"$f":"ROUND(V840*Q840-(L840-IF(EE=1,0,Kosten_Fond!$D840+Kosten_Fond!$F840+Kosten_Fond!$H840)*CT840),2)","v":0},{"$f":"ROUND(W840-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z840,IF(AbschlVar=\"DK_fix\",W840*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB840,Kosten_Fond!$AA840))))*IF(Förderung=\"mit\",CN840,CP840)+AH840,2)","v":0},{"$f":"ROUND(X840-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z840,IF(AbschlVar=\"DK_fix\",X840*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB840,Kosten_Fond!$AA840))))*IF(Förderung=\"mit\",CO840,CQ840)+AH840,2)","v":0},{"$f":"ROUND(Y840-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z840,IF(AbschlVar=\"DK_fix\",Y840*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB840,Kosten_Fond!$AA840))))*CR840+AH840,2)","v":0},{"$f":"ROUND(Z840-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z840,IF(AbschlVar=\"DK_fix\",Z840*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB840,Kosten_Fond!$AA840))))*CS840+AH840,2)","v":0},{"$f":"ROUND(AA840-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z840,IF(AbschlVar=\"DK_fix\",AA840*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB840,Kosten_Fond!$AA840))))*CT840+AH840,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,7,{"$f":"IF(AND(Fond!$B840<=1,OR($A840<n,AND($A840=n,Fond!$B840<=1))),R839*M840,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A840<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A840+1)-$B$16)*$B$16,A840,A840+1),0)","v":68},8,{"$f":"Kosten_Fond!T841","v":0},{"$f":"Kosten_Fond!U841","v":0},{"$f":"Kosten_Fond!V841","v":0},{"$f":"Kosten_Fond!W841","v":0},{"$f":"Kosten_Fond!X841","v":0},0,0,0,0,0,{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),ROUND(M840*(1+INDEX(Performance_Vektoren!J$5:J$77,$A840+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),ROUND(N840*(1+INDEX(Performance_Vektoren!K$5:K$77,$A840+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),ROUND(O840*(1+INDEX(Performance_Vektoren!L$5:L$77,$A840+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),ROUND(P840*(1+INDEX(Performance_Vektoren!M$5:M$77,$A840+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),ROUND(Q840*(1+INDEX(Performance_Vektoren!N$5:N$77,$A840+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),R840+(H841-(IF(AND(EE=1,m>$A841),0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)+$BS841)*CP841)/M841,0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),S840+(I841-(IF(AND(EE=1,m>$A841),0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)+$BS841)*CQ841)/N841,0)","v":0},{"$f":"ROUND(IF(OR($A841<n,AND($A841=n,$B841<=1)),T840+(J841-(IF(AND(EE=1,m>$A841),0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)+$BS841)*CR841)/O841,0),10)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),U840+(K841-(IF(AND(EE=1,m>$A841),0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)+$BS841)*CS841)/P841,0)","v":0},{"$f":"IF(OR($A841<n,AND($A841=n,$B841<=1)),V840+(L841-(IF(AND(EE=1,m>$A841),0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)+$BS841)*CT841)/Q841,0)","v":0},{"$f":"ROUND(R841*M841-(H841-IF(EE=1,0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)*CP841),2)","v":0},{"$f":"ROUND(S841*N841-(I841-IF(EE=1,0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)*CQ841),2)","v":0},{"$f":"ROUND(T841*O841-(J841-IF(EE=1,0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)*CR841),2)","v":0},{"$f":"ROUND(U841*P841-(K841-IF(EE=1,0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)*CS841),2)","v":0},{"$f":"ROUND(V841*Q841-(L841-IF(EE=1,0,Kosten_Fond!$D841+Kosten_Fond!$F841+Kosten_Fond!$H841)*CT841),2)","v":0},{"$f":"ROUND(W841-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z841,IF(AbschlVar=\"DK_fix\",W841*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB841,Kosten_Fond!$AA841))))*IF(Förderung=\"mit\",CN841,CP841)+AH841,2)","v":0},{"$f":"ROUND(X841-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z841,IF(AbschlVar=\"DK_fix\",X841*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB841,Kosten_Fond!$AA841))))*IF(Förderung=\"mit\",CO841,CQ841)+AH841,2)","v":0},{"$f":"ROUND(Y841-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z841,IF(AbschlVar=\"DK_fix\",Y841*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB841,Kosten_Fond!$AA841))))*CR841+AH841,2)","v":0},{"$f":"ROUND(Z841-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z841,IF(AbschlVar=\"DK_fix\",Z841*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB841,Kosten_Fond!$AA841))))*CS841+AH841,2)","v":0},{"$f":"ROUND(AA841-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z841,IF(AbschlVar=\"DK_fix\",AA841*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB841,Kosten_Fond!$AA841))))*CT841+AH841,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,8,{"$f":"IF(AND(Fond!$B841<=1,OR($A841<n,AND($A841=n,Fond!$B841<=1))),R840*M841,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A841<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A841+1)-$B$16)*$B$16,A841,A841+1),0)","v":68},9,{"$f":"Kosten_Fond!T842","v":0},{"$f":"Kosten_Fond!U842","v":0},{"$f":"Kosten_Fond!V842","v":0},{"$f":"Kosten_Fond!W842","v":0},{"$f":"Kosten_Fond!X842","v":0},0,0,0,0,0,{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),ROUND(M841*(1+INDEX(Performance_Vektoren!J$5:J$77,$A841+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),ROUND(N841*(1+INDEX(Performance_Vektoren!K$5:K$77,$A841+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),ROUND(O841*(1+INDEX(Performance_Vektoren!L$5:L$77,$A841+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),ROUND(P841*(1+INDEX(Performance_Vektoren!M$5:M$77,$A841+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),ROUND(Q841*(1+INDEX(Performance_Vektoren!N$5:N$77,$A841+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),R841+(H842-(IF(AND(EE=1,m>$A842),0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)+$BS842)*CP842)/M842,0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),S841+(I842-(IF(AND(EE=1,m>$A842),0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)+$BS842)*CQ842)/N842,0)","v":0},{"$f":"ROUND(IF(OR($A842<n,AND($A842=n,$B842<=1)),T841+(J842-(IF(AND(EE=1,m>$A842),0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)+$BS842)*CR842)/O842,0),10)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),U841+(K842-(IF(AND(EE=1,m>$A842),0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)+$BS842)*CS842)/P842,0)","v":0},{"$f":"IF(OR($A842<n,AND($A842=n,$B842<=1)),V841+(L842-(IF(AND(EE=1,m>$A842),0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)+$BS842)*CT842)/Q842,0)","v":0},{"$f":"ROUND(R842*M842-(H842-IF(EE=1,0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)*CP842),2)","v":0},{"$f":"ROUND(S842*N842-(I842-IF(EE=1,0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)*CQ842),2)","v":0},{"$f":"ROUND(T842*O842-(J842-IF(EE=1,0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)*CR842),2)","v":0},{"$f":"ROUND(U842*P842-(K842-IF(EE=1,0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)*CS842),2)","v":0},{"$f":"ROUND(V842*Q842-(L842-IF(EE=1,0,Kosten_Fond!$D842+Kosten_Fond!$F842+Kosten_Fond!$H842)*CT842),2)","v":0},{"$f":"ROUND(W842-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z842,IF(AbschlVar=\"DK_fix\",W842*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB842,Kosten_Fond!$AA842))))*IF(Förderung=\"mit\",CN842,CP842)+AH842,2)","v":0},{"$f":"ROUND(X842-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z842,IF(AbschlVar=\"DK_fix\",X842*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB842,Kosten_Fond!$AA842))))*IF(Förderung=\"mit\",CO842,CQ842)+AH842,2)","v":0},{"$f":"ROUND(Y842-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z842,IF(AbschlVar=\"DK_fix\",Y842*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB842,Kosten_Fond!$AA842))))*CR842+AH842,2)","v":0},{"$f":"ROUND(Z842-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z842,IF(AbschlVar=\"DK_fix\",Z842*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB842,Kosten_Fond!$AA842))))*CS842+AH842,2)","v":0},{"$f":"ROUND(AA842-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z842,IF(AbschlVar=\"DK_fix\",AA842*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB842,Kosten_Fond!$AA842))))*CT842+AH842,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,9,{"$f":"IF(AND(Fond!$B842<=1,OR($A842<n,AND($A842=n,Fond!$B842<=1))),R841*M842,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A842<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A842+1)-$B$16)*$B$16,A842,A842+1),0)","v":68},10,{"$f":"Kosten_Fond!T843","v":0},{"$f":"Kosten_Fond!U843","v":0},{"$f":"Kosten_Fond!V843","v":0},{"$f":"Kosten_Fond!W843","v":0},{"$f":"Kosten_Fond!X843","v":0},0,0,0,0,0,{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),ROUND(M842*(1+INDEX(Performance_Vektoren!J$5:J$77,$A842+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),ROUND(N842*(1+INDEX(Performance_Vektoren!K$5:K$77,$A842+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),ROUND(O842*(1+INDEX(Performance_Vektoren!L$5:L$77,$A842+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),ROUND(P842*(1+INDEX(Performance_Vektoren!M$5:M$77,$A842+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),ROUND(Q842*(1+INDEX(Performance_Vektoren!N$5:N$77,$A842+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),R842+(H843-(IF(AND(EE=1,m>$A843),0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)+$BS843)*CP843)/M843,0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),S842+(I843-(IF(AND(EE=1,m>$A843),0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)+$BS843)*CQ843)/N843,0)","v":0},{"$f":"ROUND(IF(OR($A843<n,AND($A843=n,$B843<=1)),T842+(J843-(IF(AND(EE=1,m>$A843),0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)+$BS843)*CR843)/O843,0),10)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),U842+(K843-(IF(AND(EE=1,m>$A843),0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)+$BS843)*CS843)/P843,0)","v":0},{"$f":"IF(OR($A843<n,AND($A843=n,$B843<=1)),V842+(L843-(IF(AND(EE=1,m>$A843),0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)+$BS843)*CT843)/Q843,0)","v":0},{"$f":"ROUND(R843*M843-(H843-IF(EE=1,0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)*CP843),2)","v":0},{"$f":"ROUND(S843*N843-(I843-IF(EE=1,0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)*CQ843),2)","v":0},{"$f":"ROUND(T843*O843-(J843-IF(EE=1,0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)*CR843),2)","v":0},{"$f":"ROUND(U843*P843-(K843-IF(EE=1,0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)*CS843),2)","v":0},{"$f":"ROUND(V843*Q843-(L843-IF(EE=1,0,Kosten_Fond!$D843+Kosten_Fond!$F843+Kosten_Fond!$H843)*CT843),2)","v":0},{"$f":"ROUND(W843-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z843,IF(AbschlVar=\"DK_fix\",W843*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB843,Kosten_Fond!$AA843))))*IF(Förderung=\"mit\",CN843,CP843)+AH843,2)","v":0},{"$f":"ROUND(X843-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z843,IF(AbschlVar=\"DK_fix\",X843*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB843,Kosten_Fond!$AA843))))*IF(Förderung=\"mit\",CO843,CQ843)+AH843,2)","v":0},{"$f":"ROUND(Y843-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z843,IF(AbschlVar=\"DK_fix\",Y843*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB843,Kosten_Fond!$AA843))))*CR843+AH843,2)","v":0},{"$f":"ROUND(Z843-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z843,IF(AbschlVar=\"DK_fix\",Z843*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB843,Kosten_Fond!$AA843))))*CS843+AH843,2)","v":0},{"$f":"ROUND(AA843-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z843,IF(AbschlVar=\"DK_fix\",AA843*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB843,Kosten_Fond!$AA843))))*CT843+AH843,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,10,{"$f":"IF(AND(Fond!$B843<=1,OR($A843<n,AND($A843=n,Fond!$B843<=1))),R842*M843,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A843<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A843+1)-$B$16)*$B$16,A843,A843+1),0)","v":68},11,{"$f":"Kosten_Fond!T844","v":0},{"$f":"Kosten_Fond!U844","v":0},{"$f":"Kosten_Fond!V844","v":0},{"$f":"Kosten_Fond!W844","v":0},{"$f":"Kosten_Fond!X844","v":0},0,0,0,0,0,{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),ROUND(M843*(1+INDEX(Performance_Vektoren!J$5:J$77,$A843+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),ROUND(N843*(1+INDEX(Performance_Vektoren!K$5:K$77,$A843+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),ROUND(O843*(1+INDEX(Performance_Vektoren!L$5:L$77,$A843+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),ROUND(P843*(1+INDEX(Performance_Vektoren!M$5:M$77,$A843+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),ROUND(Q843*(1+INDEX(Performance_Vektoren!N$5:N$77,$A843+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),R843+(H844-(IF(AND(EE=1,m>$A844),0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)+$BS844)*CP844)/M844,0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),S843+(I844-(IF(AND(EE=1,m>$A844),0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)+$BS844)*CQ844)/N844,0)","v":0},{"$f":"ROUND(IF(OR($A844<n,AND($A844=n,$B844<=1)),T843+(J844-(IF(AND(EE=1,m>$A844),0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)+$BS844)*CR844)/O844,0),10)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),U843+(K844-(IF(AND(EE=1,m>$A844),0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)+$BS844)*CS844)/P844,0)","v":0},{"$f":"IF(OR($A844<n,AND($A844=n,$B844<=1)),V843+(L844-(IF(AND(EE=1,m>$A844),0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)+$BS844)*CT844)/Q844,0)","v":0},{"$f":"ROUND(R844*M844-(H844-IF(EE=1,0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)*CP844),2)","v":0},{"$f":"ROUND(S844*N844-(I844-IF(EE=1,0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)*CQ844),2)","v":0},{"$f":"ROUND(T844*O844-(J844-IF(EE=1,0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)*CR844),2)","v":0},{"$f":"ROUND(U844*P844-(K844-IF(EE=1,0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)*CS844),2)","v":0},{"$f":"ROUND(V844*Q844-(L844-IF(EE=1,0,Kosten_Fond!$D844+Kosten_Fond!$F844+Kosten_Fond!$H844)*CT844),2)","v":0},{"$f":"ROUND(W844-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z844,IF(AbschlVar=\"DK_fix\",W844*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB844,Kosten_Fond!$AA844))))*IF(Förderung=\"mit\",CN844,CP844)+AH844,2)","v":0},{"$f":"ROUND(X844-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z844,IF(AbschlVar=\"DK_fix\",X844*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB844,Kosten_Fond!$AA844))))*IF(Förderung=\"mit\",CO844,CQ844)+AH844,2)","v":0},{"$f":"ROUND(Y844-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z844,IF(AbschlVar=\"DK_fix\",Y844*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB844,Kosten_Fond!$AA844))))*CR844+AH844,2)","v":0},{"$f":"ROUND(Z844-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z844,IF(AbschlVar=\"DK_fix\",Z844*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB844,Kosten_Fond!$AA844))))*CS844+AH844,2)","v":0},{"$f":"ROUND(AA844-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z844,IF(AbschlVar=\"DK_fix\",AA844*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB844,Kosten_Fond!$AA844))))*CT844+AH844,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,11,{"$f":"IF(AND(Fond!$B844<=1,OR($A844<n,AND($A844=n,Fond!$B844<=1))),R843*M844,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A844<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A844+1)-$B$16)*$B$16,A844,A844+1),0)","v":68},12,{"$f":"Kosten_Fond!T845","v":0},{"$f":"Kosten_Fond!U845","v":0},{"$f":"Kosten_Fond!V845","v":0},{"$f":"Kosten_Fond!W845","v":0},{"$f":"Kosten_Fond!X845","v":0},0,0,0,0,0,{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),ROUND(M844*(1+INDEX(Performance_Vektoren!J$5:J$77,$A844+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),ROUND(N844*(1+INDEX(Performance_Vektoren!K$5:K$77,$A844+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),ROUND(O844*(1+INDEX(Performance_Vektoren!L$5:L$77,$A844+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),ROUND(P844*(1+INDEX(Performance_Vektoren!M$5:M$77,$A844+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),ROUND(Q844*(1+INDEX(Performance_Vektoren!N$5:N$77,$A844+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),R844+(H845-(IF(AND(EE=1,m>$A845),0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)+$BS845)*CP845)/M845,0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),S844+(I845-(IF(AND(EE=1,m>$A845),0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)+$BS845)*CQ845)/N845,0)","v":0},{"$f":"ROUND(IF(OR($A845<n,AND($A845=n,$B845<=1)),T844+(J845-(IF(AND(EE=1,m>$A845),0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)+$BS845)*CR845)/O845,0),10)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),U844+(K845-(IF(AND(EE=1,m>$A845),0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)+$BS845)*CS845)/P845,0)","v":0},{"$f":"IF(OR($A845<n,AND($A845=n,$B845<=1)),V844+(L845-(IF(AND(EE=1,m>$A845),0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)+$BS845)*CT845)/Q845,0)","v":0},{"$f":"ROUND(R845*M845-(H845-IF(EE=1,0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)*CP845),2)","v":0},{"$f":"ROUND(S845*N845-(I845-IF(EE=1,0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)*CQ845),2)","v":0},{"$f":"ROUND(T845*O845-(J845-IF(EE=1,0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)*CR845),2)","v":0},{"$f":"ROUND(U845*P845-(K845-IF(EE=1,0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)*CS845),2)","v":0},{"$f":"ROUND(V845*Q845-(L845-IF(EE=1,0,Kosten_Fond!$D845+Kosten_Fond!$F845+Kosten_Fond!$H845)*CT845),2)","v":0},{"$f":"ROUND(W845-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z845,IF(AbschlVar=\"DK_fix\",W845*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB845,Kosten_Fond!$AA845))))*IF(Förderung=\"mit\",CN845,CP845)+AH845,2)","v":0},{"$f":"ROUND(X845-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z845,IF(AbschlVar=\"DK_fix\",X845*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB845,Kosten_Fond!$AA845))))*IF(Förderung=\"mit\",CO845,CQ845)+AH845,2)","v":0},{"$f":"ROUND(Y845-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z845,IF(AbschlVar=\"DK_fix\",Y845*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB845,Kosten_Fond!$AA845))))*CR845+AH845,2)","v":0},{"$f":"ROUND(Z845-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z845,IF(AbschlVar=\"DK_fix\",Z845*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB845,Kosten_Fond!$AA845))))*CS845+AH845,2)","v":0},{"$f":"ROUND(AA845-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z845,IF(AbschlVar=\"DK_fix\",AA845*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB845,Kosten_Fond!$AA845))))*CT845+AH845,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,12,{"$f":"IF(AND(Fond!$B845<=1,OR($A845<n,AND($A845=n,Fond!$B845<=1))),R844*M845,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A845<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A845+1)-$B$16)*$B$16,A845,A845+1),0)","v":69},1,{"$f":"Kosten_Fond!T846","v":0},{"$f":"Kosten_Fond!U846","v":0},{"$f":"Kosten_Fond!V846","v":0},{"$f":"Kosten_Fond!W846","v":0},{"$f":"Kosten_Fond!X846","v":0},0,0,0,0,0,{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),ROUND(M845*(1+INDEX(Performance_Vektoren!J$5:J$77,$A845+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),ROUND(N845*(1+INDEX(Performance_Vektoren!K$5:K$77,$A845+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),ROUND(O845*(1+INDEX(Performance_Vektoren!L$5:L$77,$A845+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),ROUND(P845*(1+INDEX(Performance_Vektoren!M$5:M$77,$A845+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),ROUND(Q845*(1+INDEX(Performance_Vektoren!N$5:N$77,$A845+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),R845+(H846-(IF(AND(EE=1,m>$A846),0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)+$BS846)*CP846)/M846,0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),S845+(I846-(IF(AND(EE=1,m>$A846),0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)+$BS846)*CQ846)/N846,0)","v":0},{"$f":"ROUND(IF(OR($A846<n,AND($A846=n,$B846<=1)),T845+(J846-(IF(AND(EE=1,m>$A846),0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)+$BS846)*CR846)/O846,0),10)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),U845+(K846-(IF(AND(EE=1,m>$A846),0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)+$BS846)*CS846)/P846,0)","v":0},{"$f":"IF(OR($A846<n,AND($A846=n,$B846<=1)),V845+(L846-(IF(AND(EE=1,m>$A846),0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)+$BS846)*CT846)/Q846,0)","v":0},{"$f":"ROUND(R846*M846-(H846-IF(EE=1,0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)*CP846),2)","v":0},{"$f":"ROUND(S846*N846-(I846-IF(EE=1,0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)*CQ846),2)","v":0},{"$f":"ROUND(T846*O846-(J846-IF(EE=1,0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)*CR846),2)","v":0},{"$f":"ROUND(U846*P846-(K846-IF(EE=1,0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)*CS846),2)","v":0},{"$f":"ROUND(V846*Q846-(L846-IF(EE=1,0,Kosten_Fond!$D846+Kosten_Fond!$F846+Kosten_Fond!$H846)*CT846),2)","v":0},{"$f":"ROUND(W846-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z846,IF(AbschlVar=\"DK_fix\",W846*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB846,Kosten_Fond!$AA846))))*IF(Förderung=\"mit\",CN846,CP846)+AH846,2)","v":0},{"$f":"ROUND(X846-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z846,IF(AbschlVar=\"DK_fix\",X846*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB846,Kosten_Fond!$AA846))))*IF(Förderung=\"mit\",CO846,CQ846)+AH846,2)","v":0},{"$f":"ROUND(Y846-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z846,IF(AbschlVar=\"DK_fix\",Y846*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB846,Kosten_Fond!$AA846))))*CR846+AH846,2)","v":0},{"$f":"ROUND(Z846-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z846,IF(AbschlVar=\"DK_fix\",Z846*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB846,Kosten_Fond!$AA846))))*CS846+AH846,2)","v":0},{"$f":"ROUND(AA846-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z846,IF(AbschlVar=\"DK_fix\",AA846*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB846,Kosten_Fond!$AA846))))*CT846+AH846,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,1,{"$f":"IF(AND(Fond!$B846<=1,OR($A846<n,AND($A846=n,Fond!$B846<=1))),R845*M846,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A846<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A846+1)-$B$16)*$B$16,A846,A846+1),0)","v":69},2,{"$f":"Kosten_Fond!T847","v":0},{"$f":"Kosten_Fond!U847","v":0},{"$f":"Kosten_Fond!V847","v":0},{"$f":"Kosten_Fond!W847","v":0},{"$f":"Kosten_Fond!X847","v":0},0,0,0,0,0,{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),ROUND(M846*(1+INDEX(Performance_Vektoren!J$5:J$77,$A846+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),ROUND(N846*(1+INDEX(Performance_Vektoren!K$5:K$77,$A846+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),ROUND(O846*(1+INDEX(Performance_Vektoren!L$5:L$77,$A846+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),ROUND(P846*(1+INDEX(Performance_Vektoren!M$5:M$77,$A846+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),ROUND(Q846*(1+INDEX(Performance_Vektoren!N$5:N$77,$A846+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),R846+(H847-(IF(AND(EE=1,m>$A847),0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)+$BS847)*CP847)/M847,0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),S846+(I847-(IF(AND(EE=1,m>$A847),0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)+$BS847)*CQ847)/N847,0)","v":0},{"$f":"ROUND(IF(OR($A847<n,AND($A847=n,$B847<=1)),T846+(J847-(IF(AND(EE=1,m>$A847),0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)+$BS847)*CR847)/O847,0),10)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),U846+(K847-(IF(AND(EE=1,m>$A847),0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)+$BS847)*CS847)/P847,0)","v":0},{"$f":"IF(OR($A847<n,AND($A847=n,$B847<=1)),V846+(L847-(IF(AND(EE=1,m>$A847),0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)+$BS847)*CT847)/Q847,0)","v":0},{"$f":"ROUND(R847*M847-(H847-IF(EE=1,0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)*CP847),2)","v":0},{"$f":"ROUND(S847*N847-(I847-IF(EE=1,0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)*CQ847),2)","v":0},{"$f":"ROUND(T847*O847-(J847-IF(EE=1,0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)*CR847),2)","v":0},{"$f":"ROUND(U847*P847-(K847-IF(EE=1,0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)*CS847),2)","v":0},{"$f":"ROUND(V847*Q847-(L847-IF(EE=1,0,Kosten_Fond!$D847+Kosten_Fond!$F847+Kosten_Fond!$H847)*CT847),2)","v":0},{"$f":"ROUND(W847-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z847,IF(AbschlVar=\"DK_fix\",W847*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB847,Kosten_Fond!$AA847))))*IF(Förderung=\"mit\",CN847,CP847)+AH847,2)","v":0},{"$f":"ROUND(X847-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z847,IF(AbschlVar=\"DK_fix\",X847*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB847,Kosten_Fond!$AA847))))*IF(Förderung=\"mit\",CO847,CQ847)+AH847,2)","v":0},{"$f":"ROUND(Y847-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z847,IF(AbschlVar=\"DK_fix\",Y847*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB847,Kosten_Fond!$AA847))))*CR847+AH847,2)","v":0},{"$f":"ROUND(Z847-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z847,IF(AbschlVar=\"DK_fix\",Z847*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB847,Kosten_Fond!$AA847))))*CS847+AH847,2)","v":0},{"$f":"ROUND(AA847-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z847,IF(AbschlVar=\"DK_fix\",AA847*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB847,Kosten_Fond!$AA847))))*CT847+AH847,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2,{"$f":"IF(AND(Fond!$B847<=1,OR($A847<n,AND($A847=n,Fond!$B847<=1))),R846*M847,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A847<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A847+1)-$B$16)*$B$16,A847,A847+1),0)","v":69},3,{"$f":"Kosten_Fond!T848","v":0},{"$f":"Kosten_Fond!U848","v":0},{"$f":"Kosten_Fond!V848","v":0},{"$f":"Kosten_Fond!W848","v":0},{"$f":"Kosten_Fond!X848","v":0},0,0,0,0,0,{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),ROUND(M847*(1+INDEX(Performance_Vektoren!J$5:J$77,$A847+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),ROUND(N847*(1+INDEX(Performance_Vektoren!K$5:K$77,$A847+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),ROUND(O847*(1+INDEX(Performance_Vektoren!L$5:L$77,$A847+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),ROUND(P847*(1+INDEX(Performance_Vektoren!M$5:M$77,$A847+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),ROUND(Q847*(1+INDEX(Performance_Vektoren!N$5:N$77,$A847+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),R847+(H848-(IF(AND(EE=1,m>$A848),0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)+$BS848)*CP848)/M848,0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),S847+(I848-(IF(AND(EE=1,m>$A848),0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)+$BS848)*CQ848)/N848,0)","v":0},{"$f":"ROUND(IF(OR($A848<n,AND($A848=n,$B848<=1)),T847+(J848-(IF(AND(EE=1,m>$A848),0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)+$BS848)*CR848)/O848,0),10)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),U847+(K848-(IF(AND(EE=1,m>$A848),0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)+$BS848)*CS848)/P848,0)","v":0},{"$f":"IF(OR($A848<n,AND($A848=n,$B848<=1)),V847+(L848-(IF(AND(EE=1,m>$A848),0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)+$BS848)*CT848)/Q848,0)","v":0},{"$f":"ROUND(R848*M848-(H848-IF(EE=1,0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)*CP848),2)","v":0},{"$f":"ROUND(S848*N848-(I848-IF(EE=1,0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)*CQ848),2)","v":0},{"$f":"ROUND(T848*O848-(J848-IF(EE=1,0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)*CR848),2)","v":0},{"$f":"ROUND(U848*P848-(K848-IF(EE=1,0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)*CS848),2)","v":0},{"$f":"ROUND(V848*Q848-(L848-IF(EE=1,0,Kosten_Fond!$D848+Kosten_Fond!$F848+Kosten_Fond!$H848)*CT848),2)","v":0},{"$f":"ROUND(W848-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z848,IF(AbschlVar=\"DK_fix\",W848*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB848,Kosten_Fond!$AA848))))*IF(Förderung=\"mit\",CN848,CP848)+AH848,2)","v":0},{"$f":"ROUND(X848-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z848,IF(AbschlVar=\"DK_fix\",X848*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB848,Kosten_Fond!$AA848))))*IF(Förderung=\"mit\",CO848,CQ848)+AH848,2)","v":0},{"$f":"ROUND(Y848-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z848,IF(AbschlVar=\"DK_fix\",Y848*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB848,Kosten_Fond!$AA848))))*CR848+AH848,2)","v":0},{"$f":"ROUND(Z848-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z848,IF(AbschlVar=\"DK_fix\",Z848*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB848,Kosten_Fond!$AA848))))*CS848+AH848,2)","v":0},{"$f":"ROUND(AA848-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z848,IF(AbschlVar=\"DK_fix\",AA848*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB848,Kosten_Fond!$AA848))))*CT848+AH848,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,3,{"$f":"IF(AND(Fond!$B848<=1,OR($A848<n,AND($A848=n,Fond!$B848<=1))),R847*M848,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A848<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A848+1)-$B$16)*$B$16,A848,A848+1),0)","v":69},4,{"$f":"Kosten_Fond!T849","v":0},{"$f":"Kosten_Fond!U849","v":0},{"$f":"Kosten_Fond!V849","v":0},{"$f":"Kosten_Fond!W849","v":0},{"$f":"Kosten_Fond!X849","v":0},0,0,0,0,0,{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),ROUND(M848*(1+INDEX(Performance_Vektoren!J$5:J$77,$A848+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),ROUND(N848*(1+INDEX(Performance_Vektoren!K$5:K$77,$A848+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),ROUND(O848*(1+INDEX(Performance_Vektoren!L$5:L$77,$A848+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),ROUND(P848*(1+INDEX(Performance_Vektoren!M$5:M$77,$A848+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),ROUND(Q848*(1+INDEX(Performance_Vektoren!N$5:N$77,$A848+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),R848+(H849-(IF(AND(EE=1,m>$A849),0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)+$BS849)*CP849)/M849,0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),S848+(I849-(IF(AND(EE=1,m>$A849),0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)+$BS849)*CQ849)/N849,0)","v":0},{"$f":"ROUND(IF(OR($A849<n,AND($A849=n,$B849<=1)),T848+(J849-(IF(AND(EE=1,m>$A849),0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)+$BS849)*CR849)/O849,0),10)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),U848+(K849-(IF(AND(EE=1,m>$A849),0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)+$BS849)*CS849)/P849,0)","v":0},{"$f":"IF(OR($A849<n,AND($A849=n,$B849<=1)),V848+(L849-(IF(AND(EE=1,m>$A849),0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)+$BS849)*CT849)/Q849,0)","v":0},{"$f":"ROUND(R849*M849-(H849-IF(EE=1,0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)*CP849),2)","v":0},{"$f":"ROUND(S849*N849-(I849-IF(EE=1,0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)*CQ849),2)","v":0},{"$f":"ROUND(T849*O849-(J849-IF(EE=1,0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)*CR849),2)","v":0},{"$f":"ROUND(U849*P849-(K849-IF(EE=1,0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)*CS849),2)","v":0},{"$f":"ROUND(V849*Q849-(L849-IF(EE=1,0,Kosten_Fond!$D849+Kosten_Fond!$F849+Kosten_Fond!$H849)*CT849),2)","v":0},{"$f":"ROUND(W849-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z849,IF(AbschlVar=\"DK_fix\",W849*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB849,Kosten_Fond!$AA849))))*IF(Förderung=\"mit\",CN849,CP849)+AH849,2)","v":0},{"$f":"ROUND(X849-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z849,IF(AbschlVar=\"DK_fix\",X849*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB849,Kosten_Fond!$AA849))))*IF(Förderung=\"mit\",CO849,CQ849)+AH849,2)","v":0},{"$f":"ROUND(Y849-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z849,IF(AbschlVar=\"DK_fix\",Y849*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB849,Kosten_Fond!$AA849))))*CR849+AH849,2)","v":0},{"$f":"ROUND(Z849-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z849,IF(AbschlVar=\"DK_fix\",Z849*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB849,Kosten_Fond!$AA849))))*CS849+AH849,2)","v":0},{"$f":"ROUND(AA849-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z849,IF(AbschlVar=\"DK_fix\",AA849*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB849,Kosten_Fond!$AA849))))*CT849+AH849,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,4,{"$f":"IF(AND(Fond!$B849<=1,OR($A849<n,AND($A849=n,Fond!$B849<=1))),R848*M849,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A849<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A849+1)-$B$16)*$B$16,A849,A849+1),0)","v":69},5,{"$f":"Kosten_Fond!T850","v":0},{"$f":"Kosten_Fond!U850","v":0},{"$f":"Kosten_Fond!V850","v":0},{"$f":"Kosten_Fond!W850","v":0},{"$f":"Kosten_Fond!X850","v":0},0,0,0,0,0,{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),ROUND(M849*(1+INDEX(Performance_Vektoren!J$5:J$77,$A849+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),ROUND(N849*(1+INDEX(Performance_Vektoren!K$5:K$77,$A849+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),ROUND(O849*(1+INDEX(Performance_Vektoren!L$5:L$77,$A849+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),ROUND(P849*(1+INDEX(Performance_Vektoren!M$5:M$77,$A849+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),ROUND(Q849*(1+INDEX(Performance_Vektoren!N$5:N$77,$A849+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),R849+(H850-(IF(AND(EE=1,m>$A850),0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)+$BS850)*CP850)/M850,0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),S849+(I850-(IF(AND(EE=1,m>$A850),0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)+$BS850)*CQ850)/N850,0)","v":0},{"$f":"ROUND(IF(OR($A850<n,AND($A850=n,$B850<=1)),T849+(J850-(IF(AND(EE=1,m>$A850),0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)+$BS850)*CR850)/O850,0),10)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),U849+(K850-(IF(AND(EE=1,m>$A850),0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)+$BS850)*CS850)/P850,0)","v":0},{"$f":"IF(OR($A850<n,AND($A850=n,$B850<=1)),V849+(L850-(IF(AND(EE=1,m>$A850),0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)+$BS850)*CT850)/Q850,0)","v":0},{"$f":"ROUND(R850*M850-(H850-IF(EE=1,0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)*CP850),2)","v":0},{"$f":"ROUND(S850*N850-(I850-IF(EE=1,0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)*CQ850),2)","v":0},{"$f":"ROUND(T850*O850-(J850-IF(EE=1,0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)*CR850),2)","v":0},{"$f":"ROUND(U850*P850-(K850-IF(EE=1,0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)*CS850),2)","v":0},{"$f":"ROUND(V850*Q850-(L850-IF(EE=1,0,Kosten_Fond!$D850+Kosten_Fond!$F850+Kosten_Fond!$H850)*CT850),2)","v":0},{"$f":"ROUND(W850-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z850,IF(AbschlVar=\"DK_fix\",W850*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB850,Kosten_Fond!$AA850))))*IF(Förderung=\"mit\",CN850,CP850)+AH850,2)","v":0},{"$f":"ROUND(X850-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z850,IF(AbschlVar=\"DK_fix\",X850*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB850,Kosten_Fond!$AA850))))*IF(Förderung=\"mit\",CO850,CQ850)+AH850,2)","v":0},{"$f":"ROUND(Y850-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z850,IF(AbschlVar=\"DK_fix\",Y850*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB850,Kosten_Fond!$AA850))))*CR850+AH850,2)","v":0},{"$f":"ROUND(Z850-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z850,IF(AbschlVar=\"DK_fix\",Z850*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB850,Kosten_Fond!$AA850))))*CS850+AH850,2)","v":0},{"$f":"ROUND(AA850-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z850,IF(AbschlVar=\"DK_fix\",AA850*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB850,Kosten_Fond!$AA850))))*CT850+AH850,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,5,{"$f":"IF(AND(Fond!$B850<=1,OR($A850<n,AND($A850=n,Fond!$B850<=1))),R849*M850,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A850>n,0,IF(x+$A850<=45,30%,IF(x+$A850<=55,25%,15%)))","v":0},{"$f":"IF($A850>n,0,1-CN850)","v":0},1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A850<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A850+1)-$B$16)*$B$16,A850,A850+1),0)","v":69},{"$f":"IF(A851=A850,B850+1,1)","v":6},{"$f":"Kosten_Fond!T851","v":0},{"$f":"Kosten_Fond!U851","v":0},{"$f":"Kosten_Fond!V851","v":0},{"$f":"Kosten_Fond!W851","v":0},{"$f":"Kosten_Fond!X851","v":0},{"$f":"ROUND(C851/(1+$B$12),2)","v":0},{"$f":"ROUND(D851/(1+$B$13),2)","v":0},{"$f":"ROUND(E851/(1+$B$14),2)","v":0},{"$f":"ROUND(F851/(1+$D$12),2)","v":0},{"$f":"ROUND(G851/(1+$D$13),2)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),ROUND(M850*(1+INDEX(Performance_Vektoren!J$5:J$77,$A850+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),ROUND(N850*(1+INDEX(Performance_Vektoren!K$5:K$77,$A850+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),ROUND(O850*(1+INDEX(Performance_Vektoren!L$5:L$77,$A850+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),ROUND(P850*(1+INDEX(Performance_Vektoren!M$5:M$77,$A850+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),ROUND(Q850*(1+INDEX(Performance_Vektoren!N$5:N$77,$A850+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),R850+(H851-(IF(AND(EE=1,m>$A851),0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)+$BS851)*CP851)/M851,0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),S850+(I851-(IF(AND(EE=1,m>$A851),0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)+$BS851)*CQ851)/N851,0)","v":0},{"$f":"ROUND(IF(OR($A851<n,AND($A851=n,$B851<=1)),T850+(J851-(IF(AND(EE=1,m>$A851),0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)+$BS851)*CR851)/O851,0),10)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),U850+(K851-(IF(AND(EE=1,m>$A851),0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)+$BS851)*CS851)/P851,0)","v":0},{"$f":"IF(OR($A851<n,AND($A851=n,$B851<=1)),V850+(L851-(IF(AND(EE=1,m>$A851),0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)+$BS851)*CT851)/Q851,0)","v":0},{"$f":"ROUND(R851*M851-(H851-IF(EE=1,0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)*CP851),2)","v":0},{"$f":"ROUND(S851*N851-(I851-IF(EE=1,0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)*CQ851),2)","v":0},{"$f":"ROUND(T851*O851-(J851-IF(EE=1,0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)*CR851),2)","v":0},{"$f":"ROUND(U851*P851-(K851-IF(EE=1,0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)*CS851),2)","v":0},{"$f":"ROUND(V851*Q851-(L851-IF(EE=1,0,Kosten_Fond!$D851+Kosten_Fond!$F851+Kosten_Fond!$H851)*CT851),2)","v":0},{"$f":"ROUND(W851-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z851,IF(AbschlVar=\"DK_fix\",W851*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB851,Kosten_Fond!$AA851))))*IF(Förderung=\"mit\",CN851,CP851)+AH851,2)","v":0},{"$f":"ROUND(X851-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z851,IF(AbschlVar=\"DK_fix\",X851*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB851,Kosten_Fond!$AA851))))*IF(Förderung=\"mit\",CO851,CQ851)+AH851,2)","v":0},{"$f":"ROUND(Y851-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z851,IF(AbschlVar=\"DK_fix\",Y851*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB851,Kosten_Fond!$AA851))))*CR851+AH851,2)","v":0},{"$f":"ROUND(Z851-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z851,IF(AbschlVar=\"DK_fix\",Z851*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB851,Kosten_Fond!$AA851))))*CS851+AH851,2)","v":0},{"$f":"ROUND(AA851-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z851,IF(AbschlVar=\"DK_fix\",AA851*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB851,Kosten_Fond!$AA851))))*CT851+AH851,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,6,{"$f":"IF(AND(Fond!$B851<=1,OR($A851<n,AND($A851=n,Fond!$B851<=1))),R850*M851,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"CP$17","v":1},{"$f":"$CQ$17","v":1},{"$f":"$CR$17","v":1},{"$f":"$CS$17","v":1},{"$f":"$CT$17","v":1},0,0,{"$f":"CU851/(CU851+CV851)","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(Fond!A851<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A851+1)-$B$16)*$B$16,A851,A851+1),0)","v":69},7,{"$f":"Kosten_Fond!T852","v":0},{"$f":"Kosten_Fond!U852","v":0},{"$f":"Kosten_Fond!V852","v":0},{"$f":"Kosten_Fond!W852","v":0},{"$f":"Kosten_Fond!X852","v":0},0,0,0,0,0,{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),ROUND(M851*(1+INDEX(Performance_Vektoren!J$5:J$77,$A851+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),ROUND(N851*(1+INDEX(Performance_Vektoren!K$5:K$77,$A851+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),ROUND(O851*(1+INDEX(Performance_Vektoren!L$5:L$77,$A851+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),ROUND(P851*(1+INDEX(Performance_Vektoren!M$5:M$77,$A851+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),ROUND(Q851*(1+INDEX(Performance_Vektoren!N$5:N$77,$A851+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),R851+(H852-(IF(AND(EE=1,m>$A852),0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)+$BS852)*CP852)/M852,0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),S851+(I852-(IF(AND(EE=1,m>$A852),0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)+$BS852)*CQ852)/N852,0)","v":0},{"$f":"ROUND(IF(OR($A852<n,AND($A852=n,$B852<=1)),T851+(J852-(IF(AND(EE=1,m>$A852),0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)+$BS852)*CR852)/O852,0),10)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),U851+(K852-(IF(AND(EE=1,m>$A852),0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)+$BS852)*CS852)/P852,0)","v":0},{"$f":"IF(OR($A852<n,AND($A852=n,$B852<=1)),V851+(L852-(IF(AND(EE=1,m>$A852),0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)+$BS852)*CT852)/Q852,0)","v":0},{"$f":"ROUND(R852*M852-(H852-IF(EE=1,0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)*CP852),2)","v":0},{"$f":"ROUND(S852*N852-(I852-IF(EE=1,0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)*CQ852),2)","v":0},{"$f":"ROUND(T852*O852-(J852-IF(EE=1,0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)*CR852),2)","v":0},{"$f":"ROUND(U852*P852-(K852-IF(EE=1,0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)*CS852),2)","v":0},{"$f":"ROUND(V852*Q852-(L852-IF(EE=1,0,Kosten_Fond!$D852+Kosten_Fond!$F852+Kosten_Fond!$H852)*CT852),2)","v":0},{"$f":"ROUND(W852-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z852,IF(AbschlVar=\"DK_fix\",W852*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB852,Kosten_Fond!$AA852))))*IF(Förderung=\"mit\",CN852,CP852)+AH852,2)","v":0},{"$f":"ROUND(X852-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z852,IF(AbschlVar=\"DK_fix\",X852*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB852,Kosten_Fond!$AA852))))*IF(Förderung=\"mit\",CO852,CQ852)+AH852,2)","v":0},{"$f":"ROUND(Y852-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z852,IF(AbschlVar=\"DK_fix\",Y852*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB852,Kosten_Fond!$AA852))))*CR852+AH852,2)","v":0},{"$f":"ROUND(Z852-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z852,IF(AbschlVar=\"DK_fix\",Z852*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB852,Kosten_Fond!$AA852))))*CS852+AH852,2)","v":0},{"$f":"ROUND(AA852-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z852,IF(AbschlVar=\"DK_fix\",AA852*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB852,Kosten_Fond!$AA852))))*CT852+AH852,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,7,{"$f":"IF(AND(Fond!$B852<=1,OR($A852<n,AND($A852=n,Fond!$B852<=1))),R851*M852,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,{"$f":"M852*R851","v":0},{"$f":"N852*S851","v":0},{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A852<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A852+1)-$B$16)*$B$16,A852,A852+1),0)","v":69},8,{"$f":"Kosten_Fond!T853","v":0},{"$f":"Kosten_Fond!U853","v":0},{"$f":"Kosten_Fond!V853","v":0},{"$f":"Kosten_Fond!W853","v":0},{"$f":"Kosten_Fond!X853","v":0},0,0,0,0,0,{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),ROUND(M852*(1+INDEX(Performance_Vektoren!J$5:J$77,$A852+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),ROUND(N852*(1+INDEX(Performance_Vektoren!K$5:K$77,$A852+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),ROUND(O852*(1+INDEX(Performance_Vektoren!L$5:L$77,$A852+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),ROUND(P852*(1+INDEX(Performance_Vektoren!M$5:M$77,$A852+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),ROUND(Q852*(1+INDEX(Performance_Vektoren!N$5:N$77,$A852+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),R852+(H853-(IF(AND(EE=1,m>$A853),0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)+$BS853)*CP853)/M853,0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),S852+(I853-(IF(AND(EE=1,m>$A853),0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)+$BS853)*CQ853)/N853,0)","v":0},{"$f":"ROUND(IF(OR($A853<n,AND($A853=n,$B853<=1)),T852+(J853-(IF(AND(EE=1,m>$A853),0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)+$BS853)*CR853)/O853,0),10)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),U852+(K853-(IF(AND(EE=1,m>$A853),0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)+$BS853)*CS853)/P853,0)","v":0},{"$f":"IF(OR($A853<n,AND($A853=n,$B853<=1)),V852+(L853-(IF(AND(EE=1,m>$A853),0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)+$BS853)*CT853)/Q853,0)","v":0},{"$f":"ROUND(R853*M853-(H853-IF(EE=1,0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)*CP853),2)","v":0},{"$f":"ROUND(S853*N853-(I853-IF(EE=1,0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)*CQ853),2)","v":0},{"$f":"ROUND(T853*O853-(J853-IF(EE=1,0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)*CR853),2)","v":0},{"$f":"ROUND(U853*P853-(K853-IF(EE=1,0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)*CS853),2)","v":0},{"$f":"ROUND(V853*Q853-(L853-IF(EE=1,0,Kosten_Fond!$D853+Kosten_Fond!$F853+Kosten_Fond!$H853)*CT853),2)","v":0},{"$f":"ROUND(W853-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z853,IF(AbschlVar=\"DK_fix\",W853*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB853,Kosten_Fond!$AA853))))*IF(Förderung=\"mit\",CN853,CP853)+AH853,2)","v":0},{"$f":"ROUND(X853-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z853,IF(AbschlVar=\"DK_fix\",X853*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB853,Kosten_Fond!$AA853))))*IF(Förderung=\"mit\",CO853,CQ853)+AH853,2)","v":0},{"$f":"ROUND(Y853-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z853,IF(AbschlVar=\"DK_fix\",Y853*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB853,Kosten_Fond!$AA853))))*CR853+AH853,2)","v":0},{"$f":"ROUND(Z853-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z853,IF(AbschlVar=\"DK_fix\",Z853*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB853,Kosten_Fond!$AA853))))*CS853+AH853,2)","v":0},{"$f":"ROUND(AA853-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z853,IF(AbschlVar=\"DK_fix\",AA853*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB853,Kosten_Fond!$AA853))))*CT853+AH853,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,8,{"$f":"IF(AND(Fond!$B853<=1,OR($A853<n,AND($A853=n,Fond!$B853<=1))),R852*M853,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A853<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A853+1)-$B$16)*$B$16,A853,A853+1),0)","v":69},9,{"$f":"Kosten_Fond!T854","v":0},{"$f":"Kosten_Fond!U854","v":0},{"$f":"Kosten_Fond!V854","v":0},{"$f":"Kosten_Fond!W854","v":0},{"$f":"Kosten_Fond!X854","v":0},0,0,0,0,0,{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),ROUND(M853*(1+INDEX(Performance_Vektoren!J$5:J$77,$A853+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),ROUND(N853*(1+INDEX(Performance_Vektoren!K$5:K$77,$A853+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),ROUND(O853*(1+INDEX(Performance_Vektoren!L$5:L$77,$A853+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),ROUND(P853*(1+INDEX(Performance_Vektoren!M$5:M$77,$A853+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),ROUND(Q853*(1+INDEX(Performance_Vektoren!N$5:N$77,$A853+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),R853+(H854-(IF(AND(EE=1,m>$A854),0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)+$BS854)*CP854)/M854,0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),S853+(I854-(IF(AND(EE=1,m>$A854),0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)+$BS854)*CQ854)/N854,0)","v":0},{"$f":"ROUND(IF(OR($A854<n,AND($A854=n,$B854<=1)),T853+(J854-(IF(AND(EE=1,m>$A854),0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)+$BS854)*CR854)/O854,0),10)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),U853+(K854-(IF(AND(EE=1,m>$A854),0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)+$BS854)*CS854)/P854,0)","v":0},{"$f":"IF(OR($A854<n,AND($A854=n,$B854<=1)),V853+(L854-(IF(AND(EE=1,m>$A854),0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)+$BS854)*CT854)/Q854,0)","v":0},{"$f":"ROUND(R854*M854-(H854-IF(EE=1,0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)*CP854),2)","v":0},{"$f":"ROUND(S854*N854-(I854-IF(EE=1,0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)*CQ854),2)","v":0},{"$f":"ROUND(T854*O854-(J854-IF(EE=1,0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)*CR854),2)","v":0},{"$f":"ROUND(U854*P854-(K854-IF(EE=1,0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)*CS854),2)","v":0},{"$f":"ROUND(V854*Q854-(L854-IF(EE=1,0,Kosten_Fond!$D854+Kosten_Fond!$F854+Kosten_Fond!$H854)*CT854),2)","v":0},{"$f":"ROUND(W854-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z854,IF(AbschlVar=\"DK_fix\",W854*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB854,Kosten_Fond!$AA854))))*IF(Förderung=\"mit\",CN854,CP854)+AH854,2)","v":0},{"$f":"ROUND(X854-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z854,IF(AbschlVar=\"DK_fix\",X854*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB854,Kosten_Fond!$AA854))))*IF(Förderung=\"mit\",CO854,CQ854)+AH854,2)","v":0},{"$f":"ROUND(Y854-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z854,IF(AbschlVar=\"DK_fix\",Y854*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB854,Kosten_Fond!$AA854))))*CR854+AH854,2)","v":0},{"$f":"ROUND(Z854-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z854,IF(AbschlVar=\"DK_fix\",Z854*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB854,Kosten_Fond!$AA854))))*CS854+AH854,2)","v":0},{"$f":"ROUND(AA854-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z854,IF(AbschlVar=\"DK_fix\",AA854*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB854,Kosten_Fond!$AA854))))*CT854+AH854,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,9,{"$f":"IF(AND(Fond!$B854<=1,OR($A854<n,AND($A854=n,Fond!$B854<=1))),R853*M854,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A854<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A854+1)-$B$16)*$B$16,A854,A854+1),0)","v":69},10,{"$f":"Kosten_Fond!T855","v":0},{"$f":"Kosten_Fond!U855","v":0},{"$f":"Kosten_Fond!V855","v":0},{"$f":"Kosten_Fond!W855","v":0},{"$f":"Kosten_Fond!X855","v":0},0,0,0,0,0,{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),ROUND(M854*(1+INDEX(Performance_Vektoren!J$5:J$77,$A854+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),ROUND(N854*(1+INDEX(Performance_Vektoren!K$5:K$77,$A854+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),ROUND(O854*(1+INDEX(Performance_Vektoren!L$5:L$77,$A854+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),ROUND(P854*(1+INDEX(Performance_Vektoren!M$5:M$77,$A854+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),ROUND(Q854*(1+INDEX(Performance_Vektoren!N$5:N$77,$A854+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),R854+(H855-(IF(AND(EE=1,m>$A855),0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)+$BS855)*CP855)/M855,0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),S854+(I855-(IF(AND(EE=1,m>$A855),0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)+$BS855)*CQ855)/N855,0)","v":0},{"$f":"ROUND(IF(OR($A855<n,AND($A855=n,$B855<=1)),T854+(J855-(IF(AND(EE=1,m>$A855),0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)+$BS855)*CR855)/O855,0),10)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),U854+(K855-(IF(AND(EE=1,m>$A855),0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)+$BS855)*CS855)/P855,0)","v":0},{"$f":"IF(OR($A855<n,AND($A855=n,$B855<=1)),V854+(L855-(IF(AND(EE=1,m>$A855),0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)+$BS855)*CT855)/Q855,0)","v":0},{"$f":"ROUND(R855*M855-(H855-IF(EE=1,0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)*CP855),2)","v":0},{"$f":"ROUND(S855*N855-(I855-IF(EE=1,0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)*CQ855),2)","v":0},{"$f":"ROUND(T855*O855-(J855-IF(EE=1,0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)*CR855),2)","v":0},{"$f":"ROUND(U855*P855-(K855-IF(EE=1,0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)*CS855),2)","v":0},{"$f":"ROUND(V855*Q855-(L855-IF(EE=1,0,Kosten_Fond!$D855+Kosten_Fond!$F855+Kosten_Fond!$H855)*CT855),2)","v":0},{"$f":"ROUND(W855-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z855,IF(AbschlVar=\"DK_fix\",W855*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB855,Kosten_Fond!$AA855))))*IF(Förderung=\"mit\",CN855,CP855)+AH855,2)","v":0},{"$f":"ROUND(X855-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z855,IF(AbschlVar=\"DK_fix\",X855*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB855,Kosten_Fond!$AA855))))*IF(Förderung=\"mit\",CO855,CQ855)+AH855,2)","v":0},{"$f":"ROUND(Y855-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z855,IF(AbschlVar=\"DK_fix\",Y855*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB855,Kosten_Fond!$AA855))))*CR855+AH855,2)","v":0},{"$f":"ROUND(Z855-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z855,IF(AbschlVar=\"DK_fix\",Z855*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB855,Kosten_Fond!$AA855))))*CS855+AH855,2)","v":0},{"$f":"ROUND(AA855-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z855,IF(AbschlVar=\"DK_fix\",AA855*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB855,Kosten_Fond!$AA855))))*CT855+AH855,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,10,{"$f":"IF(AND(Fond!$B855<=1,OR($A855<n,AND($A855=n,Fond!$B855<=1))),R854*M855,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A855<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A855+1)-$B$16)*$B$16,A855,A855+1),0)","v":69},11,{"$f":"Kosten_Fond!T856","v":0},{"$f":"Kosten_Fond!U856","v":0},{"$f":"Kosten_Fond!V856","v":0},{"$f":"Kosten_Fond!W856","v":0},{"$f":"Kosten_Fond!X856","v":0},0,0,0,0,0,{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),ROUND(M855*(1+INDEX(Performance_Vektoren!J$5:J$77,$A855+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),ROUND(N855*(1+INDEX(Performance_Vektoren!K$5:K$77,$A855+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),ROUND(O855*(1+INDEX(Performance_Vektoren!L$5:L$77,$A855+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),ROUND(P855*(1+INDEX(Performance_Vektoren!M$5:M$77,$A855+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),ROUND(Q855*(1+INDEX(Performance_Vektoren!N$5:N$77,$A855+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),R855+(H856-(IF(AND(EE=1,m>$A856),0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)+$BS856)*CP856)/M856,0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),S855+(I856-(IF(AND(EE=1,m>$A856),0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)+$BS856)*CQ856)/N856,0)","v":0},{"$f":"ROUND(IF(OR($A856<n,AND($A856=n,$B856<=1)),T855+(J856-(IF(AND(EE=1,m>$A856),0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)+$BS856)*CR856)/O856,0),10)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),U855+(K856-(IF(AND(EE=1,m>$A856),0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)+$BS856)*CS856)/P856,0)","v":0},{"$f":"IF(OR($A856<n,AND($A856=n,$B856<=1)),V855+(L856-(IF(AND(EE=1,m>$A856),0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)+$BS856)*CT856)/Q856,0)","v":0},{"$f":"ROUND(R856*M856-(H856-IF(EE=1,0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)*CP856),2)","v":0},{"$f":"ROUND(S856*N856-(I856-IF(EE=1,0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)*CQ856),2)","v":0},{"$f":"ROUND(T856*O856-(J856-IF(EE=1,0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)*CR856),2)","v":0},{"$f":"ROUND(U856*P856-(K856-IF(EE=1,0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)*CS856),2)","v":0},{"$f":"ROUND(V856*Q856-(L856-IF(EE=1,0,Kosten_Fond!$D856+Kosten_Fond!$F856+Kosten_Fond!$H856)*CT856),2)","v":0},{"$f":"ROUND(W856-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z856,IF(AbschlVar=\"DK_fix\",W856*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB856,Kosten_Fond!$AA856))))*IF(Förderung=\"mit\",CN856,CP856)+AH856,2)","v":0},{"$f":"ROUND(X856-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z856,IF(AbschlVar=\"DK_fix\",X856*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB856,Kosten_Fond!$AA856))))*IF(Förderung=\"mit\",CO856,CQ856)+AH856,2)","v":0},{"$f":"ROUND(Y856-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z856,IF(AbschlVar=\"DK_fix\",Y856*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB856,Kosten_Fond!$AA856))))*CR856+AH856,2)","v":0},{"$f":"ROUND(Z856-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z856,IF(AbschlVar=\"DK_fix\",Z856*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB856,Kosten_Fond!$AA856))))*CS856+AH856,2)","v":0},{"$f":"ROUND(AA856-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z856,IF(AbschlVar=\"DK_fix\",AA856*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB856,Kosten_Fond!$AA856))))*CT856+AH856,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,11,{"$f":"IF(AND(Fond!$B856<=1,OR($A856<n,AND($A856=n,Fond!$B856<=1))),R855*M856,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A856<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A856+1)-$B$16)*$B$16,A856,A856+1),0)","v":69},12,{"$f":"Kosten_Fond!T857","v":0},{"$f":"Kosten_Fond!U857","v":0},{"$f":"Kosten_Fond!V857","v":0},{"$f":"Kosten_Fond!W857","v":0},{"$f":"Kosten_Fond!X857","v":0},0,0,0,0,0,{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),ROUND(M856*(1+INDEX(Performance_Vektoren!J$5:J$77,$A856+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),ROUND(N856*(1+INDEX(Performance_Vektoren!K$5:K$77,$A856+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),ROUND(O856*(1+INDEX(Performance_Vektoren!L$5:L$77,$A856+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),ROUND(P856*(1+INDEX(Performance_Vektoren!M$5:M$77,$A856+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),ROUND(Q856*(1+INDEX(Performance_Vektoren!N$5:N$77,$A856+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),R856+(H857-(IF(AND(EE=1,m>$A857),0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)+$BS857)*CP857)/M857,0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),S856+(I857-(IF(AND(EE=1,m>$A857),0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)+$BS857)*CQ857)/N857,0)","v":0},{"$f":"ROUND(IF(OR($A857<n,AND($A857=n,$B857<=1)),T856+(J857-(IF(AND(EE=1,m>$A857),0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)+$BS857)*CR857)/O857,0),10)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),U856+(K857-(IF(AND(EE=1,m>$A857),0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)+$BS857)*CS857)/P857,0)","v":0},{"$f":"IF(OR($A857<n,AND($A857=n,$B857<=1)),V856+(L857-(IF(AND(EE=1,m>$A857),0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)+$BS857)*CT857)/Q857,0)","v":0},{"$f":"ROUND(R857*M857-(H857-IF(EE=1,0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)*CP857),2)","v":0},{"$f":"ROUND(S857*N857-(I857-IF(EE=1,0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)*CQ857),2)","v":0},{"$f":"ROUND(T857*O857-(J857-IF(EE=1,0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)*CR857),2)","v":0},{"$f":"ROUND(U857*P857-(K857-IF(EE=1,0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)*CS857),2)","v":0},{"$f":"ROUND(V857*Q857-(L857-IF(EE=1,0,Kosten_Fond!$D857+Kosten_Fond!$F857+Kosten_Fond!$H857)*CT857),2)","v":0},{"$f":"ROUND(W857-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z857,IF(AbschlVar=\"DK_fix\",W857*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB857,Kosten_Fond!$AA857))))*IF(Förderung=\"mit\",CN857,CP857)+AH857,2)","v":0},{"$f":"ROUND(X857-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z857,IF(AbschlVar=\"DK_fix\",X857*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB857,Kosten_Fond!$AA857))))*IF(Förderung=\"mit\",CO857,CQ857)+AH857,2)","v":0},{"$f":"ROUND(Y857-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z857,IF(AbschlVar=\"DK_fix\",Y857*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB857,Kosten_Fond!$AA857))))*CR857+AH857,2)","v":0},{"$f":"ROUND(Z857-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z857,IF(AbschlVar=\"DK_fix\",Z857*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB857,Kosten_Fond!$AA857))))*CS857+AH857,2)","v":0},{"$f":"ROUND(AA857-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z857,IF(AbschlVar=\"DK_fix\",AA857*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB857,Kosten_Fond!$AA857))))*CT857+AH857,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,12,{"$f":"IF(AND(Fond!$B857<=1,OR($A857<n,AND($A857=n,Fond!$B857<=1))),R856*M857,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A857<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A857+1)-$B$16)*$B$16,A857,A857+1),0)","v":70},1,{"$f":"Kosten_Fond!T858","v":0},{"$f":"Kosten_Fond!U858","v":0},{"$f":"Kosten_Fond!V858","v":0},{"$f":"Kosten_Fond!W858","v":0},{"$f":"Kosten_Fond!X858","v":0},0,0,0,0,0,{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),ROUND(M857*(1+INDEX(Performance_Vektoren!J$5:J$77,$A857+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),ROUND(N857*(1+INDEX(Performance_Vektoren!K$5:K$77,$A857+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),ROUND(O857*(1+INDEX(Performance_Vektoren!L$5:L$77,$A857+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),ROUND(P857*(1+INDEX(Performance_Vektoren!M$5:M$77,$A857+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),ROUND(Q857*(1+INDEX(Performance_Vektoren!N$5:N$77,$A857+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),R857+(H858-(IF(AND(EE=1,m>$A858),0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)+$BS858)*CP858)/M858,0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),S857+(I858-(IF(AND(EE=1,m>$A858),0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)+$BS858)*CQ858)/N858,0)","v":0},{"$f":"ROUND(IF(OR($A858<n,AND($A858=n,$B858<=1)),T857+(J858-(IF(AND(EE=1,m>$A858),0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)+$BS858)*CR858)/O858,0),10)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),U857+(K858-(IF(AND(EE=1,m>$A858),0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)+$BS858)*CS858)/P858,0)","v":0},{"$f":"IF(OR($A858<n,AND($A858=n,$B858<=1)),V857+(L858-(IF(AND(EE=1,m>$A858),0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)+$BS858)*CT858)/Q858,0)","v":0},{"$f":"ROUND(R858*M858-(H858-IF(EE=1,0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)*CP858),2)","v":0},{"$f":"ROUND(S858*N858-(I858-IF(EE=1,0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)*CQ858),2)","v":0},{"$f":"ROUND(T858*O858-(J858-IF(EE=1,0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)*CR858),2)","v":0},{"$f":"ROUND(U858*P858-(K858-IF(EE=1,0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)*CS858),2)","v":0},{"$f":"ROUND(V858*Q858-(L858-IF(EE=1,0,Kosten_Fond!$D858+Kosten_Fond!$F858+Kosten_Fond!$H858)*CT858),2)","v":0},{"$f":"ROUND(W858-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z858,IF(AbschlVar=\"DK_fix\",W858*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB858,Kosten_Fond!$AA858))))*IF(Förderung=\"mit\",CN858,CP858)+AH858,2)","v":0},{"$f":"ROUND(X858-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z858,IF(AbschlVar=\"DK_fix\",X858*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB858,Kosten_Fond!$AA858))))*IF(Förderung=\"mit\",CO858,CQ858)+AH858,2)","v":0},{"$f":"ROUND(Y858-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z858,IF(AbschlVar=\"DK_fix\",Y858*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB858,Kosten_Fond!$AA858))))*CR858+AH858,2)","v":0},{"$f":"ROUND(Z858-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z858,IF(AbschlVar=\"DK_fix\",Z858*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB858,Kosten_Fond!$AA858))))*CS858+AH858,2)","v":0},{"$f":"ROUND(AA858-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z858,IF(AbschlVar=\"DK_fix\",AA858*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB858,Kosten_Fond!$AA858))))*CT858+AH858,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,1,{"$f":"IF(AND(Fond!$B858<=1,OR($A858<n,AND($A858=n,Fond!$B858<=1))),R857*M858,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A858<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A858+1)-$B$16)*$B$16,A858,A858+1),0)","v":70},2,{"$f":"Kosten_Fond!T859","v":0},{"$f":"Kosten_Fond!U859","v":0},{"$f":"Kosten_Fond!V859","v":0},{"$f":"Kosten_Fond!W859","v":0},{"$f":"Kosten_Fond!X859","v":0},0,0,0,0,0,{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),ROUND(M858*(1+INDEX(Performance_Vektoren!J$5:J$77,$A858+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),ROUND(N858*(1+INDEX(Performance_Vektoren!K$5:K$77,$A858+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),ROUND(O858*(1+INDEX(Performance_Vektoren!L$5:L$77,$A858+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),ROUND(P858*(1+INDEX(Performance_Vektoren!M$5:M$77,$A858+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),ROUND(Q858*(1+INDEX(Performance_Vektoren!N$5:N$77,$A858+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),R858+(H859-(IF(AND(EE=1,m>$A859),0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)+$BS859)*CP859)/M859,0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),S858+(I859-(IF(AND(EE=1,m>$A859),0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)+$BS859)*CQ859)/N859,0)","v":0},{"$f":"ROUND(IF(OR($A859<n,AND($A859=n,$B859<=1)),T858+(J859-(IF(AND(EE=1,m>$A859),0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)+$BS859)*CR859)/O859,0),10)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),U858+(K859-(IF(AND(EE=1,m>$A859),0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)+$BS859)*CS859)/P859,0)","v":0},{"$f":"IF(OR($A859<n,AND($A859=n,$B859<=1)),V858+(L859-(IF(AND(EE=1,m>$A859),0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)+$BS859)*CT859)/Q859,0)","v":0},{"$f":"ROUND(R859*M859-(H859-IF(EE=1,0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)*CP859),2)","v":0},{"$f":"ROUND(S859*N859-(I859-IF(EE=1,0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)*CQ859),2)","v":0},{"$f":"ROUND(T859*O859-(J859-IF(EE=1,0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)*CR859),2)","v":0},{"$f":"ROUND(U859*P859-(K859-IF(EE=1,0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)*CS859),2)","v":0},{"$f":"ROUND(V859*Q859-(L859-IF(EE=1,0,Kosten_Fond!$D859+Kosten_Fond!$F859+Kosten_Fond!$H859)*CT859),2)","v":0},{"$f":"ROUND(W859-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z859,IF(AbschlVar=\"DK_fix\",W859*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB859,Kosten_Fond!$AA859))))*IF(Förderung=\"mit\",CN859,CP859)+AH859,2)","v":0},{"$f":"ROUND(X859-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z859,IF(AbschlVar=\"DK_fix\",X859*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB859,Kosten_Fond!$AA859))))*IF(Förderung=\"mit\",CO859,CQ859)+AH859,2)","v":0},{"$f":"ROUND(Y859-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z859,IF(AbschlVar=\"DK_fix\",Y859*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB859,Kosten_Fond!$AA859))))*CR859+AH859,2)","v":0},{"$f":"ROUND(Z859-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z859,IF(AbschlVar=\"DK_fix\",Z859*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB859,Kosten_Fond!$AA859))))*CS859+AH859,2)","v":0},{"$f":"ROUND(AA859-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z859,IF(AbschlVar=\"DK_fix\",AA859*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB859,Kosten_Fond!$AA859))))*CT859+AH859,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2,{"$f":"IF(AND(Fond!$B859<=1,OR($A859<n,AND($A859=n,Fond!$B859<=1))),R858*M859,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A859<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A859+1)-$B$16)*$B$16,A859,A859+1),0)","v":70},3,{"$f":"Kosten_Fond!T860","v":0},{"$f":"Kosten_Fond!U860","v":0},{"$f":"Kosten_Fond!V860","v":0},{"$f":"Kosten_Fond!W860","v":0},{"$f":"Kosten_Fond!X860","v":0},0,0,0,0,0,{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),ROUND(M859*(1+INDEX(Performance_Vektoren!J$5:J$77,$A859+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),ROUND(N859*(1+INDEX(Performance_Vektoren!K$5:K$77,$A859+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),ROUND(O859*(1+INDEX(Performance_Vektoren!L$5:L$77,$A859+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),ROUND(P859*(1+INDEX(Performance_Vektoren!M$5:M$77,$A859+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),ROUND(Q859*(1+INDEX(Performance_Vektoren!N$5:N$77,$A859+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),R859+(H860-(IF(AND(EE=1,m>$A860),0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)+$BS860)*CP860)/M860,0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),S859+(I860-(IF(AND(EE=1,m>$A860),0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)+$BS860)*CQ860)/N860,0)","v":0},{"$f":"ROUND(IF(OR($A860<n,AND($A860=n,$B860<=1)),T859+(J860-(IF(AND(EE=1,m>$A860),0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)+$BS860)*CR860)/O860,0),10)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),U859+(K860-(IF(AND(EE=1,m>$A860),0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)+$BS860)*CS860)/P860,0)","v":0},{"$f":"IF(OR($A860<n,AND($A860=n,$B860<=1)),V859+(L860-(IF(AND(EE=1,m>$A860),0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)+$BS860)*CT860)/Q860,0)","v":0},{"$f":"ROUND(R860*M860-(H860-IF(EE=1,0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)*CP860),2)","v":0},{"$f":"ROUND(S860*N860-(I860-IF(EE=1,0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)*CQ860),2)","v":0},{"$f":"ROUND(T860*O860-(J860-IF(EE=1,0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)*CR860),2)","v":0},{"$f":"ROUND(U860*P860-(K860-IF(EE=1,0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)*CS860),2)","v":0},{"$f":"ROUND(V860*Q860-(L860-IF(EE=1,0,Kosten_Fond!$D860+Kosten_Fond!$F860+Kosten_Fond!$H860)*CT860),2)","v":0},{"$f":"ROUND(W860-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z860,IF(AbschlVar=\"DK_fix\",W860*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB860,Kosten_Fond!$AA860))))*IF(Förderung=\"mit\",CN860,CP860)+AH860,2)","v":0},{"$f":"ROUND(X860-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z860,IF(AbschlVar=\"DK_fix\",X860*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB860,Kosten_Fond!$AA860))))*IF(Förderung=\"mit\",CO860,CQ860)+AH860,2)","v":0},{"$f":"ROUND(Y860-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z860,IF(AbschlVar=\"DK_fix\",Y860*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB860,Kosten_Fond!$AA860))))*CR860+AH860,2)","v":0},{"$f":"ROUND(Z860-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z860,IF(AbschlVar=\"DK_fix\",Z860*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB860,Kosten_Fond!$AA860))))*CS860+AH860,2)","v":0},{"$f":"ROUND(AA860-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z860,IF(AbschlVar=\"DK_fix\",AA860*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB860,Kosten_Fond!$AA860))))*CT860+AH860,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,3,{"$f":"IF(AND(Fond!$B860<=1,OR($A860<n,AND($A860=n,Fond!$B860<=1))),R859*M860,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A860<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A860+1)-$B$16)*$B$16,A860,A860+1),0)","v":70},4,{"$f":"Kosten_Fond!T861","v":0},{"$f":"Kosten_Fond!U861","v":0},{"$f":"Kosten_Fond!V861","v":0},{"$f":"Kosten_Fond!W861","v":0},{"$f":"Kosten_Fond!X861","v":0},0,0,0,0,0,{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),ROUND(M860*(1+INDEX(Performance_Vektoren!J$5:J$77,$A860+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),ROUND(N860*(1+INDEX(Performance_Vektoren!K$5:K$77,$A860+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),ROUND(O860*(1+INDEX(Performance_Vektoren!L$5:L$77,$A860+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),ROUND(P860*(1+INDEX(Performance_Vektoren!M$5:M$77,$A860+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),ROUND(Q860*(1+INDEX(Performance_Vektoren!N$5:N$77,$A860+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),R860+(H861-(IF(AND(EE=1,m>$A861),0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)+$BS861)*CP861)/M861,0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),S860+(I861-(IF(AND(EE=1,m>$A861),0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)+$BS861)*CQ861)/N861,0)","v":0},{"$f":"ROUND(IF(OR($A861<n,AND($A861=n,$B861<=1)),T860+(J861-(IF(AND(EE=1,m>$A861),0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)+$BS861)*CR861)/O861,0),10)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),U860+(K861-(IF(AND(EE=1,m>$A861),0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)+$BS861)*CS861)/P861,0)","v":0},{"$f":"IF(OR($A861<n,AND($A861=n,$B861<=1)),V860+(L861-(IF(AND(EE=1,m>$A861),0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)+$BS861)*CT861)/Q861,0)","v":0},{"$f":"ROUND(R861*M861-(H861-IF(EE=1,0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)*CP861),2)","v":0},{"$f":"ROUND(S861*N861-(I861-IF(EE=1,0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)*CQ861),2)","v":0},{"$f":"ROUND(T861*O861-(J861-IF(EE=1,0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)*CR861),2)","v":0},{"$f":"ROUND(U861*P861-(K861-IF(EE=1,0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)*CS861),2)","v":0},{"$f":"ROUND(V861*Q861-(L861-IF(EE=1,0,Kosten_Fond!$D861+Kosten_Fond!$F861+Kosten_Fond!$H861)*CT861),2)","v":0},{"$f":"ROUND(W861-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z861,IF(AbschlVar=\"DK_fix\",W861*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB861,Kosten_Fond!$AA861))))*IF(Förderung=\"mit\",CN861,CP861)+AH861,2)","v":0},{"$f":"ROUND(X861-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z861,IF(AbschlVar=\"DK_fix\",X861*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB861,Kosten_Fond!$AA861))))*IF(Förderung=\"mit\",CO861,CQ861)+AH861,2)","v":0},{"$f":"ROUND(Y861-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z861,IF(AbschlVar=\"DK_fix\",Y861*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB861,Kosten_Fond!$AA861))))*CR861+AH861,2)","v":0},{"$f":"ROUND(Z861-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z861,IF(AbschlVar=\"DK_fix\",Z861*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB861,Kosten_Fond!$AA861))))*CS861+AH861,2)","v":0},{"$f":"ROUND(AA861-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z861,IF(AbschlVar=\"DK_fix\",AA861*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB861,Kosten_Fond!$AA861))))*CT861+AH861,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,4,{"$f":"IF(AND(Fond!$B861<=1,OR($A861<n,AND($A861=n,Fond!$B861<=1))),R860*M861,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A861<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A861+1)-$B$16)*$B$16,A861,A861+1),0)","v":70},5,{"$f":"Kosten_Fond!T862","v":0},{"$f":"Kosten_Fond!U862","v":0},{"$f":"Kosten_Fond!V862","v":0},{"$f":"Kosten_Fond!W862","v":0},{"$f":"Kosten_Fond!X862","v":0},0,0,0,0,0,{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),ROUND(M861*(1+INDEX(Performance_Vektoren!J$5:J$77,$A861+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),ROUND(N861*(1+INDEX(Performance_Vektoren!K$5:K$77,$A861+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),ROUND(O861*(1+INDEX(Performance_Vektoren!L$5:L$77,$A861+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),ROUND(P861*(1+INDEX(Performance_Vektoren!M$5:M$77,$A861+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),ROUND(Q861*(1+INDEX(Performance_Vektoren!N$5:N$77,$A861+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),R861+(H862-(IF(AND(EE=1,m>$A862),0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)+$BS862)*CP862)/M862,0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),S861+(I862-(IF(AND(EE=1,m>$A862),0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)+$BS862)*CQ862)/N862,0)","v":0},{"$f":"ROUND(IF(OR($A862<n,AND($A862=n,$B862<=1)),T861+(J862-(IF(AND(EE=1,m>$A862),0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)+$BS862)*CR862)/O862,0),10)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),U861+(K862-(IF(AND(EE=1,m>$A862),0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)+$BS862)*CS862)/P862,0)","v":0},{"$f":"IF(OR($A862<n,AND($A862=n,$B862<=1)),V861+(L862-(IF(AND(EE=1,m>$A862),0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)+$BS862)*CT862)/Q862,0)","v":0},{"$f":"ROUND(R862*M862-(H862-IF(EE=1,0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)*CP862),2)","v":0},{"$f":"ROUND(S862*N862-(I862-IF(EE=1,0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)*CQ862),2)","v":0},{"$f":"ROUND(T862*O862-(J862-IF(EE=1,0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)*CR862),2)","v":0},{"$f":"ROUND(U862*P862-(K862-IF(EE=1,0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)*CS862),2)","v":0},{"$f":"ROUND(V862*Q862-(L862-IF(EE=1,0,Kosten_Fond!$D862+Kosten_Fond!$F862+Kosten_Fond!$H862)*CT862),2)","v":0},{"$f":"ROUND(W862-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z862,IF(AbschlVar=\"DK_fix\",W862*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB862,Kosten_Fond!$AA862))))*IF(Förderung=\"mit\",CN862,CP862)+AH862,2)","v":0},{"$f":"ROUND(X862-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z862,IF(AbschlVar=\"DK_fix\",X862*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB862,Kosten_Fond!$AA862))))*IF(Förderung=\"mit\",CO862,CQ862)+AH862,2)","v":0},{"$f":"ROUND(Y862-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z862,IF(AbschlVar=\"DK_fix\",Y862*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB862,Kosten_Fond!$AA862))))*CR862+AH862,2)","v":0},{"$f":"ROUND(Z862-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z862,IF(AbschlVar=\"DK_fix\",Z862*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB862,Kosten_Fond!$AA862))))*CS862+AH862,2)","v":0},{"$f":"ROUND(AA862-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z862,IF(AbschlVar=\"DK_fix\",AA862*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB862,Kosten_Fond!$AA862))))*CT862+AH862,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,5,{"$f":"IF(AND(Fond!$B862<=1,OR($A862<n,AND($A862=n,Fond!$B862<=1))),R861*M862,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A862<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A862+1)-$B$16)*$B$16,A862,A862+1),0)","v":70},6,{"$f":"Kosten_Fond!T863","v":0},{"$f":"Kosten_Fond!U863","v":0},{"$f":"Kosten_Fond!V863","v":0},{"$f":"Kosten_Fond!W863","v":0},{"$f":"Kosten_Fond!X863","v":0},0,0,0,0,0,{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),ROUND(M862*(1+INDEX(Performance_Vektoren!J$5:J$77,$A862+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),ROUND(N862*(1+INDEX(Performance_Vektoren!K$5:K$77,$A862+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),ROUND(O862*(1+INDEX(Performance_Vektoren!L$5:L$77,$A862+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),ROUND(P862*(1+INDEX(Performance_Vektoren!M$5:M$77,$A862+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),ROUND(Q862*(1+INDEX(Performance_Vektoren!N$5:N$77,$A862+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),R862+(H863-(IF(AND(EE=1,m>$A863),0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)+$BS863)*CP863)/M863,0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),S862+(I863-(IF(AND(EE=1,m>$A863),0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)+$BS863)*CQ863)/N863,0)","v":0},{"$f":"ROUND(IF(OR($A863<n,AND($A863=n,$B863<=1)),T862+(J863-(IF(AND(EE=1,m>$A863),0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)+$BS863)*CR863)/O863,0),10)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),U862+(K863-(IF(AND(EE=1,m>$A863),0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)+$BS863)*CS863)/P863,0)","v":0},{"$f":"IF(OR($A863<n,AND($A863=n,$B863<=1)),V862+(L863-(IF(AND(EE=1,m>$A863),0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)+$BS863)*CT863)/Q863,0)","v":0},{"$f":"ROUND(R863*M863-(H863-IF(EE=1,0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)*CP863),2)","v":0},{"$f":"ROUND(S863*N863-(I863-IF(EE=1,0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)*CQ863),2)","v":0},{"$f":"ROUND(T863*O863-(J863-IF(EE=1,0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)*CR863),2)","v":0},{"$f":"ROUND(U863*P863-(K863-IF(EE=1,0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)*CS863),2)","v":0},{"$f":"ROUND(V863*Q863-(L863-IF(EE=1,0,Kosten_Fond!$D863+Kosten_Fond!$F863+Kosten_Fond!$H863)*CT863),2)","v":0},{"$f":"ROUND(W863-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z863,IF(AbschlVar=\"DK_fix\",W863*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB863,Kosten_Fond!$AA863))))*IF(Förderung=\"mit\",CN863,CP863)+AH863,2)","v":0},{"$f":"ROUND(X863-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z863,IF(AbschlVar=\"DK_fix\",X863*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB863,Kosten_Fond!$AA863))))*IF(Förderung=\"mit\",CO863,CQ863)+AH863,2)","v":0},{"$f":"ROUND(Y863-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z863,IF(AbschlVar=\"DK_fix\",Y863*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB863,Kosten_Fond!$AA863))))*CR863+AH863,2)","v":0},{"$f":"ROUND(Z863-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z863,IF(AbschlVar=\"DK_fix\",Z863*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB863,Kosten_Fond!$AA863))))*CS863+AH863,2)","v":0},{"$f":"ROUND(AA863-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z863,IF(AbschlVar=\"DK_fix\",AA863*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB863,Kosten_Fond!$AA863))))*CT863+AH863,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,6,{"$f":"IF(AND(Fond!$B863<=1,OR($A863<n,AND($A863=n,Fond!$B863<=1))),R862*M863,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A863<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A863+1)-$B$16)*$B$16,A863,A863+1),0)","v":70},7,{"$f":"Kosten_Fond!T864","v":0},{"$f":"Kosten_Fond!U864","v":0},{"$f":"Kosten_Fond!V864","v":0},{"$f":"Kosten_Fond!W864","v":0},{"$f":"Kosten_Fond!X864","v":0},0,0,0,0,0,{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),ROUND(M863*(1+INDEX(Performance_Vektoren!J$5:J$77,$A863+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),ROUND(N863*(1+INDEX(Performance_Vektoren!K$5:K$77,$A863+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),ROUND(O863*(1+INDEX(Performance_Vektoren!L$5:L$77,$A863+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),ROUND(P863*(1+INDEX(Performance_Vektoren!M$5:M$77,$A863+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),ROUND(Q863*(1+INDEX(Performance_Vektoren!N$5:N$77,$A863+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),R863+(H864-(IF(AND(EE=1,m>$A864),0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)+$BS864)*CP864)/M864,0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),S863+(I864-(IF(AND(EE=1,m>$A864),0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)+$BS864)*CQ864)/N864,0)","v":0},{"$f":"ROUND(IF(OR($A864<n,AND($A864=n,$B864<=1)),T863+(J864-(IF(AND(EE=1,m>$A864),0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)+$BS864)*CR864)/O864,0),10)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),U863+(K864-(IF(AND(EE=1,m>$A864),0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)+$BS864)*CS864)/P864,0)","v":0},{"$f":"IF(OR($A864<n,AND($A864=n,$B864<=1)),V863+(L864-(IF(AND(EE=1,m>$A864),0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)+$BS864)*CT864)/Q864,0)","v":0},{"$f":"ROUND(R864*M864-(H864-IF(EE=1,0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)*CP864),2)","v":0},{"$f":"ROUND(S864*N864-(I864-IF(EE=1,0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)*CQ864),2)","v":0},{"$f":"ROUND(T864*O864-(J864-IF(EE=1,0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)*CR864),2)","v":0},{"$f":"ROUND(U864*P864-(K864-IF(EE=1,0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)*CS864),2)","v":0},{"$f":"ROUND(V864*Q864-(L864-IF(EE=1,0,Kosten_Fond!$D864+Kosten_Fond!$F864+Kosten_Fond!$H864)*CT864),2)","v":0},{"$f":"ROUND(W864-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z864,IF(AbschlVar=\"DK_fix\",W864*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB864,Kosten_Fond!$AA864))))*IF(Förderung=\"mit\",CN864,CP864)+AH864,2)","v":0},{"$f":"ROUND(X864-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z864,IF(AbschlVar=\"DK_fix\",X864*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB864,Kosten_Fond!$AA864))))*IF(Förderung=\"mit\",CO864,CQ864)+AH864,2)","v":0},{"$f":"ROUND(Y864-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z864,IF(AbschlVar=\"DK_fix\",Y864*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB864,Kosten_Fond!$AA864))))*CR864+AH864,2)","v":0},{"$f":"ROUND(Z864-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z864,IF(AbschlVar=\"DK_fix\",Z864*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB864,Kosten_Fond!$AA864))))*CS864+AH864,2)","v":0},{"$f":"ROUND(AA864-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z864,IF(AbschlVar=\"DK_fix\",AA864*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB864,Kosten_Fond!$AA864))))*CT864+AH864,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,7,{"$f":"IF(AND(Fond!$B864<=1,OR($A864<n,AND($A864=n,Fond!$B864<=1))),R863*M864,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A864<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A864+1)-$B$16)*$B$16,A864,A864+1),0)","v":70},8,{"$f":"Kosten_Fond!T865","v":0},{"$f":"Kosten_Fond!U865","v":0},{"$f":"Kosten_Fond!V865","v":0},{"$f":"Kosten_Fond!W865","v":0},{"$f":"Kosten_Fond!X865","v":0},0,0,0,0,0,{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),ROUND(M864*(1+INDEX(Performance_Vektoren!J$5:J$77,$A864+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),ROUND(N864*(1+INDEX(Performance_Vektoren!K$5:K$77,$A864+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),ROUND(O864*(1+INDEX(Performance_Vektoren!L$5:L$77,$A864+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),ROUND(P864*(1+INDEX(Performance_Vektoren!M$5:M$77,$A864+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),ROUND(Q864*(1+INDEX(Performance_Vektoren!N$5:N$77,$A864+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),R864+(H865-(IF(AND(EE=1,m>$A865),0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)+$BS865)*CP865)/M865,0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),S864+(I865-(IF(AND(EE=1,m>$A865),0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)+$BS865)*CQ865)/N865,0)","v":0},{"$f":"ROUND(IF(OR($A865<n,AND($A865=n,$B865<=1)),T864+(J865-(IF(AND(EE=1,m>$A865),0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)+$BS865)*CR865)/O865,0),10)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),U864+(K865-(IF(AND(EE=1,m>$A865),0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)+$BS865)*CS865)/P865,0)","v":0},{"$f":"IF(OR($A865<n,AND($A865=n,$B865<=1)),V864+(L865-(IF(AND(EE=1,m>$A865),0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)+$BS865)*CT865)/Q865,0)","v":0},{"$f":"ROUND(R865*M865-(H865-IF(EE=1,0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)*CP865),2)","v":0},{"$f":"ROUND(S865*N865-(I865-IF(EE=1,0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)*CQ865),2)","v":0},{"$f":"ROUND(T865*O865-(J865-IF(EE=1,0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)*CR865),2)","v":0},{"$f":"ROUND(U865*P865-(K865-IF(EE=1,0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)*CS865),2)","v":0},{"$f":"ROUND(V865*Q865-(L865-IF(EE=1,0,Kosten_Fond!$D865+Kosten_Fond!$F865+Kosten_Fond!$H865)*CT865),2)","v":0},{"$f":"ROUND(W865-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z865,IF(AbschlVar=\"DK_fix\",W865*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB865,Kosten_Fond!$AA865))))*IF(Förderung=\"mit\",CN865,CP865)+AH865,2)","v":0},{"$f":"ROUND(X865-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z865,IF(AbschlVar=\"DK_fix\",X865*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB865,Kosten_Fond!$AA865))))*IF(Förderung=\"mit\",CO865,CQ865)+AH865,2)","v":0},{"$f":"ROUND(Y865-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z865,IF(AbschlVar=\"DK_fix\",Y865*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB865,Kosten_Fond!$AA865))))*CR865+AH865,2)","v":0},{"$f":"ROUND(Z865-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z865,IF(AbschlVar=\"DK_fix\",Z865*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB865,Kosten_Fond!$AA865))))*CS865+AH865,2)","v":0},{"$f":"ROUND(AA865-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z865,IF(AbschlVar=\"DK_fix\",AA865*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB865,Kosten_Fond!$AA865))))*CT865+AH865,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,8,{"$f":"IF(AND(Fond!$B865<=1,OR($A865<n,AND($A865=n,Fond!$B865<=1))),R864*M865,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A865<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A865+1)-$B$16)*$B$16,A865,A865+1),0)","v":70},9,{"$f":"Kosten_Fond!T866","v":0},{"$f":"Kosten_Fond!U866","v":0},{"$f":"Kosten_Fond!V866","v":0},{"$f":"Kosten_Fond!W866","v":0},{"$f":"Kosten_Fond!X866","v":0},0,0,0,0,0,{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),ROUND(M865*(1+INDEX(Performance_Vektoren!J$5:J$77,$A865+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),ROUND(N865*(1+INDEX(Performance_Vektoren!K$5:K$77,$A865+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),ROUND(O865*(1+INDEX(Performance_Vektoren!L$5:L$77,$A865+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),ROUND(P865*(1+INDEX(Performance_Vektoren!M$5:M$77,$A865+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),ROUND(Q865*(1+INDEX(Performance_Vektoren!N$5:N$77,$A865+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),R865+(H866-(IF(AND(EE=1,m>$A866),0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)+$BS866)*CP866)/M866,0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),S865+(I866-(IF(AND(EE=1,m>$A866),0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)+$BS866)*CQ866)/N866,0)","v":0},{"$f":"ROUND(IF(OR($A866<n,AND($A866=n,$B866<=1)),T865+(J866-(IF(AND(EE=1,m>$A866),0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)+$BS866)*CR866)/O866,0),10)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),U865+(K866-(IF(AND(EE=1,m>$A866),0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)+$BS866)*CS866)/P866,0)","v":0},{"$f":"IF(OR($A866<n,AND($A866=n,$B866<=1)),V865+(L866-(IF(AND(EE=1,m>$A866),0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)+$BS866)*CT866)/Q866,0)","v":0},{"$f":"ROUND(R866*M866-(H866-IF(EE=1,0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)*CP866),2)","v":0},{"$f":"ROUND(S866*N866-(I866-IF(EE=1,0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)*CQ866),2)","v":0},{"$f":"ROUND(T866*O866-(J866-IF(EE=1,0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)*CR866),2)","v":0},{"$f":"ROUND(U866*P866-(K866-IF(EE=1,0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)*CS866),2)","v":0},{"$f":"ROUND(V866*Q866-(L866-IF(EE=1,0,Kosten_Fond!$D866+Kosten_Fond!$F866+Kosten_Fond!$H866)*CT866),2)","v":0},{"$f":"ROUND(W866-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z866,IF(AbschlVar=\"DK_fix\",W866*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB866,Kosten_Fond!$AA866))))*IF(Förderung=\"mit\",CN866,CP866)+AH866,2)","v":0},{"$f":"ROUND(X866-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z866,IF(AbschlVar=\"DK_fix\",X866*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB866,Kosten_Fond!$AA866))))*IF(Förderung=\"mit\",CO866,CQ866)+AH866,2)","v":0},{"$f":"ROUND(Y866-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z866,IF(AbschlVar=\"DK_fix\",Y866*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB866,Kosten_Fond!$AA866))))*CR866+AH866,2)","v":0},{"$f":"ROUND(Z866-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z866,IF(AbschlVar=\"DK_fix\",Z866*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB866,Kosten_Fond!$AA866))))*CS866+AH866,2)","v":0},{"$f":"ROUND(AA866-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z866,IF(AbschlVar=\"DK_fix\",AA866*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB866,Kosten_Fond!$AA866))))*CT866+AH866,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,9,{"$f":"IF(AND(Fond!$B866<=1,OR($A866<n,AND($A866=n,Fond!$B866<=1))),R865*M866,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A866<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A866+1)-$B$16)*$B$16,A866,A866+1),0)","v":70},10,{"$f":"Kosten_Fond!T867","v":0},{"$f":"Kosten_Fond!U867","v":0},{"$f":"Kosten_Fond!V867","v":0},{"$f":"Kosten_Fond!W867","v":0},{"$f":"Kosten_Fond!X867","v":0},0,0,0,0,0,{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),ROUND(M866*(1+INDEX(Performance_Vektoren!J$5:J$77,$A866+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),ROUND(N866*(1+INDEX(Performance_Vektoren!K$5:K$77,$A866+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),ROUND(O866*(1+INDEX(Performance_Vektoren!L$5:L$77,$A866+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),ROUND(P866*(1+INDEX(Performance_Vektoren!M$5:M$77,$A866+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),ROUND(Q866*(1+INDEX(Performance_Vektoren!N$5:N$77,$A866+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),R866+(H867-(IF(AND(EE=1,m>$A867),0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)+$BS867)*CP867)/M867,0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),S866+(I867-(IF(AND(EE=1,m>$A867),0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)+$BS867)*CQ867)/N867,0)","v":0},{"$f":"ROUND(IF(OR($A867<n,AND($A867=n,$B867<=1)),T866+(J867-(IF(AND(EE=1,m>$A867),0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)+$BS867)*CR867)/O867,0),10)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),U866+(K867-(IF(AND(EE=1,m>$A867),0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)+$BS867)*CS867)/P867,0)","v":0},{"$f":"IF(OR($A867<n,AND($A867=n,$B867<=1)),V866+(L867-(IF(AND(EE=1,m>$A867),0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)+$BS867)*CT867)/Q867,0)","v":0},{"$f":"ROUND(R867*M867-(H867-IF(EE=1,0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)*CP867),2)","v":0},{"$f":"ROUND(S867*N867-(I867-IF(EE=1,0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)*CQ867),2)","v":0},{"$f":"ROUND(T867*O867-(J867-IF(EE=1,0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)*CR867),2)","v":0},{"$f":"ROUND(U867*P867-(K867-IF(EE=1,0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)*CS867),2)","v":0},{"$f":"ROUND(V867*Q867-(L867-IF(EE=1,0,Kosten_Fond!$D867+Kosten_Fond!$F867+Kosten_Fond!$H867)*CT867),2)","v":0},{"$f":"ROUND(W867-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z867,IF(AbschlVar=\"DK_fix\",W867*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB867,Kosten_Fond!$AA867))))*IF(Förderung=\"mit\",CN867,CP867)+AH867,2)","v":0},{"$f":"ROUND(X867-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z867,IF(AbschlVar=\"DK_fix\",X867*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB867,Kosten_Fond!$AA867))))*IF(Förderung=\"mit\",CO867,CQ867)+AH867,2)","v":0},{"$f":"ROUND(Y867-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z867,IF(AbschlVar=\"DK_fix\",Y867*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB867,Kosten_Fond!$AA867))))*CR867+AH867,2)","v":0},{"$f":"ROUND(Z867-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z867,IF(AbschlVar=\"DK_fix\",Z867*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB867,Kosten_Fond!$AA867))))*CS867+AH867,2)","v":0},{"$f":"ROUND(AA867-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z867,IF(AbschlVar=\"DK_fix\",AA867*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB867,Kosten_Fond!$AA867))))*CT867+AH867,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,10,{"$f":"IF(AND(Fond!$B867<=1,OR($A867<n,AND($A867=n,Fond!$B867<=1))),R866*M867,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A867<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A867+1)-$B$16)*$B$16,A867,A867+1),0)","v":70},11,{"$f":"Kosten_Fond!T868","v":0},{"$f":"Kosten_Fond!U868","v":0},{"$f":"Kosten_Fond!V868","v":0},{"$f":"Kosten_Fond!W868","v":0},{"$f":"Kosten_Fond!X868","v":0},0,0,0,0,0,{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),ROUND(M867*(1+INDEX(Performance_Vektoren!J$5:J$77,$A867+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),ROUND(N867*(1+INDEX(Performance_Vektoren!K$5:K$77,$A867+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),ROUND(O867*(1+INDEX(Performance_Vektoren!L$5:L$77,$A867+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),ROUND(P867*(1+INDEX(Performance_Vektoren!M$5:M$77,$A867+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),ROUND(Q867*(1+INDEX(Performance_Vektoren!N$5:N$77,$A867+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),R867+(H868-(IF(AND(EE=1,m>$A868),0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)+$BS868)*CP868)/M868,0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),S867+(I868-(IF(AND(EE=1,m>$A868),0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)+$BS868)*CQ868)/N868,0)","v":0},{"$f":"ROUND(IF(OR($A868<n,AND($A868=n,$B868<=1)),T867+(J868-(IF(AND(EE=1,m>$A868),0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)+$BS868)*CR868)/O868,0),10)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),U867+(K868-(IF(AND(EE=1,m>$A868),0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)+$BS868)*CS868)/P868,0)","v":0},{"$f":"IF(OR($A868<n,AND($A868=n,$B868<=1)),V867+(L868-(IF(AND(EE=1,m>$A868),0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)+$BS868)*CT868)/Q868,0)","v":0},{"$f":"ROUND(R868*M868-(H868-IF(EE=1,0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)*CP868),2)","v":0},{"$f":"ROUND(S868*N868-(I868-IF(EE=1,0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)*CQ868),2)","v":0},{"$f":"ROUND(T868*O868-(J868-IF(EE=1,0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)*CR868),2)","v":0},{"$f":"ROUND(U868*P868-(K868-IF(EE=1,0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)*CS868),2)","v":0},{"$f":"ROUND(V868*Q868-(L868-IF(EE=1,0,Kosten_Fond!$D868+Kosten_Fond!$F868+Kosten_Fond!$H868)*CT868),2)","v":0},{"$f":"ROUND(W868-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z868,IF(AbschlVar=\"DK_fix\",W868*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB868,Kosten_Fond!$AA868))))*IF(Förderung=\"mit\",CN868,CP868)+AH868,2)","v":0},{"$f":"ROUND(X868-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z868,IF(AbschlVar=\"DK_fix\",X868*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB868,Kosten_Fond!$AA868))))*IF(Förderung=\"mit\",CO868,CQ868)+AH868,2)","v":0},{"$f":"ROUND(Y868-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z868,IF(AbschlVar=\"DK_fix\",Y868*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB868,Kosten_Fond!$AA868))))*CR868+AH868,2)","v":0},{"$f":"ROUND(Z868-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z868,IF(AbschlVar=\"DK_fix\",Z868*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB868,Kosten_Fond!$AA868))))*CS868+AH868,2)","v":0},{"$f":"ROUND(AA868-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z868,IF(AbschlVar=\"DK_fix\",AA868*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB868,Kosten_Fond!$AA868))))*CT868+AH868,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,11,{"$f":"IF(AND(Fond!$B868<=1,OR($A868<n,AND($A868=n,Fond!$B868<=1))),R867*M868,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A868<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A868+1)-$B$16)*$B$16,A868,A868+1),0)","v":70},12,{"$f":"Kosten_Fond!T869","v":0},{"$f":"Kosten_Fond!U869","v":0},{"$f":"Kosten_Fond!V869","v":0},{"$f":"Kosten_Fond!W869","v":0},{"$f":"Kosten_Fond!X869","v":0},0,0,0,0,0,{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),ROUND(M868*(1+INDEX(Performance_Vektoren!J$5:J$77,$A868+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),ROUND(N868*(1+INDEX(Performance_Vektoren!K$5:K$77,$A868+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),ROUND(O868*(1+INDEX(Performance_Vektoren!L$5:L$77,$A868+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),ROUND(P868*(1+INDEX(Performance_Vektoren!M$5:M$77,$A868+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),ROUND(Q868*(1+INDEX(Performance_Vektoren!N$5:N$77,$A868+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),R868+(H869-(IF(AND(EE=1,m>$A869),0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)+$BS869)*CP869)/M869,0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),S868+(I869-(IF(AND(EE=1,m>$A869),0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)+$BS869)*CQ869)/N869,0)","v":0},{"$f":"ROUND(IF(OR($A869<n,AND($A869=n,$B869<=1)),T868+(J869-(IF(AND(EE=1,m>$A869),0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)+$BS869)*CR869)/O869,0),10)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),U868+(K869-(IF(AND(EE=1,m>$A869),0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)+$BS869)*CS869)/P869,0)","v":0},{"$f":"IF(OR($A869<n,AND($A869=n,$B869<=1)),V868+(L869-(IF(AND(EE=1,m>$A869),0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)+$BS869)*CT869)/Q869,0)","v":0},{"$f":"ROUND(R869*M869-(H869-IF(EE=1,0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)*CP869),2)","v":0},{"$f":"ROUND(S869*N869-(I869-IF(EE=1,0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)*CQ869),2)","v":0},{"$f":"ROUND(T869*O869-(J869-IF(EE=1,0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)*CR869),2)","v":0},{"$f":"ROUND(U869*P869-(K869-IF(EE=1,0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)*CS869),2)","v":0},{"$f":"ROUND(V869*Q869-(L869-IF(EE=1,0,Kosten_Fond!$D869+Kosten_Fond!$F869+Kosten_Fond!$H869)*CT869),2)","v":0},{"$f":"ROUND(W869-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z869,IF(AbschlVar=\"DK_fix\",W869*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB869,Kosten_Fond!$AA869))))*IF(Förderung=\"mit\",CN869,CP869)+AH869,2)","v":0},{"$f":"ROUND(X869-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z869,IF(AbschlVar=\"DK_fix\",X869*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB869,Kosten_Fond!$AA869))))*IF(Förderung=\"mit\",CO869,CQ869)+AH869,2)","v":0},{"$f":"ROUND(Y869-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z869,IF(AbschlVar=\"DK_fix\",Y869*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB869,Kosten_Fond!$AA869))))*CR869+AH869,2)","v":0},{"$f":"ROUND(Z869-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z869,IF(AbschlVar=\"DK_fix\",Z869*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB869,Kosten_Fond!$AA869))))*CS869+AH869,2)","v":0},{"$f":"ROUND(AA869-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z869,IF(AbschlVar=\"DK_fix\",AA869*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB869,Kosten_Fond!$AA869))))*CT869+AH869,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,12,{"$f":"IF(AND(Fond!$B869<=1,OR($A869<n,AND($A869=n,Fond!$B869<=1))),R868*M869,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]
[{"$f":"IF(Fond!A869<=n*Fond!$B$16,IF(ROW()-17<=(($B$16+A869+1)-$B$16)*$B$16,A869,A869+1),0)","v":71},1,{"$f":"Kosten_Fond!T870","v":0},{"$f":"Kosten_Fond!U870","v":0},{"$f":"Kosten_Fond!V870","v":0},{"$f":"Kosten_Fond!W870","v":0},{"$f":"Kosten_Fond!X870","v":0},0,0,0,0,0,{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),ROUND(M869*(1+INDEX(Performance_Vektoren!J$5:J$77,$A869+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),ROUND(N869*(1+INDEX(Performance_Vektoren!K$5:K$77,$A869+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),ROUND(O869*(1+INDEX(Performance_Vektoren!L$5:L$77,$A869+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),ROUND(P869*(1+INDEX(Performance_Vektoren!M$5:M$77,$A869+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),ROUND(Q869*(1+INDEX(Performance_Vektoren!N$5:N$77,$A869+1))^(1/12),10),0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),R869+(H870-(IF(AND(EE=1,m>$A870),0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)+$BS870)*CP870)/M870,0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),S869+(I870-(IF(AND(EE=1,m>$A870),0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)+$BS870)*CQ870)/N870,0)","v":0},{"$f":"ROUND(IF(OR($A870<n,AND($A870=n,$B870<=1)),T869+(J870-(IF(AND(EE=1,m>$A870),0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)+$BS870)*CR870)/O870,0),10)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),U869+(K870-(IF(AND(EE=1,m>$A870),0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)+$BS870)*CS870)/P870,0)","v":0},{"$f":"IF(OR($A870<n,AND($A870=n,$B870<=1)),V869+(L870-(IF(AND(EE=1,m>$A870),0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)+$BS870)*CT870)/Q870,0)","v":0},{"$f":"ROUND(R870*M870-(H870-IF(EE=1,0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)*CP870),2)","v":0},{"$f":"ROUND(S870*N870-(I870-IF(EE=1,0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)*CQ870),2)","v":0},{"$f":"ROUND(T870*O870-(J870-IF(EE=1,0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)*CR870),2)","v":0},{"$f":"ROUND(U870*P870-(K870-IF(EE=1,0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)*CS870),2)","v":0},{"$f":"ROUND(V870*Q870-(L870-IF(EE=1,0,Kosten_Fond!$D870+Kosten_Fond!$F870+Kosten_Fond!$H870)*CT870),2)","v":0},{"$f":"ROUND(W870-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z870,IF(AbschlVar=\"DK_fix\",W870*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB870,Kosten_Fond!$AA870))))*IF(Förderung=\"mit\",CN870,CP870)+AH870,2)","v":0},{"$f":"ROUND(X870-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z870,IF(AbschlVar=\"DK_fix\",X870*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB870,Kosten_Fond!$AA870))))*IF(Förderung=\"mit\",CO870,CQ870)+AH870,2)","v":0},{"$f":"ROUND(Y870-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z870,IF(AbschlVar=\"DK_fix\",Y870*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB870,Kosten_Fond!$AA870))))*CR870+AH870,2)","v":0},{"$f":"ROUND(Z870-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z870,IF(AbschlVar=\"DK_fix\",Z870*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB870,Kosten_Fond!$AA870))))*CS870+AH870,2)","v":0},{"$f":"ROUND(AA870-IF(AbschlVar=\"kein\",0,IF(AbschlVar=\"PrSu_fix\",Kosten_Fond!$Z870,IF(AbschlVar=\"DK_fix\",AA870*Kosten!$O$5,IF(AbschlVar=\"Proz_JP\",Kosten_Fond!$AB870,Kosten_Fond!$AA870))))*CT870+AH870,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,1,{"$f":"IF(AND(Fond!$B870<=1,OR($A870<n,AND($A870=n,Fond!$B870<=1))),R869*M870,0)*Kosten_Fond!$J$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1,1,1,1,0,0,{"$error":"#DIV/0!"}]

{"sheet":"Fondsliste","index":36,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Name des Fonds/Factsheet","ISIN-Nummer","Name des Fonds/Factsheet","Risikoklasse/\nAnlageklasse","Bestands-\nprovision/\nKickbacks","laufende Kosten","Perf.abh. Kosten","Text Perf. Abh. Kosten"]
["Allianz Dynamic Multi Asset Strategy 15 Anteilklasse IT (EUR)","LU1602092162","Allianz Dynamic Multi Asset Strategy 15 Anteilklasse IT (EUR)",2,0,7.4000000000000003E-3,"keine"]
["Allianz Dynamic Multi Asset Strategy 50 Anteilklasse IT (EUR)","LU1093406269","Allianz Dynamic Multi Asset Strategy 50 Anteilklasse IT (EUR)",2,0,8.8999999999999999E-3,"keine"]
["Allianz Dynamic Multi Asset Strategy 75 Anteilklasse IT (EUR)","LU1211506388","Allianz Dynamic Multi Asset Strategy 75 Anteilklasse IT (EUR)",3,0,9.5999999999999992E-3,"keine"]
["Allianz European Equity Dividend - A - EUR","LU0414045582","Allianz European Equity Dividend - A - EUR",4,0.6,1.84E-2,"keine"]
["Allianz Global Sustainability Anteilklasse A (EUR)","LU0158827195","Allianz Global Sustainability Anteilklasse A (EUR)",4,0.6,1.8600000000000002E-2,"keine"]
["Allianz Invest Aktienfonds","AT0000739230","Allianz Invest Aktienfonds",4,0.6,1.6199999999999999E-2,"keine"]
["Allianz Invest Austria Plus","AT0000611405","Allianz Invest Austria Plus",4,0.6,1.4200000000000001E-2,"keine"]
["Allianz Invest Defensiv","AT0000657689","Allianz Invest Defensiv",2,0.45,1.29E-2,"keine"]
["Allianz Invest Dynamisch","AT0000809231","Allianz Invest Dynamisch",3,0.45,1.83E-2,"keine"]
["Allianz Invest Klassisch","AT0000809256","Allianz Invest Klassisch",3,0.45,1.6899999999999998E-2,"keine"]
["Allianz Invest Konservativ","AT0000809249","Allianz Invest Konservativ",2,0.45,1.41E-2,"keine"]
["Allianz Invest Osteuropa Rentenfonds","AT0000739255","Allianz Invest Osteuropa Rentenfonds",3,0.45,1.03E-2,"keine"]
["Allianz Invest Portfolio Blue","AT0000A0HJC2","Allianz Invest Portfolio Blue",3,0.45,1.8800000000000001E-2,"keine"]
["Allianz Invest Progressiv","AT0000737531","Allianz Invest Progressiv",3,0.45,0.02,"keine"]
["Allianz Invest Rentenfonds","AT0000739222","Allianz Invest Rentenfonds",2,0.45,5.8999999999999999E-3,"keine"]
["Allianz Invest Vorsorgefonds","AT0000721360","Allianz Invest Vorsorgefonds",2,0.45,5.7000000000000002E-3,"keine"]
["Allianz PIMCO Corporate","AT0000706502","Allianz PIMCO Corporate",3,0.45,1.03E-2,"keine"]
["Allianz Rohstofffonds Anteilklasse A (EUR)","DE0008475096","Allianz Rohstofffonds Anteilklasse A (EUR)",4,0.6,1.8200000000000001E-2,"keine"]
["Allianz Strategiefonds Wachstum Anteilklasse A (EUR)","DE0009797266","Allianz Strategiefonds Wachstum Anteilklasse A (EUR)",3,0.6,1.61E-2,"keine"]
["Amundi Funds - US Pioneer Fund","LU1883872332","Amundi Funds - US Pioneer Fund",4,0.57499999999999996,1.7500000000000002E-2,"keine"]
["Carmignac Patrimoine","FR0010135103","Carmignac Patrimoine",3,0.5,1.8499999999999999E-2,"siehe Erläuterung","10.00% der Outperformance, wenn die positive Wertentwicklung des Fonds die Wertentwicklung des Referenzindikators seit Jahresbeginn übertrifft."]
["Fidelity Funds - European Growth Fund","LU0296857971","Fidelity Funds - European Growth Fund",3,0.5,1.89E-2,"keine"]
["Fidelity Funds - Fidelity Patrimoine","LU0080749848","Fidelity Funds - Fidelity Patrimoine",3,0.5,1.83E-2,"keine"]
["Fidelity MSCI Emerging Markets Index Fund","IE00BYX5M476","Fidelity MSCI Emerging Markets Index Fund",3,0,2E-3,"keine"]
["Fidelity MSCI Europe Index Fund","IE00BYX5MD61","Fidelity MSCI Europe Index Fund",3,0,1E-3,"keine"]
["Fidelity MSCI Japan Index Fund","IE00BYX5N771","Fidelity MSCI Japan Index Fund",3,0,1E-3,"keine"]
["Fidelity MSCI World Index Fund","IE00BYX5NX33","Fidelity MSCI World Index Fund",3,0,1.1999999999999999E-3,"keine"]
["Fidelity S&P 500 Index Fund","IE00BYX5MX67","Fidelity S&P 500 Index Fund",3,0,5.9999999999999995E-4,"keine"]
["Flossbach von Storch - Multi Asset - Growth - RT","LU1245471211","Flossbach von Storch - Multi Asset - Growth - RT",3,0.55200000000000005,1.6399999999999998E-2,"keine"]
["Flossbach von Storch - Multiple Opportunities II - RT","LU1038809395","Flossbach von Storch - Multiple Opportunities II - RT",3,0.55200000000000005,1.6500000000000001E-2,"siehe Erläuterung","Bis zu 10% der Anteilwertentwicklung, sofern der Anteilwert zum Quartalsende höher ist als der höchste Anteilwert der vorangegangenen Quartalsenden. Die Auszahlung erfolgt quartalsweise."]
["JPM Emerging Europe Equity A (acc) - EUR","LU0210529144","JPM Emerging Europe Equity A (acc) - EUR",4,0.5,1.8100000000000002E-2,"keine"]
["JPM Global Income A (acc) - EUR","LU0740858229","JPM Global Income A (acc) - EUR",3,0.5,1.3999999999999999E-2,"keine"]
["Magellan Anteilsklasse C ","FR0000292278","Magellan Anteilsklasse C ",4,0.5,1.83E-2,"keine"]
["Templeton Global Total Return Fund","LU0260870661","Templeton Global Total Return Fund",3,0.5,1.41E-2,"keine"]
["Templeton Growth (Euro) Fund","LU0114760746","Templeton Growth (Euro) Fund",4,0.5,1.83E-2,"keine"]

{"sheet":"ALTERVER 2005 uni","index":37,"n_rows":120,"n_cols":103,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
["Altersverschiebung pro Gebj & Rentenantrittsalter, 0% und UNISEX"]
[null,"(kleinste absolute Abweichung in den lebenslangen BW)"]
["Geburts","Renten-","Männer"]
["-jahr","antrittsalter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[1905,null,{"$f":"C6","v":17},17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,{"$f":"S6","v":15},14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,{"$f":"AI6","v":13},13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,{"$f":"AY6","v":12},12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,{"$f":"BO6","v":10},9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,{"$f":"CE6","v":7},7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,{"$f":"CU6","v":4},4,4,4,4]
[1906,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1907,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1908,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1909,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1910,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1911,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1912,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1913,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1914,null,17,17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1915,null,{"$f":"D15","v":17},17,16,16,16,16,15,15,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4]
[1916,null,17,17,16,16,15,15,15,15,15,15,15,15,15,14,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4,4]
[1917,null,16,16,16,15,15,15,15,15,14,14,14,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4]
[1918,null,16,16,15,15,15,14,14,14,14,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,7,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,4,4,3]
[1919,null,15,15,15,14,14,14,14,14,14,14,14,14,14,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,7,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3]
[1920,null,15,15,14,14,14,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,3,3,3,3,3]
[1921,null,15,15,14,14,13,13,13,13,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,3,3,3,3,3,3]
[1922,null,14,14,14,13,13,13,13,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,6,6,6,6,6,6,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3]
[1923,null,14,14,13,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,3,3,3,3,3,3,3]
[1924,null,13,13,13,13,12,12,12,12,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,3,3,3,3,3,3,3,3]
[1925,null,13,13,13,12,12,12,12,12,12,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3]
[1926,null,13,13,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,5,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3]
[1927,null,12,12,12,12,11,11,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3]
[1928,null,12,12,11,11,11,11,11,11,11,11,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3]
[1929,null,12,12,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3]
[1930,null,11,11,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,2,2,2]
[1931,null,11,11,10,10,10,10,10,10,10,10,10,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,2,2,2,2]
[1932,null,11,11,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,2,2,2,2,2]
[1933,null,10,10,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2]
[1934,null,10,10,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2]
[1935,null,9,9,9,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2]
[1936,null,9,9,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2]
[1937,null,9,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2]
[1938,null,8,8,8,8,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2]
[1939,null,8,8,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2]
[1940,null,8,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2]
[1941,null,8,8,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2]
[1942,null,7,7,7,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[1943,null,7,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[1944,null,7,7,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,2]
[1945,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1]
[1946,null,6,6,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1]
[1947,null,6,6,6,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1]
[1948,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1]
[1949,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1]
[1950,null,5,5,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1]
[1951,null,5,5,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1]
[1952,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1953,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1954,null,4,4,4,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1955,null,4,4,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1956,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1957,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1958,null,3,3,3,3,3,3,3,3,3,3,3,2,2,2,2,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1959,null,3,3,3,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1960,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1961,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1962,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[1963,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
[1964,null,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[1965,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1966,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1967,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1968,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1969,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1971,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1972,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1973,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1974,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,null,-1,{"$f":"E75","v":-1},-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1976,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1977,null,{"$f":"D77","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1978,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1979,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1981,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0,0,0,0]
[1982,null,-1,-1,-1,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0,0,0]
[1983,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0,0]
[1984,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0,0,0]
[1985,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,0,0,0]
[1986,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1987,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1988,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1989,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1990,null,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1991,null,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1992,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1993,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1994,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1995,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1996,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1997,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1998,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[1999,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2000,null,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2001,null,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2002,null,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2003,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2004,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2005,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2006,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[2007,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1]
[2008,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1,-1]
[2009,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1]
[2010,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1,-1]
[2011,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1]
[2012,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1,-1]
[2013,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1]
[2014,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1,-1]
[2015,null,-5,-5,-5,-5,-5,{"$f":"I115","v":-5},-5,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1]
[2016,null,-5,-5,-5,-5,-5,{"$f":"I116","v":-5},-5,-5,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1]
[2017,null,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1,-1]
[2018,null,-5,-5,-5,{"$f":"G118","v":-5},-5,-5,-5,-5,-5,-5,-5,-5,-5,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1]
[2019,null,-5,-5,-5,{"$f":"G119","v":-5},-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1,-1]
[2020,null,-5,-5,-5,{"$f":"G120","v":-5},-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-5,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-2,-1,-1]

{"sheet":"Rentenbarwerte","index":38,"n_rows":46,"n_cols":146,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["Geb. Jahr",{"$f":"YEAR(Eingabe!B15)","v":2000},null,"Bonusrente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundrente"]
["Alter",{"$f":"Eingabe!D16+Eingabe!B24","v":36},null,null,13501,13601,13701,13801,13901,14001,14101,14201,14301,14401,14501,14601,14701,14801,14901,15001,15101,15201,15301,15401,15501,15601,15701,15801,15901,16001,16101,16201,16301,16401,16501,16601,16701,16801,16901,17001,17101,17201,17301,17401,17501,17601,17701,17801,17901,18001,18101,18201,18301,18401,18501,18601,18701,18801,18901,19001,19101,19201,19301,19401,19501,19601,19701,19801,19901,20001,20101,20201,20301,20401,null,null,13501,13601,13701,13801,13901,14001,14101,14201,14301,14401,14501,14601,14701,14801,14901,15001,15101,15201,15301,15401,15501,15601,15701,15801,15901,16001,16101,16201,16301,16401,16501,16601,16701,16801,16901,17001,17101,17201,17301,17401,17501,17601,17701,17801,17901,18001,18101,18201,18301,18401,18501,18601,18701,18801,18901,19001,19101,19201,19301,19401,19501,19601,19701,19801,19901,20001,20101,20201,20301,20401]
["Altersvrschiebung",{"$f":"INDEX('ALTERVER 2005 uni'!$C$5:$GW$120,B1-1904,B2)","v":-3},null,32,35.284260209099997,35.284260209099997,35.284260209099997,35.284260209099997,35.284260209099997,35.284260209099997,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,35.469079460400003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,32,66.847899999999996,66.847899999999996,66.847899999999996,66.847899999999996,66.847899999999996,66.847899999999996,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,67.680300000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"B1+B2+C5","v":2036},null,33,35.046164072399996,35.046164072399996,35.046164072399996,35.046164072399996,35.046164072399996,35.046164072399996,35.046164072399996,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,35.235342128000006,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,33,65.841099999999997,65.841099999999997,65.841099999999997,65.841099999999997,65.841099999999997,65.841099999999997,65.841099999999997,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,66.674000000000007,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Bonusrene",{"$f":"INDEX(E3:BV46,B2-31,B4-2034)","v":34.299583190999996},null,34,34.802857737099998,34.802857737099998,34.802857737099998,34.802857737099998,34.802857737099998,34.802857737099998,34.802857737099998,34.802857737099998,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,34.996431070799993,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,34,64.834299999999999,64.834299999999999,64.834299999999999,64.834299999999999,64.834299999999999,64.834299999999999,64.834299999999999,64.834299999999999,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,65.667599999999993,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Grundrente",{"$f":"INDEX(BY3:EP46,B2-31,B4-2034)","v":62.820900000000002},null,35,34.553910709999997,34.553910709999997,34.553910709999997,34.553910709999997,34.553910709999997,34.553910709999997,34.553910709999997,34.553910709999997,34.553910709999997,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,34.751849550599999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,35,63.827500000000008,63.827500000000008,63.827500000000008,63.827500000000008,63.827500000000008,63.827500000000008,63.827500000000008,63.827500000000008,63.827500000000008,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,64.661100000000005,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Gar.Rente",{"$f":"B6+0.233*Eingabe!B24","v":66.315899999999999},null,36,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.299583190999996,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,34.502012089999994,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,36,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,62.820900000000002,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,63.654500000000006,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,37,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.039706534400004,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,34.246567898400002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,37,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,61.814399999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,62.648299999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,38,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.773908019400004,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,33.985557470499998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,38,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,60.808199999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,61.642299999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,39,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.502212857800004,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,33.718684283499996,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,39,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,59.802099999999996,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,60.636499999999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,40,33.004581553000001,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.224554407699991,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,33.445845908099997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,40,57.981099999999998,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,58.796300000000002,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,59.630699999999997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,41,32.715787904000003,32.715787904000003,32.715787904000003,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,32.940524836799995,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,33.166970348500001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,41,56.975499999999997,56.975499999999997,56.975499999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,57.790799999999997,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,58.625300000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,42,32.420742259199997,32.420742259199997,32.420742259199997,32.420742259199997,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.650641073599999,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,32.882061913799994,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42,55.970399999999998,55.970399999999998,55.970399999999998,55.970399999999998,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,56.785600000000002,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,57.62019999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,43,32.119093394400004,32.119093394400004,32.119093394400004,32.119093394400004,32.119093394400004,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.354153621999998,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,32.590827704999995,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43,54.965600000000002,54.965600000000002,54.965600000000002,54.965600000000002,54.965600000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,55.781100000000002,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,56.615699999999997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,44,31.810774934400001,31.810774934400001,31.810774934400001,31.810774934400001,31.810774934400001,31.810774934400001,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.051333612500002,32.293211227200004,32.293211227200004,32.293211227200004,32.293211227200004,32.293211227200004,32.293211227200004,32.293211227200004,32.293211227200004,32.293211227200004,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44,53.961200000000005,53.961200000000005,53.961200000000005,53.961200000000005,53.961200000000005,53.961200000000005,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,54.776899999999991,55.61160000000001,55.61160000000001,55.61160000000001,55.61160000000001,55.61160000000001,55.61160000000001,55.61160000000001,55.61160000000001,55.61160000000001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,45,31.4958180852,31.4958180852,31.4958180852,31.4958180852,31.4958180852,31.4958180852,31.4958180852,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.741669425899996,31.9892611557,31.9892611557,31.9892611557,31.9892611557,31.9892611557,31.9892611557,31.9892611557,31.9892611557,31.9892611557,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45,52.957200000000007,52.957200000000007,52.957200000000007,52.957200000000007,52.957200000000007,52.957200000000007,52.957200000000007,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,53.773099999999999,54.6081,54.6081,54.6081,54.6081,54.6081,54.6081,54.6081,54.6081,54.6081,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,46,31.173762512,31.173762512,31.173762512,31.173762512,31.173762512,31.173762512,31.173762512,31.173762512,31.173762512,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.425365756399998,31.678399817599999,31.678399817599999,31.678399817599999,31.678399817599999,31.678399817599999,31.678399817599999,31.678399817599999,31.678399817599999,31.678399817599999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46,51.953499999999998,51.953499999999998,51.953499999999998,51.953499999999998,51.953499999999998,51.953499999999998,51.953499999999998,51.953499999999998,51.953499999999998,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,52.769799999999996,53.604799999999997,53.604799999999997,53.604799999999997,53.604799999999997,53.604799999999997,53.604799999999997,53.604799999999997,53.604799999999997,53.604799999999997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,47,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,30.844824300000003,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.101994479199998,31.361010822400004,31.361010822400004,31.361010822400004,31.361010822400004,31.361010822400004,31.361010822400004,31.361010822400004,31.361010822400004,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,47,50.95,50.95,50.95,50.95,50.95,50.95,50.95,50.95,50.95,50.95,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,51.766600000000004,52.602200000000003,52.602200000000003,52.602200000000003,52.602200000000003,52.602200000000003,52.602200000000003,52.602200000000003,52.602200000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,48,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.508354535600006,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,30.771654790800003,31.036505703000003,31.036505703000003,31.036505703000003,31.036505703000003,31.036505703000003,31.036505703000003,31.036505703000003,31.036505703000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,48,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,49.946799999999996,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,50.763900000000007,51.599800000000002,51.599800000000002,51.599800000000002,51.599800000000002,51.599800000000002,51.599800000000002,51.599800000000002,51.599800000000002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,49,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.164787215100002,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.434033876999997,30.704920745399999,30.704920745399999,30.704920745399999,30.704920745399999,30.704920745399999,30.704920745399999,30.704920745399999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,49,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,48.944099999999999,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,49.761499999999998,50.597799999999999,50.597799999999999,50.597799999999999,50.597799999999999,50.597799999999999,50.597799999999999,50.597799999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,50,29.541181113600004,29.541181113600004,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,29.813615107799997,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.089012804400003,30.366166181600004,30.366166181600004,30.366166181600004,30.366166181600004,30.366166181600004,30.366166181600004,30.366166181600004,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,50,47.145800000000008,47.145800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,47.941800000000008,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,48.759599999999999,49.596200000000003,49.596200000000003,49.596200000000003,49.596200000000003,49.596200000000003,49.596200000000003,49.596200000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,51,29.175998413200002,29.175998413200002,29.175998413200002,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.4547403101,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,29.736533206899999,30.019901415,30.019901415,30.019901415,30.019901415,30.019901415,30.019901415,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,51,46.143600000000006,46.143600000000006,46.143600000000006,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,46.939900000000002,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,47.758099999999999,48.594999999999999,48.594999999999999,48.594999999999999,48.594999999999999,48.594999999999999,48.594999999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,52,28.802940348500002,28.802940348500002,28.802940348500002,28.802940348500002,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.087982569000001,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.376223488299999,29.666193510199999,29.666193510199999,29.666193510199999,29.666193510199999,29.666193510199999,29.666193510199999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,52,45.141500000000001,45.141500000000001,45.141500000000001,45.141500000000001,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,45.938499999999991,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,46.757100000000008,47.594299999999997,47.594299999999997,47.594299999999997,47.594299999999997,47.594299999999997,47.594299999999997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,53,28.421481159999999,28.421481159999999,28.421481159999999,28.421481159999999,28.421481159999999,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,28.713354875,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.008174432199997,29.304832664799999,29.304832664799999,29.304832664799999,29.304832664799999,29.304832664799999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,53,44.14,44.14,44.14,44.14,44.14,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,44.9375,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,45.756599999999999,46.59429999999999,46.59429999999999,46.59429999999999,46.59429999999999,46.59429999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,54,28.031937894999999,28.031937894999999,28.031937894999999,28.031937894999999,28.031937894999999,28.031937894999999,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.330401852000001,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.632184474600002,28.935463165600002,28.935463165600002,28.935463165600002,28.935463165600002,28.935463165600002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,54,43.139000000000003,43.139000000000003,43.139000000000003,43.139000000000003,43.139000000000003,43.139000000000003,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,43.936999999999998,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,44.756599999999999,45.594799999999999,45.594799999999999,45.594799999999999,45.594799999999999,45.594799999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,55,27.633683763400001,27.633683763400001,27.633683763400001,27.633683763400001,27.633683763400001,27.633683763400001,27.633683763400001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,27.939234711000001,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.247854274799998,28.558347595599997,28.558347595599997,28.558347595599997,28.558347595599997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,55,42.138199999999998,42.138199999999998,42.138199999999998,42.138199999999998,42.138199999999998,42.138199999999998,42.138199999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,42.936999999999998,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,43.757199999999997,44.595799999999997,44.595799999999997,44.595799999999997,44.595799999999997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,56,27.226764965399997,27.226764965399997,27.226764965399997,27.226764965399997,27.226764965399997,27.226764965399997,27.226764965399997,27.226764965399997,27.226764965399997,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.539470038600001,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,27.855344505600002,28.172878889999996,28.172878889999996,28.172878889999996,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,56,41.137799999999999,41.137799999999999,41.137799999999999,41.137799999999999,41.137799999999999,41.137799999999999,41.137799999999999,41.137799999999999,41.137799999999999,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,41.9373,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,42.758400000000002,43.597499999999997,43.597499999999997,43.597499999999997,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,57,26.8108465625,26.8108465625,26.8108465625,26.8108465625,26.8108465625,26.8108465625,26.8108465625,26.8108465625,26.8108465625,26.8108465625,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.131004492000002,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.454354112999997,27.77926437,27.77926437,27.77926437,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,57,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.137500000000003,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,40.938000000000002,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,41.759799999999998,42.599699999999999,42.599699999999999,42.599699999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,58,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.385758887500003,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,26.713372898399999,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.044368907500001,27.376975947199998,27.376975947199998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,58,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.137500000000003,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,39.938899999999997,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,40.761699999999998,41.6023,41.6023,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,59,25.621182979000004,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,25.951340121600001,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.2866313253,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.625522369600002,26.965979730000001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,59,37.360100000000003,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.137599999999999,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,38.940100000000001,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,39.763800000000003,40.6053,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,60,25.1693184825,25.1693184825,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.507158298,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,25.850682194999997,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,26.197471356300003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,60,36.359499999999997,36.359499999999997,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.137999999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,37.941499999999998,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,38.766100000000002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,61,24.707348762999999,24.707348762999999,24.707348762999999,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.053445835999998,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.404957121800003,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,25.760028528900001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,61,35.359000000000002,35.359000000000002,35.359000000000002,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.138599999999997,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,36.943100000000001,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,37.768700000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,62,24.235464240000002,24.235464240000002,24.235464240000002,24.235464240000002,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.5895685182,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,24.949642649199998,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,25.313054637600001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,62,34.359000000000002,34.359000000000002,34.359000000000002,34.359000000000002,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.139299999999999,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,35.944899999999997,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,36.771599999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,63,23.753374068599996,23.753374068599996,23.753374068599996,23.753374068599996,23.753374068599996,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.115656637799997,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.484007821399999,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,24.856190010600002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,63,33.359699999999997,33.359699999999997,33.359699999999997,33.359699999999997,33.359699999999997,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.140599999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,34.946899999999999,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,35.774700000000003,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,64,23.260906947999999,23.260906947999999,23.260906947999999,23.260906947999999,23.260906947999999,23.260906947999999,23.260906947999999,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,23.6317343632,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.0085771575,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,24.389359285999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,64,32.361199999999997,32.361199999999997,32.361199999999997,32.361199999999997,32.361199999999997,32.361199999999997,32.361199999999997,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.142600000000002,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,33.9495,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,34.777999999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,65,22.757888779499996,22.757888779499996,22.757888779499996,22.757888779499996,22.757888779499996,22.757888779499996,22.757888779499996,22.757888779499996,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.1372854691,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.523010232300003,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,23.912490574500001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,65,31.363499999999998,31.363499999999998,31.363499999999998,31.363499999999998,31.363499999999998,31.363499999999998,31.363499999999998,31.363499999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.145699999999998,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,32.953099999999999,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,33.7821,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,66,22.244465207000001,22.244465207000001,22.244465207000001,22.244465207000001,22.244465207000001,22.244465207000001,22.244465207000001,22.244465207000001,22.244465207000001,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,22.6325621278,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.027080637600001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,23.425727208000001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,66,30.367000000000001,30.367000000000001,30.367000000000001,30.367000000000001,30.367000000000001,30.367000000000001,30.367000000000001,30.367000000000001,30.367000000000001,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.149699999999996,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,31.957600000000003,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,32.787100000000002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,67,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,21.720136135499999,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.117309453200001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.520908548600001,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,22.9285331275,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,67,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,29.371500000000005,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.154800000000002,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,30.9633,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,31.793300000000002,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,68,20.787937256999999,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.1849672275,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,21.591156608400002,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.004047419999999,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,22.421111966399998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,68,27.623000000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,28.377500000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.161200000000001,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,29.970099999999995,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,30.800599999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,69,20.232451080800001,20.232451080800001,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,20.638609289599998,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.054448817600001,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.476735946400002,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,21.903247644699999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,69,26.6296,26.6296,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,27.384799999999998,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.1692,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,28.978600000000004,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,29.8093,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,70,19.6654749056,19.6654749056,19.6654749056,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.081406004400002,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.506751839,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,20.938794289200001,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,21.375011624399999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,70,25.637599999999999,25.637599999999999,25.637599999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,26.393799999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.178899999999999,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,27.988700000000001,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,28.819800000000004,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,71,19.087143739200002,19.087143739200002,19.087143739200002,19.087143739200002,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.512763978399999,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,19.948103898000003,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.390059132000001,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,20.836326040199999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,71,24.647399999999998,24.647399999999998,24.647399999999998,24.647399999999998,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,25.404399999999999,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,26.190300000000001,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.000799999999998,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,27.8322,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,72,18.497290266700002,18.497290266700002,18.497290266700002,18.497290266700002,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,18.9329015424,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.378242800500001,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,19.830457684799999,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,20.286740676400001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,72,23.659300000000002,23.659300000000002,23.659300000000002,23.659300000000002,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,24.417199999999998,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,25.203700000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.014800000000001,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,26.846599999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,73,17.895593988800002,17.895593988800002,17.895593988800002,17.895593988800002,17.895593988800002,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.341491727999998,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,18.797325309000001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.259875819600001,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,19.726638535999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,73,22.673200000000001,22.673200000000001,22.673200000000001,22.673200000000001,22.673200000000001,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,23.432000000000002,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,24.219299999999997,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.030899999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,25.863199999999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,74,17.2826641493,17.2826641493,17.2826641493,17.2826641493,17.2826641493,17.2826641493,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,17.738966313999999,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.205279950000001,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,18.6784344848,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,19.1557879488,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,74,21.689900000000002,21.689900000000002,21.689900000000002,21.689900000000002,21.689900000000002,21.689900000000002,22.4495,22.4495,22.4495,22.4495,22.4495,22.4495,22.4495,22.4495,22.4495,22.4495,22.4495,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,23.237500000000001,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.049600000000002,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,24.882300000000001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,75,16.657999368599999,16.657999368599999,16.657999368599999,16.657999368599999,16.657999368599999,16.657999368599999,16.657999368599999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.124971927299999,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,17.601999541500003,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.086049030000002,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,18.574226727100001,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,75,20.709399999999999,20.709399999999999,20.709399999999999,20.709399999999999,20.709399999999999,20.709399999999999,20.709399999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,21.469899999999999,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,22.258500000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.071000000000002,23.9041,23.9041,23.9041,23.9041,23.9041,23.9041,23.9041,23.9041,23.9041,23.9041,23.9041,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Work_44","index":39,"n_rows":110,"n_cols":104,"rows_kept":110,"cut":false,"hidden":true,"merged":[[15,100,15,103],[0,0,9,1],[2,18,4,18],[13,32,13,36],[15,67,15,81],[15,82,15,96],[15,97,15,99]]}
["Eingabe",null,null,null,"Vertragsdaten",null,null,"Rechnungsgrundlagen",null,null,"Gewinn",null,null,"Kosten Anspar",null,null,null,"Zeta-Kosten (n.v.)","Monate abw techn Beginn","Hilfszahlen",null,null,"Einzel","Mitarbeiter","SK0","SK1","Gruppe","SK2 / Firma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q14+AI39","v":1149.2085650320275},{"$f":"$Q$14+CD39","v":1188.3671433138288},{"$f":"$Q$14+CS39","v":1322.9645448026154}]
[null,null,null,null,"Eintrittsalter",{"$f":"Maske!D7","v":21},null,"Zins nach Zeta1",{"$f":"i_vph-gamma_vph","v":0},null,"GeZi nach Zeta1",{"$f":"L3-gamma_vph","v":2.2499999999999999E-2},null,"alpha",{"$f":"(O10+(P2-O10)*(1-Work_44!O8))*MIN(l/15,1)","v":0.05},0.05,"Zeta1",0,0,"Stk",{"$f":"stk_netto/(1-beta-alpha*IF(m_44=0,1,(m_alpha/INDEX(aum,1))))","v":6.8726708932684195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prämiensumme",{"$f":"F16*MAX(1,m_44-abwM/12)+DKE","v":1220.5773768903953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gewinnvariation"]
[null,null,null,null,"Prämienzahldauer",{"$f":"n","v":15},null,"Zins Anspar",0,{"$f":"IF(AND(i_vph=0,_sg2=0.2%),\"SG2 korr?!\",\"\")","v":""},"GeZi",2.2499999999999999E-2,2.2499999999999999E-2,"beta",{"$f":"P3","v":4.0000000000000001E-3},4.0000000000000001E-3,"Zeta2",0,"Gewinn ab GPH neu beginnen?","Stk_gew",{"$f":"stk*alpha*IF(m_44=0,1,m_alpha/INDEX(aum,1))","v":0.34518020969534591},null,null,null,null,null,null,null,null,null,null,null,null,"VS = ",{"$f":"vs","v":1000},null,29467.489767172894,{"$f":"AI3/AK3-1","v":-0.96606429635163527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ges zi -1",1.2500000000000001E-2]
[null,null,null,null,"Versicherungsdauer",{"$f":"m_44","v":15},null,"Anteil M",0.7,null,"ZuGe",{"$f":"M4","v":2.5000000000000001E-3},2.5000000000000001E-3,"gamma_aph",{"$f":"P4","v":5.0000000000000001E-4},5.0000000000000001E-4,null,"UJZ ZA_Abzug",null,"m_alpha",{"$f":"MIN(m_alpha_max,m_44)","v":15},null,null,null,null,null,null,null,null,null,null,null,null,"AK = ",{"$f":"Q13","v":1261.288488445749},null,39182.270963084833,{"$f":"AI4/AK4-1","v":-0.96780971451006348},"Sparprämien",{"$f":"AN2-SUM($AN$5:$AN$8)","v":1000},{"$f":"AN4/$AN$2","v":0.81928439682181442},{"$f":"SUM(AN18:AN110)","v":999.99999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ges zi +1",{"$f":"L3+1%","v":3.2500000000000001E-2}]
[null,null,null,null,"Garantiesumme Ende Anspardauer",1000,null,"Sex","m",null,"RiGe",{"$f":"M5","v":0.1},0.1,"Sizu ableben",0.05,null,"UJ-GBabzugSpread",2.35E-2,null,"P_res",{"$f":"(vs*((BW+$U$6/vs*alpha*IF(m_44=0,1,m_alpha)+(gamma*(INDEX(aun,1)-INDEX(aum,1)))))-DKE_netto)/IF(m_44=0,1,INDEX(aum,1))","v":70.583990776383729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risikoprämien",{"$f":"SUM($AS$18:$AS$109)","v":5.2559601329940904},{"$f":"AN5/$AN$2","v":4.3061261272795675E-3}]
[null,null,null,null,"Faktor (Ablebensleistung Ansparph)",2,null,"Endalter fix",70,null,"SG1",{"$f":"M6","v":0.35},0.35,"Stk netto",{"$f":"P6","v":6.5},6.5,"Eff.gesamt",{"$f":"(L3+R5)*1","v":4.5999999999999999E-2},"Ja","P o Stk",{"$f":"$F$15-stk","v":71.369468650987685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vers.st.",{"$f":"$D$16*($F$15*MAX(1,m_44)+DKE/(1+VSt))","v":46.945283726553662},3.8461538461538457E-2]
[null,null,null,null,"FLV-Anteil",0,null,"Tafel",2012,null,"SG2 Anspar",{"$f":"M7","v":8.0000000000000002E-3},8.0000000000000002E-3,{"$f":"IF(AND(i_vph<>0,_sg2=0.8%),\"SG2 ev falsch!?\",\"\")","v":""},null,null,null,"Genussphase",null,"DKE_netto",{"$f":"DKE/(1+$D$16)*(1-alpha)*(1-beta)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abschlusskosten",{"$f":"BB18","v":58.681604658192079},4.8076923076923073E-2]
[null,null,null,null,"Pr.zahlweise",1,null,"Tarifbeginn",2019,null,"Karenzzeit",{"$f":"IF(AND(m_44>0,l>25),3,IF(OR(m_44=0,l>9),2,1))","v":2},null,"Prov.Einrechnung",0,null,"Zins Genuuss",3.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VW-Kosten",{"$f":"SUM(AN9:AN12)","v":109.69452837265537},8.9871015512444363E-2,{"$f":"AO8+AO7","v":0.13794793858936744}]
[null,null,null,null,"DJ",25,null,"DKE",0,null,"SG Abschlag RK",0.1,"","Begrenz alpha",33,null,"Gamma_VWK_GPH",{"$f":"IF($F$10=\"Mitarbeiter\",0,0.05%)","v":5.0000000000000001E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barwert aller VWK =",{"$f":"SUM(AG16:AK16)","v":72.430897310377233},null,null,null,"VWK Beta",{"$f":"SUM($AU$18:$AU$109)","v":4.6945283726553653},3.8461538461538451E-3]
[null,null,null,null,"Tarifbereich","Einzel",null,"Start 55 ja/nein","nein",null,"SG2 Genuss",{"$f":"M10","v":2E-3},2E-3,"alpha_min",0.01,null,"SiZu_Ableben",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VWK Gamma",{"$f":"SUM($BF$18:$BF$109)+SUM($BG$18:$BG$109)","v":7.5},6.1446329761636088E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prämiensumme",{"$f":"L13*m_44","v":1220.5773768903953},null,null,"Datei für Ermittlung der Renten:",null,null,"Bonuszinssatz für prognost. Rente:",null,null,null,null,null,null,null,null,null,"Storno pa. =",0.03,null,null,null,null,"VWK STK",{"$f":"SUM($BH$18:$BH$109)","v":97.5},7.9880228690126912E-2]
[null,null,null,null,"KLV-Teil",null,null,null,null,null,null,"Zahlprämie Gesamt inkl. Steuer",null,null,null,"Garantieleistung",{"$f":"vs","v":1000},null,null,"RC_RZ000_unisex.xlsm",null,null,2.2499999999999999E-2,null,null,null,null,null,null,null,null,null,"Disk.Zins =",3.5000000000000003E-2,null,null,null,null,"UJZ",{"$f":"D15*F15*m_44","v":0},0]
[null,null,null,null,"Nettoprämie",{"$f":"(vs*(BW*(12-abwM)+BW_1*abwM)/12-DKE_netto)/IF(m_44=0,1,(INDEX(aum,1)*(12-abwM)+INDEX(aum,2)*abwM)/12)","v":66.999455951804393},null,null,null,null,null,{"$f":"I13+F16","v":81.371825126026351},null,null,null,"Gesamtleistung KLV",{"$f":"INDEX(L18:L179,l+1)","v":1261.288488445749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Achtung bei Zetas: bei Zillmerung ja nur abziehbar wenn Reserve > 0! Aber durch Abb in RZ implizieit auch bei neg. Kostenabzug"]
[null,null,null,{"$f":"IF(OR(AND(PraemZW>1,D15=0,i_vph>0),AND(PraemZW=1,D15>0),AND(i_vph=0,D15>0)),\"Achtung: UJZ u ZW ev. nicht stimmig?\",\"\")","v":""},"Zillmerprämie",{"$f":"(vs*(BW*(12-abwM)+BW_1*abwM)/12-DKE_netto+$F$15*IF(m_44=0,1,m_alpha-abwM/12)*alpha)/IF(m_44=0,1,(INDEX(aum,1)*(12-abwM)+INDEX(aum,2)*abwM)/12)","v":70.929170986079058},null,null,null,null,null,null,null,null,null,"Ablebenssumme GPH",{"$f":"vs/('Barwerte GPH'!$M$4+Work_44!$R$9*'Barwerte GPH'!$E$4)","v":1116.6986326940732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VWK-Einnahmen",null,null,null,null,null,"PRÄMIENZERLEGUNG"]
[null,null,"UJZ",0,"Prämie",{"$f":"(vs*((BW*(12-abwM)+BW_1*abwM)/12+gamma*(INDEX(aun,1)*(12-abwM)+INDEX(aun,2)*abwM)/12)-DKE_netto)/IF(m_44=0,1-alpha,(INDEX(aum,1)*(12-abwM)+INDEX(aum,2)*abwM)/12*(1-beta)-(m_alpha-abwM/12)*alpha)+IF(m_44=0,0,stk)","v":78.242139544256105},null,"zielprämie:",{"$f":"75*12","v":900},null,null,"pro ZW",null,null,null,null,{"$f":"IF(m_44=0,($Q$12/$L$13)^(1/l)-1,(1+RATE(PraemZW*m_44,L16,0,-Q12,1))^PraemZW-1)","v":-2.5357137101985394E-2},"Rendite gar",null,null,null,null,null,null,null,null,null,null,null,null,null,"nur für Faktor 0 derzeit!","Beta","Gamma","STK","Zeta1","Zeta2"]
[null,null,"Vst",0.04,"Zahlprämie mit Vst. jährl",{"$f":"F15*(1+D16)*(1+D15)","v":81.371825126026351},null,null,{"$f":"IF((I15-L13)<0.1,\"\",\"ACHTUNG ZR-Wert weicht ab!\")","v":"ACHTUNG ZR-Wert weicht ab!"},null,null,{"$f":"L13/PraemZW","v":81.371825126026351},null,null,null,null,{"$f":"IF(m_44=0,($Q$13/$L$13)^(1/l)-1,(1+RATE(PraemZW*m_44,L16,DKE,-Q13,1))^PraemZW-1)","v":4.0901298510549466E-3},"Rendite ges",null,"Der Knopf \"VS mittels Zielprämie ermitteln\" muss dort noch gedrückt werden.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BJ18:BJ79,$BO$18:$BO$79)","v":3.0997799755818591},{"$f":"SUMPRODUCT(BK18:BK79,$BO$18:$BO$79)","v":4.9522226667710987},{"$f":"SUMPRODUCT(BL18:BL79,$BO$18:$BO$79)","v":64.378894668024273},{"$f":"SUMPRODUCT(BM18:BM79,$BO$18:$BO$79)","v":0},{"$f":"SUMPRODUCT(BN18:BN79,$BO$18:$BO$79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gewinnvariation -1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gewinnvariation +1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ableben Genussphase inkl Gew",null,null,"RKW Genussphase inkl Gew"]
["Jahr","Alter","m","n","Nettoreserve APH","VWK-Res APH","Reserve APH","Nettoreserve GPH","VWK-Res GPH","Reserve GPH","Risikoprämie","Gesamt KLV","Stornofaktor gar. APH","Stornofaktor SG APH","AK-Rückerstatt","RK-Werte gar.","RK-Wert aus AG","RK-Wert aus SG","RK-Wert aus KLV","PFR-Wert gar.","Zige","Zuge","Rige","ZA_Abzug soll","GA für SG1","GA für AG vor ZA_Abzug","ZA_Abzug ist","GA für AG nach ZA_Abzug","GA nach Zeta2","SGA","Ansam\nmlungs\ngewinn","SG1","SG2","Schluss\ngewinn","Gewinn","Abzug bei RK","Reserve","Ablebens-summe","0 Reserve","1 Sparprämie","2 (Versuch einer Risikoprämie)","3 riskiertes kapital","4 qx","5 riskiertes Kapital x qx","6 Risikoprämie über Sparprämien, analog Risikogewinnberechnung","7 Alpha-Prämie","8 Beta-Prämie","9 Gamma-Prämie","10 Summe aus 1+5+8+9","11 Jahresnettoprämie (oVst. oUJZ)","12 Differenz zwischen 11 und 10 (mit Risikoprämie über qx)","13 Differenz zwischen 11 - (1+6+8+9) (mit Risikoprämie über Sparprämien)","Vers.Netto-Res","Alpha","Zillmerprämie","Zillmerkostenreserve","VWK Reserve","Gamma_PP","Gamma_PF","STK",null,"Beta","Gamma","STK","Zeta1","Zeta2","Disk","Zige","Zuge","Rige","ZA_Abzug soll","GA für SG1","GA für AG vor ZA_Abzug","ZA_Abzug ist","GA für AG nach ZA_Abzug","GA nach Zeta2","SGA","Ansam\nmlungs\ngewinn","SG1","SG2","Schluss\ngewinn","Gewinn","Zige","Zuge","Rige","ZA_Abzug soll","GA für SG1","GA für AG vor ZA_Abzug","ZA_Abzug ist","GA für AG nach ZA_Abzug","GA nach Zeta2","SGA","Ansam\nmlungs\ngewinn","SG1","SG2","Schluss\ngewinn","Gewinn","gew-1","gew","gew+1","RKW ","gew-1","gew","gew+1"]
[0,{"$f":"x_44","v":21},{"$f":"m_44","v":15},{"$f":"l","v":15},{"$f":"IF($A18>l,0,IF($C18>0,vs*(Barwerte_44_ASP!O4*(12-abwM)+Barwerte_44_ASP!O5*abwM)/12-Work_44!$F$14*(Barwerte_44_ASP!F4*(12-abwM)+Barwerte_44_ASP!F5*abwM)/12,vs*(Barwerte_44_ASP!O4*(12-abwM)+Barwerte_44_ASP!O5*abwM)/12))","v":-58.681604658191986},{"$f":"vs*gamma*(Barwerte_44_ASP!E4*(12-abwM)+Barwerte_44_ASP!E5*abwM)/12-IF($C18>0,vs*gamma*((Barwerte_44_ASP!$E$4*(12-abwM)+Barwerte_44_ASP!$E$5*abwM)/12)/((Barwerte_44_ASP!$F$4*(12-abwM)+Barwerte_44_ASP!$F$5*abwM)/12)*((Barwerte_44_ASP!F4*(12-abwM)+Barwerte_44_ASP!F5*abwM))/12,0)","v":0},{"$f":"F18+E18","v":-58.681604658191986},{"$f":"IF(B18>Endalter_Sterbetafel,0,IF(D18>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A18-l+1))))","v":0},{"$f":"IF(B18>Endalter_Sterbetafel,0,IF(D18>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A18-l+1))))","v":0},{"$f":"I18+H18","v":0},{"$f":"IF(AND($A18<=m_44,m_44>0),($U$5+stk_gew)*(12-abwM)/12,0)-(1/(1+IF($D18>0,i_aph*(12-abwM)/12,$R$8))*G19-(G18-IF(AND(A18<=m_44,m_44>0),0,IF($D18>0,gamma,$R$9)*vs)))","v":0.6576199918472696},{"$f":"AI18+G18","v":-58.681604658191986},{"$f":"IF(OR($F$10=\"Mitarbeiter\",AND($I$10=\"ja\",$B18>=55,$A18>=5)),0,MIN(5%,MAX(($D18-5),0)*0.2%))","v":0.02},{"$f":"IF(OR($D18=0,$F$10=\"Mitarbeiter\"),0,sg2_vph)","v":0.1},{"$f":"MAX(0,alpha*(IF(m_44=0,1,MIN(m_alpha_max,m_44))*$F$15+DKE/(1+$D$16)))","v":58.681604658192079},{"$f":"IF($A18>l,(J18-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I4<=1,G18<0),(G18+O18),((E18+Work_44!F18)*(Barwerte_44_ASP!S4+gamma*Barwerte_44_ASP!E4)/(Barwerte_44_ASP!O4+gamma*Barwerte_44_ASP!E4)+Work_44!O18))*(1-Work_44!M18))","v":9.0523144535836765E-14},{"$f":"AE18","v":0},{"$f":"AH18*(1-N18)","v":0},{"$f":"R18+Q18+P18","v":9.0523144535836765E-14},{"$f":"(G18+O18-MAX(0,DKE/(1+$D$16)*alpha))*(1-M18)/(IF(Barwerte_44_ASP!I4<=1,Barwerte_44_ASP!S4,Barwerte_44_ASP!O4)+gamma*Barwerte_44_ASP!E4)","v":8.9808681057399251E-14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M18*(AK18+O18)","v":1.1736320931638435},{"$f":"G18+O18","v":9.2370555648813024E-14},{"$f":"IF(A18>=l,$Q$14,IF(m_44=0,vs,IF(faktor=0,vs/m_44*A19,MAX(vs/m_44*A19,vs*faktor/2))))","v":1000},{"$f":"G18*(A18<=l)","v":-58.681604658191986},{"$f":"(G19/(1+i_vph*(12-abwM)/12)-G18)*(A18<l)-BB18+DKE/(1+VSt)*(1-beta)","v":11.589946336039723},null,{"$f":"(AL18-AM19)/(1+i_vph)*(A18<l)","v":988.41005366396018},{"$f":"IF(B18>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B18+1)*(A18<l))","v":6.3329509332752385E-4},{"$f":"AQ18*AP18*(A18<l)","v":0.62595523718098056},{"$f":"K18*(A18<l)","v":0.6576199918472696},{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A18<m_44)+DKE/(1+VSt)*alpha","v":3.9297150342746705},{"$f":"beta*$F$15*(A18<m_44)*(12-abwM)/12+DKE/(1+VSt)*beta","v":0.3129685581770244},{"$f":"(gamma*vs*(A18<l)+stk_netto*(A18<m_44))*(12-abwM)/12","v":7},{"$f":"AN18+AR18+AU18+AV18","v":19.528870131397728},{"$f":"$F$15*(A18<m_44)","v":78.242139544256105},{"$f":"AW18-AX18","v":-58.713269412858381},null,{"$f":"IF($A18>l,0,IF($C18>0,vs*(Barwerte_44_ASP!O4*(12-abwM)+Barwerte_44_ASP!O5*abwM)/12-Work_44!$F$13*(Barwerte_44_ASP!F4*(12-abwM)+Barwerte_44_ASP!F5*abwM)/12,vs*(Barwerte_44_ASP!O4*(12-abwM)+Barwerte_44_ASP!O5*abwM)/12))","v":1.1368683772161603E-13},{"$f":"((m_alpha-abwM/12)*$F$15+DKE/(1+VSt))*alpha","v":58.681604658192079},null,null,null,{"$f":"gamma*vs*(A18<m_44)*(12-abwM)/12","v":0.5},{"$f":"gamma*vs*(A18<l)*(A18>=m_44)*(12-abwM)/12","v":0},{"$f":"stk_netto*(A18<m_44)*(12-abwM)/12","v":6.5},null,{"$f":"beta*$F$15*($C18>0)","v":0.3129685581770244},{"$f":"gamma*vs*($D18>0)","v":0.5},{"$f":"stk_netto*($C18>0)","v":6.5},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18>=l,$Q$14+IF(A18>l,CD18,0),0)","v":0},{"$f":"IF(A18>=l,$Q$14+IF(A18>l,AI18,0),0)","v":0},{"$f":"IF(A18>=l,$Q$14+IF(A18>l,CS18,0),0)","v":0},{"$f":"IF(A18>=l,P18,0)","v":0},{"$f":"IF($A18>=l,$CW18+IF($A18>l,CD18,0),0)","v":0},{"$f":"IF(A18>=l,CW18+IF(A18>l,AI18,0),0)","v":0},{"$f":"IF(A18>=l,CW18+IF(A18>l,CS18,0),0)","v":0}]
[{"$f":"A18+1","v":1},{"$f":"B18+1","v":22},{"$f":"MAX(0,C18-1)","v":14},{"$f":"MAX(0,D18-1)","v":14},{"$f":"IF($A19>l,0,IF($C19>0,vs*Barwerte_44_ASP!O5-Work_44!$F$14*Barwerte_44_ASP!F5,vs*Barwerte_44_ASP!O5))","v":11.589946336039816},{"$f":"vs*gamma*Barwerte_44_ASP!E5-IF($C19>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F5,0)","v":0},{"$f":"F19+E19","v":11.589946336039816},{"$f":"IF(B19>Endalter_Sterbetafel,0,IF(D19>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A19-l+1))))","v":0},{"$f":"IF(B19>Endalter_Sterbetafel,0,IF(D19>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A19-l+1))))","v":0},{"$f":"I19+H19","v":0},{"$f":"IF($A19<=m_44,$U$5+stk_gew,0)-(1/(1+IF($D19>0,i_aph,$R$8))*G20-(G19-IF(A19<=m_44,0,IF($D19>0,gamma,$R$9)*vs)))","v":0.61470777349066452},11.589946336039816,{"$f":"IF(OR($F$10=\"Mitarbeiter\",AND($I$10=\"ja\",$B19>=55,$A19>=5)),0,MIN(5%,MAX(($D19-5),0)*0.2%))","v":1.8000000000000002E-2},0.1,{"$f":"MAX(0,alpha*(IF(m_44=0,1,MIN(m_alpha_max,m_44))*$F$15+DKE/(1+$D$16)))","v":58.681604658192079},{"$f":"IF($A19>l,(J19-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I5<=1,G19<0),(G19+O19),((E19+Work_44!F19)*(Barwerte_44_ASP!S5+gamma*Barwerte_44_ASP!E5)/(Barwerte_44_ASP!O5+gamma*Barwerte_44_ASP!E5)+Work_44!O19))*(1-Work_44!M19))","v":69.006663076335713},0,0,{"$f":"R19+Q19+P19","v":69.006663076335713},{"$f":"(G19+O19-MAX(0,DKE/(1+$D$16)*alpha))*(1-M19)/(IF(Barwerte_44_ASP!I5<=1,Barwerte_44_ASP!S5,Barwerte_44_ASP!O5)+gamma*Barwerte_44_ASP!E5)","v":68.497873953073594},{"$f":"IF($A18<karenz-1,0,1)*((gezi-IF($A19<=l,i_aph,$R$8))*MAX(0,$G18,$J18))","v":0},{"$f":"IF($A18<karenz-1,0,1)*(IF($C18>0,zuge*vs,0))","v":0},{"$f":"IF($A18<karenz-1,0,1)*(rige*$K18)","v":0},{"$f":"IF(AND($A19<=l,m_44<>0),MAX($R$6-i_vph,0)*$F$15*(PraemZW-1)/(2*PraemZW),0)","v":0},{"$f":"(W19+V19+U19)*_sg1","v":0},{"$f":"(W19+V19+U19)*(1-_sg1)","v":0},{"$f":"MIN(Z19,X19)","v":0},{"$f":"Z19-AA19","v":0},"x",{"$f":"$AH19-IF(AND($S$6=\"Ja\",A19=l+1),0,$AH18*(1+gezi))","v":0},{"$f":"IF(AND($S$6=\"Ja\",A19=l+1),0,$AE18*(1+gezi))+$AB19","v":0},{"$f":"IF($A18<karenz-1,0,1)*$Y19+IF(AND($S$6=\"Ja\",A19=l+1),0,$AF18*(1+gezi))","v":0},{"$f":"IF(AND($S$6=\"Ja\",A19=l+1),0,$AG18*(1+gezi))+IF($A18<karenz-1,0,1)*IF($A19<=l,MAX($G18,0)*_sg2,$J18*$L$10)","v":0},{"$f":"AG19+AF19","v":0},{"$f":"AH19+AE19","v":0},1.2648879178961741,{"$f":"G19","v":11.589946336039816},1000,11.589946336039816,{"$f":"(AM20/(1+i_vph)-AM19)*(A19<l)","v":70.314463212588407},null,918.09559045137178,{"$f":"IF(B19>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B19+1)*(A19<l))","v":6.3496598843539856E-4},0.58295947406913617,0.61470777349066452,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A19<m_44)","v":3.9297150342746705},{"$f":"beta*$F$15*(A19<m_44)","v":0.3129685581770244},{"$f":"gamma*vs*(A19<l)+stk_netto*(A19<m_44)","v":7},{"$f":"AN19+AR19+AU19+AV19","v":78.210391244834568},78.242139544256105,{"$f":"AW19-AX19","v":-3.1748299421536785E-2},null,{"$f":"IF($A19>l,0,IF($C19>0,vs*Barwerte_44_ASP!O5-Work_44!$F$13*Barwerte_44_ASP!F5,vs*Barwerte_44_ASP!O5))","v":66.376532035860919},null,null,null,null,{"$f":"gamma*vs*(A19<m_44)","v":0.5},{"$f":"gamma*vs*(A19<l)*(A19>=m_44)","v":0},{"$f":"stk_netto*(A19<m_44)","v":6.5},{"$f":"AL19/AK19-1","v":85.28167646388701},0.3129685581770244,0.5,6.5,{"$f":"MAX(0,gamma_vph*$G19)*($D19>0)","v":0},{"$f":"MAX(0,sizu_vph*($G18+$AE18+$AH18))*($D19>0)","v":0},{"$f":"BO18/(1+$AH$12)*(1-$AH$11)","v":0.9371980676328503},{"$f":"IF($A18<karenz-1,0,1)*((geziminus1-IF($A19<=l,i_aph,$R$8))*MAX(0,$G18,$J18))","v":0},{"$f":"IF($A18<karenz-1,0,1)*(IF($C18>0,zuge*vs,0))","v":0},{"$f":"IF($A18<karenz-1,0,1)*(rige*$K18)","v":0},{"$f":"IF(AND($A19<=l,m_44<>0),MAX($R$6-i_vph,0)*$F$15*(PraemZW-1)/(2*PraemZW),0)","v":0},{"$f":"(BR19+BQ19+BP19)*_sg1","v":0},{"$f":"(BR19+BQ19+BP19)*(1-_sg1)","v":0},{"$f":"MIN(BU19,BS19)","v":0},{"$f":"BU19-BV19","v":0},"x",{"$f":"$CC19-IF(AND($S$6=\"Ja\",A19=l+1),0,$CC18*(1+geziminus1))","v":0},{"$f":"IF(AND($S$6=\"Ja\",A19=l+1),0,$BZ18*(1+geziminus1))+$BW19","v":0},{"$f":"IF($A18<karenz-1,0,1)*$BT19+IF(AND($S$6=\"Ja\",A19=l+1),0,$CA18*(1+geziminus1))","v":0},{"$f":"IF(AND($S$6=\"Ja\",A19=l+1),0,$CB18*(1+geziminus1))+IF($A18<karenz-1,0,1)*IF($A19<=l,MAX($G18,0)*_sg2,$J18*$L$10)","v":0},{"$f":"CB19+CA19","v":0},{"$f":"CC19+BZ19","v":0},{"$f":"IF($A18<karenz-1,0,1)*((geziplus1-IF($A19<=l,i_aph,$R$8))*MAX(0,$G18,$J18))","v":0},{"$f":"IF($A18<karenz-1,0,1)*(IF($C18>0,zuge*vs,0))","v":0},{"$f":"IF($A18<karenz-1,0,1)*(rige*$K18)","v":0},{"$f":"IF(AND($A19<=l,m_44<>0),MAX($R$6-i_vph,0)*$F$15*(PraemZW-1)/(2*PraemZW),0)","v":0},{"$f":"(CG19+CF19+CE19)*_sg1","v":0},{"$f":"(CG19+CF19+CE19)*(1-_sg1)","v":0},{"$f":"MIN(CJ19,CH19)","v":0},{"$f":"CJ19-CK19","v":0},"x",{"$f":"$CR19-IF(AND($S$6=\"Ja\",A19=l+1),0,$CR18*(1+geziplus1))","v":0},{"$f":"IF(AND($S$6=\"Ja\",A19=l+1),0,$CO18*(1+geziplus1))+$CL19","v":0},{"$f":"IF($A18<karenz-1,0,1)*$CI19+IF(AND($S$6=\"Ja\",A19=l+1),0,$CP18*(1+geziplus1))","v":0},{"$f":"IF(AND($S$6=\"Ja\",A19=l+1),0,$CQ18*(1+geziplus1))+IF($A18<karenz-1,0,1)*IF($A19<=l,MAX($G18,0)*_sg2,$J18*$L$10)","v":0},{"$f":"CQ19+CP19","v":0},{"$f":"CR19+CO19","v":0},0,0,0,0,0,0,0]
[{"$f":"A19+1","v":2},23,{"$f":"MAX(0,C19-1)","v":13},13,{"$f":"IF($A20>l,0,IF($C20>0,vs*Barwerte_44_ASP!O6-Work_44!$F$14*Barwerte_44_ASP!F6,vs*Barwerte_44_ASP!O6))","v":81.904409548628223},{"$f":"vs*gamma*Barwerte_44_ASP!E6-IF($C20>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F6,0)","v":0},81.904409548628223,{"$f":"IF(B20>Endalter_Sterbetafel,0,IF(D20>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A20-l+1))))","v":0},{"$f":"IF(B20>Endalter_Sterbetafel,0,IF(D20>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A20-l+1))))","v":0},0,{"$f":"IF($A20<=m_44,$U$5+stk_gew,0)-(1/(1+IF($D20>0,i_aph,$R$8))*G21-(G20-IF(A20<=m_44,0,IF($D20>0,gamma,$R$9)*vs)))","v":0.5712252062866412},84.819373689226509,1.6E-2,0.1,{"$f":"MAX(0,alpha*(IF(m_44=0,1,MIN(m_alpha_max,m_44))*$F$15+DKE/(1+$D$16))*(1-$A20/5))","v":35.208962794915244},{"$f":"IF($A20>l,(J20-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I6<=1,G20<0),(G20+O20),((E20+Work_44!F20)*(Barwerte_44_ASP!S6+gamma*Barwerte_44_ASP!E6)/(Barwerte_44_ASP!O6+gamma*Barwerte_44_ASP!E6)+Work_44!O20))*(1-Work_44!M20))","v":115.23955838604677},1.8344589704414755,0.97245465314112489,118.04647200962937,{"$f":"(G20+O20-MAX(0,DKE/(1+$D$16)*(1-$A20/5)*alpha))*(1-M20)/(IF(Barwerte_44_ASP!I6<=1,Barwerte_44_ASP!S6,Barwerte_44_ASP!O6)+gamma*Barwerte_44_ASP!E6)","v":114.44974978053898},0.26077379256089583,2.5,6.1470777349066454E-2,0,0.98778559946848676,1.8344589704414755,{"$f":"MIN(Z20,X20)","v":0},{"$f":"Z20-AA20","v":1.8344589704414755},"x",1.0805051701568054,1.8344589704414755,0.98778559946848676,9.2719570688318528E-2,{"$f":"AG20+AF20","v":1.0805051701568054},{"$f":"AH20+AE20","v":2.9149641405982809},1.8738139574966954,81.904409548628223,1000,81.904409548628223,70.357945779792431,null,847.73764467157935,{"$f":"IF(B20>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B20+1)*(A20<l))","v":6.3629414414891885E-4},0.53941049907912286,0.5712252062866412,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A20<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.210324837048574,78.242139544256105,-3.1814707207530546E-2,null,{"$f":"IF($A20>l,0,IF($C20>0,vs*Barwerte_44_ASP!O6-Work_44!$F$13*Barwerte_44_ASP!F6,vs*Barwerte_44_ASP!O6))","v":132.79359311491851},null,null,null,null,0.5,0,6.5,{"$f":"AL20/AK20-1","v":11.209354850501434},0.3129685581770244,0.5,6.5,0,0,{"$f":"BO19/(1+$AH$12)*(1-$AH$11)","v":0.87834021797474859},0.1448743292004977,2.5,6.1470777349066454E-2,0,0.94722078729234738,1.7591243192572168,{"$f":"MIN(BU20,BS20)","v":0},{"$f":"BU20-BV20","v":1.7591243192572168},"x",1.0399403579806659,1.7591243192572168,0.94722078729234738,9.2719570688318528E-2,{"$f":"CB20+CA20","v":1.0399403579806659},{"$f":"CC20+BZ20","v":2.7990646772378827},0.37667325592129403,2.5,6.1470777349066454E-2,0,{"$f":"(CG20+CF20+CE20)*_sg1","v":1.028350411644626},{"$f":"(CG20+CF20+CE20)*(1-_sg1)","v":1.9097936216257345},{"$f":"MIN(CJ20,CH20)","v":0},{"$f":"CJ20-CK20","v":1.9097936216257345},"x",1.1210699823329446,1.9097936216257345,1.028350411644626,9.2719570688318528E-2,{"$f":"CQ20+CP20","v":1.1210699823329446},{"$f":"CR20+CO20","v":3.0308636039586792},0,0,0,0,0,0,0]
[3,24,12,12,{"$f":"IF($A21>l,0,IF($C21>0,vs*Barwerte_44_ASP!O7-Work_44!$F$14*Barwerte_44_ASP!F7,vs*Barwerte_44_ASP!O7))","v":152.26235532842065},{"$f":"vs*gamma*Barwerte_44_ASP!E7-IF($C21>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F7,0)","v":0},{"$f":"F21+E21","v":152.26235532842065},{"$f":"IF(B21>Endalter_Sterbetafel,0,IF(D21>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A21-l+1))))","v":0},{"$f":"IF(B21>Endalter_Sterbetafel,0,IF(D21>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A21-l+1))))","v":0},0,{"$f":"IF(B21>omega_Tafel-1,0,IF($A21<=m_44-1,$U$5+stk_gew,0)-(1/(1+IF($D21>0,i_aph,$R$8))*MAX(G22,J22)-(MAX(G21,J21)-IF(A21<=m_44-1,0,IF($D21>0,gamma,$R$9)*IF($A21>=l,$Q$14,vs)))))","v":0.52752788407966023},160.29811317404423,1.4E-2,0.1,23.472641863276834,{"$f":"IF($A21>l,(J21-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I7<=1,G21<0),(G21+O21),((E21+Work_44!F21)*(Barwerte_44_ASP!S7+gamma*Barwerte_44_ASP!E7)/(Barwerte_44_ASP!O7+gamma*Barwerte_44_ASP!E7)+Work_44!O21))*(1-Work_44!M21))","v":173.27470723101371},4.7357159253337278,2.9700377282608548,180.98046088460828,{"$f":"(G21+O21-MAX(0,DKE/(1+$D$16)*(1-$A21/5)*alpha))*(1-M21)/(IF(Barwerte_44_ASP!I7<=1,Barwerte_44_ASP!S7,Barwerte_44_ASP!O7)+gamma*Barwerte_44_ASP!E7)","v":172.17746765393179},1.8428492148441349,2.5,5.7122520628664124E-2,0,1.5399901074154796,2.8599816280573194,0,{"$f":"Z21-AA21","v":2.8599816280573194},"x",2.1952253838045053,4.7357159253337278,2.5500008828720073,0.75004103741783146,3.3000419202898388,{"$f":"AH21+AE21","v":8.0357578456235661},2.4602899606837649,152.26235532842065,1000,152.26235532842065,70.401643101999412,null,777.33600156957993,{"$f":"IF(B21>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B21+1)*(A21<l))","v":6.3762229986236152E-4},0.49564676908660782,0.52752788407966023,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A21<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.210258429263035,78.242139544256105,-3.1881114993069559E-2,null,{"$f":"IF($A21>l,0,IF($C21>0,vs*Barwerte_44_ASP!O7-Work_44!$F$13*Barwerte_44_ASP!F7,vs*Barwerte_44_ASP!O7))","v":199.25172291987212},null,null,null,null,0.5,0,6.5,5.5676115271109579,0.3129685581770244,0.5,6.5,0,0,0.82317875501015092,1.0238051193578528,2.5,5.7122520628664124E-2,0,1.2533246739952808,2.3276029659912361,0,{"$f":"BU21-BV21","v":2.3276029659912361},"x",1.9085599503843069,4.1087163392391677,2.2123857211287827,0.7491138417109483,{"$f":"CB21+CA21","v":2.9614995628397311},{"$f":"CC21+BZ21","v":7.0702159020788988},2.6618933103304174,2.5,5.7122520628664124E-2,0,1.8266555408356784,3.3923602901234031,0,3.3923602901234031,"x",2.4818908172247038,5.3642222044519743,2.8884273408587546,0.75096823312471472,3.6393955739834691,9.0036177784354443,0,0,0,0,0,0,0]
[4,25,11,11,{"$f":"IF($A22>l,0,IF($C22>0,vs*Barwerte_44_ASP!O8-Work_44!$F$14*Barwerte_44_ASP!F8,vs*Barwerte_44_ASP!O8))","v":222.66399843042007},{"$f":"vs*gamma*Barwerte_44_ASP!E8-IF($C22>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F8,0)","v":0},222.66399843042007,{"$f":"IF(B22>Endalter_Sterbetafel,0,IF(D22>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A22-l+1))))","v":0},{"$f":"IF(B22>Endalter_Sterbetafel,0,IF(D22>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A22-l+1))))","v":0},0,0.48361549534311621,238.07731545349495,1.2E-2,0.1,11.736320931638414,{"$f":"IF($A22>l,(J22-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I8<=1,G22<0),(G22+O22),((E22+Work_44!F22)*(Barwerte_44_ASP!S8+gamma*Barwerte_44_ASP!E8)/(Barwerte_44_ASP!O8+gamma*Barwerte_44_ASP!E8)+Work_44!O22))*(1-Work_44!M22))","v":231.58751552971376},8.7283957927970661,6.016429107250044,246.33234042976088,{"$f":"(G22+O22-MAX(0,DKE/(1+$D$16)*(1-$A22/5)*alpha))*(1-M22)/(IF(Barwerte_44_ASP!I8<=1,Barwerte_44_ASP!S8,Barwerte_44_ASP!O8)+gamma*Barwerte_44_ASP!E8)","v":230.24170209384602},3.4259029948894644,2.5,5.2752788407966024E-2,0,2.0925295241541004,3.8861262591433299,0,3.8861262591433299,"x",3.3106283667814664,8.7283957927970661,4.6999054268907283,1.9850158033870979,6.6849212302778263,15.413317023074892,2.8128038323447018,222.66399843042007,1000,222.66399843042007,70.445555490735956,null,706.89044607884398,{"$f":"IF(B22>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B22+1)*(A22<l))","v":6.3895045557583736E-4},0.45166797256428426,0.48361549534311621,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A22<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.210192021477255,78.242139544256105,-3.1947522778850157E-2,null,{"$f":"IF($A22>l,0,IF($C22>0,vs*Barwerte_44_ASP!O8-Work_44!$F$13*Barwerte_44_ASP!F8,vs*Barwerte_44_ASP!O8))","v":265.75112429988815},null,null,null,null,0.5,0,6.5,3.4910717810202643,0.3129685581770244,0.5,6.5,0,0,0.77148153851192891,1.9032794416052583,2.5,5.2752788407966024E-2,0,1.5596112805046283,2.8964209495085957,0,2.8964209495085957,"x",2.7777101231319929,7.0564962429882527,3.7996518231475207,1.9765766073597004,5.7762284305072207,12.832724673495473,4.9485265481736711,2.5,5.2752788407966024E-2,0,2.625447767803573,4.8758315687780645,0,4.8758315687780645,"x",3.8435466104309386,10.414390994874728,5.607748997240237,1.9934735433286332,7.6012225405688705,18.015613535443599,0,0,0,0,0,0,0]
[5,26,10,10,{"$f":"IF($A23>l,0,IF($C23>0,vs*Barwerte_44_ASP!O9-Work_44!$F$14*Barwerte_44_ASP!F9,vs*Barwerte_44_ASP!O9))","v":293.10955392115602},{"$f":"vs*gamma*Barwerte_44_ASP!E9-IF($C23>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F9,0)","v":0},293.10955392115602,{"$f":"IF(B23>Endalter_Sterbetafel,0,IF(D23>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A23-l+1))))","v":0},{"$f":"IF(B23>Endalter_Sterbetafel,0,IF(D23>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A23-l+1))))","v":0},0,0.43948772720582951,318.20928407891222,0.01,0.1,{"$f":"MAX(0,alpha*(IF(m_44=0,1,MIN(m_alpha_max,m_44))*$F$15+DKE/(1+$D$16))*(1-$A23/5))","v":0},{"$f":"IF($A23>l,(J23-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I9<=1,G23<0),(G23+O23),((E23+Work_44!F23)*(Barwerte_44_ASP!S9+gamma*Barwerte_44_ASP!E9)/(Barwerte_44_ASP!O9+gamma*Barwerte_44_ASP!E9)+Work_44!O23))*(1-Work_44!M23))","v":290.17845838194444},13.837680682377197,10.135844527841105,314.15198359216276,{"$f":"(G23+O23-MAX(0,DKE/(1+$D$16)*(1-$A23/5)*alpha))*(1-M23)/(IF(Barwerte_44_ASP!I9<=1,Barwerte_44_ASP!S9,Barwerte_44_ASP!O9)+gamma*Barwerte_44_ASP!E9)","v":288.64391028820302},5.0099399646844516,2.5,4.8361549534311626E-2,0,2.6454055299765673,4.9128959842421969,0,4.9128959842421969,"x",4.4267175174199274,13.837680682377197,7.4510588289723376,3.8109906464066681,11.262049475379005,25.099730157756202,2.9310955392115603,293.10955392115602,1000,293.10955392115602,70.489683258873242,null,636.40076281997074,{"$f":"IF(B23>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B23+1)*(A23<l))","v":6.4027861128932437E-4},0.40747379664183758,0.43948772720582951,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A23<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.210125613692099,78.242139544256105,-3.2013930564005477E-2,null,{"$f":"IF($A23>l,0,IF($C23>0,vs*Barwerte_44_ASP!O9-Work_44!$F$13*Barwerte_44_ASP!F9,vs*Barwerte_44_ASP!O9))","v":332.29200039837656},null,null,null,null,0.5,0,6.5,2.411693636806501,0.3129685581770244,0.5,6.5,0,0,0.72303100710779822,2.7832999803802512,2.5,4.8361549534311626E-2,0,1.8660815354700968,3.4655799944444659,0,3.4655799944444659,"x",3.6473935229134575,10.610282440470071,5.7132290064069613,3.7825958023950572,9.4958248088020181,20.106107249272089,7.236579948988652,2.5,4.8361549534311626E-2,0,3.4247295244830371,6.3602119740399266,0,6.3602119740399266,"x",5.2060415119263972,17.113070676248082,9.2147303641335814,3.8395734209301744,13.054303785063755,30.167374461311837,0,0,0,0,0,0,0]
[6,27,9,9,{"$f":"IF($A24>l,0,IF($C24>0,vs*Barwerte_44_ASP!O10-Work_44!$F$14*Barwerte_44_ASP!F10,vs*Barwerte_44_ASP!O10))","v":363.59923718002926},{"$f":"vs*gamma*Barwerte_44_ASP!E10-IF($C24>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F10,0)","v":0},363.59923718002926,{"$f":"IF(B24>Endalter_Sterbetafel,0,IF(D24>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A24-l+1))))","v":0},{"$f":"IF(B24>Endalter_Sterbetafel,0,IF(D24>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A24-l+1))))","v":0},0,0.39514426545352421,400.74750143365083,8.0000000000000002E-3,0.1,0,{"$f":"IF($A24>l,(J24-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I10<=1,G24<0),(G24+O24),((E24+Work_44!F24)*(Barwerte_44_ASP!S10+gamma*Barwerte_44_ASP!E10)/(Barwerte_44_ASP!O10+gamma*Barwerte_44_ASP!E10)+Work_44!O24))*(1-Work_44!M24))","v":360.690443282589},20.089322426095968,15.353047644773028,396.132813353458,{"$f":"(G24+O24-MAX(0,DKE/(1+$D$16)*(1-$A24/5)*alpha))*(1-M24)/(IF(Barwerte_44_ASP!I10<=1,Barwerte_44_ASP!S10,Barwerte_44_ASP!O10)+gamma*Barwerte_44_ASP!E10)","v":358.97194431570966},6.5949649632260101,2.5,4.3948772720582951E-2,0,3.1986198075813075,5.9402939283652856,0,5.9402939283652856,"x",5.5434962389505547,20.089322426095968,10.817327460205522,6.2416143673200661,17.058941827525587,37.148264253621555,2.9087938974402343,363.59923718002926,1000,363.59923718002926,70.534026720625548,null,565.86673609934519,{"$f":"IF(B24>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B24+1)*(A24<l))","v":6.4160676700276693E-4},0.36306392710310875,0.39514426545352421,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A24<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.210059205905679,78.242139544256105,-3.2080338350425563E-2,null,{"$f":"IF($A24>l,0,IF($C24>0,vs*Barwerte_44_ASP!O10-Work_44!$F$13*Barwerte_44_ASP!F10,vs*Barwerte_44_ASP!O10))","v":398.87455465426035},null,null,null,null,0.5,0,6.5,1.7502807974948227,0.3129685581770244,0.5,6.5,0,0,0.67762326270006212,3.6638694240144503,2.5,4.3948772720582951E-2,0,2.1727363688572616,4.0350818278777716,0,4.0350818278777716,"x",4.5176128002265106,14.777992798853719,7.9573807378443098,6.1747546812942433,14.132135419138553,28.910128217992273,9.5260605024375717,2.5,4.3948772720582951E-2,0,4.2245032463053542,7.8455060288528005,0,7.8455060288528005,"x",6.5693796776746041,25.514751502078944,13.738712347273278,6.3092359884796529,20.047948335752931,45.562699837831872,0,0,0,0,0,0,0]
[7,28,8,8,{"$f":"IF($A25>l,0,IF($C25>0,vs*Barwerte_44_ASP!O11-Work_44!$F$14*Barwerte_44_ASP!F11,vs*Barwerte_44_ASP!O11))","v":434.13326390065481},{"$f":"vs*gamma*Barwerte_44_ASP!E11-IF($C25>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F11,0)","v":0},434.13326390065481,{"$f":"IF(B25>Endalter_Sterbetafel,0,IF(D25>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A25-l+1))))","v":0},{"$f":"IF(B25>Endalter_Sterbetafel,0,IF(D25>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A25-l+1))))","v":0},0,0.35178717605899124,485.74665526051911,6.0000000000000001E-3,0.1,0,{"$f":"IF($A25>l,(J25-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I11<=1,G25<0),(G25+O25),((E25+Work_44!F25)*(Barwerte_44_ASP!S11+gamma*Barwerte_44_ASP!E11)/(Barwerte_44_ASP!O11+gamma*Barwerte_44_ASP!E11)+Work_44!O25))*(1-Work_44!M25))","v":431.52846431725089},27.509655401695536,21.693362362351877,480.73148208129828,{"$f":"(G25+O25-MAX(0,DKE/(1+$D$16)*(1-$A25/5)*alpha))*(1-M25)/(IF(Barwerte_44_ASP!I11<=1,Barwerte_44_ASP!S11,Barwerte_44_ASP!O11)+gamma*Barwerte_44_ASP!E11)","v":429.69887531223691},8.1809828365506583,2.5,3.9514426545352421E-2,0,3.7521740420836034,6.9683232210124073,0,6.9683232210124073,"x",6.6609679395238395,27.509655401695536,14.812891370143749,9.2908445880250028,24.103735958168752,51.613391359864288,2.604799583403929,434.13326390065481,1000,434.13326390065481,70.577383810020081,null,495.28935228932511,{"$f":"IF(B25>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B25+1)*(A25<l))","v":6.4513853898244826E-4},0.31953024910949834,0.35178717605899124,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A25<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.209882617306604,78.242139544256105,-3.2256926949500553E-2,null,{"$f":"IF($A25>l,0,IF($C25>0,vs*Barwerte_44_ASP!O11-Work_44!$F$13*Barwerte_44_ASP!F11,vs*Barwerte_44_ASP!O11))","v":465.49899080324394},null,null,null,null,0.5,0,6.5,1.3034401718381932,0.3129685581770244,0.5,6.5,0,0,0.63506721238556552,4.5449904647503656,2.5,3.9514426545352421E-2,0,2.4795767119535013,4.6049281793422168,0,4.6049281793422168,"x",5.3883706093937356,19.567645888181605,10.536424709020864,9.1607330122506561,19.69715772127152,39.264803609453125,11.816975208350952,2.5,3.9514426545352421E-2,0,5.0247713722137064,9.3317182626825979,0,9.3317182626825979,"x",7.9335652696539398,35.675699188579109,19.209991870773365,9.4230800555454763,28.633071926318841,64.308771114897951,0,0,0,0,0,0,0]
[8,29,7,7,{"$f":"IF($A26>l,0,IF($C26>0,vs*Barwerte_44_ASP!O12-Work_44!$F$14*Barwerte_44_ASP!F12,vs*Barwerte_44_ASP!O12))","v":504.71064771067489},{"$f":"vs*gamma*Barwerte_44_ASP!E12-IF($C26>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F12,0)","v":0},504.71064771067489,{"$f":"IF(B26>Endalter_Sterbetafel,0,IF(D26>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A26-l+1))))","v":0},{"$f":"IF(B26>Endalter_Sterbetafel,0,IF(D26>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A26-l+1))))","v":0},0,0.30810451893327695,573.26158364271203,4.0000000000000001E-3,0.1,0,{"$f":"IF($A26>l,(J26-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I12<=1,G26<0),(G26+O26),((E26+Work_44!F26)*(Barwerte_44_ASP!S12+gamma*Barwerte_44_ASP!E12)/(Barwerte_44_ASP!O12+gamma*Barwerte_44_ASP!E12)+Work_44!O26))*(1-Work_44!M26))","v":502.69180511983217},36.125687799224593,29.182723319531263,568.000216238588,{"$f":"(G26+O26-MAX(0,DKE/(1+$D$16)*(1-$A26/5)*alpha))*(1-M26)/(IF(Barwerte_44_ASP!I12<=1,Barwerte_44_ASP!S12,Barwerte_44_ASP!O12)+gamma*Barwerte_44_ASP!E12)","v":500.82468391968479},9.7679984377647333,2.5,3.5178717605899128E-2,0,4.3061120043797212,7.9970651509909123,0,7.9970651509909123,"x",7.7791781155849655,36.125687799224593,19.452293430351705,12.972954702460804,32.425248132812513,68.550935932037106,2.0188425908426995,504.71064771067489,1000,504.71064771067489,70.621066467145795,null,424.66828582217931,{"$f":"IF(B26>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B26+1)*(A26<l))","v":6.4909438472330314E-4},0.27564979969724734,0.30810451893327695,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A26<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.209684825020062,78.242139544256105,-3.2454719236042706E-2,null,{"$f":"IF($A26>l,0,IF($C26>0,vs*Barwerte_44_ASP!O12-Work_44!$F$13*Barwerte_44_ASP!F12,vs*Barwerte_44_ASP!O12))","v":532.16437103394378},null,null,null,null,0.5,0,6.5,0.9813332738984526,0.3129685581770244,0.5,6.5,0,0,0.59518376426473296,5.4266657987581857,2.5,3.5178717605899128E-2,0,2.7866455807274297,5.1751989356366552,0,5.1751989356366552,"x",6.2597116919326687,24.987440397420528,13.454775598611054,12.748308286109028,26.20308388472008,51.190524282140608,14.109331076771282,2.5,3.5178717605899128E-2,0,5.8255784280320135,10.818931366345168,0,10.818931366345168,"x",9.2986445392372516,47.654090778553098,25.659895034605512,13.202396268555942,38.862291303161456,86.516382081714553,0,0,0,0,0,0,0]
[9,30,6,6,{"$f":"IF($A27>l,0,IF($C27>0,vs*Barwerte_44_ASP!O13-Work_44!$F$14*Barwerte_44_ASP!F13,vs*Barwerte_44_ASP!O13))","v":575.33171417782069},{"$f":"vs*gamma*Barwerte_44_ASP!E13-IF($C27>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F13,0)","v":0},575.33171417782069,{"$f":"IF(B27>Endalter_Sterbetafel,0,IF(D27>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A27-l+1))))","v":0},{"$f":"IF(B27>Endalter_Sterbetafel,0,IF(D27>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A27-l+1))))","v":0},0,0.26411702236092083,663.34953137539753,2E-3,0.1,0,{"$f":"IF($A27>l,(J27-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I13<=1,G27<0),(G27+O27),((E27+Work_44!F27)*(Barwerte_44_ASP!S13+gamma*Barwerte_44_ASP!E13)/(Barwerte_44_ASP!O13+gamma*Barwerte_44_ASP!E13)+Work_44!O27))*(1-Work_44!M27))","v":574.18105074946504},45.964935791206429,37.84759326573338,657.9935798064048,{"$f":"(G27+O27-MAX(0,DKE/(1+$D$16)*(1-$A27/5)*alpha))*(1-M27)/(IF(Barwerte_44_ASP!I13<=1,Barwerte_44_ASP!S13,Barwerte_44_ASP!O13)+gamma*Barwerte_44_ASP!E13)","v":572.35065192154036},11.355989573490184,2.5,3.0810451893327696E-2,0,4.8603800088842286,9.0264200164992818,0,9.0264200164992818,"x",8.8980651905696249,45.964935791206429,24.750350041418844,17.30253136495157,42.052881406370417,88.017817197576846,1.1506634283556414,575.33171417782069,1000,575.33171417782069,70.665053963718151,null,354.00323185846116,{"$f":"IF(B27>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B27+1)*(A27<l))","v":6.5374977607505201E-4},0.23142953355731369,0.26411702236092083,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A27<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.209452055452488,78.242139544256105,-3.2687488803617271E-2,null,{"$f":"IF($A27>l,0,IF($C27>0,vs*Barwerte_44_ASP!O13-Work_44!$F$13*Barwerte_44_ASP!F13,vs*Barwerte_44_ASP!O13))","v":598.87100168615689},null,null,null,null,0.5,0,6.5,0.73812771894393592,0.3129685581770244,0.5,6.5,0,0,0.5578050737553536,6.3088830963834361,2.5,3.0810451893327696E-2,0,3.0938927418968669,5.7458008063798962,0,5.7458008063798962,"x",7.1315779235822667,31.045584208768179,16.716853035490558,16.945347321370789,33.662200356861348,64.707784565629524,16.403096050596936,2.5,3.0810451893327696E-2,0,6.6268672758715921,12.307039226618672,0,12.307039226618672,"x",10.664552457556987,61.509887955474746,33.120708899101778,17.669159328969407,50.789868228071185,112.29975618354592,0,0,0,0,0,0,0]
[10,31,5,5,{"$f":"IF($A28>l,0,IF($C28>0,vs*Barwerte_44_ASP!O14-Work_44!$F$14*Barwerte_44_ASP!F14,vs*Barwerte_44_ASP!O14))","v":645.99676814153884},{"$f":"vs*gamma*Barwerte_44_ASP!E14-IF($C28>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F14,0)","v":0},645.99676814153884,{"$f":"IF(B28>Endalter_Sterbetafel,0,IF(D28>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A28-l+1))))","v":0},{"$f":"IF(B28>Endalter_Sterbetafel,0,IF(D28>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A28-l+1))))","v":0},0,0.21979642752231143,756.06901521072075,0,0.1,0,{"$f":"IF($A28>l,(J28-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I14<=1,G28<0),(G28+O28),((E28+Work_44!F28)*(Barwerte_44_ASP!S14+gamma*Barwerte_44_ASP!E14)/(Barwerte_44_ASP!O14+gamma*Barwerte_44_ASP!E14)+Work_44!O28))*(1-Work_44!M28))","v":645.99676814153884},57.055540772812662,47.715035666732355,750.76734458108388,{"$f":"(G28+O28-MAX(0,DKE/(1+$D$16)*(1-$A28/5)*alpha))*(1-M28)/(IF(Barwerte_44_ASP!I14<=1,Barwerte_44_ASP!S14,Barwerte_44_ASP!O14)+gamma*Barwerte_44_ASP!E14)","v":644.27868970572001},12.944963569000965,2.5,2.6411702236092086E-2,0,5.4149813449329702,10.056393926304088,0,10.056393926304088,"x",10.01763505835553,57.055540772812662,30.722214262283735,22.294492034085543,53.016706296369279,110.07224706918194,0,645.99676814153884,1000,645.99676814153884,70.70937455855676,null,283.2938572999044,{"$f":"IF(B28>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B28+1)*(A28<l))","v":6.5946738203608295E-4},0.18682305842047162,0.21979642752231143,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A28<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.209166175154252,78.242139544256105,-3.2973369101853223E-2,null,{"$f":"IF($A28>l,0,IF($C28>0,vs*Barwerte_44_ASP!O14-Work_44!$F$13*Barwerte_44_ASP!F14,vs*Barwerte_44_ASP!O14))","v":665.61916875560792},null,null,null,null,0.5,0,6.5,0.5479953605292629,0.3129685581770244,0.5,6.5,0,0,0.52277383723931692,7.1916464272227589,2.5,2.6411702236092086E-2,0,3.4013203453105971,6.3167377841482528,0,6.3167377841482528,"x",8.0039740587331636,37.750391795526035,20.327134043744788,21.759817876310489,42.086951920055277,79.837343715581312,18.698280710779173,2.5,2.6411702236092086E-2,0,7.4286423445553424,13.796050068459923,0,13.796050068459923,"x",12.031296057977912,77.305009382487597,41.625774282877927,22.846060720583477,64.471835003461408,141.776844385949,0,0,0,0,0,0,0]
[11,32,4,4,{"$f":"IF($A29>l,0,IF($C29>0,vs*Barwerte_44_ASP!O15-Work_44!$F$14*Barwerte_44_ASP!F15,vs*Barwerte_44_ASP!O15))","v":716.7061427000956},{"$f":"vs*gamma*Barwerte_44_ASP!E15-IF($C29>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F15,0)","v":0},716.7061427000956,{"$f":"IF(B29>Endalter_Sterbetafel,0,IF(D29>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A29-l+1))))","v":0},{"$f":"IF(B29>Endalter_Sterbetafel,0,IF(D29>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A29-l+1))))","v":0},0,0.17485837769564228,851.47989639940329,0,0.1,0,{"$f":"IF($A29>l,(J29-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I15<=1,G29<0),(G29+O29),((E29+Work_44!F29)*(Barwerte_44_ASP!S15+gamma*Barwerte_44_ASP!E15)/(Barwerte_44_ASP!O15+gamma*Barwerte_44_ASP!E15)+Work_44!O29))*(1-Work_44!M29))","v":716.7061427000956},69.426279942059907,58.812726381523021,844.9451490236786,{"$f":"(G29+O29-MAX(0,DKE/(1+$D$16)*(1-$A29/5)*alpha))*(1-M29)/(IF(Barwerte_44_ASP!I15<=1,Barwerte_44_ASP!S15,Barwerte_44_ASP!O15)+gamma*Barwerte_44_ASP!E15)","v":715.17924411841989},14.534927283184624,2.5,2.1979642752231146E-2,0,5.9699174240778987,11.086989501858955,0,11.086989501858955,"x",11.137891569210211,69.426279942059907,37.383381507263017,27.96409224998478,65.347473757247798,134.77375369930769,0,716.7061427000956,1000,716.7061427000956,70.75431260838343,null,212.53954469152097,{"$f":"IF(B29>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B29+1)*(A29<l))","v":6.6602681855293389E-4},0.14155703676758283,0.17485837769564228,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A29<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.208838203328028,78.242139544256105,-3.3301340928076684E-2,null,{"$f":"IF($A29>l,0,IF($C29>0,vs*Barwerte_44_ASP!O15-Work_44!$F$13*Barwerte_44_ASP!F15,vs*Barwerte_44_ASP!O15))","v":732.40918392337551},null,null,null,null,0.5,0,6.5,0.39527198166968724,0.3129685581770244,0.5,6.5,0,0,0.48994263006969807,8.0749596017692351,2.5,2.1979642752231146E-2,0,3.7089287355825125,6.8880105089389527,0,6.8880105089389527,"x",8.8769028807148231,45.110282201909065,24.290151954874112,27.199789744896677,51.489941699770789,96.600223901679854,20.994894964600014,2.5,2.1979642752231146E-2,0,8.230906112573285,15.285968494778961,0,15.285968494778961,"x",13.398880257705585,95.1033906821974,51.209518059644743,28.756531839134752,79.966049898779488,175.0694405809769,0,0,0,0,0,0,0]
[12,33,3,3,{"$f":"IF($A30>l,0,IF($C30>0,vs*Barwerte_44_ASP!O16-Work_44!$F$14*Barwerte_44_ASP!F16,vs*Barwerte_44_ASP!O16))","v":787.46045530847903},{"$f":"vs*gamma*Barwerte_44_ASP!E16-IF($C30>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F16,0)","v":0},787.46045530847903,{"$f":"IF(B30>Endalter_Sterbetafel,0,IF(D30>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A30-l+1))))","v":0},{"$f":"IF(B30>Endalter_Sterbetafel,0,IF(D30>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A30-l+1))))","v":0},0,0.12910988575188753,949.6436416561437,0,0.1,0,{"$f":"IF($A30>l,(J30-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I16<=1,G30<0),(G30+O30),((E30+Work_44!F30)*(Barwerte_44_ASP!S16+gamma*Barwerte_44_ASP!E16)/(Barwerte_44_ASP!O16+gamma*Barwerte_44_ASP!E16)+Work_44!O30))*(1-Work_44!M30))","v":787.46045530847903},83.106564372295367,71.168959777832313,941.73597945860672,{"$f":"(G30+O30-MAX(0,DKE/(1+$D$16)*(1-$A30/5)*alpha))*(1-M30)/(IF(Barwerte_44_ASP!I16<=1,Barwerte_44_ASP!S16,Barwerte_44_ASP!O16)+gamma*Barwerte_44_ASP!E16)","v":786.20018770196066},16.125888210752152,2.5,1.7485837769564229E-2,0,6.5251809169825998,12.118193131539115,0,12.118193131539115,"x",12.258830058583371,83.106564372295367,44.749688508159032,34.326933467210203,79.076621975369235,162.18318634766462,0,787.46045530847903,1000,787.46045530847903,70.800061100327184,null,141.73948359119379,{"$f":"IF(B30>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B30+1)*(A30<l))","v":6.7336097570309668E-4},9.5441836966619314E-2,0.12910988575188753,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A30<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.208471495470818,78.242139544256105,-3.3668048785287397E-2,null,{"$f":"IF($A30>l,0,IF($C30>0,vs*Barwerte_44_ASP!O16-Work_44!$F$13*Barwerte_44_ASP!F16,vs*Barwerte_44_ASP!O16))","v":799.24162807450057},null,null,null,null,0.5,0,6.5,0.26990503873399074,0.3129685581770244,0.5,6.5,0,0,0.45917328615227743,8.9588267837511957,2.5,1.7485837769564229E-2,0,4.0167094175322662,7.4596032039884941,0,7.4596032039884941,"x",9.7503585591330264,53.13376393342142,28.610488271842303,33.273436258308649,61.883924530150949,115.01768846357237,23.292949637753107,2.5,1.7485837769564229E-2,0,9.0336524164329344,16.776783059089738,0,16.776783059089738,"x",14.767301558033694,114.97103393845855,61.907479813016131,35.424768265507396,97.33224807852352,212.30328201698205,0,0,0,0,0,0,0]
[13,34,2,2,{"$f":"IF($A31>l,0,IF($C31>0,vs*Barwerte_44_ASP!O17-Work_44!$F$14*Barwerte_44_ASP!F17,vs*Barwerte_44_ASP!O17))","v":858.26051640880621},{"$f":"vs*gamma*Barwerte_44_ASP!E17-IF($C31>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F17,0)","v":0},858.26051640880621,{"$f":"IF(B31>Endalter_Sterbetafel,0,IF(D31>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A31-l+1))))","v":0},{"$f":"IF(B31>Endalter_Sterbetafel,0,IF(D31>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A31-l+1))))","v":0},0,8.2505616336248977E-2,1050.6232793247771,0,0.1,0,{"$f":"IF($A31>l,(J31-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I17<=1,G31<0),(G31+O31),((E31+Work_44!F31)*(Barwerte_44_ASP!S17+gamma*Barwerte_44_ASP!E17)/(Barwerte_44_ASP!O17+gamma*Barwerte_44_ASP!E17)+Work_44!O31))*(1-Work_44!M31))","v":858.26051640880621},98.126463372132392,84.812669589454615,1041.1996493703932,{"$f":"(G31+O31-MAX(0,DKE/(1+$D$16)*(1-$A31/5)*alpha))*(1-M31)/(IF(Barwerte_44_ASP!I17<=1,Barwerte_44_ASP!S17,Barwerte_44_ASP!O17)+gamma*Barwerte_44_ASP!E17)","v":857.34345147095155},17.717860244440779,2.5,1.2910988575188754E-2,0,7.0807699315555883,13.15000130146038,0,13.15000130146038,"x",13.38045357402342,98.126463372132392,52.837326431148192,41.398973112690264,94.236299543838456,192.36276291597085,0,858.26051640880621,1000,858.26051640880621,70.846665369742823,null,70.892818221450966,{"$f":"IF(B31>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B31+1)*(A31<l))","v":6.8246912885485669E-4},4.8382159893659349E-2,8.2505616336248977E-2,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A31<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.208016087813505,78.242139544256105,-3.4123456442600286E-2,null,{"$f":"IF($A31>l,0,IF($C31>0,vs*Barwerte_44_ASP!O17-Work_44!$F$13*Barwerte_44_ASP!F17,vs*Barwerte_44_ASP!O17))","v":866.1172645681595},null,null,null,null,0.5,0,6.5,0.16514738926156136,0.3129685581770244,0.5,6.5,0,0,0.43033631649054022,9.8432556913559885,2.5,1.2910988575188754E-2,0,4.3246583379759116,8.0315083419552664,0,8.0315083419552664,"x",10.624341980443738,61.829444324544454,33.292777713216239,39.989037854005339,73.281815567221571,135.11125989176603,25.592464797525569,2.5,1.2910988575188754E-2,0,9.836881525135265,18.268494260965493,0,18.268494260965493,"x",16.136565167603109,136.97608680242394,73.756354432074417,42.875756876604221,116.63211130867865,253.60819811110258,0,0,0,0,0,0,0]
[14,35,1,1,{"$f":"IF($A32>l,0,IF($C32>0,vs*Barwerte_44_ASP!O18-Work_44!$F$14*Barwerte_44_ASP!F18,vs*Barwerte_44_ASP!O18))","v":929.10718177854903},{"$f":"vs*gamma*Barwerte_44_ASP!E18-IF($C32>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F18,0)","v":0},929.10718177854903,{"$f":"IF(B32>Endalter_Sterbetafel,0,IF(D32>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A32-l+1))))","v":0},{"$f":"IF(B32>Endalter_Sterbetafel,0,IF(D32>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A32-l+1))))","v":0},0,3.635276462810566E-2,1154.4833031722314,0,0.1,0,{"$f":"IF($A32>l,(J32-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I18<=1,G32<0),(G32+O32),((E32+Work_44!F32)*(Barwerte_44_ASP!S18+gamma*Barwerte_44_ASP!E18)/(Barwerte_44_ASP!O18+gamma*Barwerte_44_ASP!E18)+Work_44!O32))*(1-Work_44!M32))","v":929.10718177854903},114.51673171554602,99.773450710322749,1143.3973642044177,{"$f":"(G32+O32-MAX(0,DKE/(1+$D$16)*(1-$A32/5)*alpha))*(1-M32)/(IF(Barwerte_44_ASP!I18<=1,Barwerte_44_ASP!S18,Barwerte_44_ASP!O18)+gamma*Barwerte_44_ASP!E18)","v":928.6094471148956},19.310861619198139,2.5,8.2505616336248973E-3,0,7.6366892632911165,14.182422917540647,0,14.182422917540647,"x",14.502773394561558,114.51673171554602,61.662855539140139,49.196534138996242,110.85938967813638,225.37612139368241,0,929.10718177854903,1000.0000000000001,929.10718177854903,70.892818221450966,null,1.1368683772161603E-13,{"$f":"IF(B32>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B32+1)*(A32<l))","v":7.2705529255928658E-4},8.265661705982968E-17,3.635276462810566E-2,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A32<m_44)","v":3.9297150342746705},0.3129685581770244,7,78.205786779627985,78.242139544256105,-3.6352764628119871E-2,null,{"$f":"IF($A32>l,0,IF($C32>0,vs*Barwerte_44_ASP!O18-Work_44!$F$13*Barwerte_44_ASP!F18,vs*Barwerte_44_ASP!O18))","v":933.03689681282367},null,null,null,null,0.5,0,6.5,7.6302088297008019E-2,0.3129685581770244,0.5,6.5,0,0,0.40331036424717298,10.728256455110078,2.5,8.2505616336248973E-3,0,4.6327774558602961,8.6037295608834068,0,8.6037295608834068,"x",11.498861587130747,71.206041939484663,38.34171489049173,47.354984958450849,85.696699848942586,156.90274178842725,27.893466783286204,2.5,8.2505616336248973E-3,0,10.640601070721939,19.761116274197889,0,19.761116274197889,"x",17.506685201992383,161.18892589770059,86.794037021838776,51.135303106364304,137.92934012820308,299.11826602590367,0,0,0,0,0,0,0]
[15,36,0,0,{"$f":"IF($A33>l,0,IF($C33>0,vs*Barwerte_44_ASP!O19-Work_44!$F$14*Barwerte_44_ASP!F19,vs*Barwerte_44_ASP!O19))","v":1000},{"$f":"vs*gamma*Barwerte_44_ASP!E19-IF($C33>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F19,0)","v":0},1000,{"$f":"IF(B33>Endalter_Sterbetafel,0,IF(D33>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A33-l+1))))","v":976.57620000156851},{"$f":"IF(B33>Endalter_Sterbetafel,0,IF(D33>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A33-l+1))))","v":23.423799998431473},1000,8.8396393543121121E-2,1261.288488445749,0,0,0,{"$f":"IF($A33>l,(J33-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I19<=1,G33<0),(G33+O33),((E33+Work_44!F33)*(Barwerte_44_ASP!S19+gamma*Barwerte_44_ASP!E19)/(Barwerte_44_ASP!O19+gamma*Barwerte_44_ASP!E19)+Work_44!O33))*(1-Work_44!M33))","v":1000},132.30891364235791,128.9795748033909,1261.288488445749,{"$f":"(G33+O33-MAX(0,DKE/(1+$D$16)*(1-$A33/5)*alpha))*(1-M33)/(IF(Barwerte_44_ASP!I19<=1,Barwerte_44_ASP!S19,Barwerte_44_ASP!O19)+gamma*Barwerte_44_ASP!E19)","v":1000},20.904911590017353,2.5,3.6352764628105661E-3,0,8.1929914032680564,15.215555463212105,0,15.215555463212105,"x",15.625848857496464,132.30891364235791,71.243261192038844,57.736313611352045,128.9795748033909,261.28848844574884,0,1000,1116.6986326940732,1000,0,null,0,{"$f":"IF(B33>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B33+1)*(A33<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A33<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A33>l,0,IF($C33>0,vs*Barwerte_44_ASP!O19-Work_44!$F$13*Barwerte_44_ASP!F19,vs*Barwerte_44_ASP!O19))","v":1000},null,null,null,null,0,0,0,0.11669863269407332,0,0,0,0,0,0.37798169402875154,11.613839772231863,2.5,3.6352764628105661E-3,0,4.9411162670431352,9.1763587816515386,0,9.1763587816515386,"x",12.373973721271526,81.272476245379764,43.762102593666008,55.379779724659876,99.141882318325884,180.41435856370566,30.195983407802846,2.5,3.6352764628105661E-3,0,11.444866539492979,21.254752144772677,0,21.254752144772677,"x",18.877723993721389,187.68231813414852,101.05970976454151,60.230057911549537,161.28976767609106,348.97208581023961,1116.6986326940732,1116.6986326940732,1116.6986326940732,1000,1000,1000,1000]
[16,37,0,0,{"$f":"IF($A34>l,0,IF($C34>0,vs*Barwerte_44_ASP!O20-Work_44!$F$14*Barwerte_44_ASP!F20,vs*Barwerte_44_ASP!O20))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E20-IF($C34>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F20,0)","v":0},0,{"$f":"IF(B34>Endalter_Sterbetafel,0,IF(D34>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A34-l+1))))","v":979.39947082764024},{"$f":"IF(B34>Endalter_Sterbetafel,0,IF(D34>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A34-l+1))))","v":22.951843225339783},1002.35131405298,9.2709015484842894E-2,21.508839639354314,0,0,0,{"$f":"IF($A34>l,(J34-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I20<=1,G34<0),(G34+O34),((E34+Work_44!F34)*(Barwerte_44_ASP!S20+gamma*Barwerte_44_ASP!E20)/(Barwerte_44_ASP!O20+gamma*Barwerte_44_ASP!E20)+Work_44!O34))*(1-Work_44!M34))","v":978.9809664275549},12.680745765580305,8.8280938737740087,1000.4898060669092,{"$f":"(G34+O34-MAX(0,DKE/(1+$D$16)*(1-$A34/5)*alpha))*(1-M34)/(IF(Barwerte_44_ASP!I20<=1,Barwerte_44_ASP!S20,Barwerte_44_ASP!O20)+gamma*Barwerte_44_ASP!E20)","v":0},19.5,0,8.8396393543121125E-3,0,6.8280938737740096,12.680745765580305,0,12.680745765580305,"x",8.8280938737740087,12.680745765580305,6.8280938737740096,2,8.8280938737740087,21.508839639354314,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B34>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B34+1)*(A34<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A34<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A34>l,0,IF($C34>0,vs*Barwerte_44_ASP!O20-Work_44!$F$13*Barwerte_44_ASP!F20,vs*Barwerte_44_ASP!O20))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.35424371324433723,9.5000000000000018,0,8.8396393543121125E-3,0,3.3280938737740096,6.180745765580304,0,6.180745765580304,"x",5.3280938737740096,6.180745765580304,3.3280938737740096,2,5.3280938737740096,11.508839639354314,29.500000000000004,0,8.8396393543121125E-3,0,10.32809387377401,19.180745765580308,0,19.180745765580308,"x",12.32809387377401,19.180745765580308,10.32809387377401,2,12.32809387377401,31.508839639354321,1128.2074723334276,1138.2074723334276,1148.2074723334276,978.9809664275549,990.48980606690918,1000.4898060669092,1010.4898060669092]
[17,38,0,0,{"$f":"IF($A35>l,0,IF($C35>0,vs*Barwerte_44_ASP!O21-Work_44!$F$14*Barwerte_44_ASP!F21,vs*Barwerte_44_ASP!O21))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E21-IF($C35>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F21,0)","v":0},0,{"$f":"IF(B35>Endalter_Sterbetafel,0,IF(D35>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A35-l+1))))","v":982.2260176781482},{"$f":"IF(B35>Endalter_Sterbetafel,0,IF(D35>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A35-l+1))))","v":22.479338810163178},1004.7053564883114,9.7751030271183481E-2,43.55261268492734,0,0,0,{"$f":"IF($A35>l,(J35-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I21<=1,G35<0),(G35+O35),((E35+Work_44!F35)*(Barwerte_44_ASP!S21+gamma*Barwerte_44_ASP!E21)/(Barwerte_44_ASP!O21+gamma*Barwerte_44_ASP!E21)+Work_44!O35))*(1-Work_44!M35))","v":981.26438758982636},25.676891536933898,17.875721147993442,1024.8170002747538,{"$f":"(G35+O35-MAX(0,DKE/(1+$D$16)*(1-$A35/5)*alpha))*(1-M35)/(IF(Barwerte_44_ASP!I21<=1,Barwerte_44_ASP!S21,Barwerte_44_ASP!O21)+gamma*Barwerte_44_ASP!E21)","v":0},19.545850624033111,0,9.270901548484289E-3,0,6.8442925339535572,12.710828991628036,0,12.710828991628036,"x",8.8489951620595182,25.676891536933898,13.826018519887482,4.04970262810596,17.875721147993442,43.55261268492734,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B35>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B35+1)*(A35<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A35<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A35>l,0,IF($C35>0,vs*Barwerte_44_ASP!O21-Work_44!$F$13*Barwerte_44_ASP!F21,vs*Barwerte_44_ASP!O21))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.33199652352367837,9.5223374835033123,0,9.270901548484289E-3,0,3.3360629347681288,6.1955454502836682,0,6.1955454502836682,"x",5.3407655628740889,12.453550537933726,6.7057579819643127,4.0297026281059605,10.735460610070273,23.189011148003999,29.569363764562912,0,9.270901548484289E-3,0,10.352522133138988,19.226112532972408,0,19.226112532972408,"x",12.357224761244948,39.030232535934076,21.016279057810653,4.0697026281059596,25.085981685916614,64.116214221850697,1139.8876438420773,1160.2512453790005,1180.8148469159239,981.26438758982636,1004.4533987378304,1024.8170002747538,1045.380601811677]
[{"$f":"A35+1","v":18},39,{"$f":"MAX(0,C35-1)","v":0},0,{"$f":"IF($A36>l,0,IF($C36>0,vs*Barwerte_44_ASP!O22-Work_44!$F$14*Barwerte_44_ASP!F22,vs*Barwerte_44_ASP!O22))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E22-IF($C36>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F22,0)","v":0},0,{"$f":"IF(B36>Endalter_Sterbetafel,0,IF(D36>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A36-l+1))))","v":985.05497195688349},{"$f":"IF(B36>Endalter_Sterbetafel,0,IF(D36>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A36-l+1))))","v":22.006431953234575},1007.0614039101181,0.1036506518726128,66.143486737864009,0,0,0,{"$f":"IF($A36>l,(J36-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I22<=1,G36<0),(G36+O36),((E36+Work_44!F36)*(Barwerte_44_ASP!S22+gamma*Barwerte_44_ASP!E22)/(Barwerte_44_ASP!O22+gamma*Barwerte_44_ASP!E22)+Work_44!O36))*(1-Work_44!M36))","v":983.549753588979},38.995615806971884,27.147870930892132,1049.6932403268429,{"$f":"(G36+O36-MAX(0,DKE/(1+$D$16)*(1-$A36/5)*alpha))*(1-M36)/(IF(Barwerte_44_ASP!I22<=1,Barwerte_44_ASP!S22,Barwerte_44_ASP!O22)+gamma*Barwerte_44_ASP!E22)","v":0},19.591754451522071,0,9.7751030271183495E-3,0,6.8605353440922157,12.740994210456973,0,12.740994210456973,"x",8.8699460570688373,38.995615806971884,20.997639280677166,6.1502316502149679,27.147870930892132,66.143486737864009,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B36>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B36+1)*(A36<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A36<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A36>l,0,IF($C36>0,vs*Barwerte_44_ASP!O22-Work_44!$F$13*Barwerte_44_ASP!F22,vs*Barwerte_44_ASP!O22))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.31114650030721547,9.5447008866389602,0,9.7751030271183495E-3,0,3.3440665963831275,6.2104093932829514,0,6.2104093932829514,"x",5.3534773093597536,18.819629312940847,10.133646553121995,6.0894846239339078,16.223131177055905,35.042760489996752,29.638808016405189,0,9.7751030271183495E-3,0,10.377004091801307,19.271579027630999,0,19.271579027630999,"x",12.386414804777928,59.570294120982929,32.076312218990807,6.211378676496027,38.287690895486833,97.857985016469769,1151.7413931840699,1182.8421194319371,1214.5566177105429,983.549753588979,1018.5925140789758,1049.6932403268429,1081.4077386054487]
[19,40,0,0,{"$f":"IF($A37>l,0,IF($C37>0,vs*Barwerte_44_ASP!O23-Work_44!$F$14*Barwerte_44_ASP!F23,vs*Barwerte_44_ASP!O23))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E23-IF($C37>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F23,0)","v":0},0,{"$f":"IF(B37>Endalter_Sterbetafel,0,IF(D37>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A37-l+1))))","v":987.88530805086702},{"$f":"IF(B37>Endalter_Sterbetafel,0,IF(D37>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A37-l+1))))","v":21.533294102856964},1009.418602153724,0.11071514588843456,89.293900438720755,0,0,0,{"$f":"IF($A37>l,(J37-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I23<=1,G37<0),(G37+O37),((E37+Work_44!F37)*(Barwerte_44_ASP!S23+gamma*Barwerte_44_ASP!E23)/(Barwerte_44_ASP!O23+gamma*Barwerte_44_ASP!E23)+Work_44!O37))*(1-Work_44!M37))","v":985.83623588527666},52.64425774956122,36.649642689159535,1075.1301363239975,{"$f":"(G37+O37-MAX(0,DKE/(1+$D$16)*(1-$A37/5)*alpha))*(1-M37)/(IF(Barwerte_44_ASP!I23<=1,Barwerte_44_ASP!S23,Barwerte_44_ASP!O23)+gamma*Barwerte_44_ASP!E23)","v":0},19.637697376247303,0,1.0365065187261281E-2,0,6.8768218545020972,12.771240586932468,0,12.771240586932468,"x",8.8909446623223296,52.64425774956122,28.346908018994498,8.3027346701650409,36.649642689159535,89.293900438720755,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B37>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B37+1)*(A37<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A37<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A37>l,0,IF($C37>0,vs*Barwerte_44_ASP!O23-Work_44!$F$13*Barwerte_44_ASP!F23,vs*Barwerte_44_ASP!O23))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.2916058988386464,9.5670833371461228,0,1.0365065187261281E-2,0,3.3521069408166846,6.2253414615167006,0,6.2253414615167006,"x",5.3662297486369184,25.280216140869307,13.612424075852704,8.179725989553317,21.79215006540602,47.072366206275326,29.708311415348486,0,1.0365065187261281E-2,0,10.401536768187512,19.317139712348236,0,19.317139712348236,"x",12.415659576007755,80.823468392263109,43.520329134295523,8.4273712913023839,51.947700425597908,132.77116881786102,1163.7709989003486,1205.9925331327941,1249.4698015119343,985.83623588527666,1032.908602091552,1075.1301363239975,1118.6074047031377]
[20,41,0,0,{"$f":"IF($A38>l,0,IF($C38>0,vs*Barwerte_44_ASP!O24-Work_44!$F$14*Barwerte_44_ASP!F24,vs*Barwerte_44_ASP!O24))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E24-IF($C38>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F24,0)","v":0},0,{"$f":"IF(B38>Endalter_Sterbetafel,0,IF(D38>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A38-l+1))))","v":990.71562722337717},{"$f":"IF(B38>Endalter_Sterbetafel,0,IF(D38>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A38-l+1))))","v":21.060159081185656},1011.7757863045629,0.11930901252503645,10.508383404551203,0,0,0,{"$f":"IF($A38>l,(J38-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I24<=1,G38<0),(G38+O38),((E38+Work_44!F38)*(Barwerte_44_ASP!S24+gamma*Barwerte_44_ASP!E24)/(Barwerte_44_ASP!O24+gamma*Barwerte_44_ASP!E24)+Work_44!O38))*(1-Work_44!M38))","v":988.12270451159043},0,10.508383404551203,998.63108791614161,{"$f":"(G38+O38-MAX(0,DKE/(1+$D$16)*(1-$A38/5)*alpha))*(1-M38)/(IF(Barwerte_44_ASP!I24<=1,Barwerte_44_ASP!S24,Barwerte_44_ASP!O24)+gamma*Barwerte_44_ASP!E24)","v":0},19.683662741997619,0,1.1071514588843458E-2,0,6.8931569898052611,12.8015772667812,0,12.8015772667812,"x",-26.965876245114423,0,0,10.508383404551203,10.508383404551203,10.508383404551203,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B38>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B38+1)*(A38<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A38<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A38>l,0,IF($C38>0,vs*Barwerte_44_ASP!O24-Work_44!$F$13*Barwerte_44_ASP!F24,vs*Barwerte_44_ASP!O24))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.27329248490191982,9.5894767204603788,0,1.1071514588843458E-2,0,3.3601918822672276,6.240356352781995,0,6.240356352781995,"x",5.3790290865746755,31.836575195412166,17.142771259068091,10.300809768730179,27.44358102779827,59.28015622321044,29.777848763534859,0,1.1071514588843458E-2,0,10.426122097343296,19.362798180780405,0,19.362798180780405,"x",12.444959301650734,102.81302929579206,55.360861928503418,10.720098062577158,66.080959991080576,168.89398928687262,1175.9787889172837,1127.2070160986245,1285.5926219809458,988.12270451159043,1047.4028607348009,998.63108791614161,1157.0166937984632]
[21,42,0,0,{"$f":"IF($A39>l,0,IF($C39>0,vs*Barwerte_44_ASP!O25-Work_44!$F$14*Barwerte_44_ASP!F25,vs*Barwerte_44_ASP!O25))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E25-IF($C39>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F25,0)","v":0},0,{"$f":"IF(B39>Endalter_Sterbetafel,0,IF(D39>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A39-l+1))))","v":993.5440875656484},{"$f":"IF(B39>Endalter_Sterbetafel,0,IF(D39>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A39-l+1))))","v":20.587334793969301},1014.1314223596177,0.12940911956127366,32.509932337954211,0,0,0,{"$f":"IF($A39>l,(J39-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I25<=1,G39<0),(G39+O39),((E39+Work_44!F39)*(Barwerte_44_ASP!S25+gamma*Barwerte_44_ASP!E25)/(Barwerte_44_ASP!O25+gamma*Barwerte_44_ASP!E25)+Work_44!O39))*(1-Work_44!M39))","v":990.40767148499344},12.832013177224464,19.677919160729751,1022.9176038229476,{"$f":"(G39+O39-MAX(0,DKE/(1+$D$16)*(1-$A39/5)*alpha))*(1-M39)/(IF(Barwerte_44_ASP!I25<=1,Barwerte_44_ASP!S25,Barwerte_44_ASP!O25)+gamma*Barwerte_44_ASP!E25)","v":0},19.729627832938977,0,1.1930901252503645E-2,0,6.9095455569670188,12.832013177224464,0,12.832013177224464,"x",8.9330971295761454,12.832013177224464,6.9095455569670188,12.768373603762731,19.677919160729751,32.509932337954211,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B39>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B39+1)*(A39<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A39<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A39>l,0,IF($C39>0,vs*Barwerte_44_ASP!O25-Work_44!$F$13*Barwerte_44_ASP!F25,vs*Barwerte_44_ASP!O25))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.2561291887486592,9.6118699698933483,0,1.1930901252503645E-2,0,3.3683303049010478,6.2554705662448038,0,6.2554705662448038,"x",5.3918818775101691,38.490002951599621,20.725386204707487,12.453121463448431,33.178507668155916,71.668510619755537,29.847385695984606,0,1.1930901252503645E-2,0,10.450760809032989,19.408555788204122,0,19.408555788204122,"x",12.474312381642108,125.56300853610942,67.610850750212762,13.09205282222004,80.702903572432803,206.26591210854224,1188.3671433138288,1149.2085650320275,1322.9645448026154,990.40767148499344,1062.076182104749,1022.9176038229476,1196.6735835935356]
[22,43,0,0,{"$f":"IF($A40>l,0,IF($C40>0,vs*Barwerte_44_ASP!O26-Work_44!$F$14*Barwerte_44_ASP!F26,vs*Barwerte_44_ASP!O26))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E26-IF($C40>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F26,0)","v":0},0,{"$f":"IF(B40>Endalter_Sterbetafel,0,IF(D40>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A40-l+1))))","v":996.36886950184532},{"$f":"IF(B40>Endalter_Sterbetafel,0,IF(D40>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A40-l+1))))","v":20.115125413635042},1016.4839949154804,0.1409837813531567,55.058172308246093,0,0,0,{"$f":"IF($A40>l,(J40-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I26<=1,G40<0),(G40+O40),((E40+Work_44!F40)*(Barwerte_44_ASP!S26+gamma*Barwerte_44_ASP!E26)/(Barwerte_44_ASP!O26+gamma*Barwerte_44_ASP!E26)+Work_44!O40))*(1-Work_44!M40))","v":992.68966686418025},25.983260844891653,29.074911463354439,1047.7478391724264,{"$f":"(G40+O40-MAX(0,DKE/(1+$D$16)*(1-$A40/5)*alpha))*(1-M40)/(IF(Barwerte_44_ASP!I26<=1,Barwerte_44_ASP!S26,Barwerte_44_ASP!O26)+gamma*Barwerte_44_ASP!E26)","v":0},19.775562736012546,0,1.2940911956127366E-2,0,6.9259762767890356,12.862527371179638,0,12.862527371179638,"x",8.9542391215082695,25.983260844891653,13.990986608787811,15.083924854566627,29.074911463354439,55.058172308246093,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B40>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B40+1)*(A40<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A40<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A40>l,0,IF($C40>0,vs*Barwerte_44_ASP!O26-Work_44!$F$13*Barwerte_44_ASP!F26,vs*Barwerte_44_ASP!O26))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.240043780759613,9.6342485124163701,0,1.2940911956127366E-2,0,3.3765162985303738,6.2706731258421238,0,6.2706731258421238,"x",5.4047791432496126,45.241801114336738,24.360969830796702,14.637048326460771,38.998018157257476,84.239819271594214,29.916876959608722,0,1.2940911956127366E-2,0,10.475436255047697,19.454381616517153,0,19.454381616517153,"x",12.503699099766934,149.09818793005013,80.283639654642371,15.545807383661426,95.829447038303798,244.92763496835391,1200.9384519656674,1171.7568050023194,1361.6262676624272,992.68966686418025,1076.9294861357744,1047.7478391724264,1237.6173018325342]
[23,44,0,0,{"$f":"IF($A41>l,0,IF($C41>0,vs*Barwerte_44_ASP!O27-Work_44!$F$14*Barwerte_44_ASP!F27,vs*Barwerte_44_ASP!O27))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E27-IF($C41>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F27,0)","v":0},0,{"$f":"IF(B41>Endalter_Sterbetafel,0,IF(D41>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A41-l+1))))","v":999.18818615714224},{"$f":"IF(B41>Endalter_Sterbetafel,0,IF(D41>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A41-l+1))))","v":19.643829646091206},1018.8320158032334,0.15398790914230176,78.165485453999764,0,0,0,{"$f":"IF($A41>l,(J41-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I27<=1,G41<0),(G41+O41),((E41+Work_44!F41)*(Barwerte_44_ASP!S27+gamma*Barwerte_44_ASP!E27)/(Barwerte_44_ASP!O27+gamma*Barwerte_44_ASP!E27)+Work_44!O41))*(1-Work_44!M41))","v":994.9672471253009},39.460982795243382,38.704502658756383,1073.1327325793006,{"$f":"(G41+O41-MAX(0,DKE/(1+$D$16)*(1-$A41/5)*alpha))*(1-M41)/(IF(Barwerte_44_ASP!I27<=1,Barwerte_44_ASP!S27,Barwerte_44_ASP!O27)+gamma*Barwerte_44_ASP!E27)","v":0},19.821437900851866,0,1.409837813531567E-2,0,6.9424376976455129,12.893098581341668,0,12.893098581341668,"x",8.9754056874764707,39.460982795243382,21.248221505131049,17.456281153625337,38.704502658756383,78.165485453999764,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B41>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B41+1)*(A41<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A41<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A41>l,0,IF($C41>0,vs*Barwerte_44_ASP!O27-Work_44!$F$13*Barwerte_44_ASP!F27,vs*Barwerte_44_ASP!O27))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.22496856747519287,9.6565979516970657,0,1.409837813531567E-2,0,3.3847437154413331,6.2859526143910482,0,6.2859526143910482,"x",5.4177117052722963,52.093276242656998,28.050225669122995,16.852979420372492,44.903205089495486,96.996481332152484,29.986277850006672,0,1.409837813531567E-2,0,10.500131679849694,19.500244548292294,0,19.500244548292294,"x",12.533099669680652,173.44412358606905,93.392989623267937,18.084014113461382,111.47700373672932,284.92112732279838,1213.6951140262258,1194.864118148073,1401.6197600168716,994.9672471253009,1091.9637284574533,1073.1327325793006,1279.8883744480993]
[24,45,0,0,{"$f":"IF($A42>l,0,IF($C42>0,vs*Barwerte_44_ASP!O28-Work_44!$F$14*Barwerte_44_ASP!F28,vs*Barwerte_44_ASP!O28))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E28-IF($C42>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F28,0)","v":0},0,{"$f":"IF(B42>Endalter_Sterbetafel,0,IF(D42>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A42-l+1))))","v":1002.0002995974988},{"$f":"IF(B42>Endalter_Sterbetafel,0,IF(D42>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A42-l+1))))","v":19.173738015978255},1021.1740376134771,0.16843409195303138,101.8444960073985,0,0,0,{"$f":"IF($A42>l,(J42-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I28<=1,G42<0),(G42+O42),((E42+Work_44!F42)*(Barwerte_44_ASP!S28+gamma*Barwerte_44_ASP!E28)/(Barwerte_44_ASP!O28+gamma*Barwerte_44_ASP!E28)+Work_44!O42))*(1-Work_44!M42))","v":997.23900828123737},53.272559922536587,48.571936084861917,1099.0835042886358,{"$f":"(G42+O42-MAX(0,DKE/(1+$D$16)*(1-$A42/5)*alpha))*(1-M42)/(IF(Barwerte_44_ASP!I28<=1,Barwerte_44_ASP!S28,Barwerte_44_ASP!O28)+gamma*Barwerte_44_ASP!E28)","v":0},19.867224308163053,0,1.5398790914230177E-2,0,6.9589180846770482,12.923705014400234,0,12.923705014400234,"x",8.9965821162835198,53.272559922536587,28.685224573673544,19.886711511188373,48.571936084861917,101.8444960073985,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B42>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B42+1)*(A42<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A42<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A42>l,0,IF($C42>0,vs*Barwerte_44_ASP!O28-Work_44!$F$13*Barwerte_44_ASP!F28,vs*Barwerte_44_ASP!O28))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.21084010671588124,9.6789041501307196,0,1.5398790914230177E-2,0,3.3930060293657318,6.3012969116792172,0,6.3012969116792172,"x",5.4306700609721972,59.045739107369421,31.793859519352765,19.101305694733615,50.895165214086376,109.9409043214558,30.055544466195386,0,1.5398790914230177E-2,0,10.524830139988365,19.546113117121251,0,19.546113117121251,"x",12.562494171594835,198.62717071973753,106.9530919260125,20.709408603755346,127.66250052976785,326.28967124950537,1226.639537015529,1218.5431287014717,1442.9883039435786,997.23900828123737,1107.1799126026931,1099.0835042886358,1323.5286795307427]
[25,46,0,0,{"$f":"IF($A43>l,0,IF($C43>0,vs*Barwerte_44_ASP!O29-Work_44!$F$14*Barwerte_44_ASP!F29,vs*Barwerte_44_ASP!O29))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E29-IF($C43>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F29,0)","v":0},0,{"$f":"IF(B43>Endalter_Sterbetafel,0,IF(D43>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A43-l+1))))","v":1004.8034515138271},{"$f":"IF(B43>Endalter_Sterbetafel,0,IF(D43>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A43-l+1))))","v":18.705144453965346},1023.5085959677924,0.18409246401358814,126.10808238545002,0,0,0,{"$f":"IF($A43>l,(J43-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I29<=1,G43<0),(G43+O43),((E43+Work_44!F43)*(Barwerte_44_ASP!S29+gamma*Barwerte_44_ASP!E29)/(Barwerte_44_ASP!O29+gamma*Barwerte_44_ASP!E29)+Work_44!O43))*(1-Work_44!M43))","v":999.50352988492318},67.425521663521423,58.682560721928603,1125.6116122703731,{"$f":"(G43+O43-MAX(0,DKE/(1+$D$16)*(1-$A43/5)*alpha))*(1-M43)/(IF(Barwerte_44_ASP!I29<=1,Barwerte_44_ASP!S29,Barwerte_44_ASP!O29)+gamma*Barwerte_44_ASP!E29)","v":0},19.912893733462806,0,1.6843409195303138E-2,0,6.9754079999303373,12.95432914272777,0,12.95432914272777,"x",9.017756075157294,67.425521663521423,36.306050126511536,22.376510595417066,58.682560721928603,126.10808238545002,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B43>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B43+1)*(A43<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A43<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A43>l,0,IF($C43>0,vs*Barwerte_44_ASP!O29-Work_44!$F$13*Barwerte_44_ASP!F29,vs*Barwerte_44_ASP!O29))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.19759894059362784,9.7011533573280335,0,1.6843409195303138E-2,0,3.4012988682831677,6.3166978982401689,0,6.3166978982401689,"x",5.4436469435101316,66.100508744451702,35.592581631627844,21.382420091144738,56.975001722772582,123.07551046722429,30.124634109597576,0,1.6843409195303138E-2,0,10.549517131577508,19.591960387215373,0,19.591960387215373,"x",12.591865206804471,224.67451415534438,120.97858454518541,23.424812458604347,144.40339700378976,369.07791115913415,1239.7741431612976,1242.8067150795232,1485.7765438532074,999.50352988492318,1122.5790403521476,1125.6116122703731,1368.5814410440573]
[26,47,0,0,{"$f":"IF($A44>l,0,IF($C44>0,vs*Barwerte_44_ASP!O30-Work_44!$F$14*Barwerte_44_ASP!F30,vs*Barwerte_44_ASP!O30))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E30-IF($C44>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F30,0)","v":0},0,{"$f":"IF(B44>Endalter_Sterbetafel,0,IF(D44>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A44-l+1))))","v":1007.5961551546534},{"$f":"IF(B44>Endalter_Sterbetafel,0,IF(D44>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A44-l+1))))","v":18.238297495340522},1025.8344526499939,0.20076383809055187,150.96935829883154,0,0,0,{"$f":"IF($A44>l,(J44-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I30<=1,G44<0),(G44+O44),((E44+Work_44!F44)*(Barwerte_44_ASP!S30+gamma*Barwerte_44_ASP!E30)/(Barwerte_44_ASP!O30+gamma*Barwerte_44_ASP!E30)+Work_44!O44))*(1-Work_44!M44))","v":1001.7596108666585},81.927533365003299,69.041824933828238,1152.7289691654901,{"$f":"(G44+O44-MAX(0,DKE/(1+$D$16)*(1-$A44/5)*alpha))*(1-M44)/(IF(Barwerte_44_ASP!I30<=1,Barwerte_44_ASP!S30,Barwerte_44_ASP!O30)+gamma*Barwerte_44_ASP!E30)","v":0},19.958417621371954,0,1.8409246401358815E-2,0,6.9918894037206591,12.984937464052653,0,12.984937464052653,"x",9.0389065956562433,81.927533365003299,44.114825658078701,24.926999275749534,69.041824933828238,150.96935829883154,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B44>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B44+1)*(A44<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A44<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A44>l,0,IF($C44>0,vs*Barwerte_44_ASP!O30-Work_44!$F$13*Barwerte_44_ASP!F30,vs*Barwerte_44_ASP!O30))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.1851893452906464,9.7233316616940293,0,1.8409246401358815E-2,0,3.4096093178333855,6.3321315902620023,0,6.3321315902620023,"x",5.4566265097689737,73.258896694019356,39.447098219856578,23.69671753421963,63.143815754076208,136.40271244809557,30.193503581049878,0,1.8409246401358815E-2,0,10.574169489607932,19.637743337843304,0,19.637743337843304,"x",12.621186681543492,251.61417920323635,135.48455803251187,26.233136055444572,161.71769408795643,413.33187329119278,1253.1013451421688,1267.6679909929048,1530.030505985266,1001.7596108666585,1138.1623233147541,1152.7289691654901,1415.0914841578513]
[27,48,0,0,{"$f":"IF($A45>l,0,IF($C45>0,vs*Barwerte_44_ASP!O31-Work_44!$F$14*Barwerte_44_ASP!F31,vs*Barwerte_44_ASP!O31))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E31-IF($C45>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F31,0)","v":0},0,{"$f":"IF(B45>Endalter_Sterbetafel,0,IF(D45>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A45-l+1))))","v":1010.3771591939358},{"$f":"IF(B45>Endalter_Sterbetafel,0,IF(D45>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A45-l+1))))","v":17.773406320107149},1028.1505655140429,0.21841925552666908,176.44168597633916,0,0,0,{"$f":"IF($A45>l,(J45-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I31<=1,G45<0),(G45+O45),((E45+Work_44!F45)*(Barwerte_44_ASP!S31+gamma*Barwerte_44_ASP!E31)/(Barwerte_44_ASP!O31+gamma*Barwerte_44_ASP!E31)+Work_44!O45))*(1-Work_44!M45))","v":1004.0062403447862},96.786404202530434,79.655281773808724,1180.4479263211254,{"$f":"(G45+O45-MAX(0,DKE/(1+$D$16)*(1-$A45/5)*alpha))*(1-M45)/(IF(Barwerte_44_ASP!I31<=1,Barwerte_44_ASP!S31,Barwerte_44_ASP!O31)+gamma*Barwerte_44_ASP!E31)","v":0},20.003771826674882,0,2.0076383809055187E-2,0,7.0083468736693773,13.015501336814559,0,13.015501336814559,"x",9.0600157789693583,96.786404202530434,52.115756109054843,27.539525664753885,79.655281773808724,176.44168597633916,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B45>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B45+1)*(A45<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A45<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A45>l,0,IF($C45>0,vs*Barwerte_44_ASP!O31-Work_44!$F$13*Barwerte_44_ASP!F31,vs*Barwerte_44_ASP!O31))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.1735590965525865,9.7454273001749439,0,2.0076383809055187E-2,0,3.4179262893943996,6.3475773945895995,0,6.3475773945895995,"x",5.4695951946943921,80.522210297284204,43.358113236999188,26.044595408697361,69.402708645696549,149.92491894298075,30.262116353174822,0,2.0076383809055187E-2,0,10.598767457944357,19.683425279039522,0,19.683425279039522,"x",12.650436363244324,279.47506530638105,150.48657362651284,29.137381882546507,179.62395550905933,459.09902081544038,1266.6235516370539,1293.1403186704124,1575.7976535095136,1004.0062403447862,1153.9311592877671,1180.4479263211254,1463.1052611602265]
[28,49,0,0,{"$f":"IF($A46>l,0,IF($C46>0,vs*Barwerte_44_ASP!O32-Work_44!$F$14*Barwerte_44_ASP!F32,vs*Barwerte_44_ASP!O32))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E32-IF($C46>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F32,0)","v":0},0,{"$f":"IF(B46>Endalter_Sterbetafel,0,IF(D46>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A46-l+1))))","v":1013.145243427219},{"$f":"IF(B46>Endalter_Sterbetafel,0,IF(D46>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A46-l+1))))","v":17.310674905776594},1030.4559183329957,0.23718095999788602,202.53870299491138,0,0,0,{"$f":"IF($A46>l,(J46-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I32<=1,G46<0),(G46+O46),((E46+Work_44!F46)*(Barwerte_44_ASP!S32+gamma*Barwerte_44_ASP!E32)/(Barwerte_44_ASP!O32+gamma*Barwerte_44_ASP!E32)+Work_44!O46))*(1-Work_44!M46))","v":1006.2424325791703},112.01010396658708,90.52859902832428,1208.7811355740816,{"$f":"(G46+O46-MAX(0,DKE/(1+$D$16)*(1-$A46/5)*alpha))*(1-M46)/(IF(Barwerte_44_ASP!I32<=1,Barwerte_44_ASP!S32,Barwerte_44_ASP!O32)+gamma*Barwerte_44_ASP!E32)","v":0},20.048936027523837,0,2.184192555266691E-2,0,7.0247722835767759,13.046005669499728,0,13.046005669499728,"x",9.0810734146048588,112.01010396658708,60.313132905085347,30.215466123238933,90.52859902832428,202.53870299491138,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B46>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B46+1)*(A46<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A46<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A46>l,0,IF($C46>0,vs*Barwerte_44_ASP!O32-Work_44!$F$13*Barwerte_44_ASP!F32,vs*Barwerte_44_ASP!O32))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.16265924990918734,9.7674303723834086,0,2.184192555266691E-2,0,3.4262453042776264,6.3630269936584494,0,6.3630269936584494,"x",5.4825464353057214,87.891764919658698,47.326334956739302,28.426453982334163,75.752788939073469,163.64455385873217,30.330441682664269,0,2.184192555266691E-2,0,10.623299262875927,19.728984345341008,0,19.728984345341008,"x",12.679600393904025,308.28698927417946,166.00068653225043,32.140647924757353,198.14133445700779,506.42832373118722,1280.3431865528055,1319.2373356889846,1623.1269564252605,1006.2424325791703,1169.8869864379026,1208.7811355740816,1512.6707563103575]
[29,50,0,0,{"$f":"IF($A47>l,0,IF($C47>0,vs*Barwerte_44_ASP!O33-Work_44!$F$14*Barwerte_44_ASP!F33,vs*Barwerte_44_ASP!O33))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E33-IF($C47>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F33,0)","v":0},0,{"$f":"IF(B47>Endalter_Sterbetafel,0,IF(D47>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A47-l+1))))","v":1015.8990367686139},{"$f":"IF(B47>Endalter_Sterbetafel,0,IF(D47>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A47-l+1))))","v":16.850332452206747},1032.7493692208207,0.25696842847742118,229.27434415245605,0,0,0,{"$f":"IF($A47>l,(J47-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I33<=1,G47<0),(G47+O47),((E47+Work_44!F47)*(Barwerte_44_ASP!S33+gamma*Barwerte_44_ASP!E33)/(Barwerte_44_ASP!O33+gamma*Barwerte_44_ASP!E33)+Work_44!O47))*(1-Work_44!M47))","v":1008.4670799403605},127.60677683310587,101.66756731935018,1237.7414240928165,{"$f":"(G47+O47-MAX(0,DKE/(1+$D$16)*(1-$A47/5)*alpha))*(1-M47)/(IF(Barwerte_44_ASP!I33<=1,Barwerte_44_ASP!S33,Barwerte_44_ASP!O33)+gamma*Barwerte_44_ASP!E33)","v":0},20.093890407493415,0,2.3718095999788604E-2,0,7.0411629762226209,13.076445527270584,0,13.076445527270584,"x",9.1020748128886169,127.60677683310587,68.71134137167239,32.956225947677801,101.66756731935018,229.27434415245605,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B47>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B47+1)*(A47<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A47<m_44)","v":0},0,0,0,0,{"$f":"AW47-AX47","v":0},null,{"$f":"IF($A47>l,0,IF($C47>0,vs*Barwerte_44_ASP!O33-Work_44!$F$13*Barwerte_44_ASP!F33,vs*Barwerte_44_ASP!O33))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.15244393469749926,9.78933122416346,0,2.3718095999788604E-2,0,3.4345672620571368,6.3784820581061119,0,6.3784820581061119,"x",5.4954790987231092,95.368894039260539,51.352481405755675,30.842696493779329,82.195177899534997,177.56407193879554,30.398449590823375,0,2.3718095999788604E-2,0,10.647758690388107,19.774408996435056,0,19.774408996435056,"x",12.708670527054096,338.08072542202535,182.04346753493667,35.24613081897796,217.28959835391464,555.37032377594005,1294.2627046328687,1345.9729768465293,1672.0689564700133,1008.4670799403605,1186.0311518791559,1237.7414240928165,1563.8374037163005]
[30,51,0,0,{"$f":"IF($A48>l,0,IF($C48>0,vs*Barwerte_44_ASP!O34-Work_44!$F$14*Barwerte_44_ASP!F34,vs*Barwerte_44_ASP!O34))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E34-IF($C48>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F34,0)","v":0},0,{"$f":"IF(B48>Endalter_Sterbetafel,0,IF(D48>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A48-l+1))))","v":1018.637260994674},{"$f":"IF(B48>Endalter_Sterbetafel,0,IF(D48>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A48-l+1))))","v":16.392592635750336},1035.0298536304242,0.27769970033114078,256.6628251769817,0,0,0,{"$f":"IF($A48>l,(J48-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I34<=1,G48<0),(G48+O48),((E48+Work_44!F48)*(Barwerte_44_ASP!S34+gamma*Barwerte_44_ASP!E34)/(Barwerte_44_ASP!O34+gamma*Barwerte_44_ASP!E34)+Work_44!O48))*(1-Work_44!M48))","v":1010.679149817676},143.58473051457568,113.07809466240602,1267.3419749946577,{"$f":"(G48+O48-MAX(0,DKE/(1+$D$16)*(1-$A48/5)*alpha))*(1-M48)/(IF(Barwerte_44_ASP!I34<=1,Barwerte_44_ASP!S34,Barwerte_44_ASP!O34)+gamma*Barwerte_44_ASP!E34)","v":0},20.138612699806004,0,2.5696842847742121E-2,0,7.0575083399288108,13.106801202724936,0,13.106801202724936,"x",9.1230070783704633,143.58473051457568,77.314854892463828,35.763239769942189,113.07809466240602,256.6628251769817,0,0,1116.6986326940732,0,0,null,0,{"$f":"IF(B48>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B48+1)*(A48<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A48<m_44)","v":0},0,0,0,0,{"$f":"AW48-AX48","v":0},null,{"$f":"IF($A48>l,0,IF($C48>0,vs*Barwerte_44_ASP!O34-Work_44!$F$13*Barwerte_44_ASP!F34,vs*Barwerte_44_ASP!O34))","v":0},null,null,null,null,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0.14287016102084471,9.8111190075977976,0,2.5696842847742121E-2,0,3.4428855476559388,6.3939303027896006,0,6.3939303027896006,"x",5.5083842860975949,102.95493551754089,55.437272970983557,33.293728938393208,88.731001909376772,191.68593742691766,30.466106392014211,0,2.5696842847742121E-2,0,10.672131132201683,19.81967210266027,0,19.81967210266027,"x",12.737629870643303,368.88802110090143,198.63201136202377,38.457128809036384,237.08914017106017,605.97716127196156,1308.3845701209909,1373.3614578710549,1722.6757939660347,1010.679149817676,1202.3650872445937,1267.3419749946577,1616.6563110896377]
[31,52,0,0,{"$f":"IF($A49>l,0,IF($C49>0,vs*Barwerte_44_ASP!O35-Work_44!$F$14*Barwerte_44_ASP!F35,vs*Barwerte_44_ASP!O35))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E35-IF($C49>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F35,0)","v":0},0,{"$f":"IF(B49>Endalter_Sterbetafel,0,IF(D49>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A49-l+1))))","v":1021.3587327543254},{"$f":"IF(B49>Endalter_Sterbetafel,0,IF(D49>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A49-l+1))))","v":15.937653273261924},1037.2963860275872,0.2994534355648284,284.71865056655099,0,0,0,{"$f":"IF($A49>l,(J49-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I35<=1,G49<0),(G49+O49),((E49+Work_44!F49)*(Barwerte_44_ASP!S35+gamma*Barwerte_44_ASP!E35)/(Barwerte_44_ASP!O35+gamma*Barwerte_44_ASP!E35)+Work_44!O49))*(1-Work_44!M49))","v":1012.877686242924},159.95244082644078,124.76620974011021,1297.5963368094749,{"$f":"(G49+O49-MAX(0,DKE/(1+$D$16)*(1-$A49/5)*alpha))*(1-M49)/(IF(Barwerte_44_ASP!I35<=1,Barwerte_44_ASP!S35,Barwerte_44_ASP!O35)+gamma*Barwerte_44_ASP!E35)","v":0},20.183082145793271,0,2.7769970033114079E-2,0,7.0737982405392339,13.137053875287149,0,13.137053875287149,"x",9.1438579478000719,159.95244082644078,86.128237368083489,38.637972372026731,124.76620974011021,284.71865056655099,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B49>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B49+1)*(A49<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A49<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A49>l,0,IF($C49>0,vs*Barwerte_44_ASP!O35-Work_44!$F$13*Barwerte_44_ASP!F35,vs*Barwerte_44_ASP!O35))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,0.13389763883112984,9.8327836094890309,0,2.7769970033114079E-2,0,3.4511937528327508,6.4093598266893945,0,6.4093598266893945,"x",5.5212534600935896,110.65123203819954,59.581432635953597,35.779960257383969,95.361392893337566,206.01262493153712,30.533380682097516,0,2.7769970033114079E-2,0,10.696402728245719,19.864747923884909,0,19.864747923884909,"x",12.766462435506554,400.74162971056563,215.78395445953527,41.777045202590912,257.56099966212616,658.30262937269185,1322.7112576256104,1401.4172832606241,1775.0012620667651,1012.877686242924,1218.8903111744612,1297.5963368094749,1671.1803156156159]
[32,53,0,0,{"$f":"IF($A50>l,0,IF($C50>0,vs*Barwerte_44_ASP!O36-Work_44!$F$14*Barwerte_44_ASP!F36,vs*Barwerte_44_ASP!O36))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E36-IF($C50>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F36,0)","v":0},0,{"$f":"IF(B50>Endalter_Sterbetafel,0,IF(D50>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A50-l+1))))","v":1024.0621704144196},{"$f":"IF(B50>Endalter_Sterbetafel,0,IF(D50>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A50-l+1))))","v":15.485728611082832},1039.5478990255024,0.32233400335462647,313.45663784744801,0,{"$f":"IF(OR($D50=0,$F$10=\"Mitarbeiter\"),0,sg2_vph)","v":0},{"$f":"MAX(0,alpha*(IF(m_44=0,1,MIN(m_alpha_max,m_44))*$F$15+DKE/(1+$D$16))*(1-$A50/5))","v":0},{"$f":"IF($A50>l,(J50-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I36<=1,G50<0),(G50+O50),((E50+Work_44!F50)*(Barwerte_44_ASP!S36+gamma*Barwerte_44_ASP!E36)/(Barwerte_44_ASP!O36+gamma*Barwerte_44_ASP!E36)+Work_44!O50))*(1-Work_44!M50))","v":1015.0616538509018},176.71856691124708,136.73807093620093,1328.5182916983499,{"$f":"(G50+O50-MAX(0,DKE/(1+$D$16)*(1-$A50/5)*alpha))*(1-M50)/(IF(Barwerte_44_ASP!I36<=1,Barwerte_44_ASP!S36,Barwerte_44_ASP!O36)+gamma*Barwerte_44_ASP!E36)","v":0},20.227279527537952,0,2.9945343556482842E-2,0,7.0900287048830526,13.167196166211385,0,13.167196166211385,"x",9.1646214769382368,176.71856691124708,95.156151413748418,41.581919522452509,136.73807093620093,313.45663784744801,null,null,{"$f":"IF(A50>=l,$Q$14,IF(m_44=0,vs,IF(faktor=0,vs/m_44*A51,MAX(vs/m_44*A51,vs*faktor/2))))","v":1116.6986326940732},{"$f":"G50*(A50<=l)","v":0},{"$f":"(AM51/(1+i_vph)-AM50)*(A50<l)","v":0},null,{"$f":"(AL50-AM51)/(1+i_vph)*(A50<l)","v":0},{"$f":"IF(B50>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B50+1)*(A50<l))","v":0},{"$f":"AQ50*AP50*(A50<l)","v":0},{"$f":"K50*(A50<l)","v":0},{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A50<m_44)","v":0},{"$f":"beta*$F$15*(A50<m_44)","v":0},{"$f":"gamma*vs*(A50<l)+stk_netto*(A50<m_44)","v":0},0,{"$f":"$F$15*(A50<m_44)","v":0},0,null,{"$f":"IF($A50>l,0,IF($C50>0,vs*Barwerte_44_ASP!O36-Work_44!$F$13*Barwerte_44_ASP!F36,vs*Barwerte_44_ASP!O36))","v":0},null,null,null,null,{"$f":"gamma*vs*(A50<m_44)","v":0},{"$f":"gamma*vs*(A50<l)*(A50>=m_44)","v":0},{"$f":"stk_netto*(A50<m_44)","v":0},null,{"$f":"beta*$F$15*($C50>0)","v":0},{"$f":"gamma*vs*($D50>0)","v":0},{"$f":"stk_netto*($C50>0)","v":0},0,0,0.12548860837313619,9.85431566726208,0,2.9945343556482842E-2,0,3.4594913537864969,6.4247696570320656,0,6.4247696570320656,"x",5.5340841258416731,118.4591420957091,63.78569189768951,38.301802532656446,102.08749443034596,220.54663652605507,30.600243387813826,0,2.9945343556482842E-2,0,10.720566055979608,19.909622675390704,0,19.909622675390704,"x",12.795158828034857,433.67535535154974,233.51749903544979,45.209391943730289,278.7268909791801,712.40224633072989,{"$f":"IF(A50>=l,$Q$14+IF(A50>l,CD50,0),0)","v":1337.2452692201282},{"$f":"IF(A50>=l,$Q$14+IF(A50>l,AI50,0),0)","v":1430.1552705415213},{"$f":"IF(A50>=l,$Q$14+IF(A50>l,CS50,0),0)","v":1829.1008790248031},{"$f":"IF(A50>=l,P50,0)","v":1015.0616538509018},{"$f":"IF($A50>=l,$CW50+IF($A50>l,CD50,0),0)","v":1235.608290376957},{"$f":"IF(A50>=l,CW50+IF(A50>l,AI50,0),0)","v":1328.5182916983499},{"$f":"IF(A50>=l,CW50+IF(A50>l,CS50,0),0)","v":1727.4639001816317}]
[33,54,0,0,{"$f":"IF($A51>l,0,IF($C51>0,vs*Barwerte_44_ASP!O37-Work_44!$F$14*Barwerte_44_ASP!F37,vs*Barwerte_44_ASP!O37))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E37-IF($C51>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F37,0)","v":0},0,{"$f":"IF(B51>Endalter_Sterbetafel,0,IF(D51>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A51-l+1))))","v":1026.7461628027513},{"$f":"IF(B51>Endalter_Sterbetafel,0,IF(D51>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A51-l+1))))","v":15.03705455016669},1041.783217352918,0.34644905251388991,342.8919254283993,0,0,0,{"$f":"IF($A51>l,(J51-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I37<=1,G51<0),(G51+O51),((E51+Work_44!F51)*(Barwerte_44_ASP!S37+gamma*Barwerte_44_ASP!E37)/(Barwerte_44_ASP!O37+gamma*Barwerte_44_ASP!E37)+Work_44!O51))*(1-Work_44!M51))","v":1017.229912628495},193.89195599711641,148.99996943128292,1360.1218380568944,{"$f":"(G51+O51-MAX(0,DKE/(1+$D$16)*(1-$A51/5)*alpha))*(1-M51)/(IF(Barwerte_44_ASP!I37<=1,Barwerte_44_ASP!S37,Barwerte_44_ASP!O37)+gamma*Barwerte_44_ASP!E37)","v":0},{"$f":"IF($A50<karenz-1,0,1)*((gezi-IF($A51<=l,i_aph,$R$8))*MAX(0,$G50,$J50))","v":20.271184030997297},0,{"$f":"IF($A50<karenz-1,0,1)*(rige*$K50)","v":3.2233400335462646E-2},{"$f":"IF(AND($A51<=l,m_44<>0),MAX($R$6-i_vph,0)*$F$15*(PraemZW-1)/(2*PraemZW),0)","v":0},7.106196100966466,13.197221330366295,0,13.197221330366295,"x",{"$f":"$AH51-IF(AND($S$6=\"Ja\",A51=l+1),0,$AH50*(1+gezi))","v":9.1852918990174715},{"$f":"IF(AND($S$6=\"Ja\",A51=l+1),0,$AE50*(1+gezi))+$AB51","v":193.89195599711641},{"$f":"IF($A50<karenz-1,0,1)*$Y51+IF(AND($S$6=\"Ja\",A51=l+1),0,$AF50*(1+gezi))","v":104.40336092152423},44.596608509758696,148.99996943128292,342.8919254283993,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B51>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B51+1)*(A51<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A51<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A51>l,0,IF($C51>0,vs*Barwerte_44_ASP!O37-Work_44!$F$13*Barwerte_44_ASP!F37,vs*Barwerte_44_ASP!O37))","v":0},null,null,null,null,0,0,0,null,0,0,0,{"$f":"MAX(0,gamma_vph*$G51)*($D51>0)","v":0},{"$f":"MAX(0,sizu_vph*($G50+$AE50+$AH50))*($D51>0)","v":0},0.11760768127723875,{"$f":"IF($A50<karenz-1,0,1)*((geziminus1-IF($A51<=l,i_aph,$R$8))*MAX(0,$G50,$J50))","v":9.8757050407422735},0,3.2233400335462646E-2,0,3.4677784543772074,6.4401599867005288,0,6.4401599867005288,"x",{"$f":"$CC51-IF(AND($S$6=\"Ja\",A51=l+1),0,$CC50*(1+geziminus1))","v":5.5468742524282248},{"$f":"IF(AND($S$6=\"Ja\",A51=l+1),0,$BZ50*(1+geziminus1))+$BW51","v":126.38004135860598},{"$f":"IF($A50<karenz-1,0,1)*$BT51+IF(AND($S$6=\"Ja\",A51=l+1),0,$CA50*(1+geziminus1))","v":68.050791500787838},{"$f":"IF(AND($S$6=\"Ja\",A51=l+1),0,$CB50*(1+geziminus1))+IF($A50<karenz-1,0,1)*IF($A51<=l,MAX($G50,0)*_sg2,$J50*$L$10)","v":40.859670862365654},108.9104623631535,235.29050372175948,{"$f":"IF($A50<karenz-1,0,1)*((geziplus1-IF($A51<=l,i_aph,$R$8))*MAX(0,$G50,$J50))","v":30.666663021252322},0,3.2233400335462646E-2,0,10.744613747555725,19.954282674032061,0,19.954282674032061,"x",{"$f":"$CR51-IF(AND($S$6=\"Ja\",A51=l+1),0,$CR50*(1+geziplus1))","v":12.823709545606732},{"$f":"IF(AND($S$6=\"Ja\",A51=l+1),0,$CO50*(1+geziplus1))+$CL51","v":467.72408707450717},{"$f":"IF($A50<karenz-1,0,1)*$CI51+IF(AND($S$6=\"Ja\",A51=l+1),0,$CP50*(1+geziplus1))","v":251.85143150165763},{"$f":"IF(AND($S$6=\"Ja\",A51=l+1),0,$CQ50*(1+geziplus1))+IF($A50<karenz-1,0,1)*IF($A51<=l,MAX($G50,0)*_sg2,$J50*$L$10)","v":48.757792979952526},300.60922448161017,768.33331155611734,1351.9891364158327,1459.5905581224724,1885.0319442501905,1017.229912628495,1252.5204163502544,1360.1218380568944,1785.5632241846124]
[{"$f":"A51+1","v":34},55,{"$f":"MAX(0,C51-1)","v":0},0,{"$f":"IF($A52>l,0,IF($C52>0,vs*Barwerte_44_ASP!O38-Work_44!$F$14*Barwerte_44_ASP!F38,vs*Barwerte_44_ASP!O38))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E38-IF($C52>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F38,0)","v":0},0,{"$f":"IF(B52>Endalter_Sterbetafel,0,IF(D52>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A52-l+1))))","v":1029.4091648697008},{"$f":"IF(B52>Endalter_Sterbetafel,0,IF(D52>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A52-l+1))))","v":14.591889371308254},1044.0010542410091,0.37202705221761789,373.03997782887745,0,0,0,{"$f":"IF($A52>l,(J52-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I38<=1,G52<0),(G52+O52),((E52+Work_44!F52)*(Barwerte_44_ASP!S38+gamma*Barwerte_44_ASP!E38)/(Barwerte_44_ASP!O38+gamma*Barwerte_44_ASP!E38)+Work_44!O52))*(1-Work_44!M52))","v":1019.3812144099434},211.48164647541316,161.55833135346427,1392.4211922388208,{"$f":"(G52+O52-MAX(0,DKE/(1+$D$16)*(1-$A52/5)*alpha))*(1-M52)/(IF(Barwerte_44_ASP!I38<=1,Barwerte_44_ASP!S38,Barwerte_44_ASP!O38)+gamma*Barwerte_44_ASP!E38)","v":0},20.314772738381901,{"$f":"IF($A51<karenz-1,0,1)*(IF($C51>0,zuge*vs,0))","v":0},3.464490525138899E-2,0,{"$f":"(W52+V52+U52)*_sg1","v":7.1222961752716518},{"$f":"(W52+V52+U52)*(1-_sg1)","v":13.22712146836164},0,13.22712146836164,"x",9.205862609977487,211.48164647541316,113.87473271753018,47.683598635934104,161.55833135346427,373.03997782887745,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B52>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B52+1)*(A52<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A52<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A52>l,0,IF($C52>0,vs*Barwerte_44_ASP!O38-Work_44!$F$13*Barwerte_44_ASP!F38,vs*Barwerte_44_ASP!O38))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,0.1102216916318083,9.8969405648527218,0,3.464490525138899E-2,0,3.4760549145364386,6.4555305555676723,0,6.4555305555676723,"x",5.5596213492422635,134.41532243115623,72.377481309084118,43.453983182851061,115.83146449193518,250.24678692309141,30.732604911911082,0,3.464490525138899E-2,0,10.768537436006865,19.998712381155606,0,19.998712381155606,"x",12.852103870712654,502.92383228558424,270.80514046146834,52.425987686506822,323.23112814797514,826.15496043355938,1366.9454196171646,1489.7386105229507,1942.8535931276326,1019.3812144099434,1269.6280013330347,1392.4211922388208,1845.5361748435027]
[35,56,0,0,{"$f":"IF($A53>l,0,IF($C53>0,vs*Barwerte_44_ASP!O39-Work_44!$F$14*Barwerte_44_ASP!F39,vs*Barwerte_44_ASP!O39))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E39-IF($C53>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F39,0)","v":0},0,{"$f":"IF(B53>Endalter_Sterbetafel,0,IF(D53>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A53-l+1))))","v":1032.0493517799102},{"$f":"IF(B53>Endalter_Sterbetafel,0,IF(D53>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A53-l+1))))","v":14.150538126151561},1046.1998899060618,{"$f":"IF(B53>omega_Tafel-1,0,IF($A53<=m_44-1,$U$5+stk_gew,0)-(1/(1+IF($D53>0,i_aph,$R$8))*MAX(G54,J54)-(MAX(G53,J53)-IF(A53<=m_44-1,0,IF($D53>0,gamma,$R$9)*IF($A53>=l,$Q$14,vs)))))","v":0.39919575365388482},403.91660270143063,0,0,0,{"$f":"IF($A53>l,(J53-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I39<=1,G53<0),(G53+O53),((E53+Work_44!F53)*(Barwerte_44_ASP!S39+gamma*Barwerte_44_ASP!E39)/(Barwerte_44_ASP!O39+gamma*Barwerte_44_ASP!E39)+Work_44!O53))*(1-Work_44!M53))","v":1021.5140850050443},229.49687864200888,174.41972405942175,1425.4306877064751,{"$f":"(G53+O53-MAX(0,DKE/(1+$D$16)*(1-$A53/5)*alpha))*(1-M53)/(IF(Barwerte_44_ASP!I39<=1,Barwerte_44_ASP!S39,Barwerte_44_ASP!O39)+gamma*Barwerte_44_ASP!E39)","v":0},20.358020557699678,0,3.7202705221761792E-2,0,7.1383281420225035,13.256895120898937,0,13.256895120898937,"x",9.2263302505045317,229.49687864200888,123.57524234569711,50.844481713724633,174.41972405942175,403.91660270143063,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B53>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B53+1)*(A53<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A53<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A53>l,0,IF($C53>0,vs*Barwerte_44_ASP!O39-Work_44!$F$13*Barwerte_44_ASP!F39,vs*Barwerte_44_ASP!O39))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,0.10329955640855464,9.9180100152895889,0,3.7202705221761792E-2,0,3.4843244521789729,6.470888268332379,0,6.470888268332379,"x",5.5723265606609829,142.56640222987804,76.76652427762663,46.085160081118715,122.85168435874535,265.4180865886234,30.798031100109771,0,3.7202705221761792E-2,0,10.792331831866036,20.042901973465497,0,20.042901973465497,"x",12.880333940348123,539.31175880833121,290.3986393583321,56.217834394800306,346.61647375313242,885.92823256146357,1382.1167192826965,1520.615235395504,2002.6268652555368,1021.5140850050443,1286.9321715936676,1425.4306877064751,1907.4423175665079]
[36,57,0,0,{"$f":"IF($A54>l,0,IF($C54>0,vs*Barwerte_44_ASP!O40-Work_44!$F$14*Barwerte_44_ASP!F40,vs*Barwerte_44_ASP!O40))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E40-IF($C54>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F40,0)","v":0},0,{"$f":"IF(B54>Endalter_Sterbetafel,0,IF(D54>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A54-l+1))))","v":1034.6647393698729},{"$f":"IF(B54>Endalter_Sterbetafel,0,IF(D54>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A54-l+1))))","v":13.71333250069614},1048.3780718705691,0.42771204610471614,435.5379434705585,0,0,0,{"$f":"IF($A54>l,(J54-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I40<=1,G54<0),(G54+O54),((E54+Work_44!F54)*(Barwerte_44_ASP!S40+gamma*Barwerte_44_ASP!E40)/(Barwerte_44_ASP!O40+gamma*Barwerte_44_ASP!E40)+Work_44!O54))*(1-Work_44!M54))","v":1023.6269215106165},247.94708974000091,187.5908537305576,1459.164864981175,{"$f":"(G54+O54-MAX(0,DKE/(1+$D$16)*(1-$A54/5)*alpha))*(1-M54)/(IF(Barwerte_44_ASP!I40<=1,Barwerte_44_ASP!S40,Barwerte_44_ASP!O40)+gamma*Barwerte_44_ASP!E40)","v":0},20.400897853168207,0,3.9919575365388482E-2,0,7.1542860999867575,13.286531328546838,0,13.286531328546838,"x",9.2466858797988607,247.94708974000091,133.50997139846203,54.080882332095563,187.5908537305576,435.5379434705585,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B54>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B54+1)*(A54<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A54<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A54>l,0,IF($C54>0,vs*Barwerte_44_ASP!O40-Work_44!$F$13*Barwerte_44_ASP!F40,vs*Barwerte_44_ASP!O40))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,9.6812144653428023E-2,9.9388989541075894,0,3.9919575365388482E-2,0,3.4925864853155422,6.4862320441574361,0,6.4862320441574361,"x",5.5849862651276538,150.83471430190895,81.218692316412501,48.753624361944823,129.97231667835732,280.80703098026629,30.862896752228824,0,3.9919575365388482E-2,0,10.815985714657973,20.08683061293624,0,20.08683061293624,"x",12.90838549447011,576.92622158253812,310.65258085213588,60.137313792443443,370.78989464457931,947.71611622711748,1397.5056636743395,1552.2365761646317,2064.4147489211909,1023.6269215106165,1304.4339524908828,1459.164864981175,1971.343037737734]
[37,58,0,0,{"$f":"IF($A55>l,0,IF($C55>0,vs*Barwerte_44_ASP!O41-Work_44!$F$14*Barwerte_44_ASP!F41,vs*Barwerte_44_ASP!O41))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E41-IF($C55>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F41,0)","v":0},0,{"$f":"IF(B55>Endalter_Sterbetafel,0,IF(D55>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A55-l+1))))","v":1037.2536303073227},{"$f":"IF(B55>Endalter_Sterbetafel,0,IF(D55>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A55-l+1))))","v":13.280556232319094},1050.5341865396417,0.45722224859628113,467.92044694847374,0,0,0,{"$f":"IF($A55>l,(J55-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I41<=1,G55<0),(G55+O55),((E55+Work_44!F55)*(Barwerte_44_ASP!S41+gamma*Barwerte_44_ASP!E41)/(Barwerte_44_ASP!O41+gamma*Barwerte_44_ASP!E41)+Work_44!O55))*(1-Work_44!M55))","v":1025.7183527396169},266.84189260310717,201.07855434536657,1493.6387996880906,{"$f":"(G55+O55-MAX(0,DKE/(1+$D$16)*(1-$A55/5)*alpha))*(1-M55)/(IF(Barwerte_44_ASP!I41<=1,Barwerte_44_ASP!S41,Barwerte_44_ASP!O41)+gamma*Barwerte_44_ASP!E41)","v":0},20.443372401476097,0,4.2771204610471618E-2,0,7.1701502621302984,13.31599334395627,0,13.31599334395627,"x",9.2669064058714241,266.84189260310717,143.68409601705773,57.394458328308851,201.07855434536657,467.92044694847374,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B55>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B55+1)*(A55<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A55<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A55>l,0,IF($C55>0,vs*Barwerte_44_ASP!O41-Work_44!$F$13*Barwerte_44_ASP!F41,vs*Barwerte_44_ASP!O41))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,9.0732154892584724E-2,9.9595916827704087,0,4.2771204610471618E-2,0,3.5008270105833077,6.5015358767975719,0,6.5015358767975719,"x",5.5975831543244681,159.22168410748037,85.734752980950958,51.459800810210268,137.19455379116124,296.41623789864161,30.927153120181792,0,4.2771204610471618E-2,0,10.839473513677291,20.130450811114972,0,20.130450811114972,"x",12.93622965741838,615.80677459508559,331.58826324350753,64.188532634438985,395.77679587794648,1011.5835704730321,1413.1148705927149,1584.6190796425469,2128.2822031671053,1025.7183527396169,1322.1345906382585,1493.6387996880906,2037.3019232126489]
[38,59,0,0,{"$f":"IF($A56>l,0,IF($C56>0,vs*Barwerte_44_ASP!O42-Work_44!$F$14*Barwerte_44_ASP!F42,vs*Barwerte_44_ASP!O42))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E42-IF($C56>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F42,0)","v":0},0,{"$f":"IF(B56>Endalter_Sterbetafel,0,IF(D56>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A56-l+1))))","v":1039.8147481139836},{"$f":"IF(B56>Endalter_Sterbetafel,0,IF(D56>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A56-l+1))))","v":12.85242270563891},1052.6671708196225,0.48720856937279677,501.0808642402763,0,0,0,{"$f":"IF($A56>l,(J56-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I42<=1,G56<0),(G56+O56),((E56+Work_44!F56)*(Barwerte_44_ASP!S42+gamma*Barwerte_44_ASP!E42)/(Barwerte_44_ASP!O42+gamma*Barwerte_44_ASP!E42)+Work_44!O56))*(1-Work_44!M56))","v":1027.7873474911983},286.19107544722578,214.88978879305051,1528.8682117314745,{"$f":"(G56+O56-MAX(0,DKE/(1+$D$16)*(1-$A56/5)*alpha))*(1-M56)/(IF(Barwerte_44_ASP!I42<=1,Barwerte_44_ASP!S42,Barwerte_44_ASP!O42)+gamma*Barwerte_44_ASP!E42)","v":0},20.485416637523013,0,4.5722224859628117E-2,0,7.1858986018339239,13.345240260548717,0,13.345240260548717,"x",9.2869669749132129,286.19107544722578,154.10288677927542,60.786902013775084,214.88978879305051,501.0808642402763,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B56>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B56+1)*(A56<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A56<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A56>l,0,IF($C56>0,vs*Barwerte_44_ASP!O42-Work_44!$F$13*Barwerte_44_ASP!F42,vs*Barwerte_44_ASP!O42))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,8.5034000237494856E-2,9.9800747721265974,0,4.5722224859628117E-2,0,3.5090289489451783,6.5167680480410466,0,6.5167680480410466,"x",5.6100973220244725,167.72872320686491,90.315466342158018,54.204116693417184,144.51958303557521,312.24830624244009,30.990758502919434,0,4.5722224859628117E-2,0,10.86276825472267,20.173712473056391,0,20.173712473056391,"x",12.963836627801925,655.99420724248228,353.22765005364414,68.375728318137533,421.60337837178167,1077.5975856142641,1428.9469389365133,1617.7794969343495,2194.2962183083373,1027.7873474911983,1340.0356537336384,1528.8682117314745,2105.3849331054626]
[39,60,0,0,{"$f":"IF($A57>l,0,IF($C57>0,vs*Barwerte_44_ASP!O43-Work_44!$F$14*Barwerte_44_ASP!F43,vs*Barwerte_44_ASP!O43))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E43-IF($C57>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F43,0)","v":0},0,{"$f":"IF(B57>Endalter_Sterbetafel,0,IF(D57>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A57-l+1))))","v":1042.3474360704556},{"$f":"IF(B57>Endalter_Sterbetafel,0,IF(D57>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A57-l+1))))","v":12.429041702248648},1054.7764777727043,0.51699108518391768,535.03624871524164,0,0,0,{"$f":"IF($A57>l,(J57-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I43<=1,G57<0),(G57+O57),((E57+Work_44!F57)*(Barwerte_44_ASP!S43+gamma*Barwerte_44_ASP!E43)/(Barwerte_44_ASP!O43+gamma*Barwerte_44_ASP!E43)+Work_44!O57))*(1-Work_44!M57))","v":1029.8333752356878},306.00459959193626,229.03164912330536,1564.8696239509295,{"$f":"(G57+O57-MAX(0,DKE/(1+$D$16)*(1-$A57/5)*alpha))*(1-M57)/(IF(Barwerte_44_ASP!I43<=1,Barwerte_44_ASP!S43,Barwerte_44_ASP!O43)+gamma*Barwerte_44_ASP!E43)","v":0},20.527009830982639,0,4.8720856937279677E-2,0,7.2015057407719709,13.374224947147948,0,13.374224947147948,"x",9.3068400824112132,306.00459959193626,164.77170747258108,64.259941650724272,229.03164912330536,535.03624871524164,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B57>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B57+1)*(A57<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A57<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A57>l,0,IF($C57>0,vs*Barwerte_44_ASP!O43-Work_44!$F$13*Barwerte_44_ASP!F43,vs*Barwerte_44_ASP!O43))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,7.9693700705671514E-2,10.000338122786415,0,4.8720856937279677E-2,0,3.517170642903293,6.5318883368204022,0,6.5318883368204022,"x",5.6225049845425303,176.35722058377112,94.961580314338278,56.987002493724141,151.94858280806241,328.30580339183354,31.053681539178864,0,4.8720856937279677E-2,0,10.88584083864065,20.216561557475494,0,20.216561557475494,"x",12.991175180279924,697.53058053533846,375.59338951902822,72.703273830116245,448.29666334914447,1145.8272438844829,1445.0044360859067,1651.7348814093148,2262.5258765785561,1029.8333752356878,1358.1391786275212,1564.8696239509295,2175.6606191201708]
[40,61,0,0,{"$f":"IF($A58>l,0,IF($C58>0,vs*Barwerte_44_ASP!O44-Work_44!$F$14*Barwerte_44_ASP!F44,vs*Barwerte_44_ASP!O44))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E44-IF($C58>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F44,0)","v":0},0,{"$f":"IF(B58>Endalter_Sterbetafel,0,IF(D58>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A58-l+1))))","v":1044.8518543341129},{"$f":"IF(B58>Endalter_Sterbetafel,0,IF(D58>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A58-l+1))))","v":12.010386449173934},1056.8622407832868,0.54575800542033903,569.80395769196605,0,0,0,{"$f":"IF($A58>l,(J58-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I44<=1,G58<0),(G58+O58),((E58+Work_44!F58)*(Barwerte_44_ASP!S44+gamma*Barwerte_44_ASP!E44)/(Barwerte_44_ASP!O44+gamma*Barwerte_44_ASP!E44)+Work_44!O58))*(1-Work_44!M58))","v":1031.8565653559526},326.29259935906077,243.51135833290527,1601.6605230479186,{"$f":"(G58+O58-MAX(0,DKE/(1+$D$16)*(1-$A58/5)*alpha))*(1-M58)/(IF(Barwerte_44_ASP!I44<=1,Barwerte_44_ASP!S44,Barwerte_44_ASP!O44)+gamma*Barwerte_44_ASP!E44)","v":0},20.568141316567733,0,5.1699108518391768E-2,0,7.2169441487801427,13.402896276305981,0,13.402896276305981,"x",9.3264971043255684,326.29259935906077,175.69601503949428,67.815343293410976,243.51135833290527,569.80395769196605,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B58>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B58+1)*(A58<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A58<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A58>l,0,IF($C58>0,vs*Barwerte_44_ASP!O44-Work_44!$F$13*Barwerte_44_ASP!F44,vs*Barwerte_44_ASP!O44))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,7.4688782303866066E-2,10.020376538840692,0,5.1699108518391768E-2,0,3.5252264765756789,6.5468491707834042,0,6.5468491707834042,"x",5.6347794321210927,185.10853501185167,99.67382654484318,59.808892980441101,159.48271952528427,344.59125453713591,31.115906094294779,0,5.1699108518391768E-2,0,10.908661820984609,20.258943381828562,0,20.258943381828562,"x",13.018214776529987,740.45926778456544,398.70883649938122,77.175683185140429,475.88451968452165,1216.3437874690871,1461.2898872312091,1686.5025903860392,2333.0424201631604,1031.8565653559526,1376.4478198930885,1601.6605230479186,2248.2003528250398]
[41,62,0,0,{"$f":"IF($A59>l,0,IF($C59>0,vs*Barwerte_44_ASP!O45-Work_44!$F$14*Barwerte_44_ASP!F45,vs*Barwerte_44_ASP!O45))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E45-IF($C59>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F45,0)","v":0},0,{"$f":"IF(B59>Endalter_Sterbetafel,0,IF(D59>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A59-l+1))))","v":1047.3291412005735},{"$f":"IF(B59>Endalter_Sterbetafel,0,IF(D59>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A59-l+1))))","v":11.596266661330555},1058.925407861904,0.57280274540403298,605.40166071741794,0,0,0,{"$f":"IF($A59>l,(J59-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I45<=1,G59<0),(G59+O59),((E59+Work_44!F59)*(Barwerte_44_ASP!S45+gamma*Barwerte_44_ASP!E45)/(Barwerte_44_ASP!O45+gamma*Barwerte_44_ASP!E45)+Work_44!O59))*(1-Work_44!M59))","v":1033.8578374222113},347.06538601692012,258.33627470049782,1639.2594981396292,{"$f":"(G59+O59-MAX(0,DKE/(1+$D$16)*(1-$A59/5)*alpha))*(1-M59)/(IF(Barwerte_44_ASP!I45<=1,Barwerte_44_ASP!S45,Barwerte_44_ASP!O45)+gamma*Barwerte_44_ASP!E45)","v":0},20.608813695274094,0,5.4575800542033905E-2,0,7.2321863235356441,13.431203172280483,0,13.431203172280483,"x",9.3459108051021929,347.06538601692012,186.88136170141854,71.454912999079298,258.33627470049782,605.40166071741794,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B59>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B59+1)*(A59<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A59<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A59>l,0,IF($C59>0,vs*Barwerte_44_ASP!O45-Work_44!$F$13*Barwerte_44_ASP!F45,vs*Barwerte_44_ASP!O45))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,6.9998182449033899E-2,10.040191287441226,0,5.4575800542033905E-2,0,3.5331684807941408,6.5615986071891195,0,6.5615986071891195,"x",5.646892962360738,193.98399030668892,104.45291785744786,62.670228624263181,167.12314648171105,361.1071367884,31.177436103106963,0,5.4575800542033905E-2,0,10.931204166277148,20.300807737371848,0,20.300807737371848,"x",13.04492864784379,784.82500172493565,422.59807785188826,81.797617370224074,504.39569522211235,1289.2206969470481,1477.8057694824734,1722.1002934114913,2405.9193296411213,1033.8578374222113,1394.9649742106112,1639.2594981396292,2323.0785343692596]
[42,63,0,0,{"$f":"IF($A60>l,0,IF($C60>0,vs*Barwerte_44_ASP!O46-Work_44!$F$14*Barwerte_44_ASP!F46,vs*Barwerte_44_ASP!O46))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E46-IF($C60>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F46,0)","v":0},0,{"$f":"IF(B60>Endalter_Sterbetafel,0,IF(D60>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A60-l+1))))","v":1049.7812893362338},{"$f":"IF(B60>Endalter_Sterbetafel,0,IF(D60>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A60-l+1))))","v":11.186349231319342},1060.9676385675532,0.59782935480097876,641.8473746271311,0,0,0,{"$f":"IF($A60>l,(J60-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I46<=1,G60<0),(G60+O60),((E60+Work_44!F60)*(Barwerte_44_ASP!S46+gamma*Barwerte_44_ASP!E46)/(Barwerte_44_ASP!O46+gamma*Barwerte_44_ASP!E46)+Work_44!O60))*(1-Work_44!M60))","v":1035.838801206691},368.33346892540169,273.51390570172947,1677.6861758338221,{"$f":"(G60+O60-MAX(0,DKE/(1+$D$16)*(1-$A60/5)*alpha))*(1-M60)/(IF(Barwerte_44_ASP!I46<=1,Barwerte_44_ASP!S46,Barwerte_44_ASP!O46)+gamma*Barwerte_44_ASP!E46)","v":0},20.649045453307128,0,5.7280274540403298E-2,0,7.2472140047466356,13.459111723100897,0,13.459111723100897,"x",9.3650648204704794,368.33346892540169,198.3334063444471,75.180499357282386,273.51390570172947,641.8473746271311,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B60>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B60+1)*(A60<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A60<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A60>l,0,IF($C60>0,vs*Barwerte_44_ASP!O46-Work_44!$F$13*Barwerte_44_ASP!F46,vs*Barwerte_44_ASP!O46))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,6.5602161329046269E-2,10.059791374688089,0,5.7280274540403298E-2,0,3.5409750772299722,6.5760965719985203,0,6.5760965719985203,"x",5.6588258929537858,202.98488675752105,109.29955440789593,65.571457297790275,174.87101170568621,377.85589846320727,31.23829953192617,0,5.7280274540403298E-2,0,10.9534529322633,20.342126874203274,0,20.342126874203274,"x",13.071303747987145,830.67394115519926,447.28596831433794,86.57389075048016,533.85985906481812,1364.5338002200174,1494.5545311572805,1758.5460073212043,2481.2324329140906,1035.838801206691,1413.6946996698982,1677.6861758338221,2400.3726014267086]
[43,64,0,0,{"$f":"IF($A61>l,0,IF($C61>0,vs*Barwerte_44_ASP!O47-Work_44!$F$14*Barwerte_44_ASP!F47,vs*Barwerte_44_ASP!O47))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E47-IF($C61>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F47,0)","v":0},0,{"$f":"IF(B61>Endalter_Sterbetafel,0,IF(D61>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A61-l+1))))","v":1052.2106538051646},{"$f":"IF(B61>Endalter_Sterbetafel,0,IF(D61>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A61-l+1))))","v":10.780240470929721},1062.9908942760944,0.62073605482510175,679.15952772092407,0,0,0,{"$f":"IF($A61>l,(J61-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I47<=1,G61<0),(G61+O61),((E61+Work_44!F61)*(Barwerte_44_ASP!S47+gamma*Barwerte_44_ASP!E47)/(Barwerte_44_ASP!O47+gamma*Barwerte_44_ASP!E47)+Work_44!O61))*(1-Work_44!M61))","v":1037.8013592439761},390.10759570312899,289.05193201779508,1716.9608869649001,{"$f":"(G61+O61-MAX(0,DKE/(1+$D$16)*(1-$A61/5)*alpha))*(1-M61)/(IF(Barwerte_44_ASP!I47<=1,Barwerte_44_ASP!S47,Barwerte_44_ASP!O47)+gamma*Barwerte_44_ASP!E47)","v":0},20.688868952067288,0,5.978293548009788E-2,0,7.2620281606415844,13.486623726905801,0,13.486623726905801,"x",9.3839634377766856,390.10759570312899,210.05793614783875,78.99399586995635,289.05193201779508,679.15952772092407,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B61>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B61+1)*(A61<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A61<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A61>l,0,IF($C61>0,vs*Barwerte_44_ASP!O47-Work_44!$F$13*Barwerte_44_ASP!F47,vs*Barwerte_44_ASP!O47))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,6.1482218830120665E-2,10.079192566391757,0,5.978293548009788E-2,0,3.5486414256551488,6.5903340762167053,0,6.5903340762167053,"x",5.6705767027902425,212.11253191820674,114.21444026364976,68.513035791147757,182.72747605479753,394.84000797300428,31.298545337742823,0,5.978293548009788E-2,0,10.975414895628022,20.3829133775949,0,20.3829133775949,"x",13.097350172763186,878.05375762033816,472.79817718018194,91.509477477005873,564.30765465718787,1442.3614122775261,1511.5386406670775,1795.8581604149972,2559.0600449715994,1037.8013592439761,1432.6413672169804,1716.9608869649001,2480.1627715215022]
[44,65,0,0,{"$f":"IF($A62>l,0,IF($C62>0,vs*Barwerte_44_ASP!O48-Work_44!$F$14*Barwerte_44_ASP!F48,vs*Barwerte_44_ASP!O48))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E48-IF($C62>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F48,0)","v":0},0,{"$f":"IF(B62>Endalter_Sterbetafel,0,IF(D62>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A62-l+1))))","v":1054.6197193111193},{"$f":"IF(B62>Endalter_Sterbetafel,0,IF(D62>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A62-l+1))))","v":10.377525020517627},1064.9972443316369,0.64171895294930437,717.3569949270634,0,0,0,{"$f":"IF($A62>l,(J62-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I48<=1,G62<0),(G62+O62),((E62+Work_44!F62)*(Barwerte_44_ASP!S48+gamma*Barwerte_44_ASP!E48)/(Barwerte_44_ASP!O48+gamma*Barwerte_44_ASP!E48)+Work_44!O62))*(1-Work_44!M62))","v":1039.7475187978523},412.39877403496251,304.95822089210088,1757.1045137249157,{"$f":"(G62+O62-MAX(0,DKE/(1+$D$16)*(1-$A62/5)*alpha))*(1-M62)/(IF(Barwerte_44_ASP!I48<=1,Barwerte_44_ASP!S48,Barwerte_44_ASP!O48)+gamma*Barwerte_44_ASP!E48)","v":0},20.728322438383842,0,6.2073605482510175E-2,0,7.2766386153532228,13.513757428513129,0,13.513757428513129,"x",9.4026204039054164,412.39877403496251,222.06087832651832,82.897342565582562,304.95822089210088,717.3569949270634,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B62>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B62+1)*(A62<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A62<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A62>l,0,IF($C62>0,vs*Barwerte_44_ASP!O48-Work_44!$F$13*Barwerte_44_ASP!F48,vs*Barwerte_44_ASP!O48))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,5.7621016681369125E-2,10.098413495622898,0,6.2073605482510175E-2,0,3.5561704853868927,6.604316615718516,0,6.604316615718516,"x",5.6821522739390673,221.36825518290283,119.19829125233227,71.495430527089297,190.69372177942157,412.06197696232437,31.358231381144787,0,6.2073605482510175E-2,0,10.997106745319554,20.423198241307745,0,20.423198241307745,"x",13.123088533871737,927.01370298430686,499.16122468385743,96.609517283560763,595.77074196741819,1522.7844449517252,1528.7606096563977,1834.0556276211366,2639.4830776457984,1039.7475187978523,1451.8094957601766,1757.1045137249157,2562.5319637495777]
[45,66,0,0,{"$f":"IF($A63>l,0,IF($C63>0,vs*Barwerte_44_ASP!O49-Work_44!$F$14*Barwerte_44_ASP!F49,vs*Barwerte_44_ASP!O49))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E49-IF($C63>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F49,0)","v":0},0,{"$f":"IF(B63>Endalter_Sterbetafel,0,IF(D63>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A63-l+1))))","v":1057.0107418353025},{"$f":"IF(B63>Endalter_Sterbetafel,0,IF(D63>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A63-l+1))))","v":9.9778257552249769},1066.9885675905275,0.66138294385450536,756.45913996134743,0,0,0,{"$f":"IF($A63>l,(J63-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I49<=1,G63<0),(G63+O63),((E63+Work_44!F63)*(Barwerte_44_ASP!S49+gamma*Barwerte_44_ASP!E49)/(Barwerte_44_ASP!O49+gamma*Barwerte_44_ASP!E49)+Work_44!O63))*(1-Work_44!M63))","v":1041.6791023589763},435.21829825459434,321.24084170675309,1798.1382423203236,{"$f":"(G63+O63-MAX(0,DKE/(1+$D$16)*(1-$A63/5)*alpha))*(1-M63)/(IF(Barwerte_44_ASP!I49<=1,Barwerte_44_ASP!S49,Barwerte_44_ASP!O49)+gamma*Barwerte_44_ASP!E49)","v":0},20.767446264466919,0,6.4171895294930434E-2,0,7.2910663559166462,13.540551803845203,0,13.540551803845203,"x",9.4210608445799267,435.21829825459434,234.34831444478164,86.892527261971438,321.24084170675309,756.45913996134743,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B63>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B63+1)*(A63<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A63<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A63>l,0,IF($C63>0,vs*Barwerte_44_ASP!O49-Work_44!$F$13*Barwerte_44_ASP!F49,vs*Barwerte_44_ASP!O49))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,5.4002305488819374E-2,10.117473821150552,0,6.4171895294930434E-2,0,3.5635760007559183,6.6180697156895638,0,6.6180697156895638,"x",5.6935704894191588,230.75342808837866,124.25184589374233,74.519117897341175,198.77096379108349,429.52439187946214,31.417418707783291,0,6.4171895294930434E-2,0,11.018556711077377,20.463033892000844,0,20.463033892000844,"x",13.148551199740609,977.60468222329757,526.40252119716013,101.87932108393976,628.2818422810999,1605.8865245043976,1546.2230245735354,1873.1577726554206,2722.5851571984708,1041.6791023589763,1471.2034942384385,1798.1382423203236,2647.5656268633738]
[46,67,0,0,{"$f":"IF($A64>l,0,IF($C64>0,vs*Barwerte_44_ASP!O50-Work_44!$F$14*Barwerte_44_ASP!F50,vs*Barwerte_44_ASP!O50))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E50-IF($C64>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F50,0)","v":0},0,{"$f":"IF(B64>Endalter_Sterbetafel,0,IF(D64>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A64-l+1))))","v":1059.3852556385316},{"$f":"IF(B64>Endalter_Sterbetafel,0,IF(D64>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A64-l+1))))","v":9.5808861977851727},1068.9661418363169,0.68050841446392951,796.48586310805945,0,0,0,{"$f":"IF($A64>l,(J64-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I50<=1,G64<0),(G64+O64),((E64+Work_44!F64)*(Barwerte_44_ASP!S50+gamma*Barwerte_44_ASP!E50)/(Barwerte_44_ASP!O50+gamma*Barwerte_44_ASP!E50)+Work_44!O64))*(1-Work_44!M64))","v":1043.5973493773918},458.57777995088315,337.90808315717629,1840.0832124854512,{"$f":"(G64+O64-MAX(0,DKE/(1+$D$16)*(1-$A64/5)*alpha))*(1-M64)/(IF(Barwerte_44_ASP!I50<=1,Barwerte_44_ASP!S50,Barwerte_44_ASP!O50)+gamma*Barwerte_44_ASP!E50)","v":0},20.806277068015287,0,6.6138294385450533E-2,0,7.3053453768402576,13.567069985560479,0,13.567069985560479,"x",9.4393225120212492,458.57777995088315,246.92649689662946,90.981586260546848,337.90808315717629,796.48586310805945,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B64>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B64+1)*(A64<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A64<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A64>l,0,IF($C64>0,vs*Barwerte_44_ASP!O50-Work_44!$F$13*Barwerte_44_ASP!F50,vs*Barwerte_44_ASP!O50))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,5.0610856351840379E-2,10.136391392110013,0,6.6138294385450533E-2,0,3.5708853902734119,6.631644296222051,0,6.631644296222051,"x",5.7048625254545016,240.26949023570543,129.37587935768752,77.584584006238998,206.96046336392652,447.22995359963193,31.476162743920565,0,6.6138294385450533E-2,0,11.039805363407105,20.50249567489891,0,20.50249567489891,"x",13.173782498588253,1029.8793300704538,554.550408499475,107.32437615434885,661.87478465382389,1691.7541147242778,1563.9285862937052,1913.1844958021327,2808.452747418351,1043.5973493773918,1490.8273029770237,1840.0832124854512,2735.3514641016695]
[47,68,0,0,{"$f":"IF($A65>l,0,IF($C65>0,vs*Barwerte_44_ASP!O51-Work_44!$F$14*Barwerte_44_ASP!F51,vs*Barwerte_44_ASP!O51))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E51-IF($C65>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F51,0)","v":0},0,{"$f":"IF(B65>Endalter_Sterbetafel,0,IF(D65>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A65-l+1))))","v":1061.7438597468033},{"$f":"IF(B65>Endalter_Sterbetafel,0,IF(D65>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A65-l+1))))","v":9.1866062110190434},1070.9304659578224,0.7001165836365999,837.457617918918,0,0,0,{"$f":"IF($A65>l,(J65-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I51<=1,G65<0),(G65+O65),((E65+Work_44!F65)*(Barwerte_44_ASP!S51+gamma*Barwerte_44_ASP!E51)/(Barwerte_44_ASP!O51+gamma*Barwerte_44_ASP!E51)+Work_44!O65))*(1-Work_44!M65))","v":1045.5027437752522},482.48915889449347,354.96845902442453,1882.9603616941702,{"$f":"(G65+O65-MAX(0,DKE/(1+$D$16)*(1-$A65/5)*alpha))*(1-M65)/(IF(Barwerte_44_ASP!I51<=1,Barwerte_44_ASP!S51,Barwerte_44_ASP!O51)+gamma*Barwerte_44_ASP!E51)","v":0},20.844839765808178,0,6.8050841446392951E-2,0,7.3195117125390992,13.593378894715471,0,13.593378894715471,"x",9.4574439962117935,482.48915889449347,259.80185478934271,95.166604235081792,354.96845902442453,837.457617918918,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B65>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B65+1)*(A65<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A65<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A65>l,0,IF($C65>0,vs*Barwerte_44_ASP!O51-Work_44!$F$13*Barwerte_44_ASP!F51,vs*Barwerte_44_ASP!O51))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.7432396774188569E-2,10.155178347445013,0,6.8050841446392951E-2,0,3.5781302161119917,6.6450989727794134,0,6.6450989727794134,"x",5.7160624997846412,249.91795783643116,134.57120806577061,80.692323589989627,215.26353165576023,465.18148949219142,31.534501184171351,0,6.8050841446392951E-2,0,11.06089320896621,20.541658816651534,0,20.541658816651534,"x",13.198825492638889,1083.8920671143951,583.63418998467421,112.95035066303782,696.58454064771206,1780.4766077621071,1581.8801221862645,1954.1562506129912,2897.1752404561803,1045.5027437752522,1510.6842332674437,1882.9603616941702,2825.9793515373594]
[48,69,0,0,{"$f":"IF($A66>l,0,IF($C66>0,vs*Barwerte_44_ASP!O52-Work_44!$F$14*Barwerte_44_ASP!F52,vs*Barwerte_44_ASP!O52))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E52-IF($C66>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F52,0)","v":0},0,{"$f":"IF(B66>Endalter_Sterbetafel,0,IF(D66>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A66-l+1))))","v":1064.0859251062468},{"$f":"IF(B66>Endalter_Sterbetafel,0,IF(D66>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A66-l+1))))","v":8.795090951765383},1072.8810160580122,0.72118344146406343,879.39543099855041,0,0,0,{"$f":"IF($A66>l,(J66-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I52<=1,G66<0),(G66+O66),((E66+Work_44!F66)*(Barwerte_44_ASP!S52+gamma*Barwerte_44_ASP!E52)/(Barwerte_44_ASP!O52+gamma*Barwerte_44_ASP!E52)+Work_44!O66))*(1-Work_44!M66))","v":1047.3947773724362},506.9647162035713,372.43071479497905,1926.7902083709866,{"$f":"(G66+O66-MAX(0,DKE/(1+$D$16)*(1-$A66/5)*alpha))*(1-M66)/(IF(Barwerte_44_ASP!I52<=1,Barwerte_44_ASP!S52,Barwerte_44_ASP!O52)+gamma*Barwerte_44_ASP!E52)","v":0},20.883144086177538,0,7.0011658363659995E-2,0,7.333604510589419,13.61955123395178,0,13.61955123395178,"x",9.4754654425049694,506.9647162035713,272.98100103269229,99.449713762286777,372.43071479497905,879.39543099855041,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B66>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B66+1)*(A66<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A66<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A66>l,0,IF($C66>0,vs*Barwerte_44_ASP!O52-Work_44!$F$13*Barwerte_44_ASP!F52,vs*Barwerte_44_ASP!O52))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.445355059996417E-2,10.173839426599315,0,7.0011658363659995E-2,0,3.5853478797370411,6.6585032052259336,0,6.6585032052259336,"x",5.7272088116527016,259.70043551461248,139.83869604632977,83.842838566780145,223.68153461310993,483.38197012772241,31.592448745755764,0,7.0011658363659995E-2,0,11.081861141441799,20.580599262677627,0,20.580599262677627,"x",13.223722073357408,1139.6991585582905,613.68416230061791,118.76309799150219,732.44726029212006,1872.1464188504106,1600.0806028217958,1996.0940636926236,2988.8450515444838,1047.3947773724362,1530.7767475001588,1926.7902083709866,2919.5411962228468]
[49,70,0,0,{"$f":"IF($A67>l,0,IF($C67>0,vs*Barwerte_44_ASP!O53-Work_44!$F$14*Barwerte_44_ASP!F53,vs*Barwerte_44_ASP!O53))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E53-IF($C67>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F53,0)","v":0},0,{"$f":"IF(B67>Endalter_Sterbetafel,0,IF(D67>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A67-l+1))))","v":1066.4096453689117},{"$f":"IF(B67>Endalter_Sterbetafel,0,IF(D67>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A67-l+1))))","v":8.4066423811898847},1074.8162877501015,0.74468187164643496,922.32088838541131,0,0,0,{"$f":"IF($A67>l,(J67-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I53<=1,G67<0),(G67+O67),((E67+Work_44!F67)*(Barwerte_44_ASP!S53+gamma*Barwerte_44_ASP!E53)/(Barwerte_44_ASP!O53+gamma*Barwerte_44_ASP!E53)+Work_44!O67))*(1-Work_44!M67))","v":1049.2719909137629},532.01706612038208,390.30382226502928,1971.5928792991742,{"$f":"(G67+O67-MAX(0,DKE/(1+$D$16)*(1-$A67/5)*alpha))*(1-M67)/(IF(Barwerte_44_ASP!I53<=1,Barwerte_44_ASP!S53,Barwerte_44_ASP!O53)+gamma*Barwerte_44_ASP!E53)","v":0},20.921179813131236,0,7.2118344146406346E-2,0,7.3476543550471742,13.645643802230468,0,13.645643802230468,"x",9.4934163871632222,532.01706612038208,286.47072791097503,103.83309435405425,390.30382226502928,922.32088838541131,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B67>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B67+1)*(A67<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A67<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A67>l,0,IF($C67>0,vs*Barwerte_44_ASP!O53-Work_44!$F$13*Barwerte_44_ASP!F53,vs*Barwerte_44_ASP!O53))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.1661781721705558E-2,10.192369652551116,0,7.2118344146406346E-2,0,3.5925707988441329,6.6719171978533902,0,6.6719171978533902,"x",5.7383328309601325,269.61860815639852,145.17925054575301,87.036636080980912,232.21588662673392,501.83449478313241,31.64998997371136,0,7.2118344146406346E-2,0,11.102737911250218,20.619370406607548,0,20.619370406607548,"x",13.248499943366255,1197.3587516180423,644.7316354866382,124.76866070834204,769.50029619498025,1966.8590478130227,1618.5331274772057,2039.0195210794845,3083.5576805070959,1049.2719909137629,1551.1064856968953,1971.5928792991742,3016.1310387267858]
[{"$f":"A67+1","v":50},71,{"$f":"MAX(0,C67-1)","v":0},0,{"$f":"IF($A68>l,0,IF($C68>0,vs*Barwerte_44_ASP!O54-Work_44!$F$14*Barwerte_44_ASP!F54,vs*Barwerte_44_ASP!O54))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E54-IF($C68>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F54,0)","v":0},0,{"$f":"IF(B68>Endalter_Sterbetafel,0,IF(D68>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A68-l+1))))","v":1068.7120371019828},{"$f":"IF(B68>Endalter_Sterbetafel,0,IF(D68>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A68-l+1))))","v":8.0217592298114653},1076.7337963317943,0.77045932962232655,966.25612674787499,0,0,0,{"$f":"IF($A68>l,(J68-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I54<=1,G68<0),(G68+O68),((E68+Work_44!F68)*(Barwerte_44_ASP!S54+gamma*Barwerte_44_ASP!E54)/(Barwerte_44_ASP!O54+gamma*Barwerte_44_ASP!E54)+Work_44!O68))*(1-Work_44!M68))","v":1051.1319742380049},557.65915087698022,408.59697587089471,2017.3881009858799,{"$f":"(G68+O68-MAX(0,DKE/(1+$D$16)*(1-$A68/5)*alpha))*(1-M68)/(IF(Barwerte_44_ASP!I54<=1,Barwerte_44_ASP!S54,Barwerte_44_ASP!O54)+gamma*Barwerte_44_ASP!E54)","v":0},20.958917611126981,0,7.4468187164643498E-2,0,7.3616850294020688,13.671700768889558,0,13.671700768889558,"x",9.5113176049022741,557.65915087698022,300.27800431837403,108.31897155252068,408.59697587089471,966.25612674787499,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B68>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B68+1)*(A68<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A68<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A68>l,0,IF($C68>0,vs*Barwerte_44_ASP!O54-Work_44!$F$13*Barwerte_44_ASP!F54,vs*Barwerte_44_ASP!O54))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.9045341323724052E-2,10.210754733625967,0,7.4468187164643498E-2,0,3.5998280222767134,6.6853948985138976,0,6.6853948985138976,"x",5.7494605977769027,279.67423565686738,150.59381919985162,90.274226607493375,240.868045807345,520.54228146421235,31.707080488627998,0,7.4468187164643498E-2,0,11.123542036527423,20.658006639265217,0,20.658006639265217,"x",13.27317461202756,1256.930917684894,676.80895567648133,130.97327475686333,807.78223043334469,2064.7131481182387,1637.2409141582857,2082.9547594419482,3181.4117808123119,1051.1319742380049,1571.6742557022171,2017.3881009858799,3115.8451223562433]
[51,72,0,0,{"$f":"IF($A69>l,0,IF($C69>0,vs*Barwerte_44_ASP!O55-Work_44!$F$14*Barwerte_44_ASP!F55,vs*Barwerte_44_ASP!O55))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E55-IF($C69>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F55,0)","v":0},0,{"$f":"IF(B69>Endalter_Sterbetafel,0,IF(D69>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A69-l+1))))","v":1070.9902916352085},{"$f":"IF(B69>Endalter_Sterbetafel,0,IF(D69>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A69-l+1))))","v":7.6409110136739331},1078.6312026488824,0.80014774111509723,1011.2237121537978,0,0,0,{"$f":"IF($A69>l,(J69-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I55<=1,G69<0),(G69+O69),((E69+Work_44!F69)*(Barwerte_44_ASP!S55+gamma*Barwerte_44_ASP!E55)/(Barwerte_44_ASP!O55+gamma*Barwerte_44_ASP!E55)+Work_44!O69))*(1-Work_44!M69))","v":1052.9724583655805},583.90416249664315,427.31954965715471,2064.196170519378,{"$f":"(G69+O69-MAX(0,DKE/(1+$D$16)*(1-$A69/5)*alpha))*(1-M69)/(IF(Barwerte_44_ASP!I55<=1,Barwerte_44_ASP!S55,Barwerte_44_ASP!O55)+gamma*Barwerte_44_ASP!E55)","v":0},20.996309028469991,0,7.7045932962232666E-2,0,7.3756742365012773,13.697680724930946,0,13.697680724930946,"x",9.5291418291648711,583.90416249664315,314.40993365203872,112.90961600511598,427.31954965715471,1011.2237121537978,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B69>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B69+1)*(A69<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A69<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A69>l,0,IF($C69>0,vs*Barwerte_44_ASP!O55-Work_44!$F$13*Barwerte_44_ASP!F55,vs*Barwerte_44_ASP!O55))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.6593218438659258E-2,10.228971065152049,0,7.7045932962232666E-2,0,3.607105949339998,6.6989110487742822,0,6.6989110487742822,"x",5.7605735420035558,289.86907465135249,156.08334788918975,93.556122032750622,249.63946992194036,539.50854457329285,31.763646991787937,0,7.7045932962232666E-2,0,11.144242523662559,20.69645040108761,0,20.69645040108761,"x",13.297710116326243,1318.4776229107406,709.94948925962956,137.38337377912498,847.33286303875457,2165.8104859494952,1656.2071772673662,2127.922344847871,3282.5091186435684,1052.9724583655805,1592.4810029388732,2064.196170519378,3218.7829443150758]
[52,73,0,0,{"$f":"IF($A70>l,0,IF($C70>0,vs*Barwerte_44_ASP!O56-Work_44!$F$14*Barwerte_44_ASP!F56,vs*Barwerte_44_ASP!O56))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E56-IF($C70>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F56,0)","v":0},0,{"$f":"IF(B70>Endalter_Sterbetafel,0,IF(D70>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A70-l+1))))","v":1073.2396265073062},{"$f":"IF(B70>Endalter_Sterbetafel,0,IF(D70>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A70-l+1))))","v":7.2648972008882184},1080.5045237081945,0.8343024155465173,1057.2468313083209,0,0,0,{"$f":"IF($A70>l,(J70-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I56<=1,G70<0),(G70+O70),((E70+Work_44!F70)*(Barwerte_44_ASP!S56+gamma*Barwerte_44_ASP!E56)/(Barwerte_44_ASP!O56+gamma*Barwerte_44_ASP!E56)+Work_44!O70))*(1-Work_44!M70))","v":1054.789579793113},610.76566624956467,446.48116505875612,2112.0364111014342,{"$f":"(G70+O70-MAX(0,DKE/(1+$D$16)*(1-$A70/5)*alpha))*(1-M70)/(IF(Barwerte_44_ASP!I56<=1,Barwerte_44_ASP!S56,Barwerte_44_ASP!O56)+gamma*Barwerte_44_ASP!E56)","v":0},21.033308451653209,0,8.0014774111509729E-2,0,7.3896631290176513,13.723660096747068,0,13.723660096747068,"x",9.5469255343154487,610.76566624956467,328.87382028822725,117.60734477052885,446.48116505875612,1057.2468313083209,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B70>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B70+1)*(A70<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A70<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A70>l,0,IF($C70>0,vs*Barwerte_44_ASP!O56-Work_44!$F$13*Barwerte_44_ASP!F56,vs*Barwerte_44_ASP!O56))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.4295093609178241E-2,10.246996425164385,0,8.0014774111509729E-2,0,3.6144539197465626,6.7125572795293316,0,6.7125572795293316,"x",5.7717163250443377,300.20499536402372,161.64884365755117,96.882835963457765,258.53167962100895,{"$f":"CC70+BZ70","v":558.73667498503266},31.819620478142035,0,8.0014774111509729E-2,0,11.16487233828874,20.734762913964804,0,20.734762913964804,"x",13.322134743586503,1382.0629085693045,744.18771999885632,144.0055958322443,888.19331583110056,2270.2562244004048,1675.4353076791058,2173.9454640023941,3386.954857094478,1054.789579793113,1613.5262547781458,2112.0364111014342,3325.0458041935181]
[53,74,0,0,{"$f":"IF($A71>l,0,IF($C71>0,vs*Barwerte_44_ASP!O57-Work_44!$F$14*Barwerte_44_ASP!F57,vs*Barwerte_44_ASP!O57))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E57-IF($C71>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F57,0)","v":0},0,{"$f":"IF(B71>Endalter_Sterbetafel,0,IF(D71>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A71-l+1))))","v":1075.454576137927},{"$f":"IF(B71>Endalter_Sterbetafel,0,IF(D71>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A71-l+1))))","v":6.8946314543027531},1082.3492075922297,0.87328305304254172,1104.3491625140387,0,0,0,{"$f":"IF($A71>l,(J71-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I57<=1,G71<0),(G71+O71),((E71+Work_44!F71)*(Barwerte_44_ASP!S57+gamma*Barwerte_44_ASP!E57)/(Barwerte_44_ASP!O57+gamma*Barwerte_44_ASP!E57)+Work_44!O71))*(1-Work_44!M71))","v":1056.5789231606273},638.2575182351917,466.09164427884707,2160.9280856746659,{"$f":"(G71+O71-MAX(0,DKE/(1+$D$16)*(1-$A71/5)*alpha))*(1-M71)/(IF(Barwerte_44_ASP!I57<=1,Barwerte_44_ASP!S57,Barwerte_44_ASP!O57)+gamma*Barwerte_44_ASP!E57)","v":0},21.069838212309794,0,8.343024155465173E-2,0,7.4036439588525553,13.74962449501189,0,13.74962449501189,"x",9.5646530062689408,638.2575182351917,343.67712520356491,122.41451907528213,466.09164427884707,1104.3491625140387,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B71>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B71+1)*(A71<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A71<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A71>l,0,IF($C71>0,vs*Barwerte_44_ASP!O57-Work_44!$F$13*Barwerte_44_ASP!F57,vs*Barwerte_44_ASP!O57))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.2141295459809566E-2,10.264792975227849,0,8.343024155465173E-2,0,3.621878125873875,6.7263450909086258,0,6.7263450909086258,"x",5.7828871732902485,310.68390289698266,167.29133232914444,100.25488046041737,267.54621278956182,578.23011568654442,31.874883449391739,0,8.343024155465173E-2,0,11.185409791831235,20.772903899115153,0,20.772903899115153,"x",13.346418839247804,1447.752856996922,779.55923069065045,150.84678674420863,930.40601743485911,2378.158874431781,1694.9287483806177,2221.0477952081119,3494.8575071258542,1056.5789231606273,1634.8090388471717,2160.9280856746659,3434.7377975924082]
[54,75,0,0,{"$f":"IF($A72>l,0,IF($C72>0,vs*Barwerte_44_ASP!O58-Work_44!$F$14*Barwerte_44_ASP!F58,vs*Barwerte_44_ASP!O58))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E58-IF($C72>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F58,0)","v":0},0,{"$f":"IF(B72>Endalter_Sterbetafel,0,IF(D72>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A72-l+1))))","v":1077.6292253549918},{"$f":"IF(B72>Endalter_Sterbetafel,0,IF(D72>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A72-l+1))))","v":6.5311025935167457},1084.1603279485087,0.9172703552578696,1152.5548549391417,0,0,0,{"$f":"IF($A72>l,(J72-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I58<=1,G72<0),(G72+O72),((E72+Work_44!F72)*(Barwerte_44_ASP!S58+gamma*Barwerte_44_ASP!E58)/(Barwerte_44_ASP!O58+gamma*Barwerte_44_ASP!E58)+Work_44!O72))*(1-Work_44!M72))","v":1058.335709906218},666.39385200016272,486.16100293897898,2210.8905648453597,{"$f":"(G72+O72-MAX(0,DKE/(1+$D$16)*(1-$A72/5)*alpha))*(1-M72)/(IF(Barwerte_44_ASP!I58<=1,Barwerte_44_ASP!S58,Barwerte_44_ASP!O58)+gamma*Barwerte_44_ASP!E58)","v":0},21.10580954804848,0,8.7328305304254172E-2,0,7.4175982486734569,13.775539604679278,0,13.775539604679278,"x",9.5822966638578464,666.39385200016272,358.82745876931858,127.33354416966043,486.16100293897898,1152.5548549391417,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B72>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B72+1)*(A72<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A72<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A72>l,0,IF($C72>0,vs*Barwerte_44_ASP!O58-Work_44!$F$13*Barwerte_44_ASP!F58,vs*Barwerte_44_ASP!O58))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.0122759996150029E-2,10.282317472126184,0,8.7328305304254172E-2,0,3.629376022100653,6.740269755329785,0,6.740269755329785,"x",5.7940744372850759,321.30772143852471,173.01185000535938,103.67276488135704,276.68461488671642,597.99233632524113,31.92930162397078,0,8.7328305304254172E-2,0,11.205820475246261,20.810809454028774,0,20.810809454028774,"x",13.370518890430617,1515.6156343033506,816.10072616334276,157.91400572857987,974.01473189192257,2489.6303661952734,1714.6909690193143,2269.2534876332147,3606.3289988893466,1058.335709906218,1656.3280462314592,2210.8905648453597,3547.9660761014911]
[55,76,0,0,{"$f":"IF($A73>l,0,IF($C73>0,vs*Barwerte_44_ASP!O59-Work_44!$F$14*Barwerte_44_ASP!F59,vs*Barwerte_44_ASP!O59))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E59-IF($C73>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F59,0)","v":0},0,{"$f":"IF(B73>Endalter_Sterbetafel,0,IF(D73>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A73-l+1))))","v":1079.7574236178205},{"$f":"IF(B73>Endalter_Sterbetafel,0,IF(D73>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A73-l+1))))","v":6.1753387839138876},1085.9327624017344,0.96628453071275544,1201.8885132616911,0,0,0,{"$f":"IF($A73>l,(J73-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I59<=1,G73<0),(G73+O73),((E73+Work_44!F73)*(Barwerte_44_ASP!S59+gamma*Barwerte_44_ASP!E59)/(Barwerte_44_ASP!O59+gamma*Barwerte_44_ASP!E59)+Work_44!O73))*(1-Work_44!M73))","v":1060.0549713258467},695.18906840000545,506.69944486168561,2261.9434845875376,{"$f":"(G73+O73-MAX(0,DKE/(1+$D$16)*(1-$A73/5)*alpha))*(1-M73)/(IF(Barwerte_44_ASP!I59<=1,Barwerte_44_ASP!S59,Barwerte_44_ASP!O59)+gamma*Barwerte_44_ASP!E59)","v":0},21.141126394995919,0,9.1727035525786968E-2,0,7.4314987006825959,13.801354729839108,0,13.801354729839108,"x",9.5998193565795873,695.18906840000545,374.33257529231082,132.36686956937481,506.69944486168561,1201.8885132616911,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B73>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B73+1)*(A73<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A73<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A73>l,0,IF($C73>0,vs*Barwerte_44_ASP!O59-Work_44!$F$13*Barwerte_44_ASP!F59,vs*Barwerte_44_ASP!O59))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.8230992460159931E-2,10.299523115510834,0,9.1727035525786968E-2,0,3.6369375528628169,6.7543125981738035,0,6.7543125981738035,"x",5.8052582087598239,332.07838055468005,178.81143568328918,107.13699509827102,285.94843078156021,618.02681133624026,31.982729674481007,0,9.1727035525786968E-2,0,11.226059848502377,20.848396861504416,0,20.848396861504416,"x",13.394380504399351,1585.7215392797139,853.8500596121537,165.21453157065574,1019.0645911828094,2604.786130462523,1734.7254440303136,2318.5871459557643,3721.4847631565963,1060.0549713258467,1678.0817826620869,2261.9434845875376,3664.84110178837]
[56,77,0,0,{"$f":"IF($A74>l,0,IF($C74>0,vs*Barwerte_44_ASP!O60-Work_44!$F$14*Barwerte_44_ASP!F60,vs*Barwerte_44_ASP!O60))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E60-IF($C74>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F60,0)","v":0},0,{"$f":"IF(B74>Endalter_Sterbetafel,0,IF(D74>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A74-l+1))))","v":1081.8329775965326},{"$f":"IF(B74>Endalter_Sterbetafel,0,IF(D74>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A74-l+1))))","v":5.8283753438058206},1087.6613529403385,1.0201933249727517,1252.3751876547876,0,0,0,{"$f":"IF($A74>l,(J74-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I60<=1,G74<0),(G74+O74),((E74+Work_44!F74)*(Barwerte_44_ASP!S60+gamma*Barwerte_44_ASP!E60)/(Barwerte_44_ASP!O60+gamma*Barwerte_44_ASP!E60)+Work_44!O74))*(1-Work_44!M74))","v":1061.7317041482927},724.65782869694397,527.71735895784377,2314.1068918030805,{"$f":"(G74+O74-MAX(0,DKE/(1+$D$16)*(1-$A74/5)*alpha))*(1-M74)/(IF(Barwerte_44_ASP!I60<=1,Barwerte_44_ASP!S60,Barwerte_44_ASP!O60)+gamma*Barwerte_44_ASP!E60)","v":0},21.17568886683382,0,9.6628453071275544E-2,0,7.4453110619667831,13.827006257938313,0,13.827006257938313,"x",9.6171765867702561,724.65782869694397,390.20036929835459,137.51698965948921,527.71735895784377,1252.3751876547876,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B74>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B74+1)*(A74<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A74<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A74>l,0,IF($C74>0,vs*Barwerte_44_ASP!O60-Work_44!$F$13*Barwerte_44_ASP!F60,vs*Barwerte_44_ASP!O60))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.6458031581019451E-2,10.316361242816479,0,9.6628453071275544E-2,0,3.6445463935607139,6.7684433023270403,0,6.7684433023270403,"x",5.8164119183641674,342.99780361394062,184.69112502289099,110.64807306180286,295.33919808469386,638.33700169863448,32.03501649085117,0,9.6628453071275544E-2,0,11.246075730372855,20.885569213549591,0,20.885569213549591,"x",13.417941255176402,1658.1430585198541,892.84626227992146,172.75586937150553,1065.602131651427,2723.7451901712811,1755.0356343927078,2369.0738203488609,3840.4438228653544,1061.7317041482927,1700.0687058469271,2314.1068918030805,3785.4768943195741]
[57,78,0,0,{"$f":"IF($A75>l,0,IF($C75>0,vs*Barwerte_44_ASP!O61-Work_44!$F$14*Barwerte_44_ASP!F61,vs*Barwerte_44_ASP!O61))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E61-IF($C75>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F61,0)","v":0},0,{"$f":"IF(B75>Endalter_Sterbetafel,0,IF(D75>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A75-l+1))))","v":1083.8498346582624},{"$f":"IF(B75>Endalter_Sterbetafel,0,IF(D75>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A75-l+1))))","v":5.4912240716533232},1089.3410587299156,1.0787230662535876,1304.0403677977351,0,0,0,{"$f":"IF($A75>l,(J75-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I61<=1,G75<0),(G75+O75),((E75+Work_44!F75)*(Barwerte_44_ASP!S61+gamma*Barwerte_44_ASP!E61)/(Barwerte_44_ASP!O61+gamma*Barwerte_44_ASP!E61)+Work_44!O75))*(1-Work_44!M75))","v":1063.3610187641827},754.81505005726729,549.22531774046786,2367.4013865619181,{"$f":"(G75+O75-MAX(0,DKE/(1+$D$16)*(1-$A75/5)*alpha))*(1-M75)/(IF(Barwerte_44_ASP!I61<=1,Barwerte_44_ASP!S61,Barwerte_44_ASP!O61)+gamma*Barwerte_44_ASP!E61)","v":0},21.2093963823366,0,0.10201933249727518,0,7.4589955001918558,13.852420214642018,0,13.852420214642018,"x",9.6343182060726349,754.81505005726729,406.43887310775943,142.7864446327084,549.22531774046786,1304.0403677977351,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B75>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B75+1)*(A75<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A75<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A75>l,0,IF($C75>0,vs*Barwerte_44_ASP!O61-Work_44!$F$13*Barwerte_44_ASP!F61,vs*Barwerte_44_ASP!O61))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.4796416071100356E-2,10.332782852933217,0,0.10201933249727518,0,3.6521807649006717,6.7826214205298196,0,6.7826214205298196,"x",5.8275034707813234,354.06789757964469,190.65194485057779,114.20649668095606,304.85844153153386,658.92633911117855,32.086009911739986,0,0.10201933249727518,0,11.265810235483041,20.922219008754222,0,20.922219008754222,"x",13.441132941363549,1732.9549269305035,933.1295760395019,180.54575783196015,1113.675333871462,2846.6302608019655,1775.6249718052518,2420.7390004918084,3963.3288934960387,1063.3610187641827,1722.2873578753613,2367.4013865619181,3909.9912795661485]
[58,79,0,0,{"$f":"IF($A76>l,0,IF($C76>0,vs*Barwerte_44_ASP!O62-Work_44!$F$14*Barwerte_44_ASP!F62,vs*Barwerte_44_ASP!O62))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E62-IF($C76>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F62,0)","v":0},0,{"$f":"IF(B76>Endalter_Sterbetafel,0,IF(D76>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A76-l+1))))","v":1085.802253601358},{"$f":"IF(B76>Endalter_Sterbetafel,0,IF(D76>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A76-l+1))))","v":5.1648447049991502},1090.967098306357,1.1414631593199829,1356.9099811425026,0,0,0,{"$f":"IF($A76>l,(J76-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I62<=1,G76<0),(G76+O76),((E76+Work_44!F76)*(Barwerte_44_ASP!S62+gamma*Barwerte_44_ASP!E62)/(Barwerte_44_ASP!O62+gamma*Barwerte_44_ASP!E62)+Work_44!O76))*(1-Work_44!M76))","v":1064.9382771533308},785.67590360226393,571.23407754023879,2421.8482582958331,{"$f":"(G76+O76-MAX(0,DKE/(1+$D$16)*(1-$A76/5)*alpha))*(1-M76)/(IF(Barwerte_44_ASP!I62<=1,Barwerte_44_ASP!S62,Barwerte_44_ASP!O62)+gamma*Barwerte_44_ASP!E62)","v":0},21.242150645233355,0,0.10787230662535877,0,7.4725080331505502,13.877514918708165,0,13.877514918708165,"x",9.6511901506104323,785.67590360226393,423.05625578583459,148.17782175440416,571.23407754023879,1356.9099811425026,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B76>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B76+1)*(A76<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A76<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A76>l,0,IF($C76>0,vs*Barwerte_44_ASP!O62-Work_44!$F$13*Barwerte_44_ASP!F62,vs*Barwerte_44_ASP!O62))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.3239153226055406E-2,10.348740057934201,0,0.10787230662535877,0,3.6598143275958455,6.7967980369637138,0,6.7967980369637138,"x",5.8384964450556822,365.29054433635395,196.69490848880585,117.81276000692785,314.5076684957337,679.79821283208764,32.13556123253251,0,0.10787230662535877,0,11.285201738705254,20.958231800452616,0,20.958231800452616,"x",13.463883856165012,1810.2341938561974,974.74148899949091,188.59217707895868,1163.3336660784496,2973.567859934647,1796.496845526161,2473.6086138365758,4090.2664926287202,1064.9382771533308,1744.7364899854183,2421.8482582958331,4038.5061370879775]
[59,80,0,0,{"$f":"IF($A77>l,0,IF($C77>0,vs*Barwerte_44_ASP!O63-Work_44!$F$14*Barwerte_44_ASP!F63,vs*Barwerte_44_ASP!O63))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E63-IF($C77>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F63,0)","v":0},0,{"$f":"IF(B77>Endalter_Sterbetafel,0,IF(D77>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A77-l+1))))","v":1087.6849704896811},{"$f":"IF(B77>Endalter_Sterbetafel,0,IF(D77>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A77-l+1))))","v":4.8501171985011204},1092.5350876881821,1.207864041299672,1411.0103946477277,0,0,0,{"$f":"IF($A77>l,(J77-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I63<=1,G77<0),(G77+O77),((E77+Work_44!F77)*(Barwerte_44_ASP!S63+gamma*Barwerte_44_ASP!E63)/(Barwerte_44_ASP!O63+gamma*Barwerte_44_ASP!E63)+Work_44!O77))*(1-Work_44!M77))","v":1066.459226853701},817.25581450970378,593.75458013802393,2477.4696215014287,{"$f":"(G77+O77-MAX(0,DKE/(1+$D$16)*(1-$A77/5)*alpha))*(1-M77)/(IF(Barwerte_44_ASP!I63<=1,Barwerte_44_ASP!S63,Barwerte_44_ASP!O63)+gamma*Barwerte_44_ASP!E63)","v":0},21.273858416973962,0,0.1141463159319983,0,7.4858016565170846,13.902203076388874,0,13.902203076388874,"x",9.6677358531297841,817.25581450970378,440.06082319753295,153.69375694049094,593.75458013802393,1411.0103946477277,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B77>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B77+1)*(A77<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A77<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A77>l,0,IF($C77>0,vs*Barwerte_44_ASP!O63-Work_44!$F$13*Barwerte_44_ASP!F63,vs*Barwerte_44_ASP!O63))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.1779689496882845E-2,10.364187433910393,0,0.1141463159319983,0,3.667416812444837,6.8109169373975549,0,6.8109169373975549,"x",5.8493510090575001,376.66759307795593,202.82101165736074,121.46735370362715,324.28836536098788,700.95595843894375,32.183529400037536,0,0.1141463159319983,0,11.304186500589335,20.993489215380198,0,20.993489215380198,"x",13.486120697202068,1890.0602943719039,1017.7247738925637,196.90335703063755,1214.6281309232013,3104.6884252951049,1817.654591133017,2527.7090273418007,4221.3870579891782,1066.459226853701,1767.4151852926448,2477.4696215014287,4171.1476521488057]
[60,81,0,0,{"$f":"IF($A78>l,0,IF($C78>0,vs*Barwerte_44_ASP!O64-Work_44!$F$14*Barwerte_44_ASP!F64,vs*Barwerte_44_ASP!O64))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E64-IF($C78>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F64,0)","v":0},0,{"$f":"IF(B78>Endalter_Sterbetafel,0,IF(D78>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A78-l+1))))","v":1089.4933674462688},{"$f":"IF(B78>Endalter_Sterbetafel,0,IF(D78>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A78-l+1))))","v":4.5478135072581631},1094.0411809535269,1.2772639631632501,1466.3684193167273,0,0,0,{"$f":"IF($A78>l,(J78-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I64<=1,G78<0),(G78+O78),((E78+Work_44!F78)*(Barwerte_44_ASP!S64+gamma*Barwerte_44_ASP!E64)/(Barwerte_44_ASP!O64+gamma*Barwerte_44_ASP!E64)+Work_44!O78))*(1-Work_44!M78))","v":1067.9201373210856},849.5704637353042,616.79795558142314,2534.2885566378127,{"$f":"(G78+O78-MAX(0,DKE/(1+$D$16)*(1-$A78/5)*alpha))*(1-M78)/(IF(Barwerte_44_ASP!I64<=1,Barwerte_44_ASP!S64,Barwerte_44_ASP!O64)+gamma*Barwerte_44_ASP!E64)","v":0},21.304434209919553,0,0.1207864041299672,0,7.4988272149173305,13.926393399132188,0,13.926393399132188,"x",9.6838973902937369,849.5704637353042,457.46101893439476,159.33693664702832,616.79795558142314,1466.3684193167273,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B78>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B78+1)*(A78<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A78<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A78>l,0,IF($C78>0,vs*Barwerte_44_ASP!O64-Work_44!$F$13*Barwerte_44_ASP!F64,vs*Barwerte_44_ASP!O64))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.0411882910122088E-2,10.379083333037732,0,0.1207864041299672,0,3.6749544080086944,6.8249153291590048,0,6.8249153291590048,"x",5.8600245833850977,388.20085332058937,209.03122871108644,125.17076580029885,334.20199451138529,722.40284783197467,32.229785086801371,0,0.1207864041299672,0,11.322700021825968,21.027871469105371,0,21.027871469105371,"x",13.50777019720249,1972.5151254080961,1062.1235290658981,205.48778630950963,1267.6113153754077,3240.1264407835038,1839.1014805260479,2583.0670520108006,4356.8250734775775,1067.9201373210856,1790.3229851530602,2534.2885566378127,4308.0465781045896]
[61,82,0,0,{"$f":"IF($A79>l,0,IF($C79>0,vs*Barwerte_44_ASP!O65-Work_44!$F$14*Barwerte_44_ASP!F65,vs*Barwerte_44_ASP!O65))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E65-IF($C79>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F65,0)","v":0},0,{"$f":"IF(B79>Endalter_Sterbetafel,0,IF(D79>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A79-l+1))))","v":1091.2236096998352},{"$f":"IF(B79>Endalter_Sterbetafel,0,IF(D79>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A79-l+1))))","v":4.2585746772036508},1095.4821843770387,1.348917902603489,1523.0113205381708,0,0,0,{"$f":"IF($A79>l,(J79-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I65<=1,G79<0),(G79+O79),((E79+Work_44!F79)*(Barwerte_44_ASP!S65+gamma*Barwerte_44_ASP!E65)/(Barwerte_44_ASP!O65+gamma*Barwerte_44_ASP!E65)+Work_44!O79))*(1-Work_44!M79))","v":1069.317910641892},882.63579329554011,640.3755272426306,2592.3292311800628,{"$f":"(G79+O79-MAX(0,DKE/(1+$D$16)*(1-$A79/5)*alpha))*(1-M79)/(IF(Barwerte_44_ASP!I65<=1,Barwerte_44_ASP!S65,Barwerte_44_ASP!O65)+gamma*Barwerte_44_ASP!E65)","v":0},21.333803028593774,0,0.12772639631632501,0,7.5115352987185346,13.949994126191566,0,13.949994126191566,"x",9.6996176606254494,882.63579329554011,475.26542715913712,165.11010008349351,640.3755272426306,1523.0113205381708,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B79>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B79+1)*(A79<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A79<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A79>l,0,IF($C79>0,vs*Barwerte_44_ASP!O65-Work_44!$F$13*Barwerte_44_ASP!F65,vs*Barwerte_44_ASP!O65))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.9129977220114423E-2,10.393391219058508,0,0.12772639631632501,0,3.6823911653811909,6.8387264499936409,0,6.8387264499936409,"x",5.8704735272881976,399.89209043709036,215.32651023535621,128.92348273470964,344.24999297006582,744.14208340715618,32.274214838129048,0,0.12772639631632501,0,11.340679432055881,21.061261802389495,0,21.061261802389495,"x",13.528761793962758,2057.6831287862487,1107.9832231925955,214.35422172647574,1322.3374449190712,3380.0205737053202,1860.8407161012294,2639.7099532322441,4496.7192063993934,1069.317910641892,1813.4599940490482,2592.3292311800628,4449.3384843472122]
[62,83,0,0,{"$f":"IF($A80>l,0,IF($C80>0,vs*Barwerte_44_ASP!O66-Work_44!$F$14*Barwerte_44_ASP!F66,vs*Barwerte_44_ASP!O66))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E66-IF($C80>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F66,0)","v":0},0,{"$f":"IF(B80>Endalter_Sterbetafel,0,IF(D80>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A80-l+1))))","v":1092.8727482219767},{"$f":"IF(B80>Endalter_Sterbetafel,0,IF(D80>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A80-l+1))))","v":3.9828936875856713},1096.8556419095623,1.4220297479566852,1580.9668340046462,0,0,0,{"$f":"IF($A80>l,(J80-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I66<=1,G80<0),(G80+O80),((E80+Work_44!F80)*(Barwerte_44_ASP!S66+gamma*Barwerte_44_ASP!E66)/(Barwerte_44_ASP!O66+gamma*Barwerte_44_ASP!E66)+Work_44!O80))*(1-Work_44!M80))","v":1070.6501644484399},916.46801499533797,664.49881900930825,2651.6169984530861,{"$f":"(G80+O80-MAX(0,DKE/(1+$D$16)*(1-$A80/5)*alpha))*(1-M80)/(IF(Barwerte_44_ASP!I66<=1,Barwerte_44_ASP!S66,Barwerte_44_ASP!O66)+gamma*Barwerte_44_ASP!E66)","v":0},21.361902595352255,0,0.13489179026034889,0,{"$f":"(W80+V80+U80)*_sg1","v":7.5238780349644108},{"$f":"(W80+V80+U80)*(1-_sg1)","v":13.972916350648193},0,13.972916350648193,"x",9.714842403718535,916.46801499533797,493.48277730518208,171.01604170412617,664.49881900930825,1580.9668340046462,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B80>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B80+1)*(A80<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A80<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A80>l,0,IF($C80>0,vs*Barwerte_44_ASP!O66-Work_44!$F$13*Barwerte_44_ASP!F66,vs*Barwerte_44_ASP!O66))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.792857768455168E-2,10.407080751581869,0,0.13489179026034889,0,3.6896903896447761,6.852282152197442,0,6.852282152197442,"x",5.8806547583988618,411.74302371975142,221.70778200294291,132.72599063764756,354.43377264059046,766.17679636034188,32.316724439122645,0,0.13489179026034889,0,11.358065680284046,21.093550549098946,0,21.093550549098946,"x",13.549030049038038,2145.6513810209008,1155.3507436266389,223.51169830134026,1378.862441927979,3524.5138229488798,1882.8754290544152,2697.6654666987197,4641.2124556429535,1070.6501644484399,1836.8269608087817,2651.6169984530861,4595.1639873973199]
[63,84,0,0,{"$f":"IF($A81>l,0,IF($C81>0,vs*Barwerte_44_ASP!O67-Work_44!$F$14*Barwerte_44_ASP!F67,vs*Barwerte_44_ASP!O67))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E67-IF($C81>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F67,0)","v":0},0,{"$f":"IF(B81>Endalter_Sterbetafel,0,IF(D81>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A81-l+1))))","v":1094.4387839124693},{"$f":"IF(B81>Endalter_Sterbetafel,0,IF(D81>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A81-l+1))))","v":3.7211047213249446},1098.1598886337943,1.495777697829908,1640.2631870456021,0,0,0,{"$f":"IF($A81>l,(J81-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I67<=1,G81<0),(G81+O81),((E81+Work_44!F81)*(Barwerte_44_ASP!S67+gamma*Barwerte_44_ASP!E67)/(Barwerte_44_ASP!O67+gamma*Barwerte_44_ASP!E67)+Work_44!O81))*(1-Work_44!M81))","v":1071.9152837709448},951.08362252755387,689.1795645180481,2712.1784708165469,{"$f":"(G81+O81-MAX(0,DKE/(1+$D$16)*(1-$A81/5)*alpha))*(1-M81)/(IF(Barwerte_44_ASP!I67<=1,Barwerte_44_ASP!S67,Barwerte_44_ASP!O67)+gamma*Barwerte_44_ASP!E67)","v":0},21.388685017236465,0,0.14220297479566854,0,7.5358107972112469,13.995077194820889,0,13.995077194820889,"x",9.7295220810303817,951.08362252755387,512.12195059175997,177.0576139262881,689.1795645180481,1640.2631870456021,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B81>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B81+1)*(A81<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A81<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A81>l,0,IF($C81>0,vs*Barwerte_44_ASP!O67-Work_44!$F$13*Barwerte_44_ASP!F67,vs*Barwerte_44_ASP!O67))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.6802628361367276E-2,10.420128598140844,0,0.14220297479566854,0,3.6968160505277794,6.8655155224087334,0,6.8655155224087334,"x",5.8905273343468707,423.75532703865701,228.17594532850748,136.57877680443727,364.75472213294472,788.51004917160174,32.357241436332089,0,0.14220297479566854,0,11.374805543894713,21.124638867233042,0,21.124638867233042,"x",13.568516827713893,2236.5096897713129,1204.2744483383995,232.96953977995292,1437.2439881183523,3673.7536778896651,1905.2086818656749,2756.9618197396753,4790.4523105837379,1071.9152837709448,1860.4253329425464,2712.1784708165469,4745.66896166061]
[64,85,0,0,{"$f":"IF($A82>l,0,IF($C82>0,vs*Barwerte_44_ASP!O68-Work_44!$F$14*Barwerte_44_ASP!F68,vs*Barwerte_44_ASP!O68))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E68-IF($C82>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F68,0)","v":0},0,{"$f":"IF(B82>Endalter_Sterbetafel,0,IF(D82>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A82-l+1))))","v":1095.9207013877729},{"$f":"IF(B82>Endalter_Sterbetafel,0,IF(D82>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A82-l+1))))","v":3.4733775167033714},1099.3940789044761,1.56932224764887,{"$f":"AI82+G82","v":1700.9291241295373},0,0,{"$f":"MAX(0,alpha*(IF(m_44=0,1,MIN(m_alpha_max,m_44))*$F$15+DKE/(1+$D$16))*(1-$A82/5))","v":0},{"$f":"IF($A82>l,(J82-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I68<=1,G82<0),(G82+O82),((E82+Work_44!F82)*(Barwerte_44_ASP!S68+gamma*Barwerte_44_ASP!E68)/(Barwerte_44_ASP!O68+gamma*Barwerte_44_ASP!E68)+Work_44!O82))*(1-Work_44!M82))","v":1073.1124483335063},{"$f":"AE82","v":986.49940617321602},{"$f":"AH82*(1-N82)","v":714.42971795632138},2774.0415724630438,{"$f":"(G82+O82-MAX(0,DKE/(1+$D$16)*(1-$A82/5)*alpha))*(1-M82)/(IF(Barwerte_44_ASP!I68<=1,Barwerte_44_ASP!S68,Barwerte_44_ASP!O68)+gamma*Barwerte_44_ASP!E68)","v":0},21.414117828358989,0,0.14957776978299081,0,7.5472934593496923,14.016402138792287,0,14.016402138792287,"x",9.7436132366171933,986.49940617321602,531.19198793942428,183.23773001689716,714.42971795632138,1700.9291241295373,null,null,{"$f":"IF(A82>=l,$Q$14,IF(m_44=0,vs,IF(faktor=0,vs/m_44*A83,MAX(vs/m_44*A83,vs*faktor/2))))","v":1116.6986326940732},{"$f":"G82*(A82<=l)","v":0},{"$f":"(AM83/(1+i_vph)-AM82)*(A82<l)","v":0},null,{"$f":"(AL82-AM83)/(1+i_vph)*(A82<l)","v":0},{"$f":"IF(B82>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B82+1)*(A82<l))","v":0},{"$f":"AQ82*AP82*(A82<l)","v":0},{"$f":"K82*(A82<l)","v":0},{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A82<m_44)","v":0},{"$f":"beta*$F$15*(A82<m_44)","v":0},{"$f":"gamma*vs*(A82<l)+stk_netto*(A82<m_44)","v":0},0,{"$f":"$F$15*(A82<m_44)","v":0},0,null,{"$f":"IF($A82>l,0,IF($C82>0,vs*Barwerte_44_ASP!O68-Work_44!$F$13*Barwerte_44_ASP!F68,vs*Barwerte_44_ASP!O68))","v":0},null,null,null,null,{"$f":"gamma*vs*(A82<m_44)","v":0},{"$f":"gamma*vs*(A82<l)*(A82>=m_44)","v":0},{"$f":"stk_netto*(A82<m_44)","v":0},null,0,0,0,0,0,1.5747390831426334E-2,10.432518942021048,0,0.14957776978299081,0,3.7037338491314129,6.878362862672625,0,6.878362862672625,"x",5.9000536263990284,435.93063148931287,234.73187849424525,140.48233129176032,375.21420978600554,811.14484127531841,32.395716714696931,0,0.14957776978299081,0,11.390853069567973,21.15444141491195,0,21.15444141491195,"x",13.587172846835983,2330.3506961037924,1254.8042209789655,242.73736960006897,1497.5415905790346,3827.892286682827,{"$f":"IF(A82>=l,$Q$14+IF(A82>l,CD82,0),0)","v":1927.8434739693917},{"$f":"IF(A82>=l,$Q$14+IF(A82>l,AI82,0),0)","v":2817.6277568236105},{"$f":"IF(A82>=l,$Q$14+IF(A82>l,CS82,0),0)","v":4944.5909193769003},{"$f":"IF(A82>=l,P82,0)","v":1073.1124483335063},{"$f":"IF($A82>=l,$CW82+IF($A82>l,CD82,0),0)","v":1884.2572896088247},{"$f":"IF(A82>=l,CW82+IF(A82>l,AI82,0),0)","v":2774.0415724630438},{"$f":"IF(A82>=l,CW82+IF(A82>l,CS82,0),0)","v":4901.0047350163331}]
[65,86,0,0,{"$f":"IF($A83>l,0,IF($C83>0,vs*Barwerte_44_ASP!O69-Work_44!$F$14*Barwerte_44_ASP!F69,vs*Barwerte_44_ASP!O69))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E69-IF($C83>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F69,0)","v":0},{"$f":"F83+E83","v":0},{"$f":"IF(B83>Endalter_Sterbetafel,0,IF(D83>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A83-l+1))))","v":1097.3184932525223},{"$f":"IF(B83>Endalter_Sterbetafel,0,IF(D83>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A83-l+1))))","v":3.2397133099794004},{"$f":"I83+H83","v":1100.5582065625017},1.6418088026994155,1762.9939343436631,{"$f":"IF(OR($F$10=\"Mitarbeiter\",AND($I$10=\"ja\",$B83>=55,$A83>=5)),0,MIN(5%,MAX(($D83-5),0)*0.2%))","v":0},0,0,{"$f":"IF($A83>l,(J83-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I69<=1,G83<0),(G83+O83),((E83+Work_44!F83)*(Barwerte_44_ASP!S69+gamma*Barwerte_44_ASP!E69)/(Barwerte_44_ASP!O69+gamma*Barwerte_44_ASP!E69)+Work_44!O83))*(1-Work_44!M83))","v":1074.2416521617911},1022.7324687083247,740.26146563533837,{"$f":"R83+Q83+P83","v":2837.2355865054542},{"$f":"(G83+O83-MAX(0,DKE/(1+$D$16)*(1-$A83/5)*alpha))*(1-M83)/(IF(Barwerte_44_ASP!I69<=1,Barwerte_44_ASP!S69,Barwerte_44_ASP!O69)+gamma*Barwerte_44_ASP!E69)","v":0},21.438184538637284,0,0.156932224764887,0,7.5582908671907596,14.036825896211411,0,14.036825896211411,"x",{"$f":"$AH83-IF(AND($S$6=\"Ja\",A83=l+1),0,$AH82*(1+gezi))","v":9.7570790249998254},{"$f":"IF(AND($S$6=\"Ja\",A83=l+1),0,$AE82*(1+gezi))+$AB83","v":1022.7324687083247},{"$f":"IF($A82<karenz-1,0,1)*$Y83+IF(AND($S$6=\"Ja\",A83=l+1),0,$AF82*(1+gezi))","v":550.70209853525205},{"$f":"IF(AND($S$6=\"Ja\",A83=l+1),0,$AG82*(1+gezi))+IF($A82<karenz-1,0,1)*IF($A83<=l,MAX($G82,0)*_sg2,$J82*$L$10)","v":189.55936710008629},740.26146563533837,1762.9939343436631,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B83>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B83+1)*(A83<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A83<m_44)","v":0},0,0,{"$f":"AN83+AR83+AU83+AV83","v":0},0,0,null,{"$f":"IF($A83>l,0,IF($C83>0,vs*Barwerte_44_ASP!O69-Work_44!$F$13*Barwerte_44_ASP!F69,vs*Barwerte_44_ASP!O69))","v":0},null,null,null,null,0,0,0,null,0,0,0,{"$f":"MAX(0,gamma_vph*$G83)*($D83>0)","v":0},{"$f":"MAX(0,sizu_vph*($G82+$AE82+$AH82))*($D83>0)","v":0},1.4758424257472024E-2,{"$f":"IF($A82<karenz-1,0,1)*((geziminus1-IF($A83<=l,i_aph,$R$8))*MAX(0,$G82,$J82))","v":10.444243749592525},{"$f":"IF($A82<karenz-1,0,1)*(IF($C82>0,zuge*vs,0))","v":0},{"$f":"IF($A82<karenz-1,0,1)*(rige*$K82)","v":0.156932224764887},{"$f":"IF(AND($A83<=l,m_44<>0),MAX($R$6-i_vph,0)*$F$15*(PraemZW-1)/(2*PraemZW),0)","v":0},{"$f":"(BR83+BQ83+BP83)*_sg1","v":3.7104115910250939},{"$f":"(BR83+BQ83+BP83)*(1-_sg1)","v":6.8907643833323178},0,6.8907643833323178,"x",{"$f":"$CC83-IF(AND($S$6=\"Ja\",A83=l+1),0,$CC82*(1+geziminus1))","v":5.9091997488340553},{"$f":"IF(AND($S$6=\"Ja\",A83=l+1),0,$BZ82*(1+geziminus1))+$BW83","v":448.27052876626158},{"$f":"IF($A82<karenz-1,0,1)*$BT83+IF(AND($S$6=\"Ja\",A83=l+1),0,$CA82*(1+geziminus1))","v":241.3764385664484},{"$f":"IF(AND($S$6=\"Ja\",A83=l+1),0,$CB82*(1+geziminus1))+IF($A82<karenz-1,0,1)*IF($A83<=l,MAX($G82,0)*_sg2,$J82*$L$10)","v":144.43714859071628},385.81358715716465,834.08411592342622,{"$f":"IF($A82<karenz-1,0,1)*((geziplus1-IF($A83<=l,i_aph,$R$8))*MAX(0,$G82,$J82))","v":32.432125327682051},{"$f":"IF($A82<karenz-1,0,1)*(IF($C82>0,zuge*vs,0))","v":0},{"$f":"IF($A82<karenz-1,0,1)*(rige*$K82)","v":0.156932224764887},{"$f":"IF(AND($A83<=l,m_44<>0),MAX($R$6-i_vph,0)*$F$15*(PraemZW-1)/(2*PraemZW),0)","v":0},11.406170143356428,21.182887409090512,0,21.182887409090512,"x",{"$f":"$CR83-IF(AND($S$6=\"Ja\",A83=l+1),0,$CR82*(1+geziplus1))","v":13.604958301165198},{"$f":"IF(AND($S$6=\"Ja\",A83=l+1),0,$CO82*(1+geziplus1))+$CL83","v":2427.2699811362563},{"$f":"IF($A82<karenz-1,0,1)*$CI83+IF(AND($S$6=\"Ja\",A83=l+1),0,$CP82*(1+geziplus1))","v":1306.9915283041382},{"$f":"IF(AND($S$6=\"Ja\",A83=l+1),0,$CQ82*(1+geziplus1))+IF($A82<karenz-1,0,1)*IF($A83<=l,MAX($G82,0)*_sg2,$J82*$L$10)","v":252.82512226988018},1559.8166505740185,3987.0866317102746,1950.7827486174995,2879.6925670377364,5103.7852644043478,1074.2416521617911,1908.3257680852173,2837.2355865054542,5061.3282838720661]
[{"$f":"A83+1","v":66},87,{"$f":"MAX(0,C83-1)","v":0},0,{"$f":"IF($A84>l,0,IF($C84>0,vs*Barwerte_44_ASP!O70-Work_44!$F$14*Barwerte_44_ASP!F70,vs*Barwerte_44_ASP!O70))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E70-IF($C84>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F70,0)","v":0},0,{"$f":"IF(B84>Endalter_Sterbetafel,0,IF(D84>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A84-l+1))))","v":1098.6331812968897},{"$f":"IF(B84>Endalter_Sterbetafel,0,IF(D84>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A84-l+1))))","v":3.0199412918959818},1101.6531225887857,1.7123562910944656,1826.487480187759,0,0,0,{"$f":"IF($A84>l,(J84-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I70<=1,G84<0),(G84+O84),((E84+Work_44!F84)*(Barwerte_44_ASP!S70+gamma*Barwerte_44_ASP!E70)/(Barwerte_44_ASP!O70+gamma*Barwerte_44_ASP!E70)+Work_44!O84))*(1-Work_44!M84))","v":1075.3037207072866},1059.800242094617,766.68723809314201,2901.7912008950457,{"$f":"(G84+O84-MAX(0,DKE/(1+$D$16)*(1-$A84/5)*alpha))*(1-M84)/(IF(Barwerte_44_ASP!I70<=1,Barwerte_44_ASP!S70,Barwerte_44_ASP!O70)+gamma*Barwerte_44_ASP!E70)","v":0},21.460885027968782,0,{"$f":"IF($A83<karenz-1,0,1)*(rige*$K83)","v":0.16418088026994157},0,7.5687730678835532,14.056292840355171,{"$f":"MIN(Z84,X84)","v":0},14.056292840355171,"x",9.7698894810085903,1059.800242094617,570.66166882017876,196.02556927296322,{"$f":"AG84+AF84","v":766.68723809314201},1826.487480187759,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B84>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B84+1)*(A84<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A84<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A84>l,0,IF($C84>0,vs*Barwerte_44_ASP!O70-Work_44!$F$13*Barwerte_44_ASP!F70,vs*Barwerte_44_ASP!O70))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,{"$f":"BO83/(1+$AH$12)*(1-$AH$11)","v":1.3831566695408564E-2},10.455302962343769,0,{"$f":"IF($A83<karenz-1,0,1)*(rige*$K83)","v":0.16418088026994157},0,3.7168193449147986,6.902664497698912,{"$f":"MIN(BU84,BS84)","v":0},6.902664497698912,"x",5.9179357580397891,460.77657487353878,248.11046339344378,148.44372936122522,396.55419275466897,857.3307676282077,32.466467093593799,0,0.16418088026994157,0,{"$f":"(CG84+CF84+CE84)*_sg1","v":11.420726790852308},{"$f":"(CG84+CF84+CE84)*(1-_sg1)","v":21.209921183011431},{"$f":"MIN(CJ84,CH84)","v":0},{"$f":"CJ84-CK84","v":21.209921183011431},"x",13.621843203977278,2527.3661767061958,1360.889479764875,263.24305515677628,{"$f":"CQ84+CP84","v":1624.1325349216513},{"$f":"CR84+CO84","v":4151.4987116278471},1974.0294003222809,2943.1861128818323,5268.1973443219204,1075.3037207072866,1932.6344883354943,2901.7912008950457,5226.8024323351337]
[67,88,0,0,{"$f":"IF($A85>l,0,IF($C85>0,vs*Barwerte_44_ASP!O71-Work_44!$F$14*Barwerte_44_ASP!F71,vs*Barwerte_44_ASP!O71))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E71-IF($C85>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F71,0)","v":0},0,{"$f":"IF(B85>Endalter_Sterbetafel,0,IF(D85>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A85-l+1))))","v":1099.8668514711972},{"$f":"IF(B85>Endalter_Sterbetafel,0,IF(D85>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A85-l+1))))","v":2.813712761090899},1102.6805642322881,{"$f":"IF(B85>omega_Tafel-1,0,IF($A85<=m_44-1,$U$5+stk_gew,0)-(1/(1+IF($D85>0,i_aph,$R$8))*MAX(G86,J86)-(MAX(G85,J85)-IF(A85<=m_44-1,0,IF($D85>0,gamma,$R$9)*IF($A85>=l,$Q$14,vs)))))","v":1.7800249089998488},1891.4402262567519,0,0,0,{"$f":"IF($A85>l,(J85-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I71<=1,G85<0),(G85+O85),((E85+Work_44!F85)*(Barwerte_44_ASP!S71+gamma*Barwerte_44_ASP!E71)/(Barwerte_44_ASP!O71+gamma*Barwerte_44_ASP!E71)+Work_44!O85))*(1-Work_44!M85))","v":1076.300339101484},1097.7205040294798,793.71972222727197,2967.7405653582359,{"$f":"(G85+O85-MAX(0,DKE/(1+$D$16)*(1-$A85/5)*alpha))*(1-M85)/(IF(Barwerte_44_ASP!I71<=1,Barwerte_44_ASP!S71,Barwerte_44_ASP!O71)+gamma*Barwerte_44_ASP!E71)","v":0},21.48223589048132,0,0.17123562910944656,0,7.5787150318567678,14.074756487733998,0,{"$f":"Z85-AA85","v":14.074756487733998},"x",9.782021277034346,1097.7205040294798,591.08027140048955,202.63945082678245,793.71972222727197,{"$f":"AH85+AE85","v":1891.4402262567519},null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B85>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B85+1)*(A85<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A85<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A85>l,0,IF($C85>0,vs*Barwerte_44_ASP!O71-Work_44!$F$13*Barwerte_44_ASP!F71,vs*Barwerte_44_ASP!O71))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.2962917579271795E-2,10.465704664593465,0,0.17123562910944656,0,3.722929102796019,6.9140111909068933,0,{"$f":"BU85-BV85","v":6.9140111909068933},"x",5.9262353479736589,473.45029325036489,254.93477328865785,152.5025822234181,{"$f":"CB85+CA85","v":407.43735551207595},{"$f":"CC85+BZ85","v":880.8876487624409},32.49876711636918,0,0.17123562910944656,0,11.434500960917518,21.235501784561109,0,21.235501784561109,"x",13.637807206095204,2630.7410792337082,1416.5528888181509,274.00176069454903,1690.5546495127001,4321.2957287464087,1997.5862814565141,3008.1388589508251,5437.994361440482,1076.300339101484,1957.1879878639249,2967.7405653582359,5397.5960678478932]
[68,89,0,0,{"$f":"IF($A86>l,0,IF($C86>0,vs*Barwerte_44_ASP!O72-Work_44!$F$14*Barwerte_44_ASP!F72,vs*Barwerte_44_ASP!O72))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E72-IF($C86>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F72,0)","v":0},0,{"$f":"IF(B86>Endalter_Sterbetafel,0,IF(D86>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A86-l+1))))","v":1101.0227278106095},{"$f":"IF(B86>Endalter_Sterbetafel,0,IF(D86>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A86-l+1))))","v":2.6204887663524881},1103.643216576962,1.8437600004740489,1957.8832659694228,0,0,0,{"$f":"IF($A86>l,(J86-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I72<=1,G86<0),(G86+O86),((E86+Work_44!F86)*(Barwerte_44_ASP!S72+gamma*Barwerte_44_ASP!E72)/(Barwerte_44_ASP!O72+gamma*Barwerte_44_ASP!E72)+Work_44!O86))*(1-Work_44!M86))","v":1077.2341118758177},1136.5113931408723,821.37187282855052,3035.1173778452403,{"$f":"(G86+O86-MAX(0,DKE/(1+$D$16)*(1-$A86/5)*alpha))*(1-M86)/(IF(Barwerte_44_ASP!I72<=1,Barwerte_44_ASP!S72,Barwerte_44_ASP!O72)+gamma*Barwerte_44_ASP!E72)","v":0},21.502271002529618,0,0.17800249089998488,0,7.58809572270036,14.092177770729242,0,14.092177770729242,"x",9.7934568511649331,1136.5113931408723,611.96767322970095,209.40419959884963,821.37187282855052,1957.8832659694228,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B86>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B86+1)*(A86<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A86<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A86>l,0,IF($C86>0,vs*Barwerte_44_ASP!O72-Work_44!$F$13*Barwerte_44_ASP!F72,vs*Barwerte_44_ASP!O72))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.2148821306177431E-2,10.475465360206739,0,0.17800249089998488,0,3.7287137478873529,6.9247541032193709,0,6.9247541032193709,"x",5.9340748763519287,486.29317601921377,261.85017170265343,156.61422562967539,418.46439733232882,904.75757335154253,32.529076644852502,0,0.17800249089998488,0,11.447477697513369,21.259601438239116,0,21.259601438239116,"x",13.652838825977824,2737.4997657470431,1474.0383354022542,285.11217904558646,1759.1505144478406,4496.6502801948836,2021.4562060456158,3074.5818986634958,5613.3489128889569,1077.2341118758177,1981.9916852273602,3035.1173778452403,5573.8843920707013]
[69,90,0,0,{"$f":"IF($A87>l,0,IF($C87>0,vs*Barwerte_44_ASP!O73-Work_44!$F$14*Barwerte_44_ASP!F73,vs*Barwerte_44_ASP!O73))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E73-IF($C87>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F73,0)","v":0},0,{"$f":"IF(B87>Endalter_Sterbetafel,0,IF(D87>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A87-l+1))))","v":1102.1053141683753},{"$f":"IF(B87>Endalter_Sterbetafel,0,IF(D87>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A87-l+1))))","v":2.4395164135459266},1104.5448305819214,1.9022863903551297,2025.8483446101868,0,0,0,{"$f":"IF($A87>l,(J87-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I73<=1,G87<0),(G87+O87),((E87+Work_44!F87)*(Barwerte_44_ASP!S73+gamma*Barwerte_44_ASP!E73)/(Barwerte_44_ASP!O73+gamma*Barwerte_44_ASP!E73)+Work_44!O87))*(1-Work_44!M87))","v":1078.1086774606281},1176.1914216566856,849.65692295350118,3103.9570220708147,{"$f":"(G87+O87-MAX(0,DKE/(1+$D$16)*(1-$A87/5)*alpha))*(1-M87)/(IF(Barwerte_44_ASP!I73<=1,Barwerte_44_ASP!S73,Barwerte_44_ASP!O73)+gamma*Barwerte_44_ASP!E73)","v":0},21.521042723250758,0,0.1843760000474049,0,7.5968965531543562,14.108522170143805,0,14.108522170143805,"x",9.8041829863083194,1176.1914216566856,633.33384243052353,216.32308052297765,849.65692295350118,2025.8483446101868,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B87>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B87+1)*(A87<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A87<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A87>l,0,IF($C87>0,vs*Barwerte_44_ASP!O73-Work_44!$F$13*Barwerte_44_ASP!F73,vs*Barwerte_44_ASP!O73))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.1385851852166288E-2,10.48461055748114,0,0.1843760000474049,0,3.7341452951349905,6.9348412623935545,0,6.9348412623935545,"x",5.9414317282889328,499.30668198184748,268.85744414407156,160.77918988320025,429.63663402727184,928.94331600911937,32.557474889020384,0,0.1843760000474049,0,11.459647811173726,21.282203077894064,0,21.282203077894064,"x",13.666934244327649,2847.750711211716,1533.4042291140011,296.58561129772193,1829.989840411723,4677.7405516234394,2045.6419487031926,3142.5469773042601,5794.4391843175126,1078.1086774606281,2007.0519934697475,3103.9570220708147,5755.8492290840677]
[70,91,0,0,{"$f":"IF($A88>l,0,IF($C88>0,vs*Barwerte_44_ASP!O74-Work_44!$F$14*Barwerte_44_ASP!F74,vs*Barwerte_44_ASP!O74))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E74-IF($C88>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F74,0)","v":0},0,{"$f":"IF(B88>Endalter_Sterbetafel,0,IF(D88>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A88-l+1))))","v":1103.1206636315615},{"$f":"IF(B88>Endalter_Sterbetafel,0,IF(D88>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A88-l+1))))","v":2.2697838282833094},1105.3904474598448,1.9539222329478889,2095.3678748604625,0,0,0,{"$f":"IF($A88>l,(J88-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I74<=1,G88<0),(G88+O88),((E88+Work_44!F88)*(Barwerte_44_ASP!S74+gamma*Barwerte_44_ASP!E74)/(Barwerte_44_ASP!O74+gamma*Barwerte_44_ASP!E74)+Work_44!O88))*(1-Work_44!M88))","v":1078.928925832214},1216.7794829869599,878.58839187350281,3174.2968006926767,{"$f":"(G88+O88-MAX(0,DKE/(1+$D$16)*(1-$A88/5)*alpha))*(1-M88)/(IF(Barwerte_44_ASP!I74<=1,Barwerte_44_ASP!S74,Barwerte_44_ASP!O74)+gamma*Barwerte_44_ASP!E74)","v":0},21.538624196347467,0,0.19022863903551299,0,7.6050984923840428,14.123754342998938,0,14.123754342998938,"x",9.8141881535478888,1216.7794829869599,655.18895237759432,223.39943949590847,878.58839187350281,2095.3678748604625,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B88>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B88+1)*(A88<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A88<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A88>l,0,IF($C88>0,vs*Barwerte_44_ASP!O74-Work_44!$F$13*Barwerte_44_ASP!F74,vs*Barwerte_44_ASP!O74))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.0670798354204154E-2,10.493175890528255,0,0.19022863903551299,0,3.7391915853473185,6.9442129442164493,0,6.9442129442164493,"x",5.948281246511101,512.49222845083705,275.95735378121975,164.99801941790406,440.95537319912381,953.44760164996092,32.584072502166684,0,0.19022863903551299,0,11.471005399420767,21.303295741781426,0,21.303295741781426,"x",13.68009506058479,2961.6059050678778,1594.710871959627,308.43373332606171,1903.1446052856886,4864.7505103535659,2070.1462343440344,3212.0665075545357,5981.4491430476392,1078.928925832214,2032.3765274821749,3174.2968006926767,5943.6794361857801]
[71,92,0,0,{"$f":"IF($A89>l,0,IF($C89>0,vs*Barwerte_44_ASP!O75-Work_44!$F$14*Barwerte_44_ASP!F75,vs*Barwerte_44_ASP!O75))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E75-IF($C89>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F75,0)","v":0},0,{"$f":"IF(B89>Endalter_Sterbetafel,0,IF(D89>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A89-l+1))))","v":1104.0768729312654},{"$f":"IF(B89>Endalter_Sterbetafel,0,IF(D89>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A89-l+1))))","v":2.1099375070161708},1106.1868104382816,1.9962600484120685,2166.4749388885048,0,0,0,{"$f":"IF($A89>l,(J89-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I75<=1,G89<0),(G89+O89),((E89+Work_44!F89)*(Barwerte_44_ASP!S75+gamma*Barwerte_44_ASP!E75)/(Barwerte_44_ASP!O75+gamma*Barwerte_44_ASP!E75)+Work_44!O89))*(1-Work_44!M89))","v":1079.7013979212975},1258.2948502208617,908.18008866764285,3246.1763368098023,{"$f":"(G89+O89-MAX(0,DKE/(1+$D$16)*(1-$A89/5)*alpha))*(1-M89)/(IF(Barwerte_44_ASP!I75<=1,Barwerte_44_ASP!S75,Barwerte_44_ASP!O75)+gamma*Barwerte_44_ASP!E75)","v":0},21.555113725466974,0,0.19539222329478889,0,7.6126770820666163,14.137828866695147,0,14.137828866695147,"x",9.8234579769862194,1258.2948502208617,677.54338088815678,230.63670777948607,908.18008866764285,2166.4749388885048,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B89>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B89+1)*(A89<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A89<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A89>l,0,IF($C89>0,vs*Barwerte_44_ASP!O75-Work_44!$F$13*Barwerte_44_ASP!F75,vs*Barwerte_44_ASP!O75))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,1.0000651597659931E-2,10.501209250868527,0,0.19539222329478889,0,3.7438105159571604,6.9527909582061556,0,6.9527909582061556,"x",5.9545914108768443,525.85117226467867,283.15063121944212,169.27127555554753,452.42190677498968,978.27307903966835,32.609018200065428,0,0.19539222329478889,0,11.481543648176075,21.322866775184142,0,21.322866775184142,"x",13.692324543095992,3079.180963757768,1658.0205189464909,320.66861055407844,1978.6891295005694,5057.8700932583379,2094.9717117337414,3283.173571582578,6174.5687259524111,1079.7013979212975,2057.9744769609661,3246.1763368098023,6137.5714911796349]
[72,93,0,0,{"$f":"IF($A90>l,0,IF($C90>0,vs*Barwerte_44_ASP!O76-Work_44!$F$14*Barwerte_44_ASP!F76,vs*Barwerte_44_ASP!O76))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E76-IF($C90>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F76,0)","v":0},0,{"$f":"IF(B90>Endalter_Sterbetafel,0,IF(D90>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A90-l+1))))","v":1104.984962471143},{"$f":"IF(B90>Endalter_Sterbetafel,0,IF(D90>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A90-l+1))))","v":1.9581352055999361},1106.943097676743,2.0256059669357001,2239.2032674427601,0,0,0,{"$f":"IF($A90>l,(J90-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I76<=1,G90<0),(G90+O90),((E90+Work_44!F90)*(Barwerte_44_ASP!S76+gamma*Barwerte_44_ASP!E76)/(Barwerte_44_ASP!O76+gamma*Barwerte_44_ASP!E76)+Work_44!O90))*(1-Work_44!M90))","v":1080.4349965426052},1300.7571590762832,938.44610836647701,3319.6382639853655,{"$f":"(G90+O90-MAX(0,DKE/(1+$D$16)*(1-$A90/5)*alpha))*(1-M90)/(IF(Barwerte_44_ASP!I76<=1,Barwerte_44_ASP!S76,Barwerte_44_ASP!O76)+gamma*Barwerte_44_ASP!E76)","v":0},21.570642803546491,0,0.19962600484120685,0,7.6195940829356941,14.150674725452005,0,14.150674725452005,"x",9.8319677038122109,1300.7571590762832,700.40770104107594,238.03840732540107,938.44610836647701,2239.2032674427601,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B90>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B90+1)*(A90<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A90<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A90>l,0,IF($C90>0,vs*Barwerte_44_ASP!O76-Work_44!$F$13*Barwerte_44_ASP!F76,vs*Barwerte_44_ASP!O76))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,9.3725913523962645E-3,10.508774699163677,0,0.19962600484120685,0,3.7479402464017091,6.9604604576031743,0,6.9604604576031743,"x",5.9603138672782734,539.38477237559027,290.43795435608683,173.59954012086845,464.03749447695532,1003.4222668525456,32.632510907929309,0,0.19962600484120685,0,11.49124791946968,21.340888993300837,0,21.340888993300837,"x",13.703621540346376,3200.595234073196,1723.3974337317215,333.30271401796256,2056.7001477496842,5257.2953818228798,2120.1208995466186,3355.9019001368333,6373.994014516953,1080.4349965426052,2083.8572633951508,3319.6382639853655,6337.7303783654852]
[73,94,0,0,{"$f":"IF($A91>l,0,IF($C91>0,vs*Barwerte_44_ASP!O77-Work_44!$F$14*Barwerte_44_ASP!F77,vs*Barwerte_44_ASP!O77))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E77-IF($C91>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F77,0)","v":0},0,{"$f":"IF(B91>Endalter_Sterbetafel,0,IF(D91>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A91-l+1))))","v":1105.8604343269337},{"$f":"IF(B91>Endalter_Sterbetafel,0,IF(D91>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A91-l+1))))","v":1.8117854937068996},1107.6722198206405,2.0359797510745921,2313.5871781569658,0,0,0,{"$f":"IF($A91>l,(J91-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I77<=1,G91<0),(G91+O91),((E91+Work_44!F91)*(Barwerte_44_ASP!S77+gamma*Barwerte_44_ASP!E77)/(Barwerte_44_ASP!O77+gamma*Barwerte_44_ASP!E77)+Work_44!O91))*(1-Work_44!M91))","v":1081.1422450221858},1344.1863633064031,969.40081485056271,3394.7294231791516,{"$f":"(G91+O91-MAX(0,DKE/(1+$D$16)*(1-$A91/5)*alpha))*(1-M91)/(IF(Barwerte_44_ASP!I77<=1,Barwerte_44_ASP!S77,Barwerte_44_ASP!O77)+gamma*Barwerte_44_ASP!E77)","v":0},21.58539040469649,0,0.20256059669357002,0,7.6257828504865204,14.16216815090354,0,14.16216815090354,"x",9.8396690458399689,1344.1863633064031,723.79265716498662,245.60815768557609,969.40081485056271,2313.5871781569658,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B91>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B91+1)*(A91<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A91<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A91>l,0,IF($C91>0,vs*Barwerte_44_ASP!O77-Work_44!$F$13*Barwerte_44_ASP!F77,vs*Barwerte_44_ASP!O77))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,8.7839745041781436E-3,10.51595942792906,0,0.20256059669357002,0,3.7514820086179199,6.9670380160047092,0,6.9670380160047092,"x",5.9653682039713658,553.09412004628985,297.81991079415582,177.98342056773279,475.80333136188858,1028.8974514081783,32.654821381463918,0,0.20256059669357002,0,11.500083692355121,21.357298285802369,0,21.357298285802369,"x",13.713969887708117,3325.971877466377,1790.9079340203575,346.34893841889982,2137.2568724392572,5463.2287499056347,2145.5960841022516,3430.2858108510391,6579.9273825997079,1081.1422450221858,2110.0396964303641,3394.7294231791516,6544.37099492782]
[74,95,0,0,{"$f":"IF($A92>l,0,IF($C92>0,vs*Barwerte_44_ASP!O78-Work_44!$F$14*Barwerte_44_ASP!F78,vs*Barwerte_44_ASP!O78))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E78-IF($C92>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F78,0)","v":0},0,{"$f":"IF(B92>Endalter_Sterbetafel,0,IF(D92>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A92-l+1))))","v":1106.7260392156722},{"$f":"IF(B92>Endalter_Sterbetafel,0,IF(D92>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A92-l+1))))","v":1.6670852098061275},1108.3931244254784,2.0172906738803249,2389.6614403667486,0,0,0,{"$f":"IF($A92>l,(J92-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I78<=1,G92<0),(G92+O92),((E92+Work_44!F92)*(Barwerte_44_ASP!S78+gamma*Barwerte_44_ASP!E78)/(Barwerte_44_ASP!O78+gamma*Barwerte_44_ASP!E78)+Work_44!O92))*(1-Work_44!M92))","v":1081.8415224888786},1388.6026405508435,1001.0587998159051,3471.5029628556272,{"$f":"(G92+O92-MAX(0,DKE/(1+$D$16)*(1-$A92/5)*alpha))*(1-M92)/(IF(Barwerte_44_ASP!I78<=1,Barwerte_44_ASP!S78,Barwerte_44_ASP!O78)+gamma*Barwerte_44_ASP!E78)","v":0},21.599608286502491,0,0.20359797510745922,0,7.6311221915634819,14.172084070046468,0,14.172084070046468,"x",9.8464666312047484,1388.6026405508435,747.70911414276225,253.34968567314283,1001.0587998159051,2389.6614403667486,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B92>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B92+1)*(A92<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A92<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A92>l,0,IF($C92>0,vs*Barwerte_44_ASP!O78-Work_44!$F$13*Barwerte_44_ASP!F78,vs*Barwerte_44_ASP!O78))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,8.2323239314519795E-3,10.522886088296087,0,0.20359797510745922,0,3.7542694221912409,6.9722146412123056,0,6.9722146412123056,"x",5.9696138618325563,566.98001118808077,305.29692910127397,182.42355776447073,487.7204868657447,1054.7004980538254,32.676330484708899,0,0.20359797510745922,0,11.507974960935723,21.371953498880632,0,21.371953498880632,"x",13.723319400577566,3455.4379169829144,1860.620416836955,359.82062335715534,2220.4410401941104,5675.8789571770249,2171.3991307478987,3506.3600730608218,6792.5775898710981,1081.8415224888786,2136.542020542704,3471.5029628556272,6757.7204796659034]
[75,96,0,0,{"$f":"IF($A93>l,0,IF($C93>0,vs*Barwerte_44_ASP!O79-Work_44!$F$14*Barwerte_44_ASP!F79,vs*Barwerte_44_ASP!O79))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E79-IF($C93>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F79,0)","v":0},0,{"$f":"IF(B93>Endalter_Sterbetafel,0,IF(D93>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A93-l+1))))","v":1107.616748596995},{"$f":"IF(B93>Endalter_Sterbetafel,0,IF(D93>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A93-l+1))))","v":1.5181882915616511},1109.1349368885567,1.9519257894228303,2467.4610040175362,0,0,0,{"$f":"IF($A93>l,(J93-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I79<=1,G93<0),(G93+O93),((E93+Work_44!F93)*(Barwerte_44_ASP!S79+gamma*Barwerte_44_ASP!E79)/(Barwerte_44_ASP!O79+gamma*Barwerte_44_ASP!E79)+Work_44!O93))*(1-Work_44!M93))","v":1082.5610805780645},1434.0262067091326,1033.4347973084036,3550.022084595601,{"$f":"(G93+O93-MAX(0,DKE/(1+$D$16)*(1-$A93/5)*alpha))*(1-M93)/(IF(Barwerte_44_ASP!I79<=1,Barwerte_44_ASP!S79,Barwerte_44_ASP!O79)+gamma*Barwerte_44_ASP!E79)","v":0},21.613665926296829,0,0.20172906738803251,0,7.6353882477897015,14.180006745895161,0,14.180006745895161,"x",9.8521744966407141,1434.0262067091326,772.16795745876402,261.2668398496395,1033.4347973084036,2467.4610040175362,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B93>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B93+1)*(A93<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A93<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A93>l,0,IF($C93>0,vs*Barwerte_44_ASP!O79-Work_44!$F$13*Barwerte_44_ASP!F79,vs*Barwerte_44_ASP!O79))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,7.7153180806844648E-3,10.529734682042047,0,0.20172906738803251,0,3.7560123123005278,6.9754514371295526,0,6.9754514371295526,"x",5.9727985611515351,581.04271276506131,312.86915302734042,186.92063848537757,499.78979151271801,1080.8325042777792,32.697597170551617,0,0.20172906738803251,0,11.514764183278876,21.384562054660773,0,21.384562054660773,"x",13.731550432129552,3589.1242113395197,1932.6053445674349,373.73157986511382,2306.3369244325486,5895.4611357720678,2197.5311369718524,3584.1596367116094,7012.159768466141,1082.5610805780645,2163.393584855844,3550.022084595601,6978.0222163501321]
[76,97,0,0,{"$f":"IF($A94>l,0,IF($C94>0,vs*Barwerte_44_ASP!O80-Work_44!$F$14*Barwerte_44_ASP!F80,vs*Barwerte_44_ASP!O80))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E80-IF($C94>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F80,0)","v":0},0,{"$f":"IF(B94>Endalter_Sterbetafel,0,IF(D94>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A94-l+1))))","v":1108.5888505136393},{"$f":"IF(B94>Endalter_Sterbetafel,0,IF(D94>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A94-l+1))))","v":1.3556852544959532},1109.9445357681352,1.8082009309287059,2547.0204703299769,0,0,0,{"$f":"IF($A94>l,(J94-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I80<=1,G94<0),(G94+O94),((E94+Work_44!F94)*(Barwerte_44_ASP!S80+gamma*Barwerte_44_ASP!E80)/(Barwerte_44_ASP!O80+gamma*Barwerte_44_ASP!E80)+Work_44!O94))*(1-Work_44!M94))","v":1083.3463914912556},1480.4769568614629,1066.543513468514,3630.3668618212323,{"$f":"(G94+O94-MAX(0,DKE/(1+$D$16)*(1-$A94/5)*alpha))*(1-M94)/(IF(Barwerte_44_ASP!I80<=1,Barwerte_44_ASP!S80,Barwerte_44_ASP!O80)+gamma*Barwerte_44_ASP!E80)","v":0},21.628131269326854,0,0.19519257894228303,0,7.6381633468941974,14.18516050137494,0,14.18516050137494,"x",9.8564332206713061,1480.4769568614629,797.17989984848043,269.3636136200335,1066.543513468514,2547.0204703299769,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B94>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B94+1)*(A94<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A94<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A94>l,0,IF($C94>0,vs*Barwerte_44_ASP!O80-Work_44!$F$13*Barwerte_44_ASP!F80,vs*Barwerte_44_ASP!O80))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,7.2307811963902716E-3,10.536781900441291,0,0.19519257894228303,0,3.7561910677842505,6.9757834115993234,0,6.9757834115993234,"x",5.9744609415612899,595.28153008622382,320.53620850796642,191.47541634022187,512.01162484818826,1107.2931549344121,32.719480638212424,0,0.19519257894228303,0,11.520135626004146,21.394537591150559,0,21.394537591150559,"x",13.738405499781493,3727.1652857992049,2006.9351538918806,388.09612608450709,2395.0312799763879,6122.1965657755927,2223.9917876284853,3663.7191030240501,7238.895198469666,1083.3463914912556,2190.6395464256675,3630.3668618212323,7205.5429572668481]
[77,98,0,0,{"$f":"IF($A95>l,0,IF($C95>0,vs*Barwerte_44_ASP!O81-Work_44!$F$14*Barwerte_44_ASP!F81,vs*Barwerte_44_ASP!O81))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E81-IF($C95>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F81,0)","v":0},0,{"$f":"IF(B95>Endalter_Sterbetafel,0,IF(D95>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A95-l+1))))","v":1109.7369598303733},{"$f":"IF(B95>Endalter_Sterbetafel,0,IF(D95>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A95-l+1))))","v":1.1637596470485667},1110.9007194774219,1.5274489128794357,2628.3730585245089,0,0,0,{"$f":"IF($A95>l,(J95-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I81<=1,G95<0),(G95+O95),((E95+Work_44!F95)*(Barwerte_44_ASP!S81+gamma*Barwerte_44_ASP!E81)/(Barwerte_44_ASP!O81+gamma*Barwerte_44_ASP!E81)+Work_44!O95))*(1-Work_44!M95))","v":1084.2738896892638},1527.9737684422171,1100.3992900822918,3712.6469482137727,{"$f":"(G95+O95-MAX(0,DKE/(1+$D$16)*(1-$A95/5)*alpha))*(1-M95)/(IF(Barwerte_44_ASP!I81<=1,Barwerte_44_ASP!S81,Barwerte_44_ASP!O81)+gamma*Barwerte_44_ASP!E81)","v":0},21.643918447478637,0,0.18082009309287062,0,7.6386584892000267,14.18608005137148,0,14.18608005137148,"x",9.8585475607362696,1527.9737684422171,822.75510608427123,277.64418399802054,1100.3992900822918,2628.3730585245089,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B95>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B95+1)*(A95<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A95<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A95>l,0,IF($C95>0,vs*Barwerte_44_ASP!O81-Work_44!$F$13*Barwerte_44_ASP!F81,vs*Barwerte_44_ASP!O81))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,6.7766741647329121E-3,10.544473089797286,0,0.18082009309287062,0,3.7538526140115547,6.9714405688786023,0,6.9714405688786023,"x",5.9737416855479069,609.69398978118022,328.29676372832756,196.08874811601092,524.38551184433845,1134.0795016255188,32.743363805159994,0,0.18082009309287062,0,11.523464364388502,21.400719533864361,0,21.400719533864361,"x",13.743353435924291,3869.6988771215433,2083.684010757755,402.92913925378986,2486.6131500115448,6356.3120271330881,2250.778134319592,3745.0716912185821,7473.0106598271614,1084.2738896892638,2218.3533913147826,3712.6469482137727,7440.5859168223524]
[78,99,0,0,{"$f":"IF($A96>l,0,IF($C96>0,vs*Barwerte_44_ASP!O82-Work_44!$F$14*Barwerte_44_ASP!F82,vs*Barwerte_44_ASP!O82))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E82-IF($C96>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F82,0)","v":0},0,{"$f":"IF(B96>Endalter_Sterbetafel,0,IF(D96>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A96-l+1))))","v":1111.2266294735809},{"$f":"IF(B96>Endalter_Sterbetafel,0,IF(D96>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A96-l+1))))","v":0.91473653835902291},1112.1413660119399,0.99786580890167897,2711.5485627013632,0,0,0,{"$f":"IF($A96>l,(J96-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I82<=1,G96<0),(G96+O96),((E96+Work_44!F96)*(Barwerte_44_ASP!S82+gamma*Barwerte_44_ASP!E82)/(Barwerte_44_ASP!O82+gamma*Barwerte_44_ASP!E82)+Work_44!O96))*(1-Work_44!M96))","v":1085.4773168277461},1576.5331290308804,1135.0154336704825,3797.0258795291093,{"$f":"(G96+O96-MAX(0,DKE/(1+$D$16)*(1-$A96/5)*alpha))*(1-M96)/(IF(Barwerte_44_ASP!I82<=1,Barwerte_44_ASP!S82,Barwerte_44_ASP!O82)+gamma*Barwerte_44_ASP!E82)","v":0},21.66256402980973,0,0.15274489128794358,0,7.6353581223841855,14.179950798713488,0,14.179950798713488,"x",9.857159561339131,1576.5331290308804,848.90245409355157,286.11297957693085,1135.0154336704825,2711.5485627013632,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B96>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B96+1)*(A96<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A96<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A96>l,0,IF($C96>0,vs*Barwerte_44_ASP!O82-Work_44!$F$13*Barwerte_44_ASP!F82,vs*Barwerte_44_ASP!O82))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,6.3510859321651448E-3,10.55355683503551,0,0.15274489128794358,0,3.747205604213208,6.9590961221102443,0,6.9590961221102443,"x",5.9690070431680624,624.27426077555526,336.14767887914485,200.7616589064159,536.90933778556075,1161.183598561116,32.771571224583951,0,0.15274489128794358,0,11.523510640555163,21.400805475316734,0,21.400805475316734,"x",13.745312079509858,4016.86489610331,2162.9272517479371,418.24613771849289,2581.1733894664299,6598.0382855697399,2277.8822312551893,3828.2471953954364,7714.7369182638131,1085.4773168277461,2246.6609153888621,3797.0258795291093,7683.515602397486]
[79,100,0,0,{"$f":"IF($A97>l,0,IF($C97>0,vs*Barwerte_44_ASP!O83-Work_44!$F$14*Barwerte_44_ASP!F83,vs*Barwerte_44_ASP!O83))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E83-IF($C97>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F83,0)","v":0},0,{"$f":"IF(B97>Endalter_Sterbetafel,0,IF(D97>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A97-l+1))))","v":1113.3585570230043},{"$f":"IF(B97>Endalter_Sterbetafel,0,IF(D97>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A97-l+1))))","v":0.55834931634703666},1113.9169063393513,0,2796.5692313122904,0,0,0,{"$f":"IF($A97>l,(J97-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I83<=1,G97<0),(G97+O97),((E97+Work_44!F97)*(Barwerte_44_ASP!S83+gamma*Barwerte_44_ASP!E83)/(Barwerte_44_ASP!O83+gamma*Barwerte_44_ASP!E83)+Work_44!O97))*(1-Work_44!M97))","v":1087.1995909453351},1626.1663775258553,1170.4028537864351,3883.7688222576253,{"$f":"(G97+O97-MAX(0,DKE/(1+$D$16)*(1-$A97/5)*alpha))*(1-M97)/(IF(Barwerte_44_ASP!I83<=1,Barwerte_44_ASP!S83,Barwerte_44_ASP!O83)+gamma*Barwerte_44_ASP!E83)","v":0},21.686756637232829,0,9.9786580890167897E-2,0,7.6252901263430486,14.161253091779949,0,14.161253091779949,"x",9.8495728583668551,1626.1663775258553,875.6280494369995,294.77480434943567,1170.4028537864351,2796.5692313122904,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B97>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B97+1)*(A97<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A97<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A97>l,0,IF($C97>0,vs*Barwerte_44_ASP!O83-Work_44!$F$13*Barwerte_44_ASP!F83,vs*Barwerte_44_ASP!O83))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,5.9522254629953532E-3,10.565342977113431,0,9.9786580890167897E-2,0,3.7327953453012594,6.9323342127023393,0,6.9323342127023393,"x",5.9570780773251499,639.01002324795206,344.0823202104354,205.49546237476997,549.57778258520534,1188.5878058331573,32.808170297352227,0,9.9786580890167897E-2,0,11.517784907384838,21.390171970857558,0,21.390171970857558,"x",13.742067639409015,4168.8031771975247,2244.7401723371299,434.06341992636777,2678.8035922634976,6847.6067694610229,2305.2864385272305,3913.2678640063637,7964.3054021550961,1087.1995909453351,2275.7873967784926,3883.7688222576253,7934.8063604063582]
[80,101,0,0,{"$f":"IF($A98>l,0,IF($C98>0,vs*Barwerte_44_ASP!O84-Work_44!$F$14*Barwerte_44_ASP!F84,vs*Barwerte_44_ASP!O84))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E84-IF($C98>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F84,0)","v":0},0,{"$f":"IF(B98>Endalter_Sterbetafel,0,IF(D98>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A98-l+1))))","v":0},{"$f":"IF(B98>Endalter_Sterbetafel,0,IF(D98>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A98-l+1))))","v":0},0,0,2883.441252503113,0,0,0,{"$f":"IF($A98>l,(J98-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I84<=1,G98<0),(G98+O98),((E98+Work_44!F98)*(Barwerte_44_ASP!S84+gamma*Barwerte_44_ASP!E84)/(Barwerte_44_ASP!O84+gamma*Barwerte_44_ASP!E84)+Work_44!O98))*(1-Work_44!M98))","v":6.7001917961644324},1676.8740178080384,1206.5672346950748,2890.1414442992773,{"$f":"(G98+O98-MAX(0,DKE/(1+$D$16)*(1-$A98/5)*alpha))*(1-M98)/(IF(Barwerte_44_ASP!I84<=1,Barwerte_44_ASP!S84,Barwerte_44_ASP!O84)+gamma*Barwerte_44_ASP!E84)","v":0},21.721379673617349,0,0,0,7.6024828857660713,14.118896787851277,0,14.118896787851277,"x",9.8303166984449035,1676.8740178080384,902.93216343509812,303.63507125997666,1206.5672346950748,2883.441252503113,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B98>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B98+1)*(A98<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A98<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A98>l,0,IF($C98>0,vs*Barwerte_44_ASP!O84-Work_44!$F$13*Barwerte_44_ASP!F84,vs*Barwerte_44_ASP!O84))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,5.5784142020342932E-3,10.582210610223839,0,0,0,3.7037737135783435,6.8784368966454954,0,6.8784368966454954,"x",5.9316075262570394,653.87608543519684,352.08712292664416,210.29198946713331,562.3791123937774,1216.2551978289744,32.860548737010866,0,0,0,11.501192057953803,21.359356679057065,0,21.359356679057065,"x",13.729025870632086,4325.6486371355013,2329.1954199960401,450.3983148866534,2779.5937348826933,7105.2423720181941,2332.9538305230476,4000.1398851971862,8221.9410047122674,6.7001917961644324,1222.9553896251389,2890.1414442992773,7111.9425638143584]
[81,102,0,0,{"$f":"IF($A99>l,0,IF($C99>0,vs*Barwerte_44_ASP!O85-Work_44!$F$14*Barwerte_44_ASP!F85,vs*Barwerte_44_ASP!O85))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E85-IF($C99>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F85,0)","v":0},0,{"$f":"IF(B99>Endalter_Sterbetafel,0,IF(D99>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A99-l+1))))","v":0},{"$f":"IF(B99>Endalter_Sterbetafel,0,IF(D99>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A99-l+1))))","v":0},0,0,2948.3186806844333,0,0,0,{"$f":"IF($A99>l,(J99-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I85<=1,G99<0),(G99+O99),((E99+Work_44!F99)*(Barwerte_44_ASP!S85+gamma*Barwerte_44_ASP!E85)/(Barwerte_44_ASP!O85+gamma*Barwerte_44_ASP!E85)+Work_44!O99))*(1-Work_44!M99))","v":6.7001917961644324},1714.6036832087193,1233.714997475714,2955.0188724805976,{"$f":"(G99+O99-MAX(0,DKE/(1+$D$16)*(1-$A99/5)*alpha))*(1-M99)/(IF(Barwerte_44_ASP!I85<=1,Barwerte_44_ASP!S85,Barwerte_44_ASP!O85)+gamma*Barwerte_44_ASP!E85)","v":0},0,0,0,0,0,0,0,0,"x",0,1714.6036832087193,923.24813711238778,310.46686036332613,1233.714997475714,2948.3186806844333,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B99>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B99+1)*(A99<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A99<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A99>l,0,IF($C99>0,vs*Barwerte_44_ASP!O85-Work_44!$F$13*Barwerte_44_ASP!F85,vs*Barwerte_44_ASP!O85))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,5.2280790106021885E-3,0,0,0,0,0,0,0,0,"x",0,662.04953650313678,356.48821196322717,212.92063933547246,569.40885129869957,1231.4583878018364,0,0,0,0,0,0,0,0,"x",0,4466.2322178424047,2404.8942711459113,465.03626012046959,2869.930531266381,7336.1627491087856,2348.1570204959098,4065.0173133785065,8452.8613818028589,6.7001917961644324,1238.1585795980009,2955.0188724805976,7342.8629409049499]
[{"$f":"A99+1","v":82},103,{"$f":"MAX(0,C99-1)","v":0},0,{"$f":"IF($A100>l,0,IF($C100>0,vs*Barwerte_44_ASP!O86-Work_44!$F$14*Barwerte_44_ASP!F86,vs*Barwerte_44_ASP!O86))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E86-IF($C100>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F86,0)","v":0},0,{"$f":"IF(B100>Endalter_Sterbetafel,0,IF(D100>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A100-l+1))))","v":0},{"$f":"IF(B100>Endalter_Sterbetafel,0,IF(D100>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A100-l+1))))","v":0},0,0,3014.6558509998331,0,0,0,{"$f":"IF($A100>l,(J100-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I86<=1,G100<0),(G100+O100),((E100+Work_44!F100)*(Barwerte_44_ASP!S86+gamma*Barwerte_44_ASP!E86)/(Barwerte_44_ASP!O86+gamma*Barwerte_44_ASP!E86)+Work_44!O100))*(1-Work_44!M100))","v":6.7001917961644324},1753.1822660809155,1261.4735849189174,3021.3560427959974,{"$f":"(G100+O100-MAX(0,DKE/(1+$D$16)*(1-$A100/5)*alpha))*(1-M100)/(IF(Barwerte_44_ASP!I86<=1,Barwerte_44_ASP!S86,Barwerte_44_ASP!O86)+gamma*Barwerte_44_ASP!E86)","v":0},0,0,0,0,0,0,0,0,"x",0,1753.1822660809155,944.02122019741648,317.45236472150094,1261.4735849189174,3014.6558509998331,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B100>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B100+1)*(A100<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A100<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A100>l,0,IF($C100>0,vs*Barwerte_44_ASP!O86-Work_44!$F$13*Barwerte_44_ASP!F86,vs*Barwerte_44_ASP!O86))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.8997455461682344E-3,0,0,0,0,0,0,0,0,"x",0,670.32515570942599,360.94431461276747,215.58214732716584,576.52646193993337,1246.8516176493595,0,0,0,0,0,0,0,0,"x",0,4611.3847649222826,2483.0533349581533,480.14993857438486,2963.2032735325383,7574.5880384548209,2363.5502503434327,4131.3544836939063,8691.2866711488932,6.7001917961644324,1253.551809445524,3021.3560427959974,7581.2882302509852]
[83,104,0,0,{"$f":"IF($A101>l,0,IF($C101>0,vs*Barwerte_44_ASP!O87-Work_44!$F$14*Barwerte_44_ASP!F87,vs*Barwerte_44_ASP!O87))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E87-IF($C101>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F87,0)","v":0},0,{"$f":"IF(B101>Endalter_Sterbetafel,0,IF(D101>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A101-l+1))))","v":0},{"$f":"IF(B101>Endalter_Sterbetafel,0,IF(D101>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A101-l+1))))","v":0},0,0,3082.4856076473288,0,0,0,{"$f":"IF($A101>l,(J101-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I87<=1,G101<0),(G101+O101),((E101+Work_44!F101)*(Barwerte_44_ASP!S87+gamma*Barwerte_44_ASP!E87)/(Barwerte_44_ASP!O87+gamma*Barwerte_44_ASP!E87)+Work_44!O101))*(1-Work_44!M101))","v":6.7001917961644324},1792.6288670677361,1289.856740579593,3089.1857994434931,{"$f":"(G101+O101-MAX(0,DKE/(1+$D$16)*(1-$A101/5)*alpha))*(1-M101)/(IF(Barwerte_44_ASP!I87<=1,Barwerte_44_ASP!S87,Barwerte_44_ASP!O87)+gamma*Barwerte_44_ASP!E87)","v":0},0,0,0,0,0,0,0,0,"x",0,1792.6288670677361,965.2616976518583,324.59504292773471,1289.856740579593,3082.4856076473288,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B101>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B101+1)*(A101<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A101<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A101>l,0,IF($C101>0,vs*Barwerte_44_ASP!O87-Work_44!$F$13*Barwerte_44_ASP!F87,vs*Barwerte_44_ASP!O87))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.5920320577615336E-3,0,0,0,0,0,0,0,0,"x",0,678.70422015579379,365.45611854542705,218.27692416875541,583.73304271418249,1262.4372628699762,0,0,0,0,0,0,0,0,"x",0,4761.2547697822565,2563.7525683442932,495.75481157805234,3059.5073799223455,7820.7621497046021,2379.1358955640494,4199.1842403414021,8937.4607823986753,6.7001917961644324,1269.1374546661407,3089.1857994434931,7827.4623415007663]
[84,105,0,0,{"$f":"IF($A102>l,0,IF($C102>0,vs*Barwerte_44_ASP!O88-Work_44!$F$14*Barwerte_44_ASP!F88,vs*Barwerte_44_ASP!O88))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E88-IF($C102>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F88,0)","v":0},0,{"$f":"IF(B102>Endalter_Sterbetafel,0,IF(D102>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A102-l+1))))","v":0},{"$f":"IF(B102>Endalter_Sterbetafel,0,IF(D102>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A102-l+1))))","v":0},0,0,3151.8415338193936,0,0,0,{"$f":"IF($A102>l,(J102-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I88<=1,G102<0),(G102+O102),((E102+Work_44!F102)*(Barwerte_44_ASP!S88+gamma*Barwerte_44_ASP!E88)/(Barwerte_44_ASP!O88+gamma*Barwerte_44_ASP!E88)+Work_44!O102))*(1-Work_44!M102))","v":6.7001917961644324},1832.9630165767601,1318.8785172426337,3158.5417256155579,{"$f":"(G102+O102-MAX(0,DKE/(1+$D$16)*(1-$A102/5)*alpha))*(1-M102)/(IF(Barwerte_44_ASP!I88<=1,Barwerte_44_ASP!S88,Barwerte_44_ASP!O88)+gamma*Barwerte_44_ASP!E88)","v":0},0,0,0,0,0,0,0,0,"x",0,1832.9630165767601,986.98008584902504,331.89843139360875,1318.8785172426337,3151.8415338193936,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B102>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B102+1)*(A102<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A102<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A102>l,0,IF($C102>0,vs*Barwerte_44_ASP!O88-Work_44!$F$13*Barwerte_44_ASP!F88,vs*Barwerte_44_ASP!O88))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.3036435710422103E-3,0,0,0,0,0,0,0,0,"x",0,687.18802290774113,370.02432002724487,221.00538572086484,591.02970574810968,1278.2177286558508,0,0,0,0,0,0,0,0,"x",0,4915.99554980018,2647.0745268154828,511.86684295433901,3158.9413697698219,8074.9369195700019,2394.916361349924,4268.5401665134668,9191.6355522640752,6.7001917961644324,1284.9179204520153,3158.5417256155579,8081.6371113661662]
[85,106,0,0,{"$f":"IF($A103>l,0,IF($C103>0,vs*Barwerte_44_ASP!O89-Work_44!$F$14*Barwerte_44_ASP!F89,vs*Barwerte_44_ASP!O89))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E89-IF($C103>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F89,0)","v":0},0,{"$f":"IF(B103>Endalter_Sterbetafel,0,IF(D103>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A103-l+1))))","v":0},{"$f":"IF(B103>Endalter_Sterbetafel,0,IF(D103>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A103-l+1))))","v":0},0,0,3222.7579683303302,0,0,0,{"$f":"IF($A103>l,(J103-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I89<=1,G103<0),(G103+O103),((E103+Work_44!F103)*(Barwerte_44_ASP!S89+gamma*Barwerte_44_ASP!E89)/(Barwerte_44_ASP!O89+gamma*Barwerte_44_ASP!E89)+Work_44!O103))*(1-Work_44!M103))","v":6.7001917961644324},1874.2046844497372,1348.553283880593,3229.4581601264945,{"$f":"(G103+O103-MAX(0,DKE/(1+$D$16)*(1-$A103/5)*alpha))*(1-M103)/(IF(Barwerte_44_ASP!I89<=1,Barwerte_44_ASP!S89,Barwerte_44_ASP!O89)+gamma*Barwerte_44_ASP!E89)","v":0},0,0,0,0,0,0,0,0,"x",0,1874.2046844497372,1009.1871377806281,339.36614609996491,1348.553283880593,3222.7579683303302,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B103>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B103+1)*(A103<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A103<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A103>l,0,IF($C103>0,vs*Barwerte_44_ASP!O89-Work_44!$F$13*Barwerte_44_ASP!F89,vs*Barwerte_44_ASP!O89))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,4.0333664385612984E-3,0,0,0,0,0,0,0,0,"x",0,695.77787319408787,374.64962402758539,223.76795304237564,598.417577069961,1294.1954502640488,0,0,0,0,0,0,0,0,"x",0,5075.7654051686859,2733.104448936986,528.502515350355,3261.6069642873408,8337.3723694560267,2410.894082958122,4339.4566010244034,9454.0710021501,6.7001917961644324,1300.8956420602133,3229.4581601264945,8344.072561252191]
[86,107,0,0,{"$f":"IF($A104>l,0,IF($C104>0,vs*Barwerte_44_ASP!O90-Work_44!$F$14*Barwerte_44_ASP!F90,vs*Barwerte_44_ASP!O90))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E90-IF($C104>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F90,0)","v":0},0,{"$f":"IF(B104>Endalter_Sterbetafel,0,IF(D104>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A104-l+1))))","v":0},{"$f":"IF(B104>Endalter_Sterbetafel,0,IF(D104>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A104-l+1))))","v":0},0,0,3295.2700226177626,0,0,0,{"$f":"IF($A104>l,(J104-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I90<=1,G104<0),(G104+O104),((E104+Work_44!F104)*(Barwerte_44_ASP!S90+gamma*Barwerte_44_ASP!E90)/(Barwerte_44_ASP!O90+gamma*Barwerte_44_ASP!E90)+Work_44!O104))*(1-Work_44!M104))","v":6.7001917961644324},1916.3742898498563,1378.8957327679063,3301.9702144139269,{"$f":"(G104+O104-MAX(0,DKE/(1+$D$16)*(1-$A104/5)*alpha))*(1-M104)/(IF(Barwerte_44_ASP!I90<=1,Barwerte_44_ASP!S90,Barwerte_44_ASP!O90)+gamma*Barwerte_44_ASP!E90)","v":0},0,0,0,0,0,0,0,0,"x",0,1916.3742898498563,1031.8938483806921,347.00188438721409,1378.8957327679063,3295.2700226177626,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B104>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B104+1)*(A104<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A104<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A104>l,0,IF($C104>0,vs*Barwerte_44_ASP!O90-Work_44!$F$13*Barwerte_44_ASP!F90,vs*Barwerte_44_ASP!O90))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.7800632322748402E-3,0,0,0,0,0,0,0,0,"x",0,704.47509660901392,379.33274432793019,226.56505245540532,605.89779678333548,1310.3728933923494,0,0,0,0,0,0,0,0,"x",0,5240.727780836668,2821.9303435274378,545.67884709924147,3367.6091906266793,8608.3369714633482,2427.0715260864226,4411.9686553118354,9725.0356041574214,6.7001917961644324,1317.0730851885139,3301.9702144139269,8615.0371632595125]
[87,108,0,0,{"$f":"IF($A105>l,0,IF($C105>0,vs*Barwerte_44_ASP!O91-Work_44!$F$14*Barwerte_44_ASP!F91,vs*Barwerte_44_ASP!O91))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E91-IF($C105>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F91,0)","v":0},0,{"$f":"IF(B105>Endalter_Sterbetafel,0,IF(D105>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A105-l+1))))","v":0},{"$f":"IF(B105>Endalter_Sterbetafel,0,IF(D105>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A105-l+1))))","v":0},0,0,3369.4135981266618,0,0,0,{"$f":"IF($A105>l,(J105-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I91<=1,G105<0),(G105+O105),((E105+Work_44!F105)*(Barwerte_44_ASP!S91+gamma*Barwerte_44_ASP!E91)/(Barwerte_44_ASP!O91+gamma*Barwerte_44_ASP!E91)+Work_44!O105))*(1-Work_44!M105))","v":6.7001917961644324},1959.492711371478,1409.920886755184,3376.1137899228261,{"$f":"(G105+O105-MAX(0,DKE/(1+$D$16)*(1-$A105/5)*alpha))*(1-M105)/(IF(Barwerte_44_ASP!I91<=1,Barwerte_44_ASP!S91,Barwerte_44_ASP!O91)+gamma*Barwerte_44_ASP!E91)","v":0},0,0,0,0,0,0,0,0,"x",0,1959.492711371478,1055.1114599692576,354.80942678592641,1409.920886755184,3369.4135981266618,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B105>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B105+1)*(A105<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A105<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A105>l,0,IF($C105>0,vs*Barwerte_44_ASP!O91-Work_44!$F$13*Barwerte_44_ASP!F91,vs*Barwerte_44_ASP!O91))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.5426679568179662E-3,0,0,0,0,0,0,0,0,"x",0,713.28103531662657,384.07440363202932,229.39711561109789,613.4715192431272,1326.7525545597537,0,0,0,0,0,0,0,0,"x",0,5411.0514337138593,2913.6430796920795,563.41340962996685,3477.0564893220462,8888.1079230359064,2443.4511872538269,4486.112230820735,10004.80655572998,6.7001917961644324,1333.4527463559182,3376.1137899228261,8894.8081148320707]
[88,109,0,0,{"$f":"IF($A106>l,0,IF($C106>0,vs*Barwerte_44_ASP!O92-Work_44!$F$14*Barwerte_44_ASP!F92,vs*Barwerte_44_ASP!O92))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E92-IF($C106>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F92,0)","v":0},0,{"$f":"IF(B106>Endalter_Sterbetafel,0,IF(D106>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A106-l+1))))","v":0},{"$f":"IF(B106>Endalter_Sterbetafel,0,IF(D106>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A106-l+1))))","v":0},0,0,3445.2254040845119,0,0,0,{"$f":"IF($A106>l,(J106-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I92<=1,G106<0),(G106+O106),((E106+Work_44!F106)*(Barwerte_44_ASP!S92+gamma*Barwerte_44_ASP!E92)/(Barwerte_44_ASP!O92+gamma*Barwerte_44_ASP!E92)+Work_44!O106))*(1-Work_44!M106))","v":6.7001917961644324},2003.5812973773361,1441.6441067071755,3451.9255958806762,{"$f":"(G106+O106-MAX(0,DKE/(1+$D$16)*(1-$A106/5)*alpha))*(1-M106)/(IF(Barwerte_44_ASP!I92<=1,Barwerte_44_ASP!S92,Barwerte_44_ASP!O92)+gamma*Barwerte_44_ASP!E92)","v":0},0,0,0,0,0,0,0,0,"x",0,2003.5812973773361,1078.8514678185659,362.79263888860976,1441.6441067071755,3445.2254040845119,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B106>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B106+1)*(A106<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A106<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A106>l,0,IF($C106>0,vs*Barwerte_44_ASP!O92-Work_44!$F$13*Barwerte_44_ASP!F92,vs*Barwerte_44_ASP!O92))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.3201815633946159E-3,0,0,0,0,0,0,0,0,"x",0,722.19704825808435,388.87533367742964,232.26457955623661,621.13991323366622,1343.3369614917506,0,0,0,0,0,0,0,0,"x",0,5586.9106053095593,3008.3364797820718,581.72434544294072,3590.0608252250126,9176.9714305345715,2460.0355941858238,4561.9240367785851,10293.670063228645,6.7001917961644324,1350.0371532879151,3451.9255958806762,9183.6716223307358]
[89,110,0,0,{"$f":"IF($A107>l,0,IF($C107>0,vs*Barwerte_44_ASP!O93-Work_44!$F$14*Barwerte_44_ASP!F93,vs*Barwerte_44_ASP!O93))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E93-IF($C107>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F93,0)","v":0},0,{"$f":"IF(B107>Endalter_Sterbetafel,0,IF(D107>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A107-l+1))))","v":0},{"$f":"IF(B107>Endalter_Sterbetafel,0,IF(D107>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A107-l+1))))","v":0},0,0,3522.7429756764132,0,0,0,{"$f":"IF($A107>l,(J107-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I93<=1,G107<0),(G107+O107),((E107+Work_44!F107)*(Barwerte_44_ASP!S93+gamma*Barwerte_44_ASP!E93)/(Barwerte_44_ASP!O93+gamma*Barwerte_44_ASP!E93)+Work_44!O107))*(1-Work_44!M107))","v":6.7001917961644324},2048.6618765683261,1474.0810991080868,3529.4431674725774,{"$f":"(G107+O107-MAX(0,DKE/(1+$D$16)*(1-$A107/5)*alpha))*(1-M107)/(IF(Barwerte_44_ASP!I93<=1,Barwerte_44_ASP!S93,Barwerte_44_ASP!O93)+gamma*Barwerte_44_ASP!E93)","v":0},0,0,0,0,0,0,0,0,"x",0,2048.6618765683261,1103.1256258444835,370.95547326360344,1474.0810991080868,3522.7429756764132,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B107>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B107+1)*(A107<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A107<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A107>l,0,IF($C107>0,vs*Barwerte_44_ASP!O93-Work_44!$F$13*Barwerte_44_ASP!F93,vs*Barwerte_44_ASP!O93))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,3.1116677454036496E-3,0,0,0,0,0,0,0,0,"x",0,731.22451136131042,393.7362753483975,235.16788680068956,628.90416214908703,1360.1286735103974,0,0,0,0,0,0,0,0,"x",0,5768.4851999821194,3106.1074153749892,600.6303866698363,3706.7378020448255,9475.2230020269453,2476.8273062044709,4639.4416083704864,10591.921634721019,6.7001917961644324,1366.828865306562,3529.4431674725774,9481.9231938231096]
[90,111,0,0,{"$f":"IF($A108>l,0,IF($C108>0,vs*Barwerte_44_ASP!O94-Work_44!$F$14*Barwerte_44_ASP!F94,vs*Barwerte_44_ASP!O94))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E94-IF($C108>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F94,0)","v":0},0,{"$f":"IF(B108>Endalter_Sterbetafel,0,IF(D108>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A108-l+1))))","v":0},{"$f":"IF(B108>Endalter_Sterbetafel,0,IF(D108>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A108-l+1))))","v":0},0,0,3602.004692629132,0,0,0,{"$f":"IF($A108>l,(J108-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I94<=1,G108<0),(G108+O108),((E108+Work_44!F108)*(Barwerte_44_ASP!S94+gamma*Barwerte_44_ASP!E94)/(Barwerte_44_ASP!O94+gamma*Barwerte_44_ASP!E94)+Work_44!O108))*(1-Work_44!M108))","v":6.7001917961644324},2094.7567687911132,1507.2479238380188,3608.7048844252963,{"$f":"(G108+O108-MAX(0,DKE/(1+$D$16)*(1-$A108/5)*alpha))*(1-M108)/(IF(Barwerte_44_ASP!I94<=1,Barwerte_44_ASP!S94,Barwerte_44_ASP!O94)+gamma*Barwerte_44_ASP!E94)","v":0},0,0,0,0,0,0,0,0,"x",0,2094.7567687911132,1127.9459524259844,379.3019714120345,1507.2479238380188,3602.004692629132,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B108>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B108+1)*(A108<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A108<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A108>l,0,IF($C108>0,vs*Barwerte_44_ASP!O94-Work_44!$F$13*Barwerte_44_ASP!F94,vs*Barwerte_44_ASP!O94))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.9162489981077681E-3,0,0,0,0,0,0,0,0,"x",0,740.36481775332675,398.65797879025246,238.10748538569817,636.76546417595068,1377.1302819292773,0,0,0,0,0,0,0,0,"x",0,5955.9609689815379,3207.0559063746764,620.150874236606,3827.2067806112823,9783.1677495928197,2493.8289146233506,4718.7033253232057,10899.866382286893,6.7001917961644324,1383.8304737254418,3608.7048844252963,9789.867941388984]
[91,112,0,0,{"$f":"IF($A109>l,0,IF($C109>0,vs*Barwerte_44_ASP!O95-Work_44!$F$14*Barwerte_44_ASP!F95,vs*Barwerte_44_ASP!O95))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E95-IF($C109>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F95,0)","v":0},0,{"$f":"IF(B109>Endalter_Sterbetafel,0,IF(D109>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A109-l+1))))","v":0},{"$f":"IF(B109>Endalter_Sterbetafel,0,IF(D109>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A109-l+1))))","v":0},0,0,3683.0497982132874,0,0,0,{"$f":"IF($A109>l,(J109-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I95<=1,G109<0),(G109+O109),((E109+Work_44!F109)*(Barwerte_44_ASP!S95+gamma*Barwerte_44_ASP!E95)/(Barwerte_44_ASP!O95+gamma*Barwerte_44_ASP!E95)+Work_44!O109))*(1-Work_44!M109))","v":6.7001917961644324},2141.8887960889133,1541.1610021243744,3689.7499900094517,{"$f":"(G109+O109-MAX(0,DKE/(1+$D$16)*(1-$A109/5)*alpha))*(1-M109)/(IF(Barwerte_44_ASP!I95<=1,Barwerte_44_ASP!S95,Barwerte_44_ASP!O95)+gamma*Barwerte_44_ASP!E95)","v":0},0,0,0,0,0,0,0,0,"x",0,2141.8887960889133,1153.324736355569,387.83626576880528,1541.1610021243744,3683.0497982132874,null,null,1116.6986326940732,0,0,null,0,{"$f":"IF(B109>Endalter_Sterbetafel,0,INDEX(Rechnungsgrundlagen_44_ASP!$H$4:$H$104,Work_44!$B109+1)*(A109<l))","v":0},0,0,{"$f":"m_alpha*$F$15*alpha/Barwerte_44_ASP!$E$4*(A109<m_44)","v":0},0,0,0,0,0,null,{"$f":"IF($A109>l,0,IF($C109>0,vs*Barwerte_44_ASP!O95-Work_44!$F$13*Barwerte_44_ASP!F95,vs*Barwerte_44_ASP!O95))","v":0},null,null,null,null,0,0,0,null,0,0,0,0,0,2.733102925762836E-3,0,0,0,0,0,0,0,0,"x",0,749.61937797524331,403.64120352513061,241.08382895301938,644.72503247814996,1394.3444104533933,0,0,0,0,0,0,0,0,"x",0,6149.5297004734375,3311.2852233318531,640.30577764929569,3951.5910009811487,10101.120701454587,2511.0430431474665,4799.7484309073607,11217.81933414866,6.7001917961644324,1401.0446022495578,3689.7499900094517,10107.820893250751]
[92,113,0,0,{"$f":"IF($A110>l,0,IF($C110>0,vs*Barwerte_44_ASP!O96-Work_44!$F$14*Barwerte_44_ASP!F96,vs*Barwerte_44_ASP!O96))","v":0},{"$f":"vs*gamma*Barwerte_44_ASP!E96-IF($C110>0,vs*gamma*Barwerte_44_ASP!$E$4/Barwerte_44_ASP!$F$4*Barwerte_44_ASP!F96,0)","v":0},0,{"$f":"IF(B110>Endalter_Sterbetafel,0,IF(D110>0,0,$Q$14*(INDEX('Barwerte GPH'!$M$4:$M$134,Work_44!$A110-l+1))))","v":0},{"$f":"IF(B110>Endalter_Sterbetafel,0,IF(D110>0,0,$Q$14*(Work_44!$R$9*INDEX('Barwerte GPH'!aun,Work_44!$A110-l+1))))","v":0},0,0,3765.9184186730863,0,0,0,{"$f":"IF($A110>l,(J110-20%*$Q$14)*0.97+20%*$Q$14,IF(OR(m_44=0,Barwerte_44_ASP!I96<=1,G110<0),(G110+O110),((E110+Work_44!F110)*(Barwerte_44_ASP!S96+gamma*Barwerte_44_ASP!E96)/(Barwerte_44_ASP!O96+gamma*Barwerte_44_ASP!E96)+Work_44!O110))*(1-Work_44!M110))","v":6.7001917961644324},2190.0812940009137,1575.8371246721726,3772.6186104692506,{"$f":"(G110+O110-MAX(0,DKE/(1+$D$16)*(1-$A110/5)*alpha))*(1-M110)/(IF(Barwerte_44_ASP!I96<=1,Barwerte_44_ASP!S96,Barwerte_44_ASP!O96)+gamma*Barwerte_44_ASP!E96)","v":0},0,0,0,0,0,0,0,0,"x",0,2190.0812940009137,1179.2745429235692,396.56258174860341,1575.8371246721726,3765.9184186730863,null,null,1116.6986326940732,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.5614587806666194E-3,0,0,0,0,0,0,0,0,"x",0,758.98962019993382,408.68671856919474,244.09737681493212,652.78409538412689,1411.7737155840607,0,0,0,0,0,0,0,0,"x",0,6349.389415738824,3418.9019930901381,661.11571542289778,4080.0177085130358,10429.40712425186,2528.4723482781337,4882.6170513671595,11546.105756945934,6.7001917961644324,1418.4739073802252,3772.6186104692506,10436.107316048025]

{"sheet":"Sterbtab_orig","index":40,"n_rows":116,"n_cols":13,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
["Sterbetafel 2010/2012",null,"NICHT linearisiert, da selbe Tafel verwendet wie Risiko in TCD!",null,"Faktor für qx",1,null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,"Männer","Frauen"]
["x","lx","ly",null,"qx, qy","qx, qy ","px, py ","Faktor für qx","qx, qy gekürzt","px, py gekürzt",null,"Faktor für qx","Faktor für qx"]
[0,100000,100000,null,{"$f":"ROUND((1-IF(mw=1,B5/B4,Sterbtab_orig!C5/Sterbtab_orig!C4)),6)","v":3.1510000000000002E-3},{"$f":"ROUND(E4*$F$1,7)","v":3.1510000000000002E-3},{"$f":"ROUND(1-E4*$F$1,7)","v":0.99684899999999999},{"$f":"IF(mw=1,Sterbtab_orig!L4,Sterbtab_orig!M4)","v":1},{"$f":"ROUND(E4*H4,7)","v":3.1510000000000002E-3},{"$f":"ROUND(1-E4*H4,7)","v":0.99684899999999999},null,1,1]
[1,99605.09428373976,99684.915320992513,null,{"$f":"ROUND((1-IF(mw=1,B6/B5,Sterbtab_orig!C6/Sterbtab_orig!C5)),6)","v":1.92E-4},1.92E-4,0.99980800000000003,{"$f":"IF(mw=1,Sterbtab_orig!L5,Sterbtab_orig!M5)","v":1},1.92E-4,0.99980800000000003,null,1,1]
[2,99578.3814722557,99665.774006063584,null,{"$f":"ROUND((1-IF(mw=1,B7/B6,Sterbtab_orig!C7/Sterbtab_orig!C6)),6)","v":1.5300000000000001E-4},1.5300000000000001E-4,0.99984700000000004,{"$f":"IF(mw=1,Sterbtab_orig!L6,Sterbtab_orig!M6)","v":1},1.5300000000000001E-4,0.99984700000000004,null,1,1]
[3,99557.079984139345,99650.503578615855,null,{"$f":"ROUND((1-IF(mw=1,B8/B7,Sterbtab_orig!C8/Sterbtab_orig!C7)),6)","v":1.1900000000000001E-4},1.1900000000000001E-4,0.99988100000000002,{"$f":"IF(mw=1,Sterbtab_orig!L7,Sterbtab_orig!M7)","v":1},1.1900000000000001E-4,0.99988100000000002,null,1,1]
[4,99540.611092315216,99638.617615471652,null,{"$f":"ROUND((1-IF(mw=1,B9/B8,Sterbtab_orig!C9/Sterbtab_orig!C8)),6)","v":9.3999999999999994E-5},9.3999999999999994E-5,0.99990599999999996,{"$f":"IF(mw=1,Sterbtab_orig!L8,Sterbtab_orig!M8)","v":1},9.3999999999999994E-5,0.99990599999999996,null,1,1]
[5,99528.235317836428,99629.235702630991,null,{"$f":"ROUND((1-IF(mw=1,B10/B9,Sterbtab_orig!C10/Sterbtab_orig!C9)),6)","v":8.0000000000000007E-5},8.0000000000000007E-5,0.99992000000000003,{"$f":"IF(mw=1,Sterbtab_orig!L9,Sterbtab_orig!M9)","v":1},8.0000000000000007E-5,0.99992000000000003,null,1,1]
[6,99519.133901490859,99621.268230914924,null,{"$f":"ROUND((1-IF(mw=1,B11/B10,Sterbtab_orig!C11/Sterbtab_orig!C10)),6)","v":7.2000000000000002E-5},7.2000000000000002E-5,0.99992800000000004,{"$f":"IF(mw=1,Sterbtab_orig!L10,Sterbtab_orig!M10)","v":1},7.2000000000000002E-5,0.99992800000000004,null,1,1]
[7,99511.855573535926,99614.054661099697,null,{"$f":"ROUND((1-IF(mw=1,B12/B11,Sterbtab_orig!C12/Sterbtab_orig!C11)),6)","v":6.8999999999999997E-5},6.8999999999999997E-5,0.99993100000000001,{"$f":"IF(mw=1,Sterbtab_orig!L11,Sterbtab_orig!M11)","v":1},6.8999999999999997E-5,0.99993100000000001,null,1,1]
[8,99504.97940897115,99607.208283246655,null,{"$f":"ROUND((1-IF(mw=1,B13/B12,Sterbtab_orig!C13/Sterbtab_orig!C12)),6)","v":6.8999999999999997E-5},6.8999999999999997E-5,0.99993100000000001,{"$f":"IF(mw=1,Sterbtab_orig!L12,Sterbtab_orig!M12)","v":1},6.8999999999999997E-5,0.99993100000000001,null,1,1]
[9,99497.990455229199,99600.356078563142,null,{"$f":"ROUND((1-IF(mw=1,B14/B13,Sterbtab_orig!C14/Sterbtab_orig!C13)),6)","v":6.9999999999999994E-5},6.9999999999999994E-5,0.99992999999999999,{"$f":"IF(mw=1,Sterbtab_orig!L13,Sterbtab_orig!M13)","v":1},6.9999999999999994E-5,0.99992999999999999,null,1,1]
[10,99490.917271892322,99593.34772370584,null,{"$f":"ROUND((1-IF(mw=1,B15/B14,Sterbtab_orig!C15/Sterbtab_orig!C14)),6)","v":7.2999999999999999E-5},7.2999999999999999E-5,0.99992700000000001,{"$f":"IF(mw=1,Sterbtab_orig!L14,Sterbtab_orig!M14)","v":1},7.2999999999999999E-5,0.99992700000000001,null,1,1]
[11,99483.607937746157,99586.090449002615,null,{"$f":"ROUND((1-IF(mw=1,B16/B15,Sterbtab_orig!C16/Sterbtab_orig!C15)),6)","v":7.7999999999999999E-5},7.7999999999999999E-5,0.99992199999999998,{"$f":"IF(mw=1,Sterbtab_orig!L15,Sterbtab_orig!M15)","v":1},7.7999999999999999E-5,0.99992199999999998,null,1,1]
[12,99475.338623094663,99578.278221518398,null,{"$f":"ROUND((1-IF(mw=1,B17/B16,Sterbtab_orig!C17/Sterbtab_orig!C16)),6)","v":8.7999999999999998E-5},8.7999999999999998E-5,0.99991200000000002,{"$f":"IF(mw=1,Sterbtab_orig!L16,Sterbtab_orig!M16)","v":1},8.7999999999999998E-5,0.99991200000000002,null,1,1]
[13,99465.132702612143,99569.504406338485,null,{"$f":"ROUND((1-IF(mw=1,B18/B17,Sterbtab_orig!C18/Sterbtab_orig!C17)),6)","v":1.03E-4},1.03E-4,0.99989700000000004,{"$f":"IF(mw=1,Sterbtab_orig!L17,Sterbtab_orig!M17)","v":1},1.03E-4,0.99989700000000004,null,1,1]
[14,99451.632286158914,99559.259388321399,null,{"$f":"ROUND((1-IF(mw=1,B19/B18,Sterbtab_orig!C19/Sterbtab_orig!C18)),6)","v":1.2300000000000001E-4},1.2300000000000001E-4,0.99987700000000002,{"$f":"IF(mw=1,Sterbtab_orig!L18,Sterbtab_orig!M18)","v":1},1.2300000000000001E-4,0.99987700000000002,null,1,1]
[15,99432.615035976123,99546.976704356042,null,{"$f":"ROUND((1-IF(mw=1,B20/B19,Sterbtab_orig!C20/Sterbtab_orig!C19)),6)","v":1.4799999999999999E-4},1.4799999999999999E-4,0.99985199999999996,{"$f":"IF(mw=1,Sterbtab_orig!L19,Sterbtab_orig!M19)","v":1},1.4799999999999999E-4,0.99985199999999996,null,1,1]
[16,99405.8113506831,99532.265118079595,null,{"$f":"ROUND((1-IF(mw=1,B21/B20,Sterbtab_orig!C21/Sterbtab_orig!C20)),6)","v":1.73E-4},1.73E-4,0.99982700000000002,{"$f":"IF(mw=1,Sterbtab_orig!L20,Sterbtab_orig!M20)","v":1},1.73E-4,0.99982700000000002,null,1,1]
[17,99369.300090948207,99515.067397857056,null,{"$f":"ROUND((1-IF(mw=1,B22/B21,Sterbtab_orig!C22/Sterbtab_orig!C21)),6)","v":1.93E-4},1.93E-4,0.999807,{"$f":"IF(mw=1,Sterbtab_orig!L21,Sterbtab_orig!M21)","v":0.87207500000000004},1.683E-4,0.99983169999999999,null,0.767957,0.87207500000000004]
[18,99321.510358728061,99495.837895185061,null,{"$f":"ROUND((1-IF(mw=1,B23/B22,Sterbtab_orig!C23/Sterbtab_orig!C22)),6)","v":2.0900000000000001E-4},2.0900000000000001E-4,0.99979099999999999,{"$f":"IF(mw=1,Sterbtab_orig!L22,Sterbtab_orig!M22)","v":0.77682499999999999},1.6239999999999999E-4,0.99983759999999999,null,0.54928699999999997,0.77682499999999999]
[19,99262.042539341186,99475.024371430336,null,{"$f":"ROUND((1-IF(mw=1,B24/B23,Sterbtab_orig!C24/Sterbtab_orig!C23)),6)","v":2.2599999999999999E-4},2.2599999999999999E-4,0.99977400000000005,{"$f":"IF(mw=1,Sterbtab_orig!L23,Sterbtab_orig!M23)","v":0.71946600000000005},1.6259999999999999E-4,0.99983739999999999,null,0.49396899999999999,0.71946600000000005]
[20,99192.685115799934,99452.569915220709,null,{"$f":"ROUND((1-IF(mw=1,B25/B24,Sterbtab_orig!C25/Sterbtab_orig!C24)),6)","v":2.41E-4},2.41E-4,0.99975899999999995,{"$f":"IF(mw=1,Sterbtab_orig!L24,Sterbtab_orig!M24)","v":0.71979099999999996},1.7349999999999999E-4,0.99982649999999995,null,0.49427700000000002,0.71979099999999996]
[21,99116.667899349603,99428.600479162284,null,{"$f":"ROUND((1-IF(mw=1,B26/B25,Sterbtab_orig!C26/Sterbtab_orig!C25)),6)","v":2.5000000000000001E-4},2.5000000000000001E-4,0.99975000000000003,{"$f":"IF(mw=1,Sterbtab_orig!L25,Sterbtab_orig!M25)","v":0.71833899999999995},1.796E-4,0.99982040000000005,null,0.49425799999999998,0.71833899999999995]
[22,99037.632553162577,99403.70451719909,null,{"$f":"ROUND((1-IF(mw=1,B27/B26,Sterbtab_orig!C27/Sterbtab_orig!C26)),6)","v":2.52E-4},2.52E-4,0.99974799999999997,{"$f":"IF(mw=1,Sterbtab_orig!L26,Sterbtab_orig!M26)","v":0.71866399999999997},1.8110000000000001E-4,0.99981889999999995,null,0.49456800000000001,0.71866399999999997]
[23,98959.230726738169,99378.652105116067,null,{"$f":"ROUND((1-IF(mw=1,B28/B27,Sterbtab_orig!C28/Sterbtab_orig!C27)),6)","v":2.4800000000000001E-4},2.4800000000000001E-4,0.99975199999999997,{"$f":"IF(mw=1,Sterbtab_orig!L27,Sterbtab_orig!M27)","v":0.71898899999999999},{"$f":"MAX(ROUND(E27*H27,7),I26)","v":1.8110000000000001E-4},0.99982170000000004,null,0.48028199999999999,0.71898899999999999]
[24,98883.553424967904,99354.001144975089,null,{"$f":"ROUND((1-IF(mw=1,B29/B28,Sterbtab_orig!C29/Sterbtab_orig!C28)),6)","v":2.4399999999999999E-4},2.4399999999999999E-4,0.99975599999999998,{"$f":"IF(mw=1,Sterbtab_orig!L28,Sterbtab_orig!M28)","v":0.71931500000000004},1.8110000000000001E-4,0.9998245,null,0.47271000000000002,0.71931500000000004]
[25,98810.776896455005,99329.755380206843,null,{"$f":"ROUND((1-IF(mw=1,B30/B29,Sterbtab_orig!C30/Sterbtab_orig!C29)),6)","v":2.4399999999999999E-4},2.4399999999999999E-4,0.99975599999999998,{"$f":"IF(mw=1,Sterbtab_orig!L29,Sterbtab_orig!M29)","v":0.71963999999999995},1.8110000000000001E-4,0.99982439999999995,null,0.46544600000000003,0.71963999999999995]
[26,98740.14425311907,99305.527499593605,null,{"$f":"ROUND((1-IF(mw=1,B31/B30,Sterbtab_orig!C31/Sterbtab_orig!C30)),6)","v":2.4800000000000001E-4},2.4800000000000001E-4,0.99975199999999997,{"$f":"IF(mw=1,Sterbtab_orig!L30,Sterbtab_orig!M30)","v":0.71996599999999999},1.8110000000000001E-4,0.99982139999999997,null,0.46195900000000001,0.71996599999999999]
[27,98671.118226850347,99280.911969541863,null,{"$f":"ROUND((1-IF(mw=1,B32/B31,Sterbtab_orig!C32/Sterbtab_orig!C31)),6)","v":2.5399999999999999E-4},2.5399999999999999E-4,0.99974600000000002,{"$f":"IF(mw=1,Sterbtab_orig!L31,Sterbtab_orig!M31)","v":0.71851799999999999},1.8249999999999999E-4,0.99981750000000003,null,0.45816899999999999,0.71851799999999999]
[28,98603.449725446248,99255.645214817981,null,{"$f":"ROUND((1-IF(mw=1,B33/B32,Sterbtab_orig!C33/Sterbtab_orig!C32)),6)","v":2.6200000000000003E-4},2.6200000000000003E-4,0.99973800000000002,{"$f":"IF(mw=1,Sterbtab_orig!L32,Sterbtab_orig!M32)","v":0.71884300000000001},1.883E-4,0.99981169999999997,null,0.45088800000000001,0.71884300000000001]
[29,98536.629148732914,99229.606773792548,null,{"$f":"ROUND((1-IF(mw=1,B34/B33,Sterbtab_orig!C34/Sterbtab_orig!C33)),6)","v":2.72E-4},2.72E-4,0.99972799999999995,{"$f":"IF(mw=1,Sterbtab_orig!L33,Sterbtab_orig!M33)","v":0.66968399999999995},1.883E-4,0.99981779999999998,null,0.44738899999999998,0.66968399999999995]
[30,98469.848426774843,99202.656982207103,null,{"$f":"ROUND((1-IF(mw=1,B35/B34,Sterbtab_orig!C35/Sterbtab_orig!C34)),6)","v":2.8299999999999999E-4},2.8299999999999999E-4,0.99971699999999997,{"$f":"IF(mw=1,Sterbtab_orig!L34,Sterbtab_orig!M34)","v":0.62551299999999999},1.883E-4,0.99982300000000002,null,0.44739000000000001,0.62551299999999999]
[31,98402.27756385642,99174.565255269976,null,{"$f":"ROUND((1-IF(mw=1,B36/B35,Sterbtab_orig!C36/Sterbtab_orig!C35)),6)","v":2.9799999999999998E-4},2.9799999999999998E-4,0.99970199999999998,{"$f":"IF(mw=1,Sterbtab_orig!L35,Sterbtab_orig!M35)","v":0.57528900000000005},1.883E-4,0.99982859999999996,null,0.443888,0.57528900000000005]
[32,98333.003293847243,99144.981405093436,null,{"$f":"ROUND((1-IF(mw=1,B37/B36,Sterbtab_orig!C37/Sterbtab_orig!C36)),6)","v":3.1599999999999998E-4},{"$f":"ROUND(E36*$F$1,7)","v":3.1599999999999998E-4},{"$f":"ROUND(1-E36*$F$1,7)","v":0.99968400000000002},{"$f":"IF(mw=1,Sterbtab_orig!L36,Sterbtab_orig!M36)","v":0.57093499999999997},1.883E-4,{"$f":"ROUND(1-E36*H36,7)","v":0.99981960000000003},null,0.44417899999999999,0.57093499999999997]
[33,98261.016765009597,99113.628538242614,null,{"$f":"ROUND((1-IF(mw=1,B38/B37,Sterbtab_orig!C38/Sterbtab_orig!C37)),6)","v":3.3700000000000001E-4},3.3700000000000001E-4,0.99966299999999997,{"$f":"IF(mw=1,Sterbtab_orig!L37,Sterbtab_orig!M37)","v":0.57137099999999996},1.9259999999999999E-4,0.99980740000000001,null,0.44418400000000002,0.57137099999999996]
[34,98185.181498176011,99080.2523555956,null,{"$f":"ROUND((1-IF(mw=1,B39/B38,Sterbtab_orig!C39/Sterbtab_orig!C38)),6)","v":3.6299999999999999E-4},3.6299999999999999E-4,0.999637,{"$f":"IF(mw=1,Sterbtab_orig!L38,Sterbtab_orig!M38)","v":0.584677},2.1220000000000001E-4,0.9997878,null,0.44067800000000001,0.584677]
[35,98104.737411734139,99044.26897311944,null,{"$f":"ROUND((1-IF(mw=1,B40/B39,Sterbtab_orig!C40/Sterbtab_orig!C39)),6)","v":3.9500000000000001E-4},3.9500000000000001E-4,0.99960499999999997,{"$f":"IF(mw=1,Sterbtab_orig!L39,Sterbtab_orig!M39)","v":0.58298399999999995},2.3029999999999999E-4,0.99976969999999998,null,0.45072299999999998,0.58298399999999995]
[36,98019.438286014163,99005.170820459287,null,{"$f":"ROUND((1-IF(mw=1,B41/B40,Sterbtab_orig!C41/Sterbtab_orig!C40)),6)","v":4.2999999999999999E-4},4.2999999999999999E-4,0.99956999999999996,{"$f":"IF(mw=1,Sterbtab_orig!L40,Sterbtab_orig!M40)","v":0.57826299999999997},2.4869999999999997E-4,0.99975130000000001,null,0.46702900000000003,0.57826299999999997]
[37,97928.944570093096,98962.560515028381,null,{"$f":"ROUND((1-IF(mw=1,B42/B41,Sterbtab_orig!C42/Sterbtab_orig!C41)),6)","v":4.6799999999999999E-4},4.6799999999999999E-4,0.99953199999999998,{"$f":"IF(mw=1,Sterbtab_orig!L41,Sterbtab_orig!M41)","v":0.56525499999999995},2.6449999999999998E-4,0.9997355,null,0.48309400000000002,0.56525499999999995]
[38,97832.441511377765,98916.218169303538,null,{"$f":"ROUND((1-IF(mw=1,B43/B42,Sterbtab_orig!C43/Sterbtab_orig!C42)),6)","v":5.1000000000000004E-4},5.1000000000000004E-4,0.99948999999999999,{"$f":"IF(mw=1,Sterbtab_orig!L42,Sterbtab_orig!M42)","v":0.54816799999999999},2.7960000000000002E-4,0.99972039999999995,null,0.48328599999999999,0.54816799999999999]
[39,97728.822327563248,98865.818311424548,null,{"$f":"ROUND((1-IF(mw=1,B44/B43,Sterbtab_orig!C44/Sterbtab_orig!C43)),6)","v":5.5699999999999999E-4},5.5699999999999999E-4,0.99944299999999997,{"$f":"IF(mw=1,Sterbtab_orig!L43,Sterbtab_orig!M43)","v":0.53750200000000004},2.9940000000000001E-4,0.99970060000000005,null,0.47853299999999999,0.53750200000000004]
[40,97616.872400147797,98810.714974505157,null,{"$f":"ROUND((1-IF(mw=1,B45/B44,Sterbtab_orig!C45/Sterbtab_orig!C44)),6)","v":6.1700000000000004E-4},6.1700000000000004E-4,0.99938300000000002,{"$f":"IF(mw=1,Sterbtab_orig!L44,Sterbtab_orig!M44)","v":0.52256999999999998},3.2239999999999998E-4,0.99967760000000006,null,0.46134599999999998,0.52256999999999998]
[41,97495.091137673589,98749.751820399732,null,{"$f":"ROUND((1-IF(mw=1,B46/B45,Sterbtab_orig!C46/Sterbtab_orig!C45)),6)","v":6.9399999999999996E-4},6.9399999999999996E-4,0.99930600000000003,{"$f":"IF(mw=1,Sterbtab_orig!L45,Sterbtab_orig!M45)","v":0.50546400000000002},3.5080000000000002E-4,0.99964920000000002,null,0.45039800000000002,0.50546400000000002]
[42,97361.584378566011,98681.232994329141,null,{"$f":"ROUND((1-IF(mw=1,B47/B46,Sterbtab_orig!C47/Sterbtab_orig!C46)),6)","v":7.8799999999999996E-4},7.8799999999999996E-4,0.99921199999999999,{"$f":"IF(mw=1,Sterbtab_orig!L46,Sterbtab_orig!M46)","v":0.48805700000000002},3.8460000000000002E-4,0.99961540000000004,null,0.44143100000000002,0.48805700000000002]
[43,97214.326621577828,98603.453998631143,null,{"$f":"ROUND((1-IF(mw=1,B48/B47,Sterbtab_orig!C48/Sterbtab_orig!C47)),6)","v":8.9899999999999995E-4},8.9899999999999995E-4,0.99910100000000002,{"$f":"IF(mw=1,Sterbtab_orig!L47,Sterbtab_orig!M47)","v":0.48013400000000001},4.3159999999999997E-4,0.99956840000000002,null,0.43295299999999998,0.48013400000000001]
[44,97051.09802159782,98514.858451349079,null,{"$f":"ROUND((1-IF(mw=1,B49/B48,Sterbtab_orig!C49/Sterbtab_orig!C48)),6)","v":1.0219999999999999E-3},1.0219999999999999E-3,0.99897800000000003,{"$f":"IF(mw=1,Sterbtab_orig!L48,Sterbtab_orig!M48)","v":0.47703200000000001},4.8749999999999998E-4,0.99951250000000003,null,0.43209700000000001,0.47703200000000001]
[45,96869.449813928761,98414.147836901408,null,{"$f":"ROUND((1-IF(mw=1,B50/B49,Sterbtab_orig!C50/Sterbtab_orig!C49)),6)","v":1.157E-3},1.157E-3,0.99884300000000004,{"$f":"IF(mw=1,Sterbtab_orig!L49,Sterbtab_orig!M49)","v":0.47614000000000001},5.509E-4,0.99944909999999998,null,0.42798000000000003,0.47614000000000001]
[46,96666.622418403989,98300.258796919472,null,{"$f":"ROUND((1-IF(mw=1,B51/B50,Sterbtab_orig!C51/Sterbtab_orig!C50)),6)","v":1.302E-3},1.302E-3,0.99869799999999997,{"$f":"IF(mw=1,Sterbtab_orig!L50,Sterbtab_orig!M50)","v":0.47795599999999999},6.223E-4,0.99937770000000004,null,0.43051400000000001,0.47795599999999999]
[47,96439.928753516855,98172.297914629075,null,{"$f":"ROUND((1-IF(mw=1,B52/B51,Sterbtab_orig!C52/Sterbtab_orig!C51)),6)","v":1.456E-3},1.456E-3,0.99854399999999999,{"$f":"IF(mw=1,Sterbtab_orig!L51,Sterbtab_orig!M51)","v":0.47986699999999999},6.9870000000000002E-4,0.99930129999999995,null,0.42954999999999999,0.47986699999999999]
[48,96186.799481660695,98029.367636965719,null,{"$f":"ROUND((1-IF(mw=1,B53/B52,Sterbtab_orig!C53/Sterbtab_orig!C52)),6)","v":1.619E-3},1.619E-3,0.99838099999999996,{"$f":"IF(mw=1,Sterbtab_orig!L52,Sterbtab_orig!M52)","v":0.478433},7.7459999999999996E-4,0.99922540000000004,null,0.43385400000000002,0.478433]
[49,95904.482851183799,97870.675085905168,null,{"$f":"ROUND((1-IF(mw=1,B54/B53,Sterbtab_orig!C54/Sterbtab_orig!C53)),6)","v":1.7899999999999999E-3},1.7899999999999999E-3,0.99821000000000004,{"$f":"IF(mw=1,Sterbtab_orig!L53,Sterbtab_orig!M53)","v":0.48109000000000002},8.6120000000000001E-4,0.99913879999999999,null,0.43549300000000002,0.48109000000000002]
[50,95589.808769430078,97695.492621586265,null,{"$f":"ROUND((1-IF(mw=1,B55/B54,Sterbtab_orig!C55/Sterbtab_orig!C54)),6)","v":1.9689999999999998E-3},1.9689999999999998E-3,0.998031,{"$f":"IF(mw=1,Sterbtab_orig!L54,Sterbtab_orig!M54)","v":0.488485},9.6179999999999996E-4,0.99903819999999999,null,0.43983899999999998,0.488485]
[51,95239.526977347778,97503.09374747242,null,{"$f":"ROUND((1-IF(mw=1,B56/B55,Sterbtab_orig!C56/Sterbtab_orig!C55)),6)","v":2.1589999999999999E-3},2.1589999999999999E-3,0.99784099999999998,{"$f":"IF(mw=1,Sterbtab_orig!L55,Sterbtab_orig!M55)","v":0.493085},1.0646E-3,0.99893540000000003,null,0.44317800000000002,0.493085]
[52,94850.39353942046,97292.557677786579,null,{"$f":"ROUND((1-IF(mw=1,B57/B56,Sterbtab_orig!C57/Sterbtab_orig!C56)),6)","v":2.362E-3},2.362E-3,0.99763800000000002,{"$f":"IF(mw=1,Sterbtab_orig!L56,Sterbtab_orig!M56)","v":0.49723000000000001},1.1745E-3,0.99882550000000003,null,0.443853,0.49723000000000001]
[53,94418.899286785556,97062.750873988363,null,{"$f":"ROUND((1-IF(mw=1,B58/B57,Sterbtab_orig!C58/Sterbtab_orig!C57)),6)","v":2.5829999999999998E-3},2.5829999999999998E-3,0.997417,{"$f":"IF(mw=1,Sterbtab_orig!L57,Sterbtab_orig!M57)","v":0.49702600000000002},1.2838000000000001E-3,0.99871620000000005,null,0.43720399999999998,0.49702600000000002]
[54,93941.305089992995,96812.078680178995,null,{"$f":"ROUND((1-IF(mw=1,B59/B58,Sterbtab_orig!C59/Sterbtab_orig!C58)),6)","v":2.8270000000000001E-3},2.8270000000000001E-3,0.99717299999999998,{"$f":"IF(mw=1,Sterbtab_orig!L58,Sterbtab_orig!M58)","v":0.49663200000000002},1.4040000000000001E-3,0.99859600000000004,null,0.43340899999999999,0.49663200000000002]
[55,93413.637550491418,96538.415825975928,null,{"$f":"ROUND((1-IF(mw=1,B60/B59,Sterbtab_orig!C60/Sterbtab_orig!C59)),6)","v":3.1020000000000002E-3},3.1020000000000002E-3,0.99689799999999995,{"$f":"IF(mw=1,Sterbtab_orig!L59,Sterbtab_orig!M59)","v":0.49517099999999997},{"$f":"MAX(ROUND(E59*H59,7),I58)","v":1.536E-3},0.99846400000000002,null,0.42493399999999998,0.49517099999999997]
[56,92831.504001122972,96238.935492164717,null,{"$f":"ROUND((1-IF(mw=1,B61/B60,Sterbtab_orig!C61/Sterbtab_orig!C60)),6)","v":3.4120000000000001E-3},3.4120000000000001E-3,0.99658800000000003,{"$f":"IF(mw=1,Sterbtab_orig!L60,Sterbtab_orig!M60)","v":0.49405700000000002},1.6857E-3,0.99831429999999999,null,0.42013899999999998,0.49405700000000002]
[57,92190.052718117484,95910.56220765051,null,{"$f":"ROUND((1-IF(mw=1,B62/B61,Sterbtab_orig!C62/Sterbtab_orig!C61)),6)","v":3.7550000000000001E-3},3.7550000000000001E-3,0.99624500000000005,{"$f":"IF(mw=1,Sterbtab_orig!L61,Sterbtab_orig!M61)","v":0.49344399999999999},1.8529E-3,0.99814709999999995,null,0.41563099999999997,0.49344399999999999]
[58,91484.488031142828,95550.44611660474,null,{"$f":"ROUND((1-IF(mw=1,B63/B62,Sterbtab_orig!C63/Sterbtab_orig!C62)),6)","v":4.1320000000000003E-3},4.1320000000000003E-3,0.99586799999999998,{"$f":"IF(mw=1,Sterbtab_orig!L62,Sterbtab_orig!M62)","v":0.49237900000000001},2.0344999999999999E-3,0.99796549999999995,null,0.412244,0.49237900000000001]
[59,90710.48887667025,95155.599782306672,null,{"$f":"ROUND((1-IF(mw=1,B64/B63,Sterbtab_orig!C64/Sterbtab_orig!C63)),6)","v":4.5459999999999997E-3},4.5459999999999997E-3,0.99545399999999995,{"$f":"IF(mw=1,Sterbtab_orig!L63,Sterbtab_orig!M63)","v":0.49192200000000003},2.2363000000000001E-3,0.99776370000000003,null,0.409806,0.49192200000000003]
[60,89864.577983340467,94722.987132546928,null,{"$f":"ROUND((1-IF(mw=1,B65/B64,Sterbtab_orig!C65/Sterbtab_orig!C64)),6)","v":4.993E-3},4.993E-3,0.99500699999999997,{"$f":"IF(mw=1,Sterbtab_orig!L64,Sterbtab_orig!M64)","v":0.48885800000000001},2.4409000000000002E-3,0.99755910000000003,null,0.40782400000000002,0.48885800000000001]
[61,88944.367737254448,94249.996825987328,null,{"$f":"ROUND((1-IF(mw=1,B66/B65,Sterbtab_orig!C66/Sterbtab_orig!C65)),6)","v":5.463E-3},5.463E-3,0.994537,{"$f":"IF(mw=1,Sterbtab_orig!L65,Sterbtab_orig!M65)","v":0.483128},2.6392999999999998E-3,0.99736069999999999,null,0.40679100000000001,0.483128]
[62,87948.69196425454,93735.128019145632,null,{"$f":"ROUND((1-IF(mw=1,B67/B66,Sterbtab_orig!C67/Sterbtab_orig!C66)),6)","v":5.9490000000000003E-3},5.9490000000000003E-3,0.99405100000000002,{"$f":"IF(mw=1,Sterbtab_orig!L66,Sterbtab_orig!M66)","v":0.47551199999999999},2.8287999999999998E-3,0.99717120000000004,null,0.406551,0.47551199999999999]
[63,86877.714132465378,93177.493121671461,null,{"$f":"ROUND((1-IF(mw=1,B68/B67,Sterbtab_orig!C68/Sterbtab_orig!C67)),6)","v":6.4530000000000004E-3},6.4530000000000004E-3,0.99354699999999996,{"$f":"IF(mw=1,Sterbtab_orig!L67,Sterbtab_orig!M67)","v":0.46562500000000001},3.0046999999999999E-3,0.99699530000000003,null,0.40715400000000002,0.46562500000000001]
[64,85732.323286315557,92576.252345198533,null,{"$f":"ROUND((1-IF(mw=1,B69/B68,Sterbtab_orig!C69/Sterbtab_orig!C68)),6)","v":6.9760000000000004E-3},{"$f":"ROUND(E68*$F$1,7)","v":6.9760000000000004E-3},{"$f":"ROUND(1-E68*$F$1,7)","v":0.99302400000000002},{"$f":"IF(mw=1,Sterbtab_orig!L68,Sterbtab_orig!M68)","v":0.45421800000000001},3.1686000000000001E-3,{"$f":"ROUND(1-E68*H68,7)","v":0.99683140000000003},null,0.40839199999999998,0.45421800000000001]
[65,84513.766067746692,91930.459128104485,null,{"$f":"ROUND((1-IF(mw=1,B70/B69,Sterbtab_orig!C70/Sterbtab_orig!C69)),6)","v":7.5209999999999999E-3},7.5209999999999999E-3,0.992479,{"$f":"IF(mw=1,Sterbtab_orig!L69,Sterbtab_orig!M69)","v":0.44673200000000002},3.3598999999999999E-3,0.99664010000000003,null,0.40986299999999998,0.44673200000000002]
[66,83222.903045139523,91239.091355629454,null,{"$f":"ROUND((1-IF(mw=1,B71/B70,Sterbtab_orig!C71/Sterbtab_orig!C70)),6)","v":8.0940000000000005E-3},8.0940000000000005E-3,0.99190599999999995,{"$f":"IF(mw=1,Sterbtab_orig!L70,Sterbtab_orig!M70)","v":0.44806499999999999},3.6265999999999998E-3,0.99637339999999996,null,0.41163499999999997,0.44806499999999999]
[67,81859.296460158061,90500.630643359298,null,{"$f":"ROUND((1-IF(mw=1,B72/B71,Sterbtab_orig!C72/Sterbtab_orig!C71)),6)","v":8.7119999999999993E-3},8.7119999999999993E-3,0.99128799999999995,{"$f":"IF(mw=1,Sterbtab_orig!L71,Sterbtab_orig!M71)","v":0.449156},3.9129999999999998E-3,0.99608699999999994,null,0.41375299999999998,0.449156]
[68,80420.966474000583,89712.167704677588,null,{"$f":"ROUND((1-IF(mw=1,B73/B72,Sterbtab_orig!C73/Sterbtab_orig!C72)),6)","v":9.4020000000000006E-3},9.4020000000000006E-3,0.99059799999999998,{"$f":"IF(mw=1,Sterbtab_orig!L72,Sterbtab_orig!M72)","v":0.449098},4.2224000000000003E-3,0.99577760000000004,null,0.41600300000000001,0.449098]
[69,78903.833102430275,88868.731166697791,null,{"$f":"ROUND((1-IF(mw=1,B74/B73,Sterbtab_orig!C74/Sterbtab_orig!C73)),6)","v":1.0191E-2},1.0191E-2,0.98980900000000005,{"$f":"IF(mw=1,Sterbtab_orig!L73,Sterbtab_orig!M73)","v":0.44894299999999998},4.5751999999999998E-3,0.9954248,null,0.41840300000000002,0.44894299999999998]
[70,77301.673905689066,87963.076136519856,null,{"$f":"ROUND((1-IF(mw=1,B75/B74,Sterbtab_orig!C75/Sterbtab_orig!C74)),6)","v":1.1114000000000001E-2},1.1114000000000001E-2,0.98888600000000004,{"$f":"IF(mw=1,Sterbtab_orig!L74,Sterbtab_orig!M74)","v":0.44819199999999998},4.9811999999999999E-3,0.99501879999999998,null,0.42179,0.44819199999999998]
[71,75605.992326891821,86985.454669539904,null,{"$f":"ROUND((1-IF(mw=1,B76/B75,Sterbtab_orig!C76/Sterbtab_orig!C75)),6)","v":1.221E-2},1.221E-2,0.98778999999999995,{"$f":"IF(mw=1,Sterbtab_orig!L75,Sterbtab_orig!M75)","v":0.446517},5.4520000000000002E-3,0.99454799999999999,null,0.42569099999999999,0.446517]
[72,73806.14116147047,85923.380742896028,null,{"$f":"ROUND((1-IF(mw=1,B77/B76,Sterbtab_orig!C77/Sterbtab_orig!C76)),6)","v":1.3524E-2},1.3524E-2,0.98647600000000002,{"$f":"IF(mw=1,Sterbtab_orig!L76,Sterbtab_orig!M76)","v":0.44415900000000003},6.0067999999999996E-3,0.99399320000000002,null,0.42820999999999998,0.44415900000000003]
[73,71889.690238826661,84761.376315048314,null,{"$f":"ROUND((1-IF(mw=1,B78/B77,Sterbtab_orig!C78/Sterbtab_orig!C77)),6)","v":1.5107000000000001E-2},1.5107000000000001E-2,0.98489300000000002,{"$f":"IF(mw=1,Sterbtab_orig!L77,Sterbtab_orig!M77)","v":0.44097900000000001},6.6619000000000001E-3,0.9933381,null,0.42807499999999998,0.44097900000000001]
[74,69842.901346942934,83480.905489936471,null,{"$f":"ROUND((1-IF(mw=1,B79/B78,Sterbtab_orig!C79/Sterbtab_orig!C78)),6)","v":1.7014999999999999E-2},1.7014999999999999E-2,0.982985,{"$f":"IF(mw=1,Sterbtab_orig!L78,Sterbtab_orig!M78)","v":0.43668099999999999},7.4301000000000002E-3,0.9925699,null,0.42549399999999998,0.43668099999999999]
[75,67651.393203938031,82060.478703599467,null,{"$f":"ROUND((1-IF(mw=1,B80/B79,Sterbtab_orig!C80/Sterbtab_orig!C79)),6)","v":1.9309E-2},1.9309E-2,0.98069099999999998,{"$f":"IF(mw=1,Sterbtab_orig!L79,Sterbtab_orig!M79)","v":0.43191299999999999},8.3397999999999996E-3,0.99166019999999999,null,0.421456,0.43191299999999999]
[76,65300.911312913595,80475.932233142492,null,{"$f":"ROUND((1-IF(mw=1,B81/B80,Sterbtab_orig!C81/Sterbtab_orig!C80)),6)","v":2.2055999999999999E-2},2.2055999999999999E-2,0.97794400000000004,{"$f":"IF(mw=1,Sterbtab_orig!L80,Sterbtab_orig!M80)","v":0.42618200000000001},9.3998999999999992E-3,0.99060009999999998,null,0.41711700000000002,0.42618200000000001]
[77,62778.214119033713,78700.94333491115,null,{"$f":"ROUND((1-IF(mw=1,B82/B81,Sterbtab_orig!C82/Sterbtab_orig!C81)),6)","v":2.5325E-2},2.5325E-2,0.97467499999999996,{"$f":"IF(mw=1,Sterbtab_orig!L81,Sterbtab_orig!M81)","v":0.41997800000000002},1.06359E-2,0.98936409999999997,null,0.41289799999999999,0.41997800000000002]
[78,60072.116388879062,76707.85795670934,null,{"$f":"ROUND((1-IF(mw=1,B83/B82,Sterbtab_orig!C83/Sterbtab_orig!C82)),6)","v":2.9189E-2},2.9189E-2,0.97081099999999998,{"$f":"IF(mw=1,Sterbtab_orig!L82,Sterbtab_orig!M82)","v":0.41335100000000002},1.2065299999999999E-2,0.98793470000000005,null,0.40875800000000001,0.41335100000000002]
[79,57174.717461456508,74468.79975311739,null,{"$f":"ROUND((1-IF(mw=1,B84/B83,Sterbtab_orig!C84/Sterbtab_orig!C83)),6)","v":3.3728000000000001E-2},3.3728000000000001E-2,0.96627200000000002,{"$f":"IF(mw=1,Sterbtab_orig!L83,Sterbtab_orig!M83)","v":0.40631400000000001},1.37042E-2,0.98629579999999994,null,0.40462399999999998,0.40631400000000001]
[80,54082.805154186979,71957.144236647975,null,{"$f":"ROUND((1-IF(mw=1,B85/B84,Sterbtab_orig!C85/Sterbtab_orig!C84)),6)","v":3.9019999999999999E-2},3.9019999999999999E-2,0.96097999999999995,{"$f":"IF(mw=1,Sterbtab_orig!L84,Sterbtab_orig!M84)","v":0.39905299999999999},1.5571E-2,0.984429,null,0.40043299999999998,0.39905299999999999]
[81,50799.397050869629,69149.412042039141,null,{"$f":"ROUND((1-IF(mw=1,B86/B85,Sterbtab_orig!C86/Sterbtab_orig!C85)),6)","v":4.5145999999999999E-2},4.5145999999999999E-2,0.95485399999999998,{"$f":"IF(mw=1,Sterbtab_orig!L85,Sterbtab_orig!M85)","v":0.39153100000000002},1.76761E-2,0.98232390000000003,null,0.39624999999999999,0.39153100000000002]
[82,47335.213624876364,66027.591570530582,null,{"$f":"ROUND((1-IF(mw=1,B87/B86,Sterbtab_orig!C87/Sterbtab_orig!C86)),6)","v":5.2186999999999997E-2},5.2186999999999997E-2,0.94781300000000002,{"$f":"IF(mw=1,Sterbtab_orig!L86,Sterbtab_orig!M86)","v":0.38392399999999999},2.0035799999999999E-2,0.97996419999999995,null,0.392073,0.38392399999999999]
[83,43709.94720359557,62581.777696616402,null,{"$f":"ROUND((1-IF(mw=1,B88/B87,Sterbtab_orig!C88/Sterbtab_orig!C87)),6)","v":6.0221999999999998E-2},6.0221999999999998E-2,0.939778,{"$f":"IF(mw=1,Sterbtab_orig!L87,Sterbtab_orig!M87)","v":0.37629099999999999},2.2661000000000001E-2,0.97733899999999996,null,0.38798899999999997,0.37629099999999999]
[84,39953.134833614022,58812.973678341499,null,{"$f":"ROUND((1-IF(mw=1,B89/B88,Sterbtab_orig!C89/Sterbtab_orig!C88)),6)","v":6.9323999999999997E-2},6.9323999999999997E-2,0.93067599999999995,{"$f":"IF(mw=1,Sterbtab_orig!L88,Sterbtab_orig!M88)","v":0.368643},2.55558E-2,0.97444419999999998,null,0.38605099999999998,0.368643]
[85,36104.443452932042,54735.84729782059,null,{"$f":"ROUND((1-IF(mw=1,B90/B89,Sterbtab_orig!C90/Sterbtab_orig!C89)),6)","v":7.9559000000000005E-2},7.9559000000000005E-2,0.92044099999999995,{"$f":"IF(mw=1,Sterbtab_orig!L89,Sterbtab_orig!M89)","v":0.364006},2.896E-2,0.97104000000000001,null,0.388185,0.364006]
[86,32213.220107217432,50381.107663724535,null,{"$f":"ROUND((1-IF(mw=1,B91/B90,Sterbtab_orig!C91/Sterbtab_orig!C90)),6)","v":9.0986999999999998E-2},9.0986999999999998E-2,0.90901299999999996,{"$f":"IF(mw=1,Sterbtab_orig!L90,Sterbtab_orig!M90)","v":0.36424800000000002},3.3141799999999999E-2,0.9668582,null,0.39241199999999998,0.36424800000000002]
[87,28337.142164246241,45797.073264356659,null,{"$f":"ROUND((1-IF(mw=1,B92/B91,Sterbtab_orig!C92/Sterbtab_orig!C91)),6)","v":0.103654},0.103654,0.89634599999999998,{"$f":"IF(mw=1,Sterbtab_orig!L91,Sterbtab_orig!M91)","v":0.36779499999999998},{"$f":"MAX(ROUND(E91*H91,7),I90)","v":3.8123400000000002E-2},0.96187659999999997,null,0.39789799999999997,0.36779499999999998]
[88,24539.870333975927,41050.017218018147,null,{"$f":"ROUND((1-IF(mw=1,B93/B92,Sterbtab_orig!C93/Sterbtab_orig!C92)),6)","v":0.117592},0.117592,0.88240799999999997,{"$f":"IF(mw=1,Sterbtab_orig!L92,Sterbtab_orig!M92)","v":0.37372699999999998},4.3947300000000002E-2,0.95605269999999998,null,0.40406799999999998,0.37372699999999998]
[89,20887.736462673965,36222.864840970738,null,{"$f":"ROUND((1-IF(mw=1,B94/B93,Sterbtab_orig!C94/Sterbtab_orig!C93)),6)","v":0.13281499999999999},0.13281499999999999,0.86718499999999998,{"$f":"IF(mw=1,Sterbtab_orig!L93,Sterbtab_orig!M93)","v":0.38132100000000002},5.0645099999999998E-2,0.9493549,null,0.41008899999999998,0.38132100000000002]
[90,17445.63602520484,31411.916417224464,null,{"$f":"ROUND((1-IF(mw=1,B95/B94,Sterbtab_orig!C95/Sterbtab_orig!C94)),6)","v":0.14931900000000001},0.14931900000000001,0.85068100000000002,{"$f":"IF(mw=1,Sterbtab_orig!L94,Sterbtab_orig!M94)","v":0.39005899999999999},5.8243200000000002E-2,0.94175679999999995,null,0.41552600000000001,0.39005899999999999]
[91,14272.482212679515,26721.53001189198,null,{"$f":"ROUND((1-IF(mw=1,B96/B95,Sterbtab_orig!C96/Sterbtab_orig!C95)),6)","v":0.167075},0.167075,0.83292500000000003,{"$f":"IF(mw=1,Sterbtab_orig!L95,Sterbtab_orig!M95)","v":0.39940199999999998},6.6730100000000001E-2,0.93326989999999999,null,0.420377,0.39940199999999998]
[92,11416.725940322716,22257.022916724778,null,{"$f":"ROUND((1-IF(mw=1,B97/B96,Sterbtab_orig!C97/Sterbtab_orig!C96)),6)","v":0.18603500000000001},0.18603500000000001,0.81396500000000005,{"$f":"IF(mw=1,Sterbtab_orig!L96,Sterbtab_orig!M96)","v":0.40925499999999998},7.6135800000000003E-2,0.92386420000000002,null,0.42543300000000001,0.40925499999999998]
[93,8912.5203678880207,18116.444501151851,null,{"$f":"ROUND((1-IF(mw=1,B98/B97,Sterbtab_orig!C98/Sterbtab_orig!C97)),6)","v":0.206123},0.206123,0.79387700000000005,{"$f":"IF(mw=1,Sterbtab_orig!L97,Sterbtab_orig!M97)","v":0.420103},8.65929E-2,0.91340710000000003,null,0.43104900000000002,0.420103]
[94,6777.1098366149736,14382.236784449755,null,{"$f":"ROUND((1-IF(mw=1,B99/B98,Sterbtab_orig!C99/Sterbtab_orig!C98)),6)","v":0.22724},0.22724,0.77276,{"$f":"IF(mw=1,Sterbtab_orig!L98,Sterbtab_orig!M98)","v":0.43224899999999999},9.82243E-2,0.90177569999999996,null,0.43742900000000001,0.43224899999999999]
[95,5009.8912738157842,11114.013319843163,null,{"$f":"ROUND((1-IF(mw=1,B100/B99,Sterbtab_orig!C100/Sterbtab_orig!C99)),6)","v":0.24926599999999999},0.24926599999999999,0.75073400000000001,{"$f":"IF(mw=1,Sterbtab_orig!L99,Sterbtab_orig!M99)","v":0.44612099999999999},0.1112028,0.88879719999999995,null,0.44612099999999999,0.44612099999999999]
[96,3593.3550018619171,8343.6682036534676,null,{"$f":"ROUND((1-IF(mw=1,B101/B100,Sterbtab_orig!C101/Sterbtab_orig!C100)),6)","v":0.27205600000000002},{"$f":"ROUND(E100*$F$1,7)","v":0.27205600000000002},0.72794400000000004,{"$f":"IF(mw=1,Sterbtab_orig!L100,Sterbtab_orig!M100)","v":0.46223399999999998},0.12575349999999999,0.87424650000000004,null,0.45585399999999998,0.46223399999999998]
[97,2495.7983283539711,6073.7222540729672,null,{"$f":"ROUND((1-IF(mw=1,B102/B101,Sterbtab_orig!C102/Sterbtab_orig!C101)),6)","v":0.29544799999999999},{"$f":"ROUND(E101*$F$1,7)","v":0.29544799999999999},0.70455199999999996,{"$f":"IF(mw=1,Sterbtab_orig!L101,Sterbtab_orig!M101)","v":0.48099599999999998},0.14210929999999999,0.85789070000000001,null,0.468524,0.48099599999999998]
[98,1675.3888815139176,4279.2503560379146,null,{"$f":"ROUND((1-IF(mw=1,B103/B102,Sterbtab_orig!C103/Sterbtab_orig!C102)),6)","v":0.31926500000000002},{"$f":"ROUND(E102*$F$1,7)","v":0.31926500000000002},0.68073499999999998,{"$f":"IF(mw=1,Sterbtab_orig!L102,Sterbtab_orig!M102)","v":0.50313200000000002},0.16063240000000001,0.83936759999999999,null,0.483906,0.50313200000000002]
[99,1084.9176053351639,2913.0342910683949,null,{"$f":"ROUND((1-IF(mw=1,B104/B103,Sterbtab_orig!C104/Sterbtab_orig!C103)),6)","v":0.34331800000000001},{"$f":"ROUND(E103*$F$1,7)","v":0.34331800000000001},0.65668199999999999,{"$f":"IF(mw=1,Sterbtab_orig!L103,Sterbtab_orig!M103)","v":0.52783000000000002},0.1812135,0.81878649999999997,null,0.49946499999999999,0.52783000000000002]
[100,676.48777658822303,1912.9384647746665,null,{"$f":"ROUND((1-IF(mw=1,B105/B104,Sterbtab_orig!C105/Sterbtab_orig!C104)),6)","v":1},{"$f":"ROUND(E104*$F$1,7)","v":1},0,{"$f":"IF(mw=1,Sterbtab_orig!L104,Sterbtab_orig!M104)","v":1},1,0,null,1,1]
[101,0,0]
[102,0,0]
[103,0,0]
[104,0,0]
[105,0,0]
[106,0,0]
[107,0,0]
[108,0,0]
[109,0,0]
[110,0,0]
[111,0,0]
[112,0,0]

{"sheet":"Sterbtab_mix","index":41,"n_rows":116,"n_cols":19,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
["Sterbetafel 2010/2012",null,null,null,"Faktor für qx",1,null,null,null,0.4,null,null,null,null,"Endalter fix",{"$f":"fix","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,"Männer","Frauen"]
["x","lx","ly",null,"qx, qy","qx, qy ","px, py ","Faktor für qx","qx, qy gekürzt","px, py gekürzt",null,"Faktor für qx","Faktor für qx",null,"qx aus lx orig","qy aus ly orig","px","py","qu"]
[0,100000,{"$f":"B4","v":100000},null,{"$f":"ROUND((1-IF(mw=1,B5/B4,Sterbtab_mix!C5/Sterbtab_mix!C4)),6)","v":3.7100000000000002E-3},{"$f":"ROUND(E4*$F$1,7)","v":3.7100000000000002E-3},{"$f":"ROUND(1-E4*$F$1,7)","v":0.99629000000000001},{"$f":"IF(mw=1,Sterbtab_mix!L4,Sterbtab_mix!M4)","v":1},{"$f":"ROUND(E4*H4,7)","v":3.7100000000000002E-3},{"$f":"ROUND(1-E4*H4,7)","v":0.99629000000000001},null,1,1,null,{"$f":"1-Sterbtab_orig!B5/Sterbtab_orig!B4","v":3.9490571626024096E-3},{"$f":"1-Sterbtab_orig!C5/Sterbtab_orig!C4","v":3.1508467900748238E-3},{"$f":"IF($A4<=$P$1,1,(1-O3)*Q3)","v":1},{"$f":"IF($A4<=$P$1,1,(1-P3)*R3)","v":1},{"$f":"(O4*Q4*Mix_m+P4*R4*Mix_w)/(Q4*Mix_m+R4*Mix_w)","v":3.7095940508441337E-3}]
[1,{"$f":"B4*(1-S4)","v":99629.040594915583},{"$f":"B5","v":99629.040594915583},null,{"$f":"ROUND((1-IF(mw=1,B6/B5,Sterbtab_mix!C6/Sterbtab_mix!C5)),6)","v":2.4499999999999999E-4},{"$f":"ROUND(E5*$F$1,7)","v":2.4499999999999999E-4},{"$f":"ROUND(1-E5*$F$1,7)","v":0.99975499999999995},{"$f":"IF(mw=1,Sterbtab_mix!L5,Sterbtab_mix!M5)","v":1},{"$f":"ROUND(E5*H5,7)","v":2.4499999999999999E-4},{"$f":"ROUND(1-E5*H5,7)","v":0.99975499999999995},null,1,1,null,{"$f":"1-Sterbtab_orig!B6/Sterbtab_orig!B5","v":2.6818720142929298E-4},{"$f":"1-Sterbtab_orig!C6/Sterbtab_orig!C5","v":1.9201816912106651E-4},{"$f":"IF($A5<=$P$1,1,(1-O4)*Q4)","v":1},{"$f":"IF($A5<=$P$1,1,(1-P4)*R4)","v":1},2.4533649173682506E-4]
[2,{"$f":"B5*(1-S5)","v":99604.59795562092},99604.59795562092,null,{"$f":"ROUND((1-IF(mw=1,B7/B6,Sterbtab_mix!C7/Sterbtab_mix!C6)),6)","v":1.9599999999999999E-4},1.9599999999999999E-4,0.99980400000000003,{"$f":"IF(mw=1,Sterbtab_mix!L6,Sterbtab_mix!M6)","v":1},1.9599999999999999E-4,0.99980400000000003,null,1,1,null,{"$f":"1-Sterbtab_orig!B7/Sterbtab_orig!B6","v":2.1391679400095676E-4},{"$f":"1-Sterbtab_orig!C7/Sterbtab_orig!C6","v":1.5321636339071798E-4},1,1,1.9570666481788512E-4]
[3,99585.104671954497,99585.104671954497,null,{"$f":"ROUND((1-IF(mw=1,B8/B7,Sterbtab_mix!C8/Sterbtab_mix!C7)),6)","v":1.5200000000000001E-4},1.5200000000000001E-4,0.99984799999999996,{"$f":"IF(mw=1,Sterbtab_mix!L7,Sterbtab_mix!M7)","v":1},1.5200000000000001E-4,0.99984799999999996,null,1,1,null,{"$f":"1-Sterbtab_orig!B8/Sterbtab_orig!B7","v":1.6542160363430813E-4},{"$f":"1-Sterbtab_orig!C8/Sterbtab_orig!C7","v":1.1927649853593625E-4},1,1,1.5157807210479656E-4]
[4,99570.009753777966,99570.009753777966,null,{"$f":"ROUND((1-IF(mw=1,B9/B8,Sterbtab_mix!C9/Sterbtab_mix!C8)),6)","v":1.15E-4},1.15E-4,0.99988500000000002,{"$f":"IF(mw=1,Sterbtab_mix!L8,Sterbtab_mix!M8)","v":1},1.15E-4,0.99988500000000002,null,1,1,null,{"$f":"1-Sterbtab_orig!B9/Sterbtab_orig!B8","v":1.2432889795410684E-4},{"$f":"1-Sterbtab_orig!C9/Sterbtab_orig!C8","v":9.4159403905669237E-5},1,1,1.1527804973957557E-4]
[5,99558.531517241005,99558.531517241005,null,{"$f":"ROUND((1-IF(mw=1,B10/B9,Sterbtab_mix!C10/Sterbtab_mix!C9)),6)","v":8.7999999999999998E-5},8.7999999999999998E-5,0.99991200000000002,{"$f":"IF(mw=1,Sterbtab_mix!L9,Sterbtab_mix!M9)","v":1},8.7999999999999998E-5,0.99991200000000002,null,1,1,null,{"$f":"1-Sterbtab_orig!B10/Sterbtab_orig!B9","v":9.1445571364756617E-5},{"$f":"1-Sterbtab_orig!C10/Sterbtab_orig!C9","v":7.9971221899621803E-5},1,1,8.8003266525216167E-5]
[6,99549.770041257027,99549.770041257027,null,{"$f":"ROUND((1-IF(mw=1,B11/B10,Sterbtab_mix!C11/Sterbtab_mix!C10)),6)","v":7.2999999999999999E-5},7.2999999999999999E-5,0.99992700000000001,{"$f":"IF(mw=1,Sterbtab_mix!L10,Sterbtab_mix!M10)","v":1},7.2999999999999999E-5,0.99992700000000001,null,1,1,null,{"$f":"1-Sterbtab_orig!B11/Sterbtab_orig!B10","v":7.3134960781873204E-5},{"$f":"1-Sterbtab_orig!C11/Sterbtab_orig!C10","v":7.2409937589945628E-5},1,1,7.2917453824294936E-5]
[7,99542.511125496821,99542.511125496821,null,{"$f":"ROUND((1-IF(mw=1,B12/B11,Sterbtab_mix!C12/Sterbtab_mix!C11)),6)","v":6.8999999999999997E-5},6.8999999999999997E-5,0.99993100000000001,{"$f":"IF(mw=1,Sterbtab_mix!L11,Sterbtab_mix!M11)","v":1},6.8999999999999997E-5,0.99993100000000001,null,1,1,null,{"$f":"1-Sterbtab_orig!B12/Sterbtab_orig!B11","v":6.9098948312640296E-5},{"$f":"1-Sterbtab_orig!C12/Sterbtab_orig!C11","v":6.872903503762906E-5},1,1,6.8987974330136925E-5]
[8,99535.643889294544,99535.643889294544,null,{"$f":"ROUND((1-IF(mw=1,B13/B12,Sterbtab_mix!C13/Sterbtab_mix!C12)),6)","v":6.9999999999999994E-5},6.9999999999999994E-5,0.99992999999999999,{"$f":"IF(mw=1,Sterbtab_mix!L12,Sterbtab_mix!M12)","v":1},6.9999999999999994E-5,0.99992999999999999,null,1,1,null,{"$f":"1-Sterbtab_orig!B13/Sterbtab_orig!B12","v":7.0237226151514953E-5},{"$f":"1-Sterbtab_orig!C13/Sterbtab_orig!C12","v":6.8792257122862743E-5},1,1,6.9803735442919288E-5]
[9,99528.695929541354,99528.695929541354,null,{"$f":"ROUND((1-IF(mw=1,B14/B13,Sterbtab_mix!C14/Sterbtab_mix!C13)),6)","v":7.1000000000000005E-5},7.1000000000000005E-5,0.99992899999999996,{"$f":"IF(mw=1,Sterbtab_mix!L13,Sterbtab_mix!M13)","v":1},7.1000000000000005E-5,0.99992899999999996,null,1,1,null,{"$f":"1-Sterbtab_orig!B14/Sterbtab_orig!B13","v":7.1088705455357726E-5},{"$f":"1-Sterbtab_orig!C14/Sterbtab_orig!C13","v":7.0364757047358673E-5},1,1,7.0871520932958004E-5]
[10,99521.642179484348,99521.642179484348,null,{"$f":"ROUND((1-IF(mw=1,B15/B14,Sterbtab_mix!C15/Sterbtab_mix!C14)),6)","v":7.2999999999999999E-5},7.2999999999999999E-5,0.99992700000000001,{"$f":"IF(mw=1,Sterbtab_mix!L14,Sterbtab_mix!M14)","v":1},7.2999999999999999E-5,0.99992700000000001,null,1,1,null,{"$f":"1-Sterbtab_orig!B15/Sterbtab_orig!B14","v":7.3467351056621943E-5},{"$f":"1-Sterbtab_orig!C15/Sterbtab_orig!C14","v":7.2869070767200839E-5},1,1,7.3287866969795615E-5]
[11,99514.34845061168,99514.34845061168,null,{"$f":"ROUND((1-IF(mw=1,B16/B15,Sterbtab_mix!C16/Sterbtab_mix!C15)),6)","v":8.2000000000000001E-5},8.2000000000000001E-5,0.99991799999999997,{"$f":"IF(mw=1,Sterbtab_mix!L15,Sterbtab_mix!M15)","v":1},8.2000000000000001E-5,0.99991799999999997,null,1,1,null,{"$f":"1-Sterbtab_orig!B16/Sterbtab_orig!B15","v":8.3122383907396902E-5},{"$f":"1-Sterbtab_orig!C16/Sterbtab_orig!C15","v":7.8446974361545685E-5},1,1,8.1719761043641539E-5]
[12,99506.21616183588,99506.21616183588,null,{"$f":"ROUND((1-IF(mw=1,B17/B16,Sterbtab_mix!C17/Sterbtab_mix!C16)),6)","v":9.7999999999999997E-5},9.7999999999999997E-5,0.99990199999999996,{"$f":"IF(mw=1,Sterbtab_mix!L16,Sterbtab_mix!M16)","v":1},9.7999999999999997E-5,0.99990199999999996,null,1,1,null,{"$f":"1-Sterbtab_orig!B17/Sterbtab_orig!B16","v":1.025974942512331E-4},{"$f":"1-Sterbtab_orig!C17/Sterbtab_orig!C16","v":8.8109729718288676E-5},1,1,9.8251164891349779E-5]
[13,99496.439560184052,99496.439560184052,null,{"$f":"ROUND((1-IF(mw=1,B18/B17,Sterbtab_mix!C18/Sterbtab_mix!C17)),6)","v":1.26E-4},1.26E-4,0.99987400000000004,{"$f":"IF(mw=1,Sterbtab_mix!L17,Sterbtab_mix!M17)","v":1},1.26E-4,0.99987400000000004,null,1,1,null,{"$f":"1-Sterbtab_orig!B18/Sterbtab_orig!B17","v":1.3573014066736722E-4},{"$f":"1-Sterbtab_orig!C18/Sterbtab_orig!C17","v":1.0289313056410787E-4},1,1,1.2587903763638941E-4]
[14,99483.915044123962,99483.915044123962,null,{"$f":"ROUND((1-IF(mw=1,B19/B18,Sterbtab_mix!C19/Sterbtab_mix!C18)),6)","v":1.7100000000000001E-4},1.7100000000000001E-4,0.99982899999999997,{"$f":"IF(mw=1,Sterbtab_mix!L18,Sterbtab_mix!M18)","v":1},1.7100000000000001E-4,0.99982899999999997,null,1,1,null,{"$f":"1-Sterbtab_orig!B19/Sterbtab_orig!B18","v":1.9122109658364916E-4},{"$f":"1-Sterbtab_orig!C19/Sterbtab_orig!C18","v":1.2337058391975742E-4},1,1,1.7086594278448164E-4]
[15,99466.916631188054,99466.916631188054,null,{"$f":"ROUND((1-IF(mw=1,B20/B19,Sterbtab_mix!C20/Sterbtab_mix!C19)),6)","v":2.33E-4},2.33E-4,0.99976699999999996,{"$f":"IF(mw=1,Sterbtab_mix!L19,Sterbtab_mix!M19)","v":1},2.33E-4,0.99976699999999996,null,1,1,null,{"$f":"1-Sterbtab_orig!B20/Sterbtab_orig!B19","v":2.6956633176478118E-4},{"$f":"1-Sterbtab_orig!C20/Sterbtab_orig!C19","v":1.4778536489501448E-4},1,1,2.3303204170385119E-4]
[16,99443.737652523501,99443.737652523501,null,{"$f":"ROUND((1-IF(mw=1,B21/B20,Sterbtab_mix!C21/Sterbtab_mix!C20)),6)","v":3.0899999999999998E-4},3.0899999999999998E-4,0.999691,{"$f":"IF(mw=1,Sterbtab_mix!L20,Sterbtab_mix!M20)","v":1},3.0899999999999998E-4,0.999691,null,1,1,null,{"$f":"1-Sterbtab_orig!B21/Sterbtab_orig!B20","v":3.6729502268317837E-4},{"$f":"1-Sterbtab_orig!C21/Sterbtab_orig!C20","v":1.7278537971721075E-4},1,1,3.089421297933881E-4]
[17,99413.015292418524,99413.015292418524,null,{"$f":"ROUND((1-IF(mw=1,B22/B21,Sterbtab_mix!C22/Sterbtab_mix!C21)),6)","v":3.9500000000000001E-4},{"$f":"ROUND(E21*$F$1,7)","v":3.9500000000000001E-4},{"$f":"ROUND(1-E21*$F$1,7)","v":0.99960499999999997},{"$f":"IF(mw=1,Sterbtab_mix!L21,Sterbtab_mix!M21)","v":0.87207500000000004},{"$f":"ROUND(E21*H21,7)","v":3.4450000000000003E-4},{"$f":"ROUND(1-E21*H21,7)","v":0.99965550000000003},null,0.767957,0.87207500000000004,null,{"$f":"1-Sterbtab_orig!B22/Sterbtab_orig!B21","v":4.8093055074760471E-4},{"$f":"1-Sterbtab_orig!C22/Sterbtab_orig!C21","v":1.9323207203503223E-4},1,1,3.9462100713383297E-4]
[18,99373.78482820162,99373.78482820162,null,{"$f":"ROUND((1-IF(mw=1,B23/B22,Sterbtab_mix!C23/Sterbtab_mix!C22)),6)","v":4.8200000000000001E-4},4.8200000000000001E-4,0.99951800000000002,{"$f":"IF(mw=1,Sterbtab_mix!L22,Sterbtab_mix!M22)","v":0.77682499999999999},3.7439999999999999E-4,0.9996256,null,0.54928699999999997,0.77682499999999999,null,{"$f":"1-Sterbtab_orig!B23/Sterbtab_orig!B22","v":5.9874058672781949E-4},{"$f":"1-Sterbtab_orig!C23/Sterbtab_orig!C22","v":2.0918989371843111E-4},1,1,4.8187537882500293E-4]
[19,99325.89904799225,99325.89904799225,null,{"$f":"ROUND((1-IF(mw=1,B24/B23,Sterbtab_mix!C24/Sterbtab_mix!C23)),6)","v":5.5699999999999999E-4},5.5699999999999999E-4,0.99944299999999997,{"$f":"IF(mw=1,Sterbtab_mix!L23,Sterbtab_mix!M23)","v":0.71946600000000005},4.0069999999999998E-4,0.99959929999999997,null,0.49396899999999999,0.71946600000000005,null,{"$f":"1-Sterbtab_orig!B24/Sterbtab_orig!B23","v":6.9873056978209114E-4},{"$f":"1-Sterbtab_orig!C24/Sterbtab_orig!C23","v":2.2572958741673421E-4},1,1,5.5683027507248413E-4]
[20,99270.591380303536,99270.591380303536,null,{"$f":"ROUND((1-IF(mw=1,B25/B24,Sterbtab_mix!C25/Sterbtab_mix!C24)),6)","v":6.0899999999999995E-4},6.0899999999999995E-4,0.99939100000000003,{"$f":"IF(mw=1,Sterbtab_mix!L24,Sterbtab_mix!M24)","v":0.71979099999999996},4.3839999999999998E-4,0.99956160000000005,null,0.49427700000000002,0.71979099999999996,null,{"$f":"1-Sterbtab_orig!B25/Sterbtab_orig!B24","v":7.6635909554811921E-4},{"$f":"1-Sterbtab_orig!C25/Sterbtab_orig!C24","v":2.4101374231810802E-4},1,1,6.0875548957911585E-4]
[21,99210.159862847024,99210.159862847024,null,{"$f":"ROUND((1-IF(mw=1,B26/B25,Sterbtab_mix!C26/Sterbtab_mix!C25)),6)","v":6.3299999999999999E-4},6.3299999999999999E-4,0.99936700000000001,{"$f":"IF(mw=1,Sterbtab_mix!L25,Sterbtab_mix!M25)","v":0.71833899999999995},4.5469999999999999E-4,0.99954529999999997,null,0.49425799999999998,0.71833899999999995,null,{"$f":"1-Sterbtab_orig!B26/Sterbtab_orig!B25","v":7.9739712665971574E-4},{"$f":"1-Sterbtab_orig!C26/Sterbtab_orig!C25","v":2.5039034888574285E-4},1,1,6.3329509332752385E-4]
[22,99147.330555397639,99147.330555397639,null,{"$f":"ROUND((1-IF(mw=1,B27/B26,Sterbtab_mix!C27/Sterbtab_mix!C26)),6)","v":6.3000000000000003E-4},6.3000000000000003E-4,0.99936999999999998,{"$f":"IF(mw=1,Sterbtab_mix!L26,Sterbtab_mix!M26)","v":0.71866399999999997},4.528E-4,0.99954719999999997,null,0.49456800000000001,0.71866399999999997,null,{"$f":"1-Sterbtab_orig!B27/Sterbtab_orig!B26","v":7.9163671831838922E-4},{"$f":"1-Sterbtab_orig!C27/Sterbtab_orig!C26","v":2.5202694612547205E-4},1,1,6.29753786660514E-4]
[23,99084.892148543091,99084.892148543091,null,{"$f":"ROUND((1-IF(mw=1,B28/B27,Sterbtab_mix!C28/Sterbtab_mix!C27)),6)","v":6.0999999999999997E-4},6.0999999999999997E-4,0.99939,{"$f":"IF(mw=1,Sterbtab_mix!L27,Sterbtab_mix!M27)","v":0.71898899999999999},{"$f":"MAX(ROUND(E27*H27,7),I26)","v":4.528E-4},0.99956140000000004,null,0.48028199999999999,0.71898899999999999,null,{"$f":"1-Sterbtab_orig!B28/Sterbtab_orig!B27","v":7.6473211457395163E-4},{"$f":"1-Sterbtab_orig!C28/Sterbtab_orig!C27","v":2.4805086020796008E-4},1,1,6.0972773826415414E-4]
[24,99024.477341357211,99024.477341357211,null,{"$f":"ROUND((1-IF(mw=1,B29/B28,Sterbtab_mix!C29/Sterbtab_mix!C28)),6)","v":5.8799999999999998E-4},5.8799999999999998E-4,0.99941199999999997,{"$f":"IF(mw=1,Sterbtab_mix!L28,Sterbtab_mix!M28)","v":0.71931500000000004},{"$f":"MAX(ROUND(E28*H28,7),I27)","v":4.528E-4},0.99957700000000005,null,0.47271000000000002,0.71931500000000004,null,{"$f":"1-Sterbtab_orig!B29/Sterbtab_orig!B28","v":7.3598213243941668E-4},{"$f":"1-Sterbtab_orig!C29/Sterbtab_orig!C28","v":2.4403410520801305E-4},1,1,5.8839772426999548E-4]
[25,98966.211564242534,98966.211564242534,null,{"$f":"ROUND((1-IF(mw=1,B30/B29,Sterbtab_mix!C30/Sterbtab_mix!C29)),6)","v":5.7399999999999997E-4},5.7399999999999997E-4,0.99942600000000004,{"$f":"IF(mw=1,Sterbtab_mix!L29,Sterbtab_mix!M29)","v":0.71963999999999995},4.528E-4,0.99958689999999994,null,0.46544600000000003,0.71963999999999995,null,{"$f":"1-Sterbtab_orig!B30/Sterbtab_orig!B29","v":7.1482732505945279E-4},{"$f":"1-Sterbtab_orig!C30/Sterbtab_orig!C29","v":2.4391362407472084E-4},1,1,5.7355321476403325E-4]
[26,98909.449175446847,98909.449175446847,null,{"$f":"ROUND((1-IF(mw=1,B31/B30,Sterbtab_mix!C31/Sterbtab_mix!C30)),6)","v":5.6400000000000005E-4},5.6400000000000005E-4,0.99943599999999999,{"$f":"IF(mw=1,Sterbtab_mix!L30,Sterbtab_mix!M30)","v":0.71996599999999999},4.528E-4,0.99959390000000004,null,0.46195900000000001,0.71996599999999999,null,{"$f":"1-Sterbtab_orig!B31/Sterbtab_orig!B30","v":6.9906750482129354E-4},{"$f":"1-Sterbtab_orig!C31/Sterbtab_orig!C30","v":2.4787673628579032E-4},1,1,5.6371027426064255E-4]
[27,98853.69290272519,98853.69290272519,null,{"$f":"ROUND((1-IF(mw=1,B32/B31,Sterbtab_mix!C32/Sterbtab_mix!C31)),6)","v":5.5599999999999996E-4},5.5599999999999996E-4,0.999444,{"$f":"IF(mw=1,Sterbtab_mix!L31,Sterbtab_mix!M31)","v":0.71851799999999999},4.528E-4,0.9996005,null,0.45816899999999999,0.71851799999999999,null,{"$f":"1-Sterbtab_orig!B32/Sterbtab_orig!B31","v":6.8579846484084772E-4},{"$f":"1-Sterbtab_orig!C32/Sterbtab_orig!C31","v":2.5449760908358154E-4},1,1,5.5640820811366789E-4]
[28,98798.689896591764,98798.689896591764,null,{"$f":"ROUND((1-IF(mw=1,B33/B32,Sterbtab_mix!C33/Sterbtab_mix!C32)),6)","v":5.53E-4},5.53E-4,0.99944699999999997,{"$f":"IF(mw=1,Sterbtab_mix!L32,Sterbtab_mix!M32)","v":0.71884300000000001},4.528E-4,0.99960249999999995,null,0.45088800000000001,0.71884300000000001,null,{"$f":"1-Sterbtab_orig!B33/Sterbtab_orig!B32","v":6.7766976611249863E-4},{"$f":"1-Sterbtab_orig!C33/Sterbtab_orig!C32","v":2.6233712922907326E-4},1,1,5.5306997504747104E-4]
[29,98744.047307635934,98744.047307635934,null,{"$f":"ROUND((1-IF(mw=1,B34/B33,Sterbtab_mix!C34/Sterbtab_mix!C33)),6)","v":5.5599999999999996E-4},5.5599999999999996E-4,0.999444,{"$f":"IF(mw=1,Sterbtab_mix!L33,Sterbtab_mix!M33)","v":0.66968399999999995},4.528E-4,0.99962770000000001,null,0.44738899999999998,0.66968399999999995,null,{"$f":"1-Sterbtab_orig!B34/Sterbtab_orig!B33","v":6.7772484745010075E-4},{"$f":"1-Sterbtab_orig!C34/Sterbtab_orig!C33","v":2.715902285784777E-4},1,1,5.5588446178861384E-4]
[30,98689.157026043511,98689.157026043511,null,{"$f":"ROUND((1-IF(mw=1,B35/B34,Sterbtab_mix!C35/Sterbtab_mix!C34)),6)","v":5.6499999999999996E-4},5.6499999999999996E-4,0.99943499999999996,{"$f":"IF(mw=1,Sterbtab_mix!L34,Sterbtab_mix!M34)","v":0.62551299999999999},4.528E-4,0.99964660000000005,null,0.44739000000000001,0.62551299999999999,null,{"$f":"1-Sterbtab_orig!B35/Sterbtab_orig!B34","v":6.862086618186769E-4},{"$f":"1-Sterbtab_orig!C35/Sterbtab_orig!C34","v":2.8317514663100951E-4},1,1,5.6529860726237666E-4]
[31,98633.368183024795,98633.368183024795,null,{"$f":"ROUND((1-IF(mw=1,B36/B35,Sterbtab_mix!C36/Sterbtab_mix!C35)),6)","v":5.8200000000000005E-4},5.8200000000000005E-4,0.99941800000000003,{"$f":"IF(mw=1,Sterbtab_mix!L35,Sterbtab_mix!M35)","v":0.57528900000000005},4.528E-4,0.99966520000000003,null,0.443888,0.57528900000000005,null,{"$f":"1-Sterbtab_orig!B36/Sterbtab_orig!B35","v":7.0399051449010486E-4},{"$f":"1-Sterbtab_orig!C36/Sterbtab_orig!C35","v":2.9830078004766669E-4},1,1,5.8228359415737343E-4]
[32,98575.935590895344,98575.935590895344,null,{"$f":"ROUND((1-IF(mw=1,B37/B36,Sterbtab_mix!C37/Sterbtab_mix!C36)),6)","v":6.0700000000000001E-4},6.0700000000000001E-4,0.99939299999999998,{"$f":"IF(mw=1,Sterbtab_mix!L36,Sterbtab_mix!M36)","v":0.57093499999999997},4.528E-4,0.99965340000000003,null,0.44417899999999999,0.57093499999999997,null,{"$f":"1-Sterbtab_orig!B37/Sterbtab_orig!B36","v":7.3206885202647953E-4},{"$f":"1-Sterbtab_orig!C37/Sterbtab_orig!C36","v":3.1623251531731622E-4},1,1,{"$f":"(O36*Q36*Mix_m+P36*R36*Mix_w)/(Q36*Mix_m+R36*Mix_w)","v":6.0731795101373045E-4}]
[33,98516.068655673022,98516.068655673022,null,{"$f":"ROUND((1-IF(mw=1,B38/B37,Sterbtab_mix!C38/Sterbtab_mix!C37)),6)","v":6.4099999999999997E-4},{"$f":"ROUND(E37*$F$1,7)","v":6.4099999999999997E-4},{"$f":"ROUND(1-E37*$F$1,7)","v":0.999359},{"$f":"IF(mw=1,Sterbtab_mix!L37,Sterbtab_mix!M37)","v":0.57137099999999996},4.528E-4,{"$f":"ROUND(1-E37*H37,7)","v":0.99963380000000002},null,0.44418400000000002,0.57137099999999996,null,{"$f":"1-Sterbtab_orig!B38/Sterbtab_orig!B37","v":7.7177368330050289E-4},{"$f":"1-Sterbtab_orig!C38/Sterbtab_orig!C37","v":3.3674665269811666E-4},1,1,6.41265574119787E-4]
[34,98452.893692346508,98452.893692346508,null,{"$f":"ROUND((1-IF(mw=1,B39/B38,Sterbtab_mix!C39/Sterbtab_mix!C38)),6)","v":6.8199999999999999E-4},6.8199999999999999E-4,0.99931800000000004,{"$f":"IF(mw=1,Sterbtab_mix!L38,Sterbtab_mix!M38)","v":0.584677},4.528E-4,0.99960130000000003,null,0.44067800000000001,0.584677,null,{"$f":"1-Sterbtab_orig!B39/Sterbtab_orig!B38","v":8.1930985118527921E-4},{"$f":"1-Sterbtab_orig!C39/Sterbtab_orig!C38","v":3.6317411008413014E-4},1,1,6.8246912885493443E-4]
[35,98385.702631755048,98385.702631755048,null,{"$f":"ROUND((1-IF(mw=1,B40/B39,Sterbtab_mix!C40/Sterbtab_mix!C39)),6)","v":7.27E-4},7.27E-4,0.99927299999999997,{"$f":"IF(mw=1,Sterbtab_mix!L39,Sterbtab_mix!M39)","v":0.58298399999999995},4.528E-4,0.99957620000000003,null,0.45072299999999998,0.58298399999999995,null,{"$f":"1-Sterbtab_orig!B40/Sterbtab_orig!B39","v":8.6946999676462688E-4},{"$f":"1-Sterbtab_orig!C40/Sterbtab_orig!C39","v":3.9475431608027023E-4},1,1,7.2705529255931987E-4]
[36,98314.170785944458,98314.170785944458,null,{"$f":"ROUND((1-IF(mw=1,B41/B40,Sterbtab_mix!C41/Sterbtab_mix!C40)),6)","v":7.7499999999999997E-4},7.7499999999999997E-4,0.99922500000000003,{"$f":"IF(mw=1,Sterbtab_mix!L40,Sterbtab_mix!M40)","v":0.57826299999999997},4.528E-4,0.99955179999999999,null,0.46702900000000003,0.57826299999999997,null,{"$f":"1-Sterbtab_orig!B41/Sterbtab_orig!B40","v":9.2322214352025256E-4},{"$f":"1-Sterbtab_orig!C41/Sterbtab_orig!C40","v":4.3038464635525298E-4},1,1,7.7537089437075264E-4]
[37,98237.94083941284,98237.94083941284,null,{"$f":"ROUND((1-IF(mw=1,B42/B41,Sterbtab_mix!C42/Sterbtab_mix!C41)),6)","v":8.3000000000000001E-4},8.3000000000000001E-4,0.99917,{"$f":"IF(mw=1,Sterbtab_mix!L41,Sterbtab_mix!M41)","v":0.56525499999999995},4.6920000000000002E-4,0.99953080000000005,null,0.48309400000000002,0.56525499999999995,null,{"$f":"1-Sterbtab_orig!B42/Sterbtab_orig!B41","v":9.8543958723318337E-4},{"$f":"1-Sterbtab_orig!C42/Sterbtab_orig!C41","v":4.6828159542011694E-4},1,1,8.3029218968926348E-4]
[38,98156.37464440272,98156.37464440272,null,{"$f":"ROUND((1-IF(mw=1,B43/B42,Sterbtab_mix!C43/Sterbtab_mix!C42)),6)","v":8.9400000000000005E-4},8.9400000000000005E-4,0.99910600000000005,{"$f":"IF(mw=1,Sterbtab_mix!L42,Sterbtab_mix!M42)","v":0.54816799999999999},4.9010000000000004E-4,0.99950989999999995,null,0.48328599999999999,0.54816799999999999,null,{"$f":"1-Sterbtab_orig!B43/Sterbtab_orig!B42","v":1.0591495235501291E-3},{"$f":"1-Sterbtab_orig!C43/Sterbtab_orig!C42","v":5.0952067124854228E-4},1,1,8.9426086785965309E-4]
[39,98068.597239627255,98068.597239627255,null,{"$f":"ROUND((1-IF(mw=1,B44/B43,Sterbtab_mix!C44/Sterbtab_mix!C43)),6)","v":9.6900000000000003E-4},9.6900000000000003E-4,0.999031,{"$f":"IF(mw=1,Sterbtab_mix!L43,Sterbtab_mix!M43)","v":0.53750200000000004},5.2079999999999997E-4,0.99947920000000001,null,0.47853299999999999,0.53750200000000004,null,{"$f":"1-Sterbtab_orig!B44/Sterbtab_orig!B43","v":1.1455159772643109E-3},{"$f":"1-Sterbtab_orig!C44/Sterbtab_orig!C43","v":5.5735478510698933E-4},1,1,9.6906761961711445E-4]
[40,97973.562137541056,97973.562137541056,null,{"$f":"ROUND((1-IF(mw=1,B45/B44,Sterbtab_mix!C45/Sterbtab_mix!C44)),6)","v":1.0579999999999999E-3},1.0579999999999999E-3,0.998942,{"$f":"IF(mw=1,Sterbtab_mix!L44,Sterbtab_mix!M44)","v":0.52256999999999998},{"$f":"MAX(ROUND(E44*H44,7),I43)","v":5.5290000000000005E-4},0.99944710000000003,null,0.46134599999999998,0.52256999999999998,null,{"$f":"1-Sterbtab_orig!B45/Sterbtab_orig!B44","v":1.2475431703549145E-3},{"$f":"1-Sterbtab_orig!C45/Sterbtab_orig!C44","v":6.1696906171715415E-4},1,1,1.0583709377635863E-3]
[41,97869.869766705509,97869.869766705509,null,{"$f":"ROUND((1-IF(mw=1,B46/B45,Sterbtab_mix!C46/Sterbtab_mix!C45)),6)","v":1.1670000000000001E-3},1.1670000000000001E-3,0.99883299999999997,{"$f":"IF(mw=1,Sterbtab_mix!L45,Sterbtab_mix!M45)","v":0.50546400000000002},5.8989999999999997E-4,0.99941009999999997,null,0.45039800000000002,0.50546400000000002,null,{"$f":"1-Sterbtab_orig!B46/Sterbtab_orig!B45","v":1.3693690374528833E-3},{"$f":"1-Sterbtab_orig!C46/Sterbtab_orig!C45","v":6.9386327365372757E-4},1,1,1.1667173083131366E-3]
[42,97755.683295686336,97755.683295686336,null,{"$f":"ROUND((1-IF(mw=1,B47/B46,Sterbtab_mix!C47/Sterbtab_mix!C46)),6)","v":1.2949999999999999E-3},1.2949999999999999E-3,0.99870499999999995,{"$f":"IF(mw=1,Sterbtab_mix!L46,Sterbtab_mix!M46)","v":0.48805700000000002},6.3199999999999997E-4,0.99936800000000003,null,0.44143100000000002,0.48805700000000002,null,{"$f":"1-Sterbtab_orig!B47/Sterbtab_orig!B46","v":1.5124831618968937E-3},{"$f":"1-Sterbtab_orig!C47/Sterbtab_orig!C46","v":7.8818427109106359E-4},1,1,1.2951934946551446E-3]
[43,97629.070770616192,97629.070770616192,null,{"$f":"ROUND((1-IF(mw=1,B48/B47,Sterbtab_mix!C48/Sterbtab_mix!C47)),6)","v":1.4450000000000001E-3},1.4450000000000001E-3,0.99855499999999997,{"$f":"IF(mw=1,Sterbtab_mix!L47,Sterbtab_mix!M47)","v":0.48013400000000001},6.9379999999999995E-4,0.99930620000000003,null,0.43295299999999998,0.48013400000000001,null,{"$f":"1-Sterbtab_orig!B48/Sterbtab_orig!B47","v":1.6790591022185497E-3},{"$f":"1-Sterbtab_orig!C48/Sterbtab_orig!C47","v":8.985034873453257E-4},1,1,1.4448924177565825E-3]
[44,97488.007266507106,97488.007266507106,null,{"$f":"ROUND((1-IF(mw=1,B49/B48,Sterbtab_mix!C49/Sterbtab_mix!C48)),6)","v":1.6169999999999999E-3},1.6169999999999999E-3,0.99838300000000002,{"$f":"IF(mw=1,Sterbtab_mix!L48,Sterbtab_mix!M48)","v":0.47703200000000001},7.7139999999999999E-4,0.99922860000000002,null,0.43209700000000001,0.47703200000000001,null,{"$f":"1-Sterbtab_orig!B49/Sterbtab_orig!B48","v":1.8716759662897875E-3},{"$f":"1-Sterbtab_orig!C49/Sterbtab_orig!C48","v":1.0222885768790269E-3},1,1,1.6168597494665591E-3]
[45,97330.382831502182,97330.382831502182,null,{"$f":"ROUND((1-IF(mw=1,B50/B49,Sterbtab_mix!C50/Sterbtab_mix!C49)),6)","v":1.8129999999999999E-3},1.8129999999999999E-3,0.99818700000000005,{"$f":"IF(mw=1,Sterbtab_mix!L49,Sterbtab_mix!M49)","v":0.47614000000000001},8.6319999999999995E-4,0.99913680000000005,null,0.42798000000000003,0.47614000000000001,null,{"$f":"1-Sterbtab_orig!B50/Sterbtab_orig!B49","v":2.0938221071180596E-3},{"$f":"1-Sterbtab_orig!C50/Sterbtab_orig!C49","v":1.1572425559247534E-3},1,1,1.8128482417600676E-3]
[46,97153.937618116252,97153.937618116252,null,{"$f":"ROUND((1-IF(mw=1,B51/B50,Sterbtab_mix!C51/Sterbtab_mix!C50)),6)","v":2.032E-3},2.032E-3,0.99796799999999997,{"$f":"IF(mw=1,Sterbtab_mix!L50,Sterbtab_mix!M50)","v":0.47795599999999999},9.7119999999999997E-4,0.99902880000000005,null,0.43051400000000001,0.47795599999999999,null,{"$f":"1-Sterbtab_orig!B51/Sterbtab_orig!B50","v":2.3451079515940387E-3},{"$f":"1-Sterbtab_orig!C51/Sterbtab_orig!C50","v":1.3017349481729834E-3},1,1,2.032096050567722E-3]
[47,96956.511485185372,96956.511485185372,null,{"$f":"ROUND((1-IF(mw=1,B52/B51,Sterbtab_mix!C52/Sterbtab_mix!C51)),6)","v":2.274E-3},2.274E-3,0.997726,{"$f":"IF(mw=1,Sterbtab_mix!L51,Sterbtab_mix!M51)","v":0.47986699999999999},1.0912000000000001E-3,0.99890880000000004,null,0.42954999999999999,0.47986699999999999,null,{"$f":"1-Sterbtab_orig!B52/Sterbtab_orig!B51","v":2.6247351602998181E-3},{"$f":"1-Sterbtab_orig!C52/Sterbtab_orig!C51","v":1.4559125201251133E-3},1,1,2.2740883682474066E-3]
[48,96736.023810191065,96736.023810191065,null,{"$f":"ROUND((1-IF(mw=1,B53/B52,Sterbtab_mix!C53/Sterbtab_mix!C52)),6)","v":2.5400000000000002E-3},2.5400000000000002E-3,0.99746000000000001,{"$f":"IF(mw=1,Sterbtab_mix!L52,Sterbtab_mix!M52)","v":0.478433},1.2152E-3,0.99878480000000003,null,0.43385400000000002,0.478433,null,{"$f":"1-Sterbtab_orig!B53/Sterbtab_orig!B52","v":2.9350870597448786E-3},{"$f":"1-Sterbtab_orig!C53/Sterbtab_orig!C52","v":1.61882663211943E-3},1,1,2.5402089314572438E-3]
[49,96490.294098514758,96490.294098514758,null,{"$f":"ROUND((1-IF(mw=1,B54/B53,Sterbtab_mix!C54/Sterbtab_mix!C53)),6)","v":2.8340000000000001E-3},{"$f":"ROUND(E53*$F$1,7)","v":2.8340000000000001E-3},{"$f":"ROUND(1-E53*$F$1,7)","v":0.997166},{"$f":"IF(mw=1,Sterbtab_mix!L53,Sterbtab_mix!M53)","v":0.48109000000000002},1.3634000000000001E-3,{"$f":"ROUND(1-E53*H53,7)","v":0.99863659999999999},null,0.43549300000000002,0.48109000000000002,null,{"$f":"1-Sterbtab_orig!B54/Sterbtab_orig!B53","v":3.2811196348558891E-3},{"$f":"1-Sterbtab_orig!C54/Sterbtab_orig!C53","v":1.7899382441690648E-3},1,1,2.833765217649842E-3]
[50,96216.863259257574,96216.863259257574,null,{"$f":"ROUND((1-IF(mw=1,B55/B54,Sterbtab_mix!C55/Sterbtab_mix!C54)),6)","v":3.156E-3},3.156E-3,0.99684399999999995,{"$f":"IF(mw=1,Sterbtab_mix!L54,Sterbtab_mix!M54)","v":0.488485},1.5417E-3,0.99845830000000002,null,0.43983899999999998,0.488485,null,{"$f":"1-Sterbtab_orig!B55/Sterbtab_orig!B54","v":3.6644261202279926E-3},{"$f":"1-Sterbtab_orig!C55/Sterbtab_orig!C54","v":1.9693730892896832E-3},1,1,3.1559102109464999E-3]
[51,95913.211478032434,95913.211478032434,null,{"$f":"ROUND((1-IF(mw=1,B56/B55,Sterbtab_mix!C56/Sterbtab_mix!C55)),6)","v":3.5079999999999998E-3},3.5079999999999998E-3,0.99649200000000004,{"$f":"IF(mw=1,Sterbtab_mix!L55,Sterbtab_mix!M55)","v":0.493085},1.7297E-3,0.99827030000000005,null,0.44317800000000002,0.493085,null,{"$f":"1-Sterbtab_orig!B56/Sterbtab_orig!B55","v":4.0858396747378567E-3},{"$f":"1-Sterbtab_orig!C56/Sterbtab_orig!C55","v":2.1592757890444014E-3},1,1,3.5078705090298202E-3]
[52,95576.760352062309,95576.760352062309,null,{"$f":"ROUND((1-IF(mw=1,B57/B56,Sterbtab_mix!C57/Sterbtab_mix!C56)),6)","v":3.8930000000000002E-3},3.8930000000000002E-3,0.99610699999999996,{"$f":"IF(mw=1,Sterbtab_mix!L56,Sterbtab_mix!M56)","v":0.49723000000000001},1.9357000000000001E-3,0.99806430000000002,null,0.443853,0.49723000000000001,null,{"$f":"1-Sterbtab_orig!B57/Sterbtab_orig!B56","v":4.549208880778921E-3},{"$f":"1-Sterbtab_orig!C57/Sterbtab_orig!C56","v":2.3620183216818136E-3},1,1,3.8930517130497887E-3]
[53,95204.675081445966,95204.675081445966,null,{"$f":"ROUND((1-IF(mw=1,B58/B57,Sterbtab_mix!C58/Sterbtab_mix!C57)),6)","v":4.3160000000000004E-3},4.3160000000000004E-3,0.99568400000000001,{"$f":"IF(mw=1,Sterbtab_mix!L57,Sterbtab_mix!M57)","v":0.49702600000000002},2.1451999999999999E-3,0.99785480000000004,null,0.43720399999999998,0.49702600000000002,null,{"$f":"1-Sterbtab_orig!B58/Sterbtab_orig!B57","v":5.0582478762215555E-3},{"$f":"1-Sterbtab_orig!C58/Sterbtab_orig!C57","v":2.5825787086418694E-3},1,1,4.3155471259476493E-3]
[54,94793.81481952146,94793.81481952146,null,{"$f":"ROUND((1-IF(mw=1,B59/B58,Sterbtab_mix!C59/Sterbtab_mix!C58)),6)","v":4.7800000000000004E-3},4.7800000000000004E-3,0.99521999999999999,{"$f":"IF(mw=1,Sterbtab_mix!L58,Sterbtab_mix!M58)","v":0.49663200000000002},2.3739E-3,0.99762609999999996,null,0.43340899999999999,0.49663200000000002,null,{"$f":"1-Sterbtab_orig!B59/Sterbtab_orig!B58","v":5.6169917907366029E-3},{"$f":"1-Sterbtab_orig!C59/Sterbtab_orig!C58","v":2.8267428809902739E-3},1,1,4.7799171178127039E-3]
[55,94340.70824140287,94340.70824140287,null,{"$f":"ROUND((1-IF(mw=1,B60/B59,Sterbtab_mix!C60/Sterbtab_mix!C59)),6)","v":5.293E-3},5.293E-3,0.99470700000000001,{"$f":"IF(mw=1,Sterbtab_mix!L59,Sterbtab_mix!M59)","v":0.49517099999999997},2.6208999999999998E-3,0.99737909999999996,null,0.42493399999999998,0.49517099999999997,null,{"$f":"1-Sterbtab_orig!B60/Sterbtab_orig!B59","v":6.2317833309274429E-3},{"$f":"1-Sterbtab_orig!C60/Sterbtab_orig!C59","v":3.1021881936726947E-3},1,1,5.2929047897510182E-3]
[56,93841.371854883444,93841.371854883444,null,{"$f":"ROUND((1-IF(mw=1,B61/B60,Sterbtab_mix!C61/Sterbtab_mix!C60)),6)","v":5.8609999999999999E-3},5.8609999999999999E-3,0.99413899999999999,{"$f":"IF(mw=1,Sterbtab_mix!L60,Sterbtab_mix!M60)","v":0.49405700000000002},{"$f":"MAX(ROUND(E60*H60,7),I59)","v":2.8957000000000002E-3},0.99710430000000005,null,0.42013899999999998,0.49405700000000002,null,{"$f":"1-Sterbtab_orig!B61/Sterbtab_orig!B60","v":6.9098447763781268E-3},{"$f":"1-Sterbtab_orig!C61/Sterbtab_orig!C60","v":3.4120627252879343E-3},1,1,5.8605101610510685E-3]
[57,93291.413541600923,93291.413541600923,null,{"$f":"ROUND((1-IF(mw=1,B62/B61,Sterbtab_mix!C62/Sterbtab_mix!C61)),6)","v":6.4840000000000002E-3},6.4840000000000002E-3,0.99351599999999995,{"$f":"IF(mw=1,Sterbtab_mix!L61,Sterbtab_mix!M61)","v":0.49344399999999999},3.1995000000000001E-3,0.99680049999999998,null,0.41563099999999997,0.49344399999999999,null,{"$f":"1-Sterbtab_orig!B62/Sterbtab_orig!B61","v":7.6533711194635146E-3},{"$f":"1-Sterbtab_orig!C62/Sterbtab_orig!C61","v":3.7547073310455481E-3},1,1,6.4837719829381243E-3]
[58,92686.533288231192,92686.533288231192,null,{"$f":"ROUND((1-IF(mw=1,B63/B62,Sterbtab_mix!C63/Sterbtab_mix!C62)),6)","v":7.162E-3},7.162E-3,0.992838,{"$f":"IF(mw=1,Sterbtab_mix!L62,Sterbtab_mix!M62)","v":0.49237900000000001},3.5263999999999998E-3,0.99647359999999996,null,0.412244,0.49237900000000001,null,{"$f":"1-Sterbtab_orig!B63/Sterbtab_orig!B62","v":8.460441448927325E-3},{"$f":"1-Sterbtab_orig!C63/Sterbtab_orig!C62","v":4.1323337602863219E-3},1,1,7.1620091423350235E-3]
[59,92022.711489449546,92022.711489449546,null,{"$f":"ROUND((1-IF(mw=1,B64/B63,Sterbtab_mix!C64/Sterbtab_mix!C63)),6)","v":7.8919999999999997E-3},7.8919999999999997E-3,0.99210799999999999,{"$f":"IF(mw=1,Sterbtab_mix!L63,Sterbtab_mix!M63)","v":0.49192200000000003},3.8822000000000001E-3,0.99611780000000005,null,0.409806,0.49192200000000003,null,{"$f":"1-Sterbtab_orig!B64/Sterbtab_orig!B63","v":9.3253922871023853E-3},{"$f":"1-Sterbtab_orig!C64/Sterbtab_orig!C63","v":4.5463708993422891E-3},1,1,7.8916858707743561E-3]
[60,91296.497157397913,91296.497157397913,null,{"$f":"ROUND((1-IF(mw=1,B65/B64,Sterbtab_mix!C65/Sterbtab_mix!C64)),6)","v":8.6660000000000001E-3},8.6660000000000001E-3,0.99133400000000005,{"$f":"IF(mw=1,Sterbtab_mix!L64,Sterbtab_mix!M64)","v":0.48885800000000001},4.2364000000000004E-3,0.99576359999999997,null,0.40782400000000002,0.48885800000000001,null,{"$f":"1-Sterbtab_orig!B65/Sterbtab_orig!B64","v":1.0239966255186861E-2},{"$f":"1-Sterbtab_orig!C65/Sterbtab_orig!C64","v":4.9934057284082289E-3},1,1,8.6659980971532709E-3]
[61,90505.321886755148,90505.321886755148,null,{"$f":"ROUND((1-IF(mw=1,B66/B65,Sterbtab_mix!C66/Sterbtab_mix!C65)),6)","v":9.4750000000000008E-3},9.4750000000000008E-3,0.99052499999999999,{"$f":"IF(mw=1,Sterbtab_mix!L65,Sterbtab_mix!M65)","v":0.483128},4.5776000000000002E-3,0.99542240000000004,null,0.40679100000000001,0.483128,null,{"$f":"1-Sterbtab_orig!B66/Sterbtab_orig!B65","v":1.1194365627975156E-2},{"$f":"1-Sterbtab_orig!C66/Sterbtab_orig!C65","v":5.462799195551038E-3},1,1,9.4748956982479218E-3]
[62,89647.793401741787,89647.793401741787,null,{"$f":"ROUND((1-IF(mw=1,B67/B66,Sterbtab_mix!C67/Sterbtab_mix!C66)),6)","v":1.0309E-2},1.0309E-2,0.98969099999999999,{"$f":"IF(mw=1,Sterbtab_mix!L66,Sterbtab_mix!M66)","v":0.47551199999999999},4.9021000000000004E-3,0.99509789999999998,null,0.406551,0.47551199999999999,null,{"$f":"1-Sterbtab_orig!B67/Sterbtab_orig!B66","v":1.2177302559820302E-2},{"$f":"1-Sterbtab_orig!C67/Sterbtab_orig!C66","v":5.949049297295117E-3},1,1,1.0308826581062747E-2]
[63,88723.629846188298,88723.629846188298,null,{"$f":"ROUND((1-IF(mw=1,B68/B67,Sterbtab_mix!C68/Sterbtab_mix!C67)),6)","v":1.1165E-2},1.1165E-2,0.98883500000000002,{"$f":"IF(mw=1,Sterbtab_mix!L67,Sterbtab_mix!M67)","v":0.46562500000000001},5.1986999999999997E-3,0.9948013,null,0.40715400000000002,0.46562500000000001,null,{"$f":"1-Sterbtab_orig!B68/Sterbtab_orig!B67","v":1.3183943173313728E-2},{"$f":"1-Sterbtab_orig!C68/Sterbtab_orig!C67","v":6.4526395412658477E-3},1,1,1.1164552083699365E-2]
[64,87733.070259715663,87733.070259715663,null,{"$f":"ROUND((1-IF(mw=1,B69/B68,Sterbtab_mix!C69/Sterbtab_mix!C68)),6)","v":1.2042000000000001E-2},1.2042000000000001E-2,0.987958,{"$f":"IF(mw=1,Sterbtab_mix!L68,Sterbtab_mix!M68)","v":0.45421800000000001},5.4697000000000001E-3,0.99453029999999998,null,0.40839199999999998,0.45421800000000001,null,{"$f":"1-Sterbtab_orig!B69/Sterbtab_orig!B68","v":1.4213509815887204E-2},{"$f":"1-Sterbtab_orig!C69/Sterbtab_orig!C68","v":6.9757977962426887E-3},1,1,{"$f":"(O68*Q68*Mix_m+P68*R68*Mix_w)/(Q68*Mix_m+R68*Mix_w)","v":1.204219620999385E-2}]
[65,86676.571413542988,{"$f":"B69","v":86676.571413542988},null,{"$f":"ROUND((1-IF(mw=1,B70/B69,Sterbtab_mix!C70/Sterbtab_mix!C69)),6)","v":1.2947999999999999E-2},{"$f":"ROUND(E69*$F$1,7)","v":1.2947999999999999E-2},{"$f":"ROUND(1-E69*$F$1,7)","v":0.98705200000000004},{"$f":"IF(mw=1,Sterbtab_mix!L69,Sterbtab_mix!M69)","v":0.44673200000000002},5.7843E-3,{"$f":"ROUND(1-E69*H69,7)","v":0.99421570000000004},null,0.40986299999999998,0.44673200000000002,null,{"$f":"1-Sterbtab_orig!B70/Sterbtab_orig!B69","v":1.5273997156539099E-2},{"$f":"1-Sterbtab_orig!C70/Sterbtab_orig!C69","v":7.5205517195515714E-3},{"$f":"IF($A69<=$P$1,1,(1-O68)*Q68)","v":1},{"$f":"IF($A69<=$P$1,1,(1-P68)*R68)","v":1},1.2947963525442842E-2]
[66,{"$f":"B69*(1-S69)","v":85554.286328369999},85554.286328369999,null,{"$f":"ROUND((1-IF(mw=1,B71/B70,Sterbtab_mix!C71/Sterbtab_mix!C70)),6)","v":1.3898000000000001E-2},1.3898000000000001E-2,0.98610200000000003,{"$f":"IF(mw=1,Sterbtab_mix!L70,Sterbtab_mix!M70)","v":0.44806499999999999},6.2271999999999996E-3,0.99377280000000001,null,0.41163499999999997,0.44806499999999999,null,{"$f":"1-Sterbtab_orig!B71/Sterbtab_orig!B70","v":1.6384991812191996E-2},{"$f":"1-Sterbtab_orig!C71/Sterbtab_orig!C70","v":8.0936877088331194E-3},1,1,1.3897600581184333E-2]
[67,84365.287028970022,84365.287028970022,null,{"$f":"ROUND((1-IF(mw=1,B72/B71,Sterbtab_mix!C72/Sterbtab_mix!C71)),6)","v":1.4912999999999999E-2},1.4912999999999999E-2,0.98508700000000005,{"$f":"IF(mw=1,Sterbtab_mix!L71,Sterbtab_mix!M71)","v":0.449156},6.6982999999999999E-3,0.99330169999999995,null,0.41375299999999998,0.449156,null,{"$f":"1-Sterbtab_orig!B72/Sterbtab_orig!B71","v":1.7570759197246821E-2},{"$f":"1-Sterbtab_orig!C72/Sterbtab_orig!C71","v":8.7122369543350953E-3},1,1,1.4913202524373304E-2]
[68,83107.130417480104,83107.130417480104,null,{"$f":"ROUND((1-IF(mw=1,B73/B72,Sterbtab_mix!C73/Sterbtab_mix!C72)),6)","v":1.6025999999999999E-2},1.6025999999999999E-2,0.98397400000000002,{"$f":"IF(mw=1,Sterbtab_mix!L72,Sterbtab_mix!M72)","v":0.449098},7.1972E-3,0.99280279999999999,null,0.41600300000000001,0.449098,null,{"$f":"1-Sterbtab_orig!B73/Sterbtab_orig!B72","v":1.8864898521964268E-2},{"$f":"1-Sterbtab_orig!C73/Sterbtab_orig!C72","v":9.401584640740146E-3},1,1,1.6025904357597029E-2]
[69,81775.263493975232,81775.263493975232,null,{"$f":"ROUND((1-IF(mw=1,B74/B73,Sterbtab_mix!C74/Sterbtab_mix!C73)),6)","v":1.7271000000000002E-2},1.7271000000000002E-2,0.98272899999999996,{"$f":"IF(mw=1,Sterbtab_mix!L73,Sterbtab_mix!M73)","v":0.44894299999999998},7.7536999999999997E-3,0.99224630000000003,null,0.41840300000000002,0.44894299999999998,null,{"$f":"1-Sterbtab_orig!B74/Sterbtab_orig!B73","v":2.0305213748758488E-2},{"$f":"1-Sterbtab_orig!C74/Sterbtab_orig!C73","v":1.019093013130945E-2},1,1,1.7270928663523775E-2]
[70,80362.928751729924,80362.928751729924,null,{"$f":"ROUND((1-IF(mw=1,B75/B74,Sterbtab_mix!C75/Sterbtab_mix!C74)),6)","v":1.8689000000000001E-2},1.8689000000000001E-2,0.98131100000000004,{"$f":"IF(mw=1,Sterbtab_mix!L74,Sterbtab_mix!M74)","v":0.44819199999999998},8.3762999999999997E-3,0.9916237,null,0.42179,0.44819199999999998,null,{"$f":"1-Sterbtab_orig!B75/Sterbtab_orig!B74","v":2.1935897285562556E-2},{"$f":"1-Sterbtab_orig!C75/Sterbtab_orig!C74","v":1.1113998167397776E-2},1,1,1.868932755011312E-2]
[71,78860.999653402439,78860.999653402439,null,{"$f":"ROUND((1-IF(mw=1,B76/B75,Sterbtab_mix!C76/Sterbtab_mix!C75)),6)","v":2.0299999999999999E-2},2.0299999999999999E-2,0.97970000000000002,{"$f":"IF(mw=1,Sterbtab_mix!L75,Sterbtab_mix!M75)","v":0.446517},9.0643000000000008E-3,0.99093569999999997,null,0.42569099999999999,0.446517,null,{"$f":"1-Sterbtab_orig!B76/Sterbtab_orig!B75","v":2.3805668175605366E-2},{"$f":"1-Sterbtab_orig!C76/Sterbtab_orig!C75","v":1.2209787609649525E-2},0.97806410271443744,0.98888600183260222,2.0300049325470412E-2]
[72,77260.117470582467,77260.117470582467,null,{"$f":"ROUND((1-IF(mw=1,B77/B76,Sterbtab_mix!C77/Sterbtab_mix!C76)),6)","v":2.2172999999999998E-2},2.2172999999999998E-2,0.977827,{"$f":"IF(mw=1,Sterbtab_mix!L76,Sterbtab_mix!M76)","v":0.44415900000000003},{"$f":"MAX(ROUND(E76*H76,7),I75)","v":9.8483000000000008E-3},0.99015169999999997,null,0.42820999999999998,0.44415900000000003,null,{"$f":"1-Sterbtab_orig!B77/Sterbtab_orig!B76","v":2.5966008959214748E-2},{"$f":"1-Sterbtab_orig!C77/Sterbtab_orig!C76","v":1.3523727974865452E-2},0.95478063323074636,0.97681191378007071,2.2173447746741327E-2]
[73,75546.99429294141,75546.99429294141,null,{"$f":"ROUND((1-IF(mw=1,B78/B77,Sterbtab_mix!C78/Sterbtab_mix!C77)),6)","v":2.4362000000000002E-2},2.4362000000000002E-2,0.97563800000000001,{"$f":"IF(mw=1,Sterbtab_mix!L77,Sterbtab_mix!M77)","v":0.44097900000000001},1.07431E-2,0.98925689999999999,null,0.42807499999999998,0.44097900000000001,null,{"$f":"1-Sterbtab_orig!B78/Sterbtab_orig!B77","v":2.847124372193055E-2},{"$f":"1-Sterbtab_orig!C78/Sterbtab_orig!C77","v":1.5106772456743522E-2},0.92998879075419205,0.96360177517550127,2.4361552495039952E-2]
[74,73706.552225631443,73706.552225631443,null,{"$f":"ROUND((1-IF(mw=1,B79/B78,Sterbtab_mix!C79/Sterbtab_mix!C78)),6)","v":2.6918999999999998E-2},2.6918999999999998E-2,0.97308099999999997,{"$f":"IF(mw=1,Sterbtab_mix!L78,Sterbtab_mix!M78)","v":0.43668099999999999},1.1755E-2,0.98824500000000004,null,0.42549399999999998,0.43668099999999999,null,{"$f":"1-Sterbtab_orig!B79/Sterbtab_orig!B78","v":3.1377679058873009E-2},{"$f":"1-Sterbtab_orig!C79/Sterbtab_orig!C78","v":1.7014990170515554E-2},0.90351085323396596,0.94904486241901087,2.6919131437574777E-2]
[75,71722.435858459197,71722.435858459197,null,{"$f":"ROUND((1-IF(mw=1,B80/B79,Sterbtab_mix!C80/Sterbtab_mix!C79)),6)","v":2.9904E-2},2.9904E-2,0.97009599999999996,{"$f":"IF(mw=1,Sterbtab_mix!L79,Sterbtab_mix!M79)","v":0.43191299999999999},1.2915899999999999E-2,0.98708410000000002,null,0.421456,0.43191299999999999,null,{"$f":"1-Sterbtab_orig!B80/Sterbtab_orig!B79","v":3.4744027871514871E-2},{"$f":"1-Sterbtab_orig!C80/Sterbtab_orig!C79","v":1.9309495819300748E-2},0.87516077965498207,0.93289687341357308,2.9903986384311403E-2]
[76,69577.649113098189,69577.649113098189,null,{"$f":"ROUND((1-IF(mw=1,B81/B80,Sterbtab_mix!C81/Sterbtab_mix!C80)),6)","v":3.3376999999999997E-2},3.3376999999999997E-2,0.96662300000000001,{"$f":"IF(mw=1,Sterbtab_mix!L80,Sterbtab_mix!M80)","v":0.42618200000000001},1.42247E-2,0.98577530000000002,null,0.41711700000000002,0.42618200000000001,null,{"$f":"1-Sterbtab_orig!B81/Sterbtab_orig!B80","v":3.8631883432551861E-2},{"$f":"1-Sterbtab_orig!C81/Sterbtab_orig!C80","v":2.2056145843568742E-2},0.84475416913459267,0.91488310513655491,3.3377210004673731E-2]
[77,67255.341307018811,67255.341307018811,null,{"$f":"ROUND((1-IF(mw=1,B82/B81,Sterbtab_mix!C82/Sterbtab_mix!C81)),6)","v":3.7402999999999999E-2},3.7402999999999999E-2,0.96259700000000004,{"$f":"IF(mw=1,Sterbtab_mix!L81,Sterbtab_mix!M81)","v":0.41997800000000002},1.5708400000000001E-2,0.98429160000000004,null,0.41289799999999999,0.41997800000000002,null,{"$f":"1-Sterbtab_orig!B82/Sterbtab_orig!B81","v":4.310568193328379E-2},{"$f":"1-Sterbtab_orig!C82/Sterbtab_orig!C81","v":2.532479654939146E-2},0.81211972454342285,0.89470430993984607,3.7402947581835648E-2]
[78,64739.793301513921,64739.793301513921,null,{"$f":"ROUND((1-IF(mw=1,B83/B82,Sterbtab_mix!C83/Sterbtab_mix!C82)),6)","v":4.2048000000000002E-2},4.2048000000000002E-2,0.95795200000000003,{"$f":"IF(mw=1,Sterbtab_mix!L82,Sterbtab_mix!M82)","v":0.41335100000000002},1.73806E-2,0.98261940000000003,null,0.40875800000000001,0.41335100000000002,null,{"$f":"1-Sterbtab_orig!B83/Sterbtab_orig!B82","v":4.823201015036882E-2},{"$f":"1-Sterbtab_orig!C83/Sterbtab_orig!C82","v":2.9189424176797929E-2},0.77711275000550806,0.87204610531875582,4.2047987467414352E-2]
[79,62017.615284128871,62017.615284128871,null,{"$f":"ROUND((1-IF(mw=1,B84/B83,Sterbtab_mix!C84/Sterbtab_mix!C83)),6)","v":4.7381E-2},4.7381E-2,0.95261899999999999,{"$f":"IF(mw=1,Sterbtab_mix!L83,Sterbtab_mix!M83)","v":0.40631400000000001},1.9251600000000001E-2,0.98074839999999996,null,0.40462399999999998,0.40631400000000001,null,{"$f":"1-Sterbtab_orig!B84/Sterbtab_orig!B83","v":5.4078313711893644E-2},{"$f":"1-Sterbtab_orig!C84/Sterbtab_orig!C83","v":3.3727621833521959E-2},0.73963103995926138,0.84659158164888204,4.7380777469474361E-2]
[80,59079.172455164095,59079.172455164095,null,{"$f":"ROUND((1-IF(mw=1,B85/B84,Sterbtab_mix!C85/Sterbtab_mix!C84)),6)","v":5.3469999999999997E-2},5.3469999999999997E-2,0.94652999999999998,{"$f":"IF(mw=1,Sterbtab_mix!L84,Sterbtab_mix!M84)","v":0.39905299999999999},2.1337399999999999E-2,0.97866260000000005,null,0.40043299999999998,0.39905299999999999,null,{"$f":"1-Sterbtab_orig!B85/Sterbtab_orig!B84","v":6.0710758141271359E-2},{"$f":"1-Sterbtab_orig!C85/Sterbtab_orig!C84","v":3.9019505629280471E-2},0.69963304054929032,0.81803806093558529,5.3469721453952325E-2]
[81,55920.225560256455,55920.225560256455,null,{"$f":"ROUND((1-IF(mw=1,B86/B85,Sterbtab_mix!C86/Sterbtab_mix!C85)),6)","v":6.0381999999999998E-2},{"$f":"ROUND(E85*$F$1,7)","v":6.0381999999999998E-2},{"$f":"ROUND(1-E85*$F$1,7)","v":0.93961799999999995},{"$f":"IF(mw=1,Sterbtab_mix!L85,Sterbtab_mix!M85)","v":0.39153100000000002},2.36414E-2,{"$f":"ROUND(1-E85*H85,7)","v":0.97635859999999997},null,0.39624999999999999,0.39153100000000002,null,{"$f":"1-Sterbtab_orig!B86/Sterbtab_orig!B85","v":6.8193396518551053E-2},{"$f":"1-Sterbtab_orig!C86/Sterbtab_orig!C85","v":4.5146016131137334E-2},0.65715778823686011,0.78611862021194356,6.0382196676340059E-2]
[82,52543.63950229175,52543.63950229175,null,{"$f":"ROUND((1-IF(mw=1,B87/B86,Sterbtab_mix!C87/Sterbtab_mix!C86)),6)","v":6.8183999999999995E-2},6.8183999999999995E-2,0.93181599999999998,{"$f":"IF(mw=1,Sterbtab_mix!L86,Sterbtab_mix!M86)","v":0.38392399999999999},2.6177499999999999E-2,0.97382250000000004,null,0.392073,0.38392399999999999,null,{"$f":"1-Sterbtab_orig!B87/Sterbtab_orig!B86","v":7.6587093279232299E-2},{"$f":"1-Sterbtab_orig!C87/Sterbtab_orig!C86","v":5.2187483928341827E-2},0.61234396660836987,0.75062849630286776,6.8183504745040147E-2]
[83,48961.030008965565,48961.030008965565,null,{"$f":"ROUND((1-IF(mw=1,B88/B87,Sterbtab_mix!C88/Sterbtab_mix!C87)),6)","v":7.6936000000000004E-2},7.6936000000000004E-2,0.923064,{"$f":"IF(mw=1,Sterbtab_mix!L87,Sterbtab_mix!M87)","v":0.37629099999999999},2.8950300000000002E-2,0.97104970000000002,null,0.38798899999999997,0.37629099999999999,null,{"$f":"1-Sterbtab_orig!B88/Sterbtab_orig!B87","v":8.5948682401348564E-2},{"$f":"1-Sterbtab_orig!C88/Sterbtab_orig!C87","v":6.0222067141417535E-2},0.56544632211875956,0.71145508371590649,7.6935947363141938E-2]
[84,45194.166781350577,45194.166781350577,null,{"$f":"ROUND((1-IF(mw=1,B89/B88,Sterbtab_mix!C89/Sterbtab_mix!C88)),6)","v":8.6697999999999997E-2},8.6697999999999997E-2,0.91330199999999995,{"$f":"IF(mw=1,Sterbtab_mix!L88,Sterbtab_mix!M88)","v":0.368643},3.1960599999999999E-2,0.96803939999999999,null,0.38605099999999998,0.368643,null,{"$f":"1-Sterbtab_orig!B89/Sterbtab_orig!B88","v":9.6330147727079818E-2},{"$f":"1-Sterbtab_orig!C89/Sterbtab_orig!C88","v":6.9323588411282056E-2},0.51684695576396367,0.66860978789626435,8.6697701030880203E-2]
[85,41275.936421401304,41275.936421401304,null,{"$f":"ROUND((1-IF(mw=1,B90/B89,Sterbtab_mix!C90/Sterbtab_mix!C89)),6)","v":9.7520999999999997E-2},9.7520999999999997E-2,0.90247900000000003,{"$f":"IF(mw=1,Sterbtab_mix!L89,Sterbtab_mix!M89)","v":0.364006},3.5498200000000001E-2,0.96450179999999996,null,0.388185,0.364006,null,{"$f":"1-Sterbtab_orig!B90/Sterbtab_orig!B89","v":0.10777685441370799},{"$f":"1-Sterbtab_orig!C90/Sterbtab_orig!C89","v":7.9559189253099349E-2},0.46705901216292955,0.62225935815238909,9.7520982504469264E-2]
[86,37250.666547794244,37250.666547794244,null,{"$f":"ROUND((1-IF(mw=1,B91/B90,Sterbtab_mix!C91/Sterbtab_mix!C90)),6)","v":0.10945000000000001},0.10945000000000001,0.89054999999999995,{"$f":"IF(mw=1,Sterbtab_mix!L90,Sterbtab_mix!M90)","v":0.36424800000000002},3.9866899999999997E-2,0.96013309999999996,null,0.39241199999999998,0.36424800000000002,null,{"$f":"1-Sterbtab_orig!B91/Sterbtab_orig!B90","v":0.12032569020017803},{"$f":"1-Sterbtab_orig!C91/Sterbtab_orig!C90","v":9.0987169832879244E-2},0.41672086100643524,0.57275290811263102,0.10945020923741372]
[87,33173.573299905038,33173.573299905038,null,{"$f":"ROUND((1-IF(mw=1,B92/B91,Sterbtab_mix!C92/Sterbtab_mix!C91)),6)","v":0.12252},0.12252,0.87748000000000004,{"$f":"IF(mw=1,Sterbtab_mix!L91,Sterbtab_mix!M91)","v":0.36779499999999998},4.5062199999999997E-2,0.95493779999999995,null,0.39789799999999997,0.36779499999999998,null,{"$f":"1-Sterbtab_orig!B92/Sterbtab_orig!B91","v":0.13400334473606301},{"$f":"1-Sterbtab_orig!C92/Sterbtab_orig!C91","v":0.10365413568978199},0.36657863578502348,0.52063974198991159,0.12251997232356122]
[88,29109.148017327043,29109.148017327043,null,{"$f":"ROUND((1-IF(mw=1,B93/B92,Sterbtab_mix!C93/Sterbtab_mix!C92)),6)","v":0.13675300000000001},0.13675300000000001,0.86324699999999999,{"$f":"IF(mw=1,Sterbtab_mix!L92,Sterbtab_mix!M92)","v":0.37372699999999998},{"$f":"MAX(ROUND(E92*H92,7),I91)","v":5.1108300000000002E-2},0.9488917,null,0.40406799999999998,0.37372699999999998,null,{"$f":"1-Sterbtab_orig!B93/Sterbtab_orig!B92","v":0.14882449750541316},{"$f":"1-Sterbtab_orig!C93/Sterbtab_orig!C92","v":0.11759196960649798},0.31745587248104729,0.46667327952819621,0.13675282102933853]
[89,25128.389908196994,25128.389908196994,null,{"$f":"ROUND((1-IF(mw=1,B94/B93,Sterbtab_mix!C94/Sterbtab_mix!C93)),6)","v":0.15215699999999999},0.15215699999999999,0.84784300000000001,{"$f":"IF(mw=1,Sterbtab_mix!L93,Sterbtab_mix!M93)","v":0.38132100000000002},5.8020700000000001E-2,0.94197929999999996,null,0.41008899999999998,0.38132100000000002,null,{"$f":"1-Sterbtab_orig!B94/Sterbtab_orig!B93","v":0.16479049530427103},{"$f":"1-Sterbtab_orig!C94/Sterbtab_orig!C93","v":0.13281523824434605},0.2702106617789129,0.41179624942575183,0.15215742887784897]
[90,21304.918707925652,21304.918707925652,null,{"$f":"ROUND((1-IF(mw=1,B95/B94,Sterbtab_mix!C95/Sterbtab_mix!C94)),6)","v":0.16872699999999999},0.16872699999999999,0.83127300000000004,{"$f":"IF(mw=1,Sterbtab_mix!L94,Sterbtab_mix!M94)","v":0.39005899999999999},6.5813499999999997E-2,0.93418650000000003,null,0.41552600000000001,0.39005899999999999,null,{"$f":"1-Sterbtab_orig!B95/Sterbtab_orig!B94","v":0.18188811276016903},{"$f":"1-Sterbtab_orig!C95/Sterbtab_orig!C94","v":0.14931869622448601},0.22568251298787098,0.35710343245014242,0.16872674173666796]
[91,17710.209191372775,17710.209191372775,null,{"$f":"ROUND((1-IF(mw=1,B96/B95,Sterbtab_mix!C96/Sterbtab_mix!C95)),6)","v":0.18643599999999999},0.18643599999999999,0.81356399999999995,{"$f":"IF(mw=1,Sterbtab_mix!L95,Sterbtab_mix!M95)","v":0.39940199999999998},7.4462899999999999E-2,0.9255371,null,0.420377,0.39940199999999998,null,{"$f":"1-Sterbtab_orig!B96/Sterbtab_orig!B95","v":0.20008826984697703},{"$f":"1-Sterbtab_orig!C96/Sterbtab_orig!C95","v":0.16707527949112},0.18463354661753478,0.30378121349939835,0.18643618127836542]
[92,14408.385420092225,14408.385420092225,null,{"$f":"ROUND((1-IF(mw=1,B97/B96,Sterbtab_mix!C97/Sterbtab_mix!C96)),6)","v":0.20524200000000001},0.20524200000000001,0.79475799999999996,{"$f":"IF(mw=1,Sterbtab_mix!L96,Sterbtab_mix!M96)","v":0.40925499999999998},8.3996299999999996E-2,0.91600369999999998,null,0.42543300000000001,0.40925499999999998,null,{"$f":"1-Sterbtab_orig!B97/Sterbtab_orig!B96","v":0.21934533468917705},{"$f":"1-Sterbtab_orig!C97/Sterbtab_orig!C96","v":0.18603469255816496},0.14769053971912108,0.25302688234983478,0.20524233934891276]
[93,11451.17469023173,11451.17469023173,null,{"$f":"ROUND((1-IF(mw=1,B98/B97,Sterbtab_mix!C98/Sterbtab_mix!C97)),6)","v":0.225082},0.225082,0.774918,{"$f":"IF(mw=1,Sterbtab_mix!L97,Sterbtab_mix!M97)","v":0.420103},9.4557600000000006E-2,0.90544239999999998,null,0.43104900000000002,0.420103,null,{"$f":"1-Sterbtab_orig!B98/Sterbtab_orig!B97","v":0.23959670700635605},{"$f":"1-Sterbtab_orig!C98/Sterbtab_orig!C97","v":0.20612254885138603},0.11529530885400527,0.2059551040829323,0.22508196925226812]
[94,8873.7217407026419,8873.7217407026419,null,{"$f":"ROUND((1-IF(mw=1,B99/B98,Sterbtab_mix!C99/Sterbtab_mix!C98)),6)","v":0.24587100000000001},0.24587100000000001,0.75412900000000005,{"$f":"IF(mw=1,Sterbtab_mix!L98,Sterbtab_mix!M98)","v":0.43224899999999999},0.1062775,0.89372249999999998,null,0.43742900000000001,0.43224899999999999,null,{"$f":"1-Sterbtab_orig!B99/Sterbtab_orig!B98","v":0.26076286284329697},{"$f":"1-Sterbtab_orig!C99/Sterbtab_orig!C98","v":0.22724027657090407},8.7670932519304842E-2,0.1635031130804058,0.24587148965340117]
[95,6691.9265575463114,6691.9265575463114,null,{"$f":"ROUND((1-IF(mw=1,B100/B99,Sterbtab_mix!C100/Sterbtab_mix!C99)),6)","v":0.26750699999999999},0.26750699999999999,0.73249299999999995,{"$f":"IF(mw=1,Sterbtab_mix!L99,Sterbtab_mix!M99)","v":0.44612099999999999},0.1193405,0.88065950000000004,null,0.44612099999999999,0.44612099999999999,null,{"$f":"1-Sterbtab_orig!B100/Sterbtab_orig!B99","v":0.28274790699698404},{"$f":"1-Sterbtab_orig!C100/Sterbtab_orig!C99","v":0.24926595249291905},6.4809609167429408E-2,0.12634862044381059,0.2675071285159431]
[96,4901.7884998975169,4901.7884998975169,null,{"$f":"ROUND((1-IF(mw=1,B101/B100,Sterbtab_mix!C101/Sterbtab_mix!C100)),6)","v":0.28986600000000001},0.28986600000000001,0.71013400000000004,{"$f":"IF(mw=1,Sterbtab_mix!L100,Sterbtab_mix!M100)","v":0.46223399999999998},0.13398589999999999,0.86601410000000001,null,0.45585399999999998,0.46223399999999998,null,{"$f":"1-Sterbtab_orig!B101/Sterbtab_orig!B100","v":0.30544064612019706},{"$f":"1-Sterbtab_orig!C101/Sterbtab_orig!C100","v":0.27205611419046505},4.6484827822046194E-2,9.4854211222717838E-2,{"$f":"(O100*Q100*Mix_m+P100*R100*Mix_w)/(Q100*Mix_m+R100*Mix_w)","v":0.28986577898702687}]
[97,3480.9277579450732,3480.9277579450732,null,{"$f":"ROUND((1-IF(mw=1,B102/B101,Sterbtab_mix!C102/Sterbtab_mix!C101)),6)","v":0.312807},{"$f":"ROUND(E101*$F$1,7)","v":0.312807},{"$f":"ROUND(1-E101*$F$1,7)","v":0.68719300000000005},{"$f":"IF(mw=1,Sterbtab_mix!L101,Sterbtab_mix!M101)","v":0.48099599999999998},0.15045890000000001,{"$f":"ROUND(1-E101*H101,7)","v":0.84954110000000005},null,0.468524,0.48099599999999998,null,{"$f":"1-Sterbtab_orig!B102/Sterbtab_orig!B101","v":0.3287162418211611},{"$f":"1-Sterbtab_orig!C102/Sterbtab_orig!C101","v":0.2954484619101081},3.2286471977294291E-2,6.9048543102863624E-2,0.31280660229836249]
[98,2392.0705731362182,2392.0705731362182,null,{"$f":"ROUND((1-IF(mw=1,B103/B102,Sterbtab_mix!C103/Sterbtab_mix!C102)),6)","v":0.336173},{"$f":"ROUND(E102*$F$1,7)","v":0.336173},{"$f":"ROUND(1-E102*$F$1,7)","v":0.66382699999999994},{"$f":"IF(mw=1,Sterbtab_mix!L102,Sterbtab_mix!M102)","v":0.50313200000000002},0.1691394,{"$f":"ROUND(1-E102*H102,7)","v":0.83086059999999995},null,0.483906,0.50313200000000002,null,{"$f":"1-Sterbtab_orig!B103/Sterbtab_orig!B102","v":0.35243833995435803},{"$f":"1-Sterbtab_orig!C103/Sterbtab_orig!C102","v":0.31926528043441604},2.1673384247253881E-2,4.8648257245988764E-2,0.33617327369150529]
[99,1587.9203776639004,1587.9203776639004,null,{"$f":"ROUND((1-IF(mw=1,B104/B103,Sterbtab_mix!C104/Sterbtab_mix!C103)),6)","v":0.35979699999999998},{"$f":"ROUND(E103*$F$1,7)","v":0.35979699999999998},{"$f":"ROUND(1-E103*$F$1,7)","v":0.64020299999999997},{"$f":"IF(mw=1,Sterbtab_mix!L103,Sterbtab_mix!M103)","v":0.52783000000000002},0.18991169999999999,{"$f":"ROUND(1-E103*H103,7)","v":0.81008829999999998},null,0.49946499999999999,0.52783000000000002,null,{"$f":"1-Sterbtab_orig!B104/Sterbtab_orig!B103","v":0.37646161029967296},{"$f":"1-Sterbtab_orig!C104/Sterbtab_orig!C103","v":0.34331756044208106},1.403485268195879E-2,3.311655775370255E-2,0.35979685079632129]
[100,1016.5916264651238,1016.5916264651238,null,{"$f":"ROUND((1-IF(mw=1,B105/B104,Sterbtab_mix!C105/Sterbtab_mix!C104)),6)","v":1},{"$f":"ROUND(E104*$F$1,7)","v":1},{"$f":"ROUND(1-E104*$F$1,7)","v":0},{"$f":"IF(mw=1,Sterbtab_mix!L104,Sterbtab_mix!M104)","v":1},1,{"$f":"ROUND(1-E104*H104,7)","v":0},null,1,1,null,{"$f":"1-Sterbtab_orig!B105/Sterbtab_orig!B104","v":1},{"$f":"1-Sterbtab_orig!C105/Sterbtab_orig!C104","v":1},8.7512694409898999E-3,2.1747061935462105E-2,1]
[101,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B106/Sterbtab_orig!B105","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C106/Sterbtab_orig!C105","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"}]
[102,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B107/Sterbtab_orig!B106","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C107/Sterbtab_orig!C106","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[103,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B108/Sterbtab_orig!B107","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C108/Sterbtab_orig!C107","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[104,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B109/Sterbtab_orig!B108","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C109/Sterbtab_orig!C108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[105,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B110/Sterbtab_orig!B109","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C110/Sterbtab_orig!C109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[106,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B111/Sterbtab_orig!B110","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C111/Sterbtab_orig!C110","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[107,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B112/Sterbtab_orig!B111","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C112/Sterbtab_orig!C111","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[108,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B113/Sterbtab_orig!B112","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C113/Sterbtab_orig!C112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[109,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B114/Sterbtab_orig!B113","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C114/Sterbtab_orig!C113","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[110,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B115/Sterbtab_orig!B114","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C115/Sterbtab_orig!C114","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[111,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B116/Sterbtab_orig!B115","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C116/Sterbtab_orig!C115","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[112,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-Sterbtab_orig!B117/Sterbtab_orig!B116","v":{"$error":"#DIV/0!"}},{"$f":"1-Sterbtab_orig!C117/Sterbtab_orig!C116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Komm_orig","index":42,"n_rows":105,"n_cols":8,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
[null,"v",null,{"$f":"ROUND(1/(1+i),11)","v":1}]
[null,null,null," "]
["x","v hoch x","v hoch x gerundet","Dx","Nx","Cx","Mx","Rx"]
[0,1,{"$f":"ROUND(B4,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B4*B4,Sterbtab_orig!C4*B4),3)","v":100000},{"$f":"ROUND(SUM(D4:$D$104),3)","v":8372482.1009999998},{"$f":"ROUND($D$1*D4-D5,3)","v":315.08499999999998},{"$f":"ROUND(SUM(F4:$F$104),3)","v":100000},{"$f":"ROUND(SUM(G4:$G$104),3)","v":8372482.1009999998}]
[1,{"$f":"$D$1","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B5*B5,Sterbtab_orig!C5*B5),3)","v":99684.914999999994},{"$f":"ROUND(SUM(D5:$D$104),3)","v":8272482.1009999998},19.140999999999998,{"$f":"ROUND(SUM(F5:$F$104),3)","v":99684.914999999994},{"$f":"ROUND(SUM(G5:$G$104),3)","v":8272482.1009999998}]
[2,{"$f":"$D$1*B5","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B6*B6,Sterbtab_orig!C6*B6),3)","v":99665.774000000005},{"$f":"ROUND(SUM(D6:$D$104),3)","v":8172797.1859999998},15.27,{"$f":"ROUND(SUM(F6:$F$104),3)","v":99665.774000000005},{"$f":"ROUND(SUM(G6:$G$104),3)","v":8172797.1859999998}]
[3,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B7*B7,Sterbtab_orig!C7*B7),3)","v":99650.504000000001},{"$f":"ROUND(SUM(D7:$D$104),3)","v":8073131.4119999995},11.885999999999999,{"$f":"ROUND(SUM(F7:$F$104),3)","v":99650.504000000001},{"$f":"ROUND(SUM(G7:$G$104),3)","v":8073131.4119999995}]
[4,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B8*B8,Sterbtab_orig!C8*B8),3)","v":99638.618000000002},{"$f":"ROUND(SUM(D8:$D$104),3)","v":7973480.9079999998},9.3819999999999997,{"$f":"ROUND(SUM(F8:$F$104),3)","v":99638.618000000002},{"$f":"ROUND(SUM(G8:$G$104),3)","v":7973480.9079999998}]
[5,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B9*B9,Sterbtab_orig!C9*B9),3)","v":99629.236000000004},{"$f":"ROUND(SUM(D9:$D$104),3)","v":7873842.29},7.968,{"$f":"ROUND(SUM(F9:$F$104),3)","v":99629.236000000004},{"$f":"ROUND(SUM(G9:$G$104),3)","v":7873842.29}]
[6,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B10*B10,Sterbtab_orig!C10*B10),3)","v":99621.267999999996},{"$f":"ROUND(SUM(D10:$D$104),3)","v":7774213.0539999995},7.2130000000000001,{"$f":"ROUND(SUM(F10:$F$104),3)","v":99621.267999999996},{"$f":"ROUND(SUM(G10:$G$104),3)","v":7774213.0539999995}]
[7,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B11*B11,Sterbtab_orig!C11*B11),3)","v":99614.054999999993},{"$f":"ROUND(SUM(D11:$D$104),3)","v":7674591.7860000003},6.8470000000000004,{"$f":"ROUND(SUM(F11:$F$104),3)","v":99614.054999999993},{"$f":"ROUND(SUM(G11:$G$104),3)","v":7674591.7860000003}]
[8,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B12*B12,Sterbtab_orig!C12*B12),3)","v":99607.207999999999},{"$f":"ROUND(SUM(D12:$D$104),3)","v":7574977.7309999997},6.8520000000000003,{"$f":"ROUND(SUM(F12:$F$104),3)","v":99607.207999999999},{"$f":"ROUND(SUM(G12:$G$104),3)","v":7574977.7309999997}]
[9,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B13*B13,Sterbtab_orig!C13*B13),3)","v":99600.356},{"$f":"ROUND(SUM(D13:$D$104),3)","v":7475370.523},7.008,{"$f":"ROUND(SUM(F13:$F$104),3)","v":99600.356},{"$f":"ROUND(SUM(G13:$G$104),3)","v":7475370.523}]
[10,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B14*B14,Sterbtab_orig!C14*B14),3)","v":99593.347999999998},{"$f":"ROUND(SUM(D14:$D$104),3)","v":7375770.1670000004},7.258,{"$f":"ROUND(SUM(F14:$F$104),3)","v":99593.347999999998},{"$f":"ROUND(SUM(G14:$G$104),3)","v":7375770.1670000004}]
[11,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B15*B15,Sterbtab_orig!C15*B15),3)","v":99586.09},{"$f":"ROUND(SUM(D15:$D$104),3)","v":7276176.8190000001},7.8120000000000003,{"$f":"ROUND(SUM(F15:$F$104),3)","v":99586.09},{"$f":"ROUND(SUM(G15:$G$104),3)","v":7276176.8190000001}]
[12,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B16*B16,Sterbtab_orig!C16*B16),3)","v":99578.278000000006},{"$f":"ROUND(SUM(D16:$D$104),3)","v":7176590.7290000003},8.7739999999999991,{"$f":"ROUND(SUM(F16:$F$104),3)","v":99578.278000000006},{"$f":"ROUND(SUM(G16:$G$104),3)","v":7176590.7290000003}]
[13,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B17*B17,Sterbtab_orig!C17*B17),3)","v":99569.504000000001},{"$f":"ROUND(SUM(D17:$D$104),3)","v":7077012.4510000004},10.244999999999999,{"$f":"ROUND(SUM(F17:$F$104),3)","v":99569.504000000001},{"$f":"ROUND(SUM(G17:$G$104),3)","v":7077012.4510000004}]
[14,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B18*B18,Sterbtab_orig!C18*B18),3)","v":99559.259000000005},{"$f":"ROUND(SUM(D18:$D$104),3)","v":6977442.9469999997},12.282,{"$f":"ROUND(SUM(F18:$F$104),3)","v":99559.259000000005},{"$f":"ROUND(SUM(G18:$G$104),3)","v":6977442.9469999997}]
[15,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B19*B19,Sterbtab_orig!C19*B19),3)","v":99546.976999999999},{"$f":"ROUND(SUM(D19:$D$104),3)","v":6877883.6880000001},14.712,{"$f":"ROUND(SUM(F19:$F$104),3)","v":99546.976999999999},{"$f":"ROUND(SUM(G19:$G$104),3)","v":6877883.6880000001}]
[16,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B20*B20,Sterbtab_orig!C20*B20),3)","v":99532.264999999999},{"$f":"ROUND(SUM(D20:$D$104),3)","v":6778336.7110000001},17.198,{"$f":"ROUND(SUM(F20:$F$104),3)","v":99532.264999999999},{"$f":"ROUND(SUM(G20:$G$104),3)","v":6778336.7110000001}]
[17,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B21*B21,Sterbtab_orig!C21*B21),3)","v":99515.066999999995},{"$f":"ROUND(SUM(D21:$D$104),3)","v":6678804.4460000005},19.228999999999999,{"$f":"ROUND(SUM(F21:$F$104),3)","v":99515.066999999995},{"$f":"ROUND(SUM(G21:$G$104),3)","v":6678804.4460000005}]
[18,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B22*B22,Sterbtab_orig!C22*B22),3)","v":99495.838000000003},{"$f":"ROUND(SUM(D22:$D$104),3)","v":6579289.3789999997},20.814,{"$f":"ROUND(SUM(F22:$F$104),3)","v":99495.838000000003},{"$f":"ROUND(SUM(G22:$G$104),3)","v":6579289.3789999997}]
[19,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B23*B23,Sterbtab_orig!C23*B23),3)","v":99475.024000000005},{"$f":"ROUND(SUM(D23:$D$104),3)","v":6479793.5410000002},22.454000000000001,{"$f":"ROUND(SUM(F23:$F$104),3)","v":99475.024000000005},{"$f":"ROUND(SUM(G23:$G$104),3)","v":6479793.5410000002}]
[20,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B24*B24,Sterbtab_orig!C24*B24),3)","v":99452.57},{"$f":"ROUND(SUM(D24:$D$104),3)","v":6380318.517},23.97,{"$f":"ROUND(SUM(F24:$F$104),3)","v":99452.57},{"$f":"ROUND(SUM(G24:$G$104),3)","v":6380318.517}]
[21,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B25*B25,Sterbtab_orig!C25*B25),3)","v":99428.6},{"$f":"ROUND(SUM(D25:$D$104),3)","v":6280865.9469999997},24.895,{"$f":"ROUND(SUM(F25:$F$104),3)","v":99428.6},{"$f":"ROUND(SUM(G25:$G$104),3)","v":6280865.9469999997}]
[22,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B26*B26,Sterbtab_orig!C26*B26),3)","v":99403.705000000002},{"$f":"ROUND(SUM(D26:$D$104),3)","v":6181437.3470000001},25.053000000000001,{"$f":"ROUND(SUM(F26:$F$104),3)","v":99403.705000000002},{"$f":"ROUND(SUM(G26:$G$104),3)","v":6181437.3470000001}]
[23,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B27*B27,Sterbtab_orig!C27*B27),3)","v":99378.652000000002},{"$f":"ROUND(SUM(D27:$D$104),3)","v":6082033.642},24.651,{"$f":"ROUND(SUM(F27:$F$104),3)","v":99378.652000000002},{"$f":"ROUND(SUM(G27:$G$104),3)","v":6082033.642}]
[24,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B28*B28,Sterbtab_orig!C28*B28),3)","v":99354.001000000004},{"$f":"ROUND(SUM(D28:$D$104),3)","v":5982654.9900000002},24.245999999999999,{"$f":"ROUND(SUM(F28:$F$104),3)","v":99354.001000000004},{"$f":"ROUND(SUM(G28:$G$104),3)","v":5982654.9900000002}]
[25,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B29*B29,Sterbtab_orig!C29*B29),3)","v":99329.755000000005},{"$f":"ROUND(SUM(D29:$D$104),3)","v":5883300.9890000001},24.228000000000002,{"$f":"ROUND(SUM(F29:$F$104),3)","v":99329.755000000005},{"$f":"ROUND(SUM(G29:$G$104),3)","v":5883300.9890000001}]
[26,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B30*B30,Sterbtab_orig!C30*B30),3)","v":99305.527000000002},{"$f":"ROUND(SUM(D30:$D$104),3)","v":5783971.2340000002},24.614999999999998,{"$f":"ROUND(SUM(F30:$F$104),3)","v":99305.527000000002},{"$f":"ROUND(SUM(G30:$G$104),3)","v":5783971.2340000002}]
[27,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B31*B31,Sterbtab_orig!C31*B31),3)","v":99280.911999999997},{"$f":"ROUND(SUM(D31:$D$104),3)","v":5684665.7070000004},25.266999999999999,{"$f":"ROUND(SUM(F31:$F$104),3)","v":99280.911999999997},{"$f":"ROUND(SUM(G31:$G$104),3)","v":5684665.7070000004}]
[28,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B32*B32,Sterbtab_orig!C32*B32),3)","v":99255.645000000004},{"$f":"ROUND(SUM(D32:$D$104),3)","v":5585384.7949999999},26.038,{"$f":"ROUND(SUM(F32:$F$104),3)","v":99255.645000000004},{"$f":"ROUND(SUM(G32:$G$104),3)","v":5585384.7949999999}]
[29,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B33*B33,Sterbtab_orig!C33*B33),3)","v":99229.607000000004},{"$f":"ROUND(SUM(D33:$D$104),3)","v":5486129.1500000004},26.95,{"$f":"ROUND(SUM(F33:$F$104),3)","v":99229.607000000004},{"$f":"ROUND(SUM(G33:$G$104),3)","v":5486129.1500000004}]
[30,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B34*B34,Sterbtab_orig!C34*B34),3)","v":99202.657000000007},{"$f":"ROUND(SUM(D34:$D$104),3)","v":5386899.5429999996},28.091999999999999,{"$f":"ROUND(SUM(F34:$F$104),3)","v":99202.657000000007},{"$f":"ROUND(SUM(G34:$G$104),3)","v":5386899.5429999996}]
[31,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B35*B35,Sterbtab_orig!C35*B35),3)","v":99174.565000000002},{"$f":"ROUND(SUM(D35:$D$104),3)","v":5287696.8859999999},29.584,{"$f":"ROUND(SUM(F35:$F$104),3)","v":99174.565000000002},{"$f":"ROUND(SUM(G35:$G$104),3)","v":5287696.8859999999}]
[32,1,{"$f":"ROUND(B36,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B36*B36,Sterbtab_orig!C36*B36),3)","v":99144.981},{"$f":"ROUND(SUM(D36:$D$104),3)","v":5188522.3210000005},{"$f":"ROUND($D$1*D36-D37,3)","v":31.352},{"$f":"ROUND(SUM(F36:$F$104),3)","v":99144.981},{"$f":"ROUND(SUM(G36:$G$104),3)","v":5188522.3210000005}]
[33,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B37*B37,Sterbtab_orig!C37*B37),3)","v":99113.629000000001},{"$f":"ROUND(SUM(D37:$D$104),3)","v":5089377.34},33.377000000000002,{"$f":"ROUND(SUM(F37:$F$104),3)","v":99113.629000000001},{"$f":"ROUND(SUM(G37:$G$104),3)","v":5089377.34}]
[34,{"$f":"$D$1*B37","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B38*B38,Sterbtab_orig!C38*B38),3)","v":99080.251999999993},{"$f":"ROUND(SUM(D38:$D$104),3)","v":4990263.7110000001},35.982999999999997,{"$f":"ROUND(SUM(F38:$F$104),3)","v":99080.251999999993},{"$f":"ROUND(SUM(G38:$G$104),3)","v":4990263.7110000001}]
[35,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B39*B39,Sterbtab_orig!C39*B39),3)","v":99044.269},{"$f":"ROUND(SUM(D39:$D$104),3)","v":4891183.4589999998},39.097999999999999,{"$f":"ROUND(SUM(F39:$F$104),3)","v":99044.269},{"$f":"ROUND(SUM(G39:$G$104),3)","v":4891183.4589999998}]
[36,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B40*B40,Sterbtab_orig!C40*B40),3)","v":99005.171000000002},{"$f":"ROUND(SUM(D40:$D$104),3)","v":4792139.1900000004},42.61,{"$f":"ROUND(SUM(F40:$F$104),3)","v":99005.171000000002},{"$f":"ROUND(SUM(G40:$G$104),3)","v":4792139.1900000004}]
[37,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B41*B41,Sterbtab_orig!C41*B41),3)","v":98962.561000000002},{"$f":"ROUND(SUM(D41:$D$104),3)","v":4693134.0190000003},46.343000000000004,{"$f":"ROUND(SUM(F41:$F$104),3)","v":98962.561000000002},{"$f":"ROUND(SUM(G41:$G$104),3)","v":4693134.0190000003}]
[38,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B42*B42,Sterbtab_orig!C42*B42),3)","v":98916.217999999993},{"$f":"ROUND(SUM(D42:$D$104),3)","v":4594171.4579999996},50.4,{"$f":"ROUND(SUM(F42:$F$104),3)","v":98916.217999999993},{"$f":"ROUND(SUM(G42:$G$104),3)","v":4594171.4579999996}]
[39,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B43*B43,Sterbtab_orig!C43*B43),3)","v":98865.817999999999},{"$f":"ROUND(SUM(D43:$D$104),3)","v":4495255.24},55.103000000000002,{"$f":"ROUND(SUM(F43:$F$104),3)","v":98865.817999999999},{"$f":"ROUND(SUM(G43:$G$104),3)","v":4495255.24}]
[40,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B44*B44,Sterbtab_orig!C44*B44),3)","v":98810.714999999997},{"$f":"ROUND(SUM(D44:$D$104),3)","v":4396389.4220000003},60.963000000000001,{"$f":"ROUND(SUM(F44:$F$104),3)","v":98810.714999999997},{"$f":"ROUND(SUM(G44:$G$104),3)","v":4396389.4220000003}]
[41,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B45*B45,Sterbtab_orig!C45*B45),3)","v":98749.751999999993},{"$f":"ROUND(SUM(D45:$D$104),3)","v":4297578.7070000004},68.519000000000005,{"$f":"ROUND(SUM(F45:$F$104),3)","v":98749.751999999993},{"$f":"ROUND(SUM(G45:$G$104),3)","v":4297578.7070000004}]
[42,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B46*B46,Sterbtab_orig!C46*B46),3)","v":98681.232999999993},{"$f":"ROUND(SUM(D46:$D$104),3)","v":4198828.9550000001},77.778999999999996,{"$f":"ROUND(SUM(F46:$F$104),3)","v":98681.232999999993},{"$f":"ROUND(SUM(G46:$G$104),3)","v":4198828.9550000001}]
[43,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B47*B47,Sterbtab_orig!C47*B47),3)","v":98603.453999999998},{"$f":"ROUND(SUM(D47:$D$104),3)","v":4100147.7220000001},88.596000000000004,{"$f":"ROUND(SUM(F47:$F$104),3)","v":98603.453999999998},{"$f":"ROUND(SUM(G47:$G$104),3)","v":4100147.7220000001}]
[44,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B48*B48,Sterbtab_orig!C48*B48),3)","v":98514.857999999993},{"$f":"ROUND(SUM(D48:$D$104),3)","v":4001544.2680000002},100.71,{"$f":"ROUND(SUM(F48:$F$104),3)","v":98514.857999999993},{"$f":"ROUND(SUM(G48:$G$104),3)","v":4001544.2680000002}]
[45,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B49*B49,Sterbtab_orig!C49*B49),3)","v":98414.148000000001},{"$f":"ROUND(SUM(D49:$D$104),3)","v":3903029.41},113.889,{"$f":"ROUND(SUM(F49:$F$104),3)","v":98414.148000000001},{"$f":"ROUND(SUM(G49:$G$104),3)","v":3903029.41}]
[46,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B50*B50,Sterbtab_orig!C50*B50),3)","v":98300.259000000005},{"$f":"ROUND(SUM(D50:$D$104),3)","v":3804615.2620000001},127.961,{"$f":"ROUND(SUM(F50:$F$104),3)","v":98300.259000000005},{"$f":"ROUND(SUM(G50:$G$104),3)","v":3804615.2620000001}]
[47,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B51*B51,Sterbtab_orig!C51*B51),3)","v":98172.297999999995},{"$f":"ROUND(SUM(D51:$D$104),3)","v":3706315.003},142.93,{"$f":"ROUND(SUM(F51:$F$104),3)","v":98172.297999999995},{"$f":"ROUND(SUM(G51:$G$104),3)","v":3706315.003}]
[48,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B52*B52,Sterbtab_orig!C52*B52),3)","v":98029.368000000002},{"$f":"ROUND(SUM(D52:$D$104),3)","v":3608142.7050000001},158.69300000000001,{"$f":"ROUND(SUM(F52:$F$104),3)","v":98029.368000000002},{"$f":"ROUND(SUM(G52:$G$104),3)","v":3608142.7050000001}]
[49,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B53*B53,Sterbtab_orig!C53*B53),3)","v":97870.675000000003},{"$f":"ROUND(SUM(D53:$D$104),3)","v":3510113.3369999998},175.18199999999999,{"$f":"ROUND(SUM(F53:$F$104),3)","v":97870.675000000003},{"$f":"ROUND(SUM(G53:$G$104),3)","v":3510113.3369999998}]
[50,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B54*B54,Sterbtab_orig!C54*B54),3)","v":97695.493000000002},{"$f":"ROUND(SUM(D54:$D$104),3)","v":3412242.662},192.399,{"$f":"ROUND(SUM(F54:$F$104),3)","v":97695.493000000002},{"$f":"ROUND(SUM(G54:$G$104),3)","v":3412242.662}]
[51,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B55*B55,Sterbtab_orig!C55*B55),3)","v":97503.093999999997},{"$f":"ROUND(SUM(D55:$D$104),3)","v":3314547.1690000002},210.536,{"$f":"ROUND(SUM(F55:$F$104),3)","v":97503.093999999997},{"$f":"ROUND(SUM(G55:$G$104),3)","v":3314547.1690000002}]
[52,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B56*B56,Sterbtab_orig!C56*B56),3)","v":97292.558000000005},{"$f":"ROUND(SUM(D56:$D$104),3)","v":3217044.0750000002},229.80699999999999,{"$f":"ROUND(SUM(F56:$F$104),3)","v":97292.558000000005},{"$f":"ROUND(SUM(G56:$G$104),3)","v":3217044.0750000002}]
[53,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B57*B57,Sterbtab_orig!C57*B57),3)","v":97062.751000000004},{"$f":"ROUND(SUM(D57:$D$104),3)","v":3119751.517},250.672,{"$f":"ROUND(SUM(F57:$F$104),3)","v":97062.751000000004},{"$f":"ROUND(SUM(G57:$G$104),3)","v":3119751.517}]
[54,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B58*B58,Sterbtab_orig!C58*B58),3)","v":96812.078999999998},{"$f":"ROUND(SUM(D58:$D$104),3)","v":3022688.7659999998},273.66300000000001,{"$f":"ROUND(SUM(F58:$F$104),3)","v":96812.078999999998},{"$f":"ROUND(SUM(G58:$G$104),3)","v":3022688.7659999998}]
[55,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B59*B59,Sterbtab_orig!C59*B59),3)","v":96538.415999999997},{"$f":"ROUND(SUM(D59:$D$104),3)","v":2925876.6869999999},299.48099999999999,{"$f":"ROUND(SUM(F59:$F$104),3)","v":96538.415999999997},{"$f":"ROUND(SUM(G59:$G$104),3)","v":2925876.6869999999}]
[56,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B60*B60,Sterbtab_orig!C60*B60),3)","v":96238.934999999998},{"$f":"ROUND(SUM(D60:$D$104),3)","v":2829338.2710000002},328.37299999999999,{"$f":"ROUND(SUM(F60:$F$104),3)","v":96238.934999999998},{"$f":"ROUND(SUM(G60:$G$104),3)","v":2829338.2710000002}]
[57,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B61*B61,Sterbtab_orig!C61*B61),3)","v":95910.562000000005},{"$f":"ROUND(SUM(D61:$D$104),3)","v":2733099.3360000001},360.11599999999999,{"$f":"ROUND(SUM(F61:$F$104),3)","v":95910.562000000005},{"$f":"ROUND(SUM(G61:$G$104),3)","v":2733099.3360000001}]
[58,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B62*B62,Sterbtab_orig!C62*B62),3)","v":95550.445999999996},{"$f":"ROUND(SUM(D62:$D$104),3)","v":2637188.7740000002},394.846,{"$f":"ROUND(SUM(F62:$F$104),3)","v":95550.445999999996},{"$f":"ROUND(SUM(G62:$G$104),3)","v":2637188.7740000002}]
[59,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B63*B63,Sterbtab_orig!C63*B63),3)","v":95155.6},{"$f":"ROUND(SUM(D63:$D$104),3)","v":2541638.3280000002},432.613,{"$f":"ROUND(SUM(F63:$F$104),3)","v":95155.6},{"$f":"ROUND(SUM(G63:$G$104),3)","v":2541638.3280000002}]
[60,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B64*B64,Sterbtab_orig!C64*B64),3)","v":94722.986999999994},{"$f":"ROUND(SUM(D64:$D$104),3)","v":2446482.7280000001},472.99,{"$f":"ROUND(SUM(F64:$F$104),3)","v":94722.986999999994},{"$f":"ROUND(SUM(G64:$G$104),3)","v":2446482.7280000001}]
[61,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B65*B65,Sterbtab_orig!C65*B65),3)","v":94249.997000000003},{"$f":"ROUND(SUM(D65:$D$104),3)","v":2351759.7409999999},514.86900000000003,{"$f":"ROUND(SUM(F65:$F$104),3)","v":94249.997000000003},{"$f":"ROUND(SUM(G65:$G$104),3)","v":2351759.7409999999}]
[62,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B66*B66,Sterbtab_orig!C66*B66),3)","v":93735.127999999997},{"$f":"ROUND(SUM(D66:$D$104),3)","v":2257509.7439999999},557.63499999999999,{"$f":"ROUND(SUM(F66:$F$104),3)","v":93735.127999999997},{"$f":"ROUND(SUM(G66:$G$104),3)","v":2257509.7439999999}]
[63,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B67*B67,Sterbtab_orig!C67*B67),3)","v":93177.493000000002},{"$f":"ROUND(SUM(D67:$D$104),3)","v":2163774.6159999999},601.24099999999999,{"$f":"ROUND(SUM(F67:$F$104),3)","v":93177.493000000002},{"$f":"ROUND(SUM(G67:$G$104),3)","v":2163774.6159999999}]
[64,1,{"$f":"ROUND(B68,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B68*B68,Sterbtab_orig!C68*B68),3)","v":92576.251999999993},{"$f":"ROUND(SUM(D68:$D$104),3)","v":2070597.1229999999},{"$f":"ROUND($D$1*D68-D69,3)","v":645.79300000000001},{"$f":"ROUND(SUM(F68:$F$104),3)","v":92576.251999999993},{"$f":"ROUND(SUM(G68:$G$104),3)","v":2070597.1229999999}]
[65,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B69*B69,Sterbtab_orig!C69*B69),3)","v":91930.459000000003},{"$f":"ROUND(SUM(D69:$D$104),3)","v":1978020.871},691.36800000000005,{"$f":"ROUND(SUM(F69:$F$104),3)","v":91930.459000000003},{"$f":"ROUND(SUM(G69:$G$104),3)","v":1978020.871}]
[66,{"$f":"$D$1*B69","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B70*B70,Sterbtab_orig!C70*B70),3)","v":91239.091},{"$f":"ROUND(SUM(D70:$D$104),3)","v":1886090.412},738.46,{"$f":"ROUND(SUM(F70:$F$104),3)","v":91239.091},{"$f":"ROUND(SUM(G70:$G$104),3)","v":1886090.412}]
[67,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B71*B71,Sterbtab_orig!C71*B71),3)","v":90500.630999999994},{"$f":"ROUND(SUM(D71:$D$104),3)","v":1794851.321},788.46299999999997,{"$f":"ROUND(SUM(F71:$F$104),3)","v":90500.630999999994},{"$f":"ROUND(SUM(G71:$G$104),3)","v":1794851.321}]
[68,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B72*B72,Sterbtab_orig!C72*B72),3)","v":89712.168000000005},{"$f":"ROUND(SUM(D72:$D$104),3)","v":1704350.69},843.43700000000001,{"$f":"ROUND(SUM(F72:$F$104),3)","v":89712.168000000005},{"$f":"ROUND(SUM(G72:$G$104),3)","v":1704350.69}]
[69,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B73*B73,Sterbtab_orig!C73*B73),3)","v":88868.731},{"$f":"ROUND(SUM(D73:$D$104),3)","v":1614638.5220000001},905.65499999999997,{"$f":"ROUND(SUM(F73:$F$104),3)","v":88868.731},{"$f":"ROUND(SUM(G73:$G$104),3)","v":1614638.5220000001}]
[70,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B74*B74,Sterbtab_orig!C74*B74),3)","v":87963.076000000001},{"$f":"ROUND(SUM(D74:$D$104),3)","v":1525769.791},977.62099999999998,{"$f":"ROUND(SUM(F74:$F$104),3)","v":87963.076000000001},{"$f":"ROUND(SUM(G74:$G$104),3)","v":1525769.791}]
[71,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B75*B75,Sterbtab_orig!C75*B75),3)","v":86985.455000000002},{"$f":"ROUND(SUM(D75:$D$104),3)","v":1437806.7150000001},1062.0740000000001,{"$f":"ROUND(SUM(F75:$F$104),3)","v":86985.455000000002},{"$f":"ROUND(SUM(G75:$G$104),3)","v":1437806.7150000001}]
[72,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B76*B76,Sterbtab_orig!C76*B76),3)","v":85923.380999999994},{"$f":"ROUND(SUM(D76:$D$104),3)","v":1350821.26},1162.0050000000001,{"$f":"ROUND(SUM(F76:$F$104),3)","v":85923.380999999994},{"$f":"ROUND(SUM(G76:$G$104),3)","v":1350821.26}]
[73,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B77*B77,Sterbtab_orig!C77*B77),3)","v":84761.376000000004},{"$f":"ROUND(SUM(D77:$D$104),3)","v":1264897.879},1280.471,{"$f":"ROUND(SUM(F77:$F$104),3)","v":84761.376000000004},{"$f":"ROUND(SUM(G77:$G$104),3)","v":1264897.879}]
[74,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B78*B78,Sterbtab_orig!C78*B78),3)","v":83480.904999999999},{"$f":"ROUND(SUM(D78:$D$104),3)","v":1180136.503},1420.4259999999999,{"$f":"ROUND(SUM(F78:$F$104),3)","v":83480.904999999999},{"$f":"ROUND(SUM(G78:$G$104),3)","v":1180136.503}]
[75,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B79*B79,Sterbtab_orig!C79*B79),3)","v":82060.479000000007},{"$f":"ROUND(SUM(D79:$D$104),3)","v":1096655.598},1584.547,{"$f":"ROUND(SUM(F79:$F$104),3)","v":82060.479000000007},{"$f":"ROUND(SUM(G79:$G$104),3)","v":1096655.598}]
[76,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B80*B80,Sterbtab_orig!C80*B80),3)","v":80475.932000000001},{"$f":"ROUND(SUM(D80:$D$104),3)","v":1014595.1189999999},1774.989,{"$f":"ROUND(SUM(F80:$F$104),3)","v":80475.932000000001},{"$f":"ROUND(SUM(G80:$G$104),3)","v":1014595.1189999999}]
[77,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B81*B81,Sterbtab_orig!C81*B81),3)","v":78700.942999999999},{"$f":"ROUND(SUM(D81:$D$104),3)","v":934119.18700000003},1993.085,{"$f":"ROUND(SUM(F81:$F$104),3)","v":78700.942999999999},{"$f":"ROUND(SUM(G81:$G$104),3)","v":934119.18700000003}]
[78,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B82*B82,Sterbtab_orig!C82*B82),3)","v":76707.857999999993},{"$f":"ROUND(SUM(D82:$D$104),3)","v":855418.24399999995},2239.058,{"$f":"ROUND(SUM(F82:$F$104),3)","v":76707.857999999993},{"$f":"ROUND(SUM(G82:$G$104),3)","v":855418.24399999995}]
[79,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B83*B83,Sterbtab_orig!C83*B83),3)","v":74468.800000000003},{"$f":"ROUND(SUM(D83:$D$104),3)","v":778710.38600000006},2511.6559999999999,{"$f":"ROUND(SUM(F83:$F$104),3)","v":74468.800000000003},{"$f":"ROUND(SUM(G83:$G$104),3)","v":778710.38600000006}]
[80,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B84*B84,Sterbtab_orig!C84*B84),3)","v":71957.144},{"$f":"ROUND(SUM(D84:$D$104),3)","v":704241.58600000001},2807.732,{"$f":"ROUND(SUM(F84:$F$104),3)","v":71957.144},{"$f":"ROUND(SUM(G84:$G$104),3)","v":704241.58600000001}]
[81,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B85*B85,Sterbtab_orig!C85*B85),3)","v":69149.411999999997},{"$f":"ROUND(SUM(D85:$D$104),3)","v":632284.44200000004},3121.82,{"$f":"ROUND(SUM(F85:$F$104),3)","v":69149.411999999997},{"$f":"ROUND(SUM(G85:$G$104),3)","v":632284.44200000004}]
[82,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B86*B86,Sterbtab_orig!C86*B86),3)","v":66027.592000000004},{"$f":"ROUND(SUM(D86:$D$104),3)","v":563135.03},3445.8139999999999,{"$f":"ROUND(SUM(F86:$F$104),3)","v":66027.592000000004},{"$f":"ROUND(SUM(G86:$G$104),3)","v":563135.03}]
[83,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B87*B87,Sterbtab_orig!C87*B87),3)","v":62581.777999999998},{"$f":"ROUND(SUM(D87:$D$104),3)","v":497107.43800000002},3768.8040000000001,{"$f":"ROUND(SUM(F87:$F$104),3)","v":62581.777999999998},{"$f":"ROUND(SUM(G87:$G$104),3)","v":497107.43800000002}]
[84,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B88*B88,Sterbtab_orig!C88*B88),3)","v":58812.974000000002},{"$f":"ROUND(SUM(D88:$D$104),3)","v":434525.66},4077.127,{"$f":"ROUND(SUM(F88:$F$104),3)","v":58812.974000000002},{"$f":"ROUND(SUM(G88:$G$104),3)","v":434525.66}]
[85,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B89*B89,Sterbtab_orig!C89*B89),3)","v":54735.847000000002},{"$f":"ROUND(SUM(D89:$D$104),3)","v":375712.68599999999},4354.7389999999996,{"$f":"ROUND(SUM(F89:$F$104),3)","v":54735.847000000002},{"$f":"ROUND(SUM(G89:$G$104),3)","v":375712.68599999999}]
[86,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B90*B90,Sterbtab_orig!C90*B90),3)","v":50381.108},{"$f":"ROUND(SUM(D90:$D$104),3)","v":320976.83899999998},4584.0349999999999,{"$f":"ROUND(SUM(F90:$F$104),3)","v":50381.108},{"$f":"ROUND(SUM(G90:$G$104),3)","v":320976.83899999998}]
[87,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B91*B91,Sterbtab_orig!C91*B91),3)","v":45797.072999999997},{"$f":"ROUND(SUM(D91:$D$104),3)","v":270595.73100000003},4747.0559999999996,{"$f":"ROUND(SUM(F91:$F$104),3)","v":45797.072999999997},{"$f":"ROUND(SUM(G91:$G$104),3)","v":270595.73100000003}]
[88,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B92*B92,Sterbtab_orig!C92*B92),3)","v":41050.017},{"$f":"ROUND(SUM(D92:$D$104),3)","v":224798.658},4827.152,{"$f":"ROUND(SUM(F92:$F$104),3)","v":41050.017},{"$f":"ROUND(SUM(G92:$G$104),3)","v":224798.658}]
[89,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B93*B93,Sterbtab_orig!C93*B93),3)","v":36222.864999999998},{"$f":"ROUND(SUM(D93:$D$104),3)","v":183748.641},4810.9489999999996,{"$f":"ROUND(SUM(F93:$F$104),3)","v":36222.864999999998},{"$f":"ROUND(SUM(G93:$G$104),3)","v":183748.641}]
[90,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B94*B94,Sterbtab_orig!C94*B94),3)","v":31411.916000000001},{"$f":"ROUND(SUM(D94:$D$104),3)","v":147525.77600000001},4690.3860000000004,{"$f":"ROUND(SUM(F94:$F$104),3)","v":31411.916000000001},{"$f":"ROUND(SUM(G94:$G$104),3)","v":147525.77600000001}]
[91,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B95*B95,Sterbtab_orig!C95*B95),3)","v":26721.53},{"$f":"ROUND(SUM(D95:$D$104),3)","v":116113.86},4464.5069999999996,{"$f":"ROUND(SUM(F95:$F$104),3)","v":26721.53},{"$f":"ROUND(SUM(G95:$G$104),3)","v":116113.86}]
[92,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B96*B96,Sterbtab_orig!C96*B96),3)","v":22257.023000000001},{"$f":"ROUND(SUM(D96:$D$104),3)","v":89392.33},4140.5780000000004,{"$f":"ROUND(SUM(F96:$F$104),3)","v":22257.023000000001},{"$f":"ROUND(SUM(G96:$G$104),3)","v":89392.33}]
[93,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B97*B97,Sterbtab_orig!C97*B97),3)","v":18116.445},{"$f":"ROUND(SUM(D97:$D$104),3)","v":67135.307000000001},3734.2080000000001,{"$f":"ROUND(SUM(F97:$F$104),3)","v":18116.445},{"$f":"ROUND(SUM(G97:$G$104),3)","v":67135.307000000001}]
[94,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B98*B98,Sterbtab_orig!C98*B98),3)","v":14382.236999999999},{"$f":"ROUND(SUM(D98:$D$104),3)","v":49018.862000000001},3268.2240000000002,{"$f":"ROUND(SUM(F98:$F$104),3)","v":14382.236999999999},{"$f":"ROUND(SUM(G98:$G$104),3)","v":49018.862000000001}]
[95,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B99*B99,Sterbtab_orig!C99*B99),3)","v":11114.013000000001},{"$f":"ROUND(SUM(D99:$D$104),3)","v":34636.625},2770.3449999999998,{"$f":"ROUND(SUM(F99:$F$104),3)","v":11114.013000000001},{"$f":"ROUND(SUM(G99:$G$104),3)","v":34636.625}]
[96,1,{"$f":"ROUND(B100,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B100*B100,Sterbtab_orig!C100*B100),3)","v":8343.6679999999997},{"$f":"ROUND(SUM(D100:$D$104),3)","v":23522.612000000001},2269.9459999999999,{"$f":"ROUND(SUM(F100:$F$104),3)","v":8343.6679999999997},{"$f":"ROUND(SUM(G100:$G$104),3)","v":23522.612000000001}]
[97,1,{"$f":"ROUND(B101,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B101*B101,Sterbtab_orig!C101*B101),3)","v":6073.7219999999998},{"$f":"ROUND(SUM(D101:$D$104),3)","v":15178.944},1794.472,{"$f":"ROUND(SUM(F101:$F$104),3)","v":6073.7219999999998},{"$f":"ROUND(SUM(G101:$G$104),3)","v":15178.944}]
[98,1,{"$f":"ROUND(B102,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B102*B102,Sterbtab_orig!C102*B102),3)","v":4279.25},{"$f":"ROUND(SUM(D102:$D$104),3)","v":9105.2219999999998},1366.2159999999999,{"$f":"ROUND(SUM(F102:$F$104),3)","v":4279.25},{"$f":"ROUND(SUM(G102:$G$104),3)","v":9105.2219999999998}]
[99,1,{"$f":"ROUND(B103,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B103*B103,Sterbtab_orig!C103*B103),3)","v":2913.0340000000001},{"$f":"ROUND(SUM(D103:$D$104),3)","v":4825.9719999999998},1000.096,{"$f":"ROUND(SUM(F103:$F$104),3)","v":2913.0340000000001},{"$f":"ROUND(SUM(G103:$G$104),3)","v":4825.9719999999998}]
[100,1,{"$f":"ROUND(B104,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_orig!B104*B104,Sterbtab_orig!C104*B104),3)","v":1912.9380000000001},{"$f":"ROUND(SUM(D104:$D$104),3)","v":1912.9380000000001},1912.9380000000001,{"$f":"ROUND(SUM(F104:$F$104),3)","v":1912.9380000000001},{"$f":"ROUND(SUM(G104:$G$104),3)","v":1912.9380000000001}]
[null,1]

{"sheet":"Komm_mix","index":43,"n_rows":105,"n_cols":8,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
[null,"v",null,{"$f":"ROUND(1/(1+i),11)","v":1}]
[null,null,null," "]
["x","v hoch x","v hoch x gerundet","Dx","Nx","Cx","Mx","Rx"]
[0,1,{"$f":"ROUND(B4,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B4*B4,Sterbtab_mix!C4*B4),3)","v":100000},{"$f":"ROUND(SUM(D4:$D$104),3)","v":7993851.8399999999},{"$f":"ROUND($D$1*D4-D5,3)","v":370.959},{"$f":"ROUND(SUM(F4:$F$104),3)","v":100000},{"$f":"ROUND(SUM(G4:$G$104),3)","v":7993851.8399999999}]
[1,{"$f":"$D$1","v":1},{"$f":"ROUND(B5,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B5*B5,Sterbtab_mix!C5*B5),3)","v":99629.040999999997},{"$f":"ROUND(SUM(D5:$D$104),3)","v":7893851.8399999999},{"$f":"ROUND($D$1*D5-D6,3)","v":24.443000000000001},{"$f":"ROUND(SUM(F5:$F$104),3)","v":99629.040999999997},{"$f":"ROUND(SUM(G5:$G$104),3)","v":7893851.8399999999}]
[2,{"$f":"$D$1*B5","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B6*B6,Sterbtab_mix!C6*B6),3)","v":99604.597999999998},{"$f":"ROUND(SUM(D6:$D$104),3)","v":7794222.7989999996},19.492999999999999,{"$f":"ROUND(SUM(F6:$F$104),3)","v":99604.597999999998},{"$f":"ROUND(SUM(G6:$G$104),3)","v":7794222.7989999996}]
[3,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B7*B7,Sterbtab_mix!C7*B7),3)","v":99585.104999999996},{"$f":"ROUND(SUM(D7:$D$104),3)","v":7694618.2010000004},15.095000000000001,{"$f":"ROUND(SUM(F7:$F$104),3)","v":99585.104999999996},{"$f":"ROUND(SUM(G7:$G$104),3)","v":7694618.2010000004}]
[4,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B8*B8,Sterbtab_mix!C8*B8),3)","v":99570.01},{"$f":"ROUND(SUM(D8:$D$104),3)","v":7595033.0959999999},11.478,{"$f":"ROUND(SUM(F8:$F$104),3)","v":99570.01},{"$f":"ROUND(SUM(G8:$G$104),3)","v":7595033.0959999999}]
[5,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B9*B9,Sterbtab_mix!C9*B9),3)","v":99558.532000000007},{"$f":"ROUND(SUM(D9:$D$104),3)","v":7495463.0860000001},8.7620000000000005,{"$f":"ROUND(SUM(F9:$F$104),3)","v":99558.532000000007},{"$f":"ROUND(SUM(G9:$G$104),3)","v":7495463.0860000001}]
[6,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B10*B10,Sterbtab_mix!C10*B10),3)","v":99549.77},{"$f":"ROUND(SUM(D10:$D$104),3)","v":7395904.5539999995},7.2590000000000003,{"$f":"ROUND(SUM(F10:$F$104),3)","v":99549.77},{"$f":"ROUND(SUM(G10:$G$104),3)","v":7395904.5539999995}]
[7,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B11*B11,Sterbtab_mix!C11*B11),3)","v":99542.510999999999},{"$f":"ROUND(SUM(D11:$D$104),3)","v":7296354.784},6.867,{"$f":"ROUND(SUM(F11:$F$104),3)","v":99542.510999999999},{"$f":"ROUND(SUM(G11:$G$104),3)","v":7296354.784}]
[8,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B12*B12,Sterbtab_mix!C12*B12),3)","v":99535.644},{"$f":"ROUND(SUM(D12:$D$104),3)","v":7196812.273},6.9480000000000004,{"$f":"ROUND(SUM(F12:$F$104),3)","v":99535.644},{"$f":"ROUND(SUM(G12:$G$104),3)","v":7196812.273}]
[9,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B13*B13,Sterbtab_mix!C13*B13),3)","v":99528.695999999996},{"$f":"ROUND(SUM(D13:$D$104),3)","v":7097276.6289999997},7.0540000000000003,{"$f":"ROUND(SUM(F13:$F$104),3)","v":99528.695999999996},{"$f":"ROUND(SUM(G13:$G$104),3)","v":7097276.6289999997}]
[10,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B14*B14,Sterbtab_mix!C14*B14),3)","v":99521.642000000007},{"$f":"ROUND(SUM(D14:$D$104),3)","v":6997747.9330000002},7.2939999999999996,{"$f":"ROUND(SUM(F14:$F$104),3)","v":99521.642000000007},{"$f":"ROUND(SUM(G14:$G$104),3)","v":6997747.9330000002}]
[11,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B15*B15,Sterbtab_mix!C15*B15),3)","v":99514.347999999998},{"$f":"ROUND(SUM(D15:$D$104),3)","v":6898226.2910000002},8.1319999999999997,{"$f":"ROUND(SUM(F15:$F$104),3)","v":99514.347999999998},{"$f":"ROUND(SUM(G15:$G$104),3)","v":6898226.2910000002}]
[12,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B16*B16,Sterbtab_mix!C16*B16),3)","v":99506.216},{"$f":"ROUND(SUM(D16:$D$104),3)","v":6798711.943},9.7759999999999998,{"$f":"ROUND(SUM(F16:$F$104),3)","v":99506.216},{"$f":"ROUND(SUM(G16:$G$104),3)","v":6798711.943}]
[13,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B17*B17,Sterbtab_mix!C17*B17),3)","v":99496.44},{"$f":"ROUND(SUM(D17:$D$104),3)","v":6699205.727},12.525,{"$f":"ROUND(SUM(F17:$F$104),3)","v":99496.44},{"$f":"ROUND(SUM(G17:$G$104),3)","v":6699205.727}]
[14,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B18*B18,Sterbtab_mix!C18*B18),3)","v":99483.914999999994},{"$f":"ROUND(SUM(D18:$D$104),3)","v":6599709.2869999995},16.998000000000001,{"$f":"ROUND(SUM(F18:$F$104),3)","v":99483.914999999994},{"$f":"ROUND(SUM(G18:$G$104),3)","v":6599709.2869999995}]
[15,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B19*B19,Sterbtab_mix!C19*B19),3)","v":99466.917000000001},{"$f":"ROUND(SUM(D19:$D$104),3)","v":6500225.3720000004},23.178999999999998,{"$f":"ROUND(SUM(F19:$F$104),3)","v":99466.917000000001},{"$f":"ROUND(SUM(G19:$G$104),3)","v":6500225.3720000004}]
[16,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B20*B20,Sterbtab_mix!C20*B20),3)","v":99443.737999999998},{"$f":"ROUND(SUM(D20:$D$104),3)","v":6400758.4550000001},30.722999999999999,{"$f":"ROUND(SUM(F20:$F$104),3)","v":99443.737999999998},{"$f":"ROUND(SUM(G20:$G$104),3)","v":6400758.4550000001}]
[17,1,{"$f":"ROUND(B21,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B21*B21,Sterbtab_mix!C21*B21),3)","v":99413.014999999999},{"$f":"ROUND(SUM(D21:$D$104),3)","v":6301314.7170000002},{"$f":"ROUND($D$1*D21-D22,3)","v":39.229999999999997},{"$f":"ROUND(SUM(F21:$F$104),3)","v":99413.014999999999},{"$f":"ROUND(SUM(G21:$G$104),3)","v":6301314.7170000002}]
[18,{"$f":"$D$1*B21","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B22*B22,Sterbtab_mix!C22*B22),3)","v":99373.785000000003},{"$f":"ROUND(SUM(D22:$D$104),3)","v":6201901.7019999996},47.886000000000003,{"$f":"ROUND(SUM(F22:$F$104),3)","v":99373.785000000003},{"$f":"ROUND(SUM(G22:$G$104),3)","v":6201901.7019999996}]
[19,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B23*B23,Sterbtab_mix!C23*B23),3)","v":99325.899000000005},{"$f":"ROUND(SUM(D23:$D$104),3)","v":6102527.9170000004},55.308,{"$f":"ROUND(SUM(F23:$F$104),3)","v":99325.899000000005},{"$f":"ROUND(SUM(G23:$G$104),3)","v":6102527.9170000004}]
[20,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B24*B24,Sterbtab_mix!C24*B24),3)","v":99270.591},{"$f":"ROUND(SUM(D24:$D$104),3)","v":6003202.0180000002},60.430999999999997,{"$f":"ROUND(SUM(F24:$F$104),3)","v":99270.591},{"$f":"ROUND(SUM(G24:$G$104),3)","v":6003202.0180000002}]
[21,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B25*B25,Sterbtab_mix!C25*B25),3)","v":99210.16},{"$f":"ROUND(SUM(D25:$D$104),3)","v":5903931.4270000001},62.829000000000001,{"$f":"ROUND(SUM(F25:$F$104),3)","v":99210.16},{"$f":"ROUND(SUM(G25:$G$104),3)","v":5903931.4270000001}]
[22,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B26*B26,Sterbtab_mix!C26*B26),3)","v":99147.331000000006},{"$f":"ROUND(SUM(D26:$D$104),3)","v":5804721.267},62.439,{"$f":"ROUND(SUM(F26:$F$104),3)","v":99147.331000000006},{"$f":"ROUND(SUM(G26:$G$104),3)","v":5804721.267}]
[23,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B27*B27,Sterbtab_mix!C27*B27),3)","v":99084.892000000007},{"$f":"ROUND(SUM(D27:$D$104),3)","v":5705573.9359999998},60.414999999999999,{"$f":"ROUND(SUM(F27:$F$104),3)","v":99084.892000000007},{"$f":"ROUND(SUM(G27:$G$104),3)","v":5705573.9359999998}]
[24,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B28*B28,Sterbtab_mix!C28*B28),3)","v":99024.476999999999},{"$f":"ROUND(SUM(D28:$D$104),3)","v":5606489.0439999998},58.265000000000001,{"$f":"ROUND(SUM(F28:$F$104),3)","v":99024.476999999999},{"$f":"ROUND(SUM(G28:$G$104),3)","v":5606489.0439999998}]
[25,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B29*B29,Sterbtab_mix!C29*B29),3)","v":98966.212},{"$f":"ROUND(SUM(D29:$D$104),3)","v":5507464.5669999998},56.762999999999998,{"$f":"ROUND(SUM(F29:$F$104),3)","v":98966.212},{"$f":"ROUND(SUM(G29:$G$104),3)","v":5507464.5669999998}]
[26,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B30*B30,Sterbtab_mix!C30*B30),3)","v":98909.448999999993},{"$f":"ROUND(SUM(D30:$D$104),3)","v":5408498.3550000004},55.756,{"$f":"ROUND(SUM(F30:$F$104),3)","v":98909.448999999993},{"$f":"ROUND(SUM(G30:$G$104),3)","v":5408498.3550000004}]
[27,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B31*B31,Sterbtab_mix!C31*B31),3)","v":98853.692999999999},{"$f":"ROUND(SUM(D31:$D$104),3)","v":5309588.9060000004},55.003,{"$f":"ROUND(SUM(F31:$F$104),3)","v":98853.692999999999},{"$f":"ROUND(SUM(G31:$G$104),3)","v":5309588.9060000004}]
[28,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B32*B32,Sterbtab_mix!C32*B32),3)","v":98798.69},{"$f":"ROUND(SUM(D32:$D$104),3)","v":5210735.2130000005},54.643000000000001,{"$f":"ROUND(SUM(F32:$F$104),3)","v":98798.69},{"$f":"ROUND(SUM(G32:$G$104),3)","v":5210735.2130000005}]
[29,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B33*B33,Sterbtab_mix!C33*B33),3)","v":98744.047000000006},{"$f":"ROUND(SUM(D33:$D$104),3)","v":5111936.523},54.89,{"$f":"ROUND(SUM(F33:$F$104),3)","v":98744.047000000006},{"$f":"ROUND(SUM(G33:$G$104),3)","v":5111936.523}]
[30,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B34*B34,Sterbtab_mix!C34*B34),3)","v":98689.157000000007},{"$f":"ROUND(SUM(D34:$D$104),3)","v":5013192.4759999998},55.789000000000001,{"$f":"ROUND(SUM(F34:$F$104),3)","v":98689.157000000007},{"$f":"ROUND(SUM(G34:$G$104),3)","v":5013192.4759999998}]
[31,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B35*B35,Sterbtab_mix!C35*B35),3)","v":98633.368000000002},{"$f":"ROUND(SUM(D35:$D$104),3)","v":4914503.3190000001},57.432000000000002,{"$f":"ROUND(SUM(F35:$F$104),3)","v":98633.368000000002},{"$f":"ROUND(SUM(G35:$G$104),3)","v":4914503.3190000001}]
[32,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B36*B36,Sterbtab_mix!C36*B36),3)","v":98575.936000000002},{"$f":"ROUND(SUM(D36:$D$104),3)","v":4815869.9510000004},59.866999999999997,{"$f":"ROUND(SUM(F36:$F$104),3)","v":98575.936000000002},{"$f":"ROUND(SUM(G36:$G$104),3)","v":4815869.9510000004}]
[33,1,{"$f":"ROUND(B37,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B37*B37,Sterbtab_mix!C37*B37),3)","v":98516.069000000003},{"$f":"ROUND(SUM(D37:$D$104),3)","v":4717294.0149999997},{"$f":"ROUND($D$1*D37-D38,3)","v":63.174999999999997},{"$f":"ROUND(SUM(F37:$F$104),3)","v":98516.069000000003},{"$f":"ROUND(SUM(G37:$G$104),3)","v":4717294.0149999997}]
[34,{"$f":"$D$1*B37","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B38*B38,Sterbtab_mix!C38*B38),3)","v":98452.894},{"$f":"ROUND(SUM(D38:$D$104),3)","v":4618777.9460000005},67.191000000000003,{"$f":"ROUND(SUM(F38:$F$104),3)","v":98452.894},{"$f":"ROUND(SUM(G38:$G$104),3)","v":4618777.9460000005}]
[35,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B39*B39,Sterbtab_mix!C39*B39),3)","v":98385.702999999994},{"$f":"ROUND(SUM(D39:$D$104),3)","v":4520325.0520000001},71.531999999999996,{"$f":"ROUND(SUM(F39:$F$104),3)","v":98385.702999999994},{"$f":"ROUND(SUM(G39:$G$104),3)","v":4520325.0520000001}]
[36,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B40*B40,Sterbtab_mix!C40*B40),3)","v":98314.171000000002},{"$f":"ROUND(SUM(D40:$D$104),3)","v":4421939.3490000004},76.23,{"$f":"ROUND(SUM(F40:$F$104),3)","v":98314.171000000002},{"$f":"ROUND(SUM(G40:$G$104),3)","v":4421939.3490000004}]
[37,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B41*B41,Sterbtab_mix!C41*B41),3)","v":98237.941000000006},{"$f":"ROUND(SUM(D41:$D$104),3)","v":4323625.1780000003},81.566000000000003,{"$f":"ROUND(SUM(F41:$F$104),3)","v":98237.941000000006},{"$f":"ROUND(SUM(G41:$G$104),3)","v":4323625.1780000003}]
[38,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B42*B42,Sterbtab_mix!C42*B42),3)","v":98156.375},{"$f":"ROUND(SUM(D42:$D$104),3)","v":4225387.2369999997},87.778000000000006,{"$f":"ROUND(SUM(F42:$F$104),3)","v":98156.375},{"$f":"ROUND(SUM(G42:$G$104),3)","v":4225387.2369999997}]
[39,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B43*B43,Sterbtab_mix!C43*B43),3)","v":98068.596999999994},{"$f":"ROUND(SUM(D43:$D$104),3)","v":4127230.8620000002},95.034999999999997,{"$f":"ROUND(SUM(F43:$F$104),3)","v":98068.596999999994},{"$f":"ROUND(SUM(G43:$G$104),3)","v":4127230.8620000002}]
[40,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B44*B44,Sterbtab_mix!C44*B44),3)","v":97973.562000000005},{"$f":"ROUND(SUM(D44:$D$104),3)","v":4029162.2650000001},103.69199999999999,{"$f":"ROUND(SUM(F44:$F$104),3)","v":97973.562000000005},{"$f":"ROUND(SUM(G44:$G$104),3)","v":4029162.2650000001}]
[41,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B45*B45,Sterbtab_mix!C45*B45),3)","v":97869.87},{"$f":"ROUND(SUM(D45:$D$104),3)","v":3931188.7030000002},114.187,{"$f":"ROUND(SUM(F45:$F$104),3)","v":97869.87},{"$f":"ROUND(SUM(G45:$G$104),3)","v":3931188.7030000002}]
[42,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B46*B46,Sterbtab_mix!C46*B46),3)","v":97755.683000000005},{"$f":"ROUND(SUM(D46:$D$104),3)","v":3833318.8330000001},126.61199999999999,{"$f":"ROUND(SUM(F46:$F$104),3)","v":97755.683000000005},{"$f":"ROUND(SUM(G46:$G$104),3)","v":3833318.8330000001}]
[43,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B47*B47,Sterbtab_mix!C47*B47),3)","v":97629.070999999996},{"$f":"ROUND(SUM(D47:$D$104),3)","v":3735563.15},141.06399999999999,{"$f":"ROUND(SUM(F47:$F$104),3)","v":97629.070999999996},{"$f":"ROUND(SUM(G47:$G$104),3)","v":3735563.15}]
[44,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B48*B48,Sterbtab_mix!C48*B48),3)","v":97488.006999999998},{"$f":"ROUND(SUM(D48:$D$104),3)","v":3637934.0789999999},157.624,{"$f":"ROUND(SUM(F48:$F$104),3)","v":97488.006999999998},{"$f":"ROUND(SUM(G48:$G$104),3)","v":3637934.0789999999}]
[45,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B49*B49,Sterbtab_mix!C49*B49),3)","v":97330.383000000002},{"$f":"ROUND(SUM(D49:$D$104),3)","v":3540446.0720000002},176.44499999999999,{"$f":"ROUND(SUM(F49:$F$104),3)","v":97330.383000000002},{"$f":"ROUND(SUM(G49:$G$104),3)","v":3540446.0720000002}]
[46,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B50*B50,Sterbtab_mix!C50*B50),3)","v":97153.937999999995},{"$f":"ROUND(SUM(D50:$D$104),3)","v":3443115.6889999998},197.42699999999999,{"$f":"ROUND(SUM(F50:$F$104),3)","v":97153.937999999995},{"$f":"ROUND(SUM(G50:$G$104),3)","v":3443115.6889999998}]
[47,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B51*B51,Sterbtab_mix!C51*B51),3)","v":96956.510999999999},{"$f":"ROUND(SUM(D51:$D$104),3)","v":3345961.7510000002},220.48699999999999,{"$f":"ROUND(SUM(F51:$F$104),3)","v":96956.510999999999},{"$f":"ROUND(SUM(G51:$G$104),3)","v":3345961.7510000002}]
[48,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B52*B52,Sterbtab_mix!C52*B52),3)","v":96736.024000000005},{"$f":"ROUND(SUM(D52:$D$104),3)","v":3249005.24},245.73,{"$f":"ROUND(SUM(F52:$F$104),3)","v":96736.024000000005},{"$f":"ROUND(SUM(G52:$G$104),3)","v":3249005.24}]
[49,1,{"$f":"ROUND(B53,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B53*B53,Sterbtab_mix!C53*B53),3)","v":96490.293999999994},{"$f":"ROUND(SUM(D53:$D$104),3)","v":3152269.216},{"$f":"ROUND($D$1*D53-D54,3)","v":273.43099999999998},{"$f":"ROUND(SUM(F53:$F$104),3)","v":96490.293999999994},{"$f":"ROUND(SUM(G53:$G$104),3)","v":3152269.216}]
[50,{"$f":"$D$1*B53","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B54*B54,Sterbtab_mix!C54*B54),3)","v":96216.862999999998},{"$f":"ROUND(SUM(D54:$D$104),3)","v":3055778.9219999998},303.65199999999999,{"$f":"ROUND(SUM(F54:$F$104),3)","v":96216.862999999998},{"$f":"ROUND(SUM(G54:$G$104),3)","v":3055778.9219999998}]
[51,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B55*B55,Sterbtab_mix!C55*B55),3)","v":95913.210999999996},{"$f":"ROUND(SUM(D55:$D$104),3)","v":2959562.0589999999},336.45100000000002,{"$f":"ROUND(SUM(F55:$F$104),3)","v":95913.210999999996},{"$f":"ROUND(SUM(G55:$G$104),3)","v":2959562.0589999999}]
[52,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B56*B56,Sterbtab_mix!C56*B56),3)","v":95576.76},{"$f":"ROUND(SUM(D56:$D$104),3)","v":2863648.8480000002},372.08499999999998,{"$f":"ROUND(SUM(F56:$F$104),3)","v":95576.76},{"$f":"ROUND(SUM(G56:$G$104),3)","v":2863648.8480000002}]
[53,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B57*B57,Sterbtab_mix!C57*B57),3)","v":95204.675000000003},{"$f":"ROUND(SUM(D57:$D$104),3)","v":2768072.088},410.86,{"$f":"ROUND(SUM(F57:$F$104),3)","v":95204.675000000003},{"$f":"ROUND(SUM(G57:$G$104),3)","v":2768072.088}]
[54,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B58*B58,Sterbtab_mix!C58*B58),3)","v":94793.815000000002},{"$f":"ROUND(SUM(D58:$D$104),3)","v":2672867.4130000002},453.10700000000003,{"$f":"ROUND(SUM(F58:$F$104),3)","v":94793.815000000002},{"$f":"ROUND(SUM(G58:$G$104),3)","v":2672867.4130000002}]
[55,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B59*B59,Sterbtab_mix!C59*B59),3)","v":94340.707999999999},{"$f":"ROUND(SUM(D59:$D$104),3)","v":2578073.5980000002},499.33600000000001,{"$f":"ROUND(SUM(F59:$F$104),3)","v":94340.707999999999},{"$f":"ROUND(SUM(G59:$G$104),3)","v":2578073.5980000002}]
[56,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B60*B60,Sterbtab_mix!C60*B60),3)","v":93841.372000000003},{"$f":"ROUND(SUM(D60:$D$104),3)","v":2483732.89},549.95799999999997,{"$f":"ROUND(SUM(F60:$F$104),3)","v":93841.372000000003},{"$f":"ROUND(SUM(G60:$G$104),3)","v":2483732.89}]
[57,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B61*B61,Sterbtab_mix!C61*B61),3)","v":93291.414000000004},{"$f":"ROUND(SUM(D61:$D$104),3)","v":2389891.5180000002},604.88099999999997,{"$f":"ROUND(SUM(F61:$F$104),3)","v":93291.414000000004},{"$f":"ROUND(SUM(G61:$G$104),3)","v":2389891.5180000002}]
[58,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B62*B62,Sterbtab_mix!C62*B62),3)","v":92686.532999999996},{"$f":"ROUND(SUM(D62:$D$104),3)","v":2296600.1039999998},663.822,{"$f":"ROUND(SUM(F62:$F$104),3)","v":92686.532999999996},{"$f":"ROUND(SUM(G62:$G$104),3)","v":2296600.1039999998}]
[59,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B63*B63,Sterbtab_mix!C63*B63),3)","v":92022.710999999996},{"$f":"ROUND(SUM(D63:$D$104),3)","v":2203913.571},726.21400000000006,{"$f":"ROUND(SUM(F63:$F$104),3)","v":92022.710999999996},{"$f":"ROUND(SUM(G63:$G$104),3)","v":2203913.571}]
[60,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B64*B64,Sterbtab_mix!C64*B64),3)","v":91296.497000000003},{"$f":"ROUND(SUM(D64:$D$104),3)","v":2111890.86},791.17499999999995,{"$f":"ROUND(SUM(F64:$F$104),3)","v":91296.497000000003},{"$f":"ROUND(SUM(G64:$G$104),3)","v":2111890.86}]
[61,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B65*B65,Sterbtab_mix!C65*B65),3)","v":90505.322},{"$f":"ROUND(SUM(D65:$D$104),3)","v":2020594.3629999999},857.529,{"$f":"ROUND(SUM(F65:$F$104),3)","v":90505.322},{"$f":"ROUND(SUM(G65:$G$104),3)","v":2020594.3629999999}]
[62,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B66*B66,Sterbtab_mix!C66*B66),3)","v":89647.793000000005},{"$f":"ROUND(SUM(D66:$D$104),3)","v":1930089.041},924.16300000000001,{"$f":"ROUND(SUM(F66:$F$104),3)","v":89647.793000000005},{"$f":"ROUND(SUM(G66:$G$104),3)","v":1930089.041}]
[63,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B67*B67,Sterbtab_mix!C67*B67),3)","v":88723.63},{"$f":"ROUND(SUM(D67:$D$104),3)","v":1840441.2479999999},990.56,{"$f":"ROUND(SUM(F67:$F$104),3)","v":88723.63},{"$f":"ROUND(SUM(G67:$G$104),3)","v":1840441.2479999999}]
[64,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B68*B68,Sterbtab_mix!C68*B68),3)","v":87733.07},{"$f":"ROUND(SUM(D68:$D$104),3)","v":1751717.618},1056.499,{"$f":"ROUND(SUM(F68:$F$104),3)","v":87733.07},{"$f":"ROUND(SUM(G68:$G$104),3)","v":1751717.618}]
[65,1,{"$f":"ROUND(B69,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B69*B69,Sterbtab_mix!C69*B69),3)","v":86676.570999999996},{"$f":"ROUND(SUM(D69:$D$104),3)","v":1663984.548},{"$f":"ROUND($D$1*D69-D70,3)","v":1122.2850000000001},{"$f":"ROUND(SUM(F69:$F$104),3)","v":86676.570999999996},{"$f":"ROUND(SUM(G69:$G$104),3)","v":1663984.548}]
[66,{"$f":"$D$1*B69","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B70*B70,Sterbtab_mix!C70*B70),3)","v":85554.285999999993},{"$f":"ROUND(SUM(D70:$D$104),3)","v":1577307.977},1188.999,{"$f":"ROUND(SUM(F70:$F$104),3)","v":85554.285999999993},{"$f":"ROUND(SUM(G70:$G$104),3)","v":1577307.977}]
[67,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B71*B71,Sterbtab_mix!C71*B71),3)","v":84365.286999999997},{"$f":"ROUND(SUM(D71:$D$104),3)","v":1491753.6910000001},1258.1569999999999,{"$f":"ROUND(SUM(F71:$F$104),3)","v":84365.286999999997},{"$f":"ROUND(SUM(G71:$G$104),3)","v":1491753.6910000001}]
[68,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B72*B72,Sterbtab_mix!C72*B72),3)","v":83107.13},{"$f":"ROUND(SUM(D72:$D$104),3)","v":1407388.4040000001},1331.867,{"$f":"ROUND(SUM(F72:$F$104),3)","v":83107.13},{"$f":"ROUND(SUM(G72:$G$104),3)","v":1407388.4040000001}]
[69,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B73*B73,Sterbtab_mix!C73*B73),3)","v":81775.263000000006},{"$f":"ROUND(SUM(D73:$D$104),3)","v":1324281.274},1412.3340000000001,{"$f":"ROUND(SUM(F73:$F$104),3)","v":81775.263000000006},{"$f":"ROUND(SUM(G73:$G$104),3)","v":1324281.274}]
[70,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B74*B74,Sterbtab_mix!C74*B74),3)","v":80362.929000000004},{"$f":"ROUND(SUM(D74:$D$104),3)","v":1242506.0109999999},1501.9290000000001,{"$f":"ROUND(SUM(F74:$F$104),3)","v":80362.929000000004},{"$f":"ROUND(SUM(G74:$G$104),3)","v":1242506.0109999999}]
[71,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B75*B75,Sterbtab_mix!C75*B75),3)","v":78861},{"$f":"ROUND(SUM(D75:$D$104),3)","v":1162143.0819999999},1600.883,{"$f":"ROUND(SUM(F75:$F$104),3)","v":78861},{"$f":"ROUND(SUM(G75:$G$104),3)","v":1162143.0819999999}]
[72,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B76*B76,Sterbtab_mix!C76*B76),3)","v":77260.116999999998},{"$f":"ROUND(SUM(D76:$D$104),3)","v":1083282.0819999999},1713.123,{"$f":"ROUND(SUM(F76:$F$104),3)","v":77260.116999999998},{"$f":"ROUND(SUM(G76:$G$104),3)","v":1083282.0819999999}]
[73,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B77*B77,Sterbtab_mix!C77*B77),3)","v":75546.994000000006},{"$f":"ROUND(SUM(D77:$D$104),3)","v":1006021.965},1840.442,{"$f":"ROUND(SUM(F77:$F$104),3)","v":75546.994000000006},{"$f":"ROUND(SUM(G77:$G$104),3)","v":1006021.965}]
[74,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B78*B78,Sterbtab_mix!C78*B78),3)","v":73706.551999999996},{"$f":"ROUND(SUM(D78:$D$104),3)","v":930474.97100000002},1984.116,{"$f":"ROUND(SUM(F78:$F$104),3)","v":73706.551999999996},{"$f":"ROUND(SUM(G78:$G$104),3)","v":930474.97100000002}]
[75,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B79*B79,Sterbtab_mix!C79*B79),3)","v":71722.436000000002},{"$f":"ROUND(SUM(D79:$D$104),3)","v":856768.41899999999},2144.7869999999998,{"$f":"ROUND(SUM(F79:$F$104),3)","v":71722.436000000002},{"$f":"ROUND(SUM(G79:$G$104),3)","v":856768.41899999999}]
[76,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B80*B80,Sterbtab_mix!C80*B80),3)","v":69577.649000000005},{"$f":"ROUND(SUM(D80:$D$104),3)","v":785045.98300000001},2322.308,{"$f":"ROUND(SUM(F80:$F$104),3)","v":69577.649000000005},{"$f":"ROUND(SUM(G80:$G$104),3)","v":785045.98300000001}]
[77,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B81*B81,Sterbtab_mix!C81*B81),3)","v":67255.341},{"$f":"ROUND(SUM(D81:$D$104),3)","v":715468.33400000003},2515.5479999999998,{"$f":"ROUND(SUM(F81:$F$104),3)","v":67255.341},{"$f":"ROUND(SUM(G81:$G$104),3)","v":715468.33400000003}]
[78,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B82*B82,Sterbtab_mix!C82*B82),3)","v":64739.792999999998},{"$f":"ROUND(SUM(D82:$D$104),3)","v":648212.99300000002},2722.1779999999999,{"$f":"ROUND(SUM(F82:$F$104),3)","v":64739.792999999998},{"$f":"ROUND(SUM(G82:$G$104),3)","v":648212.99300000002}]
[79,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B83*B83,Sterbtab_mix!C83*B83),3)","v":62017.614999999998},{"$f":"ROUND(SUM(D83:$D$104),3)","v":583473.19999999995},2938.4430000000002,{"$f":"ROUND(SUM(F83:$F$104),3)","v":62017.614999999998},{"$f":"ROUND(SUM(G83:$G$104),3)","v":583473.19999999995}]
[80,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B84*B84,Sterbtab_mix!C84*B84),3)","v":59079.171999999999},{"$f":"ROUND(SUM(D84:$D$104),3)","v":521455.58500000002},3158.9459999999999,{"$f":"ROUND(SUM(F84:$F$104),3)","v":59079.171999999999},{"$f":"ROUND(SUM(G84:$G$104),3)","v":521455.58500000002}]
[81,1,{"$f":"ROUND(B85,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B85*B85,Sterbtab_mix!C85*B85),3)","v":55920.226000000002},{"$f":"ROUND(SUM(D85:$D$104),3)","v":462376.413},{"$f":"ROUND($D$1*D85-D86,3)","v":3376.5859999999998},{"$f":"ROUND(SUM(F85:$F$104),3)","v":55920.226000000002},{"$f":"ROUND(SUM(G85:$G$104),3)","v":462376.413}]
[82,{"$f":"$D$1*B85","v":1},1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B86*B86,Sterbtab_mix!C86*B86),3)","v":52543.64},{"$f":"ROUND(SUM(D86:$D$104),3)","v":406456.18699999998},3582.61,{"$f":"ROUND(SUM(F86:$F$104),3)","v":52543.64},{"$f":"ROUND(SUM(G86:$G$104),3)","v":406456.18699999998}]
[83,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B87*B87,Sterbtab_mix!C87*B87),3)","v":48961.03},{"$f":"ROUND(SUM(D87:$D$104),3)","v":353912.54700000002},3766.8629999999998,{"$f":"ROUND(SUM(F87:$F$104),3)","v":48961.03},{"$f":"ROUND(SUM(G87:$G$104),3)","v":353912.54700000002}]
[84,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B88*B88,Sterbtab_mix!C88*B88),3)","v":45194.167000000001},{"$f":"ROUND(SUM(D88:$D$104),3)","v":304951.51699999999},3918.2310000000002,{"$f":"ROUND(SUM(F88:$F$104),3)","v":45194.167000000001},{"$f":"ROUND(SUM(G88:$G$104),3)","v":304951.51699999999}]
[85,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B89*B89,Sterbtab_mix!C89*B89),3)","v":41275.936000000002},{"$f":"ROUND(SUM(D89:$D$104),3)","v":259757.35},4025.2689999999998,{"$f":"ROUND(SUM(F89:$F$104),3)","v":41275.936000000002},{"$f":"ROUND(SUM(G89:$G$104),3)","v":259757.35}]
[86,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B90*B90,Sterbtab_mix!C90*B90),3)","v":37250.667000000001},{"$f":"ROUND(SUM(D90:$D$104),3)","v":218481.41399999999},4077.0940000000001,{"$f":"ROUND(SUM(F90:$F$104),3)","v":37250.667000000001},{"$f":"ROUND(SUM(G90:$G$104),3)","v":218481.41399999999}]
[87,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B91*B91,Sterbtab_mix!C91*B91),3)","v":33173.572999999997},{"$f":"ROUND(SUM(D91:$D$104),3)","v":181230.747},4064.4250000000002,{"$f":"ROUND(SUM(F91:$F$104),3)","v":33173.572999999997},{"$f":"ROUND(SUM(G91:$G$104),3)","v":181230.747}]
[88,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B92*B92,Sterbtab_mix!C92*B92),3)","v":29109.148000000001},{"$f":"ROUND(SUM(D92:$D$104),3)","v":148057.174},3980.7579999999998,{"$f":"ROUND(SUM(F92:$F$104),3)","v":29109.148000000001},{"$f":"ROUND(SUM(G92:$G$104),3)","v":148057.174}]
[89,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B93*B93,Sterbtab_mix!C93*B93),3)","v":25128.39},{"$f":"ROUND(SUM(D93:$D$104),3)","v":118948.026},3823.471,{"$f":"ROUND(SUM(F93:$F$104),3)","v":25128.39},{"$f":"ROUND(SUM(G93:$G$104),3)","v":118948.026}]
[90,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B94*B94,Sterbtab_mix!C94*B94),3)","v":21304.919000000002},{"$f":"ROUND(SUM(D94:$D$104),3)","v":93819.635999999999},3594.71,{"$f":"ROUND(SUM(F94:$F$104),3)","v":21304.919000000002},{"$f":"ROUND(SUM(G94:$G$104),3)","v":93819.635999999999}]
[91,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B95*B95,Sterbtab_mix!C95*B95),3)","v":17710.208999999999},{"$f":"ROUND(SUM(D95:$D$104),3)","v":72514.717000000004},3301.8240000000001,{"$f":"ROUND(SUM(F95:$F$104),3)","v":17710.208999999999},{"$f":"ROUND(SUM(G95:$G$104),3)","v":72514.717000000004}]
[92,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B96*B96,Sterbtab_mix!C96*B96),3)","v":14408.385},{"$f":"ROUND(SUM(D96:$D$104),3)","v":54804.508000000002},2957.21,{"$f":"ROUND(SUM(F96:$F$104),3)","v":14408.385},{"$f":"ROUND(SUM(G96:$G$104),3)","v":54804.508000000002}]
[93,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B97*B97,Sterbtab_mix!C97*B97),3)","v":11451.174999999999},{"$f":"ROUND(SUM(D97:$D$104),3)","v":40396.123},2577.453,{"$f":"ROUND(SUM(F97:$F$104),3)","v":11451.174999999999},{"$f":"ROUND(SUM(G97:$G$104),3)","v":40396.123}]
[94,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B98*B98,Sterbtab_mix!C98*B98),3)","v":8873.7219999999998},{"$f":"ROUND(SUM(D98:$D$104),3)","v":28944.948},2181.7950000000001,{"$f":"ROUND(SUM(F98:$F$104),3)","v":8873.7219999999998},{"$f":"ROUND(SUM(G98:$G$104),3)","v":28944.948}]
[95,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B99*B99,Sterbtab_mix!C99*B99),3)","v":6691.9269999999997},{"$f":"ROUND(SUM(D99:$D$104),3)","v":20071.225999999999},1790.1389999999999,{"$f":"ROUND(SUM(F99:$F$104),3)","v":6691.9269999999997},{"$f":"ROUND(SUM(G99:$G$104),3)","v":20071.225999999999}]
[96,1,1,{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B100*B100,Sterbtab_mix!C100*B100),3)","v":4901.7879999999996},{"$f":"ROUND(SUM(D100:$D$104),3)","v":13379.299000000001},1420.86,{"$f":"ROUND(SUM(F100:$F$104),3)","v":4901.7879999999996},{"$f":"ROUND(SUM(G100:$G$104),3)","v":13379.299000000001}]
[97,1,{"$f":"ROUND(B101,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B101*B101,Sterbtab_mix!C101*B101),3)","v":3480.9279999999999},{"$f":"ROUND(SUM(D101:$D$104),3)","v":8477.5110000000004},{"$f":"ROUND($D$1*D101-D102,3)","v":1088.857},{"$f":"ROUND(SUM(F101:$F$104),3)","v":3480.9279999999999},{"$f":"ROUND(SUM(G101:$G$104),3)","v":8477.5110000000004}]
[98,{"$f":"$D$1*B101","v":1},{"$f":"ROUND(B102,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B102*B102,Sterbtab_mix!C102*B102),3)","v":2392.0709999999999},{"$f":"ROUND(SUM(D102:$D$104),3)","v":4996.5829999999996},{"$f":"ROUND($D$1*D102-D103,3)","v":804.15099999999995},{"$f":"ROUND(SUM(F102:$F$104),3)","v":2392.0709999999999},{"$f":"ROUND(SUM(G102:$G$104),3)","v":4996.5829999999996}]
[99,{"$f":"$D$1*B102","v":1},{"$f":"ROUND(B103,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B103*B103,Sterbtab_mix!C103*B103),3)","v":1587.92},{"$f":"ROUND(SUM(D103:$D$104),3)","v":2604.5120000000002},{"$f":"ROUND($D$1*D103-D104,3)","v":571.32799999999997},{"$f":"ROUND(SUM(F103:$F$104),3)","v":1587.92},{"$f":"ROUND(SUM(G103:$G$104),3)","v":2604.5120000000002}]
[100,{"$f":"$D$1*B103","v":1},{"$f":"ROUND(B104,10)","v":1},{"$f":"ROUND(IF(mw=1,Sterbtab_mix!B104*B104,Sterbtab_mix!C104*B104),3)","v":1016.592},{"$f":"ROUND(SUM(D104:$D$104),3)","v":1016.592},{"$f":"ROUND($D$1*D104-D105,3)","v":1016.592},{"$f":"ROUND(SUM(F104:$F$104),3)","v":1016.592},{"$f":"ROUND(SUM(G104:$G$104),3)","v":1016.592}]
[null,{"$f":"$D$1*B104","v":1}]

{"sheet":"Renten_orig","index":44,"n_rows":104,"n_cols":10,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"n",{"$f":"Kosten_Fond!$J$9","v":5},null,null,null,"n",4]
[null,null,null,null,{"$f":"(1-Komm_orig!$D$1^$E$1)/(ZW*(1-Komm_orig!$D$1^(1/ZW)))","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"(1-Komm_orig!$D$1^$J$1)/(ZW*(1-Komm_orig!$D$1^(1/ZW)))","v":{"$error":"#DIV/0!"}}]
["x","t","axn","axm","an(3)","axn Faktor 1","axn Faktor 0,4","axm Faktor 0,4",null,"an(4)"]
[{"$f":"x","v":21},0,{"$f":"IF(B4>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A4+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A4+1),4))","v":14.972799999999999},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C4,IF(B4>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A4+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A4+1),4))))","v":14.972799999999999},{"$f":"IF(Kosten_je_Tarif!S3=\"nein\",Kosten_Fond!$J$9,(1-Komm_orig!$D$1^E$1)/(12*(1-Komm_orig!$D$1^(1/12))))","v":5},{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A4-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B4+1,Renten_orig!A4-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B4)))","v":14.937908931149998},{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A4-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B4+1,Renten_orig!A4-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B4)))","v":14.95663169296},{"$f":"IF(B4>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A4-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B4+1,Renten_orig!A4-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B4)))","v":14.95663169296},null,{"$f":"IF(Kosten_je_Tarif!S3=\"nein\",Kosten_Fond!$J$9,(1-Komm_orig!$D$1^J$1)/(12*(1-Komm_orig!$D$1^(1/12))))","v":5}]
[{"$f":"$A$4+B5","v":22},1,{"$f":"IF(B5>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A5+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A5+1),4))","v":13.9763},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C5,IF(B5>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A5+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A5+1),4))))","v":13.9763},null,{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A5-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B5+1,Renten_orig!A5-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B5)))","v":13.946737215679999},{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A5-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B5+1,Renten_orig!A5-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B5)))","v":13.96298066036},{"$f":"IF(B5>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A5-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B5+1,Renten_orig!A5-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B5)))","v":13.96298066036},null,{"$f":"(1-Komm_orig!$D$1^J$1)/(12*(1-Komm_orig!$D$1^(1/12)))","v":{"$error":"#DIV/0!"}}]
[23,2,{"$f":"IF(B6>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A6+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A6+1),4))","v":12.9796},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C6,IF(B6>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A6+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A6+1),4))))","v":12.9796},null,{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A6-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B6+1,Renten_orig!A6-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B6)))","v":12.954898802079999},{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A6-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B6+1,Renten_orig!A6-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B6)))","v":12.968852957009998},{"$f":"IF(B6>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A6-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B6+1,Renten_orig!A6-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B6)))","v":12.968852957009998},null,{"$f":"(1-1.0325^(-J$1))/(12*(1-1.0325^(-1/12)))","v":3.7597123463241564}]
[24,3,{"$f":"IF(B7>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A7+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A7+1),4))","v":11.9826},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C7,IF(B7>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A7+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A7+1),4))))","v":11.9826},null,{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A7-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B7+1,Renten_orig!A7-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B7)))","v":11.96219574136},{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A7-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B7+1,Renten_orig!A7-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B7)))","v":11.974104799269998},{"$f":"IF(B7>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A7-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B7+1,Renten_orig!A7-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B7)))","v":11.974104799269998}]
[25,4,{"$f":"IF(B8>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A8+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A8+1),4))","v":10.985200000000001},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C8,IF(B8>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A8+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A8+1),4))))","v":10.985200000000001},null,{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A8-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B8+1,Renten_orig!A8-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B8)))","v":10.96864530491},{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A8-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B8+1,Renten_orig!A8-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B8)))","v":10.978748810060001},{"$f":"IF(B8>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A8-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B8+1,Renten_orig!A8-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B8)))","v":10.978748810060001}]
[26,5,{"$f":"IF(B9>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A9+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A9+1),4))","v":9.9877000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C9,IF(B9>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A9+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A9+1),4))))","v":9.9877000000000002},null,{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A9-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B9+1,Renten_orig!A9-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B9)))","v":9.9743705935500007},{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A9-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B9+1,Renten_orig!A9-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B9)))","v":9.9828727347500017},{"$f":"IF(B9>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A9-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B9+1,Renten_orig!A9-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B9)))","v":9.9828727347500017}]
[27,6,{"$f":"IF(B10>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A10+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A10+1),4))","v":8.9899000000000004},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C10,IF(B10>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A10+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A10+1),4))))","v":8.9899000000000004},null,{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A10-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B10+1,Renten_orig!A10-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B10)))","v":8.979434994930001},{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A10-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B10+1,Renten_orig!A10-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B10)))","v":8.986522161389999},{"$f":"IF(B10>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A10-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B10+1,Renten_orig!A10-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B10)))","v":8.986522161389999}]
[28,7,{"$f":"IF(B11>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A11+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A11+1),4))","v":7.9919000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C11,IF(B11>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A11+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A11+1),4))))","v":7.9919000000000002},null,{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A11-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B11+1,Renten_orig!A11-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B11)))","v":7.9838740288400007},{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A11-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B11+1,Renten_orig!A11-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B11)))","v":7.9897140522500001},{"$f":"IF(B11>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A11-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B11+1,Renten_orig!A11-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B11)))","v":7.9897140522500001}]
[29,8,{"$f":"IF(B12>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A12+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A12+1),4))","v":6.9938000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C12,IF(B12>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A12+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A12+1),4))))","v":6.9938000000000002},null,{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A12-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B12+1,Renten_orig!A12-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B12)))","v":6.9877382481199994},{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A12-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B12+1,Renten_orig!A12-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B12)))","v":6.9924935683800005},{"$f":"IF(B12>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A12-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B12+1,Renten_orig!A12-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B12)))","v":6.9924935683800005}]
[30,9,{"$f":"IF(B13>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A13+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A13+1),4))","v":5.9954000000000001},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C13,IF(B13>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A13+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A13+1),4))))","v":5.9954000000000001},null,{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A13-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B13+1,Renten_orig!A13-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B13)))","v":5.9910692826499998},{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A13-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B13+1,Renten_orig!A13-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B13)))","v":5.9947254046600005},{"$f":"IF(B13>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A13-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B13+1,Renten_orig!A13-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B13)))","v":5.9947254046600005}]
[31,10,{"$f":"IF(B14>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A14+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A14+1),4))","v":4.9968000000000004},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C14,IF(B14>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A14+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A14+1),4))))","v":4.9968000000000004},null,{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A14-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B14+1,Renten_orig!A14-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B14)))","v":4.9938908309499999},{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A14-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B14+1,Renten_orig!A14-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B14)))","v":4.9964911646300001},{"$f":"IF(B14>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A14-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B14+1,Renten_orig!A14-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B14)))","v":4.9964911646300001}]
[32,11,{"$f":"IF(B15>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A15+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A15+1),4))","v":3.9980000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C15,IF(B15>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A15+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A15+1),4))))","v":3.9980000000000002},null,{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A15-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B15+1,Renten_orig!A15-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B15)))","v":3.9962166290500001},{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B15+1,Renten_orig!A15-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B15)))","v":3.9978296379799998},{"$f":"IF(B15>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B15+1,Renten_orig!A15-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B15)))","v":3.9978296379799998}]
[33,12,{"$f":"IF(B16>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A16+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A16+1),4))","v":2.9990000000000001},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C16,IF(B16>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A16+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A16+1),4))))","v":2.9990000000000001},null,{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A16-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B16+1,Renten_orig!A16-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B16)))","v":2.9980364371600001},{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A16-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B16+1,Renten_orig!A16-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B16)))","v":2.9988690460000003},{"$f":"IF(B16>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A16-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B16+1,Renten_orig!A16-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B16)))","v":2.9988690460000003}]
[34,13,{"$f":"IF(B17>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A17+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A17+1),4))","v":1.9996},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C17,IF(B17>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A17+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A17+1),4))))","v":1.9996},null,{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A17-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B17+1,Renten_orig!A17-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B17)))","v":1.9993180000000002},{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A17-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B17+1,Renten_orig!A17-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B17)))","v":1.9996013000000001},{"$f":"IF(B17>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A17-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B17+1,Renten_orig!A17-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B17)))","v":1.9996013000000001}]
[35,14,{"$f":"IF(B18>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A18+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A18+1),4))","v":1},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C18,IF(B18>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A18+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A18+1),4))))","v":1},null,{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A18-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B18+1,Renten_orig!A18-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B18)))","v":1},{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A18-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B18+1,Renten_orig!A18-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B18)))","v":1},{"$f":"IF(B18>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A18-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B18+1,Renten_orig!A18-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B18)))","v":1}]
[36,15,{"$f":"IF(B19>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A19+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A19+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C19,IF(B19>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A19+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A19+1),4))))","v":0},null,{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A19-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B19+1,Renten_orig!A19-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B19)))","v":0},{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A19-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B19+1,Renten_orig!A19-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B19)))","v":0},{"$f":"IF(B19>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A19-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B19+1,Renten_orig!A19-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B19)))","v":0}]
[37,16,{"$f":"IF(B20>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A20+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A20+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C20,IF(B20>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A20+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A20+1),4))))","v":0},null,{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A20-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B20+1,Renten_orig!A20-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B20)))","v":0},{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A20-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B20+1,Renten_orig!A20-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B20)))","v":0},{"$f":"IF(B20>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A20-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B20+1,Renten_orig!A20-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B20)))","v":0}]
[38,17,{"$f":"IF(B21>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A21+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A21+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C21,IF(B21>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A21+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A21+1),4))))","v":0},null,{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A21-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B21+1,Renten_orig!A21-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B21)))","v":0},{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A21-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B21+1,Renten_orig!A21-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B21)))","v":0},{"$f":"IF(B21>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A21-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B21+1,Renten_orig!A21-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B21)))","v":0}]
[39,18,{"$f":"IF(B22>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A22+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A22+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C22,IF(B22>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A22+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A22+1),4))))","v":0},null,{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A22-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B22+1,Renten_orig!A22-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B22)))","v":0},{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A22-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B22+1,Renten_orig!A22-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B22)))","v":0},{"$f":"IF(B22>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A22-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B22+1,Renten_orig!A22-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B22)))","v":0}]
[40,19,{"$f":"IF(B23>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A23+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A23+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C23,IF(B23>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A23+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A23+1),4))))","v":0},null,{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A23-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B23+1,Renten_orig!A23-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B23)))","v":0},{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A23-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B23+1,Renten_orig!A23-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B23)))","v":0},{"$f":"IF(B23>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A23-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B23+1,Renten_orig!A23-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B23)))","v":0}]
[41,20,{"$f":"IF(B24>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A24+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A24+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C24,IF(B24>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A24+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A24+1),4))))","v":0},null,{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A24-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B24+1,Renten_orig!A24-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B24)))","v":0},{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A24-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B24+1,Renten_orig!A24-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B24)))","v":0},{"$f":"IF(B24>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A24-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B24+1,Renten_orig!A24-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B24)))","v":0}]
[42,21,{"$f":"IF(B25>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A25+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A25+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C25,IF(B25>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A25+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A25+1),4))))","v":0},null,{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A25-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B25+1,Renten_orig!A25-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B25)))","v":0},{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A25-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B25+1,Renten_orig!A25-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B25)))","v":0},{"$f":"IF(B25>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A25-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B25+1,Renten_orig!A25-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B25)))","v":0}]
[43,22,{"$f":"IF(B26>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A26+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A26+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C26,IF(B26>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A26+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A26+1),4))))","v":0},null,{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A26-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B26+1,Renten_orig!A26-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B26)))","v":0},{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A26-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B26+1,Renten_orig!A26-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B26)))","v":0},{"$f":"IF(B26>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A26-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B26+1,Renten_orig!A26-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B26)))","v":0}]
[44,23,{"$f":"IF(B27>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A27+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A27+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C27,IF(B27>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A27+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A27+1),4))))","v":0},null,{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A27-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B27+1,Renten_orig!A27-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B27)))","v":0},{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A27-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B27+1,Renten_orig!A27-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B27)))","v":0},{"$f":"IF(B27>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A27-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B27+1,Renten_orig!A27-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B27)))","v":0}]
[45,24,{"$f":"IF(B28>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A28+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A28+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C28,IF(B28>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A28+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A28+1),4))))","v":0},null,{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A28-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B28+1,Renten_orig!A28-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B28)))","v":0},{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A28-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B28+1,Renten_orig!A28-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B28)))","v":0},{"$f":"IF(B28>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A28-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B28+1,Renten_orig!A28-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B28)))","v":0}]
[46,25,{"$f":"IF(B29>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A29+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A29+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C29,IF(B29>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A29+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A29+1),4))))","v":0},null,{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A29-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B29+1,Renten_orig!A29-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B29)))","v":0},{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A29-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B29+1,Renten_orig!A29-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B29)))","v":0},{"$f":"IF(B29>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A29-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B29+1,Renten_orig!A29-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B29)))","v":0}]
[47,26,{"$f":"IF(B30>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A30+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A30+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C30,IF(B30>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A30+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A30+1),4))))","v":0},null,{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A30-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B30+1,Renten_orig!A30-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B30)))","v":0},{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A30-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B30+1,Renten_orig!A30-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B30)))","v":0},{"$f":"IF(B30>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A30-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B30+1,Renten_orig!A30-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B30)))","v":0}]
[48,27,{"$f":"IF(B31>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A31+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A31+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C31,IF(B31>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A31+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A31+1),4))))","v":0},null,{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A31-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B31+1,Renten_orig!A31-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B31)))","v":0},{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A31-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B31+1,Renten_orig!A31-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B31)))","v":0},{"$f":"IF(B31>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A31-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B31+1,Renten_orig!A31-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B31)))","v":0}]
[49,28,{"$f":"IF(B32>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A32+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A32+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C32,IF(B32>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A32+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A32+1),4))))","v":0},null,{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A32-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B32+1,Renten_orig!A32-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B32)))","v":0},{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A32-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B32+1,Renten_orig!A32-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B32)))","v":0},{"$f":"IF(B32>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A32-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B32+1,Renten_orig!A32-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B32)))","v":0}]
[50,29,{"$f":"IF(B33>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A33+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A33+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C33,IF(B33>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A33+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A33+1),4))))","v":0},null,{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A33-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B33+1,Renten_orig!A33-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B33)))","v":0},{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A33-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B33+1,Renten_orig!A33-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B33)))","v":0},{"$f":"IF(B33>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A33-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B33+1,Renten_orig!A33-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B33)))","v":0}]
[51,30,{"$f":"IF(B34>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A34+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A34+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C34,IF(B34>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A34+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A34+1),4))))","v":0},null,{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A34-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B34+1,Renten_orig!A34-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B34)))","v":0},{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A34-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B34+1,Renten_orig!A34-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B34)))","v":0},{"$f":"IF(B34>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A34-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B34+1,Renten_orig!A34-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B34)))","v":0}]
[52,31,{"$f":"IF(B35>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A35+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A35+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C35,IF(B35>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A35+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A35+1),4))))","v":0},null,{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A35-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B35+1,Renten_orig!A35-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B35)))","v":0},{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A35-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B35+1,Renten_orig!A35-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B35)))","v":0},{"$f":"IF(B35>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A35-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B35+1,Renten_orig!A35-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B35)))","v":0}]
[53,32,{"$f":"IF(B36>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A36+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A36+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C36,IF(B36>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A36+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A36+1),4))))","v":0},null,{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A36-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B36+1,Renten_orig!A36-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B36)))","v":0},{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A36-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B36+1,Renten_orig!A36-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B36)))","v":0},{"$f":"IF(B36>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A36-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B36+1,Renten_orig!A36-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B36)))","v":0}]
[{"$f":"$A$4+B37","v":54},33,{"$f":"IF(B37>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A37+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A37+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C37,IF(B37>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A37+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A37+1),4))))","v":0},null,{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A37-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B37+1,Renten_orig!A37-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B37)))","v":0},{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A37-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B37+1,Renten_orig!A37-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B37)))","v":0},{"$f":"IF(B37>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A37-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B37+1,Renten_orig!A37-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B37)))","v":0}]
[55,34,{"$f":"IF(B38>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A38+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A38+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C38,IF(B38>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A38+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A38+1),4))))","v":0},null,{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A38-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B38+1,Renten_orig!A38-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B38)))","v":0},{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A38-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B38+1,Renten_orig!A38-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B38)))","v":0},{"$f":"IF(B38>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A38-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B38+1,Renten_orig!A38-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B38)))","v":0}]
[56,35,{"$f":"IF(B39>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A39+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A39+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C39,IF(B39>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A39+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A39+1),4))))","v":0},null,{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A39-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B39+1,Renten_orig!A39-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B39)))","v":0},{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A39-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B39+1,Renten_orig!A39-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B39)))","v":0},{"$f":"IF(B39>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A39-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B39+1,Renten_orig!A39-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B39)))","v":0}]
[57,36,{"$f":"IF(B40>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A40+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A40+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C40,IF(B40>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A40+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A40+1),4))))","v":0},null,{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A40-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B40+1,Renten_orig!A40-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B40)))","v":0},{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A40-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B40+1,Renten_orig!A40-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B40)))","v":0},{"$f":"IF(B40>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A40-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B40+1,Renten_orig!A40-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B40)))","v":0}]
[58,37,{"$f":"IF(B41>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A41+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A41+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C41,IF(B41>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A41+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A41+1),4))))","v":0},null,{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A41-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B41+1,Renten_orig!A41-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B41)))","v":0},{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A41-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B41+1,Renten_orig!A41-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B41)))","v":0},{"$f":"IF(B41>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A41-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B41+1,Renten_orig!A41-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B41)))","v":0}]
[59,38,{"$f":"IF(B42>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A42+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A42+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C42,IF(B42>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A42+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A42+1),4))))","v":0},null,{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A42-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B42+1,Renten_orig!A42-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B42)))","v":0},{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A42-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B42+1,Renten_orig!A42-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B42)))","v":0},{"$f":"IF(B42>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A42-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B42+1,Renten_orig!A42-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B42)))","v":0}]
[60,39,{"$f":"IF(B43>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A43+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A43+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C43,IF(B43>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A43+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A43+1),4))))","v":0},null,{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A43-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B43+1,Renten_orig!A43-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B43)))","v":0},{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A43-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B43+1,Renten_orig!A43-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B43)))","v":0},{"$f":"IF(B43>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A43-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B43+1,Renten_orig!A43-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B43)))","v":0}]
[61,40,{"$f":"IF(B44>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A44+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A44+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C44,IF(B44>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A44+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A44+1),4))))","v":0},null,{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A44-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B44+1,Renten_orig!A44-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B44)))","v":0},{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A44-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B44+1,Renten_orig!A44-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B44)))","v":0},{"$f":"IF(B44>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A44-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B44+1,Renten_orig!A44-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B44)))","v":0}]
[62,41,{"$f":"IF(B45>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A45+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A45+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C45,IF(B45>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A45+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A45+1),4))))","v":0},null,{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A45-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B45+1,Renten_orig!A45-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B45)))","v":0},{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A45-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B45+1,Renten_orig!A45-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B45)))","v":0},{"$f":"IF(B45>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A45-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B45+1,Renten_orig!A45-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B45)))","v":0}]
[63,42,{"$f":"IF(B46>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A46+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A46+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C46,IF(B46>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A46+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A46+1),4))))","v":0},null,{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A46-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B46+1,Renten_orig!A46-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B46)))","v":0},{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A46-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B46+1,Renten_orig!A46-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B46)))","v":0},{"$f":"IF(B46>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A46-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B46+1,Renten_orig!A46-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B46)))","v":0}]
[64,43,{"$f":"IF(B47>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A47+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A47+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C47,IF(B47>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A47+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A47+1),4))))","v":0},null,{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A47-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B47+1,Renten_orig!A47-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B47)))","v":0},{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A47-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B47+1,Renten_orig!A47-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B47)))","v":0},{"$f":"IF(B47>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A47-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B47+1,Renten_orig!A47-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B47)))","v":0}]
[65,44,{"$f":"IF(B48>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A48+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A48+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C48,IF(B48>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A48+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A48+1),4))))","v":0},null,{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A48-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B48+1,Renten_orig!A48-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B48)))","v":0},{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A48-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B48+1,Renten_orig!A48-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B48)))","v":0},{"$f":"IF(B48>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A48-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B48+1,Renten_orig!A48-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B48)))","v":0}]
[66,45,{"$f":"IF(B49>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A49+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A49+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C49,IF(B49>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A49+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A49+1),4))))","v":0},null,{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A49-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B49+1,Renten_orig!A49-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B49)))","v":0},{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A49-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B49+1,Renten_orig!A49-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B49)))","v":0},{"$f":"IF(B49>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A49-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B49+1,Renten_orig!A49-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B49)))","v":0}]
[67,46,{"$f":"IF(B50>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A50+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A50+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C50,IF(B50>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A50+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A50+1),4))))","v":0},null,{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A50-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B50+1,Renten_orig!A50-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B50)))","v":0},{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A50-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B50+1,Renten_orig!A50-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B50)))","v":0},{"$f":"IF(B50>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A50-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B50+1,Renten_orig!A50-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B50)))","v":0}]
[68,47,{"$f":"IF(B51>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A51+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A51+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C51,IF(B51>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A51+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A51+1),4))))","v":0},null,{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A51-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B51+1,Renten_orig!A51-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B51)))","v":0},{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A51-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B51+1,Renten_orig!A51-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B51)))","v":0},{"$f":"IF(B51>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A51-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B51+1,Renten_orig!A51-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B51)))","v":0}]
[69,48,{"$f":"IF(B52>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A52+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A52+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C52,IF(B52>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A52+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A52+1),4))))","v":0},null,{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A52-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B52+1,Renten_orig!A52-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B52)))","v":0},{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A52-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B52+1,Renten_orig!A52-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B52)))","v":0},{"$f":"IF(B52>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A52-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B52+1,Renten_orig!A52-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B52)))","v":0}]
[70,49,{"$f":"IF(B53>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A53+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A53+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C53,IF(B53>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A53+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A53+1),4))))","v":0},null,{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A53-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B53+1,Renten_orig!A53-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B53)))","v":0},{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A53-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B53+1,Renten_orig!A53-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B53)))","v":0},{"$f":"IF(B53>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A53-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B53+1,Renten_orig!A53-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B53)))","v":0}]
[71,50,{"$f":"IF(B54>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A54+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A54+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C54,IF(B54>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A54+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A54+1),4))))","v":0},null,{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A54-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B54+1,Renten_orig!A54-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B54)))","v":0},{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A54-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B54+1,Renten_orig!A54-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B54)))","v":0},{"$f":"IF(B54>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A54-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B54+1,Renten_orig!A54-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B54)))","v":0}]
[72,51,{"$f":"IF(B55>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A55+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A55+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C55,IF(B55>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A55+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A55+1),4))))","v":0},null,{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A55-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B55+1,Renten_orig!A55-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B55)))","v":0},{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A55-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B55+1,Renten_orig!A55-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B55)))","v":0},{"$f":"IF(B55>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A55-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B55+1,Renten_orig!A55-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B55)))","v":0}]
[73,52,{"$f":"IF(B56>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A56+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A56+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C56,IF(B56>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A56+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A56+1),4))))","v":0},null,{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A56-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B56+1,Renten_orig!A56-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B56)))","v":0},{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A56-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B56+1,Renten_orig!A56-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B56)))","v":0},{"$f":"IF(B56>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A56-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B56+1,Renten_orig!A56-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B56)))","v":0}]
[74,53,{"$f":"IF(B57>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A57+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A57+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C57,IF(B57>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A57+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A57+1),4))))","v":0},null,{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A57-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B57+1,Renten_orig!A57-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B57)))","v":0},{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A57-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B57+1,Renten_orig!A57-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B57)))","v":0},{"$f":"IF(B57>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A57-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B57+1,Renten_orig!A57-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B57)))","v":0}]
[75,54,{"$f":"IF(B58>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A58+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A58+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C58,IF(B58>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A58+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A58+1),4))))","v":0},null,{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A58-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B58+1,Renten_orig!A58-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B58)))","v":0},{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A58-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B58+1,Renten_orig!A58-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B58)))","v":0},{"$f":"IF(B58>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A58-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B58+1,Renten_orig!A58-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B58)))","v":0}]
[76,55,{"$f":"IF(B59>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A59+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A59+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C59,IF(B59>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A59+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A59+1),4))))","v":0},null,{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A59-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B59+1,Renten_orig!A59-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B59)))","v":0},{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A59-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B59+1,Renten_orig!A59-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B59)))","v":0},{"$f":"IF(B59>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A59-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B59+1,Renten_orig!A59-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B59)))","v":0}]
[77,56,{"$f":"IF(B60>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A60+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A60+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C60,IF(B60>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A60+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A60+1),4))))","v":0},null,{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A60-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B60+1,Renten_orig!A60-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B60)))","v":0},{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A60-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B60+1,Renten_orig!A60-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B60)))","v":0},{"$f":"IF(B60>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A60-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B60+1,Renten_orig!A60-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B60)))","v":0}]
[78,57,{"$f":"IF(B61>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A61+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A61+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C61,IF(B61>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A61+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A61+1),4))))","v":0},null,{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A61-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B61+1,Renten_orig!A61-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B61)))","v":0},{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A61-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B61+1,Renten_orig!A61-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B61)))","v":0},{"$f":"IF(B61>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A61-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B61+1,Renten_orig!A61-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B61)))","v":0}]
[79,58,{"$f":"IF(B62>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A62+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A62+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C62,IF(B62>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A62+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A62+1),4))))","v":0},null,{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A62-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B62+1,Renten_orig!A62-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B62)))","v":0},{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A62-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B62+1,Renten_orig!A62-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B62)))","v":0},{"$f":"IF(B62>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A62-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B62+1,Renten_orig!A62-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B62)))","v":0}]
[80,59,{"$f":"IF(B63>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A63+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A63+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C63,IF(B63>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A63+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A63+1),4))))","v":0},null,{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A63-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B63+1,Renten_orig!A63-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B63)))","v":0},{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A63-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B63+1,Renten_orig!A63-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B63)))","v":0},{"$f":"IF(B63>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A63-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B63+1,Renten_orig!A63-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B63)))","v":0}]
[81,60,{"$f":"IF(B64>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A64+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A64+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C64,IF(B64>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A64+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A64+1),4))))","v":0},null,{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A64-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B64+1,Renten_orig!A64-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B64)))","v":0},{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A64-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B64+1,Renten_orig!A64-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B64)))","v":0},{"$f":"IF(B64>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A64-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B64+1,Renten_orig!A64-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B64)))","v":0}]
[82,61,{"$f":"IF(B65>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A65+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A65+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C65,IF(B65>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A65+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A65+1),4))))","v":0},null,{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A65-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B65+1,Renten_orig!A65-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B65)))","v":0},{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A65-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B65+1,Renten_orig!A65-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B65)))","v":0},{"$f":"IF(B65>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A65-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B65+1,Renten_orig!A65-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B65)))","v":0}]
[83,62,{"$f":"IF(B66>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A66+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A66+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C66,IF(B66>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A66+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A66+1),4))))","v":0},null,{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A66-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B66+1,Renten_orig!A66-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B66)))","v":0},{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A66-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B66+1,Renten_orig!A66-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B66)))","v":0},{"$f":"IF(B66>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A66-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B66+1,Renten_orig!A66-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B66)))","v":0}]
[84,63,{"$f":"IF(B67>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A67+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A67+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C67,IF(B67>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A67+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A67+1),4))))","v":0},null,{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A67-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B67+1,Renten_orig!A67-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B67)))","v":0},{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A67-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B67+1,Renten_orig!A67-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B67)))","v":0},{"$f":"IF(B67>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A67-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B67+1,Renten_orig!A67-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B67)))","v":0}]
[85,64,{"$f":"IF(B68>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A68+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A68+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C68,IF(B68>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A68+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A68+1),4))))","v":0},null,{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A68-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B68+1,Renten_orig!A68-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B68)))","v":0},{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A68-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B68+1,Renten_orig!A68-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B68)))","v":0},{"$f":"IF(B68>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A68-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B68+1,Renten_orig!A68-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B68)))","v":0}]
[{"$f":"$A$4+B69","v":86},65,{"$f":"IF(B69>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A69+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A69+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C69,IF(B69>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A69+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A69+1),4))))","v":0},null,{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A69-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B69+1,Renten_orig!A69-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B69)))","v":0},{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A69-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B69+1,Renten_orig!A69-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B69)))","v":0},{"$f":"IF(B69>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A69-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B69+1,Renten_orig!A69-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B69)))","v":0}]
[87,66,{"$f":"IF(B70>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A70+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A70+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C70,IF(B70>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A70+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A70+1),4))))","v":0},null,{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A70-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B70+1,Renten_orig!A70-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B70)))","v":0},{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A70-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B70+1,Renten_orig!A70-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B70)))","v":0},{"$f":"IF(B70>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A70-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B70+1,Renten_orig!A70-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B70)))","v":0}]
[88,67,{"$f":"IF(B71>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A71+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A71+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C71,IF(B71>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A71+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A71+1),4))))","v":0},null,{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A71-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B71+1,Renten_orig!A71-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B71)))","v":0},{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A71-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B71+1,Renten_orig!A71-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B71)))","v":0},{"$f":"IF(B71>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A71-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B71+1,Renten_orig!A71-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B71)))","v":0}]
[89,68,{"$f":"IF(B72>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A72+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A72+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C72,IF(B72>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A72+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A72+1),4))))","v":0},null,{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A72-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B72+1,Renten_orig!A72-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B72)))","v":0},{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A72-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B72+1,Renten_orig!A72-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B72)))","v":0},{"$f":"IF(B72>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A72-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B72+1,Renten_orig!A72-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B72)))","v":0}]
[90,69,{"$f":"IF(B73>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A73+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A73+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C73,IF(B73>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A73+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A73+1),4))))","v":0},null,{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A73-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B73+1,Renten_orig!A73-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B73)))","v":0},{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A73-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B73+1,Renten_orig!A73-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B73)))","v":0},{"$f":"IF(B73>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A73-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B73+1,Renten_orig!A73-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B73)))","v":0}]
[91,70,{"$f":"IF(B74>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A74+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A74+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C74,IF(B74>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A74+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A74+1),4))))","v":0},null,{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A74-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B74+1,Renten_orig!A74-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B74)))","v":0},{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A74-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B74+1,Renten_orig!A74-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B74)))","v":0},{"$f":"IF(B74>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A74-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B74+1,Renten_orig!A74-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B74)))","v":0}]
[92,71,{"$f":"IF(B75>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A75+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A75+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C75,IF(B75>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A75+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A75+1),4))))","v":0},null,{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A75-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B75+1,Renten_orig!A75-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B75)))","v":0},{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A75-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B75+1,Renten_orig!A75-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B75)))","v":0},{"$f":"IF(B75>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A75-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B75+1,Renten_orig!A75-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B75)))","v":0}]
[93,72,{"$f":"IF(B76>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A76+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A76+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C76,IF(B76>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A76+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A76+1),4))))","v":0},null,{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A76-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B76+1,Renten_orig!A76-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B76)))","v":0},{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A76-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B76+1,Renten_orig!A76-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B76)))","v":0},{"$f":"IF(B76>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A76-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B76+1,Renten_orig!A76-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B76)))","v":0}]
[94,73,{"$f":"IF(B77>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A77+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A77+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C77,IF(B77>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A77+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A77+1),4))))","v":0},null,{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A77-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B77+1,Renten_orig!A77-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B77)))","v":0},{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A77-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B77+1,Renten_orig!A77-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B77)))","v":0},{"$f":"IF(B77>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A77-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B77+1,Renten_orig!A77-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B77)))","v":0}]
[95,74,{"$f":"IF(B78>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A78+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A78+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C78,IF(B78>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A78+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A78+1),4))))","v":0},null,{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A78-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B78+1,Renten_orig!A78-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B78)))","v":0},{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A78-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B78+1,Renten_orig!A78-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B78)))","v":0},{"$f":"IF(B78>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A78-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B78+1,Renten_orig!A78-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B78)))","v":0}]
[96,75,{"$f":"IF(B79>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A79+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A79+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C79,IF(B79>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A79+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A79+1),4))))","v":0},null,{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A79-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B79+1,Renten_orig!A79-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B79)))","v":0},{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A79-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B79+1,Renten_orig!A79-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B79)))","v":0},{"$f":"IF(B79>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A79-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B79+1,Renten_orig!A79-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B79)))","v":0}]
[97,76,{"$f":"IF(B80>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A80+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A80+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C80,IF(B80>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A80+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A80+1),4))))","v":0},null,{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A80-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B80+1,Renten_orig!A80-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B80)))","v":0},{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A80-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B80+1,Renten_orig!A80-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B80)))","v":0},{"$f":"IF(B80>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A80-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B80+1,Renten_orig!A80-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B80)))","v":0}]
[98,77,{"$f":"IF(B81>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A81+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A81+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C81,IF(B81>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A81+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A81+1),4))))","v":0},null,{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A81-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B81+1,Renten_orig!A81-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B81)))","v":0},{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A81-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B81+1,Renten_orig!A81-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B81)))","v":0},{"$f":"IF(B81>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A81-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B81+1,Renten_orig!A81-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B81)))","v":0}]
[99,78,{"$f":"IF(B82>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A82+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A82+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C82,IF(B82>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A82+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A82+1),4))))","v":0},null,{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A82-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B82+1,Renten_orig!A82-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B82)))","v":0},{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A82-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B82+1,Renten_orig!A82-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B82)))","v":0},{"$f":"IF(B82>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A82-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B82+1,Renten_orig!A82-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B82)))","v":0}]
[100,79,{"$f":"IF(B83>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A83+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A83+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C83,IF(B83>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A83+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A83+1),4))))","v":0},null,{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A83-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B83+1,Renten_orig!A83-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B83)))","v":0},{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A83-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B83+1,Renten_orig!A83-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B83)))","v":0},{"$f":"IF(B83>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A83-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B83+1,Renten_orig!A83-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B83)))","v":0}]
[101,80,{"$f":"IF(B84>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A84+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A84+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C84,IF(B84>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A84+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A84+1),4))))","v":0},null,{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A84-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B84+1,Renten_orig!A84-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B84)))","v":0},{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A84-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B84+1,Renten_orig!A84-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B84)))","v":0},{"$f":"IF(B84>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A84-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B84+1,Renten_orig!A84-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B84)))","v":0}]
[102,81,{"$f":"IF(B85>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A85+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A85+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C85,IF(B85>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A85+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A85+1),4))))","v":0},null,{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A85-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B85+1,Renten_orig!A85-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B85)))","v":0},{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A85-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B85+1,Renten_orig!A85-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B85)))","v":0},{"$f":"IF(B85>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A85-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B85+1,Renten_orig!A85-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B85)))","v":0}]
[103,82,{"$f":"IF(B86>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A86+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A86+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C86,IF(B86>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A86+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A86+1),4))))","v":0},null,{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A86-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B86+1,Renten_orig!A86-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B86)))","v":0},{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A86-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B86+1,Renten_orig!A86-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B86)))","v":0},{"$f":"IF(B86>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A86-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B86+1,Renten_orig!A86-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B86)))","v":0}]
[104,83,{"$f":"IF(B87>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A87+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A87+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C87,IF(B87>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A87+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A87+1),4))))","v":0},null,{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A87-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B87+1,Renten_orig!A87-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B87)))","v":0},{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A87-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B87+1,Renten_orig!A87-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B87)))","v":0},{"$f":"IF(B87>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A87-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B87+1,Renten_orig!A87-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B87)))","v":0}]
[105,84,{"$f":"IF(B88>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A88+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A88+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C88,IF(B88>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A88+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A88+1),4))))","v":0},null,{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A88-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B88+1,Renten_orig!A88-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B88)))","v":0},{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A88-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B88+1,Renten_orig!A88-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B88)))","v":0},{"$f":"IF(B88>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A88-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B88+1,Renten_orig!A88-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B88)))","v":0}]
[106,85,{"$f":"IF(B89>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A89+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A89+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C89,IF(B89>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A89+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A89+1),4))))","v":0},null,{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A89-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B89+1,Renten_orig!A89-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B89)))","v":0},{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A89-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B89+1,Renten_orig!A89-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B89)))","v":0},{"$f":"IF(B89>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A89-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B89+1,Renten_orig!A89-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B89)))","v":0}]
[107,86,{"$f":"IF(B90>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A90+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A90+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C90,IF(B90>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A90+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A90+1),4))))","v":0},null,{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A90-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B90+1,Renten_orig!A90-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B90)))","v":0},{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A90-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B90+1,Renten_orig!A90-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B90)))","v":0},{"$f":"IF(B90>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A90-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B90+1,Renten_orig!A90-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B90)))","v":0}]
[108,87,{"$f":"IF(B91>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A91+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A91+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C91,IF(B91>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A91+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A91+1),4))))","v":0},null,{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A91-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B91+1,Renten_orig!A91-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B91)))","v":0},{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A91-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B91+1,Renten_orig!A91-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B91)))","v":0},{"$f":"IF(B91>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A91-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B91+1,Renten_orig!A91-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B91)))","v":0}]
[109,88,{"$f":"IF(B92>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A92+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A92+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C92,IF(B92>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A92+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A92+1),4))))","v":0},null,{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A92-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B92+1,Renten_orig!A92-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B92)))","v":0},{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A92-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B92+1,Renten_orig!A92-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B92)))","v":0},{"$f":"IF(B92>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A92-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B92+1,Renten_orig!A92-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B92)))","v":0}]
[110,89,{"$f":"IF(B93>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A93+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A93+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C93,IF(B93>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A93+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A93+1),4))))","v":0},null,{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A93-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B93+1,Renten_orig!A93-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B93)))","v":0},{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A93-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B93+1,Renten_orig!A93-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B93)))","v":0},{"$f":"IF(B93>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A93-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B93+1,Renten_orig!A93-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B93)))","v":0}]
[111,90,{"$f":"IF(B94>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A94+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A94+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C94,IF(B94>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A94+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A94+1),4))))","v":0},null,{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A94-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B94+1,Renten_orig!A94-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B94)))","v":0},{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A94-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B94+1,Renten_orig!A94-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B94)))","v":0},{"$f":"IF(B94>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A94-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B94+1,Renten_orig!A94-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B94)))","v":0}]
[112,91,{"$f":"IF(B95>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A95+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A95+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C95,IF(B95>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A95+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A95+1),4))))","v":0},null,{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A95-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B95+1,Renten_orig!A95-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B95)))","v":0},{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A95-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B95+1,Renten_orig!A95-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B95)))","v":0},{"$f":"IF(B95>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A95-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B95+1,Renten_orig!A95-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B95)))","v":0}]
[113,92,{"$f":"IF(B96>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A96+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A96+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C96,IF(B96>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A96+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A96+1),4))))","v":0},null,{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A96-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B96+1,Renten_orig!A96-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B96)))","v":0},{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A96-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B96+1,Renten_orig!A96-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B96)))","v":0},{"$f":"IF(B96>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A96-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B96+1,Renten_orig!A96-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B96)))","v":0}]
[114,93,{"$f":"IF(B97>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A97+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A97+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C97,IF(B97>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A97+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A97+1),4))))","v":0},null,{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A97-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B97+1,Renten_orig!A97-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B97)))","v":0},{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A97-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B97+1,Renten_orig!A97-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B97)))","v":0},{"$f":"IF(B97>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A97-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B97+1,Renten_orig!A97-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B97)))","v":0}]
[115,94,{"$f":"IF(B98>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A98+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A98+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C98,IF(B98>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A98+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A98+1),4))))","v":0},null,{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A98-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B98+1,Renten_orig!A98-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B98)))","v":0},{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A98-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B98+1,Renten_orig!A98-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B98)))","v":0},{"$f":"IF(B98>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A98-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B98+1,Renten_orig!A98-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B98)))","v":0}]
[116,95,{"$f":"IF(B99>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A99+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A99+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C99,IF(B99>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A99+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A99+1),4))))","v":0},null,{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A99-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B99+1,Renten_orig!A99-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B99)))","v":0},{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A99-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B99+1,Renten_orig!A99-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B99)))","v":0},{"$f":"IF(B99>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A99-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B99+1,Renten_orig!A99-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B99)))","v":0}]
[117,96,{"$f":"IF(B100>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A100+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A100+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C100,IF(B100>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A100+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A100+1),4))))","v":0},null,{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A100-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B100+1,Renten_orig!A100-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B100)))","v":0},{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A100-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B100+1,Renten_orig!A100-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B100)))","v":0},{"$f":"IF(B100>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A100-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B100+1,Renten_orig!A100-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B100)))","v":0}]
[{"$f":"$A$4+B101","v":118},97,{"$f":"IF(B101>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A101+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A101+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C101,IF(B101>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A101+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A101+1),4))))","v":0},null,{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A101-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B101+1,Renten_orig!A101-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B101)))","v":0},{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A101-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B101+1,Renten_orig!A101-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B101)))","v":0},{"$f":"IF(B101>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A101-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B101+1,Renten_orig!A101-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B101)))","v":0}]
[{"$f":"$A$4+B102","v":119},98,{"$f":"IF(B102>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A102+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A102+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C102,IF(B102>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A102+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A102+1),4))))","v":0},null,{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A102-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B102+1,Renten_orig!A102-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B102)))","v":0},{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A102-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B102+1,Renten_orig!A102-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B102)))","v":0},{"$f":"IF(B102>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A102-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B102+1,Renten_orig!A102-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B102)))","v":0}]
[{"$f":"$A$4+B103","v":120},99,{"$f":"IF(B103>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A103+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A103+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C103,IF(B103>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A103+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A103+1),4))))","v":0},null,{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A103-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B103+1,Renten_orig!A103-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B103)))","v":0},{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A103-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B103+1,Renten_orig!A103-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B103)))","v":0},{"$f":"IF(B103>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A103-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B103+1,Renten_orig!A103-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B103)))","v":0}]
[{"$f":"$A$4+B104","v":121},100,{"$f":"IF(B104>=n,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A104+1)-INDEX(Komm_orig!$E$4:$E$104,x+n+1))/INDEX(Komm_orig!$D$4:$D$104,A104+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C104,IF(B104>=m,0,ROUND((INDEX(Komm_orig!$E$4:$E$104,A104+1)-INDEX(Komm_orig!$E$4:$E$104,x+m+1))/INDEX(Komm_orig!$D$4:$D$104,A104+1),4))))","v":0},null,{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A104-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B104+1,Renten_orig!A104-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B104)))","v":0},{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A104-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B104+1,Renten_orig!A104-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,n-B104)))","v":0},{"$f":"IF(B104>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_orig!$B$5+1,Renten_orig!A104-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B104+1,Renten_orig!A104-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$4+1):INDEX(Komm_orig!$C$4:$C$104,m-B104)))","v":0}]

{"sheet":"Renten_mix","index":45,"n_rows":104,"n_cols":10,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"n",{"$f":"Kosten_Fond!$J$9","v":5},null,null,null,"n",4]
[null,null,null,null,{"$f":"(1-Komm_mix!$D$1^$E$1)/(ZW*(1-Komm_mix!$D$1^(1/ZW)))","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"(1-Komm_mix!$D$1^$J$1)/(ZW*(1-Komm_mix!$D$1^(1/ZW)))","v":{"$error":"#DIV/0!"}}]
["x","t","axn","axm","an(3)","axn Faktor 1","axn Faktor 0,4","axm Faktor 0,4",null,"an(4)"]
[{"$f":"x","v":21},0,{"$f":"IF(B4>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A4+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A4+1),4))","v":14.937900000000001},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C4,IF(B4>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A4+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A4+1),4))))","v":14.937900000000001},{"$f":"IF(Kosten_je_Tarif!S3=\"nein\",Kosten_Fond!$J$9,(1-Komm_mix!$D$1^E$1)/(12*(1-Komm_mix!$D$1^(1/12))))","v":5},{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A4-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B4+1,Renten_mix!A4-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B4)))","v":14.937908931149998},{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A4-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B4+1,Renten_mix!A4-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B4)))","v":14.95663169296},{"$f":"IF(B4>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A4-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B4+1,Renten_mix!A4-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B4)))","v":14.95663169296},null,{"$f":"IF(Kosten_je_Tarif!S3=\"nein\",Kosten_Fond!$J$9,(1-Komm_mix!$D$1^J$1)/(12*(1-Komm_mix!$D$1^(1/12))))","v":5}]
[{"$f":"$A$4+B5","v":22},1,{"$f":"IF(B5>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A5+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A5+1),4))","v":13.9467},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C5,IF(B5>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A5+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A5+1),4))))","v":13.9467},null,{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A5-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B5+1,Renten_mix!A5-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B5)))","v":13.946737215679999},{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A5-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B5+1,Renten_mix!A5-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B5)))","v":13.96298066036},{"$f":"IF(B5>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A5-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B5+1,Renten_mix!A5-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B5)))","v":13.96298066036},null,{"$f":"(1-Komm_mix!$D$1^J$1)/(12*(1-Komm_mix!$D$1^(1/12)))","v":{"$error":"#DIV/0!"}}]
[23,2,{"$f":"IF(B6>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A6+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A6+1),4))","v":12.9549},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C6,IF(B6>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A6+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A6+1),4))))","v":12.9549},null,{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A6-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B6+1,Renten_mix!A6-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B6)))","v":12.954898802079999},{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A6-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B6+1,Renten_mix!A6-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B6)))","v":12.968852957009998},{"$f":"IF(B6>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A6-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B6+1,Renten_mix!A6-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B6)))","v":12.968852957009998},null,{"$f":"(1-1.0325^(-J$1))/(12*(1-1.0325^(-1/12)))","v":3.7597123463241564}]
[24,3,{"$f":"IF(B7>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A7+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A7+1),4))","v":11.962199999999999},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C7,IF(B7>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A7+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A7+1),4))))","v":11.962199999999999},null,{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A7-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B7+1,Renten_mix!A7-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B7)))","v":11.96219574136},{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A7-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B7+1,Renten_mix!A7-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B7)))","v":11.974104799269998},{"$f":"IF(B7>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A7-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B7+1,Renten_mix!A7-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B7)))","v":11.974104799269998}]
[25,4,{"$f":"IF(B8>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A8+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A8+1),4))","v":10.9686},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C8,IF(B8>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A8+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A8+1),4))))","v":10.9686},null,{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A8-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B8+1,Renten_mix!A8-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B8)))","v":10.96864530491},{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A8-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B8+1,Renten_mix!A8-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B8)))","v":10.978748810060001},{"$f":"IF(B8>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A8-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B8+1,Renten_mix!A8-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B8)))","v":10.978748810060001}]
[26,5,{"$f":"IF(B9>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A9+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A9+1),4))","v":9.9743999999999993},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C9,IF(B9>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A9+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A9+1),4))))","v":9.9743999999999993},null,{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A9-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B9+1,Renten_mix!A9-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B9)))","v":9.9743705935500007},{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A9-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B9+1,Renten_mix!A9-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B9)))","v":9.9828727347500017},{"$f":"IF(B9>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A9-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B9+1,Renten_mix!A9-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B9)))","v":9.9828727347500017}]
[27,6,{"$f":"IF(B10>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A10+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A10+1),4))","v":8.9794},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C10,IF(B10>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A10+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A10+1),4))))","v":8.9794},null,{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A10-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B10+1,Renten_mix!A10-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B10)))","v":8.979434994930001},{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A10-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B10+1,Renten_mix!A10-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B10)))","v":8.986522161389999},{"$f":"IF(B10>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A10-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B10+1,Renten_mix!A10-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B10)))","v":8.986522161389999}]
[28,7,{"$f":"IF(B11>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A11+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A11+1),4))","v":7.9839000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C11,IF(B11>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A11+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A11+1),4))))","v":7.9839000000000002},null,{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A11-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B11+1,Renten_mix!A11-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B11)))","v":7.9838740288400007},{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A11-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B11+1,Renten_mix!A11-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B11)))","v":7.9897140522500001},{"$f":"IF(B11>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A11-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B11+1,Renten_mix!A11-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B11)))","v":7.9897140522500001}]
[29,8,{"$f":"IF(B12>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A12+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A12+1),4))","v":6.9877000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C12,IF(B12>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A12+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A12+1),4))))","v":6.9877000000000002},null,{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A12-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B12+1,Renten_mix!A12-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B12)))","v":6.9877382481199994},{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A12-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B12+1,Renten_mix!A12-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B12)))","v":6.9924935683800005},{"$f":"IF(B12>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A12-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B12+1,Renten_mix!A12-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B12)))","v":6.9924935683800005}]
[30,9,{"$f":"IF(B13>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A13+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A13+1),4))","v":5.9911000000000003},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C13,IF(B13>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A13+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A13+1),4))))","v":5.9911000000000003},null,{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A13-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B13+1,Renten_mix!A13-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B13)))","v":5.9910692826499998},{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A13-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B13+1,Renten_mix!A13-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B13)))","v":5.9947254046600005},{"$f":"IF(B13>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A13-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B13+1,Renten_mix!A13-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B13)))","v":5.9947254046600005}]
[31,10,{"$f":"IF(B14>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A14+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A14+1),4))","v":4.9939},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C14,IF(B14>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A14+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A14+1),4))))","v":4.9939},null,{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A14-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B14+1,Renten_mix!A14-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B14)))","v":4.9938908309499999},{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A14-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B14+1,Renten_mix!A14-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B14)))","v":4.9964911646300001},{"$f":"IF(B14>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A14-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B14+1,Renten_mix!A14-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B14)))","v":4.9964911646300001}]
[32,11,{"$f":"IF(B15>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A15+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A15+1),4))","v":3.9962},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C15,IF(B15>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A15+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A15+1),4))))","v":3.9962},null,{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A15-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B15+1,Renten_mix!A15-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B15)))","v":3.9962166290500001},{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B15+1,Renten_mix!A15-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B15)))","v":3.9978296379799998},{"$f":"IF(B15>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B15+1,Renten_mix!A15-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B15)))","v":3.9978296379799998}]
[33,12,{"$f":"IF(B16>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A16+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A16+1),4))","v":2.9980000000000002},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C16,IF(B16>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A16+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A16+1),4))))","v":2.9980000000000002},null,{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A16-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B16+1,Renten_mix!A16-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B16)))","v":2.9980364371600001},{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A16-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B16+1,Renten_mix!A16-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B16)))","v":2.9988690460000003},{"$f":"IF(B16>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A16-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B16+1,Renten_mix!A16-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B16)))","v":2.9988690460000003}]
[34,13,{"$f":"IF(B17>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A17+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A17+1),4))","v":1.9993000000000001},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C17,IF(B17>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A17+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A17+1),4))))","v":1.9993000000000001},null,{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A17-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B17+1,Renten_mix!A17-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B17)))","v":1.9993180000000002},{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A17-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B17+1,Renten_mix!A17-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B17)))","v":1.9996013000000001},{"$f":"IF(B17>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A17-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B17+1,Renten_mix!A17-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B17)))","v":1.9996013000000001}]
[35,14,{"$f":"IF(B18>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A18+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A18+1),4))","v":1},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C18,IF(B18>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A18+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A18+1),4))))","v":1},null,{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A18-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B18+1,Renten_mix!A18-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B18)))","v":1},{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A18-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B18+1,Renten_mix!A18-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B18)))","v":1},{"$f":"IF(B18>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A18-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B18+1,Renten_mix!A18-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B18)))","v":1}]
[36,15,{"$f":"IF(B19>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A19+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A19+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C19,IF(B19>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A19+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A19+1),4))))","v":0},null,{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A19-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B19+1,Renten_mix!A19-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B19)))","v":0},{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A19-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B19+1,Renten_mix!A19-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B19)))","v":0},{"$f":"IF(B19>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A19-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B19+1,Renten_mix!A19-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B19)))","v":0}]
[37,16,{"$f":"IF(B20>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A20+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A20+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C20,IF(B20>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A20+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A20+1),4))))","v":0},null,{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A20-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B20+1,Renten_mix!A20-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B20)))","v":0},{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A20-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B20+1,Renten_mix!A20-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B20)))","v":0},{"$f":"IF(B20>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A20-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B20+1,Renten_mix!A20-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B20)))","v":0}]
[{"$f":"$A$4+B21","v":38},17,{"$f":"IF(B21>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A21+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A21+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C21,IF(B21>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A21+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A21+1),4))))","v":0},null,{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A21-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B21+1,Renten_mix!A21-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B21)))","v":0},{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A21-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B21+1,Renten_mix!A21-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B21)))","v":0},{"$f":"IF(B21>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A21-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B21+1,Renten_mix!A21-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B21)))","v":0}]
[39,18,{"$f":"IF(B22>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A22+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A22+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C22,IF(B22>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A22+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A22+1),4))))","v":0},null,{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A22-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B22+1,Renten_mix!A22-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B22)))","v":0},{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A22-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B22+1,Renten_mix!A22-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B22)))","v":0},{"$f":"IF(B22>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A22-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B22+1,Renten_mix!A22-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B22)))","v":0}]
[40,19,{"$f":"IF(B23>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A23+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A23+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C23,IF(B23>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A23+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A23+1),4))))","v":0},null,{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A23-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B23+1,Renten_mix!A23-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B23)))","v":0},{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A23-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B23+1,Renten_mix!A23-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B23)))","v":0},{"$f":"IF(B23>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A23-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B23+1,Renten_mix!A23-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B23)))","v":0}]
[41,20,{"$f":"IF(B24>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A24+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A24+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C24,IF(B24>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A24+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A24+1),4))))","v":0},null,{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A24-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B24+1,Renten_mix!A24-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B24)))","v":0},{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A24-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B24+1,Renten_mix!A24-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B24)))","v":0},{"$f":"IF(B24>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A24-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B24+1,Renten_mix!A24-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B24)))","v":0}]
[42,21,{"$f":"IF(B25>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A25+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A25+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C25,IF(B25>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A25+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A25+1),4))))","v":0},null,{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A25-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B25+1,Renten_mix!A25-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B25)))","v":0},{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A25-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B25+1,Renten_mix!A25-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B25)))","v":0},{"$f":"IF(B25>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A25-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B25+1,Renten_mix!A25-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B25)))","v":0}]
[43,22,{"$f":"IF(B26>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A26+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A26+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C26,IF(B26>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A26+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A26+1),4))))","v":0},null,{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A26-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B26+1,Renten_mix!A26-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B26)))","v":0},{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A26-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B26+1,Renten_mix!A26-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B26)))","v":0},{"$f":"IF(B26>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A26-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B26+1,Renten_mix!A26-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B26)))","v":0}]
[44,23,{"$f":"IF(B27>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A27+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A27+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C27,IF(B27>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A27+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A27+1),4))))","v":0},null,{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A27-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B27+1,Renten_mix!A27-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B27)))","v":0},{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A27-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B27+1,Renten_mix!A27-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B27)))","v":0},{"$f":"IF(B27>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A27-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B27+1,Renten_mix!A27-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B27)))","v":0}]
[45,24,{"$f":"IF(B28>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A28+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A28+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C28,IF(B28>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A28+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A28+1),4))))","v":0},null,{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A28-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B28+1,Renten_mix!A28-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B28)))","v":0},{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A28-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B28+1,Renten_mix!A28-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B28)))","v":0},{"$f":"IF(B28>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A28-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B28+1,Renten_mix!A28-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B28)))","v":0}]
[46,25,{"$f":"IF(B29>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A29+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A29+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C29,IF(B29>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A29+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A29+1),4))))","v":0},null,{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A29-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B29+1,Renten_mix!A29-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B29)))","v":0},{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A29-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B29+1,Renten_mix!A29-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B29)))","v":0},{"$f":"IF(B29>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A29-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B29+1,Renten_mix!A29-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B29)))","v":0}]
[47,26,{"$f":"IF(B30>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A30+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A30+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C30,IF(B30>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A30+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A30+1),4))))","v":0},null,{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A30-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B30+1,Renten_mix!A30-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B30)))","v":0},{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A30-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B30+1,Renten_mix!A30-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B30)))","v":0},{"$f":"IF(B30>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A30-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B30+1,Renten_mix!A30-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B30)))","v":0}]
[48,27,{"$f":"IF(B31>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A31+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A31+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C31,IF(B31>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A31+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A31+1),4))))","v":0},null,{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A31-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B31+1,Renten_mix!A31-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B31)))","v":0},{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A31-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B31+1,Renten_mix!A31-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B31)))","v":0},{"$f":"IF(B31>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A31-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B31+1,Renten_mix!A31-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B31)))","v":0}]
[49,28,{"$f":"IF(B32>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A32+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A32+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C32,IF(B32>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A32+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A32+1),4))))","v":0},null,{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A32-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B32+1,Renten_mix!A32-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B32)))","v":0},{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A32-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B32+1,Renten_mix!A32-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B32)))","v":0},{"$f":"IF(B32>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A32-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B32+1,Renten_mix!A32-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B32)))","v":0}]
[50,29,{"$f":"IF(B33>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A33+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A33+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C33,IF(B33>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A33+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A33+1),4))))","v":0},null,{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A33-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B33+1,Renten_mix!A33-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B33)))","v":0},{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A33-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B33+1,Renten_mix!A33-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B33)))","v":0},{"$f":"IF(B33>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A33-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B33+1,Renten_mix!A33-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B33)))","v":0}]
[51,30,{"$f":"IF(B34>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A34+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A34+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C34,IF(B34>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A34+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A34+1),4))))","v":0},null,{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A34-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B34+1,Renten_mix!A34-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B34)))","v":0},{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A34-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B34+1,Renten_mix!A34-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B34)))","v":0},{"$f":"IF(B34>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A34-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B34+1,Renten_mix!A34-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B34)))","v":0}]
[52,31,{"$f":"IF(B35>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A35+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A35+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C35,IF(B35>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A35+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A35+1),4))))","v":0},null,{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A35-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B35+1,Renten_mix!A35-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B35)))","v":0},{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A35-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B35+1,Renten_mix!A35-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B35)))","v":0},{"$f":"IF(B35>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A35-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B35+1,Renten_mix!A35-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B35)))","v":0}]
[53,32,{"$f":"IF(B36>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A36+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A36+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C36,IF(B36>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A36+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A36+1),4))))","v":0},null,{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A36-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B36+1,Renten_mix!A36-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B36)))","v":0},{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A36-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B36+1,Renten_mix!A36-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B36)))","v":0},{"$f":"IF(B36>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A36-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B36+1,Renten_mix!A36-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B36)))","v":0}]
[{"$f":"$A$4+B37","v":54},33,{"$f":"IF(B37>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A37+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A37+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C37,IF(B37>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A37+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A37+1),4))))","v":0},null,{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A37-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B37+1,Renten_mix!A37-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B37)))","v":0},{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A37-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B37+1,Renten_mix!A37-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B37)))","v":0},{"$f":"IF(B37>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A37-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B37+1,Renten_mix!A37-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B37)))","v":0}]
[55,34,{"$f":"IF(B38>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A38+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A38+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C38,IF(B38>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A38+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A38+1),4))))","v":0},null,{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A38-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B38+1,Renten_mix!A38-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B38)))","v":0},{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A38-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B38+1,Renten_mix!A38-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B38)))","v":0},{"$f":"IF(B38>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A38-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B38+1,Renten_mix!A38-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B38)))","v":0}]
[56,35,{"$f":"IF(B39>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A39+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A39+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C39,IF(B39>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A39+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A39+1),4))))","v":0},null,{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A39-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B39+1,Renten_mix!A39-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B39)))","v":0},{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A39-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B39+1,Renten_mix!A39-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B39)))","v":0},{"$f":"IF(B39>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A39-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B39+1,Renten_mix!A39-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B39)))","v":0}]
[57,36,{"$f":"IF(B40>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A40+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A40+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C40,IF(B40>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A40+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A40+1),4))))","v":0},null,{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A40-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B40+1,Renten_mix!A40-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B40)))","v":0},{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A40-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B40+1,Renten_mix!A40-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B40)))","v":0},{"$f":"IF(B40>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A40-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B40+1,Renten_mix!A40-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B40)))","v":0}]
[58,37,{"$f":"IF(B41>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A41+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A41+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C41,IF(B41>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A41+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A41+1),4))))","v":0},null,{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A41-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B41+1,Renten_mix!A41-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B41)))","v":0},{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A41-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B41+1,Renten_mix!A41-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B41)))","v":0},{"$f":"IF(B41>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A41-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B41+1,Renten_mix!A41-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B41)))","v":0}]
[59,38,{"$f":"IF(B42>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A42+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A42+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C42,IF(B42>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A42+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A42+1),4))))","v":0},null,{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A42-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B42+1,Renten_mix!A42-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B42)))","v":0},{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A42-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B42+1,Renten_mix!A42-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B42)))","v":0},{"$f":"IF(B42>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A42-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B42+1,Renten_mix!A42-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B42)))","v":0}]
[60,39,{"$f":"IF(B43>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A43+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A43+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C43,IF(B43>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A43+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A43+1),4))))","v":0},null,{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A43-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B43+1,Renten_mix!A43-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B43)))","v":0},{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A43-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B43+1,Renten_mix!A43-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B43)))","v":0},{"$f":"IF(B43>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A43-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B43+1,Renten_mix!A43-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B43)))","v":0}]
[61,40,{"$f":"IF(B44>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A44+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A44+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C44,IF(B44>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A44+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A44+1),4))))","v":0},null,{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A44-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B44+1,Renten_mix!A44-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B44)))","v":0},{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A44-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B44+1,Renten_mix!A44-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B44)))","v":0},{"$f":"IF(B44>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A44-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B44+1,Renten_mix!A44-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B44)))","v":0}]
[62,41,{"$f":"IF(B45>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A45+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A45+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C45,IF(B45>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A45+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A45+1),4))))","v":0},null,{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A45-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B45+1,Renten_mix!A45-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B45)))","v":0},{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A45-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B45+1,Renten_mix!A45-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B45)))","v":0},{"$f":"IF(B45>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A45-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B45+1,Renten_mix!A45-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B45)))","v":0}]
[63,42,{"$f":"IF(B46>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A46+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A46+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C46,IF(B46>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A46+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A46+1),4))))","v":0},null,{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A46-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B46+1,Renten_mix!A46-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B46)))","v":0},{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A46-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B46+1,Renten_mix!A46-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B46)))","v":0},{"$f":"IF(B46>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A46-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B46+1,Renten_mix!A46-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B46)))","v":0}]
[64,43,{"$f":"IF(B47>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A47+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A47+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C47,IF(B47>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A47+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A47+1),4))))","v":0},null,{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A47-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B47+1,Renten_mix!A47-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B47)))","v":0},{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A47-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B47+1,Renten_mix!A47-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B47)))","v":0},{"$f":"IF(B47>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A47-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B47+1,Renten_mix!A47-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B47)))","v":0}]
[65,44,{"$f":"IF(B48>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A48+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A48+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C48,IF(B48>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A48+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A48+1),4))))","v":0},null,{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A48-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B48+1,Renten_mix!A48-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B48)))","v":0},{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A48-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B48+1,Renten_mix!A48-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B48)))","v":0},{"$f":"IF(B48>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A48-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B48+1,Renten_mix!A48-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B48)))","v":0}]
[66,45,{"$f":"IF(B49>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A49+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A49+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C49,IF(B49>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A49+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A49+1),4))))","v":0},null,{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A49-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B49+1,Renten_mix!A49-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B49)))","v":0},{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A49-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B49+1,Renten_mix!A49-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B49)))","v":0},{"$f":"IF(B49>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A49-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B49+1,Renten_mix!A49-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B49)))","v":0}]
[67,46,{"$f":"IF(B50>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A50+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A50+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C50,IF(B50>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A50+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A50+1),4))))","v":0},null,{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A50-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B50+1,Renten_mix!A50-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B50)))","v":0},{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A50-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B50+1,Renten_mix!A50-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B50)))","v":0},{"$f":"IF(B50>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A50-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B50+1,Renten_mix!A50-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B50)))","v":0}]
[68,47,{"$f":"IF(B51>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A51+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A51+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C51,IF(B51>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A51+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A51+1),4))))","v":0},null,{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A51-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B51+1,Renten_mix!A51-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B51)))","v":0},{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A51-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B51+1,Renten_mix!A51-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B51)))","v":0},{"$f":"IF(B51>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A51-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B51+1,Renten_mix!A51-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B51)))","v":0}]
[69,48,{"$f":"IF(B52>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A52+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A52+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C52,IF(B52>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A52+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A52+1),4))))","v":0},null,{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A52-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B52+1,Renten_mix!A52-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B52)))","v":0},{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A52-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B52+1,Renten_mix!A52-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B52)))","v":0},{"$f":"IF(B52>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A52-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B52+1,Renten_mix!A52-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B52)))","v":0}]
[{"$f":"$A$4+B53","v":70},49,{"$f":"IF(B53>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A53+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A53+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C53,IF(B53>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A53+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A53+1),4))))","v":0},null,{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A53-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B53+1,Renten_mix!A53-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B53)))","v":0},{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A53-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B53+1,Renten_mix!A53-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B53)))","v":0},{"$f":"IF(B53>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A53-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B53+1,Renten_mix!A53-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B53)))","v":0}]
[71,50,{"$f":"IF(B54>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A54+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A54+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C54,IF(B54>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A54+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A54+1),4))))","v":0},null,{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A54-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B54+1,Renten_mix!A54-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B54)))","v":0},{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A54-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B54+1,Renten_mix!A54-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B54)))","v":0},{"$f":"IF(B54>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A54-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B54+1,Renten_mix!A54-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B54)))","v":0}]
[72,51,{"$f":"IF(B55>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A55+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A55+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C55,IF(B55>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A55+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A55+1),4))))","v":0},null,{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A55-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B55+1,Renten_mix!A55-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B55)))","v":0},{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A55-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B55+1,Renten_mix!A55-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B55)))","v":0},{"$f":"IF(B55>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A55-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B55+1,Renten_mix!A55-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B55)))","v":0}]
[73,52,{"$f":"IF(B56>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A56+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A56+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C56,IF(B56>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A56+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A56+1),4))))","v":0},null,{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A56-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B56+1,Renten_mix!A56-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B56)))","v":0},{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A56-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B56+1,Renten_mix!A56-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B56)))","v":0},{"$f":"IF(B56>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A56-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B56+1,Renten_mix!A56-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B56)))","v":0}]
[74,53,{"$f":"IF(B57>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A57+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A57+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C57,IF(B57>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A57+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A57+1),4))))","v":0},null,{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A57-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B57+1,Renten_mix!A57-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B57)))","v":0},{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A57-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B57+1,Renten_mix!A57-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B57)))","v":0},{"$f":"IF(B57>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A57-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B57+1,Renten_mix!A57-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B57)))","v":0}]
[75,54,{"$f":"IF(B58>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A58+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A58+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C58,IF(B58>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A58+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A58+1),4))))","v":0},null,{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A58-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B58+1,Renten_mix!A58-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B58)))","v":0},{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A58-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B58+1,Renten_mix!A58-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B58)))","v":0},{"$f":"IF(B58>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A58-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B58+1,Renten_mix!A58-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B58)))","v":0}]
[76,55,{"$f":"IF(B59>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A59+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A59+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C59,IF(B59>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A59+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A59+1),4))))","v":0},null,{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A59-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B59+1,Renten_mix!A59-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B59)))","v":0},{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A59-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B59+1,Renten_mix!A59-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B59)))","v":0},{"$f":"IF(B59>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A59-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B59+1,Renten_mix!A59-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B59)))","v":0}]
[77,56,{"$f":"IF(B60>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A60+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A60+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C60,IF(B60>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A60+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A60+1),4))))","v":0},null,{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A60-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B60+1,Renten_mix!A60-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B60)))","v":0},{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A60-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B60+1,Renten_mix!A60-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B60)))","v":0},{"$f":"IF(B60>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A60-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B60+1,Renten_mix!A60-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B60)))","v":0}]
[78,57,{"$f":"IF(B61>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A61+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A61+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C61,IF(B61>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A61+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A61+1),4))))","v":0},null,{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A61-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B61+1,Renten_mix!A61-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B61)))","v":0},{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A61-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B61+1,Renten_mix!A61-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B61)))","v":0},{"$f":"IF(B61>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A61-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B61+1,Renten_mix!A61-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B61)))","v":0}]
[79,58,{"$f":"IF(B62>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A62+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A62+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C62,IF(B62>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A62+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A62+1),4))))","v":0},null,{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A62-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B62+1,Renten_mix!A62-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B62)))","v":0},{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A62-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B62+1,Renten_mix!A62-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B62)))","v":0},{"$f":"IF(B62>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A62-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B62+1,Renten_mix!A62-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B62)))","v":0}]
[80,59,{"$f":"IF(B63>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A63+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A63+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C63,IF(B63>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A63+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A63+1),4))))","v":0},null,{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A63-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B63+1,Renten_mix!A63-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B63)))","v":0},{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A63-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B63+1,Renten_mix!A63-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B63)))","v":0},{"$f":"IF(B63>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A63-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B63+1,Renten_mix!A63-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B63)))","v":0}]
[81,60,{"$f":"IF(B64>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A64+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A64+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C64,IF(B64>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A64+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A64+1),4))))","v":0},null,{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A64-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B64+1,Renten_mix!A64-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B64)))","v":0},{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A64-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B64+1,Renten_mix!A64-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B64)))","v":0},{"$f":"IF(B64>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A64-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B64+1,Renten_mix!A64-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B64)))","v":0}]
[82,61,{"$f":"IF(B65>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A65+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A65+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C65,IF(B65>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A65+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A65+1),4))))","v":0},null,{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A65-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B65+1,Renten_mix!A65-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B65)))","v":0},{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A65-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B65+1,Renten_mix!A65-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B65)))","v":0},{"$f":"IF(B65>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A65-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B65+1,Renten_mix!A65-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B65)))","v":0}]
[83,62,{"$f":"IF(B66>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A66+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A66+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C66,IF(B66>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A66+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A66+1),4))))","v":0},null,{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A66-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B66+1,Renten_mix!A66-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B66)))","v":0},{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A66-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B66+1,Renten_mix!A66-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B66)))","v":0},{"$f":"IF(B66>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A66-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B66+1,Renten_mix!A66-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B66)))","v":0}]
[84,63,{"$f":"IF(B67>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A67+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A67+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C67,IF(B67>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A67+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A67+1),4))))","v":0},null,{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A67-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B67+1,Renten_mix!A67-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B67)))","v":0},{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A67-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B67+1,Renten_mix!A67-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B67)))","v":0},{"$f":"IF(B67>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A67-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B67+1,Renten_mix!A67-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B67)))","v":0}]
[85,64,{"$f":"IF(B68>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A68+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A68+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C68,IF(B68>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A68+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A68+1),4))))","v":0},null,{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A68-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B68+1,Renten_mix!A68-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B68)))","v":0},{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A68-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B68+1,Renten_mix!A68-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B68)))","v":0},{"$f":"IF(B68>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A68-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B68+1,Renten_mix!A68-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B68)))","v":0}]
[{"$f":"$A$4+B69","v":86},65,{"$f":"IF(B69>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A69+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A69+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C69,IF(B69>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A69+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A69+1),4))))","v":0},null,{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A69-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B69+1,Renten_mix!A69-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B69)))","v":0},{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A69-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B69+1,Renten_mix!A69-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B69)))","v":0},{"$f":"IF(B69>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A69-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B69+1,Renten_mix!A69-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B69)))","v":0}]
[87,66,{"$f":"IF(B70>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A70+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A70+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C70,IF(B70>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A70+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A70+1),4))))","v":0},null,{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A70-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B70+1,Renten_mix!A70-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B70)))","v":0},{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A70-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B70+1,Renten_mix!A70-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B70)))","v":0},{"$f":"IF(B70>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A70-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B70+1,Renten_mix!A70-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B70)))","v":0}]
[88,67,{"$f":"IF(B71>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A71+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A71+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C71,IF(B71>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A71+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A71+1),4))))","v":0},null,{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A71-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B71+1,Renten_mix!A71-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B71)))","v":0},{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A71-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B71+1,Renten_mix!A71-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B71)))","v":0},{"$f":"IF(B71>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A71-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B71+1,Renten_mix!A71-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B71)))","v":0}]
[89,68,{"$f":"IF(B72>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A72+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A72+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C72,IF(B72>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A72+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A72+1),4))))","v":0},null,{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A72-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B72+1,Renten_mix!A72-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B72)))","v":0},{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A72-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B72+1,Renten_mix!A72-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B72)))","v":0},{"$f":"IF(B72>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A72-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B72+1,Renten_mix!A72-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B72)))","v":0}]
[90,69,{"$f":"IF(B73>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A73+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A73+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C73,IF(B73>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A73+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A73+1),4))))","v":0},null,{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A73-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B73+1,Renten_mix!A73-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B73)))","v":0},{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A73-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B73+1,Renten_mix!A73-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B73)))","v":0},{"$f":"IF(B73>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A73-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B73+1,Renten_mix!A73-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B73)))","v":0}]
[91,70,{"$f":"IF(B74>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A74+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A74+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C74,IF(B74>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A74+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A74+1),4))))","v":0},null,{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A74-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B74+1,Renten_mix!A74-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B74)))","v":0},{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A74-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B74+1,Renten_mix!A74-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B74)))","v":0},{"$f":"IF(B74>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A74-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B74+1,Renten_mix!A74-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B74)))","v":0}]
[92,71,{"$f":"IF(B75>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A75+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A75+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C75,IF(B75>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A75+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A75+1),4))))","v":0},null,{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A75-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B75+1,Renten_mix!A75-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B75)))","v":0},{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A75-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B75+1,Renten_mix!A75-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B75)))","v":0},{"$f":"IF(B75>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A75-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B75+1,Renten_mix!A75-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B75)))","v":0}]
[93,72,{"$f":"IF(B76>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A76+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A76+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C76,IF(B76>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A76+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A76+1),4))))","v":0},null,{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A76-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B76+1,Renten_mix!A76-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B76)))","v":0},{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A76-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B76+1,Renten_mix!A76-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B76)))","v":0},{"$f":"IF(B76>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A76-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B76+1,Renten_mix!A76-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B76)))","v":0}]
[94,73,{"$f":"IF(B77>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A77+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A77+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C77,IF(B77>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A77+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A77+1),4))))","v":0},null,{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A77-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B77+1,Renten_mix!A77-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B77)))","v":0},{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A77-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B77+1,Renten_mix!A77-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B77)))","v":0},{"$f":"IF(B77>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A77-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B77+1,Renten_mix!A77-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B77)))","v":0}]
[95,74,{"$f":"IF(B78>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A78+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A78+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C78,IF(B78>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A78+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A78+1),4))))","v":0},null,{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A78-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B78+1,Renten_mix!A78-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B78)))","v":0},{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A78-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B78+1,Renten_mix!A78-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B78)))","v":0},{"$f":"IF(B78>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A78-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B78+1,Renten_mix!A78-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B78)))","v":0}]
[96,75,{"$f":"IF(B79>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A79+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A79+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C79,IF(B79>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A79+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A79+1),4))))","v":0},null,{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A79-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B79+1,Renten_mix!A79-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B79)))","v":0},{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A79-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B79+1,Renten_mix!A79-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B79)))","v":0},{"$f":"IF(B79>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A79-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B79+1,Renten_mix!A79-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B79)))","v":0}]
[97,76,{"$f":"IF(B80>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A80+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A80+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C80,IF(B80>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A80+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A80+1),4))))","v":0},null,{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A80-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B80+1,Renten_mix!A80-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B80)))","v":0},{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A80-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B80+1,Renten_mix!A80-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B80)))","v":0},{"$f":"IF(B80>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A80-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B80+1,Renten_mix!A80-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B80)))","v":0}]
[98,77,{"$f":"IF(B81>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A81+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A81+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C81,IF(B81>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A81+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A81+1),4))))","v":0},null,{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A81-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B81+1,Renten_mix!A81-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B81)))","v":0},{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A81-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B81+1,Renten_mix!A81-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B81)))","v":0},{"$f":"IF(B81>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A81-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B81+1,Renten_mix!A81-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B81)))","v":0}]
[99,78,{"$f":"IF(B82>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A82+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A82+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C82,IF(B82>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A82+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A82+1),4))))","v":0},null,{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A82-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B82+1,Renten_mix!A82-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B82)))","v":0},{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A82-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B82+1,Renten_mix!A82-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B82)))","v":0},{"$f":"IF(B82>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A82-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B82+1,Renten_mix!A82-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B82)))","v":0}]
[100,79,{"$f":"IF(B83>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A83+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A83+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C83,IF(B83>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A83+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A83+1),4))))","v":0},null,{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A83-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B83+1,Renten_mix!A83-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B83)))","v":0},{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A83-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B83+1,Renten_mix!A83-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B83)))","v":0},{"$f":"IF(B83>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A83-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B83+1,Renten_mix!A83-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B83)))","v":0}]
[101,80,{"$f":"IF(B84>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A84+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A84+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C84,IF(B84>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A84+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A84+1),4))))","v":0},null,{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A84-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B84+1,Renten_mix!A84-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B84)))","v":0},{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A84-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B84+1,Renten_mix!A84-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B84)))","v":0},{"$f":"IF(B84>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A84-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B84+1,Renten_mix!A84-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B84)))","v":0}]
[{"$f":"$A$4+B85","v":102},81,{"$f":"IF(B85>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A85+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A85+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C85,IF(B85>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A85+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A85+1),4))))","v":0},null,{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A85-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B85+1,Renten_mix!A85-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B85)))","v":0},{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A85-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B85+1,Renten_mix!A85-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B85)))","v":0},{"$f":"IF(B85>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A85-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B85+1,Renten_mix!A85-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B85)))","v":0}]
[103,82,{"$f":"IF(B86>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A86+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A86+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C86,IF(B86>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A86+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A86+1),4))))","v":0},null,{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A86-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B86+1,Renten_mix!A86-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B86)))","v":0},{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A86-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B86+1,Renten_mix!A86-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B86)))","v":0},{"$f":"IF(B86>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A86-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B86+1,Renten_mix!A86-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B86)))","v":0}]
[104,83,{"$f":"IF(B87>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A87+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A87+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C87,IF(B87>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A87+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A87+1),4))))","v":0},null,{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A87-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B87+1,Renten_mix!A87-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B87)))","v":0},{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A87-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B87+1,Renten_mix!A87-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B87)))","v":0},{"$f":"IF(B87>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A87-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B87+1,Renten_mix!A87-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B87)))","v":0}]
[105,84,{"$f":"IF(B88>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A88+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A88+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C88,IF(B88>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A88+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A88+1),4))))","v":0},null,{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A88-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B88+1,Renten_mix!A88-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B88)))","v":0},{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A88-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B88+1,Renten_mix!A88-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B88)))","v":0},{"$f":"IF(B88>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A88-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B88+1,Renten_mix!A88-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B88)))","v":0}]
[106,85,{"$f":"IF(B89>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A89+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A89+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C89,IF(B89>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A89+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A89+1),4))))","v":0},null,{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A89-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B89+1,Renten_mix!A89-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B89)))","v":0},{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A89-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B89+1,Renten_mix!A89-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B89)))","v":0},{"$f":"IF(B89>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A89-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B89+1,Renten_mix!A89-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B89)))","v":0}]
[107,86,{"$f":"IF(B90>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A90+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A90+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C90,IF(B90>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A90+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A90+1),4))))","v":0},null,{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A90-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B90+1,Renten_mix!A90-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B90)))","v":0},{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A90-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B90+1,Renten_mix!A90-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B90)))","v":0},{"$f":"IF(B90>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A90-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B90+1,Renten_mix!A90-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B90)))","v":0}]
[108,87,{"$f":"IF(B91>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A91+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A91+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C91,IF(B91>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A91+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A91+1),4))))","v":0},null,{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A91-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B91+1,Renten_mix!A91-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B91)))","v":0},{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A91-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B91+1,Renten_mix!A91-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B91)))","v":0},{"$f":"IF(B91>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A91-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B91+1,Renten_mix!A91-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B91)))","v":0}]
[109,88,{"$f":"IF(B92>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A92+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A92+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C92,IF(B92>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A92+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A92+1),4))))","v":0},null,{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A92-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B92+1,Renten_mix!A92-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B92)))","v":0},{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A92-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B92+1,Renten_mix!A92-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B92)))","v":0},{"$f":"IF(B92>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A92-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B92+1,Renten_mix!A92-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B92)))","v":0}]
[110,89,{"$f":"IF(B93>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A93+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A93+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C93,IF(B93>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A93+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A93+1),4))))","v":0},null,{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A93-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B93+1,Renten_mix!A93-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B93)))","v":0},{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A93-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B93+1,Renten_mix!A93-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B93)))","v":0},{"$f":"IF(B93>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A93-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B93+1,Renten_mix!A93-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B93)))","v":0}]
[111,90,{"$f":"IF(B94>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A94+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A94+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C94,IF(B94>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A94+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A94+1),4))))","v":0},null,{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A94-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B94+1,Renten_mix!A94-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B94)))","v":0},{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A94-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B94+1,Renten_mix!A94-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B94)))","v":0},{"$f":"IF(B94>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A94-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B94+1,Renten_mix!A94-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B94)))","v":0}]
[112,91,{"$f":"IF(B95>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A95+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A95+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C95,IF(B95>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A95+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A95+1),4))))","v":0},null,{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A95-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B95+1,Renten_mix!A95-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B95)))","v":0},{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A95-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B95+1,Renten_mix!A95-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B95)))","v":0},{"$f":"IF(B95>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A95-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B95+1,Renten_mix!A95-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B95)))","v":0}]
[113,92,{"$f":"IF(B96>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A96+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A96+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C96,IF(B96>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A96+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A96+1),4))))","v":0},null,{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A96-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B96+1,Renten_mix!A96-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B96)))","v":0},{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A96-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B96+1,Renten_mix!A96-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B96)))","v":0},{"$f":"IF(B96>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A96-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B96+1,Renten_mix!A96-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B96)))","v":0}]
[114,93,{"$f":"IF(B97>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A97+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A97+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C97,IF(B97>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A97+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A97+1),4))))","v":0},null,{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A97-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B97+1,Renten_mix!A97-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B97)))","v":0},{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A97-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B97+1,Renten_mix!A97-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B97)))","v":0},{"$f":"IF(B97>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A97-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B97+1,Renten_mix!A97-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B97)))","v":0}]
[115,94,{"$f":"IF(B98>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A98+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A98+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C98,IF(B98>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A98+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A98+1),4))))","v":0},null,{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A98-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B98+1,Renten_mix!A98-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B98)))","v":0},{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A98-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B98+1,Renten_mix!A98-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B98)))","v":0},{"$f":"IF(B98>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A98-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B98+1,Renten_mix!A98-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B98)))","v":0}]
[116,95,{"$f":"IF(B99>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A99+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A99+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C99,IF(B99>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A99+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A99+1),4))))","v":0},null,{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A99-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B99+1,Renten_mix!A99-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B99)))","v":0},{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A99-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B99+1,Renten_mix!A99-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B99)))","v":0},{"$f":"IF(B99>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A99-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B99+1,Renten_mix!A99-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B99)))","v":0}]
[117,96,{"$f":"IF(B100>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A100+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A100+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C100,IF(B100>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A100+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A100+1),4))))","v":0},null,{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A100-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B100+1,Renten_mix!A100-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B100)))","v":0},{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A100-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B100+1,Renten_mix!A100-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B100)))","v":0},{"$f":"IF(B100>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A100-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B100+1,Renten_mix!A100-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B100)))","v":0}]
[{"$f":"$A$4+B101","v":118},97,{"$f":"IF(B101>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A101+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A101+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C101,IF(B101>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A101+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A101+1),4))))","v":0},null,{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A101-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B101+1,Renten_mix!A101-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B101)))","v":0},{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A101-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B101+1,Renten_mix!A101-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B101)))","v":0},{"$f":"IF(B101>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A101-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B101+1,Renten_mix!A101-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B101)))","v":0}]
[{"$f":"$A$4+B102","v":119},98,{"$f":"IF(B102>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A102+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A102+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C102,IF(B102>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A102+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A102+1),4))))","v":0},null,{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A102-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B102+1,Renten_mix!A102-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B102)))","v":0},{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A102-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B102+1,Renten_mix!A102-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B102)))","v":0},{"$f":"IF(B102>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A102-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B102+1,Renten_mix!A102-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B102)))","v":0}]
[{"$f":"$A$4+B103","v":120},99,{"$f":"IF(B103>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A103+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A103+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C103,IF(B103>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A103+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A103+1),4))))","v":0},null,{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A103-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B103+1,Renten_mix!A103-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B103)))","v":0},{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A103-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B103+1,Renten_mix!A103-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B103)))","v":0},{"$f":"IF(B103>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A103-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B103+1,Renten_mix!A103-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B103)))","v":0}]
[{"$f":"$A$4+B104","v":121},100,{"$f":"IF(B104>=n,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A104+1)-INDEX(Komm_mix!$E$4:$E$104,x+n+1))/INDEX(Komm_mix!$D$4:$D$104,A104+1),4))","v":0},{"$f":"IF(AND(LEFT(Tarif,4)=\"T469\",EE=0),0,IF(m=0,C104,IF(B104>=m,0,ROUND((INDEX(Komm_mix!$E$4:$E$104,A104+1)-INDEX(Komm_mix!$E$4:$E$104,x+m+1))/INDEX(Komm_mix!$D$4:$D$104,A104+1),4))))","v":0},null,{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A104-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B104+1,Renten_mix!A104-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B104)))","v":0},{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A104-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B104+1,Renten_mix!A104-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-B104)))","v":0},{"$f":"IF(B104>=m,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!A104-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,m-B104+1,Renten_mix!A104-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$4+1):INDEX(Komm_mix!$C$4:$C$104,m-B104)))","v":0}]

{"sheet":"Barwerte_orig","index":46,"n_rows":104,"n_cols":11,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[null,"Variante",{"$f":"IF(AND(Kosten!L5=Kosten!M5,Kosten!L5<>0),2,1)","v":1},null,null,null,"s2",{"$f":"IF(C2=0,IF(C1=2,Kosten!L5*MAX(BPr_jeZW*ZW,100*Maske!$B$64),MAX(Maske!$B$27*Kosten_Fond!$E$16,363.36*Maske!$B$64)),Kosten!$M$5*BPr_jeZW)","v":1080},null,"s1",{"$f":"IF(C2=0,IF(C1=2,Kosten!L5*MAX(BPr_jeZW*ZW,100*Maske!$B$64),VS_prpfl),Kosten!$M$5*BPr_jeZW)","v":2160}]
[null,"Falldauer",{"$f":"Kosten!K5","v":0}]
["x","t","nAx ",null,"nAx Faktor 1","nAx Faktor 0,4","RSKap*Cx+k","Summe","BW Var1",null,"RSKap"]
[{"$f":"x+B4","v":21},0,{"$f":"IF(B4>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I4,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B4+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B4+1),6))/$K$1,6))","v":3.0999999999999999E-3},null,{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A4-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B4+1,A4-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B4+1),INDEX(Sterbtab_orig!$F$4:$F$104,A5):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":4.2467929730310898E-3},{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A4-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B4+1,A4-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B4+1),INDEX(Sterbtab_orig!$I$4:$I$104,A5):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":2.8357202993598489E-3},{"$f":"IF(B4<Kosten_je_Tarif!$AH$3,K4*INDEX(Komm_orig!$F$4:$F$104,x+B4+1),0)","v":53773.2},{"$f":"SUM(G4:$G$104)","v":665762.06571428559},{"$f":"IF(B4<Kosten_je_Tarif!$AH$3,ROUND(H4/INDEX(Komm_orig!$D$4:$D$104,x+B4+1),6),0)","v":6.695881},null,{"$f":"IF(B4<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B4,$K$1-($K$1-$H$1)/($C$2-1)*B4)),0)","v":2160}]
[22,1,{"$f":"IF(B5>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I5,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B5+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B5+1),6))/$K$1,6))","v":2.8500000000000001E-3},null,{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A5-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B5+1,A5-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B5+1),INDEX(Sterbtab_orig!$F$4:$F$104,A6):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":3.9993245454294701E-3},{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A5-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B5+1,A5-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B5+1),INDEX(Sterbtab_orig!$I$4:$I$104,A6):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":2.6573285866865201E-3},{"$f":"IF(B5<Kosten_je_Tarif!$AH$3,K5*INDEX(Komm_orig!$F$4:$F$104,x+B5+1),0)","v":52181.82},{"$f":"SUM(G5:$G$104)","v":611988.86571428564},{"$f":"IF(B5<Kosten_je_Tarif!$AH$3,ROUND(H5/INDEX(Komm_orig!$D$4:$D$104,x+B5+1),6),0)","v":6.1566000000000001},null,{"$f":"IF(B5<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B5,$K$1-($K$1-$H$1)/($C$2-1)*B5)),0)","v":2082.8571428571427}]
[23,2,{"$f":"IF(B6>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I6,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B6+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B6+1),6))/$K$1,6))","v":2.6080000000000001E-3},null,{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A6-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B6+1,A6-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B6+1),INDEX(Sterbtab_orig!$F$4:$F$104,A7):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":3.7496868481921809E-3},{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A6-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B6+1,A6-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B6+1),INDEX(Sterbtab_orig!$I$4:$I$104,A7):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":2.4773503309223816E-3},{"$f":"IF(B6<Kosten_je_Tarif!$AH$3,K6*INDEX(Komm_orig!$F$4:$F$104,x+B6+1),0)","v":49442.862857142856},{"$f":"SUM(G6:$G$104)","v":559807.04571428581},{"$f":"IF(B6<Kosten_je_Tarif!$AH$3,ROUND(H6/INDEX(Komm_orig!$D$4:$D$104,x+B6+1),6),0)","v":5.6330710000000002},null,{"$f":"IF(B6<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B6,$K$1-($K$1-$H$1)/($C$2-1)*B6)),0)","v":2005.7142857142858}]
[24,3,{"$f":"IF(B7>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I7,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B7+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B7+1),6))/$K$1,6))","v":2.3779999999999999E-3},null,{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A7-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B7+1,A7-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B7+1),INDEX(Sterbtab_orig!$F$4:$F$104,A8):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":3.5038241809027598E-3},{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A7-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B7+1,A7-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B7+1),INDEX(Sterbtab_orig!$I$4:$I$104,A8):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":2.2972579082205982E-3},{"$f":"IF(B7<Kosten_je_Tarif!$AH$3,K7*INDEX(Komm_orig!$F$4:$F$104,x+B7+1),0)","v":46760.142857142855},{"$f":"SUM(G7:$G$104)","v":510364.18285714288},{"$f":"IF(B7<Kosten_je_Tarif!$AH$3,ROUND(H7/INDEX(Komm_orig!$D$4:$D$104,x+B7+1),6),0)","v":5.1368260000000001},null,{"$f":"IF(B7<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B7,$K$1-($K$1-$H$1)/($C$2-1)*B7)),0)","v":1928.5714285714287}]
[25,4,{"$f":"IF(B8>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I8,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B8+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B8+1),6))/$K$1,6))","v":2.1610000000000002E-3},null,{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A8-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B8+1,A8-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B8+1),INDEX(Sterbtab_orig!$F$4:$F$104,A9):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":3.2617420852857296E-3},{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A8-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B8+1,A8-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B8+1),INDEX(Sterbtab_orig!$I$4:$I$104,A9):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":2.1170534218263055E-3},{"$f":"IF(B8<Kosten_je_Tarif!$AH$3,K8*INDEX(Komm_orig!$F$4:$F$104,x+B8+1),0)","v":44856.411428571431},{"$f":"SUM(G8:$G$104)","v":463604.04000000004},{"$f":"IF(B8<Kosten_je_Tarif!$AH$3,ROUND(H8/INDEX(Komm_orig!$D$4:$D$104,x+B8+1),6),0)","v":4.6673229999999997},null,{"$f":"IF(B8<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B8,$K$1-($K$1-$H$1)/($C$2-1)*B8)),0)","v":1851.4285714285716}]
[26,5,{"$f":"IF(B9>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I9,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B9+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B9+1),6))/$K$1,6))","v":1.952E-3},null,{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A9-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B9+1,A9-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B9+1),INDEX(Sterbtab_orig!$F$4:$F$104,A10):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":3.0194752640607904E-3},{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A9-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B9+1,A9-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B9+1),INDEX(Sterbtab_orig!$I$4:$I$104,A10):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":1.9367534946876119E-3},{"$f":"IF(B9<Kosten_je_Tarif!$AH$3,K9*INDEX(Komm_orig!$F$4:$F$104,x+B9+1),0)","v":43674.042857142849},{"$f":"SUM(G9:$G$104)","v":418747.62857142859},{"$f":"IF(B9<Kosten_je_Tarif!$AH$3,ROUND(H9/INDEX(Komm_orig!$D$4:$D$104,x+B9+1),6),0)","v":4.216761},null,{"$f":"IF(B9<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B9,$K$1-($K$1-$H$1)/($C$2-1)*B9)),0)","v":1774.2857142857142}]
[27,6,{"$f":"IF(B10>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I10,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B10+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B10+1),6))/$K$1,6))","v":1.7489999999999999E-3},null,{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A10-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B10+1,A10-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B10+1),INDEX(Sterbtab_orig!$F$4:$F$104,A11):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":2.7730392582173001E-3},{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A10-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B10+1,A10-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B10+1),INDEX(Sterbtab_orig!$I$4:$I$104,A11):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":1.756366755224971E-3},{"$f":"IF(B10<Kosten_je_Tarif!$AH$3,K10*INDEX(Komm_orig!$F$4:$F$104,x+B10+1),0)","v":42881.708571428571},{"$f":"SUM(G10:$G$104)","v":375073.58571428573},{"$f":"IF(B10<Kosten_je_Tarif!$AH$3,ROUND(H10/INDEX(Komm_orig!$D$4:$D$104,x+B10+1),6),0)","v":3.7779020000000001},null,{"$f":"IF(B10<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B10,$K$1-($K$1-$H$1)/($C$2-1)*B10)),0)","v":1697.1428571428571}]
[28,7,{"$f":"IF(B11>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I11,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B11+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B11+1),6))/$K$1,6))","v":1.549E-3},null,{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A11-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B11+1,A11-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B11+1),INDEX(Sterbtab_orig!$F$4:$F$104,A12):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":2.5204406231851403E-3},{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A11-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B11+1,A11-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B11+1),INDEX(Sterbtab_orig!$I$4:$I$104,A12):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":1.574495766303392E-3},{"$f":"IF(B11<Kosten_je_Tarif!$AH$3,K11*INDEX(Komm_orig!$F$4:$F$104,x+B11+1),0)","v":42181.56},{"$f":"SUM(G11:$G$104)","v":332191.87714285718},{"$f":"IF(B11<Kosten_je_Tarif!$AH$3,ROUND(H11/INDEX(Komm_orig!$D$4:$D$104,x+B11+1),6),0)","v":3.3468309999999999},null,{"$f":"IF(B11<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B11,$K$1-($K$1-$H$1)/($C$2-1)*B11)),0)","v":1620}]
[29,8,{"$f":"IF(B12>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I12,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B12+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B12+1),6))/$K$1,6))","v":1.353E-3},null,{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A12-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B12+1,A12-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B12+1),INDEX(Sterbtab_orig!$F$4:$F$104,A13):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":2.2596902318941397E-3},{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A12-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B12+1,A12-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B12+1),INDEX(Sterbtab_orig!$I$4:$I$104,A13):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":1.386746998222019E-3},{"$f":"IF(B12<Kosten_je_Tarif!$AH$3,K12*INDEX(Komm_orig!$F$4:$F$104,x+B12+1),0)","v":41580},{"$f":"SUM(G12:$G$104)","v":290010.31714285712},{"$f":"IF(B12<Kosten_je_Tarif!$AH$3,ROUND(H12/INDEX(Komm_orig!$D$4:$D$104,x+B12+1),6),0)","v":2.9226190000000001},null,{"$f":"IF(B12<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B12,$K$1-($K$1-$H$1)/($C$2-1)*B12)),0)","v":1542.8571428571429}]
[30,9,{"$f":"IF(B13>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I13,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B13+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B13+1),6))/$K$1,6))","v":1.1590000000000001E-3},null,{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A13-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B13+1,A13-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B13+1),INDEX(Sterbtab_orig!$F$4:$F$104,A14):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":1.9887960024746599E-3},{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A13-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B13+1,A13-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B13+1),INDEX(Sterbtab_orig!$I$4:$I$104,A14):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":1.1988933462172989E-3},{"$f":"IF(B13<Kosten_je_Tarif!$AH$3,K13*INDEX(Komm_orig!$F$4:$F$104,x+B13+1),0)","v":41174.845714285715},{"$f":"SUM(G13:$G$104)","v":248430.31714285715},{"$f":"IF(B13<Kosten_je_Tarif!$AH$3,ROUND(H13/INDEX(Komm_orig!$D$4:$D$104,x+B13+1),6),0)","v":2.5042710000000001},null,{"$f":"IF(B13<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B13,$K$1-($K$1-$H$1)/($C$2-1)*B13)),0)","v":1465.7142857142858}]
[31,10,{"$f":"IF(B14>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I14,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B14+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B14+1),6))/$K$1,6))","v":9.68E-4},null,{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A14-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B14+1,A14-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B14+1),INDEX(Sterbtab_orig!$F$4:$F$104,A15):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":1.70676032204951E-3},{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A14-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B14+1,A14-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B14+1),INDEX(Sterbtab_orig!$I$4:$I$104,A15):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":1.0109506161634881E-3},{"$f":"IF(B14<Kosten_je_Tarif!$AH$3,K14*INDEX(Komm_orig!$F$4:$F$104,x+B14+1),0)","v":41079.497142857144},{"$f":"SUM(G14:$G$104)","v":207255.47142857141},{"$f":"IF(B14<Kosten_je_Tarif!$AH$3,ROUND(H14/INDEX(Komm_orig!$D$4:$D$104,x+B14+1),6),0)","v":2.0898050000000001},null,{"$f":"IF(B14<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B14,$K$1-($K$1-$H$1)/($C$2-1)*B14)),0)","v":1388.5714285714287}]
[32,11,{"$f":"IF(B15>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I15,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B15+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B15+1),6))/$K$1,6))","v":7.76E-4},null,{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A15-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B15+1,A15-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B15+1),INDEX(Sterbtab_orig!$F$4:$F$104,A16):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":1.4095806980238699E-3},{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B15+1,A15-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B15+1),INDEX(Sterbtab_orig!$I$4:$I$104,A16):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":8.2292613182954194E-4},{"$f":"IF(B15<Kosten_je_Tarif!$AH$3,K15*INDEX(Komm_orig!$F$4:$F$104,x+B15+1),0)","v":41115.908571428576},{"$f":"SUM(G15:$G$104)","v":166175.97428571427},{"$f":"IF(B15<Kosten_je_Tarif!$AH$3,ROUND(H15/INDEX(Komm_orig!$D$4:$D$104,x+B15+1),6),0)","v":1.676091},null,{"$f":"IF(B15<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B15,$K$1-($K$1-$H$1)/($C$2-1)*B15)),0)","v":1311.4285714285716}]
[33,12,{"$f":"IF(B16>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I16,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B16+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B16+1),6))/$K$1,6))","v":5.8399999999999999E-4},null,{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A16-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B16+1,A16-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B16+1),INDEX(Sterbtab_orig!$F$4:$F$104,A17):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":1.0942449046782001E-3},{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A16-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B16+1,A16-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B16+1),INDEX(Sterbtab_orig!$I$4:$I$104,A17):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":6.3484616951380002E-4},{"$f":"IF(B16<Kosten_je_Tarif!$AH$3,K16*INDEX(Komm_orig!$F$4:$F$104,x+B16+1),0)","v":41196.754285714283},{"$f":"SUM(G16:$G$104)","v":125060.06571428571},{"$f":"IF(B16<Kosten_je_Tarif!$AH$3,ROUND(H16/INDEX(Komm_orig!$D$4:$D$104,x+B16+1),6),0)","v":1.2617849999999999},null,{"$f":"IF(B16<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B16,$K$1-($K$1-$H$1)/($C$2-1)*B16)),0)","v":1234.2857142857142}]
[34,13,{"$f":"IF(B17>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I17,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B17+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B17+1),6))/$K$1,6))","v":3.9199999999999999E-4},null,{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A17-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B17+1,A17-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B17+1),INDEX(Sterbtab_orig!$F$4:$F$104,A18):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":7.5773061000000003E-4},{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A17-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B17+1,A17-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B17+1),INDEX(Sterbtab_orig!$I$4:$I$104,A18):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":4.4240817938999996E-4},{"$f":"IF(B17<Kosten_je_Tarif!$AH$3,K17*INDEX(Komm_orig!$F$4:$F$104,x+B17+1),0)","v":41637.471428571429},{"$f":"SUM(G17:$G$104)","v":83863.311428571425},{"$f":"IF(B17<Kosten_je_Tarif!$AH$3,ROUND(H17/INDEX(Komm_orig!$D$4:$D$104,x+B17+1),6),0)","v":0.846418},null,{"$f":"IF(B17<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B17,$K$1-($K$1-$H$1)/($C$2-1)*B17)),0)","v":1157.1428571428573}]
[35,14,{"$f":"IF(B18>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I18,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B18+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B18+1),6))/$K$1,6))","v":1.9699999999999999E-4},null,{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A18-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B18+1,A18-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B18+1),INDEX(Sterbtab_orig!$F$4:$F$104,A19):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":3.9500000000000001E-4},{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A18-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B18+1,A18-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B18+1),INDEX(Sterbtab_orig!$I$4:$I$104,A19):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":2.3029999999999999E-4},{"$f":"IF(B18<Kosten_je_Tarif!$AH$3,K18*INDEX(Komm_orig!$F$4:$F$104,x+B18+1),0)","v":42225.84},{"$f":"SUM(G18:$G$104)","v":42225.84},{"$f":"IF(B18<Kosten_je_Tarif!$AH$3,ROUND(H18/INDEX(Komm_orig!$D$4:$D$104,x+B18+1),6),0)","v":0.42633300000000002},null,{"$f":"IF(B18<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B18,$K$1-($K$1-$H$1)/($C$2-1)*B18)),0)","v":1080}]
[36,15,{"$f":"IF(B19>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I19,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B19+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B19+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A19-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B19+1,A19-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B19+1),INDEX(Sterbtab_orig!$F$4:$F$104,A20):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A19-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B19+1,A19-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B19+1),INDEX(Sterbtab_orig!$I$4:$I$104,A20):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B19<Kosten_je_Tarif!$AH$3,K19*INDEX(Komm_orig!$F$4:$F$104,x+B19+1),0)","v":0},{"$f":"SUM(G19:$G$104)","v":0},{"$f":"IF(B19<Kosten_je_Tarif!$AH$3,ROUND(H19/INDEX(Komm_orig!$D$4:$D$104,x+B19+1),6),0)","v":0},null,{"$f":"IF(B19<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B19,$K$1-($K$1-$H$1)/($C$2-1)*B19)),0)","v":0}]
[37,16,{"$f":"IF(B20>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I20,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B20+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B20+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A20-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B20+1,A20-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B20+1),INDEX(Sterbtab_orig!$F$4:$F$104,A21):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A20-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B20+1,A20-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B20+1),INDEX(Sterbtab_orig!$I$4:$I$104,A21):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B20<Kosten_je_Tarif!$AH$3,K20*INDEX(Komm_orig!$F$4:$F$104,x+B20+1),0)","v":0},{"$f":"SUM(G20:$G$104)","v":0},{"$f":"IF(B20<Kosten_je_Tarif!$AH$3,ROUND(H20/INDEX(Komm_orig!$D$4:$D$104,x+B20+1),6),0)","v":0},null,{"$f":"IF(B20<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B20,$K$1-($K$1-$H$1)/($C$2-1)*B20)),0)","v":0}]
[38,17,{"$f":"IF(B21>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I21,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B21+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B21+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A21-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B21+1,A21-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B21+1),INDEX(Sterbtab_orig!$F$4:$F$104,A22):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A21-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B21+1,A21-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B21+1),INDEX(Sterbtab_orig!$I$4:$I$104,A22):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B21<Kosten_je_Tarif!$AH$3,K21*INDEX(Komm_orig!$F$4:$F$104,x+B21+1),0)","v":0},{"$f":"SUM(G21:$G$104)","v":0},{"$f":"IF(B21<Kosten_je_Tarif!$AH$3,ROUND(H21/INDEX(Komm_orig!$D$4:$D$104,x+B21+1),6),0)","v":0},null,{"$f":"IF(B21<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B21,$K$1-($K$1-$H$1)/($C$2-1)*B21)),0)","v":0}]
[39,18,{"$f":"IF(B22>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I22,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B22+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B22+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A22-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B22+1,A22-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B22+1),INDEX(Sterbtab_orig!$F$4:$F$104,A23):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A22-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B22+1,A22-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B22+1),INDEX(Sterbtab_orig!$I$4:$I$104,A23):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B22<Kosten_je_Tarif!$AH$3,K22*INDEX(Komm_orig!$F$4:$F$104,x+B22+1),0)","v":0},{"$f":"SUM(G22:$G$104)","v":0},{"$f":"IF(B22<Kosten_je_Tarif!$AH$3,ROUND(H22/INDEX(Komm_orig!$D$4:$D$104,x+B22+1),6),0)","v":0},null,{"$f":"IF(B22<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B22,$K$1-($K$1-$H$1)/($C$2-1)*B22)),0)","v":0}]
[40,19,{"$f":"IF(B23>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I23,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B23+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B23+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A23-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B23+1,A23-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B23+1),INDEX(Sterbtab_orig!$F$4:$F$104,A24):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A23-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B23+1,A23-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B23+1),INDEX(Sterbtab_orig!$I$4:$I$104,A24):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B23<Kosten_je_Tarif!$AH$3,K23*INDEX(Komm_orig!$F$4:$F$104,x+B23+1),0)","v":0},{"$f":"SUM(G23:$G$104)","v":0},{"$f":"IF(B23<Kosten_je_Tarif!$AH$3,ROUND(H23/INDEX(Komm_orig!$D$4:$D$104,x+B23+1),6),0)","v":0},null,{"$f":"IF(B23<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B23,$K$1-($K$1-$H$1)/($C$2-1)*B23)),0)","v":0}]
[41,20,{"$f":"IF(B24>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I24,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B24+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B24+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A24-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B24+1,A24-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B24+1),INDEX(Sterbtab_orig!$F$4:$F$104,A25):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A24-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B24+1,A24-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B24+1),INDEX(Sterbtab_orig!$I$4:$I$104,A25):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B24<Kosten_je_Tarif!$AH$3,K24*INDEX(Komm_orig!$F$4:$F$104,x+B24+1),0)","v":0},{"$f":"SUM(G24:$G$104)","v":0},{"$f":"IF(B24<Kosten_je_Tarif!$AH$3,ROUND(H24/INDEX(Komm_orig!$D$4:$D$104,x+B24+1),6),0)","v":0},null,{"$f":"IF(B24<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B24,$K$1-($K$1-$H$1)/($C$2-1)*B24)),0)","v":0}]
[42,21,{"$f":"IF(B25>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I25,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B25+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B25+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A25-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B25+1,A25-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B25+1),INDEX(Sterbtab_orig!$F$4:$F$104,A26):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A25-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B25+1,A25-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B25+1),INDEX(Sterbtab_orig!$I$4:$I$104,A26):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B25<Kosten_je_Tarif!$AH$3,K25*INDEX(Komm_orig!$F$4:$F$104,x+B25+1),0)","v":0},{"$f":"SUM(G25:$G$104)","v":0},{"$f":"IF(B25<Kosten_je_Tarif!$AH$3,ROUND(H25/INDEX(Komm_orig!$D$4:$D$104,x+B25+1),6),0)","v":0},null,{"$f":"IF(B25<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B25,$K$1-($K$1-$H$1)/($C$2-1)*B25)),0)","v":0}]
[43,22,{"$f":"IF(B26>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I26,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B26+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B26+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A26-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B26+1,A26-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B26+1),INDEX(Sterbtab_orig!$F$4:$F$104,A27):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A26-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B26+1,A26-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B26+1),INDEX(Sterbtab_orig!$I$4:$I$104,A27):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B26<Kosten_je_Tarif!$AH$3,K26*INDEX(Komm_orig!$F$4:$F$104,x+B26+1),0)","v":0},{"$f":"SUM(G26:$G$104)","v":0},{"$f":"IF(B26<Kosten_je_Tarif!$AH$3,ROUND(H26/INDEX(Komm_orig!$D$4:$D$104,x+B26+1),6),0)","v":0},null,{"$f":"IF(B26<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B26,$K$1-($K$1-$H$1)/($C$2-1)*B26)),0)","v":0}]
[44,23,{"$f":"IF(B27>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I27,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B27+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B27+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A27-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B27+1,A27-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B27+1),INDEX(Sterbtab_orig!$F$4:$F$104,A28):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A27-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B27+1,A27-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B27+1),INDEX(Sterbtab_orig!$I$4:$I$104,A28):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B27<Kosten_je_Tarif!$AH$3,K27*INDEX(Komm_orig!$F$4:$F$104,x+B27+1),0)","v":0},{"$f":"SUM(G27:$G$104)","v":0},{"$f":"IF(B27<Kosten_je_Tarif!$AH$3,ROUND(H27/INDEX(Komm_orig!$D$4:$D$104,x+B27+1),6),0)","v":0},null,{"$f":"IF(B27<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B27,$K$1-($K$1-$H$1)/($C$2-1)*B27)),0)","v":0}]
[45,24,{"$f":"IF(B28>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I28,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B28+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B28+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A28-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B28+1,A28-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B28+1),INDEX(Sterbtab_orig!$F$4:$F$104,A29):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A28-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B28+1,A28-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B28+1),INDEX(Sterbtab_orig!$I$4:$I$104,A29):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B28<Kosten_je_Tarif!$AH$3,K28*INDEX(Komm_orig!$F$4:$F$104,x+B28+1),0)","v":0},{"$f":"SUM(G28:$G$104)","v":0},{"$f":"IF(B28<Kosten_je_Tarif!$AH$3,ROUND(H28/INDEX(Komm_orig!$D$4:$D$104,x+B28+1),6),0)","v":0},null,{"$f":"IF(B28<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B28,$K$1-($K$1-$H$1)/($C$2-1)*B28)),0)","v":0}]
[46,25,{"$f":"IF(B29>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I29,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B29+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B29+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A29-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B29+1,A29-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B29+1),INDEX(Sterbtab_orig!$F$4:$F$104,A30):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A29-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B29+1,A29-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B29+1),INDEX(Sterbtab_orig!$I$4:$I$104,A30):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B29<Kosten_je_Tarif!$AH$3,K29*INDEX(Komm_orig!$F$4:$F$104,x+B29+1),0)","v":0},{"$f":"SUM(G29:$G$104)","v":0},{"$f":"IF(B29<Kosten_je_Tarif!$AH$3,ROUND(H29/INDEX(Komm_orig!$D$4:$D$104,x+B29+1),6),0)","v":0},null,{"$f":"IF(B29<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B29,$K$1-($K$1-$H$1)/($C$2-1)*B29)),0)","v":0}]
[47,26,{"$f":"IF(B30>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I30,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B30+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B30+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A30-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B30+1,A30-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B30+1),INDEX(Sterbtab_orig!$F$4:$F$104,A31):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A30-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B30+1,A30-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B30+1),INDEX(Sterbtab_orig!$I$4:$I$104,A31):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B30<Kosten_je_Tarif!$AH$3,K30*INDEX(Komm_orig!$F$4:$F$104,x+B30+1),0)","v":0},{"$f":"SUM(G30:$G$104)","v":0},{"$f":"IF(B30<Kosten_je_Tarif!$AH$3,ROUND(H30/INDEX(Komm_orig!$D$4:$D$104,x+B30+1),6),0)","v":0},null,{"$f":"IF(B30<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B30,$K$1-($K$1-$H$1)/($C$2-1)*B30)),0)","v":0}]
[48,27,{"$f":"IF(B31>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I31,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B31+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B31+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A31-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B31+1,A31-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B31+1),INDEX(Sterbtab_orig!$F$4:$F$104,A32):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A31-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B31+1,A31-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B31+1),INDEX(Sterbtab_orig!$I$4:$I$104,A32):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B31<Kosten_je_Tarif!$AH$3,K31*INDEX(Komm_orig!$F$4:$F$104,x+B31+1),0)","v":0},{"$f":"SUM(G31:$G$104)","v":0},{"$f":"IF(B31<Kosten_je_Tarif!$AH$3,ROUND(H31/INDEX(Komm_orig!$D$4:$D$104,x+B31+1),6),0)","v":0},null,{"$f":"IF(B31<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B31,$K$1-($K$1-$H$1)/($C$2-1)*B31)),0)","v":0}]
[49,28,{"$f":"IF(B32>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I32,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B32+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B32+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A32-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B32+1,A32-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B32+1),INDEX(Sterbtab_orig!$F$4:$F$104,A33):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A32-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B32+1,A32-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B32+1),INDEX(Sterbtab_orig!$I$4:$I$104,A33):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B32<Kosten_je_Tarif!$AH$3,K32*INDEX(Komm_orig!$F$4:$F$104,x+B32+1),0)","v":0},{"$f":"SUM(G32:$G$104)","v":0},{"$f":"IF(B32<Kosten_je_Tarif!$AH$3,ROUND(H32/INDEX(Komm_orig!$D$4:$D$104,x+B32+1),6),0)","v":0},null,{"$f":"IF(B32<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B32,$K$1-($K$1-$H$1)/($C$2-1)*B32)),0)","v":0}]
[50,29,{"$f":"IF(B33>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I33,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B33+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B33+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A33-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B33+1,A33-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B33+1),INDEX(Sterbtab_orig!$F$4:$F$104,A34):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A33-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B33+1,A33-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B33+1),INDEX(Sterbtab_orig!$I$4:$I$104,A34):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B33<Kosten_je_Tarif!$AH$3,K33*INDEX(Komm_orig!$F$4:$F$104,x+B33+1),0)","v":0},{"$f":"SUM(G33:$G$104)","v":0},{"$f":"IF(B33<Kosten_je_Tarif!$AH$3,ROUND(H33/INDEX(Komm_orig!$D$4:$D$104,x+B33+1),6),0)","v":0},null,{"$f":"IF(B33<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B33,$K$1-($K$1-$H$1)/($C$2-1)*B33)),0)","v":0}]
[51,30,{"$f":"IF(B34>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I34,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B34+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B34+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A34-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B34+1,A34-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B34+1),INDEX(Sterbtab_orig!$F$4:$F$104,A35):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A34-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B34+1,A34-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B34+1),INDEX(Sterbtab_orig!$I$4:$I$104,A35):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B34<Kosten_je_Tarif!$AH$3,K34*INDEX(Komm_orig!$F$4:$F$104,x+B34+1),0)","v":0},{"$f":"SUM(G34:$G$104)","v":0},{"$f":"IF(B34<Kosten_je_Tarif!$AH$3,ROUND(H34/INDEX(Komm_orig!$D$4:$D$104,x+B34+1),6),0)","v":0},null,{"$f":"IF(B34<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B34,$K$1-($K$1-$H$1)/($C$2-1)*B34)),0)","v":0}]
[52,31,{"$f":"IF(B35>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I35,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B35+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B35+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A35-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B35+1,A35-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B35+1),INDEX(Sterbtab_orig!$F$4:$F$104,A36):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A35-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B35+1,A35-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B35+1),INDEX(Sterbtab_orig!$I$4:$I$104,A36):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B35<Kosten_je_Tarif!$AH$3,K35*INDEX(Komm_orig!$F$4:$F$104,x+B35+1),0)","v":0},{"$f":"SUM(G35:$G$104)","v":0},{"$f":"IF(B35<Kosten_je_Tarif!$AH$3,ROUND(H35/INDEX(Komm_orig!$D$4:$D$104,x+B35+1),6),0)","v":0},null,{"$f":"IF(B35<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B35,$K$1-($K$1-$H$1)/($C$2-1)*B35)),0)","v":0}]
[{"$f":"x+B36","v":53},32,{"$f":"IF(B36>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I36,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B36+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B36+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A36-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B36+1,A36-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B36+1),INDEX(Sterbtab_orig!$F$4:$F$104,A37):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A36-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B36+1,A36-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B36+1),INDEX(Sterbtab_orig!$I$4:$I$104,A37):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B36<Kosten_je_Tarif!$AH$3,K36*INDEX(Komm_orig!$F$4:$F$104,x+B36+1),0)","v":0},{"$f":"SUM(G36:$G$104)","v":0},{"$f":"IF(B36<Kosten_je_Tarif!$AH$3,ROUND(H36/INDEX(Komm_orig!$D$4:$D$104,x+B36+1),6),0)","v":0},null,{"$f":"IF(B36<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B36,$K$1-($K$1-$H$1)/($C$2-1)*B36)),0)","v":0}]
[54,33,{"$f":"IF(B37>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I37,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B37+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B37+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A37-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B37+1,A37-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B37+1),INDEX(Sterbtab_orig!$F$4:$F$104,A38):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A37-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B37+1,A37-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B37+1),INDEX(Sterbtab_orig!$I$4:$I$104,A38):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B37<Kosten_je_Tarif!$AH$3,K37*INDEX(Komm_orig!$F$4:$F$104,x+B37+1),0)","v":0},{"$f":"SUM(G37:$G$104)","v":0},{"$f":"IF(B37<Kosten_je_Tarif!$AH$3,ROUND(H37/INDEX(Komm_orig!$D$4:$D$104,x+B37+1),6),0)","v":0},null,{"$f":"IF(B37<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B37,$K$1-($K$1-$H$1)/($C$2-1)*B37)),0)","v":0}]
[55,34,{"$f":"IF(B38>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I38,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B38+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B38+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A38-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B38+1,A38-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B38+1),INDEX(Sterbtab_orig!$F$4:$F$104,A39):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A38-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B38+1,A38-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B38+1),INDEX(Sterbtab_orig!$I$4:$I$104,A39):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B38<Kosten_je_Tarif!$AH$3,K38*INDEX(Komm_orig!$F$4:$F$104,x+B38+1),0)","v":0},{"$f":"SUM(G38:$G$104)","v":0},{"$f":"IF(B38<Kosten_je_Tarif!$AH$3,ROUND(H38/INDEX(Komm_orig!$D$4:$D$104,x+B38+1),6),0)","v":0},null,{"$f":"IF(B38<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B38,$K$1-($K$1-$H$1)/($C$2-1)*B38)),0)","v":0}]
[56,35,{"$f":"IF(B39>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I39,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B39+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B39+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A39-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B39+1,A39-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B39+1),INDEX(Sterbtab_orig!$F$4:$F$104,A40):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A39-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B39+1,A39-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B39+1),INDEX(Sterbtab_orig!$I$4:$I$104,A40):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B39<Kosten_je_Tarif!$AH$3,K39*INDEX(Komm_orig!$F$4:$F$104,x+B39+1),0)","v":0},{"$f":"SUM(G39:$G$104)","v":0},{"$f":"IF(B39<Kosten_je_Tarif!$AH$3,ROUND(H39/INDEX(Komm_orig!$D$4:$D$104,x+B39+1),6),0)","v":0},null,{"$f":"IF(B39<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B39,$K$1-($K$1-$H$1)/($C$2-1)*B39)),0)","v":0}]
[57,36,{"$f":"IF(B40>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I40,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B40+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B40+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A40-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B40+1,A40-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B40+1),INDEX(Sterbtab_orig!$F$4:$F$104,A41):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A40-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B40+1,A40-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B40+1),INDEX(Sterbtab_orig!$I$4:$I$104,A41):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B40<Kosten_je_Tarif!$AH$3,K40*INDEX(Komm_orig!$F$4:$F$104,x+B40+1),0)","v":0},{"$f":"SUM(G40:$G$104)","v":0},{"$f":"IF(B40<Kosten_je_Tarif!$AH$3,ROUND(H40/INDEX(Komm_orig!$D$4:$D$104,x+B40+1),6),0)","v":0},null,{"$f":"IF(B40<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B40,$K$1-($K$1-$H$1)/($C$2-1)*B40)),0)","v":0}]
[58,37,{"$f":"IF(B41>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I41,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B41+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B41+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A41-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B41+1,A41-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B41+1),INDEX(Sterbtab_orig!$F$4:$F$104,A42):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A41-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B41+1,A41-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B41+1),INDEX(Sterbtab_orig!$I$4:$I$104,A42):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B41<Kosten_je_Tarif!$AH$3,K41*INDEX(Komm_orig!$F$4:$F$104,x+B41+1),0)","v":0},{"$f":"SUM(G41:$G$104)","v":0},{"$f":"IF(B41<Kosten_je_Tarif!$AH$3,ROUND(H41/INDEX(Komm_orig!$D$4:$D$104,x+B41+1),6),0)","v":0},null,{"$f":"IF(B41<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B41,$K$1-($K$1-$H$1)/($C$2-1)*B41)),0)","v":0}]
[59,38,{"$f":"IF(B42>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I42,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B42+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B42+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A42-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B42+1,A42-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B42+1),INDEX(Sterbtab_orig!$F$4:$F$104,A43):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A42-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B42+1,A42-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B42+1),INDEX(Sterbtab_orig!$I$4:$I$104,A43):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B42<Kosten_je_Tarif!$AH$3,K42*INDEX(Komm_orig!$F$4:$F$104,x+B42+1),0)","v":0},{"$f":"SUM(G42:$G$104)","v":0},{"$f":"IF(B42<Kosten_je_Tarif!$AH$3,ROUND(H42/INDEX(Komm_orig!$D$4:$D$104,x+B42+1),6),0)","v":0},null,{"$f":"IF(B42<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B42,$K$1-($K$1-$H$1)/($C$2-1)*B42)),0)","v":0}]
[60,39,{"$f":"IF(B43>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I43,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B43+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B43+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A43-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B43+1,A43-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B43+1),INDEX(Sterbtab_orig!$F$4:$F$104,A44):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A43-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B43+1,A43-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B43+1),INDEX(Sterbtab_orig!$I$4:$I$104,A44):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B43<Kosten_je_Tarif!$AH$3,K43*INDEX(Komm_orig!$F$4:$F$104,x+B43+1),0)","v":0},{"$f":"SUM(G43:$G$104)","v":0},{"$f":"IF(B43<Kosten_je_Tarif!$AH$3,ROUND(H43/INDEX(Komm_orig!$D$4:$D$104,x+B43+1),6),0)","v":0},null,{"$f":"IF(B43<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B43,$K$1-($K$1-$H$1)/($C$2-1)*B43)),0)","v":0}]
[61,40,{"$f":"IF(B44>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I44,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B44+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B44+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A44-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B44+1,A44-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B44+1),INDEX(Sterbtab_orig!$F$4:$F$104,A45):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A44-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B44+1,A44-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B44+1),INDEX(Sterbtab_orig!$I$4:$I$104,A45):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B44<Kosten_je_Tarif!$AH$3,K44*INDEX(Komm_orig!$F$4:$F$104,x+B44+1),0)","v":0},{"$f":"SUM(G44:$G$104)","v":0},{"$f":"IF(B44<Kosten_je_Tarif!$AH$3,ROUND(H44/INDEX(Komm_orig!$D$4:$D$104,x+B44+1),6),0)","v":0},null,{"$f":"IF(B44<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B44,$K$1-($K$1-$H$1)/($C$2-1)*B44)),0)","v":0}]
[62,41,{"$f":"IF(B45>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I45,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B45+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B45+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A45-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B45+1,A45-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B45+1),INDEX(Sterbtab_orig!$F$4:$F$104,A46):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A45-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B45+1,A45-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B45+1),INDEX(Sterbtab_orig!$I$4:$I$104,A46):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B45<Kosten_je_Tarif!$AH$3,K45*INDEX(Komm_orig!$F$4:$F$104,x+B45+1),0)","v":0},{"$f":"SUM(G45:$G$104)","v":0},{"$f":"IF(B45<Kosten_je_Tarif!$AH$3,ROUND(H45/INDEX(Komm_orig!$D$4:$D$104,x+B45+1),6),0)","v":0},null,{"$f":"IF(B45<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B45,$K$1-($K$1-$H$1)/($C$2-1)*B45)),0)","v":0}]
[63,42,{"$f":"IF(B46>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I46,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B46+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B46+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A46-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B46+1,A46-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B46+1),INDEX(Sterbtab_orig!$F$4:$F$104,A47):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A46-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B46+1,A46-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B46+1),INDEX(Sterbtab_orig!$I$4:$I$104,A47):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B46<Kosten_je_Tarif!$AH$3,K46*INDEX(Komm_orig!$F$4:$F$104,x+B46+1),0)","v":0},{"$f":"SUM(G46:$G$104)","v":0},{"$f":"IF(B46<Kosten_je_Tarif!$AH$3,ROUND(H46/INDEX(Komm_orig!$D$4:$D$104,x+B46+1),6),0)","v":0},null,{"$f":"IF(B46<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B46,$K$1-($K$1-$H$1)/($C$2-1)*B46)),0)","v":0}]
[64,43,{"$f":"IF(B47>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I47,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B47+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B47+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A47-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B47+1,A47-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B47+1),INDEX(Sterbtab_orig!$F$4:$F$104,A48):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A47-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B47+1,A47-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B47+1),INDEX(Sterbtab_orig!$I$4:$I$104,A48):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B47<Kosten_je_Tarif!$AH$3,K47*INDEX(Komm_orig!$F$4:$F$104,x+B47+1),0)","v":0},{"$f":"SUM(G47:$G$104)","v":0},{"$f":"IF(B47<Kosten_je_Tarif!$AH$3,ROUND(H47/INDEX(Komm_orig!$D$4:$D$104,x+B47+1),6),0)","v":0},null,{"$f":"IF(B47<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B47,$K$1-($K$1-$H$1)/($C$2-1)*B47)),0)","v":0}]
[65,44,{"$f":"IF(B48>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I48,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B48+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B48+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A48-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B48+1,A48-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B48+1),INDEX(Sterbtab_orig!$F$4:$F$104,A49):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A48-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B48+1,A48-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B48+1),INDEX(Sterbtab_orig!$I$4:$I$104,A49):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B48<Kosten_je_Tarif!$AH$3,K48*INDEX(Komm_orig!$F$4:$F$104,x+B48+1),0)","v":0},{"$f":"SUM(G48:$G$104)","v":0},{"$f":"IF(B48<Kosten_je_Tarif!$AH$3,ROUND(H48/INDEX(Komm_orig!$D$4:$D$104,x+B48+1),6),0)","v":0},null,{"$f":"IF(B48<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B48,$K$1-($K$1-$H$1)/($C$2-1)*B48)),0)","v":0}]
[66,45,{"$f":"IF(B49>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I49,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B49+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B49+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A49-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B49+1,A49-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B49+1),INDEX(Sterbtab_orig!$F$4:$F$104,A50):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A49-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B49+1,A49-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B49+1),INDEX(Sterbtab_orig!$I$4:$I$104,A50):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B49<Kosten_je_Tarif!$AH$3,K49*INDEX(Komm_orig!$F$4:$F$104,x+B49+1),0)","v":0},{"$f":"SUM(G49:$G$104)","v":0},{"$f":"IF(B49<Kosten_je_Tarif!$AH$3,ROUND(H49/INDEX(Komm_orig!$D$4:$D$104,x+B49+1),6),0)","v":0},null,{"$f":"IF(B49<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B49,$K$1-($K$1-$H$1)/($C$2-1)*B49)),0)","v":0}]
[67,46,{"$f":"IF(B50>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I50,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B50+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B50+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A50-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B50+1,A50-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B50+1),INDEX(Sterbtab_orig!$F$4:$F$104,A51):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A50-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B50+1,A50-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B50+1),INDEX(Sterbtab_orig!$I$4:$I$104,A51):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B50<Kosten_je_Tarif!$AH$3,K50*INDEX(Komm_orig!$F$4:$F$104,x+B50+1),0)","v":0},{"$f":"SUM(G50:$G$104)","v":0},{"$f":"IF(B50<Kosten_je_Tarif!$AH$3,ROUND(H50/INDEX(Komm_orig!$D$4:$D$104,x+B50+1),6),0)","v":0},null,{"$f":"IF(B50<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B50,$K$1-($K$1-$H$1)/($C$2-1)*B50)),0)","v":0}]
[68,47,{"$f":"IF(B51>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I51,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B51+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B51+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A51-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B51+1,A51-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B51+1),INDEX(Sterbtab_orig!$F$4:$F$104,A52):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A51-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B51+1,A51-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B51+1),INDEX(Sterbtab_orig!$I$4:$I$104,A52):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B51<Kosten_je_Tarif!$AH$3,K51*INDEX(Komm_orig!$F$4:$F$104,x+B51+1),0)","v":0},{"$f":"SUM(G51:$G$104)","v":0},{"$f":"IF(B51<Kosten_je_Tarif!$AH$3,ROUND(H51/INDEX(Komm_orig!$D$4:$D$104,x+B51+1),6),0)","v":0},null,{"$f":"IF(B51<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B51,$K$1-($K$1-$H$1)/($C$2-1)*B51)),0)","v":0}]
[69,48,{"$f":"IF(B52>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I52,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B52+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B52+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A52-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B52+1,A52-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B52+1),INDEX(Sterbtab_orig!$F$4:$F$104,A53):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A52-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B52+1,A52-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B52+1),INDEX(Sterbtab_orig!$I$4:$I$104,A53):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B52<Kosten_je_Tarif!$AH$3,K52*INDEX(Komm_orig!$F$4:$F$104,x+B52+1),0)","v":0},{"$f":"SUM(G52:$G$104)","v":0},{"$f":"IF(B52<Kosten_je_Tarif!$AH$3,ROUND(H52/INDEX(Komm_orig!$D$4:$D$104,x+B52+1),6),0)","v":0},null,{"$f":"IF(B52<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B52,$K$1-($K$1-$H$1)/($C$2-1)*B52)),0)","v":0}]
[70,49,{"$f":"IF(B53>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I53,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B53+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B53+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A53-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B53+1,A53-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B53+1),INDEX(Sterbtab_orig!$F$4:$F$104,A54):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A53-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B53+1,A53-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B53+1),INDEX(Sterbtab_orig!$I$4:$I$104,A54):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B53<Kosten_je_Tarif!$AH$3,K53*INDEX(Komm_orig!$F$4:$F$104,x+B53+1),0)","v":0},{"$f":"SUM(G53:$G$104)","v":0},{"$f":"IF(B53<Kosten_je_Tarif!$AH$3,ROUND(H53/INDEX(Komm_orig!$D$4:$D$104,x+B53+1),6),0)","v":0},null,{"$f":"IF(B53<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B53,$K$1-($K$1-$H$1)/($C$2-1)*B53)),0)","v":0}]
[71,50,{"$f":"IF(B54>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I54,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B54+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B54+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A54-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B54+1,A54-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B54+1),INDEX(Sterbtab_orig!$F$4:$F$104,A55):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A54-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B54+1,A54-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B54+1),INDEX(Sterbtab_orig!$I$4:$I$104,A55):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B54<Kosten_je_Tarif!$AH$3,K54*INDEX(Komm_orig!$F$4:$F$104,x+B54+1),0)","v":0},{"$f":"SUM(G54:$G$104)","v":0},{"$f":"IF(B54<Kosten_je_Tarif!$AH$3,ROUND(H54/INDEX(Komm_orig!$D$4:$D$104,x+B54+1),6),0)","v":0},null,{"$f":"IF(B54<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B54,$K$1-($K$1-$H$1)/($C$2-1)*B54)),0)","v":0}]
[72,51,{"$f":"IF(B55>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I55,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B55+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B55+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A55-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B55+1,A55-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B55+1),INDEX(Sterbtab_orig!$F$4:$F$104,A56):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A55-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B55+1,A55-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B55+1),INDEX(Sterbtab_orig!$I$4:$I$104,A56):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B55<Kosten_je_Tarif!$AH$3,K55*INDEX(Komm_orig!$F$4:$F$104,x+B55+1),0)","v":0},{"$f":"SUM(G55:$G$104)","v":0},{"$f":"IF(B55<Kosten_je_Tarif!$AH$3,ROUND(H55/INDEX(Komm_orig!$D$4:$D$104,x+B55+1),6),0)","v":0},null,{"$f":"IF(B55<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B55,$K$1-($K$1-$H$1)/($C$2-1)*B55)),0)","v":0}]
[73,52,{"$f":"IF(B56>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I56,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B56+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B56+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A56-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B56+1,A56-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B56+1),INDEX(Sterbtab_orig!$F$4:$F$104,A57):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A56-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B56+1,A56-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B56+1),INDEX(Sterbtab_orig!$I$4:$I$104,A57):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B56<Kosten_je_Tarif!$AH$3,K56*INDEX(Komm_orig!$F$4:$F$104,x+B56+1),0)","v":0},{"$f":"SUM(G56:$G$104)","v":0},{"$f":"IF(B56<Kosten_je_Tarif!$AH$3,ROUND(H56/INDEX(Komm_orig!$D$4:$D$104,x+B56+1),6),0)","v":0},null,{"$f":"IF(B56<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B56,$K$1-($K$1-$H$1)/($C$2-1)*B56)),0)","v":0}]
[74,53,{"$f":"IF(B57>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I57,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B57+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B57+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A57-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B57+1,A57-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B57+1),INDEX(Sterbtab_orig!$F$4:$F$104,A58):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A57-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B57+1,A57-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B57+1),INDEX(Sterbtab_orig!$I$4:$I$104,A58):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B57<Kosten_je_Tarif!$AH$3,K57*INDEX(Komm_orig!$F$4:$F$104,x+B57+1),0)","v":0},{"$f":"SUM(G57:$G$104)","v":0},{"$f":"IF(B57<Kosten_je_Tarif!$AH$3,ROUND(H57/INDEX(Komm_orig!$D$4:$D$104,x+B57+1),6),0)","v":0},null,{"$f":"IF(B57<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B57,$K$1-($K$1-$H$1)/($C$2-1)*B57)),0)","v":0}]
[75,54,{"$f":"IF(B58>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I58,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B58+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B58+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A58-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B58+1,A58-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B58+1),INDEX(Sterbtab_orig!$F$4:$F$104,A59):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A58-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B58+1,A58-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B58+1),INDEX(Sterbtab_orig!$I$4:$I$104,A59):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B58<Kosten_je_Tarif!$AH$3,K58*INDEX(Komm_orig!$F$4:$F$104,x+B58+1),0)","v":0},{"$f":"SUM(G58:$G$104)","v":0},{"$f":"IF(B58<Kosten_je_Tarif!$AH$3,ROUND(H58/INDEX(Komm_orig!$D$4:$D$104,x+B58+1),6),0)","v":0},null,{"$f":"IF(B58<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B58,$K$1-($K$1-$H$1)/($C$2-1)*B58)),0)","v":0}]
[76,55,{"$f":"IF(B59>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I59,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B59+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B59+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A59-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B59+1,A59-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B59+1),INDEX(Sterbtab_orig!$F$4:$F$104,A60):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A59-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B59+1,A59-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B59+1),INDEX(Sterbtab_orig!$I$4:$I$104,A60):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B59<Kosten_je_Tarif!$AH$3,K59*INDEX(Komm_orig!$F$4:$F$104,x+B59+1),0)","v":0},{"$f":"SUM(G59:$G$104)","v":0},{"$f":"IF(B59<Kosten_je_Tarif!$AH$3,ROUND(H59/INDEX(Komm_orig!$D$4:$D$104,x+B59+1),6),0)","v":0},null,{"$f":"IF(B59<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B59,$K$1-($K$1-$H$1)/($C$2-1)*B59)),0)","v":0}]
[77,56,{"$f":"IF(B60>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I60,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B60+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B60+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A60-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B60+1,A60-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B60+1),INDEX(Sterbtab_orig!$F$4:$F$104,A61):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A60-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B60+1,A60-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B60+1),INDEX(Sterbtab_orig!$I$4:$I$104,A61):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B60<Kosten_je_Tarif!$AH$3,K60*INDEX(Komm_orig!$F$4:$F$104,x+B60+1),0)","v":0},{"$f":"SUM(G60:$G$104)","v":0},{"$f":"IF(B60<Kosten_je_Tarif!$AH$3,ROUND(H60/INDEX(Komm_orig!$D$4:$D$104,x+B60+1),6),0)","v":0},null,{"$f":"IF(B60<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B60,$K$1-($K$1-$H$1)/($C$2-1)*B60)),0)","v":0}]
[78,57,{"$f":"IF(B61>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I61,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B61+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B61+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A61-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B61+1,A61-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B61+1),INDEX(Sterbtab_orig!$F$4:$F$104,A62):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A61-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B61+1,A61-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B61+1),INDEX(Sterbtab_orig!$I$4:$I$104,A62):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B61<Kosten_je_Tarif!$AH$3,K61*INDEX(Komm_orig!$F$4:$F$104,x+B61+1),0)","v":0},{"$f":"SUM(G61:$G$104)","v":0},{"$f":"IF(B61<Kosten_je_Tarif!$AH$3,ROUND(H61/INDEX(Komm_orig!$D$4:$D$104,x+B61+1),6),0)","v":0},null,{"$f":"IF(B61<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B61,$K$1-($K$1-$H$1)/($C$2-1)*B61)),0)","v":0}]
[79,58,{"$f":"IF(B62>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I62,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B62+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B62+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A62-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B62+1,A62-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B62+1),INDEX(Sterbtab_orig!$F$4:$F$104,A63):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A62-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B62+1,A62-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B62+1),INDEX(Sterbtab_orig!$I$4:$I$104,A63):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B62<Kosten_je_Tarif!$AH$3,K62*INDEX(Komm_orig!$F$4:$F$104,x+B62+1),0)","v":0},{"$f":"SUM(G62:$G$104)","v":0},{"$f":"IF(B62<Kosten_je_Tarif!$AH$3,ROUND(H62/INDEX(Komm_orig!$D$4:$D$104,x+B62+1),6),0)","v":0},null,{"$f":"IF(B62<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B62,$K$1-($K$1-$H$1)/($C$2-1)*B62)),0)","v":0}]
[80,59,{"$f":"IF(B63>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I63,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B63+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B63+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A63-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B63+1,A63-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B63+1),INDEX(Sterbtab_orig!$F$4:$F$104,A64):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A63-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B63+1,A63-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B63+1),INDEX(Sterbtab_orig!$I$4:$I$104,A64):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B63<Kosten_je_Tarif!$AH$3,K63*INDEX(Komm_orig!$F$4:$F$104,x+B63+1),0)","v":0},{"$f":"SUM(G63:$G$104)","v":0},{"$f":"IF(B63<Kosten_je_Tarif!$AH$3,ROUND(H63/INDEX(Komm_orig!$D$4:$D$104,x+B63+1),6),0)","v":0},null,{"$f":"IF(B63<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B63,$K$1-($K$1-$H$1)/($C$2-1)*B63)),0)","v":0}]
[81,60,{"$f":"IF(B64>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I64,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B64+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B64+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A64-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B64+1,A64-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B64+1),INDEX(Sterbtab_orig!$F$4:$F$104,A65):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A64-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B64+1,A64-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B64+1),INDEX(Sterbtab_orig!$I$4:$I$104,A65):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B64<Kosten_je_Tarif!$AH$3,K64*INDEX(Komm_orig!$F$4:$F$104,x+B64+1),0)","v":0},{"$f":"SUM(G64:$G$104)","v":0},{"$f":"IF(B64<Kosten_je_Tarif!$AH$3,ROUND(H64/INDEX(Komm_orig!$D$4:$D$104,x+B64+1),6),0)","v":0},null,{"$f":"IF(B64<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B64,$K$1-($K$1-$H$1)/($C$2-1)*B64)),0)","v":0}]
[82,61,{"$f":"IF(B65>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I65,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B65+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B65+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A65-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B65+1,A65-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B65+1),INDEX(Sterbtab_orig!$F$4:$F$104,A66):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A65-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B65+1,A65-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B65+1),INDEX(Sterbtab_orig!$I$4:$I$104,A66):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B65<Kosten_je_Tarif!$AH$3,K65*INDEX(Komm_orig!$F$4:$F$104,x+B65+1),0)","v":0},{"$f":"SUM(G65:$G$104)","v":0},{"$f":"IF(B65<Kosten_je_Tarif!$AH$3,ROUND(H65/INDEX(Komm_orig!$D$4:$D$104,x+B65+1),6),0)","v":0},null,{"$f":"IF(B65<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B65,$K$1-($K$1-$H$1)/($C$2-1)*B65)),0)","v":0}]
[83,62,{"$f":"IF(B66>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I66,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B66+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B66+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A66-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B66+1,A66-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B66+1),INDEX(Sterbtab_orig!$F$4:$F$104,A67):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A66-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B66+1,A66-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B66+1),INDEX(Sterbtab_orig!$I$4:$I$104,A67):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B66<Kosten_je_Tarif!$AH$3,K66*INDEX(Komm_orig!$F$4:$F$104,x+B66+1),0)","v":0},{"$f":"SUM(G66:$G$104)","v":0},{"$f":"IF(B66<Kosten_je_Tarif!$AH$3,ROUND(H66/INDEX(Komm_orig!$D$4:$D$104,x+B66+1),6),0)","v":0},null,{"$f":"IF(B66<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B66,$K$1-($K$1-$H$1)/($C$2-1)*B66)),0)","v":0}]
[84,63,{"$f":"IF(B67>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I67,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B67+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B67+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A67-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B67+1,A67-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B67+1),INDEX(Sterbtab_orig!$F$4:$F$104,A68):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A67-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B67+1,A67-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B67+1),INDEX(Sterbtab_orig!$I$4:$I$104,A68):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B67<Kosten_je_Tarif!$AH$3,K67*INDEX(Komm_orig!$F$4:$F$104,x+B67+1),0)","v":0},{"$f":"SUM(G67:$G$104)","v":0},{"$f":"IF(B67<Kosten_je_Tarif!$AH$3,ROUND(H67/INDEX(Komm_orig!$D$4:$D$104,x+B67+1),6),0)","v":0},null,{"$f":"IF(B67<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B67,$K$1-($K$1-$H$1)/($C$2-1)*B67)),0)","v":0}]
[{"$f":"x+B68","v":85},64,{"$f":"IF(B68>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I68,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B68+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B68+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A68-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B68+1,A68-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B68+1),INDEX(Sterbtab_orig!$F$4:$F$104,A69):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A68-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B68+1,A68-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B68+1),INDEX(Sterbtab_orig!$I$4:$I$104,A69):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B68<Kosten_je_Tarif!$AH$3,K68*INDEX(Komm_orig!$F$4:$F$104,x+B68+1),0)","v":0},{"$f":"SUM(G68:$G$104)","v":0},{"$f":"IF(B68<Kosten_je_Tarif!$AH$3,ROUND(H68/INDEX(Komm_orig!$D$4:$D$104,x+B68+1),6),0)","v":0},null,{"$f":"IF(B68<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B68,$K$1-($K$1-$H$1)/($C$2-1)*B68)),0)","v":0}]
[86,65,{"$f":"IF(B69>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I69,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B69+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B69+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A69-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B69+1,A69-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B69+1),INDEX(Sterbtab_orig!$F$4:$F$104,A70):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A69-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B69+1,A69-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B69+1),INDEX(Sterbtab_orig!$I$4:$I$104,A70):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B69<Kosten_je_Tarif!$AH$3,K69*INDEX(Komm_orig!$F$4:$F$104,x+B69+1),0)","v":0},{"$f":"SUM(G69:$G$104)","v":0},{"$f":"IF(B69<Kosten_je_Tarif!$AH$3,ROUND(H69/INDEX(Komm_orig!$D$4:$D$104,x+B69+1),6),0)","v":0},null,{"$f":"IF(B69<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B69,$K$1-($K$1-$H$1)/($C$2-1)*B69)),0)","v":0}]
[87,66,{"$f":"IF(B70>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I70,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B70+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B70+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A70-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B70+1,A70-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B70+1),INDEX(Sterbtab_orig!$F$4:$F$104,A71):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A70-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B70+1,A70-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B70+1),INDEX(Sterbtab_orig!$I$4:$I$104,A71):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B70<Kosten_je_Tarif!$AH$3,K70*INDEX(Komm_orig!$F$4:$F$104,x+B70+1),0)","v":0},{"$f":"SUM(G70:$G$104)","v":0},{"$f":"IF(B70<Kosten_je_Tarif!$AH$3,ROUND(H70/INDEX(Komm_orig!$D$4:$D$104,x+B70+1),6),0)","v":0},null,{"$f":"IF(B70<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B70,$K$1-($K$1-$H$1)/($C$2-1)*B70)),0)","v":0}]
[88,67,{"$f":"IF(B71>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I71,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B71+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B71+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A71-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B71+1,A71-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B71+1),INDEX(Sterbtab_orig!$F$4:$F$104,A72):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A71-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B71+1,A71-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B71+1),INDEX(Sterbtab_orig!$I$4:$I$104,A72):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B71<Kosten_je_Tarif!$AH$3,K71*INDEX(Komm_orig!$F$4:$F$104,x+B71+1),0)","v":0},{"$f":"SUM(G71:$G$104)","v":0},{"$f":"IF(B71<Kosten_je_Tarif!$AH$3,ROUND(H71/INDEX(Komm_orig!$D$4:$D$104,x+B71+1),6),0)","v":0},null,{"$f":"IF(B71<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B71,$K$1-($K$1-$H$1)/($C$2-1)*B71)),0)","v":0}]
[89,68,{"$f":"IF(B72>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I72,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B72+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B72+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A72-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B72+1,A72-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B72+1),INDEX(Sterbtab_orig!$F$4:$F$104,A73):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A72-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B72+1,A72-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B72+1),INDEX(Sterbtab_orig!$I$4:$I$104,A73):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B72<Kosten_je_Tarif!$AH$3,K72*INDEX(Komm_orig!$F$4:$F$104,x+B72+1),0)","v":0},{"$f":"SUM(G72:$G$104)","v":0},{"$f":"IF(B72<Kosten_je_Tarif!$AH$3,ROUND(H72/INDEX(Komm_orig!$D$4:$D$104,x+B72+1),6),0)","v":0},null,{"$f":"IF(B72<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B72,$K$1-($K$1-$H$1)/($C$2-1)*B72)),0)","v":0}]
[90,69,{"$f":"IF(B73>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I73,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B73+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B73+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A73-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B73+1,A73-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B73+1),INDEX(Sterbtab_orig!$F$4:$F$104,A74):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A73-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B73+1,A73-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B73+1),INDEX(Sterbtab_orig!$I$4:$I$104,A74):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B73<Kosten_je_Tarif!$AH$3,K73*INDEX(Komm_orig!$F$4:$F$104,x+B73+1),0)","v":0},{"$f":"SUM(G73:$G$104)","v":0},{"$f":"IF(B73<Kosten_je_Tarif!$AH$3,ROUND(H73/INDEX(Komm_orig!$D$4:$D$104,x+B73+1),6),0)","v":0},null,{"$f":"IF(B73<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B73,$K$1-($K$1-$H$1)/($C$2-1)*B73)),0)","v":0}]
[91,70,{"$f":"IF(B74>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I74,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B74+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B74+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A74-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B74+1,A74-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B74+1),INDEX(Sterbtab_orig!$F$4:$F$104,A75):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A74-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B74+1,A74-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B74+1),INDEX(Sterbtab_orig!$I$4:$I$104,A75):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B74<Kosten_je_Tarif!$AH$3,K74*INDEX(Komm_orig!$F$4:$F$104,x+B74+1),0)","v":0},{"$f":"SUM(G74:$G$104)","v":0},{"$f":"IF(B74<Kosten_je_Tarif!$AH$3,ROUND(H74/INDEX(Komm_orig!$D$4:$D$104,x+B74+1),6),0)","v":0},null,{"$f":"IF(B74<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B74,$K$1-($K$1-$H$1)/($C$2-1)*B74)),0)","v":0}]
[92,71,{"$f":"IF(B75>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I75,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B75+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B75+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A75-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B75+1,A75-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B75+1),INDEX(Sterbtab_orig!$F$4:$F$104,A76):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A75-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B75+1,A75-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B75+1),INDEX(Sterbtab_orig!$I$4:$I$104,A76):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B75<Kosten_je_Tarif!$AH$3,K75*INDEX(Komm_orig!$F$4:$F$104,x+B75+1),0)","v":0},{"$f":"SUM(G75:$G$104)","v":0},{"$f":"IF(B75<Kosten_je_Tarif!$AH$3,ROUND(H75/INDEX(Komm_orig!$D$4:$D$104,x+B75+1),6),0)","v":0},null,{"$f":"IF(B75<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B75,$K$1-($K$1-$H$1)/($C$2-1)*B75)),0)","v":0}]
[93,72,{"$f":"IF(B76>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I76,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B76+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B76+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A76-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B76+1,A76-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B76+1),INDEX(Sterbtab_orig!$F$4:$F$104,A77):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A76-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B76+1,A76-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B76+1),INDEX(Sterbtab_orig!$I$4:$I$104,A77):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B76<Kosten_je_Tarif!$AH$3,K76*INDEX(Komm_orig!$F$4:$F$104,x+B76+1),0)","v":0},{"$f":"SUM(G76:$G$104)","v":0},{"$f":"IF(B76<Kosten_je_Tarif!$AH$3,ROUND(H76/INDEX(Komm_orig!$D$4:$D$104,x+B76+1),6),0)","v":0},null,{"$f":"IF(B76<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B76,$K$1-($K$1-$H$1)/($C$2-1)*B76)),0)","v":0}]
[94,73,{"$f":"IF(B77>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I77,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B77+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B77+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A77-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B77+1,A77-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B77+1),INDEX(Sterbtab_orig!$F$4:$F$104,A78):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A77-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B77+1,A77-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B77+1),INDEX(Sterbtab_orig!$I$4:$I$104,A78):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B77<Kosten_je_Tarif!$AH$3,K77*INDEX(Komm_orig!$F$4:$F$104,x+B77+1),0)","v":0},{"$f":"SUM(G77:$G$104)","v":0},{"$f":"IF(B77<Kosten_je_Tarif!$AH$3,ROUND(H77/INDEX(Komm_orig!$D$4:$D$104,x+B77+1),6),0)","v":0},null,{"$f":"IF(B77<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B77,$K$1-($K$1-$H$1)/($C$2-1)*B77)),0)","v":0}]
[95,74,{"$f":"IF(B78>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I78,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B78+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B78+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A78-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B78+1,A78-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B78+1),INDEX(Sterbtab_orig!$F$4:$F$104,A79):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A78-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B78+1,A78-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B78+1),INDEX(Sterbtab_orig!$I$4:$I$104,A79):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B78<Kosten_je_Tarif!$AH$3,K78*INDEX(Komm_orig!$F$4:$F$104,x+B78+1),0)","v":0},{"$f":"SUM(G78:$G$104)","v":0},{"$f":"IF(B78<Kosten_je_Tarif!$AH$3,ROUND(H78/INDEX(Komm_orig!$D$4:$D$104,x+B78+1),6),0)","v":0},null,{"$f":"IF(B78<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B78,$K$1-($K$1-$H$1)/($C$2-1)*B78)),0)","v":0}]
[96,75,{"$f":"IF(B79>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I79,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B79+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B79+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A79-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B79+1,A79-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B79+1),INDEX(Sterbtab_orig!$F$4:$F$104,A80):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A79-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B79+1,A79-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B79+1),INDEX(Sterbtab_orig!$I$4:$I$104,A80):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B79<Kosten_je_Tarif!$AH$3,K79*INDEX(Komm_orig!$F$4:$F$104,x+B79+1),0)","v":0},{"$f":"SUM(G79:$G$104)","v":0},{"$f":"IF(B79<Kosten_je_Tarif!$AH$3,ROUND(H79/INDEX(Komm_orig!$D$4:$D$104,x+B79+1),6),0)","v":0},null,{"$f":"IF(B79<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B79,$K$1-($K$1-$H$1)/($C$2-1)*B79)),0)","v":0}]
[97,76,{"$f":"IF(B80>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I80,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B80+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B80+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A80-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B80+1,A80-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B80+1),INDEX(Sterbtab_orig!$F$4:$F$104,A81):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A80-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B80+1,A80-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B80+1),INDEX(Sterbtab_orig!$I$4:$I$104,A81):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B80<Kosten_je_Tarif!$AH$3,K80*INDEX(Komm_orig!$F$4:$F$104,x+B80+1),0)","v":0},{"$f":"SUM(G80:$G$104)","v":0},{"$f":"IF(B80<Kosten_je_Tarif!$AH$3,ROUND(H80/INDEX(Komm_orig!$D$4:$D$104,x+B80+1),6),0)","v":0},null,{"$f":"IF(B80<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B80,$K$1-($K$1-$H$1)/($C$2-1)*B80)),0)","v":0}]
[98,77,{"$f":"IF(B81>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I81,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B81+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B81+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A81-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B81+1,A81-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B81+1),INDEX(Sterbtab_orig!$F$4:$F$104,A82):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A81-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B81+1,A81-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B81+1),INDEX(Sterbtab_orig!$I$4:$I$104,A82):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B81<Kosten_je_Tarif!$AH$3,K81*INDEX(Komm_orig!$F$4:$F$104,x+B81+1),0)","v":0},{"$f":"SUM(G81:$G$104)","v":0},{"$f":"IF(B81<Kosten_je_Tarif!$AH$3,ROUND(H81/INDEX(Komm_orig!$D$4:$D$104,x+B81+1),6),0)","v":0},null,{"$f":"IF(B81<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B81,$K$1-($K$1-$H$1)/($C$2-1)*B81)),0)","v":0}]
[99,78,{"$f":"IF(B82>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I82,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B82+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B82+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A82-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B82+1,A82-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B82+1),INDEX(Sterbtab_orig!$F$4:$F$104,A83):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A82-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B82+1,A82-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B82+1),INDEX(Sterbtab_orig!$I$4:$I$104,A83):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B82<Kosten_je_Tarif!$AH$3,K82*INDEX(Komm_orig!$F$4:$F$104,x+B82+1),0)","v":0},{"$f":"SUM(G82:$G$104)","v":0},{"$f":"IF(B82<Kosten_je_Tarif!$AH$3,ROUND(H82/INDEX(Komm_orig!$D$4:$D$104,x+B82+1),6),0)","v":0},null,{"$f":"IF(B82<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B82,$K$1-($K$1-$H$1)/($C$2-1)*B82)),0)","v":0}]
[100,79,{"$f":"IF(B83>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I83,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B83+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B83+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A83-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B83+1,A83-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B83+1),INDEX(Sterbtab_orig!$F$4:$F$104,A84):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A83-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B83+1,A83-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B83+1),INDEX(Sterbtab_orig!$I$4:$I$104,A84):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B83<Kosten_je_Tarif!$AH$3,K83*INDEX(Komm_orig!$F$4:$F$104,x+B83+1),0)","v":0},{"$f":"SUM(G83:$G$104)","v":0},{"$f":"IF(B83<Kosten_je_Tarif!$AH$3,ROUND(H83/INDEX(Komm_orig!$D$4:$D$104,x+B83+1),6),0)","v":0},null,{"$f":"IF(B83<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B83,$K$1-($K$1-$H$1)/($C$2-1)*B83)),0)","v":0}]
[101,80,{"$f":"IF(B84>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I84,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B84+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B84+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A84-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B84+1,A84-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B84+1),INDEX(Sterbtab_orig!$F$4:$F$104,A85):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A84-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B84+1,A84-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B84+1),INDEX(Sterbtab_orig!$I$4:$I$104,A85):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B84<Kosten_je_Tarif!$AH$3,K84*INDEX(Komm_orig!$F$4:$F$104,x+B84+1),0)","v":0},{"$f":"SUM(G84:$G$104)","v":0},{"$f":"IF(B84<Kosten_je_Tarif!$AH$3,ROUND(H84/INDEX(Komm_orig!$D$4:$D$104,x+B84+1),6),0)","v":0},null,{"$f":"IF(B84<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B84,$K$1-($K$1-$H$1)/($C$2-1)*B84)),0)","v":0}]
[102,81,{"$f":"IF(B85>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I85,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B85+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B85+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A85-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B85+1,A85-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B85+1),INDEX(Sterbtab_orig!$F$4:$F$104,A86):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A85-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B85+1,A85-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B85+1),INDEX(Sterbtab_orig!$I$4:$I$104,A86):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B85<Kosten_je_Tarif!$AH$3,K85*INDEX(Komm_orig!$F$4:$F$104,x+B85+1),0)","v":0},{"$f":"SUM(G85:$G$104)","v":0},{"$f":"IF(B85<Kosten_je_Tarif!$AH$3,ROUND(H85/INDEX(Komm_orig!$D$4:$D$104,x+B85+1),6),0)","v":0},null,{"$f":"IF(B85<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B85,$K$1-($K$1-$H$1)/($C$2-1)*B85)),0)","v":0}]
[103,82,{"$f":"IF(B86>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I86,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B86+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B86+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A86-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B86+1,A86-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B86+1),INDEX(Sterbtab_orig!$F$4:$F$104,A87):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A86-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B86+1,A86-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B86+1),INDEX(Sterbtab_orig!$I$4:$I$104,A87):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B86<Kosten_je_Tarif!$AH$3,K86*INDEX(Komm_orig!$F$4:$F$104,x+B86+1),0)","v":0},{"$f":"SUM(G86:$G$104)","v":0},{"$f":"IF(B86<Kosten_je_Tarif!$AH$3,ROUND(H86/INDEX(Komm_orig!$D$4:$D$104,x+B86+1),6),0)","v":0},null,{"$f":"IF(B86<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B86,$K$1-($K$1-$H$1)/($C$2-1)*B86)),0)","v":0}]
[104,83,{"$f":"IF(B87>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I87,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B87+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B87+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A87-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B87+1,A87-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B87+1),INDEX(Sterbtab_orig!$F$4:$F$104,A88):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A87-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B87+1,A87-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B87+1),INDEX(Sterbtab_orig!$I$4:$I$104,A88):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B87<Kosten_je_Tarif!$AH$3,K87*INDEX(Komm_orig!$F$4:$F$104,x+B87+1),0)","v":0},{"$f":"SUM(G87:$G$104)","v":0},{"$f":"IF(B87<Kosten_je_Tarif!$AH$3,ROUND(H87/INDEX(Komm_orig!$D$4:$D$104,x+B87+1),6),0)","v":0},null,{"$f":"IF(B87<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B87,$K$1-($K$1-$H$1)/($C$2-1)*B87)),0)","v":0}]
[105,84,{"$f":"IF(B88>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I88,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B88+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B88+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A88-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B88+1,A88-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B88+1),INDEX(Sterbtab_orig!$F$4:$F$104,A89):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A88-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B88+1,A88-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B88+1),INDEX(Sterbtab_orig!$I$4:$I$104,A89):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B88<Kosten_je_Tarif!$AH$3,K88*INDEX(Komm_orig!$F$4:$F$104,x+B88+1),0)","v":0},{"$f":"SUM(G88:$G$104)","v":0},{"$f":"IF(B88<Kosten_je_Tarif!$AH$3,ROUND(H88/INDEX(Komm_orig!$D$4:$D$104,x+B88+1),6),0)","v":0},null,{"$f":"IF(B88<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B88,$K$1-($K$1-$H$1)/($C$2-1)*B88)),0)","v":0}]
[106,85,{"$f":"IF(B89>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I89,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B89+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B89+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A89-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B89+1,A89-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B89+1),INDEX(Sterbtab_orig!$F$4:$F$104,A90):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A89-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B89+1,A89-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B89+1),INDEX(Sterbtab_orig!$I$4:$I$104,A90):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B89<Kosten_je_Tarif!$AH$3,K89*INDEX(Komm_orig!$F$4:$F$104,x+B89+1),0)","v":0},{"$f":"SUM(G89:$G$104)","v":0},{"$f":"IF(B89<Kosten_je_Tarif!$AH$3,ROUND(H89/INDEX(Komm_orig!$D$4:$D$104,x+B89+1),6),0)","v":0},null,{"$f":"IF(B89<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B89,$K$1-($K$1-$H$1)/($C$2-1)*B89)),0)","v":0}]
[107,86,{"$f":"IF(B90>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I90,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B90+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B90+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A90-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B90+1,A90-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B90+1),INDEX(Sterbtab_orig!$F$4:$F$104,A91):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A90-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B90+1,A90-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B90+1),INDEX(Sterbtab_orig!$I$4:$I$104,A91):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B90<Kosten_je_Tarif!$AH$3,K90*INDEX(Komm_orig!$F$4:$F$104,x+B90+1),0)","v":0},{"$f":"SUM(G90:$G$104)","v":0},{"$f":"IF(B90<Kosten_je_Tarif!$AH$3,ROUND(H90/INDEX(Komm_orig!$D$4:$D$104,x+B90+1),6),0)","v":0},null,{"$f":"IF(B90<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B90,$K$1-($K$1-$H$1)/($C$2-1)*B90)),0)","v":0}]
[108,87,{"$f":"IF(B91>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I91,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B91+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B91+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A91-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B91+1,A91-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B91+1),INDEX(Sterbtab_orig!$F$4:$F$104,A92):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A91-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B91+1,A91-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B91+1),INDEX(Sterbtab_orig!$I$4:$I$104,A92):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B91<Kosten_je_Tarif!$AH$3,K91*INDEX(Komm_orig!$F$4:$F$104,x+B91+1),0)","v":0},{"$f":"SUM(G91:$G$104)","v":0},{"$f":"IF(B91<Kosten_je_Tarif!$AH$3,ROUND(H91/INDEX(Komm_orig!$D$4:$D$104,x+B91+1),6),0)","v":0},null,{"$f":"IF(B91<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B91,$K$1-($K$1-$H$1)/($C$2-1)*B91)),0)","v":0}]
[109,88,{"$f":"IF(B92>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I92,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B92+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B92+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A92-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B92+1,A92-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B92+1),INDEX(Sterbtab_orig!$F$4:$F$104,A93):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A92-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B92+1,A92-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B92+1),INDEX(Sterbtab_orig!$I$4:$I$104,A93):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B92<Kosten_je_Tarif!$AH$3,K92*INDEX(Komm_orig!$F$4:$F$104,x+B92+1),0)","v":0},{"$f":"SUM(G92:$G$104)","v":0},{"$f":"IF(B92<Kosten_je_Tarif!$AH$3,ROUND(H92/INDEX(Komm_orig!$D$4:$D$104,x+B92+1),6),0)","v":0},null,{"$f":"IF(B92<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B92,$K$1-($K$1-$H$1)/($C$2-1)*B92)),0)","v":0}]
[110,89,{"$f":"IF(B93>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I93,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B93+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B93+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A93-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B93+1,A93-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B93+1),INDEX(Sterbtab_orig!$F$4:$F$104,A94):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A93-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B93+1,A93-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B93+1),INDEX(Sterbtab_orig!$I$4:$I$104,A94):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B93<Kosten_je_Tarif!$AH$3,K93*INDEX(Komm_orig!$F$4:$F$104,x+B93+1),0)","v":0},{"$f":"SUM(G93:$G$104)","v":0},{"$f":"IF(B93<Kosten_je_Tarif!$AH$3,ROUND(H93/INDEX(Komm_orig!$D$4:$D$104,x+B93+1),6),0)","v":0},null,{"$f":"IF(B93<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B93,$K$1-($K$1-$H$1)/($C$2-1)*B93)),0)","v":0}]
[111,90,{"$f":"IF(B94>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I94,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B94+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B94+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A94-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B94+1,A94-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B94+1),INDEX(Sterbtab_orig!$F$4:$F$104,A95):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A94-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B94+1,A94-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B94+1),INDEX(Sterbtab_orig!$I$4:$I$104,A95):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B94<Kosten_je_Tarif!$AH$3,K94*INDEX(Komm_orig!$F$4:$F$104,x+B94+1),0)","v":0},{"$f":"SUM(G94:$G$104)","v":0},{"$f":"IF(B94<Kosten_je_Tarif!$AH$3,ROUND(H94/INDEX(Komm_orig!$D$4:$D$104,x+B94+1),6),0)","v":0},null,{"$f":"IF(B94<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B94,$K$1-($K$1-$H$1)/($C$2-1)*B94)),0)","v":0}]
[112,91,{"$f":"IF(B95>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I95,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B95+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B95+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A95-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B95+1,A95-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B95+1),INDEX(Sterbtab_orig!$F$4:$F$104,A96):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A95-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B95+1,A95-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B95+1),INDEX(Sterbtab_orig!$I$4:$I$104,A96):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B95<Kosten_je_Tarif!$AH$3,K95*INDEX(Komm_orig!$F$4:$F$104,x+B95+1),0)","v":0},{"$f":"SUM(G95:$G$104)","v":0},{"$f":"IF(B95<Kosten_je_Tarif!$AH$3,ROUND(H95/INDEX(Komm_orig!$D$4:$D$104,x+B95+1),6),0)","v":0},null,{"$f":"IF(B95<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B95,$K$1-($K$1-$H$1)/($C$2-1)*B95)),0)","v":0}]
[113,92,{"$f":"IF(B96>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I96,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B96+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B96+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A96-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B96+1,A96-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B96+1),INDEX(Sterbtab_orig!$F$4:$F$104,A97):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A96-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B96+1,A96-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B96+1),INDEX(Sterbtab_orig!$I$4:$I$104,A97):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B96<Kosten_je_Tarif!$AH$3,K96*INDEX(Komm_orig!$F$4:$F$104,x+B96+1),0)","v":0},{"$f":"SUM(G96:$G$104)","v":0},{"$f":"IF(B96<Kosten_je_Tarif!$AH$3,ROUND(H96/INDEX(Komm_orig!$D$4:$D$104,x+B96+1),6),0)","v":0},null,{"$f":"IF(B96<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B96,$K$1-($K$1-$H$1)/($C$2-1)*B96)),0)","v":0}]
[114,93,{"$f":"IF(B97>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I97,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B97+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B97+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A97-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B97+1,A97-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B97+1),INDEX(Sterbtab_orig!$F$4:$F$104,A98):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A97-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B97+1,A97-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B97+1),INDEX(Sterbtab_orig!$I$4:$I$104,A98):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B97<Kosten_je_Tarif!$AH$3,K97*INDEX(Komm_orig!$F$4:$F$104,x+B97+1),0)","v":0},{"$f":"SUM(G97:$G$104)","v":0},{"$f":"IF(B97<Kosten_je_Tarif!$AH$3,ROUND(H97/INDEX(Komm_orig!$D$4:$D$104,x+B97+1),6),0)","v":0},null,{"$f":"IF(B97<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B97,$K$1-($K$1-$H$1)/($C$2-1)*B97)),0)","v":0}]
[115,94,{"$f":"IF(B98>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I98,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B98+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B98+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A98-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B98+1,A98-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B98+1),INDEX(Sterbtab_orig!$F$4:$F$104,A99):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A98-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B98+1,A98-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B98+1),INDEX(Sterbtab_orig!$I$4:$I$104,A99):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B98<Kosten_je_Tarif!$AH$3,K98*INDEX(Komm_orig!$F$4:$F$104,x+B98+1),0)","v":0},{"$f":"SUM(G98:$G$104)","v":0},{"$f":"IF(B98<Kosten_je_Tarif!$AH$3,ROUND(H98/INDEX(Komm_orig!$D$4:$D$104,x+B98+1),6),0)","v":0},null,{"$f":"IF(B98<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B98,$K$1-($K$1-$H$1)/($C$2-1)*B98)),0)","v":0}]
[116,95,{"$f":"IF(B99>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I99,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B99+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B99+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A99-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B99+1,A99-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B99+1),INDEX(Sterbtab_orig!$F$4:$F$104,A100):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A99-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B99+1,A99-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B99+1),INDEX(Sterbtab_orig!$I$4:$I$104,A100):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B99<Kosten_je_Tarif!$AH$3,K99*INDEX(Komm_orig!$F$4:$F$104,x+B99+1),0)","v":0},{"$f":"SUM(G99:$G$104)","v":0},{"$f":"IF(B99<Kosten_je_Tarif!$AH$3,ROUND(H99/INDEX(Komm_orig!$D$4:$D$104,x+B99+1),6),0)","v":0},null,{"$f":"IF(B99<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B99,$K$1-($K$1-$H$1)/($C$2-1)*B99)),0)","v":0}]
[{"$f":"x+B100","v":117},96,{"$f":"IF(B100>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I100,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B100+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B100+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A100-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B100+1,A100-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B100+1),INDEX(Sterbtab_orig!$F$4:$F$104,A101):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A100-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B100+1,A100-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B100+1),INDEX(Sterbtab_orig!$I$4:$I$104,A101):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B100<Kosten_je_Tarif!$AH$3,K100*INDEX(Komm_orig!$F$4:$F$104,x+B100+1),0)","v":0},{"$f":"SUM(G100:$G$104)","v":0},{"$f":"IF(B100<Kosten_je_Tarif!$AH$3,ROUND(H100/INDEX(Komm_orig!$D$4:$D$104,x+B100+1),6),0)","v":0},null,{"$f":"IF(B100<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B100,$K$1-($K$1-$H$1)/($C$2-1)*B100)),0)","v":0}]
[{"$f":"x+B101","v":118},97,{"$f":"IF(B101>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I101,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B101+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B101+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A101-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B101+1,A101-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B101+1),INDEX(Sterbtab_orig!$F$4:$F$104,A102):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A101-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B101+1,A101-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B101+1),INDEX(Sterbtab_orig!$I$4:$I$104,A102):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B101<Kosten_je_Tarif!$AH$3,K101*INDEX(Komm_orig!$F$4:$F$104,x+B101+1),0)","v":0},{"$f":"SUM(G101:$G$104)","v":0},{"$f":"IF(B101<Kosten_je_Tarif!$AH$3,ROUND(H101/INDEX(Komm_orig!$D$4:$D$104,x+B101+1),6),0)","v":0},null,{"$f":"IF(B101<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B101,$K$1-($K$1-$H$1)/($C$2-1)*B101)),0)","v":0}]
[{"$f":"x+B102","v":119},98,{"$f":"IF(B102>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I102,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B102+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B102+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A102-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B102+1,A102-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B102+1),INDEX(Sterbtab_orig!$F$4:$F$104,A103):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A102-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B102+1,A102-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B102+1),INDEX(Sterbtab_orig!$I$4:$I$104,A103):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B102<Kosten_je_Tarif!$AH$3,K102*INDEX(Komm_orig!$F$4:$F$104,x+B102+1),0)","v":0},{"$f":"SUM(G102:$G$104)","v":0},{"$f":"IF(B102<Kosten_je_Tarif!$AH$3,ROUND(H102/INDEX(Komm_orig!$D$4:$D$104,x+B102+1),6),0)","v":0},null,{"$f":"IF(B102<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B102,$K$1-($K$1-$H$1)/($C$2-1)*B102)),0)","v":0}]
[{"$f":"x+B103","v":120},99,{"$f":"IF(B103>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I103,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B103+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B103+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A103-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B103+1,A103-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B103+1),INDEX(Sterbtab_orig!$F$4:$F$104,A104):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A103-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B103+1,A103-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B103+1),INDEX(Sterbtab_orig!$I$4:$I$104,A104):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B103<Kosten_je_Tarif!$AH$3,K103*INDEX(Komm_orig!$F$4:$F$104,x+B103+1),0)","v":0},{"$f":"SUM(G103:$G$104)","v":0},{"$f":"IF(B103<Kosten_je_Tarif!$AH$3,ROUND(H103/INDEX(Komm_orig!$D$4:$D$104,x+B103+1),6),0)","v":0},null,{"$f":"IF(B103<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B103,$K$1-($K$1-$H$1)/($C$2-1)*B103)),0)","v":0}]
[{"$f":"x+B104","v":121},100,{"$f":"IF(B104>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I104,ROUND(((INDEX(Komm_orig!$G$4:$G$104,x+B104+1)-INDEX(Komm_orig!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_orig!$D$4:$D$104,x+B104+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A104-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B104+1,A104-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B104+1),INDEX(Sterbtab_orig!$F$4:$F$104,A105):INDEX(Sterbtab_orig!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A104-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B104+1,A104-15+1),INDEX(Komm_orig!$C$4:$C$104,$B$5+1):INDEX(Komm_orig!$C$4:$C$104,n-B104+1),INDEX(Sterbtab_orig!$I$4:$I$104,A105):INDEX(Sterbtab_orig!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B104<Kosten_je_Tarif!$AH$3,K104*INDEX(Komm_orig!$F$4:$F$104,x+B104+1),0)","v":0},{"$f":"SUM(G104:$G$104)","v":0},{"$f":"IF(B104<Kosten_je_Tarif!$AH$3,ROUND(H104/INDEX(Komm_orig!$D$4:$D$104,x+B104+1),6),0)","v":0},null,{"$f":"IF(B104<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B104,$K$1-($K$1-$H$1)/($C$2-1)*B104)),0)","v":0}]

{"sheet":"Barwerte_mix","index":47,"n_rows":104,"n_cols":11,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[null,"Variante",{"$f":"IF(AND(Kosten!L5=Kosten!M5,Kosten!L5<>0),2,1)","v":1},null,null,null,"s2",{"$f":"IF(C2=0,IF(C1=2,Kosten!L5*MAX(BPr_jeZW*ZW,100*Maske!$B$64),MAX(Maske!$B$27*Kosten_Fond!$E$16,363.36*Maske!$B$64)),Kosten!$M$5*BPr_jeZW)","v":1080},null,"s1",{"$f":"IF(C2=0,IF(C1=2,Kosten!L5*MAX(BPr_jeZW*ZW,100*Maske!$B$64),VS_prpfl),Kosten!$M$5*BPr_jeZW)","v":2160}]
[null,"Falldauer",{"$f":"Kosten!K5","v":0}]
["x","t","nAx ",null,"nAx Faktor 1","nAx Faktor 0,4","RSKap*Cx+k","Summe","BW Var1",null,"RSKap"]
[{"$f":"x+B4","v":21},0,{"$f":"IF(B4>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I4,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B4+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B4+1),6))/$K$1,6))","v":6.7330000000000003E-3},null,{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A4-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B4+1,A4-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B4+1),INDEX(Sterbtab_mix!$F$4:$F$104,A5):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":9.0297448987415683E-3},{"$f":"IF(B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A4-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B4+1,A4-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B4+1),INDEX(Sterbtab_mix!$I$4:$I$104,A5):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":6.7742628305722877E-3},{"$f":"IF(B4<Kosten_je_Tarif!$AH$3,K4*INDEX(Komm_mix!$F$4:$F$104,x+B4+1),0)","v":135710.64000000001},{"$f":"SUM(G4:$G$104)","v":1442892.9600000002},{"$f":"IF(B4<Kosten_je_Tarif!$AH$3,ROUND(H4/INDEX(Komm_mix!$D$4:$D$104,x+B4+1),6),0)","v":14.543801999999999},null,{"$f":"IF(B4<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B4,$K$1-($K$1-$H$1)/($C$2-1)*B4)),0)","v":2160}]
[22,1,{"$f":"IF(B5>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I5,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B5+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B5+1),6))/$K$1,6))","v":6.1040000000000001E-3},null,{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A5-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B5+1,A5-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B5+1),INDEX(Sterbtab_mix!$F$4:$F$104,A6):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":8.4020634047986889E-3},{"$f":"IF(B5>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A5-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B5+1,A5-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B5+1),INDEX(Sterbtab_mix!$I$4:$I$104,A6):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":6.3224376430110075E-3},{"$f":"IF(B5<Kosten_je_Tarif!$AH$3,K5*INDEX(Komm_mix!$F$4:$F$104,x+B5+1),0)","v":130051.51714285713},{"$f":"SUM(G5:$G$104)","v":1307182.3200000003},{"$f":"IF(B5<Kosten_je_Tarif!$AH$3,ROUND(H5/INDEX(Komm_mix!$D$4:$D$104,x+B5+1),6),0)","v":13.184241},null,{"$f":"IF(B5<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B5,$K$1-($K$1-$H$1)/($C$2-1)*B5)),0)","v":2082.8571428571427}]
[23,2,{"$f":"IF(B6>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I6,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B6+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B6+1),6))/$K$1,6))","v":5.4999999999999997E-3},null,{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A6-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B6+1,A6-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B6+1),INDEX(Sterbtab_mix!$F$4:$F$104,A7):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":7.7769628915158101E-3},{"$f":"IF(B6>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A6-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B6+1,A6-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B6+1),INDEX(Sterbtab_mix!$I$4:$I$104,A7):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":5.872296618934127E-3},{"$f":"IF(B6<Kosten_je_Tarif!$AH$3,K6*INDEX(Komm_mix!$F$4:$F$104,x+B6+1),0)","v":121175.22857142857},{"$f":"SUM(G6:$G$104)","v":1177130.8028571429},{"$f":"IF(B6<Kosten_je_Tarif!$AH$3,ROUND(H6/INDEX(Komm_mix!$D$4:$D$104,x+B6+1),6),0)","v":11.880023},null,{"$f":"IF(B6<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B6,$K$1-($K$1-$H$1)/($C$2-1)*B6)),0)","v":2005.7142857142858}]
[24,3,{"$f":"IF(B7>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I7,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B7+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B7+1),6))/$K$1,6))","v":4.9370000000000004E-3},null,{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A7-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B7+1,A7-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B7+1),INDEX(Sterbtab_mix!$F$4:$F$104,A8):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":7.1713374072570404E-3},{"$f":"IF(B7>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A7-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B7+1,A7-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B7+1),INDEX(Sterbtab_mix!$I$4:$I$104,A8):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":5.4218746531094555E-3},{"$f":"IF(B7<Kosten_je_Tarif!$AH$3,K7*INDEX(Komm_mix!$F$4:$F$104,x+B7+1),0)","v":112368.21428571429},{"$f":"SUM(G7:$G$104)","v":1055955.5742857142},{"$f":"IF(B7<Kosten_je_Tarif!$AH$3,ROUND(H7/INDEX(Komm_mix!$D$4:$D$104,x+B7+1),6),0)","v":10.663581000000001},null,{"$f":"IF(B7<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B7,$K$1-($K$1-$H$1)/($C$2-1)*B7)),0)","v":1928.5714285714287}]
[25,4,{"$f":"IF(B8>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I8,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B8+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B8+1),6))/$K$1,6))","v":4.4140000000000004E-3},null,{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A8-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B8+1,A8-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B8+1),INDEX(Sterbtab_mix!$F$4:$F$104,A9):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":6.5872106872119198E-3},{"$f":"IF(B8>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A8-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B8+1,A8-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B8+1),INDEX(Sterbtab_mix!$I$4:$I$104,A9):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":4.9711774611951674E-3},{"$f":"IF(B8<Kosten_je_Tarif!$AH$3,K8*INDEX(Komm_mix!$F$4:$F$104,x+B8+1),0)","v":105092.64},{"$f":"SUM(G8:$G$104)","v":943587.3600000001},{"$f":"IF(B8<Kosten_je_Tarif!$AH$3,ROUND(H8/INDEX(Komm_mix!$D$4:$D$104,x+B8+1),6),0)","v":9.5344390000000008},null,{"$f":"IF(B8<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B8,$K$1-($K$1-$H$1)/($C$2-1)*B8)),0)","v":1851.4285714285716}]
[26,5,{"$f":"IF(B9>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I9,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B9+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B9+1),6))/$K$1,6))","v":3.9249999999999997E-3},null,{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A9-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B9+1,A9-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B9+1),INDEX(Sterbtab_mix!$F$4:$F$104,A10):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":6.0166642524416697E-3},{"$f":"IF(B9>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A9-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B9+1,A9-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B9+1),INDEX(Sterbtab_mix!$I$4:$I$104,A10):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":4.5202447742947998E-3},{"$f":"IF(B9<Kosten_je_Tarif!$AH$3,K9*INDEX(Komm_mix!$F$4:$F$104,x+B9+1),0)","v":98927.074285714276},{"$f":"SUM(G9:$G$104)","v":838494.71999999997},{"$f":"IF(B9<Kosten_je_Tarif!$AH$3,ROUND(H9/INDEX(Komm_mix!$D$4:$D$104,x+B9+1),6),0)","v":8.4773980000000009},null,{"$f":"IF(B9<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B9,$K$1-($K$1-$H$1)/($C$2-1)*B9)),0)","v":1774.2857142857142}]
[27,6,{"$f":"IF(B10>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I10,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B10+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B10+1),6))/$K$1,6))","v":3.4640000000000001E-3},null,{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A10-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B10+1,A10-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B10+1),INDEX(Sterbtab_mix!$F$4:$F$104,A11):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":5.4557412905577897E-3},{"$f":"IF(B10>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A10-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B10+1,A10-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B10+1),INDEX(Sterbtab_mix!$I$4:$I$104,A11):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":4.0690972346773919E-3},{"$f":"IF(B10<Kosten_je_Tarif!$AH$3,K10*INDEX(Komm_mix!$F$4:$F$104,x+B10+1),0)","v":93347.948571428569},{"$f":"SUM(G10:$G$104)","v":739567.64571428578},{"$f":"IF(B10<Kosten_je_Tarif!$AH$3,ROUND(H10/INDEX(Komm_mix!$D$4:$D$104,x+B10+1),6),0)","v":7.4814369999999997},null,{"$f":"IF(B10<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B10,$K$1-($K$1-$H$1)/($C$2-1)*B10)),0)","v":1697.1428571428571}]
[28,7,{"$f":"IF(B11>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I11,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B11+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B11+1),6))/$K$1,6))","v":3.0279999999999999E-3},null,{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A11-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B11+1,A11-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B11+1),INDEX(Sterbtab_mix!$F$4:$F$104,A12):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":4.9024670622096096E-3},{"$f":"IF(B11>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A11-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B11+1,A11-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B11+1),INDEX(Sterbtab_mix!$I$4:$I$104,A12):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":3.6177425228587998E-3},{"$f":"IF(B11<Kosten_je_Tarif!$AH$3,K11*INDEX(Komm_mix!$F$4:$F$104,x+B11+1),0)","v":88521.66},{"$f":"SUM(G11:$G$104)","v":646219.69714285713},{"$f":"IF(B11<Kosten_je_Tarif!$AH$3,ROUND(H11/INDEX(Komm_mix!$D$4:$D$104,x+B11+1),6),0)","v":6.5407719999999996},null,{"$f":"IF(B11<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B11,$K$1-($K$1-$H$1)/($C$2-1)*B11)),0)","v":1620}]
[29,8,{"$f":"IF(B12>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I12,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B12+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B12+1),6))/$K$1,6))","v":2.6150000000000001E-3},null,{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A12-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B12+1,A12-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B12+1),INDEX(Sterbtab_mix!$F$4:$F$104,A13):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":4.3518736483571796E-3},{"$f":"IF(B12>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A12-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B12+1,A12-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B12+1),INDEX(Sterbtab_mix!$I$4:$I$104,A13):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":3.166201087762464E-3},{"$f":"IF(B12<Kosten_je_Tarif!$AH$3,K12*INDEX(Komm_mix!$F$4:$F$104,x+B12+1),0)","v":84687.42857142858},{"$f":"SUM(G12:$G$104)","v":557698.03714285721},{"$f":"IF(B12<Kosten_je_Tarif!$AH$3,ROUND(H12/INDEX(Komm_mix!$D$4:$D$104,x+B12+1),6),0)","v":5.6479160000000004},null,{"$f":"IF(B12<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B12,$K$1-($K$1-$H$1)/($C$2-1)*B12)),0)","v":1542.8571428571429}]
[30,9,{"$f":"IF(B13>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I13,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B13+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B13+1),6))/$K$1,6))","v":2.2190000000000001E-3},null,{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A13-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B13+1,A13-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B13+1),INDEX(Sterbtab_mix!$F$4:$F$104,A14):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":3.7979853282055901E-3},{"$f":"IF(B13>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A13-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B13+1,A13-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B13+1),INDEX(Sterbtab_mix!$I$4:$I$104,A14):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":2.714411663230048E-3},{"$f":"IF(B13<Kosten_je_Tarif!$AH$3,K13*INDEX(Komm_mix!$F$4:$F$104,x+B13+1),0)","v":81770.734285714294},{"$f":"SUM(G13:$G$104)","v":473010.60857142857},{"$f":"IF(B13<Kosten_je_Tarif!$AH$3,ROUND(H13/INDEX(Komm_mix!$D$4:$D$104,x+B13+1),6),0)","v":4.7929339999999998},null,{"$f":"IF(B13<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B13,$K$1-($K$1-$H$1)/($C$2-1)*B13)),0)","v":1465.7142857142858}]
[31,10,{"$f":"IF(B14>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I14,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B14+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B14+1),6))/$K$1,6))","v":1.836E-3},null,{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A14-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B14+1,A14-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B14+1),INDEX(Sterbtab_mix!$F$4:$F$104,A15):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":3.23481299753588E-3},{"$f":"IF(B14>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A14-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B14+1,A14-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B14+1),INDEX(Sterbtab_mix!$I$4:$I$104,A15):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":2.2624111993444639E-3},{"$f":"IF(B14<Kosten_je_Tarif!$AH$3,K14*INDEX(Komm_mix!$F$4:$F$104,x+B14+1),0)","v":79748.434285714291},{"$f":"SUM(G14:$G$104)","v":391239.87428571429},{"$f":"IF(B14<Kosten_je_Tarif!$AH$3,ROUND(H14/INDEX(Komm_mix!$D$4:$D$104,x+B14+1),99),0)","v":3.9666076726256998},null,{"$f":"IF(B14<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B14,$K$1-($K$1-$H$1)/($C$2-1)*B14)),0)","v":1388.5714285714287}]
[32,11,{"$f":"IF(B15>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I15,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B15+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B15+1),6))/$K$1,6))","v":1.4630000000000001E-3},null,{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A15-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B15+1,A15-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B15+1),INDEX(Sterbtab_mix!$F$4:$F$104,A16):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":2.6543578338102999E-3},{"$f":"IF(B15>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B15+1,A15-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B15+1),INDEX(Sterbtab_mix!$I$4:$I$104,A16):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":1.810217260077344E-3},{"$f":"IF(B15<Kosten_je_Tarif!$AH$3,K15*INDEX(Komm_mix!$F$4:$F$104,x+B15+1),0)","v":78511.294285714292},{"$f":"SUM(G15:$G$104)","v":311491.44},{"$f":"IF(B15<Kosten_je_Tarif!$AH$3,ROUND(H15/INDEX(Komm_mix!$D$4:$D$104,x+B15+1),6),0)","v":3.1599140000000001},null,{"$f":"IF(B15<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B15,$K$1-($K$1-$H$1)/($C$2-1)*B15)),0)","v":1311.4285714285716}]
[33,12,{"$f":"IF(B16>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I16,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B16+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B16+1),6))/$K$1,6))","v":1.0950000000000001E-3},null,{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A16-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B16+1,A16-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B16+1),INDEX(Sterbtab_mix!$F$4:$F$104,A17):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":2.0486013348153202E-3},{"$f":"IF(B16>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A16-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B16+1,A16-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B16+1),INDEX(Sterbtab_mix!$I$4:$I$104,A17):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":1.3578879040288001E-3},{"$f":"IF(B16<Kosten_je_Tarif!$AH$3,K16*INDEX(Komm_mix!$F$4:$F$104,x+B16+1),0)","v":77975.999999999985},{"$f":"SUM(G16:$G$104)","v":232980.14571428573},{"$f":"IF(B16<Kosten_je_Tarif!$AH$3,ROUND(H16/INDEX(Komm_mix!$D$4:$D$104,x+B16+1),6),0)","v":2.3648950000000002},null,{"$f":"IF(B16<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B16,$K$1-($K$1-$H$1)/($C$2-1)*B16)),0)","v":1234.2857142857142}]
[34,13,{"$f":"IF(B17>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I17,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B17+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B17+1),6))/$K$1,6))","v":7.2900000000000005E-4},null,{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A17-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B17+1,A17-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B17+1),INDEX(Sterbtab_mix!$F$4:$F$104,A18):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":1.408504186E-3},{"$f":"IF(B17>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A17-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B17+1,A17-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B17+1),INDEX(Sterbtab_mix!$I$4:$I$104,A18):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":9.0541946864000004E-4},{"$f":"IF(B17<Kosten_je_Tarif!$AH$3,K17*INDEX(Komm_mix!$F$4:$F$104,x+B17+1),0)","v":77749.585714285728},{"$f":"SUM(G17:$G$104)","v":155004.14571428573},{"$f":"IF(B17<Kosten_je_Tarif!$AH$3,ROUND(H17/INDEX(Komm_mix!$D$4:$D$104,x+B17+1),6),0)","v":1.5743990000000001},null,{"$f":"IF(B17<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B17,$K$1-($K$1-$H$1)/($C$2-1)*B17)),0)","v":1157.1428571428573}]
[35,14,{"$f":"IF(B18>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I18,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B18+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B18+1),6))/$K$1,6))","v":3.6400000000000001E-4},null,{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A18-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B18+1,A18-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B18+1),INDEX(Sterbtab_mix!$F$4:$F$104,A19):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":7.27E-4},{"$f":"IF(B18>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A18-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B18+1,A18-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B18+1),INDEX(Sterbtab_mix!$I$4:$I$104,A19):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":4.528E-4},{"$f":"IF(B18<Kosten_je_Tarif!$AH$3,K18*INDEX(Komm_mix!$F$4:$F$104,x+B18+1),0)","v":77254.559999999998},{"$f":"SUM(G18:$G$104)","v":77254.559999999998},{"$f":"IF(B18<Kosten_je_Tarif!$AH$3,ROUND(H18/INDEX(Komm_mix!$D$4:$D$104,x+B18+1),6),0)","v":0.78522099999999995},null,{"$f":"IF(B18<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B18,$K$1-($K$1-$H$1)/($C$2-1)*B18)),0)","v":1080}]
[36,15,{"$f":"IF(B19>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I19,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B19+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B19+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A19-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B19+1,A19-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B19+1),INDEX(Sterbtab_mix!$F$4:$F$104,A20):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B19>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A19-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B19+1,A19-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B19+1),INDEX(Sterbtab_mix!$I$4:$I$104,A20):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B19<Kosten_je_Tarif!$AH$3,K19*INDEX(Komm_mix!$F$4:$F$104,x+B19+1),0)","v":0},{"$f":"SUM(G19:$G$104)","v":0},{"$f":"IF(B19<Kosten_je_Tarif!$AH$3,ROUND(H19/INDEX(Komm_mix!$D$4:$D$104,x+B19+1),6),0)","v":0},null,{"$f":"IF(B19<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B19,$K$1-($K$1-$H$1)/($C$2-1)*B19)),0)","v":0}]
[37,16,{"$f":"IF(B20>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I20,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B20+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B20+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A20-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B20+1,A20-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B20+1),INDEX(Sterbtab_mix!$F$4:$F$104,A21):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B20>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A20-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B20+1,A20-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B20+1),INDEX(Sterbtab_mix!$I$4:$I$104,A21):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B20<Kosten_je_Tarif!$AH$3,K20*INDEX(Komm_mix!$F$4:$F$104,x+B20+1),0)","v":0},{"$f":"SUM(G20:$G$104)","v":0},{"$f":"IF(B20<Kosten_je_Tarif!$AH$3,ROUND(H20/INDEX(Komm_mix!$D$4:$D$104,x+B20+1),6),0)","v":0},null,{"$f":"IF(B20<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B20,$K$1-($K$1-$H$1)/($C$2-1)*B20)),0)","v":0}]
[38,17,{"$f":"IF(B21>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I21,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B21+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B21+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A21-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B21+1,A21-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B21+1),INDEX(Sterbtab_mix!$F$4:$F$104,A22):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B21>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A21-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B21+1,A21-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B21+1),INDEX(Sterbtab_mix!$I$4:$I$104,A22):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B21<Kosten_je_Tarif!$AH$3,K21*INDEX(Komm_mix!$F$4:$F$104,x+B21+1),0)","v":0},{"$f":"SUM(G21:$G$104)","v":0},{"$f":"IF(B21<Kosten_je_Tarif!$AH$3,ROUND(H21/INDEX(Komm_mix!$D$4:$D$104,x+B21+1),6),0)","v":0},null,{"$f":"IF(B21<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B21,$K$1-($K$1-$H$1)/($C$2-1)*B21)),0)","v":0}]
[39,18,{"$f":"IF(B22>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I22,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B22+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B22+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A22-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B22+1,A22-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B22+1),INDEX(Sterbtab_mix!$F$4:$F$104,A23):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B22>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A22-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B22+1,A22-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B22+1),INDEX(Sterbtab_mix!$I$4:$I$104,A23):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B22<Kosten_je_Tarif!$AH$3,K22*INDEX(Komm_mix!$F$4:$F$104,x+B22+1),0)","v":0},{"$f":"SUM(G22:$G$104)","v":0},{"$f":"IF(B22<Kosten_je_Tarif!$AH$3,ROUND(H22/INDEX(Komm_mix!$D$4:$D$104,x+B22+1),6),0)","v":0},null,{"$f":"IF(B22<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B22,$K$1-($K$1-$H$1)/($C$2-1)*B22)),0)","v":0}]
[40,19,{"$f":"IF(B23>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I23,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B23+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B23+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A23-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B23+1,A23-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B23+1),INDEX(Sterbtab_mix!$F$4:$F$104,A24):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B23>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A23-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B23+1,A23-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B23+1),INDEX(Sterbtab_mix!$I$4:$I$104,A24):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B23<Kosten_je_Tarif!$AH$3,K23*INDEX(Komm_mix!$F$4:$F$104,x+B23+1),0)","v":0},{"$f":"SUM(G23:$G$104)","v":0},{"$f":"IF(B23<Kosten_je_Tarif!$AH$3,ROUND(H23/INDEX(Komm_mix!$D$4:$D$104,x+B23+1),6),0)","v":0},null,{"$f":"IF(B23<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B23,$K$1-($K$1-$H$1)/($C$2-1)*B23)),0)","v":0}]
[41,20,{"$f":"IF(B24>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I24,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B24+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B24+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A24-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B24+1,A24-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B24+1),INDEX(Sterbtab_mix!$F$4:$F$104,A25):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B24>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A24-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B24+1,A24-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B24+1),INDEX(Sterbtab_mix!$I$4:$I$104,A25):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B24<Kosten_je_Tarif!$AH$3,K24*INDEX(Komm_mix!$F$4:$F$104,x+B24+1),0)","v":0},{"$f":"SUM(G24:$G$104)","v":0},{"$f":"IF(B24<Kosten_je_Tarif!$AH$3,ROUND(H24/INDEX(Komm_mix!$D$4:$D$104,x+B24+1),6),0)","v":0},null,{"$f":"IF(B24<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B24,$K$1-($K$1-$H$1)/($C$2-1)*B24)),0)","v":0}]
[42,21,{"$f":"IF(B25>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I25,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B25+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B25+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A25-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B25+1,A25-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B25+1),INDEX(Sterbtab_mix!$F$4:$F$104,A26):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B25>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A25-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B25+1,A25-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B25+1),INDEX(Sterbtab_mix!$I$4:$I$104,A26):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B25<Kosten_je_Tarif!$AH$3,K25*INDEX(Komm_mix!$F$4:$F$104,x+B25+1),0)","v":0},{"$f":"SUM(G25:$G$104)","v":0},{"$f":"IF(B25<Kosten_je_Tarif!$AH$3,ROUND(H25/INDEX(Komm_mix!$D$4:$D$104,x+B25+1),6),0)","v":0},null,{"$f":"IF(B25<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B25,$K$1-($K$1-$H$1)/($C$2-1)*B25)),0)","v":0}]
[43,22,{"$f":"IF(B26>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I26,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B26+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B26+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A26-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B26+1,A26-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B26+1),INDEX(Sterbtab_mix!$F$4:$F$104,A27):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B26>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A26-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B26+1,A26-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B26+1),INDEX(Sterbtab_mix!$I$4:$I$104,A27):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B26<Kosten_je_Tarif!$AH$3,K26*INDEX(Komm_mix!$F$4:$F$104,x+B26+1),0)","v":0},{"$f":"SUM(G26:$G$104)","v":0},{"$f":"IF(B26<Kosten_je_Tarif!$AH$3,ROUND(H26/INDEX(Komm_mix!$D$4:$D$104,x+B26+1),6),0)","v":0},null,{"$f":"IF(B26<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B26,$K$1-($K$1-$H$1)/($C$2-1)*B26)),0)","v":0}]
[44,23,{"$f":"IF(B27>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I27,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B27+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B27+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A27-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B27+1,A27-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B27+1),INDEX(Sterbtab_mix!$F$4:$F$104,A28):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B27>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A27-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B27+1,A27-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B27+1),INDEX(Sterbtab_mix!$I$4:$I$104,A28):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B27<Kosten_je_Tarif!$AH$3,K27*INDEX(Komm_mix!$F$4:$F$104,x+B27+1),0)","v":0},{"$f":"SUM(G27:$G$104)","v":0},{"$f":"IF(B27<Kosten_je_Tarif!$AH$3,ROUND(H27/INDEX(Komm_mix!$D$4:$D$104,x+B27+1),6),0)","v":0},null,{"$f":"IF(B27<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B27,$K$1-($K$1-$H$1)/($C$2-1)*B27)),0)","v":0}]
[45,24,{"$f":"IF(B28>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I28,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B28+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B28+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A28-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B28+1,A28-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B28+1),INDEX(Sterbtab_mix!$F$4:$F$104,A29):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B28>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A28-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B28+1,A28-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B28+1),INDEX(Sterbtab_mix!$I$4:$I$104,A29):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B28<Kosten_je_Tarif!$AH$3,K28*INDEX(Komm_mix!$F$4:$F$104,x+B28+1),0)","v":0},{"$f":"SUM(G28:$G$104)","v":0},{"$f":"IF(B28<Kosten_je_Tarif!$AH$3,ROUND(H28/INDEX(Komm_mix!$D$4:$D$104,x+B28+1),6),0)","v":0},null,{"$f":"IF(B28<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B28,$K$1-($K$1-$H$1)/($C$2-1)*B28)),0)","v":0}]
[46,25,{"$f":"IF(B29>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I29,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B29+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B29+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A29-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B29+1,A29-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B29+1),INDEX(Sterbtab_mix!$F$4:$F$104,A30):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B29>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A29-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B29+1,A29-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B29+1),INDEX(Sterbtab_mix!$I$4:$I$104,A30):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B29<Kosten_je_Tarif!$AH$3,K29*INDEX(Komm_mix!$F$4:$F$104,x+B29+1),0)","v":0},{"$f":"SUM(G29:$G$104)","v":0},{"$f":"IF(B29<Kosten_je_Tarif!$AH$3,ROUND(H29/INDEX(Komm_mix!$D$4:$D$104,x+B29+1),6),0)","v":0},null,{"$f":"IF(B29<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B29,$K$1-($K$1-$H$1)/($C$2-1)*B29)),0)","v":0}]
[47,26,{"$f":"IF(B30>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I30,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B30+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B30+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A30-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B30+1,A30-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B30+1),INDEX(Sterbtab_mix!$F$4:$F$104,A31):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B30>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A30-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B30+1,A30-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B30+1),INDEX(Sterbtab_mix!$I$4:$I$104,A31):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B30<Kosten_je_Tarif!$AH$3,K30*INDEX(Komm_mix!$F$4:$F$104,x+B30+1),0)","v":0},{"$f":"SUM(G30:$G$104)","v":0},{"$f":"IF(B30<Kosten_je_Tarif!$AH$3,ROUND(H30/INDEX(Komm_mix!$D$4:$D$104,x+B30+1),6),0)","v":0},null,{"$f":"IF(B30<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B30,$K$1-($K$1-$H$1)/($C$2-1)*B30)),0)","v":0}]
[48,27,{"$f":"IF(B31>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I31,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B31+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B31+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A31-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B31+1,A31-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B31+1),INDEX(Sterbtab_mix!$F$4:$F$104,A32):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B31>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A31-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B31+1,A31-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B31+1),INDEX(Sterbtab_mix!$I$4:$I$104,A32):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B31<Kosten_je_Tarif!$AH$3,K31*INDEX(Komm_mix!$F$4:$F$104,x+B31+1),0)","v":0},{"$f":"SUM(G31:$G$104)","v":0},{"$f":"IF(B31<Kosten_je_Tarif!$AH$3,ROUND(H31/INDEX(Komm_mix!$D$4:$D$104,x+B31+1),6),0)","v":0},null,{"$f":"IF(B31<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B31,$K$1-($K$1-$H$1)/($C$2-1)*B31)),0)","v":0}]
[49,28,{"$f":"IF(B32>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I32,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B32+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B32+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A32-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B32+1,A32-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B32+1),INDEX(Sterbtab_mix!$F$4:$F$104,A33):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B32>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A32-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B32+1,A32-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B32+1),INDEX(Sterbtab_mix!$I$4:$I$104,A33):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B32<Kosten_je_Tarif!$AH$3,K32*INDEX(Komm_mix!$F$4:$F$104,x+B32+1),0)","v":0},{"$f":"SUM(G32:$G$104)","v":0},{"$f":"IF(B32<Kosten_je_Tarif!$AH$3,ROUND(H32/INDEX(Komm_mix!$D$4:$D$104,x+B32+1),6),0)","v":0},null,{"$f":"IF(B32<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B32,$K$1-($K$1-$H$1)/($C$2-1)*B32)),0)","v":0}]
[50,29,{"$f":"IF(B33>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I33,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B33+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B33+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A33-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B33+1,A33-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B33+1),INDEX(Sterbtab_mix!$F$4:$F$104,A34):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B33>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A33-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B33+1,A33-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B33+1),INDEX(Sterbtab_mix!$I$4:$I$104,A34):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B33<Kosten_je_Tarif!$AH$3,K33*INDEX(Komm_mix!$F$4:$F$104,x+B33+1),0)","v":0},{"$f":"SUM(G33:$G$104)","v":0},{"$f":"IF(B33<Kosten_je_Tarif!$AH$3,ROUND(H33/INDEX(Komm_mix!$D$4:$D$104,x+B33+1),6),0)","v":0},null,{"$f":"IF(B33<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B33,$K$1-($K$1-$H$1)/($C$2-1)*B33)),0)","v":0}]
[51,30,{"$f":"IF(B34>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I34,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B34+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B34+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A34-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B34+1,A34-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B34+1),INDEX(Sterbtab_mix!$F$4:$F$104,A35):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B34>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A34-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B34+1,A34-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B34+1),INDEX(Sterbtab_mix!$I$4:$I$104,A35):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B34<Kosten_je_Tarif!$AH$3,K34*INDEX(Komm_mix!$F$4:$F$104,x+B34+1),0)","v":0},{"$f":"SUM(G34:$G$104)","v":0},{"$f":"IF(B34<Kosten_je_Tarif!$AH$3,ROUND(H34/INDEX(Komm_mix!$D$4:$D$104,x+B34+1),6),0)","v":0},null,{"$f":"IF(B34<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B34,$K$1-($K$1-$H$1)/($C$2-1)*B34)),0)","v":0}]
[52,31,{"$f":"IF(B35>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I35,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B35+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B35+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A35-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B35+1,A35-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B35+1),INDEX(Sterbtab_mix!$F$4:$F$104,A36):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B35>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A35-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B35+1,A35-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B35+1),INDEX(Sterbtab_mix!$I$4:$I$104,A36):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B35<Kosten_je_Tarif!$AH$3,K35*INDEX(Komm_mix!$F$4:$F$104,x+B35+1),0)","v":0},{"$f":"SUM(G35:$G$104)","v":0},{"$f":"IF(B35<Kosten_je_Tarif!$AH$3,ROUND(H35/INDEX(Komm_mix!$D$4:$D$104,x+B35+1),6),0)","v":0},null,{"$f":"IF(B35<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B35,$K$1-($K$1-$H$1)/($C$2-1)*B35)),0)","v":0}]
[{"$f":"x+B36","v":53},32,{"$f":"IF(B36>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I36,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B36+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B36+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A36-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B36+1,A36-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B36+1),INDEX(Sterbtab_mix!$F$4:$F$104,A37):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B36>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A36-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B36+1,A36-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B36+1),INDEX(Sterbtab_mix!$I$4:$I$104,A37):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B36<Kosten_je_Tarif!$AH$3,K36*INDEX(Komm_mix!$F$4:$F$104,x+B36+1),0)","v":0},{"$f":"SUM(G36:$G$104)","v":0},{"$f":"IF(B36<Kosten_je_Tarif!$AH$3,ROUND(H36/INDEX(Komm_mix!$D$4:$D$104,x+B36+1),6),0)","v":0},null,{"$f":"IF(B36<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B36,$K$1-($K$1-$H$1)/($C$2-1)*B36)),0)","v":0}]
[54,33,{"$f":"IF(B37>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I37,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B37+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B37+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A37-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B37+1,A37-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B37+1),INDEX(Sterbtab_mix!$F$4:$F$104,A38):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B37>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A37-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B37+1,A37-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B37+1),INDEX(Sterbtab_mix!$I$4:$I$104,A38):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B37<Kosten_je_Tarif!$AH$3,K37*INDEX(Komm_mix!$F$4:$F$104,x+B37+1),0)","v":0},{"$f":"SUM(G37:$G$104)","v":0},{"$f":"IF(B37<Kosten_je_Tarif!$AH$3,ROUND(H37/INDEX(Komm_mix!$D$4:$D$104,x+B37+1),6),0)","v":0},null,{"$f":"IF(B37<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B37,$K$1-($K$1-$H$1)/($C$2-1)*B37)),0)","v":0}]
[55,34,{"$f":"IF(B38>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I38,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B38+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B38+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A38-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B38+1,A38-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B38+1),INDEX(Sterbtab_mix!$F$4:$F$104,A39):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B38>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A38-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B38+1,A38-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B38+1),INDEX(Sterbtab_mix!$I$4:$I$104,A39):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B38<Kosten_je_Tarif!$AH$3,K38*INDEX(Komm_mix!$F$4:$F$104,x+B38+1),0)","v":0},{"$f":"SUM(G38:$G$104)","v":0},{"$f":"IF(B38<Kosten_je_Tarif!$AH$3,ROUND(H38/INDEX(Komm_mix!$D$4:$D$104,x+B38+1),6),0)","v":0},null,{"$f":"IF(B38<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B38,$K$1-($K$1-$H$1)/($C$2-1)*B38)),0)","v":0}]
[56,35,{"$f":"IF(B39>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I39,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B39+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B39+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A39-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B39+1,A39-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B39+1),INDEX(Sterbtab_mix!$F$4:$F$104,A40):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B39>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A39-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B39+1,A39-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B39+1),INDEX(Sterbtab_mix!$I$4:$I$104,A40):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B39<Kosten_je_Tarif!$AH$3,K39*INDEX(Komm_mix!$F$4:$F$104,x+B39+1),0)","v":0},{"$f":"SUM(G39:$G$104)","v":0},{"$f":"IF(B39<Kosten_je_Tarif!$AH$3,ROUND(H39/INDEX(Komm_mix!$D$4:$D$104,x+B39+1),6),0)","v":0},null,{"$f":"IF(B39<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B39,$K$1-($K$1-$H$1)/($C$2-1)*B39)),0)","v":0}]
[57,36,{"$f":"IF(B40>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I40,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B40+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B40+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A40-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B40+1,A40-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B40+1),INDEX(Sterbtab_mix!$F$4:$F$104,A41):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B40>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A40-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B40+1,A40-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B40+1),INDEX(Sterbtab_mix!$I$4:$I$104,A41):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B40<Kosten_je_Tarif!$AH$3,K40*INDEX(Komm_mix!$F$4:$F$104,x+B40+1),0)","v":0},{"$f":"SUM(G40:$G$104)","v":0},{"$f":"IF(B40<Kosten_je_Tarif!$AH$3,ROUND(H40/INDEX(Komm_mix!$D$4:$D$104,x+B40+1),6),0)","v":0},null,{"$f":"IF(B40<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B40,$K$1-($K$1-$H$1)/($C$2-1)*B40)),0)","v":0}]
[58,37,{"$f":"IF(B41>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I41,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B41+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B41+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A41-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B41+1,A41-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B41+1),INDEX(Sterbtab_mix!$F$4:$F$104,A42):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B41>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A41-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B41+1,A41-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B41+1),INDEX(Sterbtab_mix!$I$4:$I$104,A42):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B41<Kosten_je_Tarif!$AH$3,K41*INDEX(Komm_mix!$F$4:$F$104,x+B41+1),0)","v":0},{"$f":"SUM(G41:$G$104)","v":0},{"$f":"IF(B41<Kosten_je_Tarif!$AH$3,ROUND(H41/INDEX(Komm_mix!$D$4:$D$104,x+B41+1),6),0)","v":0},null,{"$f":"IF(B41<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B41,$K$1-($K$1-$H$1)/($C$2-1)*B41)),0)","v":0}]
[59,38,{"$f":"IF(B42>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I42,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B42+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B42+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A42-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B42+1,A42-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B42+1),INDEX(Sterbtab_mix!$F$4:$F$104,A43):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B42>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A42-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B42+1,A42-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B42+1),INDEX(Sterbtab_mix!$I$4:$I$104,A43):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B42<Kosten_je_Tarif!$AH$3,K42*INDEX(Komm_mix!$F$4:$F$104,x+B42+1),0)","v":0},{"$f":"SUM(G42:$G$104)","v":0},{"$f":"IF(B42<Kosten_je_Tarif!$AH$3,ROUND(H42/INDEX(Komm_mix!$D$4:$D$104,x+B42+1),6),0)","v":0},null,{"$f":"IF(B42<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B42,$K$1-($K$1-$H$1)/($C$2-1)*B42)),0)","v":0}]
[60,39,{"$f":"IF(B43>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I43,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B43+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B43+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A43-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B43+1,A43-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B43+1),INDEX(Sterbtab_mix!$F$4:$F$104,A44):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B43>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A43-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B43+1,A43-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B43+1),INDEX(Sterbtab_mix!$I$4:$I$104,A44):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B43<Kosten_je_Tarif!$AH$3,K43*INDEX(Komm_mix!$F$4:$F$104,x+B43+1),0)","v":0},{"$f":"SUM(G43:$G$104)","v":0},{"$f":"IF(B43<Kosten_je_Tarif!$AH$3,ROUND(H43/INDEX(Komm_mix!$D$4:$D$104,x+B43+1),6),0)","v":0},null,{"$f":"IF(B43<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B43,$K$1-($K$1-$H$1)/($C$2-1)*B43)),0)","v":0}]
[61,40,{"$f":"IF(B44>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I44,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B44+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B44+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A44-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B44+1,A44-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B44+1),INDEX(Sterbtab_mix!$F$4:$F$104,A45):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B44>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A44-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B44+1,A44-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B44+1),INDEX(Sterbtab_mix!$I$4:$I$104,A45):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B44<Kosten_je_Tarif!$AH$3,K44*INDEX(Komm_mix!$F$4:$F$104,x+B44+1),0)","v":0},{"$f":"SUM(G44:$G$104)","v":0},{"$f":"IF(B44<Kosten_je_Tarif!$AH$3,ROUND(H44/INDEX(Komm_mix!$D$4:$D$104,x+B44+1),6),0)","v":0},null,{"$f":"IF(B44<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B44,$K$1-($K$1-$H$1)/($C$2-1)*B44)),0)","v":0}]
[62,41,{"$f":"IF(B45>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I45,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B45+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B45+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A45-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B45+1,A45-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B45+1),INDEX(Sterbtab_mix!$F$4:$F$104,A46):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B45>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A45-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B45+1,A45-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B45+1),INDEX(Sterbtab_mix!$I$4:$I$104,A46):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B45<Kosten_je_Tarif!$AH$3,K45*INDEX(Komm_mix!$F$4:$F$104,x+B45+1),0)","v":0},{"$f":"SUM(G45:$G$104)","v":0},{"$f":"IF(B45<Kosten_je_Tarif!$AH$3,ROUND(H45/INDEX(Komm_mix!$D$4:$D$104,x+B45+1),6),0)","v":0},null,{"$f":"IF(B45<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B45,$K$1-($K$1-$H$1)/($C$2-1)*B45)),0)","v":0}]
[63,42,{"$f":"IF(B46>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I46,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B46+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B46+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A46-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B46+1,A46-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B46+1),INDEX(Sterbtab_mix!$F$4:$F$104,A47):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B46>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A46-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B46+1,A46-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B46+1),INDEX(Sterbtab_mix!$I$4:$I$104,A47):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B46<Kosten_je_Tarif!$AH$3,K46*INDEX(Komm_mix!$F$4:$F$104,x+B46+1),0)","v":0},{"$f":"SUM(G46:$G$104)","v":0},{"$f":"IF(B46<Kosten_je_Tarif!$AH$3,ROUND(H46/INDEX(Komm_mix!$D$4:$D$104,x+B46+1),6),0)","v":0},null,{"$f":"IF(B46<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B46,$K$1-($K$1-$H$1)/($C$2-1)*B46)),0)","v":0}]
[64,43,{"$f":"IF(B47>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I47,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B47+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B47+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A47-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B47+1,A47-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B47+1),INDEX(Sterbtab_mix!$F$4:$F$104,A48):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B47>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A47-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B47+1,A47-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B47+1),INDEX(Sterbtab_mix!$I$4:$I$104,A48):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B47<Kosten_je_Tarif!$AH$3,K47*INDEX(Komm_mix!$F$4:$F$104,x+B47+1),0)","v":0},{"$f":"SUM(G47:$G$104)","v":0},{"$f":"IF(B47<Kosten_je_Tarif!$AH$3,ROUND(H47/INDEX(Komm_mix!$D$4:$D$104,x+B47+1),6),0)","v":0},null,{"$f":"IF(B47<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B47,$K$1-($K$1-$H$1)/($C$2-1)*B47)),0)","v":0}]
[65,44,{"$f":"IF(B48>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I48,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B48+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B48+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A48-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B48+1,A48-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B48+1),INDEX(Sterbtab_mix!$F$4:$F$104,A49):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B48>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A48-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B48+1,A48-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B48+1),INDEX(Sterbtab_mix!$I$4:$I$104,A49):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B48<Kosten_je_Tarif!$AH$3,K48*INDEX(Komm_mix!$F$4:$F$104,x+B48+1),0)","v":0},{"$f":"SUM(G48:$G$104)","v":0},{"$f":"IF(B48<Kosten_je_Tarif!$AH$3,ROUND(H48/INDEX(Komm_mix!$D$4:$D$104,x+B48+1),6),0)","v":0},null,{"$f":"IF(B48<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B48,$K$1-($K$1-$H$1)/($C$2-1)*B48)),0)","v":0}]
[66,45,{"$f":"IF(B49>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I49,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B49+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B49+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A49-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B49+1,A49-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B49+1),INDEX(Sterbtab_mix!$F$4:$F$104,A50):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B49>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A49-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B49+1,A49-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B49+1),INDEX(Sterbtab_mix!$I$4:$I$104,A50):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B49<Kosten_je_Tarif!$AH$3,K49*INDEX(Komm_mix!$F$4:$F$104,x+B49+1),0)","v":0},{"$f":"SUM(G49:$G$104)","v":0},{"$f":"IF(B49<Kosten_je_Tarif!$AH$3,ROUND(H49/INDEX(Komm_mix!$D$4:$D$104,x+B49+1),6),0)","v":0},null,{"$f":"IF(B49<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B49,$K$1-($K$1-$H$1)/($C$2-1)*B49)),0)","v":0}]
[67,46,{"$f":"IF(B50>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I50,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B50+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B50+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A50-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B50+1,A50-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B50+1),INDEX(Sterbtab_mix!$F$4:$F$104,A51):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B50>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A50-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B50+1,A50-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B50+1),INDEX(Sterbtab_mix!$I$4:$I$104,A51):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B50<Kosten_je_Tarif!$AH$3,K50*INDEX(Komm_mix!$F$4:$F$104,x+B50+1),0)","v":0},{"$f":"SUM(G50:$G$104)","v":0},{"$f":"IF(B50<Kosten_je_Tarif!$AH$3,ROUND(H50/INDEX(Komm_mix!$D$4:$D$104,x+B50+1),6),0)","v":0},null,{"$f":"IF(B50<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B50,$K$1-($K$1-$H$1)/($C$2-1)*B50)),0)","v":0}]
[68,47,{"$f":"IF(B51>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I51,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B51+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B51+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A51-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B51+1,A51-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B51+1),INDEX(Sterbtab_mix!$F$4:$F$104,A52):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B51>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A51-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B51+1,A51-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B51+1),INDEX(Sterbtab_mix!$I$4:$I$104,A52):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B51<Kosten_je_Tarif!$AH$3,K51*INDEX(Komm_mix!$F$4:$F$104,x+B51+1),0)","v":0},{"$f":"SUM(G51:$G$104)","v":0},{"$f":"IF(B51<Kosten_je_Tarif!$AH$3,ROUND(H51/INDEX(Komm_mix!$D$4:$D$104,x+B51+1),6),0)","v":0},null,{"$f":"IF(B51<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B51,$K$1-($K$1-$H$1)/($C$2-1)*B51)),0)","v":0}]
[69,48,{"$f":"IF(B52>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I52,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B52+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B52+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A52-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B52+1,A52-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B52+1),INDEX(Sterbtab_mix!$F$4:$F$104,A53):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B52>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A52-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B52+1,A52-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B52+1),INDEX(Sterbtab_mix!$I$4:$I$104,A53):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B52<Kosten_je_Tarif!$AH$3,K52*INDEX(Komm_mix!$F$4:$F$104,x+B52+1),0)","v":0},{"$f":"SUM(G52:$G$104)","v":0},{"$f":"IF(B52<Kosten_je_Tarif!$AH$3,ROUND(H52/INDEX(Komm_mix!$D$4:$D$104,x+B52+1),6),0)","v":0},null,{"$f":"IF(B52<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B52,$K$1-($K$1-$H$1)/($C$2-1)*B52)),0)","v":0}]
[70,49,{"$f":"IF(B53>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I53,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B53+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B53+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A53-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B53+1,A53-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B53+1),INDEX(Sterbtab_mix!$F$4:$F$104,A54):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B53>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A53-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B53+1,A53-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B53+1),INDEX(Sterbtab_mix!$I$4:$I$104,A54):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B53<Kosten_je_Tarif!$AH$3,K53*INDEX(Komm_mix!$F$4:$F$104,x+B53+1),0)","v":0},{"$f":"SUM(G53:$G$104)","v":0},{"$f":"IF(B53<Kosten_je_Tarif!$AH$3,ROUND(H53/INDEX(Komm_mix!$D$4:$D$104,x+B53+1),6),0)","v":0},null,{"$f":"IF(B53<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B53,$K$1-($K$1-$H$1)/($C$2-1)*B53)),0)","v":0}]
[71,50,{"$f":"IF(B54>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I54,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B54+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B54+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A54-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B54+1,A54-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B54+1),INDEX(Sterbtab_mix!$F$4:$F$104,A55):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B54>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A54-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B54+1,A54-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B54+1),INDEX(Sterbtab_mix!$I$4:$I$104,A55):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B54<Kosten_je_Tarif!$AH$3,K54*INDEX(Komm_mix!$F$4:$F$104,x+B54+1),0)","v":0},{"$f":"SUM(G54:$G$104)","v":0},{"$f":"IF(B54<Kosten_je_Tarif!$AH$3,ROUND(H54/INDEX(Komm_mix!$D$4:$D$104,x+B54+1),6),0)","v":0},null,{"$f":"IF(B54<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B54,$K$1-($K$1-$H$1)/($C$2-1)*B54)),0)","v":0}]
[72,51,{"$f":"IF(B55>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I55,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B55+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B55+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A55-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B55+1,A55-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B55+1),INDEX(Sterbtab_mix!$F$4:$F$104,A56):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B55>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A55-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B55+1,A55-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B55+1),INDEX(Sterbtab_mix!$I$4:$I$104,A56):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B55<Kosten_je_Tarif!$AH$3,K55*INDEX(Komm_mix!$F$4:$F$104,x+B55+1),0)","v":0},{"$f":"SUM(G55:$G$104)","v":0},{"$f":"IF(B55<Kosten_je_Tarif!$AH$3,ROUND(H55/INDEX(Komm_mix!$D$4:$D$104,x+B55+1),6),0)","v":0},null,{"$f":"IF(B55<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B55,$K$1-($K$1-$H$1)/($C$2-1)*B55)),0)","v":0}]
[73,52,{"$f":"IF(B56>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I56,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B56+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B56+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A56-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B56+1,A56-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B56+1),INDEX(Sterbtab_mix!$F$4:$F$104,A57):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B56>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A56-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B56+1,A56-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B56+1),INDEX(Sterbtab_mix!$I$4:$I$104,A57):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B56<Kosten_je_Tarif!$AH$3,K56*INDEX(Komm_mix!$F$4:$F$104,x+B56+1),0)","v":0},{"$f":"SUM(G56:$G$104)","v":0},{"$f":"IF(B56<Kosten_je_Tarif!$AH$3,ROUND(H56/INDEX(Komm_mix!$D$4:$D$104,x+B56+1),6),0)","v":0},null,{"$f":"IF(B56<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B56,$K$1-($K$1-$H$1)/($C$2-1)*B56)),0)","v":0}]
[74,53,{"$f":"IF(B57>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I57,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B57+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B57+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A57-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B57+1,A57-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B57+1),INDEX(Sterbtab_mix!$F$4:$F$104,A58):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B57>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A57-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B57+1,A57-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B57+1),INDEX(Sterbtab_mix!$I$4:$I$104,A58):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B57<Kosten_je_Tarif!$AH$3,K57*INDEX(Komm_mix!$F$4:$F$104,x+B57+1),0)","v":0},{"$f":"SUM(G57:$G$104)","v":0},{"$f":"IF(B57<Kosten_je_Tarif!$AH$3,ROUND(H57/INDEX(Komm_mix!$D$4:$D$104,x+B57+1),6),0)","v":0},null,{"$f":"IF(B57<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B57,$K$1-($K$1-$H$1)/($C$2-1)*B57)),0)","v":0}]
[75,54,{"$f":"IF(B58>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I58,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B58+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B58+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A58-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B58+1,A58-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B58+1),INDEX(Sterbtab_mix!$F$4:$F$104,A59):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B58>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A58-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B58+1,A58-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B58+1),INDEX(Sterbtab_mix!$I$4:$I$104,A59):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B58<Kosten_je_Tarif!$AH$3,K58*INDEX(Komm_mix!$F$4:$F$104,x+B58+1),0)","v":0},{"$f":"SUM(G58:$G$104)","v":0},{"$f":"IF(B58<Kosten_je_Tarif!$AH$3,ROUND(H58/INDEX(Komm_mix!$D$4:$D$104,x+B58+1),6),0)","v":0},null,{"$f":"IF(B58<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B58,$K$1-($K$1-$H$1)/($C$2-1)*B58)),0)","v":0}]
[76,55,{"$f":"IF(B59>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I59,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B59+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B59+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A59-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B59+1,A59-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B59+1),INDEX(Sterbtab_mix!$F$4:$F$104,A60):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B59>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A59-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B59+1,A59-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B59+1),INDEX(Sterbtab_mix!$I$4:$I$104,A60):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B59<Kosten_je_Tarif!$AH$3,K59*INDEX(Komm_mix!$F$4:$F$104,x+B59+1),0)","v":0},{"$f":"SUM(G59:$G$104)","v":0},{"$f":"IF(B59<Kosten_je_Tarif!$AH$3,ROUND(H59/INDEX(Komm_mix!$D$4:$D$104,x+B59+1),6),0)","v":0},null,{"$f":"IF(B59<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B59,$K$1-($K$1-$H$1)/($C$2-1)*B59)),0)","v":0}]
[77,56,{"$f":"IF(B60>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I60,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B60+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B60+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A60-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B60+1,A60-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B60+1),INDEX(Sterbtab_mix!$F$4:$F$104,A61):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B60>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A60-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B60+1,A60-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B60+1),INDEX(Sterbtab_mix!$I$4:$I$104,A61):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B60<Kosten_je_Tarif!$AH$3,K60*INDEX(Komm_mix!$F$4:$F$104,x+B60+1),0)","v":0},{"$f":"SUM(G60:$G$104)","v":0},{"$f":"IF(B60<Kosten_je_Tarif!$AH$3,ROUND(H60/INDEX(Komm_mix!$D$4:$D$104,x+B60+1),6),0)","v":0},null,{"$f":"IF(B60<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B60,$K$1-($K$1-$H$1)/($C$2-1)*B60)),0)","v":0}]
[78,57,{"$f":"IF(B61>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I61,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B61+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B61+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A61-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B61+1,A61-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B61+1),INDEX(Sterbtab_mix!$F$4:$F$104,A62):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B61>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A61-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B61+1,A61-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B61+1),INDEX(Sterbtab_mix!$I$4:$I$104,A62):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B61<Kosten_je_Tarif!$AH$3,K61*INDEX(Komm_mix!$F$4:$F$104,x+B61+1),0)","v":0},{"$f":"SUM(G61:$G$104)","v":0},{"$f":"IF(B61<Kosten_je_Tarif!$AH$3,ROUND(H61/INDEX(Komm_mix!$D$4:$D$104,x+B61+1),6),0)","v":0},null,{"$f":"IF(B61<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B61,$K$1-($K$1-$H$1)/($C$2-1)*B61)),0)","v":0}]
[79,58,{"$f":"IF(B62>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I62,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B62+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B62+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A62-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B62+1,A62-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B62+1),INDEX(Sterbtab_mix!$F$4:$F$104,A63):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B62>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A62-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B62+1,A62-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B62+1),INDEX(Sterbtab_mix!$I$4:$I$104,A63):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B62<Kosten_je_Tarif!$AH$3,K62*INDEX(Komm_mix!$F$4:$F$104,x+B62+1),0)","v":0},{"$f":"SUM(G62:$G$104)","v":0},{"$f":"IF(B62<Kosten_je_Tarif!$AH$3,ROUND(H62/INDEX(Komm_mix!$D$4:$D$104,x+B62+1),6),0)","v":0},null,{"$f":"IF(B62<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B62,$K$1-($K$1-$H$1)/($C$2-1)*B62)),0)","v":0}]
[80,59,{"$f":"IF(B63>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I63,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B63+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B63+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A63-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B63+1,A63-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B63+1),INDEX(Sterbtab_mix!$F$4:$F$104,A64):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B63>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A63-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B63+1,A63-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B63+1),INDEX(Sterbtab_mix!$I$4:$I$104,A64):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B63<Kosten_je_Tarif!$AH$3,K63*INDEX(Komm_mix!$F$4:$F$104,x+B63+1),0)","v":0},{"$f":"SUM(G63:$G$104)","v":0},{"$f":"IF(B63<Kosten_je_Tarif!$AH$3,ROUND(H63/INDEX(Komm_mix!$D$4:$D$104,x+B63+1),6),0)","v":0},null,{"$f":"IF(B63<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B63,$K$1-($K$1-$H$1)/($C$2-1)*B63)),0)","v":0}]
[81,60,{"$f":"IF(B64>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I64,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B64+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B64+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A64-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B64+1,A64-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B64+1),INDEX(Sterbtab_mix!$F$4:$F$104,A65):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B64>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A64-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B64+1,A64-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B64+1),INDEX(Sterbtab_mix!$I$4:$I$104,A65):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B64<Kosten_je_Tarif!$AH$3,K64*INDEX(Komm_mix!$F$4:$F$104,x+B64+1),0)","v":0},{"$f":"SUM(G64:$G$104)","v":0},{"$f":"IF(B64<Kosten_je_Tarif!$AH$3,ROUND(H64/INDEX(Komm_mix!$D$4:$D$104,x+B64+1),6),0)","v":0},null,{"$f":"IF(B64<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B64,$K$1-($K$1-$H$1)/($C$2-1)*B64)),0)","v":0}]
[82,61,{"$f":"IF(B65>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I65,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B65+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B65+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A65-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B65+1,A65-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B65+1),INDEX(Sterbtab_mix!$F$4:$F$104,A66):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B65>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A65-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B65+1,A65-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B65+1),INDEX(Sterbtab_mix!$I$4:$I$104,A66):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B65<Kosten_je_Tarif!$AH$3,K65*INDEX(Komm_mix!$F$4:$F$104,x+B65+1),0)","v":0},{"$f":"SUM(G65:$G$104)","v":0},{"$f":"IF(B65<Kosten_je_Tarif!$AH$3,ROUND(H65/INDEX(Komm_mix!$D$4:$D$104,x+B65+1),6),0)","v":0},null,{"$f":"IF(B65<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B65,$K$1-($K$1-$H$1)/($C$2-1)*B65)),0)","v":0}]
[83,62,{"$f":"IF(B66>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I66,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B66+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B66+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A66-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B66+1,A66-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B66+1),INDEX(Sterbtab_mix!$F$4:$F$104,A67):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B66>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A66-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B66+1,A66-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B66+1),INDEX(Sterbtab_mix!$I$4:$I$104,A67):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B66<Kosten_je_Tarif!$AH$3,K66*INDEX(Komm_mix!$F$4:$F$104,x+B66+1),0)","v":0},{"$f":"SUM(G66:$G$104)","v":0},{"$f":"IF(B66<Kosten_je_Tarif!$AH$3,ROUND(H66/INDEX(Komm_mix!$D$4:$D$104,x+B66+1),6),0)","v":0},null,{"$f":"IF(B66<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B66,$K$1-($K$1-$H$1)/($C$2-1)*B66)),0)","v":0}]
[84,63,{"$f":"IF(B67>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I67,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B67+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B67+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A67-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B67+1,A67-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B67+1),INDEX(Sterbtab_mix!$F$4:$F$104,A68):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B67>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A67-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B67+1,A67-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B67+1),INDEX(Sterbtab_mix!$I$4:$I$104,A68):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B67<Kosten_je_Tarif!$AH$3,K67*INDEX(Komm_mix!$F$4:$F$104,x+B67+1),0)","v":0},{"$f":"SUM(G67:$G$104)","v":0},{"$f":"IF(B67<Kosten_je_Tarif!$AH$3,ROUND(H67/INDEX(Komm_mix!$D$4:$D$104,x+B67+1),6),0)","v":0},null,{"$f":"IF(B67<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B67,$K$1-($K$1-$H$1)/($C$2-1)*B67)),0)","v":0}]
[{"$f":"x+B68","v":85},64,{"$f":"IF(B68>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I68,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B68+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B68+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A68-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B68+1,A68-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B68+1),INDEX(Sterbtab_mix!$F$4:$F$104,A69):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B68>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A68-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B68+1,A68-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B68+1),INDEX(Sterbtab_mix!$I$4:$I$104,A69):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B68<Kosten_je_Tarif!$AH$3,K68*INDEX(Komm_mix!$F$4:$F$104,x+B68+1),0)","v":0},{"$f":"SUM(G68:$G$104)","v":0},{"$f":"IF(B68<Kosten_je_Tarif!$AH$3,ROUND(H68/INDEX(Komm_mix!$D$4:$D$104,x+B68+1),6),0)","v":0},null,{"$f":"IF(B68<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B68,$K$1-($K$1-$H$1)/($C$2-1)*B68)),0)","v":0}]
[86,65,{"$f":"IF(B69>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I69,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B69+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B69+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A69-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B69+1,A69-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B69+1),INDEX(Sterbtab_mix!$F$4:$F$104,A70):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B69>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A69-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B69+1,A69-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B69+1),INDEX(Sterbtab_mix!$I$4:$I$104,A70):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B69<Kosten_je_Tarif!$AH$3,K69*INDEX(Komm_mix!$F$4:$F$104,x+B69+1),0)","v":0},{"$f":"SUM(G69:$G$104)","v":0},{"$f":"IF(B69<Kosten_je_Tarif!$AH$3,ROUND(H69/INDEX(Komm_mix!$D$4:$D$104,x+B69+1),6),0)","v":0},null,{"$f":"IF(B69<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B69,$K$1-($K$1-$H$1)/($C$2-1)*B69)),0)","v":0}]
[87,66,{"$f":"IF(B70>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I70,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B70+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B70+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A70-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B70+1,A70-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B70+1),INDEX(Sterbtab_mix!$F$4:$F$104,A71):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B70>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A70-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B70+1,A70-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B70+1),INDEX(Sterbtab_mix!$I$4:$I$104,A71):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B70<Kosten_je_Tarif!$AH$3,K70*INDEX(Komm_mix!$F$4:$F$104,x+B70+1),0)","v":0},{"$f":"SUM(G70:$G$104)","v":0},{"$f":"IF(B70<Kosten_je_Tarif!$AH$3,ROUND(H70/INDEX(Komm_mix!$D$4:$D$104,x+B70+1),6),0)","v":0},null,{"$f":"IF(B70<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B70,$K$1-($K$1-$H$1)/($C$2-1)*B70)),0)","v":0}]
[88,67,{"$f":"IF(B71>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I71,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B71+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B71+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A71-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B71+1,A71-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B71+1),INDEX(Sterbtab_mix!$F$4:$F$104,A72):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B71>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A71-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B71+1,A71-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B71+1),INDEX(Sterbtab_mix!$I$4:$I$104,A72):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B71<Kosten_je_Tarif!$AH$3,K71*INDEX(Komm_mix!$F$4:$F$104,x+B71+1),0)","v":0},{"$f":"SUM(G71:$G$104)","v":0},{"$f":"IF(B71<Kosten_je_Tarif!$AH$3,ROUND(H71/INDEX(Komm_mix!$D$4:$D$104,x+B71+1),6),0)","v":0},null,{"$f":"IF(B71<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B71,$K$1-($K$1-$H$1)/($C$2-1)*B71)),0)","v":0}]
[89,68,{"$f":"IF(B72>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I72,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B72+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B72+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A72-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B72+1,A72-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B72+1),INDEX(Sterbtab_mix!$F$4:$F$104,A73):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B72>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A72-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B72+1,A72-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B72+1),INDEX(Sterbtab_mix!$I$4:$I$104,A73):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B72<Kosten_je_Tarif!$AH$3,K72*INDEX(Komm_mix!$F$4:$F$104,x+B72+1),0)","v":0},{"$f":"SUM(G72:$G$104)","v":0},{"$f":"IF(B72<Kosten_je_Tarif!$AH$3,ROUND(H72/INDEX(Komm_mix!$D$4:$D$104,x+B72+1),6),0)","v":0},null,{"$f":"IF(B72<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B72,$K$1-($K$1-$H$1)/($C$2-1)*B72)),0)","v":0}]
[90,69,{"$f":"IF(B73>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I73,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B73+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B73+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A73-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B73+1,A73-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B73+1),INDEX(Sterbtab_mix!$F$4:$F$104,A74):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B73>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A73-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B73+1,A73-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B73+1),INDEX(Sterbtab_mix!$I$4:$I$104,A74):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B73<Kosten_je_Tarif!$AH$3,K73*INDEX(Komm_mix!$F$4:$F$104,x+B73+1),0)","v":0},{"$f":"SUM(G73:$G$104)","v":0},{"$f":"IF(B73<Kosten_je_Tarif!$AH$3,ROUND(H73/INDEX(Komm_mix!$D$4:$D$104,x+B73+1),6),0)","v":0},null,{"$f":"IF(B73<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B73,$K$1-($K$1-$H$1)/($C$2-1)*B73)),0)","v":0}]
[91,70,{"$f":"IF(B74>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I74,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B74+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B74+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A74-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B74+1,A74-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B74+1),INDEX(Sterbtab_mix!$F$4:$F$104,A75):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B74>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A74-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B74+1,A74-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B74+1),INDEX(Sterbtab_mix!$I$4:$I$104,A75):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B74<Kosten_je_Tarif!$AH$3,K74*INDEX(Komm_mix!$F$4:$F$104,x+B74+1),0)","v":0},{"$f":"SUM(G74:$G$104)","v":0},{"$f":"IF(B74<Kosten_je_Tarif!$AH$3,ROUND(H74/INDEX(Komm_mix!$D$4:$D$104,x+B74+1),6),0)","v":0},null,{"$f":"IF(B74<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B74,$K$1-($K$1-$H$1)/($C$2-1)*B74)),0)","v":0}]
[92,71,{"$f":"IF(B75>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I75,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B75+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B75+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A75-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B75+1,A75-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B75+1),INDEX(Sterbtab_mix!$F$4:$F$104,A76):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B75>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A75-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B75+1,A75-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B75+1),INDEX(Sterbtab_mix!$I$4:$I$104,A76):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B75<Kosten_je_Tarif!$AH$3,K75*INDEX(Komm_mix!$F$4:$F$104,x+B75+1),0)","v":0},{"$f":"SUM(G75:$G$104)","v":0},{"$f":"IF(B75<Kosten_je_Tarif!$AH$3,ROUND(H75/INDEX(Komm_mix!$D$4:$D$104,x+B75+1),6),0)","v":0},null,{"$f":"IF(B75<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B75,$K$1-($K$1-$H$1)/($C$2-1)*B75)),0)","v":0}]
[93,72,{"$f":"IF(B76>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I76,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B76+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B76+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A76-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B76+1,A76-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B76+1),INDEX(Sterbtab_mix!$F$4:$F$104,A77):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B76>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A76-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B76+1,A76-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B76+1),INDEX(Sterbtab_mix!$I$4:$I$104,A77):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B76<Kosten_je_Tarif!$AH$3,K76*INDEX(Komm_mix!$F$4:$F$104,x+B76+1),0)","v":0},{"$f":"SUM(G76:$G$104)","v":0},{"$f":"IF(B76<Kosten_je_Tarif!$AH$3,ROUND(H76/INDEX(Komm_mix!$D$4:$D$104,x+B76+1),6),0)","v":0},null,{"$f":"IF(B76<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B76,$K$1-($K$1-$H$1)/($C$2-1)*B76)),0)","v":0}]
[94,73,{"$f":"IF(B77>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I77,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B77+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B77+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A77-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B77+1,A77-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B77+1),INDEX(Sterbtab_mix!$F$4:$F$104,A78):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B77>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A77-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B77+1,A77-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B77+1),INDEX(Sterbtab_mix!$I$4:$I$104,A78):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B77<Kosten_je_Tarif!$AH$3,K77*INDEX(Komm_mix!$F$4:$F$104,x+B77+1),0)","v":0},{"$f":"SUM(G77:$G$104)","v":0},{"$f":"IF(B77<Kosten_je_Tarif!$AH$3,ROUND(H77/INDEX(Komm_mix!$D$4:$D$104,x+B77+1),6),0)","v":0},null,{"$f":"IF(B77<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B77,$K$1-($K$1-$H$1)/($C$2-1)*B77)),0)","v":0}]
[95,74,{"$f":"IF(B78>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I78,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B78+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B78+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A78-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B78+1,A78-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B78+1),INDEX(Sterbtab_mix!$F$4:$F$104,A79):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B78>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A78-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B78+1,A78-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B78+1),INDEX(Sterbtab_mix!$I$4:$I$104,A79):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B78<Kosten_je_Tarif!$AH$3,K78*INDEX(Komm_mix!$F$4:$F$104,x+B78+1),0)","v":0},{"$f":"SUM(G78:$G$104)","v":0},{"$f":"IF(B78<Kosten_je_Tarif!$AH$3,ROUND(H78/INDEX(Komm_mix!$D$4:$D$104,x+B78+1),6),0)","v":0},null,{"$f":"IF(B78<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B78,$K$1-($K$1-$H$1)/($C$2-1)*B78)),0)","v":0}]
[96,75,{"$f":"IF(B79>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I79,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B79+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B79+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A79-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B79+1,A79-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B79+1),INDEX(Sterbtab_mix!$F$4:$F$104,A80):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B79>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A79-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B79+1,A79-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B79+1),INDEX(Sterbtab_mix!$I$4:$I$104,A80):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B79<Kosten_je_Tarif!$AH$3,K79*INDEX(Komm_mix!$F$4:$F$104,x+B79+1),0)","v":0},{"$f":"SUM(G79:$G$104)","v":0},{"$f":"IF(B79<Kosten_je_Tarif!$AH$3,ROUND(H79/INDEX(Komm_mix!$D$4:$D$104,x+B79+1),6),0)","v":0},null,{"$f":"IF(B79<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B79,$K$1-($K$1-$H$1)/($C$2-1)*B79)),0)","v":0}]
[97,76,{"$f":"IF(B80>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I80,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B80+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B80+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A80-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B80+1,A80-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B80+1),INDEX(Sterbtab_mix!$F$4:$F$104,A81):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B80>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A80-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B80+1,A80-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B80+1),INDEX(Sterbtab_mix!$I$4:$I$104,A81):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B80<Kosten_je_Tarif!$AH$3,K80*INDEX(Komm_mix!$F$4:$F$104,x+B80+1),0)","v":0},{"$f":"SUM(G80:$G$104)","v":0},{"$f":"IF(B80<Kosten_je_Tarif!$AH$3,ROUND(H80/INDEX(Komm_mix!$D$4:$D$104,x+B80+1),6),0)","v":0},null,{"$f":"IF(B80<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B80,$K$1-($K$1-$H$1)/($C$2-1)*B80)),0)","v":0}]
[98,77,{"$f":"IF(B81>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I81,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B81+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B81+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A81-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B81+1,A81-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B81+1),INDEX(Sterbtab_mix!$F$4:$F$104,A82):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B81>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A81-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B81+1,A81-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B81+1),INDEX(Sterbtab_mix!$I$4:$I$104,A82):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B81<Kosten_je_Tarif!$AH$3,K81*INDEX(Komm_mix!$F$4:$F$104,x+B81+1),0)","v":0},{"$f":"SUM(G81:$G$104)","v":0},{"$f":"IF(B81<Kosten_je_Tarif!$AH$3,ROUND(H81/INDEX(Komm_mix!$D$4:$D$104,x+B81+1),6),0)","v":0},null,{"$f":"IF(B81<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B81,$K$1-($K$1-$H$1)/($C$2-1)*B81)),0)","v":0}]
[99,78,{"$f":"IF(B82>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I82,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B82+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B82+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A82-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B82+1,A82-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B82+1),INDEX(Sterbtab_mix!$F$4:$F$104,A83):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B82>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A82-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B82+1,A82-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B82+1),INDEX(Sterbtab_mix!$I$4:$I$104,A83):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B82<Kosten_je_Tarif!$AH$3,K82*INDEX(Komm_mix!$F$4:$F$104,x+B82+1),0)","v":0},{"$f":"SUM(G82:$G$104)","v":0},{"$f":"IF(B82<Kosten_je_Tarif!$AH$3,ROUND(H82/INDEX(Komm_mix!$D$4:$D$104,x+B82+1),6),0)","v":0},null,{"$f":"IF(B82<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B82,$K$1-($K$1-$H$1)/($C$2-1)*B82)),0)","v":0}]
[100,79,{"$f":"IF(B83>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I83,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B83+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B83+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A83-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B83+1,A83-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B83+1),INDEX(Sterbtab_mix!$F$4:$F$104,A84):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B83>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A83-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B83+1,A83-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B83+1),INDEX(Sterbtab_mix!$I$4:$I$104,A84):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B83<Kosten_je_Tarif!$AH$3,K83*INDEX(Komm_mix!$F$4:$F$104,x+B83+1),0)","v":0},{"$f":"SUM(G83:$G$104)","v":0},{"$f":"IF(B83<Kosten_je_Tarif!$AH$3,ROUND(H83/INDEX(Komm_mix!$D$4:$D$104,x+B83+1),6),0)","v":0},null,{"$f":"IF(B83<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B83,$K$1-($K$1-$H$1)/($C$2-1)*B83)),0)","v":0}]
[101,80,{"$f":"IF(B84>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I84,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B84+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B84+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A84-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B84+1,A84-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B84+1),INDEX(Sterbtab_mix!$F$4:$F$104,A85):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B84>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A84-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B84+1,A84-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B84+1),INDEX(Sterbtab_mix!$I$4:$I$104,A85):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B84<Kosten_je_Tarif!$AH$3,K84*INDEX(Komm_mix!$F$4:$F$104,x+B84+1),0)","v":0},{"$f":"SUM(G84:$G$104)","v":0},{"$f":"IF(B84<Kosten_je_Tarif!$AH$3,ROUND(H84/INDEX(Komm_mix!$D$4:$D$104,x+B84+1),6),0)","v":0},null,{"$f":"IF(B84<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B84,$K$1-($K$1-$H$1)/($C$2-1)*B84)),0)","v":0}]
[102,81,{"$f":"IF(B85>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I85,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B85+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B85+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A85-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B85+1,A85-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B85+1),INDEX(Sterbtab_mix!$F$4:$F$104,A86):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B85>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A85-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B85+1,A85-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B85+1),INDEX(Sterbtab_mix!$I$4:$I$104,A86):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B85<Kosten_je_Tarif!$AH$3,K85*INDEX(Komm_mix!$F$4:$F$104,x+B85+1),0)","v":0},{"$f":"SUM(G85:$G$104)","v":0},{"$f":"IF(B85<Kosten_je_Tarif!$AH$3,ROUND(H85/INDEX(Komm_mix!$D$4:$D$104,x+B85+1),6),0)","v":0},null,{"$f":"IF(B85<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B85,$K$1-($K$1-$H$1)/($C$2-1)*B85)),0)","v":0}]
[103,82,{"$f":"IF(B86>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I86,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B86+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B86+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A86-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B86+1,A86-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B86+1),INDEX(Sterbtab_mix!$F$4:$F$104,A87):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B86>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A86-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B86+1,A86-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B86+1),INDEX(Sterbtab_mix!$I$4:$I$104,A87):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B86<Kosten_je_Tarif!$AH$3,K86*INDEX(Komm_mix!$F$4:$F$104,x+B86+1),0)","v":0},{"$f":"SUM(G86:$G$104)","v":0},{"$f":"IF(B86<Kosten_je_Tarif!$AH$3,ROUND(H86/INDEX(Komm_mix!$D$4:$D$104,x+B86+1),6),0)","v":0},null,{"$f":"IF(B86<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B86,$K$1-($K$1-$H$1)/($C$2-1)*B86)),0)","v":0}]
[104,83,{"$f":"IF(B87>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I87,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B87+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B87+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A87-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B87+1,A87-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B87+1),INDEX(Sterbtab_mix!$F$4:$F$104,A88):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B87>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A87-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B87+1,A87-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B87+1),INDEX(Sterbtab_mix!$I$4:$I$104,A88):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B87<Kosten_je_Tarif!$AH$3,K87*INDEX(Komm_mix!$F$4:$F$104,x+B87+1),0)","v":0},{"$f":"SUM(G87:$G$104)","v":0},{"$f":"IF(B87<Kosten_je_Tarif!$AH$3,ROUND(H87/INDEX(Komm_mix!$D$4:$D$104,x+B87+1),6),0)","v":0},null,{"$f":"IF(B87<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B87,$K$1-($K$1-$H$1)/($C$2-1)*B87)),0)","v":0}]
[105,84,{"$f":"IF(B88>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I88,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B88+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B88+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A88-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B88+1,A88-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B88+1),INDEX(Sterbtab_mix!$F$4:$F$104,A89):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B88>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A88-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B88+1,A88-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B88+1),INDEX(Sterbtab_mix!$I$4:$I$104,A89):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B88<Kosten_je_Tarif!$AH$3,K88*INDEX(Komm_mix!$F$4:$F$104,x+B88+1),0)","v":0},{"$f":"SUM(G88:$G$104)","v":0},{"$f":"IF(B88<Kosten_je_Tarif!$AH$3,ROUND(H88/INDEX(Komm_mix!$D$4:$D$104,x+B88+1),6),0)","v":0},null,{"$f":"IF(B88<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B88,$K$1-($K$1-$H$1)/($C$2-1)*B88)),0)","v":0}]
[106,85,{"$f":"IF(B89>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I89,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B89+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B89+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A89-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B89+1,A89-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B89+1),INDEX(Sterbtab_mix!$F$4:$F$104,A90):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B89>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A89-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B89+1,A89-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B89+1),INDEX(Sterbtab_mix!$I$4:$I$104,A90):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B89<Kosten_je_Tarif!$AH$3,K89*INDEX(Komm_mix!$F$4:$F$104,x+B89+1),0)","v":0},{"$f":"SUM(G89:$G$104)","v":0},{"$f":"IF(B89<Kosten_je_Tarif!$AH$3,ROUND(H89/INDEX(Komm_mix!$D$4:$D$104,x+B89+1),6),0)","v":0},null,{"$f":"IF(B89<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B89,$K$1-($K$1-$H$1)/($C$2-1)*B89)),0)","v":0}]
[107,86,{"$f":"IF(B90>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I90,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B90+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B90+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A90-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B90+1,A90-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B90+1),INDEX(Sterbtab_mix!$F$4:$F$104,A91):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B90>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A90-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B90+1,A90-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B90+1),INDEX(Sterbtab_mix!$I$4:$I$104,A91):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B90<Kosten_je_Tarif!$AH$3,K90*INDEX(Komm_mix!$F$4:$F$104,x+B90+1),0)","v":0},{"$f":"SUM(G90:$G$104)","v":0},{"$f":"IF(B90<Kosten_je_Tarif!$AH$3,ROUND(H90/INDEX(Komm_mix!$D$4:$D$104,x+B90+1),6),0)","v":0},null,{"$f":"IF(B90<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B90,$K$1-($K$1-$H$1)/($C$2-1)*B90)),0)","v":0}]
[108,87,{"$f":"IF(B91>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I91,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B91+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B91+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A91-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B91+1,A91-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B91+1),INDEX(Sterbtab_mix!$F$4:$F$104,A92):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B91>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A91-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B91+1,A91-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B91+1),INDEX(Sterbtab_mix!$I$4:$I$104,A92):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B91<Kosten_je_Tarif!$AH$3,K91*INDEX(Komm_mix!$F$4:$F$104,x+B91+1),0)","v":0},{"$f":"SUM(G91:$G$104)","v":0},{"$f":"IF(B91<Kosten_je_Tarif!$AH$3,ROUND(H91/INDEX(Komm_mix!$D$4:$D$104,x+B91+1),6),0)","v":0},null,{"$f":"IF(B91<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B91,$K$1-($K$1-$H$1)/($C$2-1)*B91)),0)","v":0}]
[109,88,{"$f":"IF(B92>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I92,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B92+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B92+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A92-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B92+1,A92-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B92+1),INDEX(Sterbtab_mix!$F$4:$F$104,A93):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B92>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A92-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B92+1,A92-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B92+1),INDEX(Sterbtab_mix!$I$4:$I$104,A93):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B92<Kosten_je_Tarif!$AH$3,K92*INDEX(Komm_mix!$F$4:$F$104,x+B92+1),0)","v":0},{"$f":"SUM(G92:$G$104)","v":0},{"$f":"IF(B92<Kosten_je_Tarif!$AH$3,ROUND(H92/INDEX(Komm_mix!$D$4:$D$104,x+B92+1),6),0)","v":0},null,{"$f":"IF(B92<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B92,$K$1-($K$1-$H$1)/($C$2-1)*B92)),0)","v":0}]
[110,89,{"$f":"IF(B93>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I93,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B93+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B93+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A93-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B93+1,A93-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B93+1),INDEX(Sterbtab_mix!$F$4:$F$104,A94):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B93>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A93-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B93+1,A93-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B93+1),INDEX(Sterbtab_mix!$I$4:$I$104,A94):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B93<Kosten_je_Tarif!$AH$3,K93*INDEX(Komm_mix!$F$4:$F$104,x+B93+1),0)","v":0},{"$f":"SUM(G93:$G$104)","v":0},{"$f":"IF(B93<Kosten_je_Tarif!$AH$3,ROUND(H93/INDEX(Komm_mix!$D$4:$D$104,x+B93+1),6),0)","v":0},null,{"$f":"IF(B93<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B93,$K$1-($K$1-$H$1)/($C$2-1)*B93)),0)","v":0}]
[111,90,{"$f":"IF(B94>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I94,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B94+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B94+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A94-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B94+1,A94-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B94+1),INDEX(Sterbtab_mix!$F$4:$F$104,A95):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B94>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A94-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B94+1,A94-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B94+1),INDEX(Sterbtab_mix!$I$4:$I$104,A95):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B94<Kosten_je_Tarif!$AH$3,K94*INDEX(Komm_mix!$F$4:$F$104,x+B94+1),0)","v":0},{"$f":"SUM(G94:$G$104)","v":0},{"$f":"IF(B94<Kosten_je_Tarif!$AH$3,ROUND(H94/INDEX(Komm_mix!$D$4:$D$104,x+B94+1),6),0)","v":0},null,{"$f":"IF(B94<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B94,$K$1-($K$1-$H$1)/($C$2-1)*B94)),0)","v":0}]
[112,91,{"$f":"IF(B95>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I95,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B95+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B95+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A95-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B95+1,A95-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B95+1),INDEX(Sterbtab_mix!$F$4:$F$104,A96):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B95>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A95-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B95+1,A95-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B95+1),INDEX(Sterbtab_mix!$I$4:$I$104,A96):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B95<Kosten_je_Tarif!$AH$3,K95*INDEX(Komm_mix!$F$4:$F$104,x+B95+1),0)","v":0},{"$f":"SUM(G95:$G$104)","v":0},{"$f":"IF(B95<Kosten_je_Tarif!$AH$3,ROUND(H95/INDEX(Komm_mix!$D$4:$D$104,x+B95+1),6),0)","v":0},null,{"$f":"IF(B95<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B95,$K$1-($K$1-$H$1)/($C$2-1)*B95)),0)","v":0}]
[113,92,{"$f":"IF(B96>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I96,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B96+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B96+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A96-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B96+1,A96-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B96+1),INDEX(Sterbtab_mix!$F$4:$F$104,A97):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B96>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A96-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B96+1,A96-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B96+1),INDEX(Sterbtab_mix!$I$4:$I$104,A97):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B96<Kosten_je_Tarif!$AH$3,K96*INDEX(Komm_mix!$F$4:$F$104,x+B96+1),0)","v":0},{"$f":"SUM(G96:$G$104)","v":0},{"$f":"IF(B96<Kosten_je_Tarif!$AH$3,ROUND(H96/INDEX(Komm_mix!$D$4:$D$104,x+B96+1),6),0)","v":0},null,{"$f":"IF(B96<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B96,$K$1-($K$1-$H$1)/($C$2-1)*B96)),0)","v":0}]
[114,93,{"$f":"IF(B97>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I97,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B97+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B97+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A97-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B97+1,A97-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B97+1),INDEX(Sterbtab_mix!$F$4:$F$104,A98):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B97>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A97-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B97+1,A97-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B97+1),INDEX(Sterbtab_mix!$I$4:$I$104,A98):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B97<Kosten_je_Tarif!$AH$3,K97*INDEX(Komm_mix!$F$4:$F$104,x+B97+1),0)","v":0},{"$f":"SUM(G97:$G$104)","v":0},{"$f":"IF(B97<Kosten_je_Tarif!$AH$3,ROUND(H97/INDEX(Komm_mix!$D$4:$D$104,x+B97+1),6),0)","v":0},null,{"$f":"IF(B97<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B97,$K$1-($K$1-$H$1)/($C$2-1)*B97)),0)","v":0}]
[115,94,{"$f":"IF(B98>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I98,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B98+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B98+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A98-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B98+1,A98-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B98+1),INDEX(Sterbtab_mix!$F$4:$F$104,A99):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B98>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A98-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B98+1,A98-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B98+1),INDEX(Sterbtab_mix!$I$4:$I$104,A99):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B98<Kosten_je_Tarif!$AH$3,K98*INDEX(Komm_mix!$F$4:$F$104,x+B98+1),0)","v":0},{"$f":"SUM(G98:$G$104)","v":0},{"$f":"IF(B98<Kosten_je_Tarif!$AH$3,ROUND(H98/INDEX(Komm_mix!$D$4:$D$104,x+B98+1),6),0)","v":0},null,{"$f":"IF(B98<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B98,$K$1-($K$1-$H$1)/($C$2-1)*B98)),0)","v":0}]
[116,95,{"$f":"IF(B99>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I99,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B99+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B99+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A99-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B99+1,A99-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B99+1),INDEX(Sterbtab_mix!$F$4:$F$104,A100):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B99>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A99-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B99+1,A99-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B99+1),INDEX(Sterbtab_mix!$I$4:$I$104,A100):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B99<Kosten_je_Tarif!$AH$3,K99*INDEX(Komm_mix!$F$4:$F$104,x+B99+1),0)","v":0},{"$f":"SUM(G99:$G$104)","v":0},{"$f":"IF(B99<Kosten_je_Tarif!$AH$3,ROUND(H99/INDEX(Komm_mix!$D$4:$D$104,x+B99+1),6),0)","v":0},null,{"$f":"IF(B99<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B99,$K$1-($K$1-$H$1)/($C$2-1)*B99)),0)","v":0}]
[{"$f":"x+B100","v":117},96,{"$f":"IF(B100>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I100,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B100+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B100+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A100-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B100+1,A100-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B100+1),INDEX(Sterbtab_mix!$F$4:$F$104,A101):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B100>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A100-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B100+1,A100-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B100+1),INDEX(Sterbtab_mix!$I$4:$I$104,A101):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B100<Kosten_je_Tarif!$AH$3,K100*INDEX(Komm_mix!$F$4:$F$104,x+B100+1),0)","v":0},{"$f":"SUM(G100:$G$104)","v":0},{"$f":"IF(B100<Kosten_je_Tarif!$AH$3,ROUND(H100/INDEX(Komm_mix!$D$4:$D$104,x+B100+1),6),0)","v":0},null,{"$f":"IF(B100<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B100,$K$1-($K$1-$H$1)/($C$2-1)*B100)),0)","v":0}]
[{"$f":"x+B101","v":118},97,{"$f":"IF(B101>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I101,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B101+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B101+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A101-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B101+1,A101-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B101+1),INDEX(Sterbtab_mix!$F$4:$F$104,A102):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B101>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A101-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B101+1,A101-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B101+1),INDEX(Sterbtab_mix!$I$4:$I$104,A102):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B101<Kosten_je_Tarif!$AH$3,K101*INDEX(Komm_mix!$F$4:$F$104,x+B101+1),0)","v":0},{"$f":"SUM(G101:$G$104)","v":0},{"$f":"IF(B101<Kosten_je_Tarif!$AH$3,ROUND(H101/INDEX(Komm_mix!$D$4:$D$104,x+B101+1),6),0)","v":0},null,{"$f":"IF(B101<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B101,$K$1-($K$1-$H$1)/($C$2-1)*B101)),0)","v":0}]
[{"$f":"x+B102","v":119},98,{"$f":"IF(B102>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I102,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B102+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B102+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A102-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B102+1,A102-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B102+1),INDEX(Sterbtab_mix!$F$4:$F$104,A103):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B102>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A102-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B102+1,A102-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B102+1),INDEX(Sterbtab_mix!$I$4:$I$104,A103):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B102<Kosten_je_Tarif!$AH$3,K102*INDEX(Komm_mix!$F$4:$F$104,x+B102+1),0)","v":0},{"$f":"SUM(G102:$G$104)","v":0},{"$f":"IF(B102<Kosten_je_Tarif!$AH$3,ROUND(H102/INDEX(Komm_mix!$D$4:$D$104,x+B102+1),6),0)","v":0},null,{"$f":"IF(B102<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B102,$K$1-($K$1-$H$1)/($C$2-1)*B102)),0)","v":0}]
[{"$f":"x+B103","v":120},99,{"$f":"IF(B103>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I103,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B103+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B103+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A103-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B103+1,A103-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B103+1),INDEX(Sterbtab_mix!$F$4:$F$104,A104):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B103>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A103-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B103+1,A103-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B103+1),INDEX(Sterbtab_mix!$I$4:$I$104,A104):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B103<Kosten_je_Tarif!$AH$3,K103*INDEX(Komm_mix!$F$4:$F$104,x+B103+1),0)","v":0},{"$f":"SUM(G103:$G$104)","v":0},{"$f":"IF(B103<Kosten_je_Tarif!$AH$3,ROUND(H103/INDEX(Komm_mix!$D$4:$D$104,x+B103+1),6),0)","v":0},null,{"$f":"IF(B103<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B103,$K$1-($K$1-$H$1)/($C$2-1)*B103)),0)","v":0}]
[{"$f":"x+B104","v":121},100,{"$f":"IF(B104>Kosten_je_Tarif!$AH$3,0,ROUND(IF(OR($C$1=1,$C$2=0),I104,ROUND(((INDEX(Komm_mix!$G$4:$G$104,x+B104+1)-INDEX(Komm_mix!$G$4:$G$104,x+Kosten_je_Tarif!$AH$3+1)))/INDEX(Komm_mix!$D$4:$D$104,x+B104+1),6))/$K$1,6))","v":0},null,{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,$B$5+1,A104-15+1):INDEX(prod_px!$C$5:$CJ$90,n-B104+1,A104-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B104+1),INDEX(Sterbtab_mix!$F$4:$F$104,A105):INDEX(Sterbtab_mix!$F$4:$F$104,x+n-$B$4)))","v":0},{"$f":"IF(B104>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,$B$5+1,A104-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-B104+1,A104-15+1),INDEX(Komm_mix!$C$4:$C$104,$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-B104+1),INDEX(Sterbtab_mix!$I$4:$I$104,A105):INDEX(Sterbtab_mix!$I$4:$I$104,x+n-$B$4)))","v":0},{"$f":"IF(B104<Kosten_je_Tarif!$AH$3,K104*INDEX(Komm_mix!$F$4:$F$104,x+B104+1),0)","v":0},{"$f":"SUM(G104:$G$104)","v":0},{"$f":"IF(B104<Kosten_je_Tarif!$AH$3,ROUND(H104/INDEX(Komm_mix!$D$4:$D$104,x+B104+1),6),0)","v":0},null,{"$f":"IF(B104<Kosten_je_Tarif!$AH$3,IF($H$1=$K$1,$K$1,IF($C$2=0,$K$1-($K$1-$H$1)/(Kosten_je_Tarif!$AH$3-1)*B104,$K$1-($K$1-$H$1)/($C$2-1)*B104)),0)","v":0}]

{"sheet":"Protokoll","index":48,"n_rows":123,"n_cols":4,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
["Datum",null,"Blatt","Änderung"]
["2004-04-06","mg","Renten","Barwert a3 bzw. a4 für Verteilung der Abschlusskosten:\nBarwertbildung fix mit 3,25% entsprechend TCD. Dort ist Unterscheidung nach Rechnungszins derzeit nicht möglich."]
["2005-06-06","mg","Fond","Änderung des Index der Fondsperformance in Spalten M-Q (Kursentwicklung):\nFür den Kurswert eines Monats muss die Performance des Vormonats verwendet werden!"]
["2005-08-02","mg","Maske","Ausgabeaufschlag in B46-50 automatisiert."]
["2005-08-02","mg","Barwerte","[C2]: Falldauer einbauen (bis wann TFL fällt)\n[K1]: Reihenfolge der Min & Max lt. TCD korrigieren\n[H1], [K1]: Anfangs- & Endsumme für Tarife 359,360 (ILV) einbauen\nRisikokapital in neue Spalte schreiben (K), die in Sp.G und in Tflex, Sp.P, verwendet wird."]
["2005-08-02",null,"Maske","[B11]: Formel mit Barwerte, [K1] gleichziehen"]
["2005-08-02",null,"Kosten_Fonds","[B9-11]: Gamma-Kosten für Tarife 359,360 (ILV) auf 0 setzen, werden hier beim Risikoteil mitgerechnet.\nSp.D: Risiko- & Gammakosten für Tarife 359,360 (ILV) einbauen\nSp.F: Abschlusskosten für Tarife 359,360 (ILV) einbauen\n[H3], [H4]: Stornoabschlag für Tarife 359,360 (ILV) einbauen"]
["2005-08-02",null,"Fond","Sp.AB-AF: Rkw für Tarife 359,360 (ILV) einbauen"]
["2005-08-02",null,"Tflex","[E3]: keine Maximierung der VS bei T359,360 (ILV)\nSp.P: Todesfallleistung aus Barwerte, Sp.K, holen"]
["2005-08-02",null,"Kosten","Gamma bfr in Res- & Prkat für Tarife 359,360 (ILV) einbauen.\nDurch Anfangsprozentsatz dividieren, da Gamma bfr auf Anfangssumme angewandt wird (nicht auf EE inkl. VSt)."]
["2005-08-04","mg","Kosten_Fond","Sp.F (Alphakosten): Korrektur der Provisionseinrechnung lt. TCD\nFür T.320 und 339 (Einmalprovision) werden Alpha*(1-p) kalkuliert, sonst \nAlpha * (1-35/40*p)"]
["2005-08-23","mg",null,"Tarif 360 heißt jetzt doch 369 (Best Invest II)."]
["2005-09-14","mg","Renten","Im Zuge des TCD-Redesigns kann seit Frühjahr 2005 der Zeitrentenbarwert für die Verteilung der Alphakosten mit dem jeweils richtigen Rechnungszins berechnet werden (und ist nicht mehr hardcodiert mit ReZi=3,25%). Daher Umstellung in [E4]."]
["2005-10-28","mg","Kosten_Fond","Spalte A: Bei kurzen Laufzeiten (n<6) war am Ende der Jahresindex falsch!"]
["2005-12-13","mg","Renten","Analog zu 14.09.2005 in Zelle [J4]."]
["2006-01-20","ko","GP","Barwerte für Geschäftsplan eingefügt"]
["2006-02-17","mg","Kosten_Fond","Kalk. Alphakosten [B4]:\nTarife 429 und 439: Alpha = 0 bei Tarifbereich 3 (geht in TCD nicht anders)\nTarife 419 und 419E: Alpha = 5 o/oo bei Tarifbereich 0"]
["2006-02-23","mg","Maske","[A39-B44]: Verschieben der fixen Fondsperformance-Vorgaben ins Blatt   \"Fond (2)\" (werden nur dort verwendet, Blatt hat derzeit keine Funktion)."]
["2006-02-28","mg","Kosten_Fond","Zellen [B9],[B01],[B11], Spalte H:\nVereinfachung der Formeln für die Gamma-Kosten"]
["2006-02-23","mg","\nMaske","TopFuture flexibel (Prolongationen) einbauen (1.Teil):\nNeues Eingabefeld für das Umwandlungskapital in [B40]\n[B11]: VS analog zur Anfangs-Todesfallsumme"]
["2006-02-23",null,"Barwerte","[H1], [K1]: Anfangs- & Endsumme einbauen (konst.5% der SUB inkl. VSt)"]
["2006-02-23",null,"Fond","[C18]-[G18]: bei Prolongation kommt zur veranlagten Nettoprämie das Umwandlungskapital dazu. Dadurch erfolgt automatisch kein Abzug von Vers.steuer oder Ausgabeaufschlag."]
["2006-02-23",null,"Fond","Spalten W-AA: so adaptiert, dass Fondswert zum Zeitpunkt 0 nicht mehr 0, sondern gleich dem Umwandlungskapital ist."]
["2006-03-10","mg","Kosten_Fond","[B3], [B4]: Alpha-Staffelung eingebaut (in TCD wurde sie auch erst jetzt eingebaut wegen TopFuture flexibel)"]
["2006-03-10","mg","Fond","Spalten C-G: Bisher wurde bei laufender Prämie nicht zugelassen, dass die Kosten (Risiko, AK, Vwk) mehr betragen als die einbezahlte laufende Prämie. TCD lässt es aber zu (in Fällen, die eigentlich nicht vorkommen dürfen, aber nach Prämienreduktion doch auftauchen). Außerdem erleichtert es den Einbau der TopFuture flexibel, da dort durch den EE-Teil die Kosten sehr häufig höher sein können als die einbezahlte Prämie."]
["2006-03-10","mg","\nKosten_Fond","TopFuture flexibel (Prolongationen) einbauen (2.Teil):\nSpalte E: kalkulatorische Abschlusskosten für prämienpflichtigen Teil\nSpalte F: kalkulatorische Abschlusskosten für prämienfreien Teil\n[B9], [B10]: Parameter für Gammakosten\nSpalte H: Gammakosten"]
["2006-03-10",null,"Fond","Spalten AB-AF:\nKein Stornoabzug im letzten 1/4 der Laufzeit, ab urspr.Beginn gerechnet (analog Tx29).\nFür ursprünglichen Beginn ist kein Eingabefeld vorhanden (nur Umwandlungsdatum), daher wird angenommen, dass die Vorlaufzeit lang genug und das letzte 1/4 immer erreicht ist. \nSomit allgemein kein Stornoabzug bei TopFuture flexibel."]
["2006-05-10","mg","Kosten_Fond","Spalte D: T.459 ausgebaut (Formel zu lang), neue Gamma- & Risikoprämien eingebaut (Tranche 4 ab 01.05.2006, Tranche 5 ab 01.07.2006)."]
["2006-05-10",null,"Kosten","Gamm bfr: T.459 ausgebaut, neue Gamma eingebaut (Tranche 4,5)."]
["2006-05-10",null,"Barwerte","[C2]: Falldauer = 6"]
["2006-06-23","mg","Kosten_Fond","Spalte I (Fondsprämie):\nDie erste Fondsprämie muss negativ sein dürfen (für T419E_FLEX1)!"]
["2006-08-09","mg","Fond","Sp. R-V: Vereinfachung der Formel (inhaltlich identisch)"]
["2006-10-16","mg","Performance_\nVektoren","Fondsperformance für die Jahre vor 2006 lt. EV festgelegt (d.h. so, dass Jahresendreserve getroffen wird). Ist für Neuangebote sowieso irrelevant."]
["2006-10-31","mg","Renten","Risikoteil ist bei FLV immer mit durchgehender \"Prämie\", auch bei EE oder abgekürzter Pzd (dort vom Fonds entnommen)!\nBei ILV und GZV ist er weiterhin gegen EE bzw. mit abgek.Pzd.\nDaher wird Prämienbarwert aexm (Spalte D) bei FLV gleich aexn (Spalte C) gesetzt."]
["2006-10-31",null,"Tflex","Spalten B, D, F, L, M, [C7], [E7], [G7], [M7]:\nEntsprechende Anpassung bei Reserven, Prämiensätzen und Risikoprämie, damit obige Änderung auch berücksichtigt wird."]
["2006-11-03","mg","Kosten_Fond","Sp. AA (Stornoabschlag bei 429, 439):\nBei TB=0 und 3 sollte der Stornoabschlag = 0 sein (und nicht fallend auf 0).\nWeiters Vereinfachung der Formel."]
["2006-11-06","mg","Kosten_Fond","Stornoabschlag bei GZV (Angleichung an TCD):\n[G3]: TB=Einzel war richtig (3%), die anderen Tarifbereiche aber nicht im üblichen Verhältnis dazu\nSp. AA: Zugriff auf korrigiertes [G3] statt auf 3%*[G4], analog zur FLV-Formel.\n              Dadurch ist [G4] unnötig geworden ==> gelöscht.\nSp. AA: Stornoabschlag soll nicht nur pro Jahr variieren, sondern monatlich,\n              analog zur FLV-Formel."]
["2006-11-16","mg","Performance_\nVektoren","Spalten J-N: Zugriff auf Eingabewerte korrigiert (hat nur bis 2010 zugegriffen)"]
["2006-12-28","mg","Kosten","Zusammenfassen einiger Produktmerkmale in einer Tabelle (um besser zwischen den ILV-Tranchen unterscheiden zu können)\n[B14]: Zugriff auf diese neue Tabelle"]
["2006-12-28",null,"Barwerte","[C2], [H1]: Zugriff auf diese neue Tabelle\n[H1]: Bei Abfrage nach T469 verwende LINKS(Maske!$B$63;4) ."]
["2006-12-28",null,"Maske","[B11]: Zugriff auf diese neue Tabelle\n[B11], [B46], [E8], [E9]: Bei Abfrage nach T469 verwende LINKS(Maske!$B$63;4) ."]
["2006-12-28",null,"Kosten_Fond","Sp. D: Zugriff auf diese neue Tabelle\nSp. D,F,H, [B9-11], [H3], [H4]: Bei Abfrage nach T469 verwende LINKS(Maske!$B$63;4) ."]
["2006-12-28",null,"Renten","Sp. D: Bei Abfrage nach T469 verwende LINKS(Maske!$B$63;4) ."]
["2006-12-28",null,"Fond","Sp. AB-AF: Bei Abfrage nach T469 verwende LINKS(Maske!$B$63;4) ."]
["2006-12-28",null,"Tflex","Sp. M: Bei Abfrage nach T469 verwende LINKS(Maske!$B$63;4) ."]
["2006-12-29","mg","Performance_\nVektoren","Möglichkeit, in den Sp. V, W  die Fondsperformance als Vektor einzugeben."]
["2007-01-22","mg","Kosten","Neue Tranche ILV ab 1.4.2007 ergänzt (Top Invest IV)."]
["2007-01-26","mg","Kosten","Neue FLV-Tarifgeneration T419_2007 und T429_2007 ergänzt."]
["2007-01-26","mg","Maske","[B46-50]: Ausgabeaufschlag für neue FLV-Tarifgeneration 2007 auf 0 setzen"]
["2007-01-26","mg","Kosten_Fond","[B4]: Alpha um Faktor 1,5 erhöht für Tarife T419_2007 und T429_2007, aber Untergrenze von 5 o/oo für Alpha (TB=0,3,Proveinrechnung) wird nicht erhöht (obwohl Alpha 4 -> 6)\n[J9]: Verteilungsdauer der kalk. Abschlusskosten,\n         wird verwendet in Sp. E und Renten [E1]\n[J10]: neuer Kostenparameter (kalk. Vwk), abhängig von Fondsstand\nSp. E,F;AB: Berücksichtigung der neuen FLV-Tarifgeneration 2007"]
["2007-01-26","mg","Fond","Sp. AB-AF: Berücksichtigung der neuen FLV-Tarifgeneration 2007\nSp. BS, BV (neu): Berechnung der fondsabhängigen kalkulatorischen Vwk\nSp. R-V: Einbau der fondsabhängigen kalkulatorischen Vwk"]
["2007-01-26","mg","Tflex","[E3]: Berücksichtigung der neuen FLV-Tarifgeneration 2007"]
["2007-01-26","mg","Renten","[E1]: Verteilungsdauer der kalk. Abschlusskosten abhängig vom Tarif"]
["2007-01-26","mg","Kosten_Fond","Sp.F (Alphakosten): Bei T419_2007 Laufprovision kalkulieren als Alpha*Prämie (nicht mehr auf Basis BWS/Rentenbarwert)."]
["2007-01-26","mg","Kosten_Fond","[B3]: Keine Einmalprovision (2.Ordnung) bei T419_2007"]
["2007-01-26","mg","Kosten_Fond","[B11], Sp.H: Reduktion der Gamma-Kosten bei JNP<400"]
["2007-01-26","mg","Kosten_Fond","Sp.AB,AM: Stornoabzug für FLV-Tarifgeneration 2007 auf Basis JNP (maximiert)"]
["2007-01-26","mg","Kosten_Fond","[F12]: Beitragsmax für FLV-Tarifgeneration 2007 ist 1,98 (sonst 1,70)."]
["2007-01-26","mg","Kosten_Fond","[B4]: auch bei T419_2007 EE Alpha=6% kalkulieren\n[B4]: Untergrenze von 5 o/oo für Alpha (TB=0,3,Proveinrechnung) wird nicht erhöht (obwohl Alpha 4 -> 6)\n[B5] (Alpha für Laufprovisionszahlungen) = 0 für TB=0 !"]
["2007-01-26","mg","Kosten_Fond","[B9]: Gamma abhängig von m/n, damit stetiger Übergang von EE auf lfd.Pz\n        Einheitliche Obergrenze für Gamma"]
["2007-01-29","mg","Kosten","Neue FLV-Tarifgeneration T439_2007 ergänzt."]
["2007-01-29","mg","Kosten_Fond","Sp.E: Alphaprämie = Alphakosten / Verteilungsdauer, \nnicht mehr / Zeitrentenbarwert"]
["2007-02-06","mg","Kosten_Fond","[B14], [F14], [F15]: Einbau T439_2007 (Nachtrag)"]
["2007-02-26","mg","Kosten_Fond","Änderung 29.01.2007 rückgängig gemacht, besser im Blatt \"Renten\" ändern."]
["2007-02-26","mg","Renten","[E4] und [J4]: Wenn Tarifgeneration 2007   ==>   Alphaprämie = \nAlphakosten / Verteilungsdauer, nicht mehr Alphakosten / Zeitrentenbarwert"]
["2007-03-20","mg","Fond","[I3 - M10]: Ermittlung der Nettoprämie aus DKE\n[C18 - G18]: dazuzählen zur gesamten Nettoprämie"]
["2007-03-20","mg","Kosten","Alpha und Gamma für DKE in [F32, 33] eingebaut"]
["2007-03-20","mg",null,"Risikoteil wird durch DKE nicht beeinflusst!"]
["2007-03-20","mg","Kosten_Fond","[E15, 16], Spalte E: \nLfz n ersetzt durch Pzd m (ursprünglich war m=n, da war es egal)"]
["2007-05-07","mg","Kosten_Fond","Sp.C: Prämie geht nicht bis n, sondern nur bis m (nur FLV)"]
["2007-05-07","mg","Performance_\nVektoren","Einbau der %sätze für die staatliche Förderung (GZV) in Spalte H"]
["2007-05-07","mg","Fond","Einbau der staatlichen Förderung (GZV) in Spalten BW, BX"]
["2007-05-07","mg","Fond","Sp. R-V: Berücksichtigung der staatlichen Förderung (GZV) in den Fondsanteilen. Analog zu GFB-Hochrechnung kommt sie schon am Anfang des 12.Monat des jeweiligen Jahres dazu!"]
["2007-06-20","mg","Renten","Spalte D: abgekürzte Prämienzahlung auch bei FLV zulassen\nRückgängig gemacht am 03.06.2008 !"]
["2007-07-09","mg","Kosten_Fond","Spalte C (Prämie):\nabgekürzte Prämienzahlung auch bei FLV zulassen => Unterscheidung nach GZV / FLV unnötig => Formel vereinfacht"]
["2007-07-10","mg","Kosten_Fond","[J9]: Rückrechnungszeitraum = 5 für TFflexibel ab 2007"]
["2007-07-10","mg","Renten","[E4]: Division / 5 bei Alphaprämie (nicht durch Barwert) für TFflexibel ab 2007"]
["2008-02-05","mg","Kosten","[B14]: Bei ILV werden Gamma-Kosten durch Anfangs-TFL dividiert, die allerdings noch hardcoded drin war (10% wie in den ersten beiden Tranchen)."]
["2008-02-14","mg","Fond","Blatt \"Fonds\", Sp. W-AA (Fondsstand):\nBei EE (nicht ILV) war vom Fondsstand schon Risiko- & Gammaprämie des Folgejahres abgezogen.\nFondsstand soll sein exkl. Prämie (laufende, EE - wie bisher), exkl. Umwandlungskapital (da es in Mex in der Fonsprämie enthalten ist),\naber inkl. DKE (ist kein Eingabefeld in Mex und geht nicht in die Berechnung mit ein)."]
["2008-02-14","mg","Performance_\nVektoren","Aktuelle Fondsperformance 2007 aus MCEV-Berechnung und GZV-Förderungssatz 2008 eingegeben."]
["2008-02-15","mg","Kosten_Fond","Stornoabschläge [F-J3] in die Kostentabelle im Blatt \"Kosten\" integriert, da die neue ILV-Tranche als erste Stornoabschlag = 0 hat.\nEntsprechende Änderung im Zugriff darauf in Spalten Z, AA, AB."]
["2008-02-15","mg","Fond","Entsprechende Änderung im Zugriff darauf in Spalten AB-AF."]
["2008-02-27","mg","Fond","Sp. CF-CL: Zwickel für Einmalerläge eingebaut"]
["2008-02-27","mg","Kosten","Sp. K: Falldauer für alle ILV-Tranchen um 1 reduziert, da es in GFB auch so ist und die Risikoprämie so kalkuliert wurde."]
["2008-04-16","mg","Kosten_Fond","Sp. AM (jährlicher Vektor der Stornoabschläge für Mex):\nZugriff auf Sp. AB für die Tarifgeneration 2007 war nicht vorhanden!"]
["2008-04-17","mg","Kosten_Fond","Sp. AB (Stornoabschlag für FLV 2007):\nMaximum (200,-) mit Anzahl der Verträge multipliziert"]
["2008-04-21","mg","Kosten_Fond","Sp. AM (jährlicher Vektor der Stornoabschläge für Mex):\nBerechnung als Differenz zw. Res & Rkw (denn die sind mit GFB abgeglichen)."]
["2008-04-21","mg","Fond","Sp. AB-AF (Rkw): Falscher Zugriff bei Tarif 419_2007 korrigiert."]
["2008-06-03","mg","Renten","Spalte D: Änderung vom 20.06.2007 rückgängig  (auch bei abgekürzter Pzd oder EE ist der Rentenbarwert durchgehend, außer GZV und ILV-EE)"]
["2008-06-03","mg"]
["2008-06-03","mg","Maske","[B11]: Mindest-VS (726,72) mit Anzahl der Verträge multiplizieren"]
["2008-06-03","mg","Tflex","[E3]: Mindest-VS (726,72) mit Anzahl der Verträge multiplizieren"]
["2008-06-03","mg","Barwerte","[H1]: Mindest-VS (363,36) mit Anzahl der Verträge multiplizieren"]
["2008-06-03","mg","Kosten","Z. 20-21: Einbau der neuen ILV-Tranchen (1.7., 1.8.2008)"]
["2008-06-04","mg","Kosten_Fond","[C9]: Keine Kürzung der Vwk bei TopFuture flexibel!\n(Dafür zählt aber Umwandlungskapital auch zur Prämiensumme.)"]
["2008-06-28","mg","Maske","[B46] (Ausgabeaufschlag): Kein Aa für T479"]
["2008-06-28","mg","Kosten_Fond","[B3], [B4] (Alphas für kalk. und echte Abschlusskosten): = 0 für T479\n[B6]: 5 o/oo der Prämie als Beta-Kosten eingebaut (nicht Alpha)\n[B11]: Stückkosten = 10,- p.a. für T479\nSpalte H (Gamma): Zugriff auf diese Stückkosten für T479"]
["2008-06-28","mg","Kosten","[F32], [F33]: Alpha und Gamma bei DKE = 0 für T479"]
["2008-06-28","mg","Tflex","Todesfallleistung ist theoretisch wie für FLV, wird aber per Sideletter auf 0 gesetzt. ==>\n[E3] (vertr.VS) und [C,E,G,M 9] (SB-Summen): = 0 für T479"]
["2008-06-28","mg","Fond","Sp. AB-AF (Rkw): Stornoabschlag für T479 wie für T469 als Reserve * Faktor definiert. Dieser Faktor ist im Blatt \"Kosten\" fix = 0 gesetzt."]
["2008-06-30","mg","Tflex","[O13], Spalte P: Werte für T479 auf 0 gesetzt."]
["2008-07-09","mg","Kosten_Fond","Sp. AA (Stornoabschlag bei 429, 429_2007, 439):\nBei TB=0 und 3 darf der Stornoabzug nicht negativ werden!\n(Siehe auch Änderung vom 03.11.2006)"]
["2008-12-16","mg",null,"Einbau neue Tarifgeneration 2009 für Tarife 19, 19E, 29"]
["2008-12-19","mg",null,"Blatt \"Renten\", Sp. D (aexm) und\nBlatt \"Kosten_Fond\", Sp. D (Risikoprämie):\nAuch für Tarife 19, 29 wird die Risikoprämie bei abgekürzter Prämienzahlungsdauer über die Pzd kalkuliert und eingenommen, nicht über die Laufzeit (so ist es in TCD)."]
["2008-12-19","mg","Performance_Vektoren","Sp. C, T: Einbau des Kickbacks an VN (für Tarifgeneration 2009)"]
["2008-12-19","mg","Kosten_Fond","[F12] (Beitragsmax): War bisher vom Tarifbereich unabhängig, in TCD wird es aber mitgekürzt, sodass max. Dauer für BWS gleich bleibt."]
["2009-01-05","mg","Performance_Vektoren","Fondsperformance 2008 fixiert (für USGAAP)."]
["2008-01-28","mg","Performance_Vektoren","In Spalte O: Zugriff auf Spalte H ergänzt (Förderung GZV).\nSpalten J-O: verlängert (damit sie lang genug für die Ausgabe in Mex sind)."]
["2008-01-29","mg","Performance_Vektoren","Sp. R: Zugriff auf Sp. T ab Tbeg (für Mex)"]
["2009-12-04","mg","Kosten_Fond","[B4]: Bei FLV_2007 und 2009 wird auch der Mindestwert für Alpha um Faktor 1,5 erhöht (von 5 auf 7,5‰)  (Korrektur zu 26.01.2007)"]
["2009-12-04","mg","Kosten_Fond","[B9], [B11], [B13]: \nEinbau der Gamma-Parameter für Tarifbereich Angestellte bei FLV_2009, sonst nullgesetzt bei Angestellten"]
["2009-12-04","mg","Kosten_Fond","[B10], Spalte H: Generelles Nullsetzen bei Angestellten ist nicht erforderlich, da es bei obigen 3 Zellen genügt."]
["2010-01-14","mg","Kosten_Fond","Spalte H: Bei Maximierung mit 20 Jahren soll die Prämiensumme als m*JP gerechnet werden, nicht als n*JP."]
["2014-04-16","ky","Kosten je Tarif","(Spalte AF) Mindestodesfallsumme bei GZV 100 gelöscht (nicht im GP enthalten)"]
["2014-04-16","ky","diverse","Einführung Tarif 649 (Fixkosten Plus) "]
["2018-11-02","md","Fond+GFB-Ausgabe","Einbau AK-Rückerstattung , bis t=1 keine Aliquotierung"]
["2019-03-10","ky","Maske","Ausgabe der Ablaufleistungen 1-5"]
["2019-11-05","fn","Kosten je Tarif","Einführung Tarif 909, Aktualisierung Tarif 929, neue Kostensätze Zeta und prämienabhängige Gamma "]
["2019-11-05","fn","Kosten_Fond","Rundung bei Netto Prämie und Risikoprämie geändert. (Passend zu GFB), Gamma geändert."]
["2019-11-05","fn","Maske","Eintrittsalter und Beitragsalter getrennt. 909 als Tarif hinzugefügt, Makro und Schalterknopf für Genussphaseberechnungen"]
["2019-11-05","fn","Performance_Vektoren","Zetakosten vom Performance abgezogen"]
["2019-11-05","fn","GFB Ausgabe","Seite aufgebaut für Übersicht"]
["2019-12-05","fn","Break even","Seite aufgebaut für Übersicht"]

{"sheet":"Leistungsbonus","index":49,"n_rows":107,"n_cols":6,"rows_kept":107,"cut":false,"hidden":true,"merged":[]}
["Leistungsbonus"]
[]
["x","t","P15","P18","Leistungsbonus","Leistungsbonus absolut"]
[15,0,{"$f":"IF(Barwerte_mix!B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Barwerte_mix!$B$5+1,Barwerte_mix!B4+15-15+1):INDEX(prod_px!$C$5:$CJ$90,n-Barwerte_mix!B4+1,Barwerte_mix!B4+15-15+1),INDEX(Komm_mix!$C$4:$C$104,Barwerte_mix!$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-Barwerte_mix!B4+1),INDEX(Sterbtab_mix!$F$4:$F$104,15+1):INDEX(Sterbtab_mix!$F$4:$F$104,15+n-Barwerte_mix!$B$4)))/IF(m=0,1,IF(Renten_mix!B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!B4+15-15+1):INDEX(prod_px!$C$5:$CJ$90,n-Renten_mix!B4+1,Renten_mix!B4+15-15+1),INDEX(Komm_mix!$C$4:$C$104,Renten_mix!$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-Renten_mix!B4))))","v":5.231041297932053E-4},{"$f":"IF(Barwerte_mix!B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Barwerte_mix!$B$5+1,Barwerte_mix!B4+15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-Barwerte_mix!B4+1,Barwerte_mix!B4+15-15+1),INDEX(Komm_mix!$C$4:$C$104,Barwerte_mix!$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-Barwerte_mix!B4+1),INDEX(Sterbtab_mix!$I$4:$I$104,15+1):INDEX(Sterbtab_mix!$I$4:$I$104,15+n-Barwerte_mix!$B$4)))*Kosten!$I$5/IF(m=0,1,IF(Renten_mix!B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!B4+15-15+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-Renten_mix!B4+1,Renten_mix!B4+15-15+1),INDEX(Komm_mix!$C$4:$C$104,Renten_mix!$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-Renten_mix!B4))))","v":4.1171622818316926E-4},{"$f":"MIN(1,ROUND(Leistungsbonus!D4/Leistungsbonus!C4,6))","v":0.78706399999999999}]
[16,0,{"$f":"IF(Barwerte_mix!B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Barwerte_mix!$B$5+1,Barwerte_mix!B4+15-14+1):INDEX(prod_px!$C$5:$CJ$90,n-Barwerte_mix!B4+1,Barwerte_mix!B4+15-14+1),INDEX(Komm_mix!$C$4:$C$104,Barwerte_mix!$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-Barwerte_mix!B4+1),INDEX(Sterbtab_mix!$F$4:$F$104,16+1):INDEX(Sterbtab_mix!$F$4:$F$104,16+n-Barwerte_mix!$B$4)))/IF(m=0,1,IF(Renten_mix!B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!B4+15-14+1):INDEX(prod_px!$C$5:$CJ$90,n-Renten_mix!B4+1,Renten_mix!B4+15-14+1),INDEX(Komm_mix!$C$4:$C$104,Renten_mix!$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-Renten_mix!B4))))","v":5.4530116201561944E-4},{"$f":"IF(Barwerte_mix!B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Barwerte_mix!$B$5+1,Barwerte_mix!B4+15-14+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-Barwerte_mix!B4+1,Barwerte_mix!B4+15-14+1),INDEX(Komm_mix!$C$4:$C$104,Barwerte_mix!$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-Barwerte_mix!B4+1),INDEX(Sterbtab_mix!$I$4:$I$104,16+1):INDEX(Sterbtab_mix!$I$4:$I$104,16+n-Barwerte_mix!$B$4)))*Kosten!$I$5/IF(m=0,1,IF(Renten_mix!B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!B4+15-14+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-Renten_mix!B4+1,Renten_mix!B4+15-14+1),INDEX(Komm_mix!$C$4:$C$104,Renten_mix!$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-Renten_mix!B4))))","v":4.2639748803876914E-4},{"$f":"MIN(1,ROUND(Leistungsbonus!D5/Leistungsbonus!C5,6))","v":0.78194900000000001}]
[17,0,{"$f":"IF(Barwerte_mix!B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Barwerte_mix!$B$5+1,Barwerte_mix!B4+15-13+1):INDEX(prod_px!$C$5:$CJ$90,n-Barwerte_mix!B4+1,Barwerte_mix!B4+15-13+1),INDEX(Komm_mix!$C$4:$C$104,Barwerte_mix!$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-Barwerte_mix!B4+1),INDEX(Sterbtab_mix!$F$4:$F$104,17+1):INDEX(Sterbtab_mix!$F$4:$F$104,17+n-Barwerte_mix!$B$4)))/IF(m=0,1,IF(Renten_mix!B4>=n,0,SUMPRODUCT(INDEX(prod_px!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!B4+15-13+1):INDEX(prod_px!$C$5:$CJ$90,n-Renten_mix!B4+1,Renten_mix!B4+15-13+1),INDEX(Komm_mix!$C$4:$C$104,Renten_mix!$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-Renten_mix!B4))))","v":5.6355725770795698E-4},{"$f":"IF(Barwerte_mix!B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Barwerte_mix!$B$5+1,Barwerte_mix!B4+15-13+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-Barwerte_mix!B4+1,Barwerte_mix!B4+15-13+1),INDEX(Komm_mix!$C$4:$C$104,Barwerte_mix!$B$5+1):INDEX(Komm_mix!$C$4:$C$104,n-Barwerte_mix!B4+1),INDEX(Sterbtab_mix!$I$4:$I$104,17+1):INDEX(Sterbtab_mix!$I$4:$I$104,17+n-Barwerte_mix!$B$4)))*Kosten!$I$5/IF(m=0,1,IF(Renten_mix!B4>=n,0,SUMPRODUCT(INDEX('prod_px_0,4'!$C$5:$CJ$90,Renten_mix!$B$5+1,Renten_mix!B4+15-13+1):INDEX('prod_px_0,4'!$C$5:$CJ$90,n-Renten_mix!B4+1,Renten_mix!B4+15-13+1),INDEX(Komm_mix!$C$4:$C$104,Renten_mix!$B$4+1):INDEX(Komm_mix!$C$4:$C$104,n-Renten_mix!B4))))","v":4.36003990056917E-4},{"$f":"MIN(1,ROUND(Leistungsbonus!D6/Leistungsbonus!C6,6))","v":0.77366400000000002}]
[{"$f":"x+B7","v":21},0,{"$f":"IF(B7>=n,0,Barwerte_mix!E4/IF(m=0,1,Renten_mix!F4))","v":6.0448520206947138E-4},{"$f":"IF(B7>=n,0,Barwerte_mix!F4*Kosten!$I$5/IF(m=0,1,Renten_mix!G4))","v":4.5292703394982266E-4},{"$f":"IF(B7>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D7/Leistungsbonus!C7,6))))","v":0.74927699999999997},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D7/Leistungsbonus!C7)),2)","v":541.55999999999995}]
[22,1,{"$f":"IF(B8>=n,0,Barwerte_mix!E5/IF(m=0,1,Renten_mix!F5))","v":6.0243935731093005E-4},{"$f":"IF(B8>=n,0,Barwerte_mix!F5*Kosten!$I$5/IF(m=0,1,Renten_mix!G5))","v":4.528E-4},{"$f":"IF(B8>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D8/Leistungsbonus!C8,6))))","v":0.75161100000000003},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D8/Leistungsbonus!C8)),2)","v":536.52}]
[23,2,{"$f":"IF(B9>=n,0,Barwerte_mix!E6/IF(m=0,1,Renten_mix!F6))","v":6.0031058600528505E-4},{"$f":"IF(B9>=n,0,Barwerte_mix!F6*Kosten!$I$5/IF(m=0,1,Renten_mix!G6))","v":4.528E-4},{"$f":"IF(B9>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D9/Leistungsbonus!C9,6))))","v":0.75427599999999995},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D9/Leistungsbonus!C9)),2)","v":530.76}]
[24,3,{"$f":"IF(B10>=n,0,Barwerte_mix!E7/IF(m=0,1,Renten_mix!F7))","v":5.9950008863855287E-4},{"$f":"IF(B10>=n,0,Barwerte_mix!F7*Kosten!$I$5/IF(m=0,1,Renten_mix!G7))","v":4.528E-4},{"$f":"IF(B10>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D10/Leistungsbonus!C10,6))))","v":0.75529599999999997},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D10/Leistungsbonus!C10)),2)","v":528.55999999999995}]
[25,4,{"$f":"IF(B11>=n,0,Barwerte_mix!E8/IF(m=0,1,Renten_mix!F8))","v":6.0054915662768524E-4},{"$f":"IF(B11>=n,0,Barwerte_mix!F8*Kosten!$I$5/IF(m=0,1,Renten_mix!G8))","v":4.5279999999999989E-4},{"$f":"IF(B11>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D11/Leistungsbonus!C11,6))))","v":0.75397700000000001},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D11/Leistungsbonus!C11)),2)","v":531.41}]
[26,5,{"$f":"IF(B12>=n,0,Barwerte_mix!E9/IF(m=0,1,Renten_mix!F9))","v":6.0321242288033589E-4},{"$f":"IF(B12>=n,0,Barwerte_mix!F9*Kosten!$I$5/IF(m=0,1,Renten_mix!G9))","v":4.5279999999999989E-4},{"$f":"IF(B12>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D12/Leistungsbonus!C12,6))))","v":0.75064799999999998},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D12/Leistungsbonus!C12)),2)","v":538.6}]
[27,6,{"$f":"IF(B13>=n,0,Barwerte_mix!E10/IF(m=0,1,Renten_mix!F10))","v":6.0758180148731287E-4},{"$f":"IF(B13>=n,0,Barwerte_mix!F10*Kosten!$I$5/IF(m=0,1,Renten_mix!G10))","v":4.5280000000000006E-4},{"$f":"IF(B13>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D13/Leistungsbonus!C13,6))))","v":0.74524900000000005},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D13/Leistungsbonus!C13)),2)","v":550.26}]
[28,7,{"$f":"IF(B14>=n,0,Barwerte_mix!E11/IF(m=0,1,Renten_mix!F11))","v":6.1404614407748902E-4},{"$f":"IF(B14>=n,0,Barwerte_mix!F11*Kosten!$I$5/IF(m=0,1,Renten_mix!G11))","v":4.528E-4},{"$f":"IF(B14>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D14/Leistungsbonus!C14,6))))","v":0.73740399999999995},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D14/Leistungsbonus!C14)),2)","v":567.21}]
[29,8,{"$f":"IF(B15>=n,0,Barwerte_mix!E12/IF(m=0,1,Renten_mix!F12))","v":6.2278715856708283E-4},{"$f":"IF(B15>=n,0,Barwerte_mix!F12*Kosten!$I$5/IF(m=0,1,Renten_mix!G12))","v":4.5279999999999995E-4},{"$f":"IF(B15>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D15/Leistungsbonus!C15,6))))","v":0.72705399999999998},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D15/Leistungsbonus!C15)),2)","v":589.55999999999995}]
[30,9,{"$f":"IF(B16>=n,0,Barwerte_mix!E13/IF(m=0,1,Renten_mix!F13))","v":6.3394114623318903E-4},{"$f":"IF(B16>=n,0,Barwerte_mix!F13*Kosten!$I$5/IF(m=0,1,Renten_mix!G13))","v":4.5279999999999995E-4},{"$f":"IF(B16>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D16/Leistungsbonus!C16,6))))","v":0.71426199999999995},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D16/Leistungsbonus!C16)),2)","v":617.19000000000005}]
[31,10,{"$f":"IF(B17>=n,0,Barwerte_mix!E14/IF(m=0,1,Renten_mix!F14))","v":6.4775404730273481E-4},{"$f":"IF(B17>=n,0,Barwerte_mix!F14*Kosten!$I$5/IF(m=0,1,Renten_mix!G14))","v":4.5279999999999995E-4},{"$f":"IF(B17>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D17/Leistungsbonus!C17,6))))","v":0.69903099999999996},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D17/Leistungsbonus!C17)),2)","v":650.09}]
[32,11,{"$f":"IF(B18>=n,0,Barwerte_mix!E15/IF(m=0,1,Renten_mix!F15))","v":6.6421770394396924E-4},{"$f":"IF(B18>=n,0,Barwerte_mix!F15*Kosten!$I$5/IF(m=0,1,Renten_mix!G15))","v":4.5280000000000006E-4},{"$f":"IF(B18>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D18/Leistungsbonus!C18,6))))","v":0.68170399999999998},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D18/Leistungsbonus!C18)),2)","v":687.52}]
[33,12,{"$f":"IF(B19>=n,0,Barwerte_mix!E16/IF(m=0,1,Renten_mix!F16))","v":6.8331435516371937E-4},{"$f":"IF(B19>=n,0,Barwerte_mix!F16*Kosten!$I$5/IF(m=0,1,Renten_mix!G16))","v":4.528E-4},{"$f":"IF(B19>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D19/Leistungsbonus!C19,6))))","v":0.66265300000000005},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D19/Leistungsbonus!C19)),2)","v":728.67}]
[34,13,{"$f":"IF(B20>=n,0,Barwerte_mix!E17/IF(m=0,1,Renten_mix!F17))","v":7.0449232488278498E-4},{"$f":"IF(B20>=n,0,Barwerte_mix!F17*Kosten!$I$5/IF(m=0,1,Renten_mix!G17))","v":4.528E-4},{"$f":"IF(B20>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D20/Leistungsbonus!C20,6))))","v":0.64273199999999997},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D20/Leistungsbonus!C20)),2)","v":771.7}]
[35,14,{"$f":"IF(B21>=n,0,Barwerte_mix!E18/IF(m=0,1,Renten_mix!F18))","v":7.27E-4},{"$f":"IF(B21>=n,0,Barwerte_mix!F18*Kosten!$I$5/IF(m=0,1,Renten_mix!G18))","v":4.528E-4},{"$f":"IF(B21>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D21/Leistungsbonus!C21,6))))","v":0.622834},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D21/Leistungsbonus!C21)),2)","v":814.68}]
[36,15,{"$f":"IF(B22>=n,0,Barwerte_mix!E19/IF(m=0,1,Renten_mix!F19))","v":0},{"$f":"IF(B22>=n,0,Barwerte_mix!F19*Kosten!$I$5/IF(m=0,1,Renten_mix!G19))","v":0},{"$f":"IF(B22>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D22/Leistungsbonus!C22,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D22/Leistungsbonus!C22)),2)","v":{"$error":"#DIV/0!"}}]
[37,16,{"$f":"IF(B23>=n,0,Barwerte_mix!E20/IF(m=0,1,Renten_mix!F20))","v":0},{"$f":"IF(B23>=n,0,Barwerte_mix!F20*Kosten!$I$5/IF(m=0,1,Renten_mix!G20))","v":0},{"$f":"IF(B23>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D23/Leistungsbonus!C23,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D23/Leistungsbonus!C23)),2)","v":{"$error":"#DIV/0!"}}]
[38,17,{"$f":"IF(B24>=n,0,Barwerte_mix!E21/IF(m=0,1,Renten_mix!F21))","v":0},{"$f":"IF(B24>=n,0,Barwerte_mix!F21*Kosten!$I$5/IF(m=0,1,Renten_mix!G21))","v":0},{"$f":"IF(B24>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D24/Leistungsbonus!C24,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D24/Leistungsbonus!C24)),2)","v":{"$error":"#DIV/0!"}}]
[39,18,{"$f":"IF(B25>=n,0,Barwerte_mix!E22/IF(m=0,1,Renten_mix!F22))","v":0},{"$f":"IF(B25>=n,0,Barwerte_mix!F22*Kosten!$I$5/IF(m=0,1,Renten_mix!G22))","v":0},{"$f":"IF(B25>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D25/Leistungsbonus!C25,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D25/Leistungsbonus!C25)),2)","v":{"$error":"#DIV/0!"}}]
[40,19,{"$f":"IF(B26>=n,0,Barwerte_mix!E23/IF(m=0,1,Renten_mix!F23))","v":0},{"$f":"IF(B26>=n,0,Barwerte_mix!F23*Kosten!$I$5/IF(m=0,1,Renten_mix!G23))","v":0},{"$f":"IF(B26>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D26/Leistungsbonus!C26,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D26/Leistungsbonus!C26)),2)","v":{"$error":"#DIV/0!"}}]
[41,20,{"$f":"IF(B27>=n,0,Barwerte_mix!E24/IF(m=0,1,Renten_mix!F24))","v":0},{"$f":"IF(B27>=n,0,Barwerte_mix!F24*Kosten!$I$5/IF(m=0,1,Renten_mix!G24))","v":0},{"$f":"IF(B27>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D27/Leistungsbonus!C27,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D27/Leistungsbonus!C27)),2)","v":{"$error":"#DIV/0!"}}]
[42,21,{"$f":"IF(B28>=n,0,Barwerte_mix!E25/IF(m=0,1,Renten_mix!F25))","v":0},{"$f":"IF(B28>=n,0,Barwerte_mix!F25*Kosten!$I$5/IF(m=0,1,Renten_mix!G25))","v":0},{"$f":"IF(B28>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D28/Leistungsbonus!C28,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D28/Leistungsbonus!C28)),2)","v":{"$error":"#DIV/0!"}}]
[43,22,{"$f":"IF(B29>=n,0,Barwerte_mix!E26/IF(m=0,1,Renten_mix!F26))","v":0},{"$f":"IF(B29>=n,0,Barwerte_mix!F26*Kosten!$I$5/IF(m=0,1,Renten_mix!G26))","v":0},{"$f":"IF(B29>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D29/Leistungsbonus!C29,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D29/Leistungsbonus!C29)),2)","v":{"$error":"#DIV/0!"}}]
[44,23,{"$f":"IF(B30>=n,0,Barwerte_mix!E27/IF(m=0,1,Renten_mix!F27))","v":0},{"$f":"IF(B30>=n,0,Barwerte_mix!F27*Kosten!$I$5/IF(m=0,1,Renten_mix!G27))","v":0},{"$f":"IF(B30>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D30/Leistungsbonus!C30,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D30/Leistungsbonus!C30)),2)","v":{"$error":"#DIV/0!"}}]
[45,24,{"$f":"IF(B31>=n,0,Barwerte_mix!E28/IF(m=0,1,Renten_mix!F28))","v":0},{"$f":"IF(B31>=n,0,Barwerte_mix!F28*Kosten!$I$5/IF(m=0,1,Renten_mix!G28))","v":0},{"$f":"IF(B31>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D31/Leistungsbonus!C31,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D31/Leistungsbonus!C31)),2)","v":{"$error":"#DIV/0!"}}]
[46,25,{"$f":"IF(B32>=n,0,Barwerte_mix!E29/IF(m=0,1,Renten_mix!F29))","v":0},{"$f":"IF(B32>=n,0,Barwerte_mix!F29*Kosten!$I$5/IF(m=0,1,Renten_mix!G29))","v":0},{"$f":"IF(B32>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D32/Leistungsbonus!C32,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D32/Leistungsbonus!C32)),2)","v":{"$error":"#DIV/0!"}}]
[47,26,{"$f":"IF(B33>=n,0,Barwerte_mix!E30/IF(m=0,1,Renten_mix!F30))","v":0},{"$f":"IF(B33>=n,0,Barwerte_mix!F30*Kosten!$I$5/IF(m=0,1,Renten_mix!G30))","v":0},{"$f":"IF(B33>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D33/Leistungsbonus!C33,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D33/Leistungsbonus!C33)),2)","v":{"$error":"#DIV/0!"}}]
[48,27,{"$f":"IF(B34>=n,0,Barwerte_mix!E31/IF(m=0,1,Renten_mix!F31))","v":0},{"$f":"IF(B34>=n,0,Barwerte_mix!F31*Kosten!$I$5/IF(m=0,1,Renten_mix!G31))","v":0},{"$f":"IF(B34>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D34/Leistungsbonus!C34,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D34/Leistungsbonus!C34)),2)","v":{"$error":"#DIV/0!"}}]
[49,28,{"$f":"IF(B35>=n,0,Barwerte_mix!E32/IF(m=0,1,Renten_mix!F32))","v":0},{"$f":"IF(B35>=n,0,Barwerte_mix!F32*Kosten!$I$5/IF(m=0,1,Renten_mix!G32))","v":0},{"$f":"IF(B35>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D35/Leistungsbonus!C35,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D35/Leistungsbonus!C35)),2)","v":{"$error":"#DIV/0!"}}]
[50,29,{"$f":"IF(B36>=n,0,Barwerte_mix!E33/IF(m=0,1,Renten_mix!F33))","v":0},{"$f":"IF(B36>=n,0,Barwerte_mix!F33*Kosten!$I$5/IF(m=0,1,Renten_mix!G33))","v":0},{"$f":"IF(B36>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D36/Leistungsbonus!C36,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D36/Leistungsbonus!C36)),2)","v":{"$error":"#DIV/0!"}}]
[51,30,{"$f":"IF(B37>=n,0,Barwerte_mix!E34/IF(m=0,1,Renten_mix!F34))","v":0},{"$f":"IF(B37>=n,0,Barwerte_mix!F34*Kosten!$I$5/IF(m=0,1,Renten_mix!G34))","v":0},{"$f":"IF(B37>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D37/Leistungsbonus!C37,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D37/Leistungsbonus!C37)),2)","v":{"$error":"#DIV/0!"}}]
[52,31,{"$f":"IF(B38>=n,0,Barwerte_mix!E35/IF(m=0,1,Renten_mix!F35))","v":0},{"$f":"IF(B38>=n,0,Barwerte_mix!F35*Kosten!$I$5/IF(m=0,1,Renten_mix!G35))","v":0},{"$f":"IF(B38>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D38/Leistungsbonus!C38,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D38/Leistungsbonus!C38)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B39","v":53},32,{"$f":"IF(B39>=n,0,Barwerte_mix!E36/IF(m=0,1,Renten_mix!F36))","v":0},{"$f":"IF(B39>=n,0,Barwerte_mix!F36*Kosten!$I$5/IF(m=0,1,Renten_mix!G36))","v":0},{"$f":"IF(B39>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D39/Leistungsbonus!C39,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D39/Leistungsbonus!C39)),2)","v":{"$error":"#DIV/0!"}}]
[54,33,{"$f":"IF(B40>=n,0,Barwerte_mix!E37/IF(m=0,1,Renten_mix!F37))","v":0},{"$f":"IF(B40>=n,0,Barwerte_mix!F37*Kosten!$I$5/IF(m=0,1,Renten_mix!G37))","v":0},{"$f":"IF(B40>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D40/Leistungsbonus!C40,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D40/Leistungsbonus!C40)),2)","v":{"$error":"#DIV/0!"}}]
[55,34,{"$f":"IF(B41>=n,0,Barwerte_mix!E38/IF(m=0,1,Renten_mix!F38))","v":0},{"$f":"IF(B41>=n,0,Barwerte_mix!F38*Kosten!$I$5/IF(m=0,1,Renten_mix!G38))","v":0},{"$f":"IF(B41>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D41/Leistungsbonus!C41,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D41/Leistungsbonus!C41)),2)","v":{"$error":"#DIV/0!"}}]
[56,35,{"$f":"IF(B42>=n,0,Barwerte_mix!E39/IF(m=0,1,Renten_mix!F39))","v":0},{"$f":"IF(B42>=n,0,Barwerte_mix!F39*Kosten!$I$5/IF(m=0,1,Renten_mix!G39))","v":0},{"$f":"IF(B42>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D42/Leistungsbonus!C42,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D42/Leistungsbonus!C42)),2)","v":{"$error":"#DIV/0!"}}]
[57,36,{"$f":"IF(B43>=n,0,Barwerte_mix!E40/IF(m=0,1,Renten_mix!F40))","v":0},{"$f":"IF(B43>=n,0,Barwerte_mix!F40*Kosten!$I$5/IF(m=0,1,Renten_mix!G40))","v":0},{"$f":"IF(B43>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D43/Leistungsbonus!C43,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D43/Leistungsbonus!C43)),2)","v":{"$error":"#DIV/0!"}}]
[58,37,{"$f":"IF(B44>=n,0,Barwerte_mix!E41/IF(m=0,1,Renten_mix!F41))","v":0},{"$f":"IF(B44>=n,0,Barwerte_mix!F41*Kosten!$I$5/IF(m=0,1,Renten_mix!G41))","v":0},{"$f":"IF(B44>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D44/Leistungsbonus!C44,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D44/Leistungsbonus!C44)),2)","v":{"$error":"#DIV/0!"}}]
[59,38,{"$f":"IF(B45>=n,0,Barwerte_mix!E42/IF(m=0,1,Renten_mix!F42))","v":0},{"$f":"IF(B45>=n,0,Barwerte_mix!F42*Kosten!$I$5/IF(m=0,1,Renten_mix!G42))","v":0},{"$f":"IF(B45>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D45/Leistungsbonus!C45,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D45/Leistungsbonus!C45)),2)","v":{"$error":"#DIV/0!"}}]
[60,39,{"$f":"IF(B46>=n,0,Barwerte_mix!E43/IF(m=0,1,Renten_mix!F43))","v":0},{"$f":"IF(B46>=n,0,Barwerte_mix!F43*Kosten!$I$5/IF(m=0,1,Renten_mix!G43))","v":0},{"$f":"IF(B46>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D46/Leistungsbonus!C46,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D46/Leistungsbonus!C46)),2)","v":{"$error":"#DIV/0!"}}]
[61,40,{"$f":"IF(B47>=n,0,Barwerte_mix!E44/IF(m=0,1,Renten_mix!F44))","v":0},{"$f":"IF(B47>=n,0,Barwerte_mix!F44*Kosten!$I$5/IF(m=0,1,Renten_mix!G44))","v":0},{"$f":"IF(B47>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D47/Leistungsbonus!C47,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D47/Leistungsbonus!C47)),2)","v":{"$error":"#DIV/0!"}}]
[62,41,{"$f":"IF(B48>=n,0,Barwerte_mix!E45/IF(m=0,1,Renten_mix!F45))","v":0},{"$f":"IF(B48>=n,0,Barwerte_mix!F45*Kosten!$I$5/IF(m=0,1,Renten_mix!G45))","v":0},{"$f":"IF(B48>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D48/Leistungsbonus!C48,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D48/Leistungsbonus!C48)),2)","v":{"$error":"#DIV/0!"}}]
[63,42,{"$f":"IF(B49>=n,0,Barwerte_mix!E46/IF(m=0,1,Renten_mix!F46))","v":0},{"$f":"IF(B49>=n,0,Barwerte_mix!F46*Kosten!$I$5/IF(m=0,1,Renten_mix!G46))","v":0},{"$f":"IF(B49>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D49/Leistungsbonus!C49,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D49/Leistungsbonus!C49)),2)","v":{"$error":"#DIV/0!"}}]
[64,43,{"$f":"IF(B50>=n,0,Barwerte_mix!E47/IF(m=0,1,Renten_mix!F47))","v":0},{"$f":"IF(B50>=n,0,Barwerte_mix!F47*Kosten!$I$5/IF(m=0,1,Renten_mix!G47))","v":0},{"$f":"IF(B50>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D50/Leistungsbonus!C50,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D50/Leistungsbonus!C50)),2)","v":{"$error":"#DIV/0!"}}]
[65,44,{"$f":"IF(B51>=n,0,Barwerte_mix!E48/IF(m=0,1,Renten_mix!F48))","v":0},{"$f":"IF(B51>=n,0,Barwerte_mix!F48*Kosten!$I$5/IF(m=0,1,Renten_mix!G48))","v":0},{"$f":"IF(B51>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D51/Leistungsbonus!C51,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D51/Leistungsbonus!C51)),2)","v":{"$error":"#DIV/0!"}}]
[66,45,{"$f":"IF(B52>=n,0,Barwerte_mix!E49/IF(m=0,1,Renten_mix!F49))","v":0},{"$f":"IF(B52>=n,0,Barwerte_mix!F49*Kosten!$I$5/IF(m=0,1,Renten_mix!G49))","v":0},{"$f":"IF(B52>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D52/Leistungsbonus!C52,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D52/Leistungsbonus!C52)),2)","v":{"$error":"#DIV/0!"}}]
[67,46,{"$f":"IF(B53>=n,0,Barwerte_mix!E50/IF(m=0,1,Renten_mix!F50))","v":0},{"$f":"IF(B53>=n,0,Barwerte_mix!F50*Kosten!$I$5/IF(m=0,1,Renten_mix!G50))","v":0},{"$f":"IF(B53>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D53/Leistungsbonus!C53,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D53/Leistungsbonus!C53)),2)","v":{"$error":"#DIV/0!"}}]
[68,47,{"$f":"IF(B54>=n,0,Barwerte_mix!E51/IF(m=0,1,Renten_mix!F51))","v":0},{"$f":"IF(B54>=n,0,Barwerte_mix!F51*Kosten!$I$5/IF(m=0,1,Renten_mix!G51))","v":0},{"$f":"IF(B54>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D54/Leistungsbonus!C54,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D54/Leistungsbonus!C54)),2)","v":{"$error":"#DIV/0!"}}]
[69,48,{"$f":"IF(B55>=n,0,Barwerte_mix!E52/IF(m=0,1,Renten_mix!F52))","v":0},{"$f":"IF(B55>=n,0,Barwerte_mix!F52*Kosten!$I$5/IF(m=0,1,Renten_mix!G52))","v":0},{"$f":"IF(B55>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D55/Leistungsbonus!C55,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D55/Leistungsbonus!C55)),2)","v":{"$error":"#DIV/0!"}}]
[70,49,{"$f":"IF(B56>=n,0,Barwerte_mix!E53/IF(m=0,1,Renten_mix!F53))","v":0},{"$f":"IF(B56>=n,0,Barwerte_mix!F53*Kosten!$I$5/IF(m=0,1,Renten_mix!G53))","v":0},{"$f":"IF(B56>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D56/Leistungsbonus!C56,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D56/Leistungsbonus!C56)),2)","v":{"$error":"#DIV/0!"}}]
[71,50,{"$f":"IF(B57>=n,0,Barwerte_mix!E54/IF(m=0,1,Renten_mix!F54))","v":0},{"$f":"IF(B57>=n,0,Barwerte_mix!F54*Kosten!$I$5/IF(m=0,1,Renten_mix!G54))","v":0},{"$f":"IF(B57>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D57/Leistungsbonus!C57,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D57/Leistungsbonus!C57)),2)","v":{"$error":"#DIV/0!"}}]
[72,51,{"$f":"IF(B58>=n,0,Barwerte_mix!E55/IF(m=0,1,Renten_mix!F55))","v":0},{"$f":"IF(B58>=n,0,Barwerte_mix!F55*Kosten!$I$5/IF(m=0,1,Renten_mix!G55))","v":0},{"$f":"IF(B58>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D58/Leistungsbonus!C58,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D58/Leistungsbonus!C58)),2)","v":{"$error":"#DIV/0!"}}]
[73,52,{"$f":"IF(B59>=n,0,Barwerte_mix!E56/IF(m=0,1,Renten_mix!F56))","v":0},{"$f":"IF(B59>=n,0,Barwerte_mix!F56*Kosten!$I$5/IF(m=0,1,Renten_mix!G56))","v":0},{"$f":"IF(B59>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D59/Leistungsbonus!C59,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D59/Leistungsbonus!C59)),2)","v":{"$error":"#DIV/0!"}}]
[74,53,{"$f":"IF(B60>=n,0,Barwerte_mix!E57/IF(m=0,1,Renten_mix!F57))","v":0},{"$f":"IF(B60>=n,0,Barwerte_mix!F57*Kosten!$I$5/IF(m=0,1,Renten_mix!G57))","v":0},{"$f":"IF(B60>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D60/Leistungsbonus!C60,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D60/Leistungsbonus!C60)),2)","v":{"$error":"#DIV/0!"}}]
[75,54,{"$f":"IF(B61>=n,0,Barwerte_mix!E58/IF(m=0,1,Renten_mix!F58))","v":0},{"$f":"IF(B61>=n,0,Barwerte_mix!F58*Kosten!$I$5/IF(m=0,1,Renten_mix!G58))","v":0},{"$f":"IF(B61>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D61/Leistungsbonus!C61,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D61/Leistungsbonus!C61)),2)","v":{"$error":"#DIV/0!"}}]
[76,55,{"$f":"IF(B62>=n,0,Barwerte_mix!E59/IF(m=0,1,Renten_mix!F59))","v":0},{"$f":"IF(B62>=n,0,Barwerte_mix!F59*Kosten!$I$5/IF(m=0,1,Renten_mix!G59))","v":0},{"$f":"IF(B62>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D62/Leistungsbonus!C62,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D62/Leistungsbonus!C62)),2)","v":{"$error":"#DIV/0!"}}]
[77,56,{"$f":"IF(B63>=n,0,Barwerte_mix!E60/IF(m=0,1,Renten_mix!F60))","v":0},{"$f":"IF(B63>=n,0,Barwerte_mix!F60*Kosten!$I$5/IF(m=0,1,Renten_mix!G60))","v":0},{"$f":"IF(B63>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D63/Leistungsbonus!C63,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D63/Leistungsbonus!C63)),2)","v":{"$error":"#DIV/0!"}}]
[78,57,{"$f":"IF(B64>=n,0,Barwerte_mix!E61/IF(m=0,1,Renten_mix!F61))","v":0},{"$f":"IF(B64>=n,0,Barwerte_mix!F61*Kosten!$I$5/IF(m=0,1,Renten_mix!G61))","v":0},{"$f":"IF(B64>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D64/Leistungsbonus!C64,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D64/Leistungsbonus!C64)),2)","v":{"$error":"#DIV/0!"}}]
[79,58,{"$f":"IF(B65>=n,0,Barwerte_mix!E62/IF(m=0,1,Renten_mix!F62))","v":0},{"$f":"IF(B65>=n,0,Barwerte_mix!F62*Kosten!$I$5/IF(m=0,1,Renten_mix!G62))","v":0},{"$f":"IF(B65>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D65/Leistungsbonus!C65,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D65/Leistungsbonus!C65)),2)","v":{"$error":"#DIV/0!"}}]
[80,59,{"$f":"IF(B66>=n,0,Barwerte_mix!E63/IF(m=0,1,Renten_mix!F63))","v":0},{"$f":"IF(B66>=n,0,Barwerte_mix!F63*Kosten!$I$5/IF(m=0,1,Renten_mix!G63))","v":0},{"$f":"IF(B66>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D66/Leistungsbonus!C66,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D66/Leistungsbonus!C66)),2)","v":{"$error":"#DIV/0!"}}]
[81,60,{"$f":"IF(B67>=n,0,Barwerte_mix!E64/IF(m=0,1,Renten_mix!F64))","v":0},{"$f":"IF(B67>=n,0,Barwerte_mix!F64*Kosten!$I$5/IF(m=0,1,Renten_mix!G64))","v":0},{"$f":"IF(B67>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D67/Leistungsbonus!C67,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D67/Leistungsbonus!C67)),2)","v":{"$error":"#DIV/0!"}}]
[82,61,{"$f":"IF(B68>=n,0,Barwerte_mix!E65/IF(m=0,1,Renten_mix!F65))","v":0},{"$f":"IF(B68>=n,0,Barwerte_mix!F65*Kosten!$I$5/IF(m=0,1,Renten_mix!G65))","v":0},{"$f":"IF(B68>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D68/Leistungsbonus!C68,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D68/Leistungsbonus!C68)),2)","v":{"$error":"#DIV/0!"}}]
[83,62,{"$f":"IF(B69>=n,0,Barwerte_mix!E66/IF(m=0,1,Renten_mix!F66))","v":0},{"$f":"IF(B69>=n,0,Barwerte_mix!F66*Kosten!$I$5/IF(m=0,1,Renten_mix!G66))","v":0},{"$f":"IF(B69>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D69/Leistungsbonus!C69,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D69/Leistungsbonus!C69)),2)","v":{"$error":"#DIV/0!"}}]
[84,63,{"$f":"IF(B70>=n,0,Barwerte_mix!E67/IF(m=0,1,Renten_mix!F67))","v":0},{"$f":"IF(B70>=n,0,Barwerte_mix!F67*Kosten!$I$5/IF(m=0,1,Renten_mix!G67))","v":0},{"$f":"IF(B70>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D70/Leistungsbonus!C70,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D70/Leistungsbonus!C70)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B71","v":85},64,{"$f":"IF(B71>=n,0,Barwerte_mix!E68/IF(m=0,1,Renten_mix!F68))","v":0},{"$f":"IF(B71>=n,0,Barwerte_mix!F68*Kosten!$I$5/IF(m=0,1,Renten_mix!G68))","v":0},{"$f":"IF(B71>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D71/Leistungsbonus!C71,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D71/Leistungsbonus!C71)),2)","v":{"$error":"#DIV/0!"}}]
[86,65,{"$f":"IF(B72>=n,0,Barwerte_mix!E69/IF(m=0,1,Renten_mix!F69))","v":0},{"$f":"IF(B72>=n,0,Barwerte_mix!F69*Kosten!$I$5/IF(m=0,1,Renten_mix!G69))","v":0},{"$f":"IF(B72>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D72/Leistungsbonus!C72,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D72/Leistungsbonus!C72)),2)","v":{"$error":"#DIV/0!"}}]
[87,66,{"$f":"IF(B73>=n,0,Barwerte_mix!E70/IF(m=0,1,Renten_mix!F70))","v":0},{"$f":"IF(B73>=n,0,Barwerte_mix!F70*Kosten!$I$5/IF(m=0,1,Renten_mix!G70))","v":0},{"$f":"IF(B73>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D73/Leistungsbonus!C73,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D73/Leistungsbonus!C73)),2)","v":{"$error":"#DIV/0!"}}]
[88,67,{"$f":"IF(B74>=n,0,Barwerte_mix!E71/IF(m=0,1,Renten_mix!F71))","v":0},{"$f":"IF(B74>=n,0,Barwerte_mix!F71*Kosten!$I$5/IF(m=0,1,Renten_mix!G71))","v":0},{"$f":"IF(B74>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D74/Leistungsbonus!C74,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D74/Leistungsbonus!C74)),2)","v":{"$error":"#DIV/0!"}}]
[89,68,{"$f":"IF(B75>=n,0,Barwerte_mix!E72/IF(m=0,1,Renten_mix!F72))","v":0},{"$f":"IF(B75>=n,0,Barwerte_mix!F72*Kosten!$I$5/IF(m=0,1,Renten_mix!G72))","v":0},{"$f":"IF(B75>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D75/Leistungsbonus!C75,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D75/Leistungsbonus!C75)),2)","v":{"$error":"#DIV/0!"}}]
[90,69,{"$f":"IF(B76>=n,0,Barwerte_mix!E73/IF(m=0,1,Renten_mix!F73))","v":0},{"$f":"IF(B76>=n,0,Barwerte_mix!F73*Kosten!$I$5/IF(m=0,1,Renten_mix!G73))","v":0},{"$f":"IF(B76>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D76/Leistungsbonus!C76,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D76/Leistungsbonus!C76)),2)","v":{"$error":"#DIV/0!"}}]
[91,70,{"$f":"IF(B77>=n,0,Barwerte_mix!E74/IF(m=0,1,Renten_mix!F74))","v":0},{"$f":"IF(B77>=n,0,Barwerte_mix!F74*Kosten!$I$5/IF(m=0,1,Renten_mix!G74))","v":0},{"$f":"IF(B77>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D77/Leistungsbonus!C77,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D77/Leistungsbonus!C77)),2)","v":{"$error":"#DIV/0!"}}]
[92,71,{"$f":"IF(B78>=n,0,Barwerte_mix!E75/IF(m=0,1,Renten_mix!F75))","v":0},{"$f":"IF(B78>=n,0,Barwerte_mix!F75*Kosten!$I$5/IF(m=0,1,Renten_mix!G75))","v":0},{"$f":"IF(B78>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D78/Leistungsbonus!C78,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D78/Leistungsbonus!C78)),2)","v":{"$error":"#DIV/0!"}}]
[93,72,{"$f":"IF(B79>=n,0,Barwerte_mix!E76/IF(m=0,1,Renten_mix!F76))","v":0},{"$f":"IF(B79>=n,0,Barwerte_mix!F76*Kosten!$I$5/IF(m=0,1,Renten_mix!G76))","v":0},{"$f":"IF(B79>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D79/Leistungsbonus!C79,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D79/Leistungsbonus!C79)),2)","v":{"$error":"#DIV/0!"}}]
[94,73,{"$f":"IF(B80>=n,0,Barwerte_mix!E77/IF(m=0,1,Renten_mix!F77))","v":0},{"$f":"IF(B80>=n,0,Barwerte_mix!F77*Kosten!$I$5/IF(m=0,1,Renten_mix!G77))","v":0},{"$f":"IF(B80>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D80/Leistungsbonus!C80,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D80/Leistungsbonus!C80)),2)","v":{"$error":"#DIV/0!"}}]
[95,74,{"$f":"IF(B81>=n,0,Barwerte_mix!E78/IF(m=0,1,Renten_mix!F78))","v":0},{"$f":"IF(B81>=n,0,Barwerte_mix!F78*Kosten!$I$5/IF(m=0,1,Renten_mix!G78))","v":0},{"$f":"IF(B81>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D81/Leistungsbonus!C81,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D81/Leistungsbonus!C81)),2)","v":{"$error":"#DIV/0!"}}]
[96,75,{"$f":"IF(B82>=n,0,Barwerte_mix!E79/IF(m=0,1,Renten_mix!F79))","v":0},{"$f":"IF(B82>=n,0,Barwerte_mix!F79*Kosten!$I$5/IF(m=0,1,Renten_mix!G79))","v":0},{"$f":"IF(B82>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D82/Leistungsbonus!C82,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D82/Leistungsbonus!C82)),2)","v":{"$error":"#DIV/0!"}}]
[97,76,{"$f":"IF(B83>=n,0,Barwerte_mix!E80/IF(m=0,1,Renten_mix!F80))","v":0},{"$f":"IF(B83>=n,0,Barwerte_mix!F80*Kosten!$I$5/IF(m=0,1,Renten_mix!G80))","v":0},{"$f":"IF(B83>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D83/Leistungsbonus!C83,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D83/Leistungsbonus!C83)),2)","v":{"$error":"#DIV/0!"}}]
[98,77,{"$f":"IF(B84>=n,0,Barwerte_mix!E81/IF(m=0,1,Renten_mix!F81))","v":0},{"$f":"IF(B84>=n,0,Barwerte_mix!F81*Kosten!$I$5/IF(m=0,1,Renten_mix!G81))","v":0},{"$f":"IF(B84>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D84/Leistungsbonus!C84,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D84/Leistungsbonus!C84)),2)","v":{"$error":"#DIV/0!"}}]
[99,78,{"$f":"IF(B85>=n,0,Barwerte_mix!E82/IF(m=0,1,Renten_mix!F82))","v":0},{"$f":"IF(B85>=n,0,Barwerte_mix!F82*Kosten!$I$5/IF(m=0,1,Renten_mix!G82))","v":0},{"$f":"IF(B85>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D85/Leistungsbonus!C85,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D85/Leistungsbonus!C85)),2)","v":{"$error":"#DIV/0!"}}]
[100,79,{"$f":"IF(B86>=n,0,Barwerte_mix!E83/IF(m=0,1,Renten_mix!F83))","v":0},{"$f":"IF(B86>=n,0,Barwerte_mix!F83*Kosten!$I$5/IF(m=0,1,Renten_mix!G83))","v":0},{"$f":"IF(B86>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D86/Leistungsbonus!C86,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D86/Leistungsbonus!C86)),2)","v":{"$error":"#DIV/0!"}}]
[101,80,{"$f":"IF(B87>=n,0,Barwerte_mix!E84/IF(m=0,1,Renten_mix!F84))","v":0},{"$f":"IF(B87>=n,0,Barwerte_mix!F84*Kosten!$I$5/IF(m=0,1,Renten_mix!G84))","v":0},{"$f":"IF(B87>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D87/Leistungsbonus!C87,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D87/Leistungsbonus!C87)),2)","v":{"$error":"#DIV/0!"}}]
[102,81,{"$f":"IF(B88>=n,0,Barwerte_mix!E85/IF(m=0,1,Renten_mix!F85))","v":0},{"$f":"IF(B88>=n,0,Barwerte_mix!F85*Kosten!$I$5/IF(m=0,1,Renten_mix!G85))","v":0},{"$f":"IF(B88>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D88/Leistungsbonus!C88,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D88/Leistungsbonus!C88)),2)","v":{"$error":"#DIV/0!"}}]
[103,82,{"$f":"IF(B89>=n,0,Barwerte_mix!E86/IF(m=0,1,Renten_mix!F86))","v":0},{"$f":"IF(B89>=n,0,Barwerte_mix!F86*Kosten!$I$5/IF(m=0,1,Renten_mix!G86))","v":0},{"$f":"IF(B89>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D89/Leistungsbonus!C89,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D89/Leistungsbonus!C89)),2)","v":{"$error":"#DIV/0!"}}]
[104,83,{"$f":"IF(B90>=n,0,Barwerte_mix!E87/IF(m=0,1,Renten_mix!F87))","v":0},{"$f":"IF(B90>=n,0,Barwerte_mix!F87*Kosten!$I$5/IF(m=0,1,Renten_mix!G87))","v":0},{"$f":"IF(B90>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D90/Leistungsbonus!C90,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D90/Leistungsbonus!C90)),2)","v":{"$error":"#DIV/0!"}}]
[105,84,{"$f":"IF(B91>=n,0,Barwerte_mix!E88/IF(m=0,1,Renten_mix!F88))","v":0},{"$f":"IF(B91>=n,0,Barwerte_mix!F88*Kosten!$I$5/IF(m=0,1,Renten_mix!G88))","v":0},{"$f":"IF(B91>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D91/Leistungsbonus!C91,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D91/Leistungsbonus!C91)),2)","v":{"$error":"#DIV/0!"}}]
[106,85,{"$f":"IF(B92>=n,0,Barwerte_mix!E89/IF(m=0,1,Renten_mix!F89))","v":0},{"$f":"IF(B92>=n,0,Barwerte_mix!F89*Kosten!$I$5/IF(m=0,1,Renten_mix!G89))","v":0},{"$f":"IF(B92>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D92/Leistungsbonus!C92,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D92/Leistungsbonus!C92)),2)","v":{"$error":"#DIV/0!"}}]
[107,86,{"$f":"IF(B93>=n,0,Barwerte_mix!E90/IF(m=0,1,Renten_mix!F90))","v":0},{"$f":"IF(B93>=n,0,Barwerte_mix!F90*Kosten!$I$5/IF(m=0,1,Renten_mix!G90))","v":0},{"$f":"IF(B93>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D93/Leistungsbonus!C93,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D93/Leistungsbonus!C93)),2)","v":{"$error":"#DIV/0!"}}]
[108,87,{"$f":"IF(B94>=n,0,Barwerte_mix!E91/IF(m=0,1,Renten_mix!F91))","v":0},{"$f":"IF(B94>=n,0,Barwerte_mix!F91*Kosten!$I$5/IF(m=0,1,Renten_mix!G91))","v":0},{"$f":"IF(B94>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D94/Leistungsbonus!C94,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D94/Leistungsbonus!C94)),2)","v":{"$error":"#DIV/0!"}}]
[109,88,{"$f":"IF(B95>=n,0,Barwerte_mix!E92/IF(m=0,1,Renten_mix!F92))","v":0},{"$f":"IF(B95>=n,0,Barwerte_mix!F92*Kosten!$I$5/IF(m=0,1,Renten_mix!G92))","v":0},{"$f":"IF(B95>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D95/Leistungsbonus!C95,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D95/Leistungsbonus!C95)),2)","v":{"$error":"#DIV/0!"}}]
[110,89,{"$f":"IF(B96>=n,0,Barwerte_mix!E93/IF(m=0,1,Renten_mix!F93))","v":0},{"$f":"IF(B96>=n,0,Barwerte_mix!F93*Kosten!$I$5/IF(m=0,1,Renten_mix!G93))","v":0},{"$f":"IF(B96>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D96/Leistungsbonus!C96,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D96/Leistungsbonus!C96)),2)","v":{"$error":"#DIV/0!"}}]
[111,90,{"$f":"IF(B97>=n,0,Barwerte_mix!E94/IF(m=0,1,Renten_mix!F94))","v":0},{"$f":"IF(B97>=n,0,Barwerte_mix!F94*Kosten!$I$5/IF(m=0,1,Renten_mix!G94))","v":0},{"$f":"IF(B97>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D97/Leistungsbonus!C97,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D97/Leistungsbonus!C97)),2)","v":{"$error":"#DIV/0!"}}]
[112,91,{"$f":"IF(B98>=n,0,Barwerte_mix!E95/IF(m=0,1,Renten_mix!F95))","v":0},{"$f":"IF(B98>=n,0,Barwerte_mix!F95*Kosten!$I$5/IF(m=0,1,Renten_mix!G95))","v":0},{"$f":"IF(B98>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D98/Leistungsbonus!C98,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D98/Leistungsbonus!C98)),2)","v":{"$error":"#DIV/0!"}}]
[113,92,{"$f":"IF(B99>=n,0,Barwerte_mix!E96/IF(m=0,1,Renten_mix!F96))","v":0},{"$f":"IF(B99>=n,0,Barwerte_mix!F96*Kosten!$I$5/IF(m=0,1,Renten_mix!G96))","v":0},{"$f":"IF(B99>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D99/Leistungsbonus!C99,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D99/Leistungsbonus!C99)),2)","v":{"$error":"#DIV/0!"}}]
[114,93,{"$f":"IF(B100>=n,0,Barwerte_mix!E97/IF(m=0,1,Renten_mix!F97))","v":0},{"$f":"IF(B100>=n,0,Barwerte_mix!F97*Kosten!$I$5/IF(m=0,1,Renten_mix!G97))","v":0},{"$f":"IF(B100>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D100/Leistungsbonus!C100,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D100/Leistungsbonus!C100)),2)","v":{"$error":"#DIV/0!"}}]
[115,94,{"$f":"IF(B101>=n,0,Barwerte_mix!E98/IF(m=0,1,Renten_mix!F98))","v":0},{"$f":"IF(B101>=n,0,Barwerte_mix!F98*Kosten!$I$5/IF(m=0,1,Renten_mix!G98))","v":0},{"$f":"IF(B101>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D101/Leistungsbonus!C101,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D101/Leistungsbonus!C101)),2)","v":{"$error":"#DIV/0!"}}]
[116,95,{"$f":"IF(B102>=n,0,Barwerte_mix!E99/IF(m=0,1,Renten_mix!F99))","v":0},{"$f":"IF(B102>=n,0,Barwerte_mix!F99*Kosten!$I$5/IF(m=0,1,Renten_mix!G99))","v":0},{"$f":"IF(B102>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D102/Leistungsbonus!C102,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D102/Leistungsbonus!C102)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B103","v":117},96,{"$f":"IF(B103>=n,0,Barwerte_mix!E100/IF(m=0,1,Renten_mix!F100))","v":0},{"$f":"IF(B103>=n,0,Barwerte_mix!F100*Kosten!$I$5/IF(m=0,1,Renten_mix!G100))","v":0},{"$f":"IF(B103>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D103/Leistungsbonus!C103,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D103/Leistungsbonus!C103)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B104","v":118},97,{"$f":"IF(B104>=n,0,Barwerte_mix!E101/IF(m=0,1,Renten_mix!F101))","v":0},{"$f":"IF(B104>=n,0,Barwerte_mix!F101*Kosten!$I$5/IF(m=0,1,Renten_mix!G101))","v":0},{"$f":"IF(B104>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D104/Leistungsbonus!C104,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D104/Leistungsbonus!C104)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B105","v":119},98,{"$f":"IF(B105>=n,0,Barwerte_mix!E102/IF(m=0,1,Renten_mix!F102))","v":0},{"$f":"IF(B105>=n,0,Barwerte_mix!F102*Kosten!$I$5/IF(m=0,1,Renten_mix!G102))","v":0},{"$f":"IF(B105>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D105/Leistungsbonus!C105,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D105/Leistungsbonus!C105)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B106","v":120},99,{"$f":"IF(B106>=n,0,Barwerte_mix!E103/IF(m=0,1,Renten_mix!F103))","v":0},{"$f":"IF(B106>=n,0,Barwerte_mix!F103*Kosten!$I$5/IF(m=0,1,Renten_mix!G103))","v":0},{"$f":"IF(B106>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D106/Leistungsbonus!C106,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D106/Leistungsbonus!C106)),2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"x+B107","v":121},100,{"$f":"IF(B107>=n,0,Barwerte_mix!E104/IF(m=0,1,Renten_mix!F104))","v":0},{"$f":"IF(B107>=n,0,Barwerte_mix!F104*Kosten!$I$5/IF(m=0,1,Renten_mix!G104))","v":0},{"$f":"IF(B107>=n,0,IF(x<18,MIN(Leistungsbonus!$E$4,Leistungsbonus!$E$5,Leistungsbonus!$E$6),MIN(1,ROUND(Leistungsbonus!D107/Leistungsbonus!C107,6))))","v":0},{"$f":"ROUND((VS_prpfl+Maske!$B$12)*MAX(0,(1-Leistungsbonus!D107/Leistungsbonus!C107)),2)","v":{"$error":"#DIV/0!"}}]

{"sheet":"EZ","index":50,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Erschwerungs-Zuschlag"]
[]
["x",{"$f":"x","v":21}]
["n",{"$f":"n","v":15}]
["EZ Kl",{"$f":"Maske!B23","v":5}]
["Staffeljahre",{"$f":"Maske!B24","v":5}]
[]
[]
["EZ",{"$f":"ROUND((INDEX($C$20:$D$32,MATCH($B$5,$C$20:$C$32,0),2)/100-1)*(Maske!$B$16/Tflex!$E$5)*(B15-B14),2)","v":0.56000000000000005}]
["Staffel",{"$f":"ROUND(B9*(1-B16)-B16/Renten_mix!C4,2)","v":0.56000000000000005}]
["BRE"]
[]
["an",{"$f":"ROUND((1-Komm_mix!$D$1^EZ!B4)/(1-Komm_mix!$D$1),4)","v":{"$error":"#DIV/0!"}}]
["pa(n)",0]
["pa(x,n)",{"$f":"Tflex!G7","v":0.45073000000000002}]
["BW",{"$f":"ROUND((INDEX($C$20:$D$32,MATCH($B$5,$C$20:$C$32,0),2)/100)*(1/INDEX(Komm_mix!$D$4:$D$104,EZ!B3+1))*SUM(EZ!B20:B35),6)","v":2.7299999999999998E-3}]
[]
["m","Sum","Klasse","Sterblichkeit"]
[]
[0,{"$f":"IF(A20<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B3+EZ!A20+1)*(EZ!$B$6-EZ!A20+1)/EZ!$B$6,0)","v":75.394800000000004},1,125]
[1,{"$f":"IF(A21<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B4+EZ!A21+1)*(EZ!$B$6-EZ!A21+1)/EZ!$B$6,0)","v":30.723000000000003},2,150]
[2,{"$f":"IF(A22<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B5+EZ!A22+1)*(EZ!$B$6-EZ!A22+1)/EZ!$B$6,0)","v":5.4935999999999998},3,175]
[3,{"$f":"IF(A23<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B6+EZ!A23+1)*(EZ!$B$6-EZ!A23+1)/EZ!$B$6,0)","v":4.1688000000000001},4,200]
[4,{"$f":"IF(A24<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B7+EZ!A24+1)*(EZ!$B$6-EZ!A24+1)/EZ!$B$6,0)","v":4.5911999999999997},5,225]
[5,{"$f":"IF(A25<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B8+EZ!A25+1)*(EZ!$B$6-EZ!A25+1)/EZ!$B$6,0)","v":0},6,250]
[6,{"$f":"IF(A26<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B9+EZ!A26+1)*(EZ!$B$6-EZ!A26+1)/EZ!$B$6,0)","v":0},7,275]
[7,{"$f":"IF(A27<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B10+EZ!A27+1)*(EZ!$B$6-EZ!A27+1)/EZ!$B$6,0)","v":0},8,300]
[8,{"$f":"IF(A28<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B11+EZ!A28+1)*(EZ!$B$6-EZ!A28+1)/EZ!$B$6,0)","v":0},9,325]
[9,{"$f":"IF(A29<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B12+EZ!A29+1)*(EZ!$B$6-EZ!A29+1)/EZ!$B$6,0)","v":0},10,350]
[10,{"$f":"IF(A30<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B13+EZ!A30+1)*(EZ!$B$6-EZ!A30+1)/EZ!$B$6,0)","v":0},11,400]
[11,{"$f":"IF(A31<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B14+EZ!A31+1)*(EZ!$B$6-EZ!A31+1)/EZ!$B$6,0)","v":0},12,450]
[12,{"$f":"IF(A32<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B15+EZ!A32+1)*(EZ!$B$6-EZ!A32+1)/EZ!$B$6,0)","v":0},13,500]
[13,{"$f":"IF(A33<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B16+EZ!A33+1)*(EZ!$B$6-EZ!A33+1)/EZ!$B$6,0)","v":0}]
[14,{"$f":"IF(A34<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B17+EZ!A34+1)*(EZ!$B$6-EZ!A34+1)/EZ!$B$6,0)","v":0}]
[15,{"$f":"IF(A35<$B$6,INDEX(Komm_mix!$F$4:$F$104,EZ!B18+EZ!A35+1)*(EZ!$B$6-EZ!A35+1)/EZ!$B$6,0)","v":0}]

{"sheet":"Eingabe_Anleitung","index":51,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Eingabeanleitung"]
[]
["für Neugeschäft"]
[null,"VS","SB Res","SB Pr","SB Gar","SB Gew","m","k"]
["für laufende Beitragszahlung","vertragliche","automatisch","automatisch","automatisch","automatisch","m<=n"]
["für Einmalerlag","vertragliche","automatisch","automatisch","automatisch","automatisch","m=0",null,"nicht geschäftsplanmäßig vorgesehen"]
[]
[]
["für laufende Verträge"]
[null,"VS","SB Res","SB Pr","SB Gar","SB Gew","m","k"]
["für laufende Beitragszahlung","vertragliche","lt. Vertrag","lt. Vertrag","lt. Vertrag","lt. Vertrag","m<=n"]
["für beitragsfreie Verträge","vertragliche","automatisch","automatisch","automatisch","automatisch","m=n",">0"]
[]
[]
["Besonderheiten"]
[]
["bei Frauen","keine Altersverjüngung"]
[]
["Eintrittsalter x<20   ==>","Beitragsalter x=20"]
[]
["Endalter",70]
[]
["Angestelltenrabatt","keine Stückkosten"]